PRODUCT : NEODOX FORTE-250 GM BATCH SIZE (kg) : 500

UNIT PACK: 250 gm THEORITICAL YIELD: 2000 x250 gms

QTY.
RATE / kg TOTAL
S. NO. MATERIALS NAME
or No.or M AMOUNT
( Kgs or No.s)
RAW MATERIALS
1 COLLOIDAL SILICON DIOXIDE 10.000 390.58 3,905.80
2 DOXYCYCLINE HCl IP 55.000 2,992.86 164,607.30
3 LACTOSE IP 352.000 153.37 53,986.24
4 NEOMYCIN SULPHATE IP 77.000 902.46 69,489.42
5 POVIDONE (PVPK 30) 5.000 351.90 1,759.50
6 SODIUM BENZOATE 1.000 119.63 119.63
Total Qty (kg) 500.000
Total Basic Value of RM 293,867.89
Process Loss(Considered Dry Powder) 2.20% 6,465.09
Total Value of RM 300,332.98 300,332.98
PACKING MATERIALS
7 (425X265X210)MM, ± 3MM,5PLY 67 30.60 2,050.20
8 BOPP POUCH PLAIN (223 X 145MM) 2000 1.40 2,800.00
9 GUM TAPES (BIG 3" -72X65 M) 65 1.00 65.00
10 HM/HDPE COVER (30" x 36") 8 11.99 95.92
11 HOLOGRAMS (VETCARE) 2072 0.04 82.88
12 PLASTIC SPOON 2000 0.44 880.00
13 POUCH (NEODOX FORTE-250G) 2000 1.80 3,600.00
14 SHIPPER LABEL (NEODOX FORTE-30X250G) 68 1.35 91.80
15 STRAPPING ROLLS WHITE(METER) 70 0.54 37.80
Total Basic Value of PM 9,703.60
Process Loss(Considered Dry Powder) 2.67% 259.09
Total Value of PM 9,962.69 9,962.69
Margin of 6 % On RM & PM Basic Price 6% 18,214.29 18,214.29
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (100% of DPCO) 13.50 6,750.00 6,750.00
18 Packing Charges (100% of DPCO) 1.37 2,740.00 2,740.00
TOTAL AMOUNT FOR 2000 Packs of 250 gm 341,999.96
Cost per Unit Pack of 250 gm 171.00

LABEL CLAIM :- Each gram Contains:

Neomycin Sulphate IP equivalent to
Neomycin Base 100 mg
Doxycyclin Hydrochloride IP 100 mg

Shipper Packing : 30x250 gms

NOTE: 1. All RM & PM prices are finalised by M/s Provimi.

2. Taxes as applicable.
3. Accepted for 100% CCPC charges.
4. Margin on RM/PM basic prices reduced to 6% from 10% .
5. Process loss cannot be removed and cannot be calculated on 98% yeild basis.
6. Price at ex-factory basis only
7. Art works/Cylinders/Master should be provided for the labels/Pouches/Holograms as per the pack size.
zz NEODOX FORTE-50 GM BATCH SIZE (kg) : 500
UNIT PACK : 50 gm THEORITICAL YIELD: 10000 x50 gms

