Sonolusso — Bulk Pricing & Profit Model

Executive summary

Situation. LBJ approved Ladder B pricing (Aug 19 call): Serum $135, Soufflé $155, Crème $115, Lotion $95, Ritual Set $425. This run uses Vitelle finished-product packaging (Invoice #39881) — no gallon sourcing, no repackaging. This models the real margins at the real cost basis.
Margins are healthy at the real basis. Landed costs run $31.81–$32.66/unit (mfg + Vitelle box/pump + inbound ship). Ladder B gross margins: 65.8–79.5%. After Carrie's 15% commission, Sonolusso still keeps 41–57%; at 20%, 36–52%. Nothing goes negative.
The Ritual Set is the engine. $425 set at $128.93 landed = 69.7% gross, $273 contribution. Even with 15% commission it keeps $209 (49%); at 20%, $188 (44%).
One price is still too hot — but it's moot. The $220 Founder-Ask serum was ~2.3× Ever's $94 and above Tata Harper's $132. Ladder B (approved) is the defensible launch price; climb as social proof accrues.
The real constraint is volume, not price. With $8,388/yr fixed costs, $50K net = ~59 singles or ~18 Ritual Sets per month at DTC (after 15% commission: ~76 singles or ~23 sets). Roughly one sale a day. That's a marketing problem — content, ambassadors, a conversion quiz (§14).

01Is 50% margin the right target? No.

Margin % and "$50K profit" are two different things — and treating margin as the goal will make you underprice.

Margin % answers one question

"How much of each sale do I keep?" It's a ratio. You can run a 95% margin and make $0 (sell nothing), or a 40% margin and make $200K (sell a lot). Margin never tells you whether you hit a dollar goal.

$50K profit is an absolute outcome

Contribution $ per unit × units sold − fixed costs.

With landed costs of $31.81–$32.66/unit and Ladder B retail, gross margin lands at 65.8–79.5%. 50% isn't a target you aim up at — it's a floor you'd have to work hard to fall below, even after commissions.

The three numbers that should drive pricing

Contribution $ per unit — dollars toward $50K per sale.
Units/month to hit $50K — is it realistic for your channels?
Margin % as a guardrail (keep it ≥ ~70%) so you have room for wholesale, ambassador commissions, bundle discounts, and ad spend — not as the goal.

02What each unit actually costs — Vitelle finished product

Landed cost basis for this run = Vitelle Dermatology Laboratories Invoice #39881 (paid Feb 18, 2026, $773.60 for 24 units). Mfg + Vitelle box/pump + inbound shipping (Canada → Indianapolis, $155 ÷ 24 = $6.46/unit). No gallon buying, no self-fill.

Product	Retail fill	Mfg	Box	Pump	Inbound	Landed $/unit
Chamomile Serum (was Comfrey)	1 oz	$24.95	$1.25	—	$6.46	$32.66
Hibiscus & Ceramide Soufflé	1.7 oz	$24.10	$1.25	—	$6.46	$31.81
Cucumber Comfort Crème	2 oz	$24.25	$1.25	—	$6.46	$31.96
Calendula Apricot Cleansing Lotion	8 oz	$22.55	$1.50	$2.00	$6.46	$32.51
Ritual Set (1 of each)	—	$95.85	$5.25	$2.00	$25.83	$128.93

Read The four SKUs land within a $0.85 band ($31.81–$32.66) — the formula differences wash out once Vitelle's finished pricing and inbound shipping are in. The margin story is set by retail price, not cost: the $95 Lotion holds the thinnest margin and the $155 Soufflé the fattest. (Customer-facing outbound shipping from Indianapolis is additional — modeled at $6/unit, $9/set below.)

03Premium packaging — real sourcing & cost

Verified US suppliers, per-unit at ~1,000 MOQ. Because your formula cost is tiny, the rigid/magnetic gift box is your single biggest cost line — not the product.

