Sr.

INCI name/ Scient

Raw Material
No. name

1 CCTG Caprylic capric Triglyce

2 Carrot seed oil Daucus carota L.

3 Sea Buckthorn oil Hippophae rhamnoides

4 Rosehip oil Rosa rubiginosa eglante

5 Evening Primrose oil Oenothera biennis

6 Jojoba oil Simmondsia chinensis

7 Olive oil Olea europaea L.

8 Avocado oil Persea Gratissima

9 Sweet almond oil Prunus Amygdalus Dulci

10 Wheatgerm oil Triticum Vulgare Aestivu

11 Buriti oil Mauritia flexuosa L.

12 Macadamia oil Macadamia ternifolia

13 Borage seed oil Borago officinalis L.

14 Apricot oil Prunus Armeniaca L.

14 Apricot oil Prunus Armeniaca L.

15 Maurla oil Sclerocarya birrea

16 Pomegrante oil Punica Granatum

17 Vitamin - E Tocopherol Acetate

18 Young Jane 415 Fragrance

Take CCTG in main bea

Method of add vitamin -E and warm
Preparation last add perfume.
 Miracle Face oil Formulation
INCI name/ Scientific
Function Texture Skin Type
name

Creates Barrier on skin, reudce

Caprylic capric Triglyceride Anti-fungal, Light & Non greasy Best for All skin types
skin dryness
Antibacterial,Relieve
eczema,Slow down Best for dry,acne prone
Daucus carota L. Lightly greasy
aging,Protect skin from sun or sensitive skin
damage,Soothes the skin, Skin
Anti-inflammatory, Anti-
Hippophae rhamnoides L. saver thick,golden-orange Best for Dry skin
oxidant, Emollient
Treat acne caused acne caused
Best for mature & aging
Rosa rubiginosa eglanteria by clogged pores, Emollient, Dry oil
skin
minimize scarring
Moisturize and condition lifhtweight, Non Best for oily/acne prone
Oenothera biennis
( emollient ) greasy skin, sensitive skin

Simmondsia chinensis Powerful moisturizing, medium & Non

Best for Dry skin
Emollient,Occlusive greasy

Olea europaea L. Moisturize dry skin,manages extremely Best for premature aging
sun damage sticky,heavy,greasy skin

Antioxidant, Emollient, Treat

Persea Gratissima Best for Dry,irritated and
eczema,acne,seborrheic slightly greasy
flaky skin
dermatitis or psoriasis
Keeps skin cells healthy,helps
Prunus Amygdalus Dulcis skin look smooth,soft and free light oil Best for All skin types
of fine lines.

Triticum Vulgare Aestivum Treat dark spots, scars and skin slightly thick,good
All skin types
inflammation, Humectant absorbing
Mauritia flexuosa L. Rich in antioxidant little thick Best for dry skin

very light and

Macadamia ternifolia Natural protective barrier on Best for oily and
excellent penetrating,
skin,balance sebum production breakout-prone skin
spreadability

Borago officinalis L. Moisturize and condition

little thick Best for Dry skin
( emollient )
Rejuvenates skin cells ,Soft ,
Prunus Armeniaca L. slightly thick,good
Calm, easily absorbed, slightly For Dry, Mature
absorbing
sweet , nutty scent
 Rejuvenates skin cells ,Soft ,
Prunus Armeniaca L. slightly thick,good
Calm, easily absorbed, slightly For Dry, Mature
absorbing
sweet , nutty scent
Treat Hperpigmentation, Fades
Sclerocarya birrea Best for dry or cracked
areas of discoloration, little thick
skin
Decreases melanin production
Antioxidant,Counteracts
damage from sun and
Punica Granatum All skin types including
environmental (free radicle thick,greasy,sticky
oily and acne-prone skin
damage),massive store of
vitamin-C
thick,look greasy and
Tocopherol Acetate Antioxidant
slippery

Fragrance pleasant smell

Take CCTG in main beaker, then add all carrier oils one bye one in a beaker, after
add vitamin -E and warm up to 30 degree celsius. Remove from heat, mix well and
last add perfume.
Formulation
Qty in gm
W/W% Name of Cost per With 18% Total
Name of Vendor
S Company Kg GST Cost

73.98 Jeetu AG Aromatic Oil 1150 1357 529.89

10 Aashish BIO RECURSO 1120 1321.6 132.16

0.07 Anant Singh Crude Oil Aroma 3400 4012 2.81

1 Anant Singh Crude Oil Aroma 900 1062 10.62

3 Anant Singh Crude Oil Aroma 800 944 28.32

1.53 Amresh Continental 2541 2998.38 21.66

1 Anant Singh Crude Oil Aroma 380 448.4 4.48

0.5 Anant Singh Crude Oil Aroma 700 826 4.426

2 Anant Singh Crude Oil Aroma 500 590 11.8

1 Anant Singh Crude Oil Aroma 350 413 4.13

0.3 Aashish BIO RECURSO 1450 1711 6.018

3 Anant Singh Crude Oil Aroma 950 1121 33.63

0.5 Anant Singh Crude Oil Aroma 700 826 4.13

0.4 Anant Singh Crude Oil Aroma 800 944 3.776

0.4 Anant Singh Crude Oil Aroma 800 944 3.776

0.5 Anant Singh Crude Oil Aroma 700 826 4.13

0.2 Anant Singh Crude Oil Aroma 1600 1888 3.776

1 Amresh Continental 2180 2572.4 25.724

0.2 RSF Frag. Appox. 2000 4.72

 Conclusion

Formulate on 21-12-
2022.
Total Cost
836.19
 Body Oil Spray

Sr No. RAW MATERIAL

1 CCTG

2 Neroli Oil

3 Rose Oil

4 Sweet Almond Oil

5 Olive Oil
6 Jojoba Oil

7 Apricot Kernel Oil

8 Vit E

9 BHT

10 IPM

11 Perfume

Method Of Preparation
 Body Oil Spray (After Shower)
INCI NAME / BOTANICAL
Qty Costing Total Cost
NAME

Caprylic Capric Triglyceride 83.65 607+18% GST 599.15

Citru Aurantium 0.05 3000+18% GST 1.77

Rosa Damascena 0.05 2800+18% GST 1.652

Prunus Amygdalus Dulcis 7 500+18% GST 41.3

Olea Europaea 2 380+18% GST 8.968
Simmondsia chinensis 2 1200+18%GST 28.32

Prunus Armeniaca 2 800+18% GST 18.88

Tocopherol Acetate 1 2180+18% GST 25.724

Butylated Hydroxy Toluene 0.05 470+18% GST 0.2773

Isopropyl Myristate 2 305+18% GST 7.198

Soul Relaxer 0.2 2000+18% GST 4.72

Total Cost 737.96

Take CCTG, Sweet Almond Oil, Olive Oil, Jojoba Oil, Apricot Kernel Oil, BHT, IPM & Vit E in
a beaker. Then warm up the mixture to 30 degree C. After that remove heat. Mix well. Then add
essential Oils Rose Oil & Neroli Oil respectively. Finally add perfume at last and mix.
 Vendor Details

Amresh(Continental )

Anant (Crude Oil Aromatics)

Anant (Crude Oil Aromatics)

Anant (Crude Oil Aromatics)

Anant (Crude Oil Aromatics)
Anant (Crude Oil Aromatics)

Anant (Crude Oil Aromatics)

Amresh ( Continental )

Amresh ( Continental )

BASF (Avinash)

RS Fragrances

Total Cost 737.96