Product Name Methimazole 5mg Product Name Methimazole 10mg

1.335
MRP 60.07 65.08 70.08 55.06 60.07 MRP 6 10 14 16 20
TP 45 48.75 52.5 41.25 45 TP 4.5 7.5 10.5 12 15
NSP 43.65 47.29 50.93 40.01 43.65 NSP 4.365 7.275 10.2 11.64 14.55
COGS 27.03 27.03 27.03 29.71 29.71 COGS 2.891 2.891 2.89 2.891 2.891
GP 16.62 20.26 23.89 10.3 13.94 GP 1.474 4.384 7.29 8.749 11.66
% 38% 43% 47% 26% 32% % 34% 60% 72% 75% 80%
13% 17% -4% 2% 30% 42% 45% 50%

VAT 7.65 8.288 8.925 7.013 7.65

Chemist Comissi 7.421 8.039 8.657 6.802 7.421
 22.5 33.75 37.5 41.25 45

21.83 32.74 36.375 40.0125 43.65

Legacy Code ERP Code Product UOM Active Raw
IFC 13.15 0.00

NSP 100.00 90.00 80.00

COGS 46.39 46.39 46.39
GP 53.61 43.61 33.61
GP % 54% 48% 42%

MRP 1500.54 120.15 106.8

TP 1,124.00 90.00 80.00
NSP 1,090.28 87.30 77.60
COGS 300.00 300.00 300.00
GP 790.28 (212.70) (222.40)
GP % 72% -244% -287%

VAT 195.65 13,196.50 13,392.15

1,319.65 1217.46818
 Material Total
Packing OH
Cost COGS
4.71 17.39 17.39 34.78
COGS/
34.78
pc

- - -
46.39 46.39 46.39
(46.39) (46.39) (46.39)
#DIV/0! #DIV/0! #DIV/0!

26.7 24.03 18.0225

20.00 18.00 13.50
19.40 17.46 13.09
300.00 300.00 300.00
(280.60) (282.54) ###
-1446% -1618% -2191%