Swinex

 

 

 

 

 

 

 

 

 

 

 

PIG FEED SUPPLEMENT  
      COST SHEET     1 Jun 04    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per Kg   per Kg   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 100.00 Billion 100.00 g. 140.00 14.00  
2 Lactic Acid Bacillus 100 BSG 10.00 Billion 0.10 g. 15000.00 1.50  
3 Rumin Vet   350.00 g 350.00 g. 30.00 10.50  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 140.00 28.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 220.00 22.00  
6 Silica I.P.   10.00 g 10.00 g. 50.00 0.50  
7 DCP I.P.   239.90 g 251.90 g. 26.00 6.55  
  Total         1012.00 g.      
  Conversion Loss   0.10 % Product 1000.00 g. RM Cost 83.05  
                Packing Charges 10.00  
  Total CFU / kg 110 Billion         Analytical Charges 12.00  
                Contingency @ 5% 5.25  
                Conversion Charges 10.00  
                Manufacturing Cost 120.30  
                Interest@2%/month for 3months 7.22  
                Sub Total 127.52  
                Margin @ 30% 38.26  
                Transfer Price 165.78  
                Agreed Price 150.00  
                     
PIG FEED SUPPLEMENT  
      COST SHEET     21 Jun 04    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per Kg   per Kg   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 100.00 Billion 100.00 g. 125.00 12.50  
2 Lactic Acid Bacillus 100 BSG 10.00 Billion 0.10 g. 15000.00 1.50  
3 Rumin Vet   350.00 g 350.00 g. 30.00 10.50  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 125.00 25.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 180.00 18.00  
6 Silica I.P.   10.00 g 10.00 g. 50.00 0.50  
7 DCP I.P.   239.90 g 251.90 g. 26.00 6.55  
  Total         1012.00 g.      
  Conversion Loss   0.10 % Product 1000.00 g. RM Cost 74.55  
                Packing Charges 20.00  
  Total CFU / kg 110 Billion         Analytical Charges 3.00  
                Contingency @ 5% 4.88  
                Conversion Charges 10.00  
                Manufacturing Cost 112.43  
                Interest @ 2%/month for 1month 2.25  
                Sub Total 114.68  
                Margin @ 30% 34.40  
                Transfer Price 149.08  
                Agreed Price 150.00  
                     
PIG FEED SUPPLEMENT-w/o packing  
      COST SHEET     21 Jun 04    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per Kg   per Kg   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 100.00 Billion 100.00 g. 125.00 12.50  
2 Lactic Acid Bacillus 100 BSG 10.00 Billion 0.10 g. 15000.00 1.50  
3 Rumin Vet   350.00 g 350.00 g. 30.00 10.50  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 125.00 25.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 180.00 18.00  
6 Silica I.P.   10.00 g 10.00 g. 50.00 0.50  
7 DCP I.P.   239.90 g 251.90 g. 26.00 6.55  
  Total         1012.00 g.      
  Conversion Loss   0.10 % Product 1000.00 g. RM Cost 74.55  
                Packing Charges 0.00  
  Total CFU / kg 110 Billion         Analytical Charges 3.00  
                Contingency @ 5% 3.88  
                Conversion Charges 10.00  
                Manufacturing Cost 91.43 91.43
                Interest @ 2%/month for 1month 1.83  
                Sub Total 93.26  
                Margin @ 30% 27.98  
                Transfer Price 121.23  
                Agreed Price 150.00  
                  40260  
                     
                     
PIG FEED SUPPLEMENT (Marion-150g)  
      COST SHEET     8 Sep 04    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per 150g   per 150g   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 15.00 Billion 15.00 g. 140.00 2.10  
2 Lactic Acid Bacillus 100 BSG 1.50 Billion 0.02 g. 15000.00 0.23  
3 Rumin Vet   52.50 g 52.50 g. 30.00 1.58  
4 Maxivit P-07 Vet   30.00 g 30.00 g. 125.00 3.75  
5 Polyzyme Aqua   15.00 g 15.00 g. 180.00 2.70  
6 Silica I.P.   1.50 g 1.50 g. 50.00 0.08  
7 DCP I.P.   35.99 g 37.78 g. 26.00 0.98  
  Total         151.80 g.      
  Conversion Loss   0.10 % Product 150.00 g. RM Cost 11.41  
                Packing Charges 5.00  
  Total CFU / kg 16.50 Billion         Analytical Charges 0.68  
                Contingency @ 5% 0.85  
                Conversion Charges 2.00  
                Manufacturing Cost 19.94  
                Interest @ 2%/month for 1month 0.40  
                Sub Total 20.34  
                Margin @ 30% 6.10  
                Transfer Price 26.44  
                Agreed Price 26.50  
                MRP/150g 79.50  
                     
                     
PIG FEED SUPPLEMENT - 250g (Gopakumar)  
      COST SHEET     20 Feb 06    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per 250g   per 250g   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 25.00 Billion 25.00 g. 140.00 3.50  
2 Lactic Acid Bacillus 100 BSG 2.50 Billion 0.03 g. 15000.00 0.38  
3 Rumin Vet   87.50 g 87.50 g. 30.00 2.63  
4 Maxivit P-07 Vet   50.00 g 50.00 g. 125.00 6.25  
5 Polyzyme Aqua   25.00 g 25.00 g. 180.00 4.50  
6 Silica I.P.   2.50 g 2.50 g. 50.00 0.13  
7 DCP I.P.   59.98 g 62.97 g. 26.00 1.64  
  Total         253.00 g.      
  Conversion Loss   0.10 % Product 150.00 g. RM Cost 19.01  
                Packing Charges 8.00  
  Total CFU / kg 27.50 Billion         Analytical Charges 1.05  
                Contingency @ 5% 1.40  
                Conversion Charges 3.00  
                Manufacturing Cost 32.47  
                Interest @ 2%/month for 1month 0.65  
                Sub Total 33.11  
                Margin @ 30% 9.93  
                Transfer Price 43.05  
                Agreed Price 43.00  
                MRP/250g 129.00  
                     
