DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450
 DATE MADE SOAP NAME

Ingredients Package Cost Package Size(gram Cost per OunceVendor Present in Batc

Sodium Hydroxide 19.50 500 0.04 soapbarn

Sodium Hydroxide 4000 -
potasassium Hydroxide 19.50 500 0.04 soapbarn
Distilled Water - 1 -
Sodium Lactate 49.00 1000 0.05 funwithsoap
Stearic Acid 41.00 1000 0.04 funwithsoap
poly80 52.00 500 0.10 funwithsoap
1 -
1 -
Sea Salt 1 -
salt - coarse 3.70 1000 0.00 hyperpackaging
himalayan black fine 85.00 1000 0.09 soapbarn
himalayan pink coarse 45.00 1000 0.05 soapbarn
1 -
rosewater 80.00 500 0.16 soapbarn
witchhazel 90.00 100 0.90 soapbarn
isopropyl 38.00 500 0.08
Sugar 1 -
pipettes 1.00 1 1.00
1 -
Activated Charcoal 20.00 100 0.20 soapbarn
Baking soda 20.00 1000 0.02 soapbarn
bathsalts - coarse 25.00 2000 0.01 soapbarn
bathsalts - fine 15.00 1000 0.02 soapbarn
Borax 19.95 500 0.04 soapbarn
Citric Acid 45.00 1000 0.05 soapbarn
Cornstarch 30.00 1000 0.03 soapbarn
Stearic Acid 24.50 500 0.05 soapbarn
SLS Needles 15.00 100 0.15 funwithsoap
Epsom Salts 25.99 500 0.05 pick n pay
1 -
Vitamin C (encapsulated asorbi 45.00 100 0.45 soapbarn
Aloe Vera Gel 75.00 100 0.75 soapbarn
Glycerine 30.00 500 0.06
1 -
1 -
1 -
Titanium Dioxide 25.00 100 0.25 soapbarn
Clay - Bentonite 15.00 100 0.15 soapbarn
Kaolin Clay 29.00 1000 0.03
1 -
(Sweet) Almond Oil 64.00 250 0.26 funwithsoap
Apricot Kernel Oil 1 -
Avocado Oil 68.00 250 0.27 funwithsoap
Castor Oil 55.00 500 0.11 soapbarn
Coconut Oil (76*) 40.00 500 0.08 soapbarn
Coconut Oil (92*) 1 -
Grapeseed Oil 1 -
Hempseed Oil 1 -
Monoi de Tahiti Oil 1 -
Olive 100% Oil 57.99 1000 0.06 pick n pay
Olive Pomace Oil 1 -
Olive Virgin Oil 1 -
Palm Kernel Oil 1 -
Palm Oil 39.00 1000 0.04 funwithsoap
Palm Stearic 1 -
Sesame Oil 1 -
Soybean Oil 1 -
2 -
3 -
4 -
5 -
6 -
7 -
Beeswax Beads 35.00 60 0.58 soapbarn
Cocoa Butter 120.00 1 120.00
Mango Butter 35.00 100 0.35 funwithsoap
Shea Butter 115.00 500 0.23 soapbarn
1 -
1 -
1 -
1 -
1 -
1 -
1 -
MP Clear 54.00 1000 0.05 funwithsoap
MP White 54.00 1000 0.05 funwithsoap
MP Lilly of the valley 59.00 1000 0.06 funwithsoap
MP Honey 57.00 1000 0.06 funwithsoap
MP Sandalwood 69.00 1000 0.07 funwithsoap
MP Lavender 57.00 1000 0.06 funwithsoap
MP Lemongrass and oats 59.00 1000 0.06 funwithsoap
MP Rooibos 68.00 1 68.00 funwithsoap
MP Blue jasmine 60.00 1000 0.06 funwithsoap
MP Avo cucumber 63.00 1000 0.06 funwithsoap
MP Tea tree 71.00 1 71.00 funwithsoap
MP Ocean Breeze 65.00 1 65.00 funwithsoap
MP Rose Petal 60.00 1 60.00 funwithsoap
MP Ginger & Lime 61.00 1 61.00 funwithsoap
MP Amazon Fern 61.00 1000 0.06
1 -
1 -
 1 -
Botanical - lavender blossems 51.00 75 0.68 funwithsoap
Botanical - chamomile 44.00 75 0.59 funwithsoap
1 -
1 -
ground coffee 15.99 50 0.32 checkers
rooibos tea 15.99 20 0.80 checkers
1 -
mica powder -Red 30.00 10 3.00
mica powder - blue 30.00 10 3.00
mica powder - yellow 30.00 10 3.00
mica dust glitter 25.00 10 2.50
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
EO - ylang ylang 48.00 50 0.96 funwithsoap
EO - patchouli 55.00 50 1.10 funwithsoap
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -
 1 -
1 -
1 -
1 -
1 -
1 -
1 -
1 -

Tasks Time spent (houSalary per hour Net Cost per Task
Setup 0.15 20 3.00
Mixing 0.15 20 3.00
Pouring/Decanting 0.20 20 4.00
Packaging 0.50 20 10.00
Total salary cost: 20.00

Packaging Price per Ea Number Net Cost

Labels 0.10 8.00 0.80
--Paper 0.05 8.00 0.40
--Inkjet Ink 0.05 8.00 0.40
Shrink Wrap 0.05 8.00 0.40
Other -
Total packaging cos 1.20
21.20
GRAMS USED Batch Cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
220.00 4.40
-
-
-
90.00 4.05
-
-
-
100.00 5.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
25.00 1.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20.00 19.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-

455.00 34.29775 LINK TO

INGREDIENTS 34.30 H155

PACKAGING 1.20 D180

LABOUR 20.00 D172

BATCH COST PR 55.50 TOTAL S

TOTAL weight ### G155 56.875

total soaps 8.00 INPUT

price per soap 12.49 SELLING PRICE @180% MARKUP

soap description selling price weight

soap 1 - 50
soap 2 - 50
soap 3 - 50
soap 4 - 50
soap 5 - 50
soap 6 - 0
soap 7 - 0
soap 8 - 0
soap 9 - 0
soap 10 -
soap 11 -
soap 12 -
soap 13 -
soap 14 -
soap 15 -
spillage 1.00 50
samples 3.00 150
4.00 450