Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 100 $100.00
Dried Chicken 100 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 300 $100.00
Dried Chicken 100 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 500 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 500 $1,000.00
Oat Bran 100 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 1200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 160 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00
 Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 150 $500.00
Ground Cereal 50 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 1500 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 280 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 111 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 222 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00
Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 234 $1,500.00
Chicken Fat 333 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00
Rice 200 $100.00
Dried Chicken 100 $500.00
Ground Cereal 400 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 222 $200.00
Alfalfa 555 $1,500.00
Sunflower 750 $1,000.00

Ingredients Pack size (gm/ ml) Pack cost

Dried Lamb 500 $202.00

Rice 200 $100.00
Dried Chicken 228 $500.00
Ground Cereal 222 $1,500.00
Chicken Fat 300 $1,000.00
Oat Bran 200 $1,200.00
Beet Pulp 150 $200.00
Alfalfa 600 $1,500.00
Sunflower 750 $1,000.00
 Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$1.0000 15 6.67 $6.6667
$5.0000 14 7.14 $35.7143
$3.7500 10 10.00 $37.5000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.3333 15 6.67 $2.2222
$5.0000 14 7.14 $35.7143
$3.7500 10 10.00 $37.5000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
1
20
11

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$3.0000 10 10.00 $30.0000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
 $1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$3.7500 10 10.00 $37.5000
$2.0000 11 9.09 $18.1818
$12.0000 14 7.14 $85.7143
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.0833 15 6.67 $0.5556
$5.0000 14 7.14 $35.7143
$3.7500 10 10.00 $37.5000
$6.2500 11 9.09 $56.8182
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
 Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$3.3333 14 7.14 $23.8095
$30.0000 10 10.00 $300.0000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$1.0000 10 10.00 $10.0000
$3.3333 11 9.09 $30.3030
$4.2857 14 7.14 $30.6122
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$13.5135 10 10.00 $135.1351
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
 $2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$2.2523 14 7.14 $16.0875
$3.7500 10 10.00 $37.5000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$6.4103 10 10.00 $64.1026
$3.0030 11 9.09 $27.3000
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
 $0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$5.0000 14 7.14 $35.7143
$3.7500 10 10.00 $37.5000
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$0.9009 1 100.00 $90.0901
$2.7027 20 5.00 $13.5135
$1.3333 11 9.09 $12.1212

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.4040 10 10.00 $4.0400
$0.5000 15 6.67 $3.3333
$2.1930 14 7.14 $15.6642
$6.7568 10 10.00 $67.5676
$3.3333 11 9.09 $30.3030
$6.0000 14 7.14 $42.8571
$1.3333 1 100.00 $133.3333
$2.5000 20 5.00 $12.5000
$1.3333 11 9.09 $12.1212
Amount used in recipe Cost of ingredient per Number of portions per
Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $333.33 4 $83.33
20.00 $714.29 4 $178.57
20.00 $750.00 4 $187.50
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,914.06

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $111.11 4 $27.78
20.00 $714.29 4 $178.57
20.00 $750.00 4 $187.50
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00
23.00
22.00

TOTAL COST OF 1
PORTION: $1,053.30

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $600.00 4 $150.00
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
 50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,834.90

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $750.00 4 $187.50
15.00 $272.73 4 $68.18
50.00 $4,285.71 4 $1,071.43
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $3,362.66

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $27.78 4 $6.94
20.00 $714.29 4 $178.57
20.00 $750.00 4 $187.50
15.00 $852.27 4 $213.07
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,937.11
Amount used in recipe Cost of ingredient per Number of portions per
Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $476.19 4 $119.05
20.00 $6,000.00 4 $1,500.00
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $4,125.37

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $200.00 4 $50.00
15.00 $454.55 4 $113.64
50.00 $1,530.61 4 $382.65
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,581.84

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $2,702.70 4 $675.68
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
 23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $3,360.57

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $321.75 4 $80.44
20.00 $750.00 4 $187.50
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,774.26

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $1,282.05 4 $320.51
15.00 $409.50 4 $102.38
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,994.15

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
 10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $714.29 4 $178.57
20.00 $750.00 4 $187.50
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $4,504.50 4 $1,126.13
23.00 $310.81 4 $77.70
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,337.68

