Foaming Cleanser BOTTLES

100ml 150ml 200ml

Distilled Water 60 90 120

Noursishing Extracts 1 3 5
Liquid Distilled Glycerine 15 30 45
Other essentials substance 1 3 5
TOTAL AMOUNT OF SOLUTION PER BOTTLE 77 126 175

NOTE: WE ADD 1-2 INCH OF AIR ALLOWANCE

PER BOTTLE TO CREATE A FOAMY SOLUTION

COST PER BOTTLE WILL BE BASED ON THE

AVERAGE MARKET PRICE
 RAW MATERIALS & BOTTLES PRICE PER QUANTITY

Pro1 HAND SANITIZER

Description Measurements Quantity

Var1 Strawberry Fragrance Oil 125 g 40
EP French Liquid Fixative Type 30 g 70
Natural Solution (SDEA-40) 1 Liter 60
Compound Natural Sanitizer 100g 19
Natural Citronelle (Insect Repellent) 60 g 200
Tubular + Gel Pump 100 ml 1000
Tubular + Gel Pump 50 ml 1000
Distilled Water 1 Liter 25
TOTAL

Description Measurements Quantity

Var2 Apple Fragrance Oil 125 g 40
EP French Liquid Fixative Type 30 g 70
Natural Solution (SDEA-40) 1 Liter 60
Compound Natural Sanitizer 100g 19
Natural Citronelle (Insect Repellent) 30 g 200
Tubular + Gel Pump 100 ml 1000
Tubular + Gel Pump 50 ml 1000
Distilled Water 1 Liter 25
TOTAL

Description Measurements Quantity

Var3 Sweet Orange Fragrance Oil 125 g 40
EP French Liquid Fixative Type 30 g 70
Natural Solution (SDEA-40) 1 Liter 60
Compound Natural Sanitizer 100g 19
Natural Citronelle (Insect Repellent) 30 g 200
Tubular + Gel Pump 100 ml 1000
Tubular + Gel Pump 50 ml 1000
Distilled Water 1 Liter 25
TOTAL
 Description Measurements Quantity
Var4 Unscented Fragrance Oil 125 g 40
EP French Liquid Fixative Type 30 g 70
Natural Solution (SDEA-40) 1 Liter 60
Compound Natural Sanitizer 100g 19
Natural Citronelle (Insect Repellent) 30 g 200
Tubular + Gel Pump 100 ml 1000
Tubular + Gel Pump 50 ml 1000
Distilled Water 1 Liter 25
TOTAL
Unit Price Amount
50 2000
25 1750
70 4200
15 285
30 6000
11 11000
6 6000
20 500
31,735.00 /2000 BOTTLES

Unit Price Amount

50 2000
25 1750
70 4200
15 285
30 6000
11 11000
6 6000
20 500
31,735.00 /2000 BOTTLES

Unit Price Amount

50 2000
25 1750
70 4200
15 285
30 6000
11 11000
6 6000
20 500
31,735.00 /2000 BOTTLES
Unit Price Amount
15 600
25 1750
70 4200
15 285
30 6000
11 11000
6 6000
20 500
30,335.00 /2000 BOTTLES

TOTAL EXP 125,540.00

PRODUCT COST COMPUTATION

HAND SANITIZER

Description PRICE MEASURMENT SI INITIAL COST

Strawberry Fragrance Oil 50 125 0.4
EP French Liquid Fixative Type 25 30 0.8333333333
Natural Solution (SDEA-40) 70 1000 0.07
Compound Natural Sanitizer 15 1000 0.015
Natural Citronelle (Insect Repellent) 30 60 0.5
Distilled Water 20 1000 0.02
Tubular + Gel Pump 11 1 11
Tubular + Gel Pump 6 1 6
TOTAL

Description PRICE ML INITIAL COST

Apple Fragrance Oil 50 125 0.4
EP French Liquid Fixative Type 25 30 0.8333333333
Natural Solution (SDEA-40) 70 1000 0.07
Compound Natural Sanitizer 15 1000 0.015
Natural Citronelle (Insect Repellent) 30 60 0.5
Distilled Water 20 1000 0.02
Tubular + Gel Pump 11 1 11
Tubular + Gel Pump 6 1 6
TOTAL

Description PRICE ML INITIAL COST

Sweet Orange Fragrance Oil 50 125 0.4
EP French Liquid Fixative Type 25 30 0.8333333333
Natural Solution (SDEA-40) 70 1000 0.07
Compound Natural Sanitizer 15 1000 0.015
Natural Citronelle (Insect Repellent) 30 60 0.5
Distilled Water 20 1000 0.02
Tubular + Gel Pump 11 1 11
Tubular + Gel Pump 6 1 6
TOTAL
Description PRICE ML INITIAL COST
Unscented Fragrance Oil 15 125 0.12
EP French Liquid Fixative Type 25 30 0.8333333333
Natural Solution (SDEA-40) 70 1000 0.07
Compound Natural Sanitizer 15 1000 0.015
Natural Citronelle (Insect Repellent) 30 60 0.5
Distilled Water 20 1000 0.02
Tubular + Gel Pump 11 1 11
Tubular + Gel Pump 6 1 6
TOTAL
ACTUAL CONSUMED
ML or G COST PER 50 ML SRP # QUANTITY TO SELL SALE
0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
0
1 6
100 18.3487 25 1000 25000

