Costing Per Batch

Costing of Enac Gel B.No. 01 (30 gm) B. Size 500 Kgs.
R.M. Charges :Sr. No.

01
02
03
04
05
06
07
08
Name of Material
Diclofenac Diethylamine
Carbomer - 934
Diethyl Amine
Light Liquid Paraffin
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
5.830
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
643.05
857.55
520.00
6300.00
1862.50
382.00
20632.31
Qty.
16263
16214
811
41
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
25532.91
8917.7
2189.7
1343.16
37983.47
P.M. Charges :Sr. No.

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
30 gm Corrugated Box
Testing Charges :- C
700
C.C. (500 X 16.56) D

P.C. (16138 X 0.46) E
8280
7423.48
Total Expense :- (A+B+C+D+E)

Qty. Mfd.
Cost per Tube
75019.26
16138 Tubes
4.648609

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
5.000
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
551.50
857.55
520.00
6300.00
1862.50
382.00
20540.76
Qty.
47919
47824
2398
50
Rate
Value
1.082 51848.358
0.374 17886.176
2.704 6484.192
33.279
1663.95
Total :- B 77882.676

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C. (47780 X 0.46) E
8280
21978.8

Qty. Mfd.
Cost per Tube
129382.23
47780 Tubes
2.7078743

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
496.35
857.55
520.00
6300.00
1862.50
382.00
20485.61
Qty.
16344
16496
829
41
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
25660.08
9072.8
2238.3
1343.16
38314.34

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16220 X 0.46) E
8280
7461.2

Qty. Mfd.
Cost per Tube
75241.15
16220 Tubes
4.638788

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
496.35
857.55
520.00
6300.00
1862.50
382.00
20485.61
Qty.
16766
16615
835
42
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
26322.62
9138.25
2254.5
1375.92
39091.29

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16500 X 0.46) E
8280
7590

Qty. Mfd.
Cost per Tube
76146.90
16500 Tubes
4.614964

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
5.000
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
551.50
857.55
520.00
6300.00
1862.50
382.00
20540.76
Qty.
48770
48783
2469
51
Rate
Value
1.082 52769.14
0.374 18244.842
2.704 6676.176
33.279 1697.229
Total :- B 79387.387

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C. (48540 X 0.46) E
8280
22328.4

Qty. Mfd.
Cost per Tube
131236.55
48540 Tubes
2.7036783

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
496.35
857.55
520.00
6300.00
1862.50
382.00
20485.61
Qty.
16577
16570
828
42
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
26025.89
9113.5
2235.6
1375.92
38750.91

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16520 X 0.46) E
8280
7599.2

Qty. Mfd.
Cost per Tube
75815.72
16520 Tubes
4.589329

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
771.2
895.1
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4696.61
5370.60
496.35
857.55
520.00
6300.00
1862.50
382.00
20485.61
Qty.
16700
16648
833
41
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
26219
9156.4
2249.1
1343.16
38967.66

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16220 X 0.46) E
8280
7461.2

Qty. Mfd.
Cost per Tube
75894.47
16620 Tubes
4.566454
Costing of Enac Gel B.No. 08 (30 gm & 10 gm) B. Size 500 Kgs.
01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
15586
15569
780
39
3000
2990
147
3
Rate
Value
1.57 24470.02
0.55
8562.95
2.70
2106
32.76
1277.64
1.082
3246
0.374
1118.26
2.704
397.488
33.279
99.837
Total :- B 41278.195

01
02
03
04
05
06
07
08
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
C.C. (500 X 16.56) D
C.C. (15542 X 0.46 + 2960 X 0.46) E
700
8280
8510.92
79423.10
71422.00
Qty. Mfd.
Cost per Tube
Total Expense For 10 gm
(30 Kgs.) 2960 Tubes
Qty. Mfd.
Cost per Tube
15542 Tubes
4.5954189
8001.00
2960 Tubes
2.7030405

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
5.000
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
551.50
857.55
520.00
6300.00
1862.50
382.00
20709.13
Qty.
49625
49370
2477
52
Rate
Value
1.082 53694.25
0.374 18464.38
2.704 6697.808
33.279 1730.508
Total :- B 80586.946

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C. (49160 X 0.46) E
8280
22613.6

Qty. Mfd.
Cost per Tube
132889.68
49160 Tubes
2.7032074

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
16570
16600
829
42
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
26014.9
9130
2238.3
1375.92
38759.12

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16520 X 0.46) E
8280
7599.2

Qty. Mfd.
Cost per Tube
75992.30
16520 Tubes
4.600018

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
16415
16388
820
41
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
25771.55
9013.4
2214
1343.16
38342.11

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16360 X 0.46) E
8280
7525.6

Qty. Mfd.
Cost per Tube
75501.69
16360 Tubes
4.615018

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
16400
16390
823
41
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
25748
9014.5
2222.1
1343.16
38327.76

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16360 X 0.46) E
8280
7525.6

Qty. Mfd.
Cost per Tube
75487.34
16360 Tubes
4.614141

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
16580
16557
830
42
Rate
1.57
0.55
2.70
32.76
Total :- B
Value
26030.6
9106.35
2241
1375.92
38753.87

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16500 X 0.46) E
8280
7590

Qty. Mfd.
Cost per Tube
75977.85
16500 Tubes
4.604718

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
712
983.25
110.3
57.2
104.0
105.0
74.5
1.0
Total :- A
Value
4336.08
5899.50
496.35
857.55
520.00
6300.00
1862.50
382.00
20653.98
Qty.
49750
49900
2500
52
Rate
Value
1.082
53829.5
0.374
18662.6
2.704
6760
33.279 1730.508
Total :- B 80982.608

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C. (49640 X 0.46) E
8280
22834.4

Qty. Mfd.
Cost per Tube
133450.99
49640 Tubes
2.6883761

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
573.00
963.09
95.16
58.05
90.33
91.00
62.18
1.00
Total :- A
Value
3489.57
5778.54
428.22
870.75
451.65
5460.00
1554.50
382.00
18415.23
Qty.
49500
49700
2488
52
Rate
0.93
0.375
2.704
33.279
Total :- B
Value
46035
18637.5
6727.552
1730.508
73130.56

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C. (49360 X 0.46) E
8280
22705.6

Qty. Mfd.
Cost per Tube
123231.39
49360 Tubes
2.4965841

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
573.00
942.46
143.25
58.05
90.33
91.00
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
870.75
451.65
5460.00
1554.50
382.00
18507.86
Qty.
16536
16600
830
42
Rate
Value
1.35
22323.6
0.55
9130
4.680
3884.4
33.279 1397.718
Total :- B 36735.718

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C. (16320 X 0.46) E
8280
7507.2

Qty. Mfd.
Cost per Tube
71730.77
16320 Tubes
4.395268
Costing of Enac Gel B.No. 17
B. Size 500 Kgs.

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
573.00
942.46
143.25
58.00
94.44
90.90
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
870.00
472.20
5454.00
1554.50
382.00
18521.66
Qty.
11739
11800
590
30
14500
14500
725
15
Rate
1.35
0.55
4.680
33.279
0.93
0.3744
2.704
32
Total
Value
15847.65
6490
2761.2
998.37
13485
5428.8
1960.4
480
47451.42

01
02
03
04
01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
C.C. (500 X 16.56) D
P.C.(11700X0.46)(14380X0.46) E
700
8280
11996.8
86949.88

(355 Kgs.) 11700 Tubes
51005.39
Tubes
Qty. Mfd.
11700
Cost per Tube
4.359435

(145 Kgs.) 14380 Tubes
35944.48
Tubes
Qty. Mfd.
Cost per Tube
14380
2.4996161
B. Size 500 Kgs.

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
573.00
942.46
143.25
58.00
95.20
91.45
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
870.00
476.00
5487.00
1554.50
382.00
18558.46
Qty.
16700
16600
830
41
Rate
1.6698
0.5499
4.680
31.5
Total
Value
27885.66
9128.34
3884.4
1291.5
42189.9

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C.(16400X0.46) E
8280
7544

Qty. Mfd.
Cost per Tube
77272.36
16400
4.711729
B. Size 500 Kgs.

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
573.00
942.46
143.25
58.00
95.20
91.45
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
870.00
476.00
5487.00
1554.50
382.00
18558.46

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49378
49400
2475
52
700
C.C. (500 X 16.56) D

P.C.(48960X0.46) E
8280
22521.6

Qty. Mfd.
Cost per Tube
133397.47
48960
2.7246215
Rate
Value
1.14 56419.303
0.37 18495.36
2.70
6692.4
33.28 1730.352
Total 83337.415
Costing of Enac Gel B.No. 20 B. Size 500 Kgs.

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
573.00
942.46
143.25
58.00
95.20
91.45
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
870.00
476.00
5487.00
1554.50
379.00
18555.46
Qty.
16600
16600
827
42
Rate
1.6688
0.5499
4.680
31.5
Total
Value
27702.08
9128.34
3870.36
1323
42023.78

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C.(16340X0.46) E
8280
7516.4

Qty. Mfd.
Cost per Tube
77075.64
16340
4.7169911

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
573.00
942.46
143.25
58.52
95.20
91.45
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
877.80
476.00
5487.00
1554.50
379.00
18563.26

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49798
49500
2470
52
700
C.C. (500 X 16.56) D

P.C.(48980X0.46) E
8280
22530.8

Qty. Mfd.
Cost per Tube
133915.49
48980
2.7340851
Rate
Value
1.1426 56899.195
0.3744
18532.8
2.704
6678.88
33.28
1730.56
Total 83841.435

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
573.00
942.46
143.25
58.52
95.20
93.65
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
877.80
476.00
5619.00
1554.50
379.00
18695.26

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
16600
16650
835
42
700
C.C. (500 X 16.56) D

P.C.(16340X0.46) E
8280
7516.4

Qty. Mfd.
Cost per Tube
77280.37
16340
4.7295208
Rate
Value
1.6688 27702.08
0.5499 9155.835
4.680
3907.8
31.5
1323
Total 42088.715

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
573.00
942.46
143.25
58.52
95.20
93.65
62.18
1.00
Total :- A
Value
3489.57
5654.76
644.63
877.80
476.00
5619.00
1554.50
379.00
18695.26

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
16500
16550
827
42
700
C.C. (500 X 16.56) D

P.C.(16340X0.46) E
8280
7516.4

Qty. Mfd.
Cost per Tube
77021.06
16340
4.7136512
Rate
Value
1.6688
27535.2
0.5499 9100.845
4.680
3870.36
31.5
1323
Total 41829.405

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
668.54
942.46
143.25
62.79
94.58
93.65
62.35
1.00
Total :- A
Value
4071.41
5654.76
644.63
941.85
472.90
5619.00
1558.75
379.00
19342.29
Qty.
49700
49800
2490
52
Rate
1.10
0.37
2.70
33.28
Total
Value
54610.36
18645.12
6732.96
1730.56
81719

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C.(49460X0.46) E
8280
22751.6

Qty. Mfd.
Cost per Tube
132792.89
49460
2.6848543

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
668.54
942.46
143.25
62.79
94.58
93.65
62.35
1.00
Total :- A
Value
4071.41
5654.76
644.63
941.85
472.90
5619.00
1558.75
379.00
19342.29
Qty.
16500
16500
825
42
Rate
1.6688
0.5499
4.680
31.5
Total
Value
27535.2
9073.35
3861
1323
41792.55

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
700
C.C. (500 X 16.56) D

P.C.(16300X0.46) E
8280
7498

Qty. Mfd.
Cost per Tube
77612.84
16300
4.7615241

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
379.000
Rate
668.54
959.32
143.25
62.79
94.58
93.65
62.35
1.00
Total :- A
Value
4071.41
5755.90
644.63
941.85
472.90
5619.00
1558.75
379.00
19443.44
Qty.
49400
49400
2470
52
Rate
1.10
0.37
2.70
33.28
Total
Value
54280.72
18495.36
6678.88
1730.56
81185.52

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (500 X 16.56) D

P.C.(49020X0.46) E
8280
22549.2

Qty. Mfd.
Cost per Tube
132158.16
49020
2.6960048

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
4.872
4.800
3.600
12.000
4.000
48.000
20.000
304.000
Rate
668.54
959.32
143.25
62.79
94.58
93.65
62.35
1.00
Total :- A
Value
3257.13
4604.72
515.70
753.48
378.32
4495.20
1247.00
304.00
15555.55

01
02
03
04
01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
6536
6600
330
7
11300
11275
563
29
Rate
Value
1.10 7181.7568
0.37
2471.04
2.70
892.32
33.28
232.96
1.6688 18857.44
0.5499 6200.1225
4.680
2634.84
31.5
913.5
Total 39383.979
700
C.C. (400 X 16.56) D

P.C.(11140X0.46)(6520X0.46) E
6624
8123.6
70387.13

(335 Kgs.) 11140 Tubes
52891.92
Tubes
Qty. Mfd.
Cost per Tube
(65 Kgs.) 6520Tubes
11140
4.7479282
17495.19
Tubes
Qty. Mfd.
Cost per Tube
6520
2.6833113
Costing of Fungdid Cream B.No. 01 (15 gm)

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
Di Sodium Hydrogen Phosphate
Sodium Di Hydrogen Phosphate
D. M. Water
Qty.
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.333
0.567
320.000
Rate
Value
830.5 4360.13
64.7 5823.00
104.0 1040.00
95.0 3420.00
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
33.30
240.0
136.08
1.0
320.00
Total :- A 19033.51
Qty.
33046
33375
1654
35
Rate
Value
1.268 41902.33
0.416 13884.00
2.860 4730.44
26
910.00
Total :- B 61426.77

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
700
C.C. (500 X 16.56) D

P.C. (32980 X 0.46) E
8280
15170.8

Qty. Mfd.
104611.07
32980 Tubes
3.171954912

B. Size : 400 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
4.200
72.000
8.000
28.800
14.000
0.400
20.000
0.050
0.454
256.000
Rate
Value
830.5 3488.10
64.7
4658.4
104.0
832.00
95.0
2736
57.2
800.80
550.0
220.00
105.0 2100.00
100.0
5.00
240.0
108.96
1.0
256.00
Total :- A 15205.26
Qty.
26618
26641
1330
28
Rate
Value
1.268 33751.62
0.416 11082.66
2.860
3803.8
26
728.00
Total :- B 49366.08

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
700
C.C. (400 X 16.56) D

P.C. (26540 X 0.46) E
6624
12208.4

Qty. Mfd.
84103.74
26540 Tubes
3.168943

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
Value
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
5.00
240.0
120.00
1.0
320.00
Total :- A 18989.13
Qty.
32871
32844
1640
35
Rate
Value
1.268 41680.43
0.416 13663.10
2.860
4690.4
26
910.00
Total :- B 60943.93

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
700
C.C. (500 X 16.56) D

P.C. (32800 X 0.46) E
8280
15088

Qty. Mfd.
104001.06
32800 Tubes
3.17076393
Costing of Fungdid Cream B.No. 04

B. Size 225Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
2.336
4.500
16.200
7.875
40.500
11.250
0.225
0.225
0.023
142.000
Rate
494.85
94.58
74.36
62.79
70.57
93.65
435.26
208.00
100.00
1.00
Total :- A
Value
1156.12
425.63
1204.63
494.47
2858.09
1053.56
97.93
46.80
2.30
142.00
7481.53
Qty.
14850
14850
742
16
Rate
1.268
0.416
2.860
27.82
Total :- B
Value
18829.80
6177.60
2122.12
445.12
27574.64

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
700
C.C. (225X 16.56) D

P.C. (14720X0.46) E
3726
6771.2

Qty. Mfd.
46253.37
14720 Tubes
3.14221266
Costing of Fungdid - B Cream B.No. 01 (15 gm)