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
10.00 $40.40 4 $10.10
50.00 $166.67 4 $41.67
20.00 $313.28 4 $78.32
20.00 $1,351.35 4 $337.84
15.00 $454.55 4 $113.64
50.00 $2,142.86 4 $535.71
50.00 $6,666.67 4 $1,666.67
23.00 $287.50 4 $71.88
22.00 $266.67 4 $66.67

TOTAL COST OF 1
PORTION: $2,922.48
 Ingredients Pack size (gm/ ml)
Aqua (Water) 1000
Glycerin 1500
Lactococcus 2000
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 1000
Palmitoyl Tetrapeptide-7 200
Palmitoyl Tripeptide-38 500
Dipeptide Diaminobutyroyl Benzylamide Diacetate 100
Acetylarginyltryptophyl Diphenylglycine 150

Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 100
Lactococcus 2000
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 1000
Palmitoyl Tetrapeptide-7 2000
Palmitoyl Tripeptide-38 500
Dipeptide Diaminobutyroyl Benzylamide Diacetate 100
Acetylarginyltryptophyl Diphenylglycine 150

Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 1500
Lactococcus 400
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 1000
Palmitoyl Tetrapeptide-7 200
Palmitoyl Tripeptide-38 100
Dipeptide Diaminobutyroyl Benzylamide Diacetate 100
Acetylarginyltryptophyl Diphenylglycine 100

Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 500
Lactococcus 400
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 100
Palmitoyl Tetrapeptide-7 200
Palmitoyl Tripeptide-38 100
Dipeptide Diaminobutyroyl Benzylamide Diacetate 1000
Acetylarginyltryptophyl Diphenylglycine 100

Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 100
Lactococcus 400
Acetyl Hexapeptide-8 4000
Palmitoyl Tripeptide-1 100
Palmitoyl Tetrapeptide-7 200
Palmitoyl Tripeptide-38 100
Dipeptide Diaminobutyroyl Benzylamide Diacetate 1000
Acetylarginyltryptophyl Diphenylglycine 100
 Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 100
Lactococcus 400
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 100
Palmitoyl Tetrapeptide-7 200
Palmitoyl Tripeptide-38 100
Dipeptide Diaminobutyroyl Benzylamide Diacetate 1000
Acetylarginyltryptophyl Diphenylglycine 1000

Ingredients Pack size (gm/ ml)

Aqua (Water) 1000

Glycerin 100
Lactococcus 400
Acetyl Hexapeptide-8 500
Palmitoyl Tripeptide-1 100
Palmitoyl Tetrapeptide-7 2000
Palmitoyl Tripeptide-38 100
Dipeptide Diaminobutyroyl Benzylamide Diacetate 1000
Acetylarginyltryptophyl Diphenylglycine 100
 Cost Calculator
Pack cost Price per gm/ ml Yield (%) Factor
$2,000.00 $2.0000 10 10.00
$1,500.00 $1.0000 15 6.67
$2,000.00 $1.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $1.5000 20 5.00
$2,000.00 $10.0000 22 4.55
$1,500.00 $3.0000 30 3.33
$1,000.00 $10.0000 50 2.00
$1,500.00 $10.0000 13 7.69

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $15.0000 15 6.67
$2,000.00 $1.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $1.5000 20 5.00
$2,000.00 $1.0000 22 4.55
$1,500.00 $3.0000 30 3.33
$1,000.00 $10.0000 50 2.00
$1,500.00 $10.0000 13 7.69

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $1.0000 15 6.67
$2,000.00 $5.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $1.5000 20 5.00
$2,000.00 $10.0000 22 4.55
 $1,500.00 $15.0000 30 3.33
$1,000.00 $10.0000 50 2.00
$1,500.00 $15.0000 13 7.69

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $3.0000 15 6.67
$2,000.00 $5.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $15.0000 20 5.00
$2,000.00 $10.0000 22 4.55
$1,500.00 $15.0000 30 3.33
$1,000.00 $1.0000 50 2.00
$1,500.00 $15.0000 13 7.69

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $15.0000 15 6.67
$2,000.00 $5.0000 13 7.69
$2,500.00 $0.6250 16 6.25
$1,500.00 $15.0000 20 5.00
$2,000.00 $10.0000 22 4.55
$1,500.00 $15.0000 30 3.33
$1,000.00 $1.0000 50 2.00
$1,500.00 $15.0000 13 7.69

