PRODUCT PRICING WORKSHEET

ITEM: MARS Satin Rose Bouquet

DESCRIPTION: 3-handmade satin roses per bouquet
KEYWORDS/TAGS: flower bouquet, rose bouquet

LABOR COSTS
Name Date/Time (hours) Rate/hour Total
Bby 01/06/2023-01/09/2023 (40-hours) P25.00 P1,000.00

Sub-Total P1,000.00
MATERIAL COSTS
Items Qty. Cost Total
#04 Rose pink, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
#71 Champagne gold, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
#26 Red, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
#75 Old rose, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
#07 Champagne, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
#43 Baby pink, 4cm x 25 yards Plain Satin Ribbon X2 P45 P90
Stick glue (10-pcs, 11mm) X2 P80 P160
Floral iron wire (50-pcs) X5 P65 P325
20in1 Pack double-sided two-toned colored bouquet wrapper X1 P135 P135
10-pcs Pink flower bag bouquet bag, M: 25x45cm X2 P110 P220
20-pcs Pack Sydney cloth floral lining bouquet wrapper X1 P180 P180
Old rose two-tone gift-wrapping ribbon, 2.5cm x 20-yards X1 P180 P180
Cream colored Just for you printed style ribbon, 2.5cm x 45-yards X1 P115 P115
Electric hot melt glue gun 100w heavy duty X1 P180 P180
Floral tape self-adhesive green paper X1 P20 P20
Electronic mini pliers X1 P34 P34
Anti-static 6-pcs/set industrial repair tweezers X1 P54 P54
B7000 110ml X1 P75 P75
10-pcs Cricket high quality lighter X2 P75 P150
Stainless steel scissors, 5-inch X1 P25 P25
Candles, 1cm X6 P7 P42
Fabric tulle X3 P38 P114
20-pcs golden border wrapper paper, black X5 P135 P675
½” Clear tape X1 P20 P20
38-pcs Cloth wrapping paper X1 P120 P120
16-heads Eucalyptus X4 P80 P320
Artificial baby breath X6 P50 P300
Cream colored Just for you printed style ribbon, 2.5cm x 45-yards X1 P150 P150
100-pcs Thank You-Packaging X1 P160 P160
Sub-Total P4,294.00
SHIPMENT COSTS
Items Date Cost Total
Wrappers manila shipping fee - P190 P190
AD technology shipping fee - P84 P84
Jansonco shipping fee - P79 P79
Camella-Gmall-Camella commute- fare - P100 P100
Rainbow Flowers accessories - P168 P168
Sandawa-Bolton-Sandawa - P30 P30
Wrappers manila shipping fee - P190 P190
KIMIE store - P85 P85
Sub-Total P934.00
TOTAL P5,228.00

TOTALS
Labor Costs P1,000.00
Materials Costs P4,294.00
Shipment Costs P934.00
Total Production Cost P6,228.00

SUGGESTED SELLING COST/BOUQUET

Production Cost
(materials, labor, misc.) / total no. P6,228.00
of roses

Products
3-roses bouquet
63-pcs

3-roses Bouquet
P100.00 per bouquet

Retail Cost
(production cost + P65): 3-rose bouquet
P165.00

(3-rose bouquet x 2): 6-rose bouquet

P330.00

P300.00
Reseller’s Price

Estimated profit: P3, 150.00

Approved by:

