You are on page 1of 4

Vth year B.

Pharm + MBA Pharmatech


Unit No. 4 as per Syllabus
2011-12

VENDOR NAME

Cost Sheet for BRAND NAME


Packing

10*10

Batch Size

100000

100

Film Coated Tab


Alu-Alu
Pack

Practical Yeild 97000

S. No. Name of the Material

Label

RAW MATERIAL

Claim
200
Kgs
mg
200M
Kgs
G

1
2
3

DRUG A
DRUG B

Qty.

S.T.
Rate ED% Amt. % Amt.

22.0000

5000.00 10.30 515.00 2


3000.00
21.5000
0 0.00 0.00 2

Total

110.30 5625.30 123756.60


60.00 3060.00

Excipients
Total Cost of Raw Material

65790.00
15000.00
204546.60

PACKING MATERIAL
1

Foil Prnt

Kgs.

8.00 400.00 10.30 41.20 2

8.82 450.02

3600.19

Foil Plain

Kgs.

32.00 390.00 10.30 40.17 2

8.60 438.77

14040.75

Carton

Nos.

1010.00

3.25 10.30

0.33 2

0.07

3.66

3693.01

Corrugated Boxes
Misc. - Tape, Ink, Pack Slip Label,
Adhesive

Nos.

17.00

45.00 0.00

0.00 2

0.90

45.90

780.30

Total Cost of Packing Material


1% CST shall be extra

1000.00
23114.25

R.M. Cost per Box

210.87

P.M. Cost per Box

23.83

RM Analytical Charges

1.00

FP Analytical charges

1.00

CC/ PC

4.98

Cost per Box


Add: Profit Margin @ 10%

241.68
24.17

Total Cost per Box

265.85

Total cost per strip

26.59

You might also like