1

Whitening facial Cleasner H.S CODE

Cleasner no 1 3401.3000

COUNTING Wht. FACIAL CLEANSER 150 ML GOLDEN PEARL COSMETICS

USED IN O CONSUMED IN
KGS KGS MONTH KGS RATES
1 COCAMIDOPROPYL BETAIN (CAPB) 10.771 0.108 51.18 120 1,292.52
2 CITRIC ACID 0.098 0.001 0.47 150 14.70
3 COCONUT DIETHANOLAMINE 1.020 0.010 4.85 100 102.00
4 EUPERLAN 771 3.060 0.031 14.54 -
5 METHYL PARABEN 0.102 0.001 0.48 204 20.81
6 SODIUM BENZOATE 0.204 0.002 0.97 200 40.80
7 SODIUM CHLORIDE 0.816 0.008 3.88
8 DODIUM LAURYL ETHER SULFATE (SLES) 15.300 0.153 72.71 164
9 GUAR HYDROXY PROPYLTRIMONIUM CHLORI 0.255 0.003 1.21 219.00
10 PERFUME INTENSE BLUE 0.245 0.002 1.16
11 DI WATER 70.125 0.701 333.23
0.000 0.000 0.00
0.000 0.000 0.00
0.000 0.000 0.00
0.000 0.000 0.00
1.02 484.68

COUNTING Wht. FACIAL SCRUB 150 ML GOLDEN PEARL COSMETICS

USED IN O CONSUMED IN
KGS KGS MONTH KGS RATES
1 STERIC ACID 3.060 0.031 59.21 162
2 CETYL ALCOHOL 2.040 0.020 39.47 138
3 GMS SE 1.530 0.015 29.61 144
4 MONTANOVE 202 1.020 0.010 19.74
5 MINRAL OIL 15.300 0.153 296.06 150
6 IPM 3.060 0.031 59.21 127
7 PROPYL PARABEN 0.102 0.001 1.97 167
8 DI WATER 67.524 0.675 1306.59
9 METHYL PARABEN 0.153 0.002 2.96 204
10 CARBAPOL 940 0.204 0.002 3.95 1247
11 PROPYLENE GLYCOL 3.060 0.031 59.21 220
12 GLYCERIN 2.346 0.023 45.40 92
13 SODIUM HDROXIDE 0.051 0.001 0.99 175
14 WALLNUT SHELLS 1.530 0.015 29.61
15 PERFUME TONIC MORNING 08 1.020 0.010 19.74
102.00 1.02 1973.70

-
-
Bottle 12.60 + Plastic Cap 5.20 (Hira plastic) 20.00 3.20
Dabi (Topical) 8.60 1.38
Dispenser 6 pcs (Sehar) 1.75 6 10.5 0.28
Master Cartoon 36 pcs (Sehar) 1.56 36 56 0.25
Total 31.91 5.10
expense 8.58% 2.74
34.64
margin 30 % 10.39
Trade Price/Whole Sale Price 45.04
Distributor/Retailer 10 % 4.50
m.r.p 49.54
s.tax 16% 7.93 Payable Gst
Consumer Price 57.47