ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Raw Materials
3
Per unit#
4
 $ -
5
 0 $ -
6
 0 $ -
7
 $ -
8
 $ -
9
 $ -
10
Total
11
Mixers & Delivery Fees
12
Per unit#
13
 0 $ -
14
 0 $ -
15
 0 $ -
16
 0 $ -
17
 0 $ -
18
 0 $ -
19
 0 $ -
20
 0 $ -
21
 0 $ -
22
 0 $ -
23
 0 $ -
24
 0 $ -
25
 0 $ -
26
 0 $ -
27
 0 $ -
28
 0 $ -
29
Delivery Fee $ 200 0 $ -
30
Total
31
Labor
32
Per day# of days# of workers
33
Botanist $ 200 0 $ -
34
Cleaner $ 200 0 $ -
35
Chemist $ 300 0 $ -
36
Handler $ 200 0 $ -
37
 $ -
38
Net Cost
39
Profit
40
Per unit (base)## of bricks
41
 0 $ -
42
(Insert mix name & profit)0 $ -
43
Gross Profit $ -
44
45
Blue cells need user input
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100