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Beclomethasone Dipropionate
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.333
0.567
320.000
Rate
Value
148700 19925.8
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
33.30
240.0
136.08
1.0
320.00
Total :- A 38959.31
Qty.
32883
32749
1635
34
Rate
Value
1.268 41695.64
0.416 13623.58
2.860
4676.1
40 1360.00
Total :- B 61355.33

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (32660 X 0.46) E
8280
15023.6

Qty. Mfd.
Cost per Tube
124218.23
32660 Tubes
3.80337517

B. Size : 350 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.094
3.675
63.000
7.000
25.200
12.250
0.350
17.500
0.050
0.350
224.500
Rate
Value
148700 13977.8
830.5 3052.09
64.7
4076.1
104.0
728.00
95.0
2394
57.2
700.70
550.0
192.50
105.0 1837.50
100.0
5.00
240.0
84.00
1.0
224.50
Total :- A 27272.19
Qty.
23564
23535
1174
25
Rate
Value
1.268 29879.15
0.416 9790.56
2.860 3357.64
40 1000.00
Total :- B 44027.35

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (350 X 16.56) D

P.C. (23200 X 0.46) E
5796
10672

Qty. Mfd.
Cost per Tube
88367.54
23200 Tubes
3.80894567
Costing of Fungdid - B Cream B.No. 03 (15 gm & 5 gm)

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.333
0.567
320.000
Rate
148700
830.5
64.7
104.0
95.0
57.2
550.0
105.0
100.0
240.0
1.0
Total :- A
Value
19925.8
4360.13
5823
1040.00
3420
1001.00
275.00
2625.00
33.30
136.08
320.00
38959.31
Qty.
50000
50000
1250
53
16660
16700
835
18
Rate
0.849
0.229
2.392
25
1.268
0.416
2.860
40
Total :- B
Value
42450.00
11450.00
2990.00
1325.00
21124.88
6947.20
2388.1
720.00
89395.18

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56) D
C.C. (49000 X 0.46 + 16540 X 0.46) E
(250 Kgs.) 49000 Tubes
Qty. Mfd.
Cost per Tube
600
8280
30148.4
167382.89
104675
49000 Tubes
2.13622449

(250 Kgs.) 16540 Tubes
62708
Qty. Mfd.
16540 Tubes
Cost per Tube
3.79129383

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.333
0.567
320.000
Rate
Value
174183 23340.52
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
33.30
240.0
136.08
1.0
320.00
Total :- A 42374.03
Qty.
33361
33310
1670
35
Rate
Value
1.268 42301.75
0.416 13856.96
2.860
4776.2
40 1400.00
Total :- B 62334.91

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (33100 X 0.46) E
8280
15226

Qty. Mfd.
Cost per Tube
128814.94
33100 Tubes
3.89168988

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
Value
174183 23340.52
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
5.00
240.0
120.00
1.0
320.00
Total :- A 42329.65
Qty.
32975
32962
1653
35
Rate
Value
1.268 41812.3
0.416 13712.19
2.860 4727.58
40 1400.00
Total :- B 61652.07

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (32920 X 0.46) E
8280
15143.2

Qty. Mfd.
Cost per Tube
128004.92
32920 Tubes
3.88836327

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.08
3.150
54.000
6.000
21.600
10.500
0.300
15.000
0.030
0.300
192.000
Rate
Value
174183 13934.64
830.5 2616.08
64.7
3493.8
104.0
624.00
95.0
2052
57.2
600.60
550.0
165.00
105.0 1575.00
100.0
3.00
240.0
72.00
1.0
192.00
Total :- A 25328.12
Qty.
59900
59473
1488
31
Rate
Value
0.849 50855.1
0.229 13619.32
2.392 3559.296
25
775.00
Total :- B 68808.71

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
600
C.C. (300 X 16.56) D

P.C. (59400 X 0.46) E
4968
27324

Qty. Mfd.
Cost per Tube
127028.83
59400 Tubes
2.13853246

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
Value
174183 23340.52
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
5.00
240.0
120.00
1.0
320.00
Total :- A 42329.65
Qty.
99520
98800
2470
52
Rate
Value
0.849 84492.48
0.229 22625.20
2.392 5908.24
25 1300.00
Total :- B 114325.9

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
600
C.C. (500 X 16.56) D

P.C. (98480 X 0.46) E
8280
45300.8

Qty. Mfd.
Cost per Tube
210836.37
98480 Tubes
2.14090543

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
148700
830.5
64.7
104.0
95.0
57.2
550.0
105.0
100.0
240.0
1.0
Total :- A
Value
19925.8
4360.13
5823
1040.00
3420
1001.00
275.00
2625.00
5.00
120.00
320.00
38914.93
Qty.
27100
27158
676
15
24079
24020
1201
25
Rate
0.849
0.229
2.392
25
1.268
0.416
2.860
40
Total :- B
Value
23007.90
6219.18
1616.99
375.00
30532.17
9992.32
3434.86
1000.00
76178.43

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56) D
C.C. (27040 X 0.46 + 24020 X 0.46) E
600
8280
23487.6
147460.95

(140 Kgs.) 27040 Tubes
57040
Qty. Mfd.
27040 Tubes
Cost per Tube
2.10946746

(360 Kgs.) 24020 Tubes
90421
Qty. Mfd.
24020 Tubes
Cost per Tube
3.76440466

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
Value
174183 23340.52
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
5.00
240.0
120.00
1.0
320.00
Total :- A 42329.65
Qty.
33160
33100
1655
35
Rate
Value
1.268 42046.88
0.416 13769.60
2.860
4733.3
40 1400.00
Total :- B 61949.78

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (32960 X 0.46) E
8280
15161.6

Qty. Mfd.
Cost per Tube
128321.03
32960 Tubes
3.89323504

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
Value
174183 23340.52
830.5 4360.13
64.7
5823
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 2625.00
100.0
5.00
240.0
120.00
1.0
320.00
Total :- A 42329.65
Qty.
33002
33120
1655
35
Rate
Value
1.268 41846.54
0.416 13777.92
2.860
4733.3
40 1400.00
Total :- B 61757.76

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (32880 X 0.46) E
8280
15124.8

Qty. Mfd.
Cost per Tube
128092.20
32880 Tubes
3.89574827

B. Size : 200 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.0536
2.100
36.000
4.000
14.400
7.000
0.200
10.000
0.020
0.200
127.200
Rate
174183
830.5
64.7
104.0
95.0
57.2
550.0
105.0
100.0
240.0
1.0
Total :- A
Value
9336.209
1744.05
2329.2
416.00
1368
400.40
110.00
1050.00
2.00
48.00
127.20
16931.06
Qty.
28926
29000
725
15
3600
3600
180
4
Rate
0.849
0.229
2.392
25
1.268
0.416
2.860
40
Total :- B
Value
24558.17
6641.00
1734.20
375.00
4564.8
1497.60
514.8
160.00
40045.57

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (200 X 16.56) D
C.C. (3580 X 0.46 + 28600 X 0.46) E
600
3312
14802.8
75691.43

(145 Kgs.) 28600 Tubes
61575.59
Qty. Mfd.
Cost per Tube
Qty. Mfd.
Cost per Tube
28600 Tubes
2.15299266
14115.84
3580 Tubes
3.94297207

B. Size : 350 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.094
3.675
63.000
7.000
25.200
12.250
0.350
17.500
0.050
0.350
222.500
Rate
Value
174183 16373.2
830.5 3052.09
64.7
4076.1
104.0
728.00
95.0
2394
57.2
700.70
550.0
192.50
105.0 1837.50
100.0
5.00
240.0
84.00
1.0
222.50
Total :- A 29665.59
Qty.
23100
23400
1160
25
Rate
1.268
0.416
2.860
40
Total :- B

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (350 X 16.56) D

P.C. (23060 X 0.46) E
5796
10607.6

Qty. Mfd.
Cost per Tube
90011.99
23060 Tubes
3.90338203
Value
29290.8
9734.40
3317.6
1000.00
43342.8

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
318.000
Rate
Value
151496 20300.46
591 3102.75
62.79
5651.1
94.4
944.40
77.9 2804.04
58.1 1015.88
546.0
273.00
91.5 2286.50
100.0
5.00
208.0
104.00
1.0
318.00
Total :- A 36805.13
Qty.
33100
33000
1652
35
Rate
Value
1.26
41706
0.416 13728.00
2.860 4724.72
38.5 1347.50
Total :- B 61506.22

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (32860 X 0.46) E
8280
15115.6

Qty. Mfd.
Cost per Tube
122306.95
32860 Tubes
3.72206175

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
151496
591
62.79
94.4
77.9
58.1
546.0
91.5
100.0
208.0
1.0
Total :- A
Value
20300.46
3102.75
5651.1
944.40
2804.04
1015.88
273.00
2286.50
5.00
104.00
320.00
36807.13
Qty.
20000
20000
500
11
26350
26575
1327
28
Rate
0.87
0.23
2.390
22.88
1.26
0.416
2.860
38.5
Total :- B
Value
17400.00
4600.00
1195.00
251.68
33201
11055.20
3795.22
1078.00
72576.10

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56) D
C.C. (19920 X 0.46 + 26300 X 0.46) E
(100 Kgs.) 19920 Tubes
Qty. Mfd.
Cost per Tube
(400 Kgs.) 26300 Tubes
Qty. Mfd.
Cost per Tube
600
8280
21261.2
139524.43
41747.31
19920 Tubes
2.09574849
97777.12
26300 Tubes
3.71776118

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
5.250
90.000
10.000
36.000
17.500
0.500
25.000
0.050
0.500
320.000
Rate
151496
591
62.79
94.4
77.9
58.1
546.0
91.5
100.0
208.0
1.0
Total :- A
Value
20300.46
3102.75
5651.1
944.40
2804.04
1015.88
273.00
2286.50
5.00
104.00
320.00
36807.13
Qty.
19400
19778
487
10
26700
26700
1335
28
Rate
0.87
0.23
2.390
22.88
1.26
0.416
2.860
38.5
Total :- B
Value
16878.00
4548.94
1163.93
228.80
33642
11107.20
3818.1
1078.00
72464.97

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56) D
C.C. (19360 X 0.46 + 26600 X 0.46) E
(100 Kgs.) 19920 Tubes
Qty. Mfd.
Cost per Tube
(400 Kgs.) 26300 Tubes
Qty. Mfd.
Cost per Tube
600
8280
21141.6
139293.70
40862.7
19360 Tubes
2.11067665
98431.00
26600 Tubes
3.7004135
Costing of Fungdid - B Cream B.No. 16 (15 gm )

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
0.134 151496.00
5.250
609.68
90.000
62.79
10.000
90.33
36.000
77.73
17.500
58.05
0.500
546.00
25.000
91.00
0.050
100.00
0.500
186.26
320.000
1.00
Total :- A
Value
20300.46
3200.82
5651.1
903.30
2798.28
1015.88
273.00
2275.00
5.00
93.13
320.00
36835.97
Qty.
33180
33200
1660
35
Value
41475
13811.20
4747.6
1401.40
61435.20

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (33100 X 0.46 ) E
8280
15226

Qty. Mfd.
Cost per Tube
Rate
1.25
0.416
2.860
40.04
Total :- B
122377.17
33100 Tubes
3.69719544
Costing of Fungdid - B Cream B.No. 17 (15 gm & 5 gm )

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
0.134 151496.00
5.250
609.68
90.000
62.79
10.000
90.33
36.000
77.73
17.500
58.05
0.500
546.00
25.000
91.00
0.050
100.00
0.500
186.26
320.000
1.00
Total :- A
Value
20300.46
3200.82
5651.1
903.30
2798.28
1015.88
273.00
2275.00
5.00
93.13
320.00
36835.97
Qty.
26700
26700
1335
28
19475
19360
487
11
Value
33375
11107.20
3818.1
1121.12
16943.25
4452.80
1164.904
251.68
72234.05

01
02
03
04
05
06
07
08
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500 X 16.56) D
C.C. (19440 X 0.46 + 26580 X 0.46) E
600
8280
21169.2
139119.22
Total Expense For 5 gm 100 Kgs.
40898.228
Qty. Mfd.
Cost per Tube
Total Expense For 15 gm 400 Kgs.
Qty. Mfd.
Cost per Tube
Rate
1.25
0.416
2.860
40.04
0.87
0.23
2.392
22.88
Total :- B
19440 Tubes
2.10381831
98221.00
26580 Tubes
3.69529707
Costing of Fungdid-B Cream B.No. 18

B. Size 225 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.060 151496.00
2.362
590.95
4.500
94.44
16.200
77.90
7.875
58.00
40.500
62.79
11.250
90.88
0.225
546.00
0.225
208.00
0.023
100.00
142.000
1.00
Total :- A
Value
9135.21
1395.82
424.98
1261.98
456.75
2543.00
1022.40
122.85
46.80
2.25
142.00
16554.04
Qty.
14872
14850
740
16
Value
18676.26
6216.21
2116.40
616.00
27624.87

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (225 X 16.56) D

P.C. (14780 X 0.46) E
3726
6798.8

Qty. Mfd.
Cost per Tube
Rate
1.256
0.419
2.860
38.500
Total :- B
55303.71
14780 Tubes
3.74179332

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.134 115116.66
5.250
530.29
10.000
94.44
36.000
77.90
17.500
58.00
90.000
62.79
25.000
90.88
0.500
546.00
0.500
208.00
0.050
100.00
316.000
1.00
Total :- A
Value
15425.63
2784.02
944.40
2804.40
1015.00
5651.10
2272.00
273.00
104.00
5.00
316.00
31594.55
Qty.
33176
33300
1665
35
Value
41662.42
13939.38
4761.90
1347.50
61711.20

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500 X 16.56) D

P.C. (33140 X 0.46) E
8280
15244.4

Qty. Mfd.
Cost per Tube
Rate
1.256
0.419
2.860
38.500
Total :- B
117430.16
33140 Tubes
3.54345672

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.134 115116.66
5.250
530.29
10.000
94.44
36.000
77.90
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.500
208.00
0.050
100.00
316.000
1.00
Total :- A
Value
15425.63
2784.02
944.40
2804.40
1015.00
5651.10
2286.25
273.00
104.00
5.00
316.00
31608.80
Qty.
24700
24700
1235
26
25840
26000
650
14
Value
31018.26
10339.42
3532.10
1001.00
22578.99
5948.80
1554.80
320.32
76293.69

01
02
03
04
01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500 X 16.56) D
P.C. (24560X0.46)(25680x0.46) E
Total Expense For 15 gm 370
Kgs. (24560 Tube)
Qty. Mfd.
Cost per Tube
Total Expense For 5 gm 130
Kgs. (25680 Tube)
Qty. Mfd.
Cost per Tube
Rate
1.256
0.419
2.860
38.500
0.874
0.229
2.392
22.880
Total :- B
600
8280
23110.4
139892.90
87150.09
24560 Tubes
3.54845643
52742.79
25680 Tubes
2.05384696

B. Size 130 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.035 115116.66
1.365
530.29
2.600
94.44
9.360
72.87
4.550
58.00
23.400
62.79
6.500
91.45
0.130
546.00
0.130
208.00
0.013
100.00
82.000
1.00
Total :- A
Value
4029.08
723.85
245.54
682.06
263.90
1469.29
594.43
70.98
27.04
1.30
82.00
8189.47
Qty.
26000
26000
650
14
Value
22718.80
5948.80
1554.80
320.32
30542.72

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
600
C.C. (130 X 16.56) D

P.C. (25880X0.46) E
2152.8
11904.8

Qty. Mfd.
Cost per Tube
Rate
0.874
0.229
2.392
22.880
Total :- B
53389.79
25880 Tubes
2.06297477

