AMULYA INDUSTRIES

2 , SANDESH NIWAS , BAITURKARPADA, KALYAN ( WEST) DIST THANE , MAHARASHTRA

E- GLOBALIND21@GMAIL.COM M. NO. -9893910023
Retailer Price List Effective Date - 01/01/2022 MP/CG/RAJASTHAN
S.No. Product name QTY Box Packing Distributor Billing Rate GST 18% Retailer LandingRetailer
Rate Margin 20% + 4 + 1 free scheme
MRP
1 Vedark Detan 500gm 24Pcs 526.01 94.68 620.69 279.31 900
2 Vedark Massage Cream/Aloevera 500gm 24Pcs 321.45 57.86 379.31 170.69 550
3 Vedark BODY SCRUB 500gm 24Pcs 321.45 57.86 379.31 170.69 550
4 Vedark FACE PACK 500gm 24Pcs 379.89 68.38 448.28 201.72 650
5 Vedark HAIR SPA 500gm 24Pcs 438.34 78.90 517.24 232.76 750
6 Vedark Aloevera Gel 500gm 24Pcs 467.56 84.16 551.72 248.28 800
7 Vedark CLeansing Milk ROSE WATER 200ml 54Pcs 116.89 21.04 137.93 62.07 200
8 Vedark Cleansing Milk Mix Fruit 200ml 54Pcs 116.89 21.04 137.93 62.07 200
9 Vedark Cleansing Milk Aloevera 200ml 54Pcs 116.89 21.04 137.93 62.07 200
10 200ml 72Pcs 146.11 26.30 172.41 77.59 250
11 200ml 72Pcs 128.58 23.14 151.72 68.28 220
12 100gm 22Pcs 175.34 31.56 206.90 93.10 300
13 70ML 100Pcs 116.89 21.04 137.93 62.07 200
14 70ML 100Pcs 146.11 26.30 172.41 77.59 250
15 70ML 100Pcs 116.89 21.04 137.93 62.07 200
16 70ML 100Pcs 116.89 21.04 137.93 62.07 200
17 50GM 100Pcs 75.98 13.68 89.66 40.34 130
18 50GM 100Pcs 102.28 18.41 120.69 54.31 175
19 50GM 100Pcs 75.98 13.68 89.66 40.34 130
20 50GM 100Pcs 75.98 13.68 89.66 40.34 130
21 50GM 100Pcs 75.98 13.68 89.66 40.34 130

Terms & Condition

1 Payment conditon Advance
2 The Goods once sold will not accept under any circumstanes
3 Delivery F.O.R.
4 All schme are inform you by company latter head
5 Jurisdiction GANDHINAGAR (GUJRAT)
 Monthwise Sales projection pla
Product Name SKU/Packt Box QTY MRP
SHAMPOO April
Vedark Anti Hairfall Shampoo 200 ML 72Pcs 250 6
Vedark Conditioning Shampoo 200 ML 72Pcs 250 6

Shampoo Month Total 12

Fesh Wash
Vedark charcoal Face wash 70ML 100Pcs 200 4
Vedark Vitamin C face wash 70ML 100Pcs 250 4
Vedark Apple Cider vinegar Face wash 70ML 100Pcs 200 4
Vedark Neem Aloe Vera Face Wash 70ML 100Pcs 200 4

Fesh Wash Month Total 16

Scrub & Jel
Vedark HAIR SPA 50GM 100Pcs 130 4
Vedark Detan 50GM 100Pcs 175 4
Vedark BODY SCRUB 50GM 100Pcs 130 4
Vedark Aloevera Gel 50GM 100Pcs 130 2
Vedark Massage Cream 50GM 100Pcs 130 4

Scrub & Jel Month Total 18

Facial Kit
Vedark Facial kit 100GM 22Pcs 300 12

Faicial Kit Month Total 12

Cleansing
Vedark CLeansing Milk ROSE WATER 200ml 54Pcs 200 2
Vedark Cleansing Milk Mix Fruit 200ml 54Pcs 200 4
Vedark Cleansing Milk Aloevera 200ml 54Pcs 200 4

Faicial Kit Month Total 10

1 15 415 20
Jar Month Total 20
All SKU's Month Total 48
Approximate Sales in Value(Avg cost per box 2500/- 120000
Sales projection plan
Number of Boxes
May June July August September6 MonthTotal
Avg SPM
9 15 24 24 36 114 19
9 15 24 24 36 114 19

18 30 48 48 72 228 38

4 6 12 12 15 53 9
4 6 12 12 15 53 9
4 6 12 12 15 53 9
4 6 18 18 20 70 12

16 24 54 54 65 229 38

4 4 8 12 12 44 7
4 4 4 4 4 24 4
4 4 4 4 4 24 4
2 2 2 2 2 12 2
4 4 4 4 4 24 4

18 18 22 26 26 128 21

12 18 24 24 36 126 21

12 18 24 24 36 126 21

2 2 2 2 2 12 2
4 4 4 4 4 24 4
4 4 4 4 4 24 4

10 10 10 10 10 60 10

30 40 60 80 120 350 58
30 40 60 80 120 350 58
64 94 162 182 257 807 135
160000 235000 405000 455000 642500 2017500 336250