$4–7

Clean-premium all-in / unit — stock frosted glass or PP airless, foil label, folding-carton or light rigid box, fill

$8–13

Ultra-luxe all-in / unit — weighted glass or silver airless, magnetic rigid box, foil+emboss label, hand fill

Component pricing (verified)

Component	Supplier	Price/unit	MOQ tier
1oz frosted glass dropper (serum)	The Cary Co.	$0.65 → $0.42	264 → 2,640
2oz frosted glass jar + alu cap (crème)	SKS Bottle	$2.09	24/case
1.7oz luxury airless + pump (night)	The Cary Co.	$3.04 → $2.61	250 → 9,000
8oz heavy amber glass + lotion pump	SKS Bottle	$2.69	12/case
Rigid magnetic single-unit gift box	Packhit	$2.50 → $5+	1k → <1k
4-piece Ritual Set box + die-cut tray	PackMojo	$4 – $15	300+
Embossed + gold-foil label	Stamprints	$1.19 → $2.98	1,000 → 100
Fill + cap + label + assembly (co-pack)	contract	$0.70 – $1.50	~1,000

Small-batch, bring-your-own-bulk co-packers found — incl. Indiana-local MSL-Indy, plus Jordane (no minimums), RainShadow Labs, ViSona. Self hand-fill baseline ≈ $0.10–0.50/unit but becomes a labor wall past ~500 units/run. MOQ scaling helps most on the box and fill labor (each roughly halves from small runs to ~1,000+); glass jars barely move — spec choice matters more than quantity there.

04Per-SKU profit model

Landed costs from Invoice #39881 (Vitelle finished product + inbound ship). Processing 3.3%, outbound $6/unit ($9 set). Gross margin = (retail − landed) ÷ retail. LBJ approved Ladder B on the Aug 19 call.

Ladder A — Founder Ask aggressive (not selected)

SKU	Retail	Landed	Gross margin	Contribution $/unit	After 15% comm
Chamomile Serum	$220	$32.66	85.2%	$174.08	$141.08 (64%)
Hibiscus Soufflé	$190	$31.81	83.3%	$145.92	$117.42 (62%)
Cucumber Crème	$180	$31.96	82.2%	$136.10	$109.10 (61%)
Calendula Lotion	$130	$32.51	75.0%	$87.20	$67.70 (52%)
Blended	$180	avg contribution / unit		$135.83	$108.83

Ladder B — Benchmark-Anchored approved 08/19

SKU	Retail	Landed	Gross margin	Contribution $/unit	After 15% comm
Chamomile Serum	$135	$32.66	75.8%	$91.89	$71.64 (53%)
Hibiscus Soufflé	$155	$31.81	79.5%	$112.08	$88.83 (57%)
Cucumber Crème	$115	$31.96	72.2%	$73.24	$56.00 (49%)
Calendula Lotion	$95	$32.51	65.8%	$53.36	$39.11 (41%)
Blended	$125	avg contribution / unit		$82.64	$63.90

Commissions fit — 15% or 20%Even at the real landed cost basis, Ladder B keeps 41–57% net margin after Carrie's 15%, and 36–52% at 20%. Nothing goes negative. The thinnest cell is Calendula at 20% ($34.36, 36%) — healthy, but the reason to keep the set as the ambassador push, not the single.

05The Ritual Set — priced high, 15% off

Priced as the sum of the four Ladder B items, then a 15% discount to make it an obvious deal. Landed cost = 4 finished units (Invoice #39881). The discount comes off a ~70% margin, so it barely dents profitability.

Ladder	Sum of 4	Bundle (−15%)	Landed cost	Gross margin	Contribution	After 15% comm
A · Founder Ask	$720	$612	$128.93	78.9%	$453.87	$361.95 (59%)
B · Benchmark-Anchored (approved)	$500	$425	$128.93	69.7%	$273.05	$209.30 (49%)

Set landed cost = four individually-packaged units at invoice pricing. A single set box instead of four unit boxes would lower this. Bundles are your most efficient path — each transaction throws off $273 (or $209 after Carrie's 15%), so it takes far fewer sales (§6).

06The real path to $50K profit

Your calculator revealed fixed costs of $699/mo = $8,388/yr (Shopify $39 + insurance $110 + supplies $50 + other $100 + social $400). So $50K net profit needs $58,388 in contribution.