Cost Calculator
Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $15.0000 15 6.67
$2,000.00 $5.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $15.0000 20 5.00
$2,000.00 $10.0000 22 4.55
$1,500.00 $15.0000 30 3.33
$1,000.00 $1.0000 50 2.00
$1,500.00 $1.5000 13 7.69

Cost Calculator
Pack cost Price per gm/ ml Yield (%) Factor

$2,000.00 $2.0000 10 10.00

$1,500.00 $15.0000 15 6.67
$2,000.00 $5.0000 13 7.69
$2,500.00 $5.0000 16 6.25
$1,500.00 $15.0000 20 5.00
$2,000.00 $1.0000 22 4.55
$1,500.00 $15.0000 30 3.33
$1,000.00 $1.0000 50 2.00
$1,500.00 $15.0000 13 7.69
Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$6.6667 500.00 $3,333.33 4
$7.6923 130.00 $1,000.00 4
$31.2500 400.00 $12,500.00 4
$7.5000 200.00 $1,500.00 4
$45.4545 140.00 $6,363.64 4
$10.0000 111.00 $1,110.00 4
$20.0000 24.00 $480.00 4
$76.9231 222.00 $17,076.92 4

TOTAL COST OF 1
PORTION:

Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$100.0000 500.00 $50,000.00 4
$7.6923 130.00 $1,000.00 4
$31.2500 400.00 $12,500.00 4
$7.5000 200.00 $1,500.00 4
$4.5455 140.00 $636.36 4
$10.0000 111.00 $1,110.00 4
$20.0000 24.00 $480.00 4
$76.9231 222.00 $17,076.92 4

TOTAL COST OF 1
PORTION:

Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$6.6667 500.00 $3,333.33 4
$38.4615 130.00 $5,000.00 4
$31.2500 400.00 $12,500.00 4
$7.5000 200.00 $1,500.00 4
$45.4545 140.00 $6,363.64 4
 $50.0000 111.00 $5,550.00 4
$20.0000 24.00 $480.00 4
$115.3846 222.00 $25,615.38 4

TOTAL COST OF 1
PORTION:

Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$20.0000 500.00 $10,000.00 4
$38.4615 130.00 $5,000.00 4
$31.2500 400.00 $12,500.00 4
$75.0000 200.00 $15,000.00 4
$45.4545 140.00 $6,363.64 4
$50.0000 111.00 $5,550.00 4
$2.0000 24.00 $48.00 4
$115.3846 222.00 $25,615.38 4

TOTAL COST OF 1
PORTION:

Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$100.0000 500.00 $50,000.00 4
$38.4615 130.00 $5,000.00 4
$3.9063 400.00 $1,562.50 4
$75.0000 200.00 $15,000.00 4
$45.4545 140.00 $6,363.64 4
$50.0000 111.00 $5,550.00 4
$2.0000 24.00 $48.00 4
$115.3846 222.00 $25,615.38 4

TOTAL COST OF 1
PORTION:
Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$100.0000 500.00 $50,000.00 4
$38.4615 130.00 $5,000.00 4
$31.2500 400.00 $12,500.00 4
$75.0000 200.00 $15,000.00 4
$45.4545 140.00 $6,363.64 4
$50.0000 111.00 $5,550.00 4
$2.0000 24.00 $48.00 4
$11.5385 222.00 $2,561.54 4

TOTAL COST OF 1
PORTION:

Edible Product Cost Amount used in recipe Cost of ingredient per Number of portions per
per gm/ ml (gm/ ml) recipe recipe
$20.0000 300.00 $6,000.00 4
$100.0000 500.00 $50,000.00 4
$38.4615 130.00 $5,000.00 4
$31.2500 400.00 $12,500.00 4
$75.0000 200.00 $15,000.00 4
$4.5455 140.00 $636.36 4
$50.0000 111.00 $5,550.00 4
$2.0000 24.00 $48.00 4
$115.3846 222.00 $25,615.38 4

TOTAL COST OF 1
PORTION:
Cost per portion
$1,500.00
$833.33
$250.00
$3,125.00
$375.00
$1,590.91
$277.50
$120.00
$4,269.23