QTY.
RATE / kg or TOTAL
S. NO. MATERIALS NAME
No.or M AMOUNT
( Kgs or No.s)
RAW MATERIALS
1 COLLOIDAL SILICON DIOXIDE 10.00 390.58 3,905.80
2 DOXYCYCLINE HCl IP 55.00 2,992.86 164,607.30
3 LACTOSE IP 352.00 153.37 53,986.24
4 NEOMYCIN SULPHATE IP 77.00 902.46 69,489.42
5 POVIDONE (PVPK 30) 5.00 351.90 1,759.50
6 SODIUM BENZOATE 1.00 119.63 119.63
Total Qty (kg) 500.00
Total Basic Value of RM 293,867.89
Process Loss (Considered
Dry Powder) 2.20% 6,465.09
Total Value of RM 300,332.98 300,332.98
PACKING MATERIALS
7 (390X240X360) MM ± 3MM,5PLY 50 39.78 1,989.00
8 BOPP POUCH PLAIN (100 X 135MM) 10000 0.70 7,000.00
9 GUM TAPES (BIG 3" -72X65 M) 50 1.00 50.00
10 HM/HDPE COVER (30" x 36") 25 12.00 300.00
11 HOLOGRAMS (VETCARE) 10055 0.0400 402.200
12 PLASTIC SPOON 10000 0.40 4,000.00
13 POUCH (NEODOX FORTE-50G) 10000 1.00 10,000.00
14 SHIPPER LABEL (NEODOX FORTE-200X50G) 51 1.35 68.85
15 STRAPPING ROLLS WHITE(METER) 52 0.54 28.08
Total Basic Value of PM 23,838.13
Process Loss (Considered
Dry Powder) 2.67% 636.48
Total Value of PM 24,474.61 24,474.61
Margin of 4 % On RM & PM Basic Price 4% 12,708.24 12,708.24
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (100% of DPCO) 13.50 6,750.00 6,750.00
18 Packing Charges (100% of DPCO) 0.85 8,500.00 8,500.00
TOTAL AMOUNT FOR 10000 Packs of 50 gm 356,765.83
Cost per Unit Pack of 50 gm 35.68
Rounded off to 35.50
LABEL CLAIM :- Each gram Contains:
Neomycin Sulphate IP equivalent to
Neomycin Base 100 mg
Doxycyclin Hydrochloride IP 100 mg

Shipper Packing : 200x50 gms

NOTE: 1. All RM & PM prices are finalised by M/s Provimi

2. Taxes as applicable
3. Accepted for 100% CCPC charges.
4. Margin on RM/PM basic prices reduced to 4 % from 10%
5. Process loss cannot be removed and cannot be calculated on 98% yeild basis.
6. Price at ex-factory basis only
7. Art works/Cylinders/Master should be provided for the labels/Pouches/Holograms as per the pack size.

.
 1
PRODUCT : PULVEX CAT DEWO TAB CIP VET ZA 2X10"S BATCH SIZE (kg) : 70
UNIT PACK:2X10"S THEORITICAL YIELD: 200000 tabs
PRAZIQUANTEL 20MG & PRT 230MG TAB
Similar to Triworm C Foil pack
QTY.
RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or M
AMOUNT
( Kgs or with GST
No.s)
RAW MATERIALS MOQ UoM Price
1 HPMC (HPMC E-15) USP 1.84 1466.74 2,698.80 25 KG 1243.00
2 ISOPROPYL ALCOHOL USP 14.6 670.83 9,794.12 160 KG 90955.00
3 LACTOSE LACTOSE MONOHYDRATE 200 MESH NF 2.8 143.96 403.09 25 KG 122.00
4 MAGNESIUM STEARATE NF 0.7 2,714.00 1,899.80 30 KG 135.00
5 CORN STARCH NF 7 374.00 2,618.00 90.72 KG 317.00
6 METHYLENE CHLORIDE NF 29.2 231.28 6,753.38 270 KG 52901.00
7 MICROCRYSTALLINE CELLULOSE NF 4.563 103.84 473.82 25 KG 88.00
8 POVIDONE (PVP K-30) USP 1.6 1,197.70 1,916.32 50 KG 1015.00
9 PROPYLENE GLYCOL USP 0.367 118.00 43.31 215 KG 100.00
10 SODIUM LAURYL SULPHATE NF 0.6 257.24 154.34 25 KG 218.00
11 SODIUM STARCH GLYCOLATE NF 1.6 403.56 645.70 50 KG 342.00
12 TALC USP 1.067 38.94 41.55 50 KG 33.00
13 TITANIUM DIOXIDE USP 0.727 442.50 321.70 25 KG 375.00
14 PRAZIQUANTEL USP 4 23,980.00 95,920.00 25 NA 20322.25
15 PYRANTEL PAMOATE USP 46.437 23,980.26 1,113,571.33 25 KG 1505.00
Total Qty (kg) 117.101
Total Basic Value of RM 1,237,255.25
Process Loss 3.16% 39,097.27
Total Value of RM 1,276,352.52 1,276,352.52
PACKING MATERIALS
7 0.03/197MM PLAIN AL.FOIL WITH 150G(BSR) 233.66 322.00 75,238.52 15 KG 272.92
8 PULVEX CAT DEWORMER TAB.AL.FOIL 0.03/197 233.66 356.36 83,267.08 15 KG 287.00
9 PULVEX CAT DEWORMER TAB.IN.CARTON 2X10'S 10200 5.45 55,590.00 500 EA 4.62
10 174X153X75MM 100LBS WHI.BK.C.BRD CARTON 1020 10.30 10,506.00 500 EA 8.73
11 5 PLY CORR.BOXES 470X360X240MM BS17 56 58.94 3,300.64 10 EA 49.95
Total Basic Value of PM 227,902.24
Process Loss 2.20% 5,013.85
Total Value of PM 232,916.09 232,916.09
Margin of 10 % On RM & PM Basic Price 10% 146,515.75 146,515.75
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 38.90 2,723.00 2,723.00 19.45
18 Packing Charges (200% of DPCO) 0.38 76,000.00 76,000.00 0.19
TOTAL AMOUNT FOR 10000 Packs of 2x10's 1,738,507.35
Cost per Unit Pack of 2x10's 8.69

