CHAPTER IV
PRODUCTION ASPECT
The product of proposed project is vividly described in this section. This includes
the product composition, raw materials, production process, production equipments and
office requirements.
Product Specification
MOSCENTO is made up of different essential oils such as citronella, lemongrass,
peppermint and lavender. The particles in essential oils come from distilling or extracting
the different parts of plants including the flowers, leaves, bark, roots, resin and peels .
The said components have many uses that can deliver a wealth benefits and have
no negative effect by inhaling the substance or applying the oil directly to the skin.
The MOSCENTO product itself is very exclusive because of its dual purpose- a perfume
that also acts as mosquito repellent also.
67
Raw Materials Composition of MOSCENTO (perfume with mosquito repellent)
Table 4.1
Mint-Away
Raw Materials Milliliters Percentage
Perfume Alcohol 10ml 81%
Citronella Oil 0.25ml 2%
Peppermint Oil 0.1ml 1%
Fragrance Oil 2ml 16%
Table 4.2
Smell n' Repel
Raw Materials Milliliters Percentage
Perfume Alcohol 10ml 90%
Lemongrass Oil 0.25ml 2%
Fragrance Oil 0.75ml 7%
Lavender Oil 0.1ml 1%
Table 4.3
Bite me not
Raw Materials Milliliters Percentage
Perfume Alcohol 10ml 71%
Lemongrass Oil 2ml 14%
Lavender Oil 1ml 7%
Citronella Oil 0.5ml 4%
68
Peppermint Oil 0.5ml 4%
Raw Material Purchase
Table 4.4
MINT - AWAY
MINT - AWAY Quality Price Price Total
per mL Price
Direct Material
Perfume Alcohol 10 195.00 0.20 1.95
Citronella Oil 0.25 80.00 2.67 0.67
Peppermint Oil 0.1 80.00 2.67 0.27
Fragrance Oil 2 210.00 1.68 3.36
Bottle 1 13.00 - 13.00
Direct Labor 6.53
Factory Overhead 4.72
TOTAL 30.49
Table 4.5
Smell n Repel
S.N.R. mL/pieces Price Price Total
per mL Price
Direct Material
Perfume Alcohol 10 195.00 0.20 1.95
Lemon Grass Oil 0.25 80.00 2.67 0.67
Fragrance Oil 0.75 210.00 1.68 1.26
Lavender Oil 0.1 80.00 0.64 0.06
69
Bottle 1 13.00 - 13.00
Direct Labor 6.53
Factory Overhead 4.72
TOTAL 28.19
Table 4.6
Bite Me Not
Bite Me Not mL/pieces Price Price Total
per mL Price
Direct Material
Perfume Alcohol 10 195.00 0.20 1.95
Lemon Grass Oil 2 80.00 2.67 5.33
Lavender Oil 1 80.00 2.67 2.67
Citronella Oil 0.5 80.00 0.64 0.32
Peppermint Oil 0.5 80.00 0.64 0.32
Bottle 1 13.00 - 13.00
Direct Labor 6.53
Factory Overhead 4.72
TOTAL 34.84
Table 4.6
70
Projected Sales
Anticipating the sales and revenue would help us determine the demand and
supply of the product. The goal of every business is to increase the revenue and
return on assets of assets of their company. MOSCENTO share the same goal
which is to increase sales every year and through projections.
Table 4.7
2016
Septembe November
July - January - March -
May -June r - Total
August February April
October December
Units 9000 10500 12500 13500 15000 16000 76,500
Selling
55 55 55 55 55 55 55
Price
Revenu 495,000.0 577,500. 687,500.0 742,500.0 825,000.0 880,000. 4,207,500
e 0 00 0 0 0 00 .00
2018
Novemb
Septemb
May - July - er - January - March
er Total
June August Decemb February April
October
er
110,160.
