1 DATE : 26/07/2023 PRICE (Rs.) PCS TOTAL (Rs.

)
FOR 15 ML (17 ML) / 5000 PCS
ENA 96 % v/v 80.22 liters = 85 liters of 90.6 % v/v 70.00 5615.40
GLASS BOTTLE 15 ml (17ML) 2.65 5000 13250.00
LABEL 0.4 5000 2000.00
CAP 1 5000 5000.00
DROPPER 0.65 5000 3250.00
15 ML X 12 PCS BOX 4.8 417 2001.60
JALI SET 0.72 417 300.24
15 X 12X 12 = 144 PCS MASTER CARTOON 29.25 35 1023.75
MASTER CARTOON TAPING & ETC 6.00 35 210.00
LABOUR CHARGE FOR 7 STAFF 400 2800.00
35450.99

OVERHEAD EXPENCE 20 % 7090.20

TOTAL (Rs.) 42541.19

15 ML EACH BOTTLE COSTING 42541.19/5000

Rs. 8.51
** TRANSPORT, SALES & ETCS. EXTRA **
2 DATE : 26/07/2023 PRICE (Rs.) PCS TOTAL (Rs.)
FOR 30 ML (32 ML) / 5000 PCS
ENA 96 % v/v 151.00 liters = 160 liters of 90.6 % v/v 70.00 10570.00
GLASS BOTTLE 30 ml (32 ML) 2.95 5000 14750.00
LABEL 0.55 5000 2750.00
CAP 1 5000 5000.00
DROPPER 0.65 5000 3250.00
30 ML X 12 PCS BOX 6.4 417 2668.80
JALI SET 1.5 417 625.50
30 X 12X 12 = 144 PCS MASTER CARTOON 70 35 2450.00
MASTER CARTOON TAPING & ETC 6.00 35 210.00
LABOUR CHARGE FOR 7 STAFF 400 2800.00
45074.30

OVERHEAD EXPENCE 20 % 9014.86

TOTAL (Rs.) 54089.16

30 ML EACH BOTTLE COSTING 54089.16/5000
Rs. 10.82
** TRANSPORT, SALES & ETCS. EXTRA **
3 DATE : 01/08/2023 PRICE (Rs.) PCS TOTAL (Rs.)
FOR 100 ML (102 ML) / 5000 PCS
ENA 96 % v/v 481.40 liters = 510 liters of 90.6 % v/v 70.00 33698.00
GLASS BOTTLE 100 ml (102 ML) 4.45 5000 22250.00
LABEL 0.70 5000 3500.00
CAP 1.00 5000 5000.00
DROPPER 0.65 5000 3250.00
100 ML X 12 PCS BOX 14.00 417 5838.00
JALI SET 9.00 417 3753.00
100 ML X 72 PCS MASTER CARTOON 72.00 70 5040.00
MASTER CARTOON TAPING & ETC 6.00 70 420.00
LABOUR CHARGE FOR 8 STAFF 400.00 3200.00
85949.00

OVERHEAD EXPENCE 20 % 17189.80

TOTAL (Rs.) 103138.80
TRANSPORT, SALES & ETCS. EXTRA 25% 25784.70
TOTAL (Rs.) 128923.50

100 ML EACH BOTTLE COSTING Rs. 25.7847