$12,340.97

Cost per portion

$1,500.00
$12,500.00
$250.00
$3,125.00
$375.00
$159.09
$277.50
$120.00
$4,269.23

$22,575.82

Cost per portion

$1,500.00
$833.33
$1,250.00
$3,125.00
$375.00
$1,590.91
 $1,387.50
$120.00
$6,403.85

$16,585.59

Cost per portion

$1,500.00
$2,500.00
$1,250.00
$3,125.00
$3,750.00
$1,590.91
$1,387.50
$12.00
$6,403.85

$21,519.26

Cost per portion

$1,500.00
$12,500.00
$1,250.00
$390.63
$3,750.00
$1,590.91
$1,387.50
$12.00
$6,403.85

$28,784.88
Cost per portion

$1,500.00
$12,500.00
$1,250.00
$3,125.00
$3,750.00
$1,590.91
$1,387.50
$12.00
$640.38

$25,755.79

Cost per portion

$1,500.00
$12,500.00
$1,250.00
$3,125.00
$3,750.00
$159.09
$1,387.50
$12.00
$6,403.85

$30,087.44
 Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 500 $2,000.00 $4.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 50 $2,500.00 $50.0000 16
Condiment 100 $1,500.00 $15.0000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 50 $2,000.00 $40.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 20 $2,000.00 $100.0000 13
Herb 50 $2,500.00 $50.0000 16
Condiment 100 $1,500.00 $15.0000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 500 $2,000.00 $4.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 400 $2,500.00 $6.2500 16
Condiment 500 $1,500.00 $3.0000 20
Oil 500 $2,000.00 $4.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 500 $2,000.00 $4.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 3000 $2,500.00 $0.8333 16
Condiment 100 $1,500.00 $15.0000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 2000 $1,000.00 $0.5000 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 500 $2,000.00 $4.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 100 $1,500.00 $15.0000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13
 Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 500 $2,000.00 $4.0000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 50 $2,500.00 $50.0000 16
Condiment 6000 $1,500.00 $0.2500 20
Oil 100 $2,000.00 $20.0000 22
Couscous 4000 $1,500.00 $0.3750 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13
Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $40.0000 100.00 $4,000.00 4 $1,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $312.5000 300.00 $93,750.00 4 $23,437.50
5.00 $75.0000 100.00 $7,500.00 4 $1,875.00
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL COST
OF 1
PORTION: $32,411.27

Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $400.0000 100.00 $40,000.00 4 $10,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $769.2308 100.00 $76,923.08 4 $19,230.77
6.25 $312.5000 300.00 $93,750.00 4 $23,437.50
5.00 $75.0000 100.00 $7,500.00 4 $1,875.00
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL COST
OF 1
PORTION: $58,718.96

Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $40.0000 100.00 $4,000.00 4 $1,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
 6.25 $39.0625 300.00 $11,718.75 4 $2,929.69
5.00 $15.0000 100.00 $1,500.00 4 $375.00
4.55 $18.1818 100.00 $1,818.18 4 $454.55
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL COST
OF 1
PORTION: $8,585.27

Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $40.0000 100.00 $4,000.00 4 $1,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $5.2083 300.00 $1,562.50 4 $390.63
5.00 $75.0000 100.00 $7,500.00 4 $1,875.00
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $1.0000 10.00 $10.00 4 $2.50
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL COST
OF 1
PORTION: $9,350.23

Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $40.0000 100.00 $4,000.00 4 $1,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $75.0000 100.00 $7,500.00 4 $1,875.00
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92
 TOTAL COST
OF 1
PORTION: $9,208.14

Cost Calculator
Cost of Number of
Edible Product Amount used in Cost per
Factor ingredient per portions per
Cost per gm/ ml recipe (gm/ ml) portion
recipe recipe
10.00 $40.0000 100.00 $4,000.00 4 $1,000.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $312.5000 300.00 $93,750.00 4 $23,437.50
5.00 $1.2500 100.00 $125.00 4 $31.25
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $1.2500 99.00 $123.75 4 $30.94
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL COST
OF 1
PORTION: $30,289.08
 Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 200 $1,500.00 $7.5000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 200 $1,500.00 $7.5000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 500 $1,500.00 $3.0000 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator
 Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 5000 $1,500.00 $0.3000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 200 $1,500.00 $7.5000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 200 $1,500.00 $7.5000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 4000 $1,500.00 $0.3750 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator
 Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 2000 $1,500.00 $0.7500 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13