LABEL CLAIM :- Each Coated tab………. Contains:

PRAZIQUANTEL 20MG & PRT 230MG TAB

Average wt 350mg
0
Shipper Packing :

NOTE: 1. All RM & PM prices are finalised by M/s

2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional
 6
PRODUCT : TRIWORM-C (CIPLA VET)20'S BATCH SIZE (kg) : 70
UNIT PACK:20'S THEORITICAL YIELD: 200000 tabs
PRAZIQUANTEL 20MG & PRT 230MG TAB
Similar to Triworm C (Pulvex Cat) 2x10's strip QTY.
RATE / kg TOTAL
S. NO. MATERIALS NAME
or No.or M AMOUNT
( Kgs or
RAW MATERIALS No.s) MOQ UoM Price
1 HPMC (HPMC E-15) USP 1.84 1243 2,287.12 25 KG 1243.00
2 ISOPROPYL ALCOHOL USP 14.6 568.47 8,299.66 160 KG 90955.00
3 LACTOSE LACTOSE MONOHYDRATE 200 MESH NF 2.8 122.00 341.60 25 KG 122.00
4 MAGNESIUM STEARATE NF 0.7 135.00 94.50 30 KG 135.00
5 CORN STARCH NF 7 317.00 2,219.00 90.72 KG 317.00
6 METHYLENE CHLORIDE NF 29.2 195.93 5,721.16 270 KG 52901.00
7 MICROCRYSTALLINE CELLULOSE NF 4.563 88.00 401.54 25 KG 88.00
8 POVIDONE (PVP K-30) USP 1.6 100.00 160.00 50 KG 1015.00
9 PROPYLENE GLYCOL USP 0.367 0.47 0.17 215 KG 100.00
10 SODIUM LAURYL SULPHATE NF 0.6 8.72 5.23 25 KG 218.00
11 SODIUM STARCH GLYCOLATE NF 1.6 6.84 10.94 50 KG 342.00
12 TALC USP 1.067 0.66 0.70 50 KG 33.00
13 TITANIUM DIOXIDE USP 0.727 15.00 10.91 25 KG 375.00
14 PRAZIQUANTEL USP 4 812.89 3,251.56 25 NA 20322.25
15 PYRANTEL PAMOATE USP 46.437 60.20 2,795.51 25 KG 1505.00
Total Qty (kg) 117.101
Total Basic Value of RM 18,963.04
Process Loss 3.16% 599.23
Total Value of RM 19,562.27 19,562.27
PACKING MATERIALS
7 0.03/197MM PLAIN AL.FOIL WITH 150G(BSR) 327.5 322.00 105,455.00 15 KG 272.92
8 Triworm-C tablets 20's packinsert SA 10200 0.46 4,692.00 500 EA 0.39
9 TRIWORM C TAB. I/C 2X10'S SA 10200 8.50 86,700.00 500 EA 7.21
10 TRIWORM C TAB.AL.FOIL0.03/197MM SA 356.36 356.36 126,992.45 15 KG 302.00
11 193X173X74MM 360GSM W.B.C.B. O/C LBTO 2040 13.34 27,213.60 500 EA 11.31
12 5PLYCORR.BOXES530X400X240MM BS17KG/SQ.CM 84 71.36 5,994.24 10 EA 60.50
Total Basic Value of PM 357,047.29
Process Loss 2.20% 7,855.04
Total Value of PM 364,902.33 364,902.33
Margin of 10% On RM & PM Basic Price 10% 37,601.03 37,601.03
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 25.56 1,789.20 1,789.20 12.78
18 Packing Charges (200%of DPCO) 0.38 76,000.00 76,000.00 0.19
TOTAL AMOUNT FOR 10000 Packs of 2x10's 503,854.83
Cost per Unit Pack of 2x10's 2.52