~36/mo

Singles at Founder Ask prices → $50K net (430/yr)

~59/mo

Singles at Benchmark prices → $50K net (707/yr)

~18/mo

Ritual Sets → $50K net (the efficient path)

With Carrie's 15% commissionBlended singles at Ladder B after 15% = ~76/mo; Ritual Sets after 15% = ~23/mo. At 20%: ~84/mo singles, ~26/mo sets. Still roughly one sale a day on the set — a marketing problem, not a pricing one.

Reality checkAt your calculator's current 20 units/month, even Ladder B nets only ~$15K/yr after fixed costs — short of $50K. The Set is the fastest path: ~18 sets/mo DTC (or ~23 with Carrie). That's the number to build the content + ambassador + quiz funnel around.

07Can you charge these prices? Competitor benchmark

All prices verified live 2026-07-23 from brand sites / authorized retailers. Normalized to price-per-ounce because your sizes are small (1oz serum, 1.7oz night).

Where the tiers sit ($/oz)

Tier	Serum (1oz)	Crème / moisturizer	Cleanser	What justifies it
Ultra-lux La Mer · Aug. Bader · Sturm	$200–$440	$140–$200/oz	$16–$35/oz	Patented hero tech, clinical trials, decades of equity
Natural-lux Tata Harper	~$130	$44–$147/oz	$21/oz	Farm-to-face story, natural actives, clean cred
Clean / mid Ever · Herbivore · OSEA · DE	$67–$108	$27–$46/oz	$7–$13/oz	Reviews, Sephora shelf, founder story, quiz

Selected verified comps

Brand	Product	Size	Price	$/oz
Augustinus Bader	The Serum	1.0oz	$200	$197
La Mer	Crème de la Mer	1.0oz	$200	$200
Sisley Paris	Botanical Moisturizer With Cucumber	1.5oz	$245	$163
Tata Harper	Crème Supreme (night)	1.69oz	$248	$147
Tata Harper	Retinoic Nutrient Face Oil	1.01oz	$132	$130
Naturopathica	Argan & Retinol Night Gel Cream	1.69oz	$136	$80
Ever (closest analog)	Quattro Peptide Serum	1.0oz	$94	$94
OSEA	Hyaluronic Sea Serum	1.0oz	$88	$88
Herbivore	Moon Fruit Bakuchiol Serum	1.0oz	$68	$67

The honest readYour closest analog is Ever — DTC, quiz-driven, sleep/hormonal positioning, no Sephora shelf, exactly like you. Its hero serum is $94. Your Founder-Ask $220 serum is ~2.3× that and above Tata Harper's $132 — the one price the data says is too hot for a pre-revenue brand with, per your intake form, "almost no social proof." The crème ($180) and night cream ($190) are more defensible — they slot between the clean tier and Tata's $248.

What has to be true to climb Ladder B → Ladder A(1) real social proof — reviews, ratings, testimonials (the #1 gap you named); (2) the packaging upgrade this model funds — unboxing that looks like $200; (3) an owned hero mechanic — Ever wins with its quiz, not a Sephora shelf, and your intake form already admires exactly that; (4) the sleep-science story (lavender → linalool → GABA) as your "patented tech" narrative. Price up the ladder as each becomes true — you don't have to pick one number forever.

08Live calculator

Live on the Vitelle finished-product cost basis (Invoice #39881). Tap a preset, or drag any slider — margins, contribution, and units-to-goal update live. Ladder B (approved 08/19) is the launch preset. "Extra packaging" overlays any premium packaging beyond Vitelle's if you upgrade later.

Chamomile Serum retail $220

Hibiscus Soufflé retail $190

Cucumber Crème retail $180

Calendula Lotion retail $130

Extra packaging / unit $0

Bundle discount 15%

Payment processing 3.3%

Outbound shipping / unit $6

Annual fixed costs $8,388

Profit goal $50,000

—

Blended gross margin

—

Blended contribution / unit

—

Singles / month → goal

—

Ritual Sets / month → goal

09Why the price is believable: sleep science as the equity substitute

§7 shows ultra-lux justifies its price with "patented tech, clinical trials, decades." You have none and can't buy them by 09/30 — so substitute a premium source you already own.