PIG FEED SUPPLEMENT - 500g (Gopakumar)  
      COST SHEET     20 Feb 06    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per 500g   per 500g   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 50.00 Billion 50.00 g. 140.00 7.00  
2 Lactic Acid Bacillus 100 BSG 5.00 Billion 0.05 g. 15000.00 0.75  
3 Rumin Vet   175.00 g 175.00 g. 30.00 5.25  
4 Maxivit P-07 Vet   100.00 g 100.00 g. 125.00 12.50  
5 Polyzyme Aqua   50.00 g 50.00 g. 180.00 9.00  
6 Silica I.P.   5.00 g 5.00 g. 50.00 0.25  
7 DCP I.P.   119.95 g 125.95 g. 26.00 3.27  
  Total         506.00 g.      
  Conversion Loss   0.10 % Product 150.00 g. RM Cost 38.02  
                Packing Charges 14.00  
  Total CFU / kg 55.00 Billion         Analytical Charges 1.80  
                Contingency @ 5% 2.69  
                Conversion Charges 5.50  
                Manufacturing Cost 62.02  
                Interest @ 2%/month for 1month 1.24  
                Sub Total 63.26  
                Margin @ 30% 18.98  
                Transfer Price 82.23  
                Agreed Price 82.00  
                MRP/500g 246.00  
                     
                     
PIG FEED SUPPLEMENT - 1 kg (Gopakumar)  
      COST SHEET     20 Feb 06    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per Kg   per Kg   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 100.00 Billion 100.00 g. 140.00 14.00  
2 Lactic Acid Bacillus 100 BSG 10.00 Billion 0.10 g. 15000.00 1.50  
3 Rumin Vet   350.00 g 350.00 g. 30.00 10.50  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 125.00 25.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 180.00 18.00  
6 Silica I.P.   10.00 g 10.00 g. 50.00 0.50  
7 DCP I.P.   239.90 g 251.90 g. 26.00 6.55  
  Total         1012.00 g.      
  Conversion Loss   0.10 % Product 1000.00 g. RM Cost 76.05  
                Packing Charges 20.00  
  Total CFU / kg 110 Billion         Analytical Charges 3.00  
                Contingency @ 5% 4.95  
                Conversion Charges 10.00  
                Manufacturing Cost 114.00  
                Interest @ 2%/month for 1month 2.28  
                Sub Total 116.28  
                Margin @ 30% 34.88  
                Transfer Price 151.17  
                Agreed Price 152.00  
                MRP/kg 456.00  
                     
                     
PIG FEED SUPPLEMENT - Bulk supply  
      COST SHEET     9 Jun 06    
S.No. Ingredient Specs. Units Label claim Units Quantity Units Rate Value  
        per Kg   per Kg   per Kg Rs.  
1 Saccharomyces cervesiae 1 BSG 100.00 Billion 100.00 g. 140.00 14.00  
2 Lactic Acid Bacillus 100 BSG 10.00 Billion 0.10 g. 15000.00 1.50  
3 Rumin Vet   350.00 g 350.00 g. 30.00 10.50  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 125.00 25.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 180.00 18.00  
6 Silica I.P.   10.00 g 10.00 g. 50.00 0.50  
7 DCP I.P.   239.90 g 251.90 g. 26.00 6.55  
  Total         1012.00 g.      
  Conversion Loss   0.10 % Product 1000.00 g. RM Cost 76.05  
                Packing Charges 4.00  
  Total CFU / kg 110 Billion         Analytical Charges 3.00  
                Contingency @ 5% 4.15  
                Conversion Charges 10.00  
                Manufacturing Cost 97.20  
                Interest @ 2%/month for 1month 1.94  
                Sub Total 99.15  
                Margin @ 30% 29.74 US$
                Transfer Price 128.89 2.8642110805
                Agreed Price    
                Freight by Sea to NY, USA 10.00 0.2222222222
                CIF Price 138.89 3.09
                    say 3.10
                     
PIG FEED SUPPLEMENT - w/o Packing  
      COST SHEET     13 Aug 07    
S.No. Ingredient Specs. Units Formula Units Quantity Units Rate Value Label claim
        per kg   per Kg   per Kg Rs. per kg
1 Saccharomyces cervesiae 0.5 BCFU 110.00 Billion 220.00 g. 124.00 27.28 100
2 Lactic Acid Bacillus 100 BSG 14.00 Billion 0.14 g. 12500.00 1.75 10
3 Rumin Vet   350.00 g 350.00 g. 33.00 11.55  
4 Maxivit P-07 Vet   200.00 g 200.00 g. 160.00 32.00  
5 Polyzyme Aqua   100.00 g 100.00 g. 172.00 17.20  
6 Silica I.P.   10.00 g 10.00 g. 100.00 1.00  
7 DCP I.P.   119.86 g 131.85 g. 25.00 3.30  
  Total         1011.99 g.     110
  Conversion Loss   1.20 % Product 1000.00 g. RM Cost 94.08  
  Total CFU / kg 124.00 Billion         Packing Charges 0.00  
  Expected CFU / kg 122.53 Billion         Analytical Charges 3.00  
  Label Claim CFU / kg 110.00 Billion         Contingency @ 5% 4.85  
                Conversion Charges 10.00  
                Manufacturing Cost 111.93  
                Interest @ 2%/month for 1month 2.24  
                Sub Total 114.17  
                Margin @ 30% 34.25  
                Transfer Price 148.42  

Send Inquiry

Post Your Requirement