HIGH QUALITY MANGO DIRECT FARM PURCHASE NO BROKER/MIDDLE-

MAN COST
COST PROFIT ANALYSIS
$1 INR INTO USD= ₹65
Purchase price analysis (RS) Purchase price analysis ($)

per box 20 per box 20

per box ₹1,200.00 per box $18.46
PRICES ARE OF INDIAN PURCHASE-READY SUPPLY
Per kg 1 Per kg 1
value per kg ₹60.00 value per kg $0.92
per piece 1kg =3.5 pieces per piece 1kg =3.5 pieces
pieces 3.5 pieces 3.5
per piece 60/3.5 per piece 0.92/3.5
value per piece ₹17.14 value per piece $0.26
feight cost (50%) ₹25.71 feight cost (50%) $0.40
total cost ₹25.71 total cost $0.40
other cost(10%) ₹1.71 other cost(10%) $0.03
grand total ₹27.43 grand total $0.42
final price of final price of
mango per ₹27.43 mango per $0.42
piece = piece =
final price of final price of
mango per ₹96.00 mango per $1.48
KG= KG=
final price of final price of
mango per ₹1,920.00 mango per $29.54
box box
**Insurance cost is considered
the part of fright *total price may change if any other cost arrises
Sale-scenario profit- cost analysis per kg &
Piece
sales price/piece analysis ($) sale price/ kg scenario
scenario 1 1

1
per piece 1kg =3.5 pieces per KG sales/profit
sales price $1.00 sales price $2.00
cost $0.42 cost $1.48
profit $0.58 profit $0.52
profit% 137% profit% 35%

sale price/piece analysis ($)

scenario 2 sale price/ kg scenario 2
per piece 1kg =3.5 pieces per KG sales/profit
sales price
cost
$1.29
$0.42
2 sales price
cost
$2.49
$1.48
profit $0.87 profit $1.01
profit% 206% profit% 69%
 sale price/piece analysis ($)
scenario 3 sale price/ kg scenario 3
per piece 1kg =3.5 pieces per KG sales/profit
sales price
cost
$1.79
$0.42
3 sales price
cost
$2.99
$1.48
profit $1.37 profit $1.51
profit% 324% profit% 102%

sale price/piece analysis ($)

scenario 4 sale price/ kg scenario 4
per piece 1kg =3.5 pieces per KG sales/profit
sales price $1.99 sales price $3.49
cost
profit
$0.42
$1.57 4 cost
profit
$1.48
$2.01
profit% 372% profit% 136%

Sale-scenario/profit- cost analysis 1 BOX OR

20KG
sales price/BOX analysis ($) CUSTOMER POKET SAVER
scenario 1
Sale Price/ PER KG
per piece
sales price
1BOX =70 pieces
$45.00 1 sales price $1.56
cost $29.54 cost $0.42
profit $15.46 profit $1.13
profit% 52% profit% 269%
sale price/piece analysis ($)
scenario 2 sale price/ kg scenario 2
per piece 1kg =3.5 pieces per KG sales/profit
sales price
cost
$55.00
$29.54
2 sales price
cost
$1.27
$0.42
profit $25.46 profit $0.85
profit% 86% profit% 202%
sale price/piece analysis ($)
scenario 3 sale price/ kg scenario 3
per piece 1kg =3.5 pieces per KG sales/profit
sales price
cost
$60.00
$29.54
3 sales price
cost
$1.17
$0.42
profit $30.46 profit $0.74
profit% 103% profit% 176%
PROFIT FOR SELLER PROFIT FOR
PER BOX CUSTOMER PER BOX
1.4