c




 

No. End Use Units

(Liters)
900
800
700
600
500
400
300
200
100

Price Per Unit

(USD)
$1.10

Wholesale Total $ Wholesale Total in

Based on Aydo Elix
Euros Based on
Price
Aydo Price
Price Per Unit (Eur)
0.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

990
0
0
0
0
0
0
0
0

737.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Discount %
89.4
89.4
89.4
89.4
89.4
89.4
89.4
89.4
89.4

No. of units based

on .70 liter
1170
1040
910
780
650
520
390
260
130

Price in $ per Unit Retail in $ Based on

based on .70 liter
Aydo Elix Price
$1,287.00
$1,144.00
$1,001.00
$858.00
$715.00
$572.00
$429.00
$286.00
$143.00

$17,283.12
$15,362.78
$13,442.43
$11,522.08
$9,601.74
$7,681.39
$5,761.04
$3,840.69
$1,920.35

Retail in Euro
Based on Aydo
Price
12,870.00
11,440.00
10,010.00
8,580.00
7,150.00
5,720.00
4,290.00
2,860.00
1,430.00

Profit in $
15,996.12
14,218.78
12,441.43
10,664.08
8,886.74
7,109.39
5,332.04
3,554.69
1,777.35

Profit in Euro
12,132.75
11,440.00
10,010.00
8,580.00
7,150.00
5,720.00
4,290.00
2,860.00
1,430.00

ROI

1243%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1 Ltr = oz.
33.8112
33.8112
33.8112
33.8112
33.8112
33.8112
33.8112
33.8112
33.8112

.70 of 1 liter
23.66784
23.66784
23.66784
23.66784
23.66784
23.66784
23.66784
23.66784
23.66784

Ret. Price in Euros

11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00

9-22-11 Conv.
Dollars to Euro
1.3429
1.3429
1.3429
1.3429
1.3429
1.3429
1.3429
1.3429
1.3429

9-22-11 Conv.
Euros to Dollar
0.7447
0.7447
0.7447
0.7447
0.7447
0.7447
0.7447
0.7447
0.7447

Ret. Price in USD

$14.77
$14.77
$14.77
$14.77
$14.77
$14.77
$14.77
$14.77
$14.77