Units 16000 16800 17200 18000 20300 21860
00
Selling
55 55 55 55 55 55 55
Price
71
Revenu 880,000.0 924,000. 946,000. 990,000.0 1,116,500. 1,202,300 6,058,80
e 0 00 00 0 00 .00 0.00
Table 4.8
2017
Novembe January
Septemb
May - July - r- - March
er Total
June August Decembe Februar April
October
r y
91,800.0
Units 16500 16500 1900 19000 17700 20200
0
Selling
55 55 55 55 55 55 55
Price
Revenu 907,500.0 907,500. 104,500. 1,045,000. 973,500. 1,111,000 5,049,00
e 0 00 00 00 00 .00 0.00
Table 4.9
Table 4.10
Production Equipment (Machineries)
Production Equipment Quant Unit Cost Total
(Machineries) ity
Stainless Steel Perfume Mixing 1 31,015.23 31,015.23
Machine
Extracting Machine (Oil 1 55,586.36 55,586.36
extracting machine)
Perfume Filling Machine 1 45,863.20 45,863.20
Stainless Steel Storage Tanks 1 39,500.65 39,500.65
Manual Perfume Capping 1 14,589.25 14,589.25
Machine
TOTAL 186,554.69
Table 4.11
Production Supplies
Production Supplies Quant Unit Cost Total
ity
Beaker 2 220 440
Syringe 1Box 725 725
72
Laboratory Gowns 4 170 680
Stainless Steel Measuring Cups 1Set 928.55 928.55
Face Masks 6Packs 240 1,440.00
Rubber Gloves 1Box 190 190
Stirring Rod 1 50 50
TOTAL 4,453.55
Table 4.12
Office Equipment
Office Equipment Quantity Unit Cost Total
Aircon 3 15,000.00 45,000.00
Electric Fan 2 865 1,730.00
Fax Machine 1 1,000.00 1,000.00
Printer 1 4,500.00 4,500.00
Computer 2 10,000.00 20,000.00
Projector 1 2,600.00 2,600.00
Telephone 1 2,550.00 2,550.00
Photo Copying and Fax 1 4,500.00 4,500.00
Machine
Water Dispensers 1 2,500.00 2,500.00
TOTAL 84,380.00
Table 4.12
Table 4.13
Furniture and Fixture
Furniture and Fixture Quantity Unit Cost Total
Conference Table 1 10,000.00 10,000.00
Cabinet 3 6,000.00 18,000.00
Office Table 3 2,750.00 8,250.00
Steel Table 1 6,500.00 6,500.00
Office Chair 3 2,499.00 7,497.00
Sofa 1 9,000.00 9,000.00
Swivel Chair 7 2,500.00 17,500.00
TOTAL 76,747.00
Table 4.14
DELIVERY VEHICLE
73
Quanti
DELIVERY VEHICLE
ty Unit Cost Total
Motorcycle for delivery 1 39,581.36 39,581.36
TOTAL 39,581.36
74
75
76
77
78
79
Spray Pump Crimping Perfume
Curing
Filling
Production Process of Perfume with Mosquito Repellant (MOSCENTO)
I. Collection of Ingredients
Gathering of organic compounds of the different part of plants including the
Packaging
flowers, leaves, bark, roots, resin, and peels.
The said organic compound must meet very stringent quality standard. Suppliers
must comply with top-quality processes from the moment of purchase to the moment
of delivery. Every raw ingredient batch is tested by our chemist to ensure that it
meets our strict quality requirements. Our quality processes are one of our main
assets and greatly benefit our customers.
II. Extraction
Steam distillation is the method used in essential oil production, it involves the
flow of steam into a chamber holding the raw plant material. The steam causes small
sacs containing essential oil to burst. The oil is then carried by the steam out of the
chamber and into a chilled condenser, where the steam once again becomes water.
(Hydro-distillation is a similar process where the plant material is boiled, with the
resultant steam being captured and condensed). The oil and water are then
separated.
III. Blending
80
There are calculated measurements of perfume alcohol, fragrance oil, and
essential oil before the mixing process. Blending process is thoroughly combining
the said different ingredients to produce the mixture.
IV. Curing
After the oils are extracted, blended, and mixed with alcohol, the concoction is
ready for the aging process. During this period, the mixture is set aside in a storage
tank in a dark, cool area. It stays here for several months to one year without being
disturbed. The aging process helps bind the alcohol and oils together. After the aging
process, an expert will test the scent to make sure that it's correct. Usually, the smell
will be stronger than it was before the aging process. Any desired adjustment and
additional blending can take place at this point.
V. Perfume Filling and Spray Pump Crimping Process
The cured mixture will be placed in the automatic filling machine and in the
spray pump crimping machine.
VI. Packaging
The packaging has three main purposes:
Function
The purpose of product packaging is to protect the product from
damage, not only protects the product during transit from manufacturer
to the retailer, but it also prevents damage while the product sits on
retail shelves.
81
Attraction
How the product is packaged will attract customers to take a look at
the product as it sits on the store shelves.
Promotion
The appearance of the packaging plays an important role in attracting
potential buyers. So, it is a must for cover to be captivating, attention-
grabbing and beautiful enough to bring people to try it on.
82
Floor Plan
83
Conference Office
Office of Employees
84
Managers Office
Other Office
Vacinity Map
MOSCENTO will sell directly from the retail outlet in commercial space of
Pascual Building in Governor's drive, Sampaloc 1 Pala-pala, Dasmarias City, Cavite.
85
86