Cost Calculator

Ingredients Pack size (gm/ ml) Pack cost Price per gm/ ml Yield (%)

Cooking Oil 5000 $2,000.00 $0.4000 10

Starch 500 $1,500.00 $3.0000 15
Spice 200 $2,000.00 $10.0000 13
Herb 5000 $2,500.00 $0.5000 16
Condiment 200 $1,500.00 $7.5000 20
Oil 100 $2,000.00 $20.0000 22
Couscous 400 $1,500.00 $3.7500 30
Olive Oil 300 $1,000.00 $3.3333 50
Dried Chiles 100 $1,500.00 $15.0000 13
Cost Calculator
Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe
10.00 $4.0000 100.00 $400.00 4 $100.00
6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $37.5000 100.00 $3,750.00 4 $937.50
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $7,370.64

Cost Calculator

Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe

10.00 $4.0000 100.00 $400.00 4 $100.00

6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $37.5000 100.00 $3,750.00 4 $937.50
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $10.0000 99.00 $990.00 4 $247.50
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $7,308.77

Cost Calculator
 Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe

10.00 $4.0000 100.00 $400.00 4 $100.00

6.67 $2.0000 200.00 $400.00 4 $100.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $37.5000 100.00 $3,750.00 4 $937.50
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $6,470.64

Cost Calculator

Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe

10.00 $4.0000 100.00 $400.00 4 $100.00

6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $37.5000 100.00 $3,750.00 4 $937.50
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $1.2500 99.00 $123.75 4 $30.94
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $7,092.21

Cost Calculator
 Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe

10.00 $4.0000 100.00 $400.00 4 $100.00

6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $3.7500 100.00 $375.00 4 $93.75
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $6,526.89

Cost Calculator

Number
Edible Product Cost of
Amount used in of Cost per
Factor Cost per gm/ ingredient per
recipe (gm/ ml) portions portion
ml recipe
per recipe

10.00 $4.0000 100.00 $400.00 4 $100.00

6.67 $20.0000 200.00 $4,000.00 4 $1,000.00
7.69 $76.9231 100.00 $7,692.31 4 $1,923.08
6.25 $3.1250 300.00 $937.50 4 $234.38
5.00 $37.5000 100.00 $3,750.00 4 $937.50
4.55 $90.9091 100.00 $9,090.91 4 $2,272.73
3.33 $12.5000 99.00 $1,237.50 4 $309.38
2.00 $6.6667 10.00 $66.67 4 $16.67
7.69 $115.3846 20.00 $2,307.69 4 $576.92

TOTAL
COST OF
1
PORTIO
N: $7,370.64
 Ingredients Pack size (gm/ ml) Pack cost
Palmitoyl Tetrapeptide-7 2000 $700.00
Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700 $700.00
Sodium Hyaluronate Crosspolymer 1000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 600 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00

Ingredients Pack size (gm/ ml) Pack cost

Palmitoyl Tetrapeptide-7 1000 $700.00

Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 2000 $700.00
Sodium Hyaluronate Crosspolymer 1000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 600 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00

Ingredients Pack size (gm/ ml) Pack cost

Palmitoyl Tetrapeptide-7 5000 $700.00

Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700 $700.00
Sodium Hyaluronate Crosspolymer 5000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 600 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00

Ingredients Pack size (gm/ ml) Pack cost

Palmitoyl Tetrapeptide-7 2000 $700.00

Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700 $700.00
Sodium Hyaluronate Crosspolymer 1000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 600 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00

Ingredients Pack size (gm/ ml) Pack cost

Palmitoyl Tetrapeptide-7 7000 $700.00

Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700 $700.00
Sodium Hyaluronate Crosspolymer 2000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 600 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00
 Ingredients Pack size (gm/ ml) Pack cost