B. Size 200 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.054 115118.00
2.100
530.29
4.000
94.44
14.400
74.11
7.000
58.00
36.000
62.79
10.000
91.45
0.200
546.00
0.200
208.00
0.020
100.00
127.000
1.00
Total :- A
Value
6216.37
1113.61
377.76
1067.18
406.00
2260.44
914.50
109.20
41.60
2.00
127.00
12635.67
Qty.
13400
13400
665
14
Value
16827.72
5609.24
1901.90
539.00
24877.86

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (200X 16.56) D

P.C. (13120X0.46) E
3312
6035.2

Qty. Mfd.
Cost per Tube
Rate
1.256
0.419
2.860
38.500
Total :- B
47460.73
13120 Tubes
3.61743331

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.134 115118.00
5.250
530.29
10.000
94.44
36.000
74.11
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.500
208.00
0.050
100.00
316.000
1.00
Total :- A
Value
15425.81
2784.02
944.40
2667.96
1015.00
5651.10
2286.25
273.00
104.00
5.00
316.00
31472.54
Qty.
33400
33400
1670
35
Value
41943.72
13894.40
4776.20
1401.40
62015.72

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500X 16.56) D

P.C. (33200X0.46) E
8280
15272

Qty. Mfd.
Cost per Tube
Rate
1.26
0.42
2.86
40.04
Total :- B
117640.26
33200 Tubes
3.54338146

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.134 115118.00
5.250
530.29
10.000
95.20
36.000
74.11
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.500
208.00
0.050
100.00
316.000
1.00
Total :- A
Value
15425.81
2784.02
952.00
2667.96
1015.00
5651.10
2286.25
273.00
104.00
5.00
316.00
31480.14

01
02
03
04
01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
Qty.
6575
6575
329
7
79632
79900
1990
42
600
C.C. (500X 16.56) D

P.C. (78760X0.46) (6520X0.46)E
8280
39228.8
185419.61

Kgs. (78760 Tube)
162135.07
400
Qty. Mfd.
78760 Tubes
Cost per Tube

Kgs. (6520 Tube)
Qty. Mfd.
Cost per Tube
Rate
1.26
0.42
2.86
40.04
0.87
0.23
2.39
23.66
Total :- B
2.05859665
100
23284.54
6520 Tubes
3.57124816
Value
8256.89
2735.20
940.94
280.28
69582.44
18281.12
4760.08
993.72
105830.67

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.134 113025.00
5.250
494.85
10.000
95.20
36.000
74.36
17.500
58.52
90.000
70.57
25.000
91.45
0.500
435.26
0.500
208.00
0.050
100.00
316.000
1.00
Total :- A
Value
15145.35
2597.96
952.00
2676.96
1024.10
6351.30
2286.25
217.63
104.00
5.00
316.00
31676.55
Qty.
33400
33400
1670
35
Value
41943.72
13894.40
4776.20
1401.40
62015.72

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
600
C.C. (500X 16.56) D

P.C. (33140X0.46) E
8280
15244.4

Qty. Mfd.
Cost per Tube
Rate
1.256
0.416
2.860
40.040
Total :- B
117816.67
33140 Tubes
3.55511987
Costing of Doloril Gel B.No. 01 (30 gm & 10 gm)

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
Value
771.2 4696.61
895.1 5370.60
110.3
496.35
57.2
857.55
104.0
520.00
105.0 6300.00
74.5 1862.50
1.0
382.00
Total :- A 20485.61
Qty.
13360
13257
654
33
10000
9985
495
11
Rate
Value
1.729 23099.44
0.5
6628.5
3.22 2108.496
24.96
823.68
1.165
11650
0.364 3634.54
2.184 1081.08
28.08
308.88
Total :- B 49334.62

01
02
03
04
05
06
07
08
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
C.C. (500 X 16.56) D
P.C. (13080 X 0.46 + 9840 X 0.46) E
700
8280
10543.2
89343.42
62249.00
Qty. Mfd.
13080 Tubes
Cost per Tube
4.759098

(100 Kgs.) 9840 Tubes
27094.42
Qty. Mfd.
Cost per Tube
9840 Tubes
2.753498

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
6.090
6.000
4.500
15.000
5.000
60.000
25.000
382.000
Rate
Value
771.2 4696.61
895.1 5370.60
110.3
496.35
57.2
857.55
104.0
520.00
105.0 6300.00
74.5 1862.50
1.0
382.00
Total :- A 20485.61
Qty.
12000
12000
610
30
13244
13500
663
15
Rate
Value
1.729
20748
0.5
6000
3.22 1966.64
24.96
748.8
1.165 15429.26
0.364
4914
2.184 1447.992
28.08
421.2
Total :- B 51675.89

01
02
03
04
05
06
07
08
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
C.C. (500 X 16.56) D
P.C. (11920 X 0.46 + 13200 X 0.46) E
700
8280
11555.2
92696.70
56161.88
Qty. Mfd.
11920 Tubes
Cost per Tube
4.711567

(140 Kgs.) 13200 Tubes
36534.82
Qty. Mfd.
Cost per Tube
13200 Tubes
2.767789

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
3.654
3.600
2.700
9.000
3.000
36.000
15.000
230.000
Rate
Value
573.00 2093.74
942.46 3392.86
143.25
386.78
58.05
522.45
90.33
270.99
91.00 3276.00
62.18
932.70
1.00
230.00
Total :- A 11105.51
Qty.
6630
6600
335
17
9702
9700
485
10
Rate
Value
1.496 9918.48
0.5
3300
3.22 1080.04
24.96
424.32
0.975 9459.45
0.364
3530.8
2.184 1059.24
28.08
280.8
Total :- B 29053.13

01
02
03
04
05
06
07
08
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
C.C. (300 X 16.56) D
P.C. (6560 X 0.46 + 9580 X 0.46) E
700
4968
7424.4
53251.04
28922.77
Qty. Mfd.
6560 Tubes
Cost per Tube
4.408959

(100 Kgs.) 9580 Tubes
24328.25
Qty. Mfd.
Cost per Tube
9580 Tubes
2.539483
Costing of Doloril Gel B.No. 04
B. Size 300 Kgs.

01
02
03
04
05
06
07
08
Name of Material
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
D. M. Water
Qty.
3.654
3.600
2.700
9.000
3.000
36.000
15.000
228.000
Rate
573.00
942.46
143.25
58.05
90.33
91.00
62.18
1.00
Total :- A
Value
2093.74
3392.86
386.78
522.45
270.99
3276.00
932.70
228.00
11103.51
Qty.
6850
6825
340
18
9620
9600
482
10
Rate
Value
1.5567 10663.395
0.5
3412.5
3.220
1094.8
24.96
449.28
0.975
9379.5
0.364
3494.4
2.184 1052.688
28.08
280.8
Total :- B 29827.363

01
02
03
04
01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
10 gm Tube
10 gm Carton
10 gm Outer
700
C.C. (300 X 16.56) D

P.C. (6640X0.46)(9440X0.46) E
4968
7396.8
53995.68
29855.37
Qty. Mfd.
Cost per Tube
(100 Kgs.) 9440 Tubes
Qty. Mfd.
Cost per Tube
6640 Tubes
4.4962907
24140.29
9440 Tubes
2.5572339
Costing of Penoderm - B Cream B.No. 01 (15 gm & 5 gm)

B. Size : 200 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.0536
2.100
36.000
4.000
14.400
7.000
0.200
10.000
0.020
0.200
128.000
Rate
174183
830.5
64.7
104.0
95.0
57.2
550.0
105.0
100.0
240.0
1.0
Total :- A
Value
9336.209
1744.05
2329.2
416.00
1368
400.40
110.00
1050.00
2.00
48.00
128.00
16931.86
Qty.
10000
10180
245
6
9538
9710
483
10
Rate
0.971
0.291
2.444
25
1.395
0.416
2.340
40
Total :- B
Value
9710.00
2962.38
598.78
150.00
13305.51
4039.36
1130.22
400.00
32296.25

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (200 X 16.56) D
P.C. (9760 X 0.46 + 9520 X 0.46) E
Qty. Mfd.
Cost per Tube
(150 Kgs.) 9520 Tubes
Qty. Mfd.
Cost per Tube
600
3312
8868.8
62008.91
23121.7
9760 Tubes
2.36902664
38887.19
9520
4.08478887

B. Size : 350 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.094
3.675
63.000
7.000
25.200
12.250
0.350
17.500
0.035
0.350
223.000
Rate
174183
830.5
64.7
104.0
95.0
57.2
550.0
105.0
100.0
240.0
1.0
Total :- A
Value
16373.2
3052.09
4076.1
728.00
2394
700.70
192.50
1837.50
3.50
84.00
223.00
29664.59
Qty.
10000
10085
250
6
19986
20100
1000
21
Rate
0.971
0.291
2.444
25
1.395
0.416
2.340
40
Total :- B
Value
9710.00
2934.74
611.00
150.00
27880.47
8361.60
2340
840.00
52827.81

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (350 X 16.56) D
P.C. (9800 X 0.46 +19760 X 0.46) E
Qty. Mfd.
Cost per Tube
(300 Kgs.) 19760 Tubes
Qty. Mfd.
Cost per Tube
600
5796
13597.6
102485.99
23065.25
9800 Tubes
2.35359694
79420.75
19760
4.01926872

B. Size : 250 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.067
2.625
45.000
5.000
18.000
8.750
0.250
12.500
0.025
0.250
159.000
Rate
151496
611.23
59.3
90.6
77.9
58.1
546.0
91.5
100.0
208.0
1.0
Total :- A
Value
10150.23
1604.48
2668.5
452.80
1402.2
508.38
136.50
1143.75
2.50
52.00
159.00
18280.34
Qty.
30000
30000
750
16
6902
6700
335
7
Rate
0.971
0.291
2.444
25
1.395
0.416
2.340
40
Total :- B
Value
29130.00
8730.00
1833.00
400.00
9628.29
2787.20
783.9
280.00
53572.39

01
02
03
04
05
06
07
08
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (250 X 16.56) D
P.C. (29800 X 0.46 +6580 X 0.46) E
(150 Kgs.) 29800 Tubes
Qty. Mfd.
Cost per Tube
(100 Kgs.) 6580 Tubes
Qty. Mfd.
Cost per Tube
600
4140
16734.8
93327.53
67613.204
29800 Tubes
2.26889946
25714.326
6580
3.90795228
Costing of Penoderm -B Cream B.No. 04

B. Size 170 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.046 115118.00
1.785
530.29
3.400
94.44
12.240
74.11
5.950
58.00
30.600
62.79
8.500
91.45
0.170
546.00
0.170
208.00
0.017
100.00
108.000
1.00
Total :- A
Value
5237.87
946.57
321.10
907.11
345.10
1921.37
777.33
92.82
35.36
1.70
108.00
10694.32
Qty.
9500
9500
475
10
5520
5520
136
3
Value
13252.50
3952.00
1111.50
278.20
4929.36
1606.32
332.38
69.00
25531.26

01
02
03
04
01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (170X 16.56) D
P.C. (9400X0.46)(5360X0.46) E
Rate
1.395
0.416
2.340
27.82
0.893
0.291
2.444
23
Total :- B
600
2815.2
6789.6
46430.38
.

(143 Kgs.) 9400 Tubes
Qty. Mfd.
Cost per Tube
Qty. Mfd.
Cost per Tube
34786.79
9400 Tubes
3.70072234
11643.57
5360
2.17230784
Costing of Penoderm Cream B.No. 01 (15 gm)

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
3.150
54.000
6.000
21.600
10.500
0.300
15.000
0.030
0.300
192.000
Rate
Value
830.5 2616.08
64.7 3493.80
104.0
624.00
95.0 2052.00
57.2
600.60
550.0
165.00
105.0 1575.00
100.0
3.00
240.0
72.00
1.0
192.00
Total :- A 11393.48

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
20000
19979
1001
21
700
C.C. (300 X 16.56) D

P.C. (19640 X 0.46) E
4968
9034.4

Qty. Mfd.
Rate
1.395
0.416
2.340
40
Total :- B
65489.48
19640 Tubes
3.334495
Value
27900
8311.26
2342.34
840.00
39393.6
Costing of Penoderm Cream B.No. 02

B. Size 150Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Clotrimazole
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
1.575
3.000
10.800
5.250
27.000
7.500
0.150
0.150
0.015
95.000
Rate
494.85
94.58
74.36
62.79
70.57
93.65
435.26
208.00
100.00
1.00
Total :- A
Value
779.39
283.75
803.09
329.65
1905.39
702.38
65.29
31.20
1.50
95.00
4996.63
Qty.
9850
9920
495
11
Rate
1.395
0.416
2.340
40
Total :- B
Value
13740.75
4126.72
1158.30
440.00
19465.77

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
700
C.C. (150X 16.56) D

P.C. (9800X0.46) E
2484
4508

Qty. Mfd.
32154.40
9800 Tubes
3.28106125
Costing of Silver Sulphadiazine Cream USP B.No. 01 (15 gm)

B. Size : 500 Kgs.
R.M. Charges :-
Sr. No.
Name of Material
01
Silver Sulphadiazine
02
Qty.
Rate
Value
5.250
6525
34256.25
C.M. 1000
12.500
104.0
1300.00
03
Cetostearyl Alcohol
48.000
95.0
4560
04
40.000
57.2
2288.00
05
Butylated Hydroxy Toluene
0.125
260.0
32.50
06
Di Sodium EDTA
0.050
216.0
10.80
07
0.500
208.0
104.00
08
0.050
100.0
5.00
09
D. M. Water
398.000
1.0
398.00
Total :- A 42954.55
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
32946
1.391
45827.89
02
15 gm Carton
32900
0.416
13686.40
03
15 gm Outer
1640
2.860
4690.4
04
35
26
910.00
Total :- B
65114.69
450
C.C. (500 X 16.56) D

P.C. (32700 X 0.46) E
8280
15042

Qty. Mfd.
Cost per Tube
131841.24
32700 Tubes
4.031842

B. Size : 250 Kgs.
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
2.625
6525
17128.13
02
C.M. 1000
6.250
104.0
650.00
03
Cetostearyl Alcohol
24.000
95.0
2280
04
20.000
57.2
1144.00
05
0.063
260.0
16.25
06
Di Sodium EDTA
0.025
216.0
5.40
07
0.250
208.0
52.00
08
0.025
100.0
2.50
09
D. M. Water
199.500
1.0
199.50
Total :- A 21477.78
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
16124
1.391
22428.48
02
15 gm Carton
16118
0.416
6705.09
03
15 gm Outer
801
2.860
2290.86
04
17
26
442.00
Total :- B
31866.43
450
C.C. (250 X 16.56) D

P.C. (16020 X 0.46) E
4140
7369.2

Qty. Mfd.
Cost per Tube
65303.41
16020 Tubes
4.076367

B. Size : 500 Kgs.
R.M. Charges :-
Sr. No.
Name of Material
01
02
Qty.
Rate
Value
5.250
6525
34256.25
C.M. 1000
12.500
104.0
1300.00
03
Cetostearyl Alcohol
48.000
95.0
4560
04
40.000
57.2
2288.00
05
0.125
260.0
32.50
06
Di Sodium EDTA
0.050
216.0
10.80
07
0.500
208.0
104.00
08
0.050
100.0
5.00
09
D. M. Water
395.000
1.0
395.00
Total :- A 42951.55
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
25 gm Tube
19954
1.93
38511.22
02
25 gm Carton
20000
0.33
6600.00
Total :- B
45111.22
450
C.C. (500 X 16.56) D