LABEL CLAIM :- Each Coated Tablet ………. Contains:

PRAZIQUANTEL 20MG & PRT 230MG TAB

Average wt 350mg llllllllllll

 Shipper Packing :

NOTE: 1. All RM & PM prices are finalised by M/s

2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional
 2
PRODUCT : TRIWORM-C 1X20'S(CIPLA VET,ZA) BATCH SIZE (kg) : 70
UNIT PACK:1X20'S THEORITICAL YIELD: 200000 tabs
PRAZIQUANTEL 20MG & PRT 230MG TAB
Similar to Triworm C tub 20's container
QTY.
RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or M
AMOUNT
( Kgs or with GST
No.s)
RAW MATERIALS MOQ UoM Price
1 HPMC (HPMC E-15) USP 1.84 1446.74 2,662.00 25 KG 1243.00
2 ISOPROPYL ALCOHOL USP 14.6 670.83 9,794.12 160 KG 90955.00
3 LACTOSE LACTOSE MONOHYDRATE 200 MESH NF 2.8 143.96 403.09 25 KG 122.00
4 MAGNESIUM STEARATE NF 0.7 2,714.00 1,899.80 30 KG 135.00
5 CORN STARCH NF 7 374.06 2,618.42 90.72 KG 317.00
6 METHYLENE CHLORIDE NF 29.2 231.28 6,753.38 270 KG 52901.00
7 MICROCRYSTALLINE CELLULOSE NF 4.563 103.84 473.82 25 KG 88.00
8 POVIDONE (PVP K-30) USP 1.6 1,197.70 1,916.32 50 KG 1015.00
9 PROPYLENE GLYCOL USP 0.367 118.00 43.31 215 KG 100.00
10 SODIUM LAURYL SULPHATE NF 0.6 257.24 154.34 25 KG 218.00
11 SODIUM STARCH GLYCOLATE NF 1.6 403.56 645.70 50 KG 342.00
12 TALC USP 1.067 38.94 41.55 50 KG 33.00
13 TITANIUM DIOXIDE USP 0.727 442.50 321.70 25 KG 375.00
14 PRAZIQUANTEL USP 4 23,980.26 95,921.04 25 NA 20322.25
15 PYRANTEL PAMOATE USP 46.437 1,775.90 82,467.47 25 KG 1505.00
Total Qty (kg) 117.101
Total Basic Value of RM 206,116.05
Process Loss 3.16% 6,513.27
Total Value of RM 212,629.31 212,629.31
PACKING MATERIALS
7 Triworm-C tablets 20's label R/F SA 10200 2.15 21,930.00 500 EA 1.82
8 28MM NON CRC HDPE CAP WITH INDUCTION WAD 10200 1.24 12,648.00 25000 EA 1.05
9 30CC WHI.HDPE PL.CONT. 28MM NECK FINISH 10200 1.44 14,688.00 500 EA 1.22
10 RAYON SANI COIL 16GM IMPORTED CAROLINA 120 596.50 71,580.00 2500 EA 505.53
11 SILICA GEL BAGS 0.5 GM @2/carton 20400 1.55 31,660.80 12000 EA 1.29
Triworm-C tablets 20's inner carton R/F 10200 3.75 38,250.00 500 EA 3.18
Triworm-C tablets 20's packinsert SA 10200 3.75 38,250.00 500 EA 3.18
237X159X71MM 360GSM W.B.C.B. O.CTN LBTO 425 19.54 8,304.50 500 EA 16.56
5 PLY CORR.BOXES 330X250X160MM BS17 105 31.00 3,255.00 10 EA 26.23
Total Basic Value of PM 240,566.30
Process Loss 2.20% 5,292.46
Total Value of PM 245,858.76 245,858.76
Margin of 10 % On RM & PM Basic Price 10% 44,668.23 44,668.23
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 38.90 2,723.00 2,723.00 19.45
18 Packing Charges (200% of DPCO) 1.70 340,000.00 340,000.00 0.85
TOTAL AMOUNT FOR 10000 Packs of 1x20's 849,879.31
Cost per Unit Pack of 1x20's 4.25