Palmitoyl Tetrapeptide-7 2000 $700.00

Palmitoyl Tripeptide-38 800 $600.00
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700 $700.00
Sodium Hyaluronate Crosspolymer 1000 $700.00
Sodium Hyaluronate 700 $600.00
Allantoin 1000 $700.00
Water 9000 $600.00
Lactococcus Ferment Lysate 800 $6,000.00
Glycerin 600 $600.00
 Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.3500 5 20.00 $7.0000
$0.7500 10 10.00 $7.5000
$1.0000 15 6.67 $6.6667
$0.7000 25 4.00 $2.8000
$0.8571 20 5.00 $4.2857
$1.1667 15 6.67 $7.7778
$0.0667 10 10.00 $0.6667
$7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.7000 5 20.00 $14.0000
$0.7500 10 10.00 $7.5000
$0.3500 15 6.67 $2.3333
$0.7000 25 4.00 $2.8000
$0.8571 20 5.00 $4.2857
$1.1667 15 6.67 $7.7778
$0.0667 10 10.00 $0.6667
$7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.1400 5 20.00 $2.8000
$0.7500 10 10.00 $7.5000
$1.0000 15 6.67 $6.6667
$0.1400 25 4.00 $0.5600
$0.8571 20 5.00 $4.2857
$1.1667 15 6.67 $7.7778
$0.0667 10 10.00 $0.6667
 $7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.3500 5 20.00 $7.0000
$0.7500 10 10.00 $7.5000
$1.0000 15 6.67 $6.6667
$0.7000 25 4.00 $2.8000
$0.8571 20 5.00 $4.2857
$1.1667 15 6.67 $7.7778
$0.0667 10 10.00 $0.6667
$7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000

Cost Calculator
Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.1000 5 20.00 $2.0000
$0.7500 10 10.00 $7.5000
$1.0000 15 6.67 $6.6667
$0.3500 25 4.00 $1.4000
$0.8571 20 5.00 $4.2857
$1.1667 15 6.67 $7.7778
$0.0667 10 10.00 $0.6667
$7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000

Cost Calculator
 Edible Product Cost
Price per gm/ ml Yield (%) Factor
per gm/ ml
$0.3500 5 20.00 $7.0000
$0.7500 10 10.00 $7.5000
$1.0000 15 6.67 $6.6667
$0.7000 25 4.00 $2.8000
$0.8571 20 5.00 $4.2857
$0.7000 15 6.67 $4.6667
$0.0667 10 10.00 $0.6667
$7.5000 12 8.33 $62.5000
$1.0000 10 10.00 $10.0000
Amount used in recipe Cost of ingredient per Number of portions per
Cost per portion
(gm/ ml) recipe recipe
500.00 $3,500.00 4 $875.00
200.00 $1,500.00 4 $375.00
100.00 $666.67 4 $166.67
200.00 $560.00 4 $140.00
700.00 $3,000.00 4 $750.00
100.00 $777.78 4 $194.44
600.00 $400.00 4 $100.00
500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $10,663.61

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
500.00 $7,000.00 4 $1,750.00
200.00 $1,500.00 4 $375.00
100.00 $233.33 4 $58.33
200.00 $560.00 4 $140.00
700.00 $3,000.00 4 $750.00
100.00 $777.78 4 $194.44
600.00 $400.00 4 $100.00
500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $11,430.28

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
500.00 $1,400.00 4 $350.00
200.00 $1,500.00 4 $375.00
100.00 $666.67 4 $166.67
200.00 $112.00 4 $28.00
700.00 $3,000.00 4 $750.00
100.00 $777.78 4 $194.44
600.00 $400.00 4 $100.00
 500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $10,026.61

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
500.00 $3,500.00 4 $875.00
200.00 $1,500.00 4 $375.00
100.00 $666.67 4 $166.67
200.00 $560.00 4 $140.00
700.00 $3,000.00 4 $750.00
100.00 $777.78 4 $194.44
600.00 $400.00 4 $100.00
500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $10,663.61

Amount used in recipe Cost of ingredient per Number of portions per

Cost per portion
(gm/ ml) recipe recipe
500.00 $1,000.00 4 $250.00
200.00 $1,500.00 4 $375.00
100.00 $666.67 4 $166.67
200.00 $280.00 4 $70.00
700.00 $3,000.00 4 $750.00
100.00 $777.78 4 $194.44
600.00 $400.00 4 $100.00
500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $9,968.61
Amount used in recipe Cost of ingredient per Number of portions per
Cost per portion
(gm/ ml) recipe recipe
500.00 $3,500.00 4 $875.00
200.00 $1,500.00 4 $375.00
100.00 $666.67 4 $166.67
200.00 $560.00 4 $140.00
700.00 $3,000.00 4 $750.00
100.00 $466.67 4 $116.67
600.00 $400.00 4 $100.00
500.00 $31,250.00 4 $7,812.50
100.00 $1,000.00 4 $250.00