P.C. (19676 X 0.46) E
8280
9050.96

Qty. Mfd.
Cost per Tube
105843.73
19676 Tubes
5.379332

B. Size : 250 Kgs.
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
2.625
6525
17128.13
02
C.M. 1000
6.250
104.0
650.00
03
Cetostearyl Alcohol
24.000
95.0
2280
04
20.000
57.2
1144.00
05
0.063
260.0
16.25
06
Di Sodium EDTA
0.025
216.0
5.40
07
0.250
208.0
52.00
08
0.025
100.0
2.50
09
D. M. Water
199.500
1.0
199.50
Total :- A 21477.78
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
16300
1.391
22673.3
02
15 gm Carton
16400
0.416
6822.40
03
15 gm Outer
820
2.860
2345.2
04
17
26
442.00
Total :- B
32282.9
450
C.C. (250 X 16.56) D

P.C. (16220 X 0.46) E
4140
7461.2

Qty. Mfd.
Cost per Tube
65811.88
16220 Tubes
4.057452

B. Size : 375 Kgs.
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
3.939
6525
25701.98
02
C.M. 1000
9.375
104.0
975.00
03
Cetostearyl Alcohol
36.000
95.0
3420
04
30.000
57.2
1716.00
05
0.094
260.0
24.44
06
Di Sodium EDTA
0.038
216.0
8.21
07
0.375
208.0
78.00
08
0.038
100.0
3.80
09
D. M. Water
297.150
1.0
297.15
Total :- A 32224.57
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
24871
1.391
34595.56
02
15 gm Carton
24800
0.416
10316.80
03
15 gm Outer
1232
2.860
3523.52
04
26
26
676.00
Total :- B
49111.88
450
C.C. (375 X 16.56) D

P.C. (24400 X 0.46) E
6210
11224

Qty. Mfd.
Cost per Tube
99220.45
24400 Tubes
4.066412

B. Size : 100 Kgs.
(GMBELL)
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
1.050
6525
6851.25
02
C.M. 1000
2.500
104.0
260.00
03
Cetostearyl Alcohol
9.600
95.0
912
04
8.000
57.2
457.60
05
0.025
260.0
6.50
06
Di Sodium EDTA
0.010
216.0
2.16
07
0.100
208.0
20.80
08
0.010
100.0
1.00
09
D. M. Water
79.705
1.0
79.71
Total :- A
8591.02
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
7240
1.452
10512.48
02
15 gm Carton
6640
0.416
2762.24
03
15 gm Outer
330
2.080
686.4
04
26
182.00
Total :- B
14143.12
450
C.C. (100 X 16.56) D

P.C. (6520 X 0.46) E
1656
2999.2

Qty. Mfd.
Cost per Tube
27839.34
6520 Tubes
4.269837

B. Size : 300 Kgs.
(GMBELL)
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
3.150
8697.73
27397.85
02
C.M. 1000
7.500
94.4
708.30
03
Cetostearyl Alcohol
28.800
77.9
2243.232
04
24.000
58.1
1393.20
05
0.075
260.0
19.50
06
Di Sodium EDTA
0.030
143.3
4.30
07
0.300
208.0
62.40
08
0.030
100.0
3.00
09
D. M. Water
238.000
1.0
238.00
Total :- A 32069.78
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
19936
1.26
25119.36
02
15 gm Carton
19950
0.416
8299.20
03
15 gm Outer
986
2.080
2050.88
04
21
27.82
584.22
Total :- B
36053.66
450
C.C. (300 X 16.56) D

P.C. (19660 X 0.46) E
4968
9043.6

Qty. Mfd.
Cost per Tube
82585.04
19660 Tubes
4.200663

B. Size : 500 Kgs.
(UNIVERSAL)
R.M. Charges :-
Sr. No.
Name of Material
01
02
Qty.
Rate
Value
5.250
8697.73
45663.08
C.M. 1000
12.500
94.4
1180.50
03
Cetostearyl Alcohol
48.000
77.9
3738.72
04
40.000
58.2
2328.00
05
0.125
846.0
105.75
06
Di Sodium EDTA
0.050
143.3
7.16
07
0.500
208.0
104.00
08
0.050
100.0
5.00
09
D. M. Water
395.000
1.0
395.00
Total :- A 53527.22
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
33000
1.27
41910
02
15 gm Carton
33000
0.419
13827.00
03
15 gm Outer
1655
2.099
3473.845
04
35
27.82
973.70
Total :- B
60184.55
450
C.C. (500X 16.56) D

P.C. (32740 X 0.46) E
8280
15060.4

Qty. Mfd.
Cost per Tube
137502.16
32740 Tubes
4.199822

B. Size : 300 Kgs.
(GMBELL)
R.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
3.150
8697.73
27397.85
02
C.M. 1000
7.500
94.4
708.30
03
Cetostearyl Alcohol
28.800
77.9
2243.232
04
24.000
58.2
1396.80
05
0.075
846.0
63.45
06
Di Sodium EDTA
0.030
143.3
4.30
07
0.300
208.0
62.40
08
0.030
100.0
3.00
09
D. M. Water
238.000
1.0
238.00
Total :- A 32117.33
P.M. Charges :-
Sr. No.
Name of Material
Qty.
Rate
Value
01
15 gm Tube
19656
1.26
24766.56
02
15 gm Carton
19900
0.416
8278.40
03
15 gm Outer
990
2.080
2059.2
04
21
27.82
584.22
Total :- B
35688.38
450
C.C. (300X 16.56) D

P.C. (19600 X 0.46) E
4968
9016

Qty. Mfd.
Cost per Tube
82239.71
19600 Tubes
4.195904
Costing of Silver Sulphadiazine Cream B.No. 11

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
Name of Material
C.M. 1000
Cetostearyl Alcohol
B.H.T.
Di sodium EDTA
D. M. Water
Qty.
5.250
12.500
48.000
40.000
0.125
0.050
0.500
0.050
394.000
Rate
7800.00
95.20
74.11
58.52
844.00
143.30
208.00
100.00
1.00
Total :- A
Value
40950.00
1190.00
3557.28
2340.80
105.50
7.17
104.00
5.00
394.00
48653.75
Qty.
33278
33300
1660
35
Rate
1.266
0.419
2.970
27.820
Total :- B
Value
42129.95
13939.38
4930.20
973.70
61973.23

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
450
C.C. (500X 16.56) D

P.C. (32960X0.46) E
8280
15161.6

Qty. Mfd.
Cost per Tube
134518.57
32960 Tubes
4.08126738
Costing of Silver Sulphadiazine Cream B.No. 12 (UI)

B. Size 180 Kgs.
01
02
03
04
05
06
07
08
09
Name of Material
C.M. 1000
Cetostearyl Alcohol
B.H.T.
Di sodium EDTA
D. M. Water
Qty.
1.890
4.500
17.280
14.400
0.045
0.018
0.180
0.018
142.000
Rate
7800.00
95.20
74.11
58.52
844.00
143.30
208.00
100.00
1.00
Total :- A
Value
14742.00
428.40
1280.62
842.69
37.98
2.58
37.44
1.80
142.00
17515.51
Qty.
11945
11968
595
13
Rate
1.36
0.42
2.91
27.82
Total :- B
Value
16257.15
5009.80
1732.64
361.66
23361.25

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
450
C.C. (180X 16.56) D

P.C. (11780X0.46) E
2980.8
5418.8

Qty. Mfd.
Cost per Tube
49726.36
11780 Tubes
4.2212528
Costing of Silvopex Cream B.No. 01 (10 gm)

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Chlorhexidine Gluconate
C.M. 1000
Cetostearyl Alcohol
Di Sodium EDTA
D. M. Water
Qty.
5.250
5.250
12.500
48.000
40.000
0.125
0.050
0.500
0.050
393.000
Rate
Value
6525 34256.25
241 1265.25
104.0 1300.00
95.0
4560
57.2 2288.00
260.0
32.50
216.0
10.80
208.0
104.00
100.0
5.00
1.0
393.00
Total :- A 44214.80
Qty.
49360
49850
2483
52
Rate
1.082
0.374
2.704
33.279
Total :- B

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49140 X 0.46) E
8280
22604.4

Qty. Mfd.
156195.16
49140 Tubes
3.17857468
Value
53407.52
18643.9
6714.032
1730.508
80495.96
Costing of Silvopex Cream B.No. 02 (10 gm)

B. Size 350 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
C.M. 1000
Cetostearyl Alcohol
Di Sodium EDTA
D. M. Water
Qty.
3.675
3.675
8.750
33.600
28.000
0.088
0.035
0.350
0.035
275.000
Rate
Value
6525 23979.38
241 885.675
104.0
910.00
95.0
3192
57.2 1601.60
260.0
22.75
216.0
7.56
208.0
72.80
100.0
3.50
1.0
275.00
Total :- A 30950.26
Qty.
34518
34518
1727
37
Rate
1.082
0.374
2.704
33.279
Total :- B

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (350 X 16.56) D

P.C. (34500 X 0.46) E
5761
15870

Qty. Mfd.
109340.60
34500 Tubes
3.16929272
Value
37348.48
12909.73
4669.808
1231.323
56159.34
Costing of Silvopex Cream B.No. 03

B. Size 310 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
C.M. 1000
Cetostearyl Alcohol
Di Sodium EDTA
D. M. Water
Qty.
3.225
3.255
7.750
29.760
24.800
0.078
0.031
0.310
0.031
241.000
Rate
Value
7800.00 25155.00
241.00
784.46
95.20
737.80
74.36 2212.95
62.79 1557.19
844.00
65.83
216.00
6.70
208.00
64.48
100.00
3.10
1.00
241.00
Total :- A 30828.51
Qty.
30800
30750
1535
33
Rate
Value
1.13 34773.2
0.37 11500.5
2.70 4150.64
28.08
926.64
Total :- B 51350.98

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (310 X 16.56) D

P.C. (30400 X 0.46) E
5133.6
13984

Qty. Mfd.
101897.09
30400 Tubes
3.35187791
Costing of Silburn-CH Cream B.No. 01

B. Size 250 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Chlorhexidine Gluconate solution
C.M. 1000
Cetostearyl Alcohol
B.H.T.
Di Sodium EDTA
D. M. Water
Qty.
2.625
2.625
6.250
24.000
20.000
0.063
0.025
0.250
0.025
195.000
Rate
7592.00
241.00
90.33
77.90
58.00
846.00
198.20
208.00
100.00
1.00
Total :- A
Value
19929.00
632.63
564.56
1869.60
1160.00
53.30
4.96
52.00
2.50
195.00
24463.54
Qty.
24480
24600
1242
26
Rate
1.020
0.418
2.092
28.080
Total :- B
Value
24969.60
10282.80
2598.26
730.08
38580.74

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (250 X 16.56) D

P.C. (24398X0.46) E
4140
11223.08
79007.36
Qty. Mfd.
24398 Tubes
3.23827217
Costing of Enac Excel Gel B.No. 01 (15 gm)

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
3.654
9.450
15.750
31.500
3.600
3.000
0.600
10.500
36.000
12.000
0.030
0.030
3.000
174.000
Rate
Value
712 2601.65
158 1493.10
1094 17230.50
163 5134.50
983.25
3539.7
110.3
330.90
260.0
156
104.0 1092.00
105.0 3780.00
74.5
894.00
67
2.01
216
6.48
165
495.00
1.0
174.00
Total :- A 36929.84
Qty.
19700
19625
19900
993
21
Rate
Value
1.268 24979.6
0.416 8164.00
0.12 2388.00
2.860 2839.98
40
840.00
Total :- B 39211.58

01
02
03
04
05
Name of Material
15 gm Tube
15 gm Carton
15 gm Leaflet
15 gm Outer
900
C.C. (300 X 16.56) D

P.C. (19580 X 0.46) E
4968
9006.8

Qty. Mfd.
Cost per Tube
91016.22
19580 Tubes
4.64842789

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
6.090
15.750
26.250
52.500
6.000
4.500
1.000
17.500
60.000
20.000
0.050
0.050
5.000
290.000
Rate
Value
712 4336.08
158 2488.50
1094 28717.50
163 8557.50
983.25
5899.5
110.3
496.35
260.0
260
104.0 1820.00
105.0 6300.00
74.5 1490.00
67
3.35
216
10.80
165
825.00
1.0
290.00
Total :- A 61494.58
Qty.
15935
16000
15900
802
40
Rate
Value
1.57 25017.95
0.55
8800
0.12 1908.00
2.70
2165.4
32.76
1310.4
Total :- B 39201.75

01
02
03
04
05
Name of Material
30 gm Tube
30 gm Carton
15 gm Leaflet
30 gm Outer
900
C.C. (500 X 16.56) D

P.C. (15840 X 0.46) E
8280
7286.4

Qty. Mfd.
Cost per Tube
117162.73
15840 Tubes
7.39663699
Costing of Enac Excel Gel B.No. 03 (30 gm & 15 gm)

B. Size : 500 Kgs.
Sr. No.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
R.M. Charges :Name of Material

Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
6.090
15.750
26.250
52.500
6.000
4.500
1.000
17.500
60.000
20.000
0.050
0.050
5.000
290.000
Rate
Value
712
4336.08
158
2488.50
1094 28717.50
163
8557.50
983.25
5899.5
110.3
496.35
260.0
260
104.0
1820.00
105.0
6300.00
74.5
1490.00
67
3.35
216
10.80
165
825.00
1.0
290.00
Total :- A 61494.58
Sr. No.
01
02
03
04
05
06
07
08
09
10
P.M. Charges :Name of Material

30 gm Tube
30 gm Carton
30 gm Leaflet
30 gm Outer
15 gm Tube
15 gm Carton
15 gm Leaflet
15 gm Outer
Qty.
10000
10000
10000
495
25
13063
13000
12950
654
14
Rate
Value
1.57
15700
0.55
5500
0.12
1200.00
2.70
1336.5
32.76
819
1.268 16563.88
0.416
5408.00
0.12
1554.00
2.860
1870.44
40
560.00
Total :- B 50511.82
C.C. (500 X 16.56) D
P.C. (9900 X 0.46)(12960X0.46) E
(300 Kgs.) 9900 Tubes
Qty. Mfd.
Cost per Tube
(200 Kgs.) 9900 Tubes
Qty. Mfd.
Cost per Tube
900
8280
10515.6
131702.00
71514.25
9900 Tubes
7.2236616
60187.75
12960 Tubes
4.6441165

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
6.090
15.750
26.250
52.500
6.000
4.500
1.000
17.500
60.000
20.000
0.050
0.050
5.000
290.000
Rate
Value
712 4336.08
158 2488.50
1094 28717.50
163 8557.50
983.25
5899.5
110.3
496.35
260.0
260
104.0 1820.00
105.0 6300.00
74.5 1490.00
67
3.35
216
10.80
165
825.00
1.0
290.00
Total :- A 61494.58
Qty.
16560
16600
16600
820
42
Rate
Value
1.57 25999.2
0.55
9130
0.12 1992.00
2.70
2214
32.76 1375.92
Total :- B 40711.12

01
02
03
04
05
Name of Material
30 gm Tube
30 gm Carton
30 gm Leaflet
30 gm Outer
900
C.C. (500 X 16.56) D

P.C. (16360 X 0.46) E
8280
7525.6

Qty. Mfd.
Cost per Tube
118911.30
16360 Tubes
7.26841687
Costing of Enac Excel Gel B.No. 05

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
3.654
9.450
15.750
31.500
3.600
2.700
0.600
10.500
36.000
12.000
0.030
0.030
3.000
172.000
Rate
Value
573.03 2093.84
158.97 1502.27
885.66 13949.15
161.10 5074.65
963.09 3467.124
110.30
297.81
827.00
496.2
90.00
945.00
90.88 3271.68
62.18
746.16
67.00
2.01
198.25
5.95
150.94
452.82
1.00
172.00
Total :- A 32476.66
Qty.
19563
19670
20000
986
21
Rate
Value
1.20 23475.60
0.37 7364.45
0.12 2400.00
2.91 2871.23
27.81
584.01
Total :- B 36695.29

01
02
03
04
05
Name of Material
15 gm Tube
15 gm Carton
15 gm Leaflet
15 gm Outer
900
C.C. (300 X 16.56) D