10The objection ledger — what a shopper asks at $135–220

Every rebuttal is on-voice (warm, knowing, unhurried) and points to real, collectable proof — nothing fabricated.

Objection	On-voice rebuttal	Proof to attach
"$200 and I've never heard of you?"	New name, not a new idea — made by a Certified Sleep Coach around your skin's overnight repair window. Covered by the 30-Night Promise: you risk a night, not $200.	Credential · guarantee
"Why double Ever's $94?"	Ever personalizes a clean routine. We build the whole ritual around sleep, formulated by someone certified in it. You're paying for the one brand that treats your repair window as the product.	Category distinction
"Where are the reviews?"	Don't argue — supply proof. Surface founding-customer notes, credential, ambassador ritual video, spa endorsements as each exists.	#1 gap — see §14
"It's just lavender."	Drugstore lavender is a scent. Ours is chosen for what linalool does to your nervous system as you fall asleep — blended by hand, small-batch, at a potency that reaches skin overnight.	Mechanism · process
"$135 for 1 oz is a lot."	It is — until you count it by the night. A bottle is roughly [X] nights, about $[Y] an evening. (Confirm real bottle-life before publishing the number.)	Days-per-bottle (collect)
"Will it work for my skin?"	Take the two-minute ritual quiz — it reads your skin and your sleep and tells you where to start. No place on your nightstand in 30 nights? Full refund.	Quiz · guarantee

Honesty ruleThe empty-review cell is filled by collecting proof (§14), never by inventing it. The 30-Night Promise and the Sleep-Coach credential carry the load until real reviews accrue.

11Price architecture — good-better-best for a 4-SKU line

The physical-goods form of good-better-best is entry tripwire → hero set → price anchor, with the four singles as the middle of the staircase. Prices are prestige-round ($135, never $134) — round reads premium; charm endings read discount, which the brand voice explicitly avoids.

Role	Product	Launch price	Job
Entry	"The First Night" discovery ritual	$45	Foot-in-the-door for a no-proof buyer
Good	Calendula Apricot Lotion · 8oz	$95	Accessible full-size
	Cucumber Comfort Crème · 2oz	$115	—
Hero single	Chamomile Renewal Serum · 1oz	$135	= Tata Harper $132
	Hibiscus & Ceramide Soufflé · 1.7oz	$155	Top single
Recommended	The Ritual Set (−15% of $500)	$425	Where most should land
Anchor	The Complete Collection (set + minis + keepsake)	$525	Resets the reference point

The staircaseLaunch on this ladder (Benchmark-Anchored), then climb the serum $135 → $150 (≈50 reviews) → $165 (packaging + quiz live) → $185–$220 (category equity). Ladder A "Founder Ask" isn't wrong — it's Step 3 of the same staircase, earned in public.

12Offer architecture — the thing you actually sell

The binding constraint isn't price — it's perceived likelihood (no reviews yet). The offer's whole job is to manufacture belief honestly: a generous promise, named science, and a founding offer that creates the missing social proof.

The 30-Night Promise guarantee

Sleep on it for a month. If it doesn't earn a place on your nightstand — easier sleep, calmer skin — full refund, and keep the bottles. At $5–12 formula cost against 76–88% margins, "keep the bottles" is nearly free and the goodwill is enormous. "Nights," not "days," is the whole brand in one word.

The Founding Hundred scarcity

First 100 guests lock founding refill pricing for life, get the keepsake, and are invited to share their story. Real, countable scarcity (not a countdown) — and it manufactures the reviews the site is missing.

Ritual Replenishment — the refill offerOn the finished-product basis, a refill is the same Vitelle unit reordered at 20% off (Subscribe & Save, separate from the Founders Club, never stacked). Refill margins at Ladder B: serum $108 → 62%, soufflé $124 → 67%, crème $92 → 57%, lotion $76 → 47%, set $340 → 57%. Every 8 weeks, pause anytime. The "save" is the format and the relationship, not a thinner product.

13Pricing psychology — justifying $130–220 pre-revenue

$2–3

Per night — a 1oz serum ≈ 45–60 nights (est.). "$2.25 a night" beats "$135" in the buyer's head.