JEAN MARRICE C. DUNTAR

Owner

Date signed: _____________

MISCELLANEOUS COSTS
Items Date Cost Total
Pick-up items from Davao-Tagum-Davao
 Sandawa-Ecoland Terminal P15
 Davao-Tagum Bus P130
 Tagum Terminal-Mankilam Bhouse P50 02/05/2023 P390 P390
 Mankilam bhouse-Tagum Terminal P50
 Tagum-Davao Terminal P130
 Ecoland-Sandawa P15
Deliver items from Davao-Tagum-Davao
 Sandawa-Ecoland Terminal P15
 Davao-Tagum Bus P130
 Tagum Terminal-Mankilam Bhouse P50 02/10/2023 P390 P390
 Mankilam bhouse-Tagum Terminal P50
 Tagum-Davao Terminal P130
 Ecoland-Sandawa P15
Tape 02/10/2023 P10 P10
Gunting 02/10/2023 P40 P40
Tape 02/14/2023 P10 P10
Ribbon P6/meter bought 10-meters 02/14/2023 P60 P60
Pick-up items from Davao-Tagum-Davao
 Sandawa-Ecoland Terminal P15
 Davao-Tagum Bus P130
 Tagum Terminal-Mankilam Bhouse P50 02/16/2023 P390 P390
 Mankilam bhouse-Tagum Terminal P50
 Tagum-Davao Terminal P130
Ecoland-Sandawa P15
Deliver items from Davao-Tagum-Davao
 Sandawa-Ecoland Terminal P15
 Davao-Tagum Bus P130
 Tagum Terminal-Mankilam Bhouse P50 02/16/2023 P390 P390
 Mankilam bhouse-Tagum Terminal P50
 Tagum-Davao Terminal P130
Ecoland-Sandawa P15

Sub-Total
TOTAL
 PRODUCT SOLD
ITEM: MARS Satin Rose Bouquet
DESCRIPTION: Handmade satin roses
KEYWORDS/TAGS: flower, rose bouquet

RESERVATION LISTS
MEET UP LOCATION: UM MATINA (9:00AM-5:00PM)
PROD. SELLING
NAME OF BUYER ITEM DATE QTY. TOTAL PROFIT STATUS
COST COST
1. JEROME JAY ESCOBAL PINK 02/06/2023 1 100 165 165 65 PD
2. JEMAICHA BELARMA PINK 02/08/2023 1 100 165 165 65 PD
3. RUBEN LUJO PINK 02/09/2023 1 100 165 165 65 PD
4.
CHAN KENNETH ALTERADO OLD ROSE 02/09/2023 1 200 330 330 130 PD
5.
6.
FERLYN RED 02/09/2023 2 100 300 300 100 PD 300
7.
8. LUIZE VERGARA PINK 02/09/2023 1 100 165 165 65 PD
9. VANNE ERICA PINK 02/13/2023 1 100 165 165 65 PD
10. LYKA GALLO SYMBORIO PINK 02/13/2023 1 100 165 165 65 PD
11. NARDA CUSTODIO PINK 02/13/2023 1 100 165 165 65
12. MAMAY PINK 02/13/2023 1 100 165 165 65
13. MAMAY PINK 02/13/2023 1 100 165 165 65
14. MAMAY PINK 02/13/2023 1 100 165 165 65
15. KUYA TIMMY RED 02/13/2023 1 100 165 165 65
16. RYLLE DELA CRUZ PINK 02/14/2023 1 100 165 165 65
17. NURS DATAYA OLD ROSE 02/14/2023 1 100 165 165 65
18. NURS DATAYA OLD ROSE 02/14/2023 1 100 165 165 65
19. DIOSDADO ISAAC RAMOS PINK 02/14/2023 1 100 165 165 65
20. PHIL REY SARIGUMBA PINK 02/14/2023 1 100 165 165 65
21. MER-ANN GUMONSANG PINK 02/14/2023 1 100 165 165 65
22. MER-ANN GUMONSANG PINK 02/14/2023 1 100 165 165 65
23. JOSHUA DOLORES PINK 02/14/2023 1 100 165 165 65
24. AINAH MARIE POLOYAPOY PINK 02/14/2023 1 100 165 165 65
25. VIN CENT PINK 02/14/2023 1 100 165 165 65
26. NATHALIE FAYE ARMECIN PINK 02/15/2023 1 100 165 165 65
27. CALLISTA KIM GABILLA PINK 02/15/2023 1 100 165 165 65
28. KJ PINCA PINK 02/15/2023 1 100 165 165 65
29. JOHN STAURT PENSON PINK 02/15/2023 1 100 165 165 65
30. LEUMAS PINK 02/15/2023 1 100 165 165 65
31. MISSY JANE CADIENTE PINK 02/18/2023 1 100 165 165 65
32. MER-ANN GUMONSANG PINK 02/20/2023 1 100 165 165 65
33. LYKA GALLO SIMBORIO PINK 02/20/2023 1 100 165 165 65
34.
35.
36.
37.
38.
39.
40.
41.
42.
43.
44.
 45.
46.
47.
48.

Approved by:

JEAN MARRICE C. DUNTAR

Owner

Date signed: _____________