Batch Size: 300 Ltrs Dated:

Immuno BN Liquid Pack size: 1000 ml

S.# Ingredients Qty/L Qty/Batch Rate/Kg Sub Value

Each Liters Contains Mg Gm Kg Rs. Rs.
1 Garlic extract 120,000 Mg 1.7 198.0 Gm 59.40 Kg 450 26730
2 Menthol 4,000 Mg 4.0 Gm 1.20 Kg 5600 6720
3 D-Limonene 250 Mg 250 Gm 75.00 gm 3 225
4 Cinnamon oil 500 Mg 500 Gm 150.00 gm 5 750
5 Vitamin E acetate 1000 Mg 1.0 Gm 0.30 Kg 6800 2040

Extracts: Extracts:
1 Echinaea Purpura ext. 2,000 Mg 2.0 Gm 0.60 Kg 500 300
2 Ginger root ext 1,000 Mg 1.0 Gm 0.30 Kg 500 150
3 Tinospora Cordifolia ext. 2,000 Mg 2.0 Gm 0.60 Kg 500 300
4 Glycyrrhiza Glabra etc. 2,000 Mg 2.0 Gm 0.60 Kg 500 300
Tinospora cordifolia
5 4,000 Mg 4.0 Gm 1.20 Kg 500 600
Gm 38115
Excipients:
6 Polysorbate 80 20.0 Gm 6.00 Kg 920 5520
7 SLS 1.5 Gm 0.45 Kg 920 414
8 P.G 10.0 Gm 3.00 Kg 600 1800
9 M.P. 1.0 Gm 0.30 Kg 2000 600
10 P.P 0.5 Gm 0.15 Kg 2000 300
11 Sodium benzoate 1.0 Gm 0.30 Kg 550 165
12 Citric Acid 6.0 Gm 1.80 Kg 620 1116
13 Sodium citrate 2.0 Gm 0.60 Kg 620 372
14 Sorbitol 15.0 Gm 4.50 Kg 195 878
15 BioCid 15.0 Gm 4.50 Kg 610 2745
0.00
17 ml 0.00 Ltrs 1000 0
18 ml 0.00 Ltrs 1000 0
Cost of R/Materials 52025

Packaging materials
Bottle 300 88 26400 78425
Seal +Wed 300 1 300 78725
Glue+Tape 1 88 88 78813
Shipper 25.0 0 78813
R/M & P/M cost 78813
Miscellaneous 78813
Wastage 3% 3% 2364 81177
Overhead charges 10% 10% 8118 89295
Grand Total Rs. 89295
Cost/Unit Rs. 298
Net Rate with 25% Rs. 74
Net Rate Rs. 372
Qty/Batch Rate/Kg Value Rs.

60
 Batch Size: 300 Ltrs
Immuno BN Liquid Pack size: 1000 ml
Strong Immune Stimulant and Anti Viral Combination
Addition
S.# Ingredients Qty/L (Mg) Ovgerage Qty/L Qty/Batch
(if any)
Each Liters Contains
1 Garlic extract 120,000 Mg 1.7 198.0 Gm 59.40 Kg
2 Menthol 4,000 Mg 4.0 Gm 1.20 Kg
3 D-Limonene 250 Mg 0.25 Gm 0.08 gm
4 Cinnamon oil 500 Mg 0.50 Gm 0.15 gm
5 Vitamin E acetate 1000 Mg 1.00 Gm 0.30 Kg

Extracts:
1 Echinaea Purpura ext. 2,000 Mg 2 Gm 0.60 Kg
2 Ginger root ext 1,000 Mg 1 Gm 0.30 Kg
3 Tinospora Cordifolia ext. 2,000 Mg 2 Gm 0.60 Kg
4 Glycyrrhiza Glabra ext. 2,000 Mg 2 Gm 0.60 Kg
Extra added Extracts:
Azadirachta indica ext.
Emblica officinalis ext.

Excipients:
6 Polysorbate 80 20 Gm 6.00 Kg
7 SLS 2 Gm 0.45 Kg
8 P.G 10 Gm 3.00 Kg
9 M.P. 1 Gm 0.30 Kg
10 P.P 1 Gm 0.15 Kg
11 Sodium benzoate 1 Gm 0.30 Kg
12 Citric Acid 6 Gm 1.80 Kg
13 Sodium citrate 2 Gm 0.60 Kg
14 Sorbitol 15 Gm 4.50 Kg
15 Organic Acids
Wastage 3% 3%
Overhead charges 10% 10%
Grand Total Rs. 0
Cost/Unit Rs. 0
Net Rate with 25% Rs. 0
Net Rate Rs. 0
Dated:

Remarks Qty/Batch Rate/Kg Value Rs.