LABEL CLAIM :- Each Coated tablet ………. Contains:

PRAZIQUANTEL 20MG & PRT 230MG TAB

average Wt,. 350mg

Shipper Packing :

NOTE: 1. All RM & PM prices are finalised by M/s

2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
 7. Art works/Cylinders/change part spare charges additional

2
 3
PRODUCT : PULVEX DOG DEWO TAB CIP VET ZA 5X10"S BATCH SIZE (kg) : 80.40
UNIT PACK:5X10"S THEORITICAL YIELD: 120000 tabs
FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB
Similar to Triworm D Foil pack 5x10's
QTY.
RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or M
AMOUNT
( Kgs or with GST
No.s)
RAW MATERIALS MOQ UoM Price
1 COLLOIDAL ANHYDROUS SILICA BP/PH EUR 0.416 572.30 238.08 10 KG 485.00
2 LACTOSE (LACTOSE MONOHD 200 MESH) BP/EP 12.36 143.96 1,779.35 25 KG 122.00
3 MAGNESIUM STEARATE BP/PH EUR 0.96 2,714.00 2,605.44 30 KG 2300.00
4 MAIZE STARCH BP/PH.EUR 12.24 39.53 483.85 25 KG 33.50
5 MICROCRYSTALLINE CELLULOSE BP/PH EUR 10.56 113.28 1,196.24 25 KG 96.00
6 POVIDONE BP/PH EUR(PVP K-30) 1.2 1,121.00 1,345.20 50 KG 950.00
7 SDM LAURYL SATE BP SDM LAURILSULFATE EP 0.6 257.00 154.20 25 KG 218.00
8 PURIFIED TALC BP/PH EUR 0.784 3,894.00 3,052.90 50 KG 33.00
9 FEBANTEL(P SIZE) 18 8,260.00 148,680.00 25 KG 7000.00
10 PRAZIQUANTEL USP 0 0.00 25 KG 20322.25
11 PRAZIQUANTEL USP (N) 6 23,980.25 143,881.50 25 KG 20322.25
12 PYRANTEL PAMOATE USP 17.28 1,775.90 30,687.55 25 KG 1505.00
Total Qty (kg) 80.400
Total Basic Value of RM 334,104.29
Process Loss 2.30% 7,684.40
Total Value of RM 341,788.69 341,788.69
PACKING MATERIALS
7 0.03/197MM PLAIN AL.FOIL WITH 150G(BSR) 119 322.00 38,318.00 15 KG 272.92
8 PULVEX DOG DEWORMER TAB.AL.FOIL 0.03/197 119 359.35 42,762.65 15 KG 304.54
9 PULVEX DOG DEWORMER TAB.IN.CARTON 5X10'S 2448 3.95 9,669.60 500 EA 3.35
10 174X162X75MM 360GSM W.B.C.B.O.CARTON 1224 12.05 14,749.20 500 EA 10.22
11 5 PLY CORR.BOXES 500X360X240MM BS17 67 63.23 4,236.41 10 EA 53.59
Total Basic Value of PM 109,735.86
Process Loss 2.20% 2,414.19
Total Value of PM 112,150.05 112,150.05
Margin of 10 % On RM & PM Basic Price 10% 44,384.02 44,384.02
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 52.98 4,259.59 4,259.59 26.49
18 Packing Charges (200% of DPCO) 0.38 45,600.00 45,600.00 0.19
TOTAL AMOUNT FOR 2400 Packs of 5x10's 552,182.35
Cost per Unit Pack of 5x10's 4.60

LABEL CLAIM :- Each Uncoated tablet ………. Contains:

FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB

Average wt.670mg

Shipper Packing :