TOTAL COST OF 1
PORTION: $10,585.83
 Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 7000

Palmitoyl Tripeptide-38 800
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700
Sodium Hyaluronate Crosspolymer 5000
Sodium Hyaluronate 700
Allantoin 600
Water 2000
Lactococcus Ferment Lysate 800
Glycerin 600

Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 600

Palmitoyl Tripeptide-38 600
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700
Sodium Hyaluronate Crosspolymer 700
Sodium Hyaluronate 800
Allantoin 800
Water 1000
Lactococcus Ferment Lysate 2000
Glycerin 9000

Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 600
Palmitoyl Tripeptide-38 600
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700
Sodium Hyaluronate Crosspolymer 700
Sodium Hyaluronate 800
Allantoin 800
Water 1000
Lactococcus Ferment Lysate 2000
Glycerin 9000

Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 2000

Palmitoyl Tripeptide-38 800
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700
Sodium Hyaluronate Crosspolymer 1000
Sodium Hyaluronate 700
Allantoin 600
Water 9000
Lactococcus Ferment Lysate 800
Glycerin 600

Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 2000

Palmitoyl Tripeptide-38 800
Dipeptide Diaminobutyroyl Benzylamide Diacetate 700
Sodium Hyaluronate Crosspolymer 1000
Sodium Hyaluronate 700
Allantoin 600
Water 9000
Lactococcus Ferment Lysate 800
Glycerin 600

Ingredients Pack size (gm/ ml)

Palmitoyl Tetrapeptide-7 2000

Palmitoyl Tripeptide-38 1000
Dipeptide Diaminobutyroyl Benzylamide Diacetate 800
Sodium Hyaluronate Crosspolymer 700
Sodium Hyaluronate 700
Allantoin 600
Water 9000
Lactococcus Ferment Lysate 800
Glycerin 600
 Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$700.00 $0.1000 5 20.00

$600.00 $0.7500 10 10.00
$700.00 $1.0000 15 6.67
$700.00 $0.1400 25 4.00
$600.00 $0.8571 20 5.00
$700.00 $1.1667 15 6.67
$600.00 $0.3000 10 10.00
$6,000.00 $7.5000 12 8.33
$600.00 $1.0000 10 10.00

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$700.00 $1.1667 5 20.00

$600.00 $1.0000 10 10.00
$700.00 $1.0000 15 6.67
$700.00 $1.0000 25 4.00
$600.00 $0.7500 20 5.00
$700.00 $0.8750 15 6.67
$600.00 $0.6000 10 10.00
$6,000.00 $3.0000 12 8.33
$600.00 $0.0667 10 10.00

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

 $700.00 $1.1667 5 20.00
$600.00 $1.0000 10 10.00
$700.00 $1.0000 10 10.00
$700.00 $1.0000 10 10.00
$600.00 $0.7500 12 8.33
$700.00 $0.8750 15 6.67
$600.00 $0.6000 15 6.67
$6,000.00 $3.0000 20 5.00
$600.00 $0.0667 25 4.00

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$600.00 $0.3000 5 20.00

$600.00 $0.7500 10 10.00
$600.00 $0.8571 10 10.00
$600.00 $0.6000 12 8.33
$700.00 $1.0000 15 6.67
$700.00 $1.1667 15 6.67
$700.00 $0.0778 20 5.00
$700.00 $0.8750 25 4.00
$6,000.00 $10.0000 10 10.00

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$700.00 $0.3500 5 20.00

$600.00 $0.7500 10 10.00
$700.00 $1.0000 15 6.67
 $700.00 $0.7000 25 4.00
$600.00 $0.8571 20 5.00
$700.00 $1.1667 15 6.67
$600.00 $0.0667 10 10.00
$600.00 $0.7500 12 8.33
$6,000.00 $10.0000 10 10.00