P.C. (19320 X 0.46) E
4968
8887.2

Qty. Mfd.
Cost per Tube
83927.15
19320 Tubes
4.34405524

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
6.090
15.750
26.250
52.500
6.000
4.500
1.000
17.500
60.000
20.000
0.050
0.050
5.000
286.000
Rate
Value
668.54 4071.41
161.72 2547.09
886.48 23270.10
143.15 7515.59
942.46 5654.76
143.25
644.63
264.20
264.2
94.58 1655.22
93.65 5619.00
62.18 1243.60
67.00
3.35
198.25
9.91
150.94
754.70
1.00
286.00
Total :- A 53539.55
Qty.
32800
32595
5540
1648
35
Rate
Value
1.20 39360.00
0.37 12203.57
0.12
664.80
2.91 4798.98
27.81
973.35
Total :- B 58000.69

01
02
03
04
05
Name of Material
15 gm Tube
15 gm Carton
15 gm Leaflet
15 gm Outer
900
C.C. (500 X 16.56) D

P.C. (32440 X 0.46) E
8280
14922.4

Qty. Mfd.
Cost per Tube
135642.65
32440 Tubes
4.18133924

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
6.090
15.750
26.250
52.500
6.000
4.500
1.000
17.500
60.000
20.000
0.050
0.050
5.000
286.000
Rate
Value
668.54 4071.41
161.72 2547.09
886.48 23270.10
161.82 8495.55
959.32 5755.92
143.25
644.63
264.20
264.2
94.58 1655.22
97.17 5830.20
62.35 1247.00
67.00
3.35
198.25
9.91
163.16
815.80
1.00
286.00
Total :- A 54896.38
Qty.
16700
16700
16700
835
42
Rate
Value
1.57
26219
0.55
9185
0.125 2087.50
2.70
2254.5
25.73 1080.66
Total :- B 40826.66

01
02
03
04
05
Name of Material
30 gm Tube
30 gm Carton
30 gm Leaflet
30 gm Outer
900
C.C. (500 X 16.56) D

P.C. (16480 X 0.46) E
8280
7580.8

Qty. Mfd.
Cost per Tube
112483.84
16480 Tubes
6.82547549
Costing of Doloril Excel Gel B.No. 01 (30 gm)

B. Size : 150 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
1.827
4.725
7.875
15.750
1.800
1.350
0.300
5.250
18.000
6.000
0.015
0.015
1.500
87.000
Rate
Value
712 1300.82
158
746.55
1094 8615.25
163 2567.25
983.25 1769.85
110.3
148.91
260.0
78
104.0
546.00
105.0 1890.00
74.5
447.00
67
1.01
216
3.24
165
247.50
1.0
87.00
Total :- A 18448.37
Qty.
5000
4900
244
13
Rate
Value
1.79
8950
0.48
2352
3.02
736.88
32.76
425.88
Total :- B 12464.76

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
900
C.C. (150 X 16.56) D

P.C. (4780 X 0.46) E
2484
2198.8
36495.93
Qty. Mfd.
Cost per Tube
4780 Tubes
7.63513264

B. Size : 350 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
4.263
11.025
18.375
36.750
4.200
3.150
0.700
12.250
42.000
14.000
0.035
0.035
3.500
201.500
Rate
Value
573.02 2442.78
158.97 1752.64
886.48 16289.07
143.16 5261.13
942.47 3958.374
143.26
451.27
260.0
182
94.4 1156.89
91.5 3841.32
62.35
872.90
67
2.35
198.2
6.94
150.37
526.30
1.0
201.50
Total :- A 36945.46
Qty.
11690
11300
572
28
Rate
Value
1.55 18119.5
0.48
5424
3.02 1727.44
32.76
917.28
Total :- B 26188.22

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
900
C.C. (350 X 16.56) D

P.C. (11060 X 0.46) E
5796
5087.6
74917.28
Qty. Mfd.
Cost per Tube
11060 Tubes
6.77371415

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
3.654
9.450
15.750
31.500
3.600
2.700
0.600
10.500
36.000
12.000
0.030
0.030
3.000
174.000
Rate
Value
573.02 2093.82
158.97 1502.27
885.66 13949.15
143.16 4509.54
942.47 3392.892
143.26
386.80
846.0
507.6
94.4
991.62
91.5 3292.56
62.35
748.20
67
2.01
198.2
5.95
150.37
451.11
1.0
174.00
Total :- A 32007.51
Qty.
10000
9955
500
25
Rate
1.55
0.42
3.02
25.74
Total :- B

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
900
C.C. (300 X 16.56) D

P.C. (9860 X 0.46) E
4968
4535.6
64245.71
Qty. Mfd.
Cost per Tube
9860 Tubes
6.51579174
Value
15500
4181.1
1510
643.5
21834.6
Costing of Doloril Excel Gel B.No. 04

B. Size : 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
Name of Material
Oleum Lini
Menthol
Methyl Salicylate
Carbomer - 934
Diethyl Amine
C.M. 1000
Propylene Glycol
Iso Propyl Alcohol
Citric Acid
Di Sodium EDTA
Benzyl Alcohol
D. M. Water
Qty.
3.654
9.450
15.750
31.500
3.600
2.700
0.600
10.500
36.000
12.000
0.030
0.030
3.000
172.000
Rate
668.54
161.72
886.48
161.82
942.47
143.26
285.20
94.58
93.65
62.35
67.00
198.20
163.16
1.00
Total :- A
Value
2442.85
1528.25
13962.06
5097.33
3392.892
386.80
171.12
993.13
3371.40
748.20
2.01
5.95
489.48
172.00
32763.47
Qty.
19500
19500
977
21
Rate
1.3343
0.418
2.09
27.81
Total :- B
Value
26018.85
8151.00
2041.93
584.01
36795.79

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
900
C.C. (300 X 16.56) D

P.C. (19040 X 0.46) E
4968
8758.4
84185.66
Qty. Mfd.
Cost per Tube
19040 Tubes
4.42151582
Costing of Genta. Sul. (0.3%) Cream B.No. 01 (15 gm)

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Gentamicin Sulphate
White Soft Paraffin
C.M. 1000
Cetostearyl Alcohol
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
3.300
75.000
10.000
36.000
17.500
0.500
15.000
0.050
0.500
345.500
Rate
Value
3128.13 10322.83
64.7
4852.5
104.0 1040.00
95.0
3420
57.2 1001.00
550.0
275.00
105.0 1575.00
100.0
5.00
240.0
120.00
1.0
345.50
Total :- A 22956.83
Qty.
33225
33100
1657
35
Rate
1.391
0.416
2.912
26
Total :- B

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
350
C.C. (500 X 16.56) D

P.C. (33020 X 0.46) E
8280
15189.2

Qty. Mfd.
112496.79
33020 Tubes
3.40692877
Value
46215.98
13769.60
4825.184
910.00
65720.76
Costing of Genta. Sul. (0.3%) Cream B.No. 02

B. Size 225 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Gentamicin sulphate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
1.486
4.500
16.200
7.875
33.750
6.750
0.225
0.225
0.023
154.000
Rate
2736.13
94.44
77.90
58.00
62.79
90.90
546.00
208.00
100.00
1.00
Total :- A
Value
4065.62
424.98
1261.98
456.75
2119.16
613.58
122.85
46.80
2.25
154.00
9267.96
Qty.
14804
14850
744
16
Rate
1.204
0.374
2.912
27.818
Total :- B
Value
17816.61
5559.84
2166.53
445.09
25988.07

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
350
C.C. (225 X 16.56) D

P.C. (14680 X 0.46) E
3726
6752.8

Qty. Mfd.
46084.83
14680 Tubes
3.13929381
Costing of Genta. Sul. (0.3%) Cream B.No. 03

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
Name of Material
Gentamicin sulphate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
3.300
10.000
36.000
17.500
75.000
15.000
0.500
0.500
0.050
343.000
Rate
2527.18
95.20
74.11
58.82
62.79
91.45
546.00
208.00
100.00
1.00
Total :- A
Value
8339.69
952.00
2667.96
1029.35
4709.25
1371.75
273.00
104.00
5.00
343.00
19795.00
Qty.
33300
33300
1660
35
Rate
1.36
0.37
2.91
27.82
Total :- B
Value
45128.16
12467.52
4833.92
973.63
63403.23

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
350
C.C. (500 X 16.56) D

P.C. (32960X 0.46) E
8280
15161.6

Qty. Mfd.
106989.83
32960 Tubes
3.24605079
Costing of Clobet - GM Cream B.No. 01 (10 gm)

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Clobetasol Propionate
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 163581.6 42940.17
2.200 3128.13 6881.886
10.500 1601.72 16818.06
10.000
104.0 1040.00
36.000
95.0
3420
17.500
57.2 1001.00
90.000
64.7 5823.00
25.000
105.0 2625.00
0.500
550.0
275.00
0.500
208.0
104.00
0.050
100.0
5.00
310.500
1.0
310.50
Total :- A 81243.62

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49440
49450
2500
52
600
C.C. (500 X 16.56) D

P.C. (49320 X 0.46) E
8280
22687.2
Rate
Value
1.282 63382.08
0.374 18494.3
2.704
6760
33.279 1730.508
Total :- B 90366.89
203177.70
49320 Tubes
Cost per Tube
4.11958037

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 163581.6 42940.17
2.200 3128.13 6881.886
10.500 1601.72 16818.06
10.000
104.0 1040.00
36.000
95.0
3420
17.500
57.2 1001.00
90.000
64.7 5823.00
25.000
105.0 2625.00
0.500
550.0
275.00
0.500
208.0
104.00
0.050
100.0
5.00
310.500
1.0
310.50
Total :- A 81243.62

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49500
49617
2492
51
600
C.C. (500 X 16.56) D

P.C. (49440 X 0.46) E
8280
22742.4
Rate
1.282
0.374
2.704
33.279
Total :- B
203317.37
49440 Tubes
Cost per Tube
4.11240637
Value
63459
18556.76
6738.368
1697.229
90451.36

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 163581.6 42940.17
2.200 3128.13 6881.886
10.500 1601.72 16818.06
10.000
104.0 1040.00
36.000
95.0
3420
17.500
57.2 1001.00
90.000
64.7 5823.00
25.000
105.0 2625.00
0.500
550.0
275.00
0.500
208.0
104.00
0.050
100.0
5.00
310.500
1.0
310.50
Total :- A 81243.62

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49700
49780
2486
52
600
C.C. (500 X 16.56) D

P.C. (49620 X 0.46) E
8280
22825.2
Rate
1.282
0.374
2.704
33.279
Total :- B
203734.59
49620 Tubes
Cost per Tube
4.10589657
Value
63715.4
18617.72
6722.144
1730.508
90785.77

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 163581.6 42940.17
2.200 3128.13 6881.886
10.500 1601.72 16818.06
10.000
104.0 1040.00
36.000
95.0
3420
17.500
57.2 1001.00
90.000
64.7 5823.00
25.000
105.0 2625.00
0.500
550.0
275.00
0.500
208.0
104.00
0.600
100.0
60.00
310.500
1.0
310.50
Total :- A 81298.62

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49500
49800
2485
51
600
C.C. (500 X 16.56) D

P.C. (49440 X 0.46) E
8280
22742.4
Rate
Value
1.282
63459
0.374 18625.2
2.704 6719.44
33.279 1697.229
Total :- B 90500.87
203421.89
49440 Tubes
Cost per Tube
4.11452033

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 163581.6 42940.17
2.200 3128.13 6881.886
10.500 1601.72 16818.06
10.000
104.0 1040.00
36.000
95.0
3420
17.500
57.2 1001.00
90.000
64.7 5823.00
25.000
105.0 2625.00
0.500
550.0
275.00
0.500
208.0
104.00
0.600
100.0
60.00
310.500
1.0
310.50
Total :- A 81298.62

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49108
49600
2479
51
600
C.C. (500 X 16.56) D

P.C. (48920 X 0.46) E
8280
22503.2
Rate
Value
1.282 62956.46
0.374 18550.4
2.704 6703.216
33.279 1697.229
Total :- B 89907.3
202589.12
48920 Tubes
Cost per Tube
4.14123297

B. Size 400 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.210 163581.6 34352.14
1.760 3128.13 5505.509
8.400 1601.72 13454.45
8.000
104.0
832.00
28.800
95.0
2736
14.000
57.2
800.80
72.000
64.7 4658.40
20.000
105.0 2100.00
0.400
550.0
220.00
0.040
208.0
8.32
0.560
100.0
56.00
248.000
1.0
248.00
Total :- A 64971.61

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
39668
39800
1984
42
600
C.C. (500 X 16.56) D

P.C. (39600 X 0.46) E
6624
18216
Rate
1.282
0.374
2.704
33.279
Total :- B
162913.64
39600 Tubes
Cost per Tube
4.11398088
Value
50854.38
14885.2
5364.736
1397.718
72502.03

B. Size 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.158 163581.6 25845.89
1.320 3128.13 4129.132
6.300 1601.72 10090.84
6.000
104.0
624.00
21.600
95.0
2052
10.500
57.2
600.60
54.000
64.7 3493.80
15.000
105.0 1575.00
0.300
550.0
165.00
0.030
208.0
6.24
0.360
100.0
36.00
186.500
1.0
186.50
Total :- A 48805.00

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
30000
29700
1490
31
600
C.C. (300 X 16.56) D

P.C. (29480 X 0.46) E
4968
13560.8
Rate
Value
1.282
38460
0.374 11107.8
2.704 4028.96
33.279 1031.649
Total :- B 54628.41
122562.21
29480 Tubes
Cost per Tube
4.15746979

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.263
2.200
10.500
10.000
36.000
17.500
90.000
25.000
0.500
0.050
0.600
310.500
Rate
Value
106746 28020.83
2527.21 5559.862
1381.4 14504.7
94.4
944.40
77.9 2804.04
58.1 1015.88
62.8 5651.10
91.5 2286.50
546.0
273.00
208.0
10.40
100.0
60.00
1.0
310.50
Total :- A 61441.20
Qty.
49500
49459
2470
52
Rate
Value
1.09
53955
0.374 18497.67
2.704 6678.88
33.279 1730.508
Total :- B 80862.05

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49240 X 0.46) E
8280
22650.4
173833.66
49240 Tubes
Cost per Tube
3.5303342

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.263
2.200
10.500
10.000
36.000
17.500
90.000
25.000
0.500
0.050
0.600
310.500
Rate
Value
106746 28020.83
2527.21 5559.862
1381.4 14504.7
94.4
944.40
77.9 2804.04
58.1 1015.88
62.8 5651.10
91.5 2286.50
546.0
273.00
208.0
10.40
100.0
60.00
1.0
310.50
Total :- A 61441.20
Qty.
49500
49500
2470
52
Rate
Value
1.09
53955
0.374
18513
2.704 6678.88
33.279 1730.508
Total :- B 80877.39

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49140 X 0.46) E
8280
22604.4
173802.99
49140 Tubes
Cost per Tube
3.53689438

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.263
2.200
10.500
10.000
36.000
17.500
90.000
25.000
0.500
0.050
0.600
310.500
Rate
Value
106746 28020.83
2527.21 5559.862
1381.4 14504.7
94.4
944.40
77.9 2804.04
58.1 1015.88
62.8 5651.10
91.5 2286.50
546.0
273.00
208.0
10.40
100.0
60.00
1.0
310.50
Total :- A 61441.20
Qty.
49259
49500
2459
52
Rate
1.09
0.374
2.704
33.279
Total :- B

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49060 X 0.46) E
8280
22567.6
173473.76
49060 Tubes
Cost per Tube
3.535951
Value
53692.31
18513
6649.136
1730.508
80584.95

