Refine Wasatch Prebiotic Co..

Explore changes against the saved cost book. Saving creates a new version, never overwrites the original.

Editing v1 · Cost book v1

Make it your own.

Your estimate updates as you change the details.

Who supplies what?Tolling

Choose a supplier for each material. Customer-supplied materials include receiving and handling.

Concentrate & flavor

Sweetener

Other ingredients

Cans & ends

Cartons, trays & film

Pallets & wrap

Your quote, at a glance.

5,000,000 cases / year · 24 cans / case

Indicative ±15%

$2.00

/ case

$0.0833/ can

$10M/ year

Planning range: $1.70–$2.30 / case. Not a binding offer.

Where every dollar goes

Per case · USD

Ingredients: $0.000
Packaging: $0.000
Conversion: $1.400
Logistics: $0.000
Gross profit: $0.600

Gross margin on selling price30.0%

Finance floor · $1.79 / caseAbove floor

Line 01 capacity checkWithin planning capacity

1,459 required / 1,760 available hours · 83% utilized. Review above 90%. Planning estimate, not a production reservation.

Explore freely. The shared preview stays read-only.

Cost book v1 · Engine 1.0.0 · Materials markup + conversion margin · Illustrative rates, not a commercial offer.

The numbers behind the number.

Rates, volume effects, and the assumptions used in this calculation.

Annual cases	Price / case	Annual value
3,000,000	$2.00	$6M
4,000,000	$2.00	$8M
5,000,000Selected	$2.00	$10M
6,250,000	$2.00	$12.5M
7,500,000	$2.00	$15M

Each tier is recalculated from the pinned cost book. One-time charges are separate; no volume discounts are assumed. An offered price override stays fixed across tiers.

One-time charges · $3,000

Production trial$3,000

Never folded into the per-case price.