$200–440

Ultra-lux anchor (La Mer, Aug. Bader). Placed in that room, the $135 serum reads accessible.

$75

"Stays with you" on the set ($500 sum → $425). Decoy math steers to the middle option.

The price increaseOld prices ($65–88) sat on a permanent "sale" that trained discount expectations. Reframe the rise as the first honest price at relaunch (not a hike), tie it to visible value (packaging + promise + method + refills), and grandfather existing buyers straight into The Founding Hundred.

14The PDP that sells premium — and the quiz that fixes conversion

The margin is solved; conversion is the constraint. The highest-impact move is the skin/sleep quiz — Ever's mechanic — as the site's front door.

Price anchoring on-page

Lead the shop page + nav with the Ritual Set at $425, largest — with the $525 Complete Collection as the anchor just above it. That makes the $135 serum read as the accessible entry, not the expensive one.
Every single PDP shows a persistent "the full ritual, together — save 15%" module.
Lock one name per SKU; stop splitting "Ritual Set" vs "Complete Collection" (they're two different products).

The skin/sleep quiz highest impact

Fixes the "can't tell what we sell in 5 seconds" problem — it engages first, explains through the result.
Does the job a Sephora shelf does (the reason Ever charges $94 with no retail).
Captures the email — closes the acquisition black hole — and seeds the founding-customer list.
Routes high-intent visitors to the Set, price-sensitive to a single hero.

Fix the #1 gap — honestlyInstall a review engine (free Shopify Reviews / Judge.me) + a Klaviyo request 14 nights after delivery before launch. Seed the first reviews through The Founding Hundred (disclosed, gifted-for-honest-feedback). Bridge with borrowed proof: the Sleep-Coach credential, Leaping Bunny, spa/esthetician endorsements, one real linalool→GABA citation. Never fabricate a review.

15The relaunch sequence — a category launch, not a sale

The reprice is also a price increase. Run as a fire-sale it cheapens the brand; run as the founding moment of a new category, the rising price becomes proof the brand is real. No countdown timers, no perpetual discounting.

Phase	Window	On-brand mechanics
Foundation	now → −4 wks	Ship theme + quiz + Klaviyo + review engine; set Ladder B; lock names; write sequences. No public push.
Founding Hundred (waitlist)	−6 → −4 wks	Waitlist via the quiz — "Be first to the ritual." Founding cohort locks in founding pricing before it rises. Exclusivity, not discounting.
Founding drop	−3 → −2 wks	Invite waitlist first, warmly. They buy at Ladder B, get the 30-Night Promise, are asked for honest reviews at night 14. First real proof — earned.
Public relaunch	09/30/2026	Open self-serve. Announce the category: "Introducing sleep skincare." Founding reviews now populate PDPs. Full-list email + IG + spa endorsements.
Keep launching	after	Each review milestone / spa placement / ambassador feature = a reason to raise a rung toward Ladder A. The price staircase is the launch calendar.

Honest scarcity, not manufactured urgencyThe one true scarcity: founding pricing and access are limited to the first cohort; as reviews come in, prices rise. That's the same Ladder B → A staircase this deck already recommends — so the launch story and the pricing story are one story.

16Three-party channel economics — who makes what at Ladder B

Finalized structure (Aug 19): Carrie = 15% commission on all orders (or 20% — see note). Spa wholesale = 25–30% off (Conrad Spa case). Commission computes on order subtotal, not shipping/tax. Contribution = price − landed − 3.3% − outbound shipping, then minus commission.

Channel / tier	Customer pays (Serum)	Payout	Sono keeps (Serum)	Sono keeps (Ritual Set)
DTC	$135	—	$91.89 (68%)	$273.05 (64%)
Carrie 15% commission	$135	$20.25 comm	$71.64 (53%)	$209.30 (49%)
Carrie 20% commission (fallback)	$135	$27.00 comm	$64.89 (48%)	$188.05 (44%)
Spa wholesale 25% off	$101.25	spa resells at $135	$68.59 (68%)	$189.82 (60%)
Spa wholesale 30% off (Conrad)	$94.50	spa resells at $135	$61.84 (65%)	$168.57 (57%)
Thinnest cell	Calendula $95 single at 20% commission = $34.36 (36%) — the only one under 40%, still healthy

Answer: 15% or 20% both workAt the real Vitelle finished-product basis, 15% keeps 41–57% across all SKUs; 20% keeps 36–52%. Nothing goes negative anywhere. If Carrie earns 20%, the Ritual Set remains the ambassador push (44% at 20%) and the Calendula single is the only SKU under 40%. Recommended: lock 15% — industry-standard, keeps every SKU above 40%, and leaves room for the Founders Club discount.