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.263
2.200
10.500
10.000
36.000
17.500
90.000
25.000
0.500
0.050
0.600
310.500
Rate
Value
106746 28020.83
2527.21 5559.862
1381.4 14504.7
94.4
944.40
77.9 2804.04
58.1 1015.88
62.8 5651.10
91.5 2286.50
546.0
273.00
208.0
10.40
100.0
60.00
1.0
310.50
Total :- A 61441.20
Qty.
49500
49700
2468
51
Rate
Value
1.09
53955
0.374 18587.8
2.704 6673.472
33.279 1697.229
Total :- B 80913.5

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49200 X 0.46) E
8280
22632
173866.70
49200 Tubes
Cost per Tube
3.53387608

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.263
2.200
10.500
10.000
36.000
17.500
90.000
25.000
0.500
0.050
0.600
310.500
Rate
Value
106746 28020.83
2527.21 5559.862
1381.4 14504.7
94.4
944.40
77.9 2804.04
58.1 1015.88
62.8 5651.10
91.5 2286.50
546.0
273.00
208.0
10.40
100.0
60.00
1.0
310.50
Total :- A 61441.20
Qty.
49800
49718
2493
52
Rate
1.09
0.374
2.704
33.279
Total :- B

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49560X 0.46) E
8280
22797.6
174466.91
49560 Tubes
Cost per Tube
3.52031707
Value
54282
18594.53
6741.072
1730.508
81348.11

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
Value
0.263 106746.0 28020.83
2.200
2527.2 5559.862
10.500
1381.4 14504.7
10.000
94.4
944.40
36.000
77.9 2804.04
17.500
58.1 1015.88
90.000
59.3 5337.00
25.000
91.1 2278.25
0.500
546.0
273.00
0.050
208.0
10.40
0.600
100.0
60.00
310.500
1.0
310.50
Total :- A 61118.85

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49700
49758
2490
52
600
C.C. (500 X 16.56) D

P.C. (49040X 0.46) E
8280
22558.4
Rate
Value
1.09
54173
0.374 18609.49
2.704 6732.96
33.279 1730.508
Total :- B 81245.96
173803.21
49040 Tubes
Cost per Tube
3.54411117
Costing of Clobet-GM Cream B.No. 14

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Clobetasole Propionate
Miconazole Nitrate
Gentamicin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
Value
0.2625 106746.00 28020.83
10.5000
1381.4
14504.7
2.2000
2736.13 6019.486
10.0000
90.3
903.30
36.0000
77.9
2804.04
17.5000
58.0
1015.00
90.0000
62.8
5651.10
0.5000
546.0
273.00
25.0000
90.9
2272.00
0.0500
208.0
10.40
0.5000
100.0
50.00
308.0000
1.0
308.00
Total :- A 61831.85

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49800
49860
2500
52
600
C.C. (500X 16.56) D

P.C. (49680 X 0.46) E
8280
22852.8
Rate
1.29
0.3744
2.700
32.76
Total :- B
184927.76
49680 Tubes
Cost per Tube
3.722378
Value
64242
18667.58
6750
1703.52
91363.1

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 106746.00
2.200
2736.13
10.500
1381.40
10.000
90.33
36.000
77.90
17.500
58.00
90.000
62.79
25.000
90.88
0.500
546.00
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28020.83
6019.49
14504.70
903.30
2804.40
1015.00
5651.10
2272.00
273.00
10.40
60.00
308.00
61842.21
Qty.
49500
49750
2495
52
Value
63855.00
18626.40
6746.48
1703.52
90931.40

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49360X0.46) E
8280
22705.6
Rate
1.290
0.374
2.704
32.760
Total :- B
184359.21
49360 Tubes
Cost per Tube
3.73499212

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Miconazole Nitrate
Gentamicin sulphate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.2625 106746.00
10.500
1381.40
2.200
2736.13
10.000
94.44
36.000
77.90
17.500
58.00
90.000
62.79
25.000
90.90
0.500
546.00
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28020.825
14504.7
6019.49
944.40
2804.40
1015.00
5651.10
2272.50
273.00
10.40
60.00
308.00
61883.81

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
Qty.
49600
49600
2470
51
600
C.C. (500 X 16.56) D

P.C. (48960 X 0.46) E
8280
22521.6
Rate
1.290
0.374
2.704
32.760
Total :- B
184189.29
48960 Tubes
Cost per Tube
3.76203617
Value
63984.00
18570.24
6678.88
1670.76
90903.88
Costing of Clobet -GM Cream B.No. 17

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 106746.00
2.200
2736.13
10.500
1381.40
10.000
94.44
36.000
72.87
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28020.83
6019.49
14504.70
944.40
2623.32
1015.00
5651.10
2286.25
273.00
10.40
60.00
308.00
61716.48
Qty.
49600
49800
2490
52
Value
63984.00
18645.12
6732.96
1703.52
91065.60

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49380X0.46) E
8280
22714.8
Rate
1.290
0.374
2.704
32.760
Total :- B
184376.88
49380 Tubes
Cost per Tube
3.7338372

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 106746.00
2.200
2736.13
10.500
1381.40
10.000
94.44
36.000
72.87
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28020.83
6019.49
14504.70
944.40
2623.32
1015.00
5651.10
2286.25
273.00
10.40
60.00
308.00
61716.48
Qty.
49700
49900
2488
52
Value
64113.00
18682.56
6727.55
1703.52
91226.63

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49160X0.46) E
8280
22613.6
Rate
1.290
0.374
2.704
32.760
Total :- B
184436.71
49380 Tubes
Cost per Tube
3.73504887

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 106746.00
2.200
2527.18
10.500
1381.40
10.000
94.44
36.000
72.87
17.500
58.00
90.000
62.79
25.000
91.45
0.500
546.00
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28020.83
5559.80
14504.70
944.40
2623.32
1015.00
5651.10
2286.25
273.00
10.40
60.00
308.00
61256.79
Qty.
50000
50000
2490
52
Value
54400.00
18720.00
6732.96
1703.52
81556.48

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49280X0.46) E
8280
22668.8
Rate
1.088
0.374
2.704
32.760
Total :- B
174362.07
49280 Tubes
Cost per Tube
3.53819138

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 109885.33
2.200
2527.18
10.500
1381.40
10.000
95.20
36.000
74.11
17.500
58.52
90.000
70.57
25.000
91.45
0.500
435.26
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28844.90
5559.80
14504.70
952.00
2667.96
1024.10
6351.30
2286.25
217.63
10.40
60.00
308.00
62787.04
Qty.
49400
49600
2490
52
Value
53747.20
18570.24
6732.96
1703.52
80753.92

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49140X0.46) E
8280
22604.4
Rate
1.088
0.374
2.704
32.760
Total :- B
175025.36
49140 Tubes
Cost per Tube
3.56176954

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 109885.33
2.200
2527.18
10.500
1381.40
10.000
95.20
36.000
74.11
17.500
58.52
90.000
70.57
25.000
91.45
0.500
435.26
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28844.90
5559.80
14504.70
952.00
2667.96
1024.10
6351.30
2286.25
217.63
10.40
60.00
308.00
62787.04
Qty.
49500
49500
2480
52
Value
53856.00
20720.70
5183.20
1703.52
81463.42

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49060X0.46) E
8280
22567.6
Rate
1.09
0.42
2.09
32.76
Total :- B
175698.06
49060 Tubes
Cost per Tube
3.58128934

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 109885.33
2.200
2527.18
10.500
1381.40
10.000
94.58
36.000
74.11
17.500
62.79
90.000
70.57
25.000
93.65
0.500
435.26
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28844.90
5559.80
14504.70
945.84
2667.96
1098.83
6351.30
2341.25
217.63
10.40
60.00
308.00
62910.60
Qty.
49500
49780
2490
51
Value
53856.00
20837.91
5204.10
1432.08
81330.09

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49080X0.46) E
8280
22576.8
Rate
1.09
0.42
2.09
28.08
Total :- B
175697.49
49080 Tubes
Cost per Tube
3.57981842

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 109885.33
2.200
2527.18
10.500
1381.40
10.000
94.58
36.000
74.11
17.500
62.79
90.000
70.57
25.000
93.65
0.500
435.26
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28844.90
5559.80
14504.70
945.84
2667.96
1098.83
6351.30
2341.25
217.63
10.40
60.00
308.00
62910.60
Qty.
49900
49900
2494
51
Value
54291.20
20888.14
5212.46
1432.08
81823.88

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49600X0.46) E
8280
22816
Rate
1.09
0.42
2.09
28.08
Total :- B
176430.48
49600 Tubes
Cost per Tube
3.55706613

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.263 109885.33
2.200
2527.18
10.500
1381.40
10.000
94.58
36.000
74.11
17.500
62.79
90.000
70.57
25.000
93.65
0.500
435.26
0.050
208.00
0.600
100.00
308.000
1.00
Total :- A
Value
28844.90
5559.80
14504.70
945.84
2667.96
1098.83
6351.30
2341.25
217.63
10.40
60.00
308.00
62910.60
Qty.
49500
49600
2485
52
Value
53856.00
20762.56
5193.65
1460.16
81272.37

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (500 X 16.56) D

P.C. (49120 X0.46) E
8280
22595.2
Rate
1.09
0.42
2.09
28.08
Total :- B
175658.17
49120 Tubes
Cost per Tube
3.57610281
Costing of Clopron - GM Cream B.No. 01 (10 gm)

B. Size 100 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
Rate
0.053 163581.6
0.440 3128.13
2.100 1601.72
2.000
104.0
7.200
95.0
3.500
57.2
18.000
64.7
5.000
105.0
0.100
550.0
0.010
208.0
0.140
100.0
62.500
1.0
Total :- A
Value
8588.034
1376.377
3363.612
208.00
684
200.20
1164.60
525.00
55.00
2.08
14.00
62.50
16243.40
Qty.
9932
9985
499
11
Value
12017.72
3394.90
933.13
366.08
16711.83

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (100 X 16.56) D

P.C. (9820 X 0.46) E
1656
4517.2
Rate
1.21
0.34
1.87
33.28
Total :- B
39728.43
9820 Tubes
Cost per Tube
4.0456653

B. Size 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.158
1.320
6.300
6.000
21.600
10.500
54.000
15.000
0.300
0.030
0.360
186.500
Rate
106746
2527.21
1381.4
94.4
77.9
58.1
62.8
91.5
546.0
208.0
100.0
1.0
Total :- A
Value
16865.87
3335.917
8702.82
566.64
1682.424
609.53
3390.66
1371.90
163.80
6.24
36.00
186.50
36918.29
Qty.
29799
30000
1500
31
Rate
1.05
0.34
1.87
33.28
Total :- B
Value
31288.95
10200.00
2805.00
1031.68
45325.63

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (300 X 16.56) D

P.C. (29720 X 0.46) E
4968
13671.2
101483.12
29720 Tubes
Cost per Tube
3.41464079

B. Size 250 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Gentamicin Sulphate
Miconazole Nitrate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
D. M. Water
Qty.
0.1313
1.1000
5.2500
5.0000
18.0000
8.7500
45.0000
12.5000
0.2500
0.0250
0.3500
155.0000
Rate
106746
2527.21
1381.4
94.4
78.1
58.1
62.8
91.5
546.0
208.0
100.0
1.0
Total :- A
Value
14015.75
2779.931
7252.35
472.20
1405.62
507.94
2825.55
1143.25
136.50
5.20
35.00
155.00
30734.29
Qty.
24636
24800
1236
26
Rate
1.05
0.34
1.87
33.28
Total :- B
Value
25867.80
8432.00
2311.32
865.28
37476.4

01
02
03
04
Name of Material
10 gm Tube
10 gm Carton
10 gm Outer
600
C.C. (250 X 16.56) D

P.C. (24420 X 0.46) E
4140
11233.2
84183.89
24420 Tubes
Cost per Tube
3.44733367
Costing of Qliderm Cream B.No. 01 (5 gm)

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Betamethasone Valerate
Neomycin Sulphate
Tolnaftate
Iodochlorhdroxyquinoline
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
Rate
0.263 113027.00
3.250
957.60
5.250
3628.08
5.250
1336.25
10.000
104.00
36.000
95.00
17.500
57.20
90.000
64.70
37.500
105.00
0.500
550.00
0.800
260.20
0.200
381.20
0.050
216.00
0.500
208.00
0.050
100.00
295.500
1.00
Total :- A
Value
29726.10
3112.20
19047.42
7015.31
1040.00
3420.00
1001.00
5823.00
3937.50
275.00
208.16
76.24
10.80
104.00
5.00
295.50
75097.23

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
Qty.
99750
100000
2500
52
Rate
1.07
0.20
2.00
32.00
Total :- B
750
8280
45061.6
262585.33
97960 Tubes
2.68053628
Value
106732.50
20000.00
5000.00
1664.00
133396.5

B. Size 400 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
Rate
0.210 113027.00
2.600
957.60
4.200
3628.08
4.200
1336.25
8.000
104.00
28.800
95.00
14.000
57.20
72.000
64.70
30.000
105.00
0.400
550.00
0.640
260.20
0.160
381.20
0.040
216.00
0.400
208.00
0.040
100.00
236.300
1.00
Total :- A
Value
23735.67
2489.76
15237.94
5612.25
832.00
2736.00
800.80
4658.40
3150.00
220.00
166.53
60.99
8.64
83.20
4.00
236.30
60032.48
Qty.
79210
79400
1963
41
Value
84754.70
15880.00
3926.00
1312.00
105872.7

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (400 X 16.56)

Qty. Mfd.
Cost per Tube
Rate
1.07
0.20
2.00
32.00
Total :- B
750
6624
36064
209343.18
78400 Tubes
2.67019357

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
841.89
3171.14
841.12
94.44
77.89
58.05
62.79
91.46
546.00
196.90
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2736.14
16648.49
4415.88
944.40
2804.04
1015.88
5651.10
3429.75
273.00
157.52
66.92
9.91
104.00
5.00
295.50
63328.97
Qty.
33264
33100
1651
35
Rate
1.27
0.38
2.91
27.82
Total :- B
Value
42245.28
12578.00
4807.71
973.70
60604.692

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
15115.6
148079.26
32860 Tubes
4.50636818

B. Size 400 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.210
2.600
4.200
4.200
8.000
28.800
14.000
72.000
30.000
0.400
0.640
0.160
0.040
0.400
0.040
236.300
Rate
94188.00
841.89
3171.14
841.12
94.44
77.89
58.05
62.79
91.46
546.00
196.90
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
19779.48
2188.91
13318.79
3532.70
755.52
2243.23
812.70
4520.88
2743.80
218.40
126.02
53.54
7.93
83.20
4.00
236.30
50625.40
Qty.
78676
78800
1963
42
Rate
0.89
0.20
2.00
32.00
Total :- B
Value
70021.64
15760.00
3926.00
1344.00
91051.64

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (400 X 16.56)

Qty. Mfd.
Cost per Tube
750
6624
35843.2
184894.24
77920 Tubes
2.37287266

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
841.89
3171.14
841.12
94.44
77.89
58.05
62.79
91.46
546.00
196.90
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2736.14
16648.49
4415.88
944.40
2804.04
1015.88
5651.10
3429.75
273.00
157.52
66.92
9.91
104.00
5.00
295.50
63328.97
Qty.
33064
33100
1655
35
Rate
1.27
0.38
2.91
27.82
Total :- B
Value
41991.28
12578.00
4819.36
973.70
60362.34

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
15152.4
147873.71
32940 Tubes
4.48918356

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
852.09
3171.14
1218.75
90.33
77.73
58.05
62.79
91.46
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2769.29
16648.49
6398.44
903.30
2798.28
1015.88
5651.10
3429.75
273.00
161.98
66.92
9.91
104.00
5.00
295.50
65302.28
Qty.
99500
100000
2500
52
Rate
0.89
0.20
2.00
32.00
Total :- B
Value
88555.00
20000.00
5000.00
1664.00
115219