Cost Calculator

Pack cost Price per gm/ ml Yield (%) Factor

$700.00 $0.3500 5 20.00

$600.00 $0.6000 10 10.00
$700.00 $0.8750 25 4.00
$700.00 $1.0000 20 5.00
$600.00 $0.8571 15 6.67
$700.00 $1.1667 15 6.67
$600.00 $0.0667 12 8.33
$6,000.00 $7.5000 10 10.00
$600.00 $1.0000 10 10.00
Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe

$2.0000 500.00 $1,000.00

$7.5000 200.00 $1,500.00
$6.6667 100.00 $666.67
$0.5600 200.00 $112.00
$4.2857 700.00 $3,000.00
$7.7778 100.00 $777.78
$3.0000 600.00 $1,800.00
$62.5000 500.00 $31,250.00
$10.0000 100.00 $1,000.00

Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe

$23.3333 100.00 $2,333.33

$10.0000 100.00 $1,000.00
$6.6667 100.00 $666.67
$4.0000 200.00 $800.00
$3.7500 200.00 $750.00
$5.8333 500.00 $2,916.67
$6.0000 500.00 $3,000.00
$25.0000 600.00 $15,000.00
$0.6667 700.00 $466.67

Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe
 $23.3333 100.00 $2,333.33
$10.0000 100.00 $1,000.00
$10.0000 100.00 $1,000.00
$10.0000 200.00 $2,000.00
$6.2500 200.00 $1,250.00
$5.8333 500.00 $2,916.67
$4.0000 500.00 $2,000.00
$15.0000 600.00 $9,000.00
$0.2667 700.00 $186.67

Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe

$6.0000 500.00 $3,000.00

$7.5000 200.00 $1,500.00
$8.5714 100.00 $857.14
$5.0000 200.00 $1,000.00
$6.6667 700.00 $4,666.67
$7.7778 100.00 $777.78
$0.3889 600.00 $233.33
$3.5000 500.00 $1,750.00
$100.0000 100.00 $10,000.00

Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe

$7.0000 500.00 $3,500.00

$7.5000 200.00 $1,500.00
$6.6667 100.00 $666.67
 $2.8000 100.00 $280.00
$4.2857 200.00 $857.14
$7.7778 600.00 $4,666.67
$0.6667 700.00 $466.67
$6.2500 500.00 $3,125.00
$100.0000 100.00 $10,000.00

Edible Product Cost per gm/ Amount used in recipe Cost of ingredient per
ml (gm/ ml) recipe

$7.0000 500.00 $3,500.00

$6.0000 200.00 $1,200.00
$3.5000 100.00 $350.00
$5.0000 200.00 $1,000.00
$5.7143 700.00 $4,000.00
$7.7778 100.00 $777.78
$0.5556 600.00 $333.33
$75.0000 500.00 $37,500.00
$10.0000 100.00 $1,000.00
Number of portions per
Cost per portion
recipe

4 $250.00
4 $375.00
4 $166.67
4 $28.00
4 $750.00
4 $194.44
4 $450.00
4 $7,812.50
4 $250.00

TOTAL COST OF 1
PORTION: $10,276.61

Number of portions per

Cost per portion
recipe

4 $583.33
4 $250.00
4 $166.67
4 $200.00
4 $187.50
4 $729.17
4 $750.00
4 $3,750.00
4 $116.67

TOTAL COST OF 1
PORTION: $6,733.33

Number of portions per

Cost per portion
recipe
 4 $583.33
4 $250.00
4 $250.00
4 $500.00
4 $312.50
4 $729.17
4 $500.00
4 $2,250.00
4 $46.67

TOTAL COST OF 1
PORTION: $5,421.67

Number of portions per

Cost per portion
recipe

4 $750.00
4 $375.00
4 $214.29
4 $250.00
4 $1,166.67
4 $194.44
4 $58.33
4 $437.50
4 $2,500.00

TOTAL COST OF 1
PORTION: $5,946.23

Number of portions per

Cost per portion
recipe

4 $875.00
4 $375.00
4 $166.67
 4 $70.00
4 $214.29
4 $1,166.67
4 $116.67
4 $781.25
4 $2,500.00

TOTAL COST OF 1
PORTION: $6,265.54

Number of portions per

Cost per portion
recipe

4 $875.00
4 $300.00
4 $87.50
4 $250.00
4 $1,000.00
4 $194.44
4 $83.33
4 $9,375.00
4 $250.00

TOTAL COST OF 1
PORTION: $12,415.28