MEROPENAM FOR INJECTION I.

P
Strength 1000 mg 28.11.2023
Therotical Batch Size 10000 Units

S. Material Used Unit Actual Qty.Assay of RM Total RM Basic Price GST @ Total
No. Consumed in Rs. 18.00% Rate (d+e+f)
(A) (B) (C) (D) (G)
1 Meropenam Trihydrate Sterile IP Kg 10.000 4.50 14.50 60000.00 0.00 60000.00
2 Testing Charges 5000.00
Rate of RM
Add DPCO Process Loss
Total Cost of RM
Total Cost of RM per vial

S. Material Used Unit Actual Qty. Unit Price GST @ Total (e) Total Value PM
No. (a) (b)in Rs. 18.00% Rate (b+c+d) in Rs.(f)
3 20ml moulded T- 1 vial No. 10000 5.50 0.00 5.50 55000.00
4 20mm RFU STOPPER (SPECIAL) No. 10000 1.20 0.00 1.20 12000.00
5 20mm Aluminium F/O seal No. 10000 0.40 0.00 0.40 4000.00
6 Sticker Label No. 10000 0.30 0.00 0.30 3000.00
7 Leaflet (if include) No. 10000 0.50 0.00 0.50 5000.00
8 Unit Carton No. 10000 3.50 0.00 3.50 35000.00
9 20 ml W.F.I.(if include Aculife ) No. 10000 5.00 0.00 5.00 50000.00
10 Shrink Packing (1 X 10) No. 1000.0 2.00 0.00 2.00 2000.00
12 Corrugated (1X10X12) No. 83.3 48.00 0.00 48.00 4000.00
13 Misc. - Tape, Ink, Pack Slip , Adhesive 1 3000 0.00 3000.00 3000.00
14 SHIPPER ID LABEL /BARCODE 83.3 2.5 0.00 2.50 208.33
Actual Cost of PM 173208.33
Total Add Process Loss 6928.33
Total Cost of PM 180136.67
Total Cost of PM per vial 18.01

Total Rate of RM (Net Rate per vial) 91.00

Total Rate of PM (Net Rate per vial) 18.01
Net Rate per Vial 109.01
CC/PC Per vial 16.00 21.8027333
Lending Price Per unit 125.01
Profit of Company 12.50
Basic Billing Price per vial in Rs. 137.52
Total Value RM
in Rs.(f)

870000.00
5000.00
875000.00
35000.00
910000.00
91.00