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
45392.8
234944.08
98680 Tubes
2.38086824

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
852.09
3171.14
1218.75
90.33
77.73
58.05
62.79
91.46
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2769.29
16648.49
6398.44
903.30
2798.28
1015.88
5651.10
3429.75
273.00
161.98
66.92
9.91
104.00
5.00
295.50
65302.28
Qty.
33364
33400
1670
35
Rate
1.34
0.38
2.91
27.03
Total :- B
Value
44841.22
12692.00
4863.04
946.05
63342.306

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
15290.4
152964.98
33240 Tubes
4.60183466

B. Size 250 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.131
1.625
2.625
2.625
5.000
18.000
8.750
45.000
18.750
0.250
0.400
0.100
0.025
0.250
0.025
148.000
Rate
94188.00
875.90
3171.14
1218.75
90.33
77.73
57.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
12338.63
1423.34
8324.24
3199.22
451.65
1399.14
498.75
2825.55
1704.00
136.50
80.99
33.46
4.96
52.00
2.50
148.00
32622.92
Qty.
49500
50000
1250
26
Rate
0.89
0.20
2.00
32.00
Total :- B
Value
44055.00
10000.00
2500.00
832.00
57387

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (250 X 16.56)

Qty. Mfd.
Cost per Tube
750
4140
22742.4
117642.32
49440 Tubes
2.37949684

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
852.09
3171.14
1218.75
90.33
77.73
58.05
62.79
91.46
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2769.29
16648.49
6398.44
903.30
2798.28
1015.88
5651.10
3429.75
273.00
161.98
66.92
9.91
104.00
5.00
295.50
65302.28
Qty.
33264
33100
1654
35
Rate
1.34
0.38
2.91
27.82
Total :- B
Value
44706.82
12578.00
4816.45
973.70
63074.964

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
15207.6
152614.84
33060 Tubes
4.61629891

B. Size 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
94188.00
875.90
3171.14
1218.75
90.33
77.73
57.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24771.44
2846.68
16648.49
6398.44
903.30
2798.28
997.50
5651.10
3408.00
273.00
161.98
66.92
9.91
104.00
5.00
295.50
65339.54
Qty.
100000
100000
2498
52
Rate
0.89
0.20
2.00
32.00
Total :- B
Value
89000.00
20000.00
4996.00
1664.00
115660

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500 X 16.56)

Qty. Mfd.
Cost per Tube
750
8280
45797.6
235827.14
99560 Tubes
2.36869361
Costing of Qliderm Cream B.No. 11

B. Size 350 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.184
2.275
3.675
3.675
7.000
25.000
12.250
63.000
26.250
0.350
0.560
0.140
0.035
0.350
0.035
206.000
Rate
75480.00
875.90
3171.14
1007.78
90.33
77.90
58.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
13888.32
1992.67
11653.94
3703.59
632.31
1947.50
710.50
3955.77
2385.60
191.10
113.39
46.84
6.94
72.80
3.50
206.00
41510.77
Qty.
20150
20150
504
11
16632
16650
826
17
Rate
0.892
0.209
2.058
32.000
1.469
0.380
2.912
27.820
Total :- B
Value
17977.83
4209.34
1037.13
352.00
24432.41
6320.34
2405.31
472.94
57207.30

01
02
03
04
01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (350 X 16.56) D
P.C. (19960X0.46)(16520X0.46) E
(100 Kgs.) 19960 Tubes
Qty. Mfd.
Cost per Tube
(250Kgs.) 16520Tubes
Qty. Mfd.
Cost per Tube
750
5796
16780.8
122044.87
46488.40
19960 Tubes
2.32907816
75556.46
16520 Tubes
4.57363559

B. Size 280 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.147
1.820
2.940
2.940
5.600
20.160
9.800
50.400
21.000
0.280
0.448
0.112
0.028
0.280
0.028
165.000
Rate
75480.00
875.90
3171.14
1007.78
90.33
77.90
58.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
11095.56
1594.14
9323.15
2962.87
505.85
1570.46
568.40
3164.62
1908.48
152.88
90.71
37.48
5.55
58.24
2.80
165.00
33206.19
Qty.
16000
16000
400
9
13050
13075
650
14
Rate
0.892
0.209
2.058
32.000
1.469
0.380
2.912
27.820
Total :- B
Value
14275.20
3342.40
823.12
288.00
19170.45
4963.27
1892.80
389.48
45144.72

01
02
03
04
01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (280 X 16.56) D
P.C. (15920X0.46)(12920X0.46) E
750
4636.8
13266.4
97004.11

(80 Kgs.) 15920Tubes
37078.48
Qty. Mfd.
Cost per Tube
(200Kgs.) 12920Tubes
Qty. Mfd.
Cost per Tube
15920 Tubes
2.32905025
59925.61
12920 Tubes
4.63820511

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
92095.00
875.90
3171.14
1007.78
90.33
77.90
58.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24220.99
2846.68
16648.49
5290.85
903.30
2804.40
1015.00
5651.10
3408.00
273.00
161.98
66.92
9.91
104.00
5.00
295.50
63705.10
Qty.
33322
33300
1670
35
Rate
1.273
0.380
2.912
27.820
Total :- B
Value
42418.91
12640.68
4863.04
973.70
60896.33

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
750
C.C. (500 X 16.56) D

P.C. (32960 X 0.46) E
8280
15161.6

Qty. Mfd.
Cost per Tube
148793.03
32960 Tubes
4.51435164

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
295.500
Rate
92095.00
875.90
3171.14
1007.78
90.33
77.90
58.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
24220.99
2846.68
16648.49
5290.85
903.30
2804.40
1015.00
5651.10
3408.00
273.00
161.98
66.92
9.91
104.00
5.00
295.50
63705.10
Qty.
100000
100000
2500
52
Rate
0.892
0.209
2.058
32.000
Total :- B
Value
89220.00
20890.00
5144.50
1664.00
116918.50

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (500 X 16.56) D

P.C. (98200 X 0.46) E
8280
45172

Qty. Mfd.
Cost per Tube
234825.60
98200 Tubes
2.39129943

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
293.000
Rate
95234.00
841.89
3127.81
1224.12
95.20
74.11
58.52
62.79
90.88
546.00
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
25046.54
2736.14
16421.00
6426.63
952.00
2667.96
1024.10
5651.10
3408.00
273.00
157.51
66.92
9.91
104.00
5.00
293.00
65242.82
Qty.
99800
100000
2487
52
Rate
0.890
0.203
2.198
32.000
Total :- B
Value
88822.00
20300.00
5465.68
1664.00
116251.68

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (500 X 16.56) D

P.C. (98280 X 0.46) E
8280
45208.8

Qty. Mfd.
Cost per Tube
235733.30
98280 Tubes
2.39858871

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
293.000
Rate
95234.00
841.89
3127.81
1224.12
95.20
74.11
58.52
70.57
91.45
546.00
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
25046.54
2736.14
16421.00
6426.63
952.00
2667.96
1024.10
6351.30
3429.38
273.00
157.51
66.92
9.91
104.00
5.00
293.00
65964.39
Qty.
33240
33400
1665
35
Rate
1.36
0.38
2.09
27.81
Value
45139.92
12692.00
3479.85
973.35
62285.12

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
750
C.C. (500 X 16.56) D

P.C. (32940 X 0.46) E
8280
15152.4

Qty. Mfd.
Cost per Tube
152431.91
32940 Tubes
4.62756266

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
293.000
Rate
95234.00
841.89
3127.81
1235.40
95.20
74.11
58.52
70.57
93.65
435.26
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
25046.54
2736.14
16421.00
6485.85
952.00
2667.96
1024.10
6351.30
3511.88
217.63
157.51
66.92
9.91
104.00
5.00
293.00
66050.74
Qty.
100000
100000
2500
52
Rate
0.890
0.293
2.198
32.000
Value
89000.00
29300.00
5494.25
1664.00
125458.25

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (500 X 16.56) D

P.C. (99040 X 0.46) E
8280
45558.4

Qty. Mfd.
Cost per Tube
246097.39
99040 Tubes
2.48482829

B. Size 250Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.131
1.625
2.625
2.625
5.000
18.000
8.750
45.000
18.750
0.250
0.400
0.100
0.025
0.250
0.025
147.000
Rate
95234.00
841.89
3127.81
1235.40
94.58
74.36
58.52
70.57
93.65
435.26
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
12504.22
1368.07
8210.50
3242.93
472.90
1338.48
512.05
3175.65
1755.94
108.82
78.76
33.46
4.96
52.00
2.50
147.00
33008.23
Qty.
49500
49600
1240
26
Rate
0.890
0.293
2.198
32.000
Value
44055.00
14532.80
2725.15
832.00
62144.95

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (250 X 16.56) D

P.C. (49080 X 0.46) E
4140
22576.8

Qty. Mfd.
Cost per Tube
122619.97
49080 Tubes
2.49836946

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
293.000
Rate
95234.00
841.89
3180.81
1235.40
94.58
74.36
58.52
70.57
93.65
435.26
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
25046.54
2736.14
16699.25
6485.85
945.80
2676.96
1024.10
6351.30
3511.88
217.63
157.51
66.92
9.91
104.00
5.00
293.00
66331.79
Qty.
33000
33000
1655
35
Rate
1.36
0.38
2.09
27.81
Value
44814.00
12540.00
3458.95
973.35
61786.30

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
750
C.C. (500 X 16.56) D

P.C. (32700 X 0.46) E
8280
15042

Qty. Mfd.
Cost per Tube
152190.09
32700 Tubes
4.65413131

B. Size 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.263
3.250
5.250
5.250
10.000
36.000
17.500
90.000
37.500
0.500
0.800
0.200
0.050
0.500
0.050
293.000
Rate
95234.00
841.89
3180.81
1235.40
94.58
74.36
58.52
70.57
93.65
435.26
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
25046.54
2736.14
16699.25
6485.85
945.80
2676.96
1024.10
6351.30
3511.88
217.63
157.51
66.92
9.91
104.00
5.00
293.00
66331.79
Qty.
99300
99100
2492
52
Rate
0.920
0.220
2.000
32.760
Value
91356.00
21802.00
4984.00
1703.52
119845.52

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (500 X 16.56) D

P.C. (98320 X 0.46) E
8280
45227.2

Qty. Mfd.
Cost per Tube
240434.51
98320 Tubes
2.44542834

B. Size 250Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.131
1.625
2.625
2.625
5.000
18.000
8.750
45.000
18.750
0.250
0.400
0.100
0.025
0.250
0.025
147.000
Rate
95234.00
841.89
3180.81
1235.40
94.58
74.36
58.52
70.57
93.65
435.26
196.89
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
12504.22
1368.07
8349.63
3242.93
472.90
1338.48
512.05
3175.65
1755.94
108.82
78.76
33.46
4.96
52.00
2.50
147.00
33147.35
Qty.
49500
49600
1240
26
Rate
0.920
0.220
2.000
32.760
Value
45540.00
10912.00
2480.00
851.76
59783.76

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
750
C.C. (250 X 16.56) D

P.C. (49000 X 0.46) E
4140
22540

Qty. Mfd.
Cost per Tube
120361.11
49000 Tubes
2.45634919
Costing of Kilderm - 4 Cream B.No. 01 (5 gm)

B. Size 100 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
Rate
0.053 113027.00
0.650
957.60
1.050
3628.08
1.050
1336.25
2.000
104.00
7.200
95.00
4.000
57.20
18.000
64.70
7.500
105.00
0.100
550.00
0.160
260.20
0.040
381.20
0.010
216.00
0.100
208.00
0.010
100.00
59.000
1.00
Total :- A
Value
5990.43
622.44
3809.48
1403.06
208.00
684.00
228.80
1164.60
787.50
55.00
41.63
15.25
2.16
20.80
1.00
59.00
15093.16

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (100 X 16.56)

Qty. Mfd.
Cost per Tube
Qty.
19800
19800
494
11
Rate
1.03
0.29
2.18
25.00
Total :- B
750
1656
8997.6
53986.65
19560 Tubes
2.76005386
Value
20394.00
5742.00
1078.90
275.00
27489.896
Costing of Kilderm Cream B.No. 02 (05 gm)

B. Size 150 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.079
0.975
1.575
1.575
3.000
10.800
5.250
27.000
11.250
0.150
0.240
0.060
0.015
0.150
0.015
90.000
Rate
94188.00
852.09
3171.14
1218.75
90.33
77.73
58.05
62.79
91.46
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
7440.85
830.79
4994.55
1919.53
270.99
839.48
304.76
1695.33
1028.93
81.90
48.60
20.08
2.97
31.20
1.50
90.00
19601.45
Qty.
30000
30000
750
16
Rate
0.890
0.291
2.184
22.880
Total :- B
Value
26700.00
8730.00
1638.00
366.08
37434.08

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (150 X 16.56)

Qty. Mfd.
Cost per Tube
750
2484
13579.2
73848.73
29520 Tubes
2.50165082
Costing of Kilderm Cream B.No. 03 (05 & 15 gm)

B. Size 300 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.158
1.950
3.150
3.150
6.000
21.600
10.500
54.000
22.500
0.300
0.480
0.120
0.030
0.300
0.030
177.000
Rate
94188.00
875.90
3171.40
1218.75
90.33
78.09
57.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
14834.61
1708.01
9989.91
3839.06
541.98
1686.74
598.50
3390.66
2044.80
163.80
97.19
40.15
5.95
62.40
3.00
177.00
39183.76
Qty.
24700
24800
620
13
11730
11700
590
12
Rate
0.892
0.294
2.184
22.880
1.344
0.420
2.100
27.820
Total :- B
Value
22037.34
7288.72
1354.08
297.44
15765.12
4914.00
1239.00
333.84
53229.54

01
02
03
04
01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (300 X 16.56) D
P.C. (24400X0.46)(11520X0.46) E
(125 Kgs.) 24400 Tubes
Qty. Mfd.
Cost per Tube
(175 Kgs.) 11520 Tubes
Qty. Mfd.
Cost per Tube
750
4968
16523.2
114654.50
60910.64
24400 Tubes
2.4963377
53743.85
11520 Tubes
4.66526476
Costing of Kilderm-4 Cream B.No. 04

B. Size 150 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
Name of Material
Neomycin Sulphate
Tolnaftate
C.M. 1000
Cetostearyl Alcohol
White Soft Paraffin
Propylene Glycol
Chlorocresol
Methyl Paraben
Propyl Paraben
Di Sodium EDTA
D. M. Water
Qty.
0.079
0.975
1.575
1.575
3.000
10.800
5.250
27.000
11.250
0.150
0.240
0.060
0.015
0.150
0.015
88.000
Rate
75480.00
875.90
3171.14
1007.78
90.33
77.90
58.00
62.79
90.88
546.00
202.48
334.60
198.20
208.00
100.00
1.00
Total :- A
Value
5962.92
854.00
4994.55
1587.25
270.99
841.32
304.50
1695.33
1022.40
81.90
48.60
20.08
2.97
31.20
1.50
88.00
17807.51
Qty.
9950
9950
500
11
Rate
1.340
0.419
2.093
27.820
Total :- B
Value
13333.00
4164.08
1046.50
306.02
18849.60

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
C.C. (150 X 16.56)

Qty. Mfd.
Cost per Tube
750
2484
4508
44399.10
9800 Tubes
4.53052048
Costing of Belderm-N Cream B.No. 01(15 gm)

B. Size : 375 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Neomycin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
Value
0.100 151496.00
15149.6
2.438
875.9 2135.444
7.500
90.3
677.48
27.000
77.9
2103.03
13.125
58.0
761.25
67.500
62.8
4238.33
0.375
546.0
204.75
18.750
90.9
1704.00
0.375
208.0
78.00
0.038
100.0
3.80
238.000
1.0
238.00
Total :- A 27293.67

