Cost Evaluation Sheet 1 of 5

batch size (kg) 1 Kg

Total trial
Weight/volume
85.94 gram moisturzing cream

B.no.29111702

Material Name Trial Quantities % Quantites/batch Kg Quantites/batch g

white soft paraffin 3 3.49% 0.035 34.908
stearic acid 5 5.82% 0.058 58.180
liquid paraffin 3 3.49% 0.035 34.908
cetyl alcohol 2 2.33% 0.023 23.272
Sweet almoned Oil 4 4.65% 0.047 46.544
shea butter 1 1.16% 0.012 11.636
Castor Oil 15 17.45% 0.175 174.540
Isopropyl myristate 2 2.33% 0.023 23.272
Methyl paraben base 0.4 0.47% 0.005 4.654
propyl paraben base 0.04 0.05% 0.000 0.465

Butylated Hydroxytoluene 0.5 0.58% 0.006 5.818

H2O 50 58.18% 0.582 581.801

 Cost Evaluation Sheet 2 of 5

total oils in oil phase 40.94%

Material Code Material Name Trial Quantities % of oil phase in formula % of oils in oil phase HLB requiered in oil phase
M088 white soft paraffin 3 3.49% 8.53% 7.000 0.597
M089 stearic acid 5 5.82% 14.21% 15.000 2.131
M030 liquid paraffin 3 3.49% 8.53% 10.000 0.853
M111 Isopropyl myristate 2 2.33% 5.68% 11.500 0.654
M093 Sweet almoned Oil 4 4.65% 11.37% 6.000 0.682
M119 shea butter 1 1.16% 2.84% 8.000 0.227
M119 Castor Oil 20 20.00% 48.85% 14.000 6.838
HLB requiered 11.982
 A
A% 68.90756 3.445378 B
B% 31.09244 1.554622
Theoritical quantity of emulsifiers 5

x 12
cetreth-20 15.7
GMS 3.8
 % SPF SPF%
zno 50 100 50
olive 30 8 2.4
carrot 20 40 8

Formula SPF 60.4