Wholesale conventionSpa wholesale modeled without DTC processing/shipping (spa pays freight) — margins above reflect landed cost only. The Conrad Spa deal should quote the Ritual Set at 30% off ($297.50) rather than singles: set economics are the strongest and it protects single-SKU retail integrity.

17The refill annuity — subscribe-and-save as a cheaper format, not a discount

Subscribe & Save = the refill format at 20% off vessel, separate from the Founders Club code, for everyone. On the finished-product basis the refill is the same Vitelle unit reordered at a discount — the "save" is the format + the recurring relationship, not a thinner product. Don't stack a second discount on top.

56–69%

Refill net margin range at 20% off (serum $108 → $66.88; soufflé $124 → $83.20; crème $92 → $52.11; lotion $76 → $36.08; set $340 → $194.95)

$946

Serum subscriber LTV at 10% churn/cycle (set: $2,820). Conservative 15%: $636 / $1,896. CAC target $30–35 → 18–54:1.

Founders Club vs Subscribe & Save — never stackedFounders Club = 20% off vessel orders (full-price SKUs, first-100 benefit). Subscribe & Save = 20% off refills for everyone. A founder's refill gets ONE discount (the refill price), not two. Ambassador residual on refills: 10% flat (not the tier rate) — serum refill keeps $60 (56%), set refill $169 (50%) after residual. Recommended app: Loop Subscriptions; Recharge/Skio overkill pre-revenue.

Churn is an assumptionThe LTV figures use assumed 7/10/15% per-8-week-cycle churn — no real data pre-revenue. Replace with cohort data after 2–3 cycles; the whole case swings on it.

18Recommendations & roadmap

Pricing

Launch on Ladder B (approved) — defensible today, 66–80% gross at the real Vitelle basis.
Lock Carrie at 15% — every SKU keeps 41–57%; 20% also works (36–52%) if negotiated.
Founders Club: 20% member discount, 30% at 6+ units (gift/bulk lever) — never stacks with refills.
Reconsider the 8oz Calendula size — luxury cleansers cap at 1–5oz; a smaller, pricier format reads more premium and improves $/oz (it's the thinnest-margin SKU).

Operations & proof

Get real packaging quotes at 1,000 MOQ (box + fill are the swing costs).
Stand up reviews/social proof — the gate on climbing the ladder.
Build the skin/sleep quiz (the Ever mechanic) — it does the conversion work a Sephora shelf does for competitors.
Confirm co-packer vs. self-fill — Indiana-local MSL-Indy is a candidate.

Implementation roadmap

Phase	Owner	Actions	Done by
1 · Decide	LBJ + Amantu	LBJ approves the launch ladder (B) and the serum price ($135–150). Amantu issues a packaging RFQ at 1,000 MOQ (magnetic box + co-pack fill are the swing costs).	~2 weeks
2 · Source & set	Amantu	Lock packaging vendor + co-packer (get MSL-Indy quote), finalize label/box design, set Shopify prices to Ladder B, confirm Ritual Set at 15% off.	Weeks 2–5
3 · Prove & sell	Amantu (agency)	Stand up reviews/social proof + the skin-sleep quiz, then run the content + ambassador push toward ~33 units/mo (or ~10 bundles).	Weeks 4–9 → 09/30 launch

Bottom lineAt the real Vitelle finished-product basis, Ladder B holds 66–80% gross margin — and after Carrie's 15% commission it still keeps 41–57%. Nothing goes negative at 20% either. The real levers to $50K are (1) the Ritual Set as the ambassador push (~18–23 sets/mo), and (2) reaching ~1 sale/day through content, ambassadors, and a conversion quiz.