NOTE: 1. All RM & PM prices are finalised by M/s

2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional

3
 7
PRODUCT : TRIWORM - D TABLET (CIPLA VET) BATCH SIZE (kg) : 80.40
UNIT PACK: 50'S THEORITICAL YIELD: 120000 tabs
FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB
Similar to Triworm D (PulvexDog) 5x10's strip QTY.
RATE / kg TOTAL
S. NO. MATERIALS NAME
or No.or M AMOUNT
( Kgs or
RAW MATERIALS No.s) MOQ UoM Price
1 COLLOIDAL ANHYDROUS SILICA BP/PH EUR 0.416 572.30 238.08 10 KG 485.00
2 LACTOSE (LACTOSE MONOHD 200 MESH) BP/EP 12.36 143.96 1,779.35 25 KG 122.00
3 MAGNESIUM STEARATE BP/PH EUR 0.96 2,714.00 2,605.44 30 KG 2300.00
4 MAIZE STARCH BP/PH.EUR 12.24 39.53 483.85 25 KG 33.50
5 MICROCRYSTALLINE CELLULOSE BP/PH EUR 10.56 113.28 1,196.24 25 KG 96.00
6 POVIDONE BP/PH EUR(PVP K-30) 1.2 1,121.00 1,345.20 50 KG 950.00
7 SDM LAURYL SATE BP SDM LAURILSULFATE EP 0.6 257.24 154.34 25 KG 218.00
8 PURIFIED TALC BP/PH EUR 0.784 38.94 30.53 50 KG 33.00
9 FEBANTEL(P SIZE) 18 8,260.00 148,680.00 25 KG 7000.00
10 PRAZIQUANTEL USP 0 0.00 25 KG 20322.25
11 PRAZIQUANTEL USP (N) 6 23,980.25 143,881.50 25 KG 20322.25
12 PYRANTEL PAMOATE USP 17.28 1,775.90 30,687.55 25 KG 1505.00
Total Qty (kg) 80.400
Total Basic Value of RM
Process Loss 2.30% 0.00
Total Value of RM 0.00 0.00
PACKING MATERIALS
7 0.03/197MM PLAIN AL.FOIL WITH 150G(BSR) 119 322.04 38,322.76 15 KG 272.92
8 174X162X75MM 360GSM W.B.C.B.O.CARTON 1224 12.05 14,749.20 500 EA 10.22
9 5 PLY CORR.BOXES 500X360X240MM BS17 67 63.23 4,236.41 10 EA 53.59
10 Triworm-D tablets 50's packinsert SA 2448 0.46 1,126.08 500 EA 0.39
11 TRIWORM D TAB.EXP.I/C 5X10'S SA 2448 7.32 17,919.36 500 EA 6.21
TRIWORM D TAB.AL.FOIL 0.03/197MM SA 119 427.63 50,887.97 15 KG 362.40
Total Basic Value of PM 127,241.78
Process Loss 2.20% 2,799.32
Total Value of PM 130,041.10 130,041.10
Margin of 10 % On RM & PM Basic Price 10% 12,724.18 12,724.18
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 52.98 4,259.59 4,259.59 26.49
18 Packing Charges (200% of DPCO) 0.38 45,600.00 45,600.00 0.19
TOTAL AMOUNT FOR 2400 Packs of 5x10's 196,624.87
Cost per Unit Pack of 5x10's 1.64

LABEL CLAIM :- Each Uncoated Tablet ………. Contains:

FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB

Avg.wt of tablet: 670mg

Shipper Packing :
Pack mode:
NOTE: 1. All RM & PM prices are finalised by M/s
2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional
 4
PRODUCT : TRIWORM - D - 1X 50'S (CIPLA VET,ZA) BATCH SIZE (kg) : 80.4
UNIT PACK: 1 X 50'S THEORITICAL YIELD: 120000 tabs
FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB
Similar to Triworm D Tub 50's container
QTY.
RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or M
AMOUNT
( Kgs or with GST
No.s)
RAW MATERIALS MOQ UoM Price
1 COLLOIDAL ANHYDROUS SILICA BP/PH EUR 0.416 572.30 238.08 10 KG 485.00
2 LACTOSE (LACTOSE MONOHD 200 MESH) BP/EP 12.36 143.96 1,779.35 25 KG 122.00
3 MAGNESIUM STEARATE BP/PH EUR 0.96 2,714.00 2,605.44 30 KG 2300.00
4 MAIZE STARCH BP/PH.EUR 12.24 39.53 483.85 25 KG 33.50
5 MICROCRYSTALLINE CELLULOSE BP/PH EUR 10.56 113.28 1,196.24 25 KG 96.00
6 POVIDONE BP/PH EUR(PVP K-30) 1.2 1,121.00 1,345.20 50 KG 950.00
7 SDM LAURYL SATE BP SDM LAURILSULFATE EP 0.6 257.24 154.34 25 KG 218.00
8 PURIFIED TALC BP/PH EUR 0.784 38.94 30.53 50 KG 33.00
9 FEBANTEL(P SIZE) 18 8,260.00 148,680.00 25 KG 7000.00
10 PRAZIQUANTEL USP 0 0.00 25 KG 20322.25
11 PRAZIQUANTEL USP (N) 6 23,980.25 143,881.50 25 KG 20322.25
12 PYRANTEL PAMOATE USP 17.28 1,775.90 30,687.55 25 KG 1505.00
Total Qty (kg) 80.400
Total Basic Value of RM 7,648.15
Process Loss 2.30% 175.91
Total Value of RM 7,824.05 7,824.05
PACKING MATERIALS
7 Triworm-D tablets 50's label R/F SA 2448 2.50 6,120.00 500 EA 2.12
8 SCREW CAP 38MM WITH INDUCTION SEALING 2448 1.58 3,867.84 25000 EA 1.34
9 60CC WHITE HDPE CONTAINER WITH 38MM NF 2448 3.70 9,057.60 5000 EA 3.14
10 RAYON SANI COIL 16GM IMPORTED CAROLINA 20 596.52 11,930.40 2500 EA 505.53
11 SILICA GEL BAGS 0.5 GM 4896 1.52 7,441.92 12000 EA 1.29
5 PLY CORR.BOXES 440X345X270MM LAMI W/P 17 76.00 1,292.00 10 EA 64.39
Triworm-D tablets 50's carton SA 2448 7.65 18,727.20 500 EA 6.48
Triworm-D tablets 50's packinsert SA 2448 7.65 18,727.20 500 EA 6.48
Total Basic Value of PM 77,164.16
Process Loss 2.20% 1,697.61
Total Value of PM 78,861.77 78,861.77
Margin of 10 % On RM & PM Basic Price 10% 8,481.23 8,481.23
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 52.98 4,259.59 4,259.59 26.49
18 Packing Charges (200% of DPCO) 2.38 285,600.00 285,600.00 1.19
TOTAL AMOUNT FOR 2400 Packs of 1x50's 389,026.65
Cost per Unit Pack of 1x50's 3.24

LABEL CLAIM :- Each Uncoated Tablet ………. Contains:

FBNTL 150mg+PRZ 50mg+PYR PMT 144mg TAB

Average Wt.670mg
Shipper Packing :
Pack mode: 8x6x3x50's
NOTE: 1. All RM & PM prices are finalised by M/s
2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional

5
 5
PRODUCT : TRIWORM - D - XL TABLET (CIPLA VET) BATCH SIZE (kg) : 82.075
UNIT PACK: 1 X 15'S THEORITICAL YIELD: 35000 tabs
FBNTL 525mg+PRZ 175mg+PYR PMT 504mg TAB
Similar to Triworm D XL Tub 15's container
QTY.
RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or M
AMOUNT
( Kgs or with GST
No.s)
RAW MATERIALS MOQ UoM Price
1 COLLOIDAL ANHYDROUS SILICA BP/PH EUR 0.427 572.30 244.37 10 KG 485.00
2 LACTOSE (LACTOSE MONOHD 200 MESH) BP/EP 12.621 143.96 1,816.92 25 KG 122.00
3 MAGNESIUM STEARATE BP/PH EUR 0.98 2,714.00 2,659.72 30 KG 2300.00
4 MAIZE STARCH BP/PH.EUR 12.495 39.53 493.93 25 KG 33.50
5 MICROCRYSTALLINE CELLULOSE BP/PH EUR 10.78 113.28 1,221.16 25 KG 96.00
6 POVIDONE BP/PH EUR(PVP K-30) 1.225 1,121.00 1,373.23 50 KG 950.00
7 SDM LAURYL SATE BP SDM LAURILSULFATE EP 0.609 257.24 156.66 25 KG 218.00
8 PURIFIED TALC BP/PH EUR 0.798 33.94 27.08 50 KG 33.00
9 FEBANTEL(P SIZE) 18.375 8,260.00 151,777.50 25 KG 7000.00
10 PRAZIQUANTEL USP (N) 6.125 23,980.25 146,879.03 25 NA 20322.25
11 PYRANTEL PAMOATE USP 17.64 1,775.90 31,326.88 25 KG 1505.00
Total Qty (kg) 82.075
Total Basic Value of RM 7,809.32
Process Loss 2.30% 179.61
Total Value of RM 7,988.94 7,988.94
PACKING MATERIALS
7 TRIWORM- D XL 15 TAB.S.LABEL R/F SA 2380 1.35 3,213.00 500 EA 1.14
8 SCREW CAP 38MM WITH INDUCTION SEALING 2380 1.58 3,760.40 25000 EA 1.34
9 100CC WHITE HDPE CONT. 38MM NECK FINISH 2380 4.30 10,234.00 500 EA 3.65
10 RAYON SANI COIL 16GM IMPORTED CAROLINA 60.32 596.50 35,980.88 2500 EA 505.53
11 SILICA GEL BAGS 0.5 GM@2/carton 4760 1.52 7,235.20 12000 EA 1.29
5 PLY CORR.BOXES 300X235X220MM BS17 W/P 59 34.00 2,006.00 10 EA 28.80
TRIWORM-D XL 15 TAB.EXP CARTON SA 2380 6.07 14,446.60 500 EA 5.15
TRIWORM-D XL 15 TAB.EXP.PACKINSERT SA 2380 0.42 999.60 500 EA 0.36
Total Basic Value of PM 77,875.68
Process Loss 2.20% 1,713.26
Total Value of PM 79,588.94 79,588.94
Margin of 10 % On RM & PM Basic Price 10% 8,568.50 8,568.50
16 Analytical Charges 4,000.00 4,000.00
17 Conversion Charges (200% of DPCO) 80.44 6,602.11 6,602.11
18 Packing Charges (200% of DPCO) 1.70 59,500.00 59,500.00
TOTAL AMOUNT FOR 2333 Packs of 1x15's 166,248.49
Cost per Unit Pack of 1x15's 4.75

LABEL CLAIM :- Each Uncoated Tablet ………. Contains:

FBNTL 525mg+PRZ 175mg+PYR PMT 504mg TAB

Average wt 2.345gms

Shipper Packing :

NOTE: 1. All RM & PM prices are finalised by M/s

2. Taxes as applicable. GST
3. Accepted for 200% CCPC charges.
4. Price at ex-factory basis only
7. Art works/Cylinders/change part spare charges additional

6
Product Biosan Batch Size 200 lts
Theoritical Yield 40 units
Unit Pack 5 liters
QTY. RATE / kg
TOTAL
S. NO. MATERIALS NAME or No.or
AMOUNT
( Kgs or No.s) M
RAW MATERIALS*
1 BKC 50% 19.000 4650.00 88,350.00
2 Glutaraldehyde 4.000 116.00 464.00
3 Formaldehyde 4.000 116.00 464.00
4 Acriflavin 0.040 80.00 3.20
Total Qty (kg) 27.040
Total Basic Value of RM 89,281.20

Process Loss 1.55% 1,383.86

Total Value of RM 90,665.06
PACKING MATERIALS
1000ml Alu containers with black
1 caps,collar and inner Plugs(nos) 1000 35.70 35,700.00
2 1000ml Labels(nos) 1050 1.70 1,785.00
3 5Ply Shippers(16x1000ml) 63 32.00 2,016.00
4 Shipper labels(nos) 65 1.00 65.00
5 BOPP tapes (no) 8 35.00 280.00
6 Strapping(mts) 200 1.00 200.00
Total Basic Value of PM 40,046.00
Process Loss 2.00% 800.92
Total Value of PM 40,846.92
Margin on RM & PM Basic Value 10% 12,932.72
16 Analytical Charges 20,000.00
17 Conversion Charges 1000lts 1000 19.23 19,230.00 19,230.00
18 Packing Charges 1000ml 1000 6.38 6,375.00 6,375.00
Cost of 1000x1000ml 190,049.70
Cost of 1000ml 4,751.24
1.11.18 TP 850
COMPOSITION :-
Amitraz IP 12.5%w/v
Solvent and Emulsifiers