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
25100
24900
1250
26
550
C.C. (375X 16.56) D

P.C. (24700 X 0.46) E
6210
11362

Qty. Mfd.
Cost per Tube
Rate
1.26
0.418
2.093
27.82
Total :- B
90789.44
24700 Tubes
3.675686
Value
31626
10408.20
2616.25
723.32
45373.77
Costing of Beclomet - N Cream B.No. 01

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Neomycin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
Value
0.134 115118.00 15425.81
3.250
841.89 2736.143
10.000
95.2
952.00
36.000
74.1
2667.96
17.500
58.5
1024.10
90.000
70.6
6351.30
0.500
546.0
273.00
25.000
91.5
2286.25
0.500
208.0
104.00
0.050
100.0
5.00
318.000
1.0
318.00
Total :- A 32143.56

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
33200
33100
1660
35
550
C.C. (500X 16.56) D

P.C. (32720 X 0.46) E
8280
15051.2

Qty. Mfd.
Cost per Tube
Rate
1.36
0.42
2.09
27.82
Total :- B
119460.64
32720 Tubes
3.650998
Value
45152.00
13835.80
3474.38
973.70
63435.88

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Neomycin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
3.250
10.000
36.000
17.500
90.000
0.500
25.000
0.500
0.050
318.000
Rate
113025.00
841.89
95.20
74.11
58.52
70.57
435.26
91.45
208.00
100.00
1.00
Total :- A
Value
15145.35
2736.143
952.00
2667.96
1024.10
6351.30
217.63
2286.25
104.00
5.00
318.00
31807.73
Qty.
99418
100000
2500
52
Rate
0.92
0.29
2.20
23.66
Total :- B
Value
91037.06
29300.00
5492.5
1230.32
127059.9

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
550
C.C. (500X 16.56) D

P.C. (98400 X 0.46) E
8280
45264

Qty. Mfd.
Cost per Tube
212961.62
98400 Tubes
2.164244

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Neomycin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
3.250
10.000
36.000
17.500
90.000
0.500
25.000
0.500
0.050
318.000
Rate
Value
113025.00 15145.35
841.89 2736.143
95.20
952.00
74.36
2676.96
58.52
1024.10
70.57
6351.30
435.26
217.63
93.65
2341.25
208.00
104.00
100.00
5.00
1.00
318.00
Total :- A 31871.73

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
33400
33400
1651
35
550
C.C. (500X 16.56) D

P.C. (33020 X 0.46) E
8280
15189.2

Qty. Mfd.
Cost per Tube
Rate
1.36
0.42
2.09
27.82
Total :- B
119705.38
33020 Tubes
3.625239
Value
45424.00
13961.20
3455.54
973.70
63814.44

B. Size : 500 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Neomycin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
3.250
10.000
36.000
17.500
90.000
0.500
25.000
0.500
0.050
318.000
Rate
Value
113025.00 15145.35
841.89 2736.1425
95.20
952.00
74.36
2676.96
58.52
1024.10
70.57
6351.30
435.26
217.63
93.65
2341.25
208.00
104.00
100.00
5.00
1.00
318.00
Total :- A 31871.73
Qty.
16600
16600
829
18
50000
50000
1250
26
Rate
1.31
0.42
2.09
27.82
0.87
0.29
2.20
23.66
Total :- B

01
02
03
04
01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
C.C. (500X 16.56) D
P.C. (16320X0.46)(49760X0.46) E
550
8280
30396.8
163542.40

(250 Kgs.) 50000 Tubes
104796.87
Qty. Mfd.
Cost per Tube
(250 Kgs.) 16666 Tubes
Qty. Mfd.
Cost per Tube
49760 Tubes
2.1060464
58745.52
16320 Tubes
3.5996029
Value
21712.80
6938.80
1735.10
500.76
43695.00
14500.00
2746.25
615.16
92443.87
Costing of Belderm-C Cream B.No. 01(15 gm)

B. Size : 375 Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Quiniodochlor
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
0.100 151496.00
11.813
1007.78
7.500
90.3
27.000
77.9
13.125
58.0
67.500
62.8
0.375
546.0
18.750
90.9
0.375
208.0
0.038
100.0
230.000
1.0
Total :- A
Value
15149.6
11904.91
677.48
2103.03
761.25
4238.33
204.75
1704.00
78.00
3.80
230.00
37055.14

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
25000
24800
1245
26
500
C.C. (375X 16.56) D

P.C. (24700 X 0.46) E
6210
11362

Qty. Mfd.
Cost per Tube
Rate
1.26
0.418
2.093
27.82
Total :- B
100322.64
24700 Tubes
4.061645
Value
31500
10366.40
2605.785
723.32
45195.51
Costing of Beclomet -C Cream B.No. 01

B. Size : 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Quiniodochlor
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
Rate
Value
0.134 113025.00 15145.35
15.750
1235.4 19457.55
10.000
95.2
952.00
36.000
74.1
2667.96
17.500
58.5
1024.10
90.000
70.6
6351.30
0.500
435.3
217.63
25.000
91.5
2286.25
0.500
208.0
104.00
0.050
100.0
5.00
305.000
1.0
305.00
Total :- A 48516.14

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
Qty.
33264
33400
1660
35
500
C.C. (500X 16.56) D

P.C. (32960 X 0.46) E
8280
15161.6

Qty. Mfd.
Cost per Tube
Rate
1.3343
0.418
2.093
27.82
Total :- B
135251.18
32960 Tubes
4.103494
Value
44384.16
13961.20
3474.38
973.70
62793.44
Costing of Beclomet -C Cream B.No. 02

B. Size : 500Kgs.
01
02
03
04
05
06
07
08
09
10
11
Name of Material
Quiniodochlor
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
0.134
15.750
10.000
36.000
17.500
90.000
0.500
25.000
0.500
0.050
305.000
Rate
Value
113025.00 15145.35
1235.40 19457.55
95.20
952.00
74.11
2667.96
58.52
1024.10
70.57
6351.30
435.26
217.63
93.65
2341.25
208.00
104.00
100.00
5.00
1.00
305.00
Total :- A 48571.14

01
02
03
04
Name of Material
5 gm Tube
5 gm Carton
5 gm Outer
5 gm Corrugated Box
Qty.
99095
99742
2480
52
500
C.C. (500X 16.56) D

P.C. (98440 X 0.46) E
8280
45282.4

Qty. Mfd.
Cost per Tube
Rate
0.87
0.29
2.20
23.66
Total :- B
225126.04
98440 Tubes
2.286937
Value
86589.21
29224.41
5448.56
1230.32
122492.5
Costing of Clogem-F Cream B.No. 01(15 gm)

B. Size : 375 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Clotrimazole
Fluocinolone Acetonide
Gentamicin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
3.9370
0.0393
0.8250
7.5000
27.0000
13.1250
67.5000
0.3750
18.7500
0.3750
0.0380
237.0000
Rate
590.95
275400
2736.13
90.3
77.9
58.0
62.8
546.0
90.9
208.0
100.0
1.0
Total :- A
Value
2326.562
10823.22
2257.307
677.48
2103.03
761.25
4238.33
204.75
1704.00
78.00
3.80
237.00
25414.72
Qty.
25000
25000
1250
26
Rate
1.26
0.418
2.093
27.82
Total :- B
Value
31500
10450.00
2616.25
723.32
45289.57

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
650
C.C. (375X 16.56) D

P.C. (24740 X 0.46) E
6210
11380.4
88944.69
24740 Tubes
Cost per Tube
3.595177
Costing of Bemizole-FG Cream B.No. 01(15 gm)

B. Size : 375 Kgs.
01
02
03
04
05
06
07
08
09
10
11
12
Name of Material
Miconazole Nitrate
Fluocinolone Acetonide
Gentamicin Sulphate
C.M. 1000
Cetostearyl Alcohol
White soft Paraffin
Chlorocresol
Propylene Glycol
D. M. Water
Qty.
7.8750
0.0393
0.8250
7.5000
27.0000
13.1250
67.5000
0.3750
18.7500
0.0380
0.3750
232.0000
Rate
1381.40
275400
2736.13
90.3
77.9
58.0
62.8
546.0
90.9
208.0
100.0
1.0
Total :- A
Value
10878.53
10823.22
2257.307
677.48
2103.03
761.25
4238.33
204.75
1704.00
7.90
37.50
232.00
33925.29
Qty.
25000
25000
1250
26
Rate
1.26
0.418
2.093
27.82
Total :- B
Value
31500
10450.00
2616.25
723.32
45289.57

01
02
03
04
Name of Material
15 gm Tube
15 gm Carton
15 gm Outer
650
C.C. (375X 16.56) D

P.C. (24700 X 0.46) E
6210
11362
97436.86
24700 Tubes
Cost per Tube
3.944812
Costing of Hexab Emulsion B.No. 01

B. Size : 450Ltr.
01
02
03
04
05
Name of Material
Gamma Benzene Hexachloride
Cetrimide
Cetostearyl Alcohol
Rose petals Perfu. 250998
D. M. Water
Qty.(Kgs)
4.680
0.468
10.080
0.450
450.000
Rate
585.28
1768.00
81.79
1006.80
1.000
Total :- A
Value
2739.11
827.42
824.44
453.06
450.00
5294.04
Rate
3.2442
1.5175
0.9984
1.1957
Total :- B
Value
14452.91
6795.37
4492.80
550.02
26291.10

01
02
03
04
Name of Material
100 ml Bottle
100 ml Inner Box
Sticker
Shrink Bag
C.C. (450 X 7.26) D
P.C. (4435X 0.95) E
Qty.
4455
4478
4500
460
300
3267
4213.25
39365.39
Qty. Mfd.
4435 Bottle
Cost per Bottle
8.88
5% Margin
0.444
Add Excise+2% Cess (MRP38.00)
3.566
Cost per Bottle
12.89
Costing of Hexab Emulsion B.No. 02

B. Size : 500Ltr.
01
02
03
04
05
Name of Material
Gamma Benzene Hexachloride
Cetrimide
Cetostearyl Alcohol
Rose petals Perfu. 250998
D. M. Water
Qty.(Kgs)
5.200
0.520
11.200
0.500
500.000
Rate
585.280
1768.000
81.790
1006.800
1.000
Total :- A
Value
3043.46
919.36
916.05
503.40
500.00
5882.26
Rate
3.2442
1.5175
0.9984
1.1957
Total :- B
Value
16221.00
7587.50
4992.00
609.81
29410.31

01
02
03
04
Name of Material
100 ml Bottle
100 ml Inner Box
Sticker
Shrink Bag
C.C. (500 X 7.26) D
P.C. (4975X 0.95) E
Qty.
5000
5000
5000
510
300
3630
4726.25
43948.82
Qty. Mfd.
4975 Bottle
Cost per Bottle
8.83
5% Margin
0.442
3.566
Cost per Bottle
12.84
Costing of Roxicam Gel B.No. 01 B. Size 500 Kgs.

01
02
03
04
05
06
07
08
09
Name of Material
Piroxicam
Propylene Glycol
Glycerin
Carbopol 934
Disodium EDTA
Methyl Paraben
Propyl Paraben
Potassium Hydroxide
D. M. Water
Qty.
2.625
100.000
50.000
4.500
0.050
0.800
0.200
4.000
338.000
Rate
1986.15
93.65
43.37
942.46
198.25
196.89
334.60
135.20
1.00
Total :- A
Value
5213.64
9365.00
2168.50
4241.07
9.91
157.51
66.92
540.80
338.00
22101.36

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
16600
16600
830
42
700
C.C. (500 X 16.56) D

P.C.(16440X0.46) E
8280
7562.4

Qty. Mfd.
Cost per Tube
77073.93
16440
4.688195
Rate
Value
1.60 26491.94
0.50
8338.18
3.03 2518.967
25.74
1081.08
Total 38430.167

01
02
03
04
05
06
07
08
09
Name of Material
Piroxicam
Propylene Glycol
Glycerin
Carbopol 934
Disodium EDTA
Methyl Paraben
Propyl Paraben
Potassium Hydroxide
D. M. Water
Qty.
2.575
100.000
50.000
4.500
0.050
0.800
0.200
4.000
338.000
Rate
1986.15
93.65
43.37
942.46
198.25
196.89
334.60
135.20
1.00
Total :- A
Value
5114.34
9365.00
2168.50
4241.07
9.91
157.51
66.92
540.80
338.00
22002.05

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
16600
16600
829
42
700
C.C. (500 X 16.56) D

P.C.(16360X0.46) E
8280
7525.6

Qty. Mfd.
Cost per Tube
76934.78
16360
4.7026151
Rate
Value
1.60 26491.94
0.50
8338.18
3.03 2515.9321
25.74
1081.08
Total 38427.132

01
02
03
04
05
06
07
08
09
Name of Material
Piroxicam
Propylene Glycol
Glycerin
Carbopol 934
Disodium EDTA
Methyl Paraben
Propyl Paraben
Potassium Hydroxide
D. M. Water
Qty.
2.575
100.000
50.000
4.500
0.050
0.800
0.200
4.000
338.000
Rate
1986.15
93.65
43.37
942.46
198.25
196.89
334.60
135.20
1.00
Total :- A
Value
5114.34
9365.00
2168.50
4241.07
9.91
157.51
66.92
540.80
338.00
22002.05

01
02
03
04
Name of Material
30 gm Tube
30 gm Carton
30 gm Outer
Qty.
16700
16700
835
42
700
C.C. (500 X 16.56) D

P.C.(16580X0.46) E
8280
7626.8

Qty. Mfd.
Cost per Tube
77264.01
16580
4.6600731
Rate
Value
1.60 26651.53
0.50
8388.41
3.03 2534.1415
25.74
1081.08
Total 38655.162
Costing Of Clinsure Lotion B.No. CL-01

B. Size : 500Ltr.
01
02
03
04
05
06
07
08
09
Name of Material
Cetyl Alcohol
Stearyl Alcohol
Propylene Glycol
Glycerine
Methyl Paraben
Propyl Paraben
S.L.S. Powder
Perfume AL-15960
D. M. Water
Qty.(Kgs)
13.250
1.300
37.500
37.500
0.500
0.250
0.500
0.100
500.000
Rate
90.60
101.04
96.37
43.37
196.89
334.60
535.00
2037.00
1.00
Total :- A
Value
1200.45
131.35
3613.88
1626.38
98.45
83.65
267.50
203.70
500.00
7725.35
Rate
2.87
1.06
1.75
0.96
0.99
50.00
Total :- B
Value
11480.00
4240.00
7175.00
3936.00
415.80
150.00
27396.80

01
02
03
04
05
06
Name of Material
125 ml Bottle
125 ml Cap
Inner Carton
Sticker
Shrink Bag
Cello Tape
C.C. (500 X 7.26) D
P.C. (4000X 1.20) E
(DPCO 0.95+ Extra Label 0.10+
Shrink Bag 0.15)
Qty.
4000
4000
4100
4100
420
3
750
3630
4800
44302.15
Qty. Mfd.
3980 Bottle
Cost per Bottle
11.13
5% Margin
0.56
9.67
Cost per Bottle
21.36

Costing Per Batch

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Costing Per Batch

Uploaded by

Copyright:

Available Formats

Costing of Enac Gel B.No. 01 (30 gm) B. Size 500 Kgs.

R.M. Charges :Sr. No.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 02 (10 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 03 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 04 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 05 (10 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 06 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 07 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

P.M. Charges :Sr. No.

Costing of Enac Gel B.No. 09 (10 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 10 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 11 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 12 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 13 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 14 (10 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 15 (10 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 16 (30 gm) B. Size 500 Kgs.

P.M. Charges :Sr. No.

C.C. (500 X 16.56) D

Total Expense :- (A+B+C+D+E)

Costing of Enac Gel B.No. 17

B. Size 500 Kgs.