ACTUAL CONSUMED COST PER 50 ML

0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
0
1 6
100 18.3487 25 1000 25000

ACTUAL CONSUMED COST PER 50 ML

0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
0
1 6
100 18.3487 25 1000 25000
ACTUAL CONSUMED COST PER 50 ML
0.05 0.006
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
0
1 6
100 18.3347 23 1000 23000
 ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE
0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
1 11
- 0
100 23.35 42 1000 42,000.00

ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE
0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
1 11
- 0
100 23.35 42 1000 42,000.00

ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE
0.05 0.02
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
1 11
- 0
100 23.35 42 1000 42,000.00
ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE
0.05 0.006
2 1.66666666666667
60 4.2
1.8 0.027
11.9 5.95
24.25 0.485
1 11
- 0
100 23.33 42 1000 42,000.00

GRAND TOTAL SALE

OVERALL PROFIT

DIFFERENCE
TOTAL SALE PROFIT

67,000.00 35,265.00

TOTAL SALE PROFIT

67,000.00 35,265.00

TOTAL SALE PROFIT

67,000.00 35,265.00
TOTAL SALE PROFIT

65,000.00 34,665.00

266,000.00 140,460.00

140,460.00

0.00
 RAW MATERIALS & BOTTLES PRICE PER QUANTITY

Pro2 NON-RINSE FOAMING CLEANSE

Description Measurements Quantity Unit Price

Nourishing Extract 1 liter 7 2000
Liquid Distilled Glycerine 1 liter 7 200
Other Essential Substance 1 Liter 6 1500
Distilled Water 1 Liter 10 20
Froth Pump Bottle 100 ml 3000 32
TOTAL EXP
Amount
14000
1400
9000
200
96000
120,600.00 /2000 BOTTLES
PRODUCT COST COMPUTATION BEFORE SELLING PRICE

NON-RINSE FOAMING CLEANSE

Description PRICE MEASURMENT SI INITIAL COST

Nourishing Extract 2000 1000 2
Liquid Distilled Glycerine 200 1000 0.2
Other Essential Substance 1500 1000 1.5
Distilled Water 20 1000 0.02
Froth Pump Bottle 32 1 32
TOTAL
ACTUAL CONSUMED ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE ML or G
2 4 3
10 2 15
2 3 3
60 1.2 65
1 32 1
75 42.2 100 1000 42,200.00 87
 ACTUAL CONSUMED
COST PER 150 ML SRP # QUANTITY TO SELL SALE ML or G COST PER 200 ML SRP
6 4 8
3 18 3.6
4.5 4 6
1.3 68 1.36
32 2.5 80
46.8 140 1000 140,000.00 96.5 98.96 225
# QUANTITY TO SELL SALE TOTAL SALE PROFIT

1000 225,000.00 407,200.00 286,600.00

 RAW MATERIALS & BOTTLES PRICE PER QUANTITY

Pro3 ORGANIC SHAMPOO

Description Measurements Quantity Unit Price

Aqua/Distilled Water 1000ml 22 20
Sodium Coco Sulfate 500ml 45 95
Cocomide DEA 500ml 45 85
Sodium Benzoate 500ml 45 70
Aloe Barbadendis 100ml 500 45
Aloe Vera Extract 200ml 300 40
Carmellia Sinensis (Greean Tea) 50ml 65 70
Melaleuca Alternafalia(Tea Tree) 50ml 65 70
Eucalyptus Globulus(Eucalyptus) 50ml 65 70
Entada Phaseoloides (Gugo Bark) 50ml 65 70
Pump Bottles 100ml 1000 16
Pump Bottles 200ml 1000 20
Total
Amount
440.00
4,275.00
3,825.00
3,150.00
22,500.00
12,000.00
4,550.00
4,550.00
4,550.00
4,550.00
16,000.00
20,000.00
100,390.00 /2000 BOTTLES
PRODUCT COST COMPUTATION BEFORE SELLING PRICE

ORGANIC SHAMPOO

Description PRICE MEASURMENT SI INITIAL COST

Aqua 20 1000 0.02
Sodium Coco Sulfate 95 500 0.19
Cocomide DEA 85 500 0.17
Sodium Benzoate 70 500 0.14
Aloe Barbadendis 45 100 0.45
Aloe Vera Extract 40 200 0.2
Carmellia Sinensis (Greean Tea) 70 50 1.4
Melaleuca Alternafalia(Tea Tree) 70 50 1.4
Eucalyptus Globulus(Eucalyptus) 70 50 1.4
Entada Phaseoloides (Gugo Bark) 70 50 1.4
Pump Bottles 16 1 16
Pump Bottles 20 1 20
Total
ACTUAL CONSUMED
ML or G COST PER 100 ML SRP # QUANTITY TO SELL SALE
9 0.18
10 1.9
10 1.7
10 1.4
25 11.25
30 6
1.5 2.1
1.5 2.1
1.5 2.1
1.5 2.1
1 16
0
46.83 100 1000 100,000.00
ACTUAL CONSUMED
ML or G COST PER 200 ML SRP # QUANTITY TO SELL SALE TOTAL SALE
9.5 0.19
10.5 1.995
10.5 1.785
10.5 1.47
20.5 9.225
30.5 6.1
2 2.8
2 2.8
2 2.8
2 2.8
2 32
20
83.965 200 1000 200,000.00 300,000.00
PROFIT

199,610.00