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?Mixed sourcing

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.

2,500,000 cases / year · 24 cans / case

Indicative ±15%

$2.53

/ case

$0.1056/ can

$6.3M/ year

Planning range: $2.15–$2.91 / case. Not a binding offer.

Where every dollar goes

Per case · USD

Ingredients: $0.000
Packaging: $0.595
Conversion: $1.332
Logistics: $0.000
Gross profit: $0.607

Gross margin on selling price23.9%

Finance floor · $2.33 / caseAbove floor

Line 01 capacity checkWithin planning capacity

729 required / 1,760 available hours · 41% 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
1,500,000	$2.53	$3.8M
2,000,000	$2.53	$5.1M
2,500,000Selected	$2.53	$6.3M
3,125,000	$2.53	$7.9M
3,750,000	$2.53	$9.5M

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.