Scribd
Upload
19 views2 pages

C-Won Sachet New

The document outlines the formulation and costing sheet for the product C-Won Sachet, detailing ingredient quantities, costs per batch, and packaging materials. The total cost for producing a batch is 36,545, which includes manufacturing expenses and overhead charges. The final cost per pack is calculated to be approximately 48.37.

Uploaded by

adnankhanrph880
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
19 views2 pages

C-Won Sachet New

The document outlines the formulation and costing sheet for the product C-Won Sachet, detailing ingredient quantities, costs per batch, and packaging materials. The total cost for producing a batch is 36,545, which includes manufacturing expenses and overhead charges. The final cost per pack is calculated to be approximately 48.37.

Uploaded by

adnankhanrph880
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

Formulation & Costing Sheet

Product Name: C-Won Sachet


Batch Size 30.0 Kg Batch Unit Size 1000 1000

Quantity Per Rate Per Cost Per Cost Per


S.No Ingredients Qty Per Pack Unit
Batch Kg Batch Pack
1 Vitamin C 0.005000 KG 5.00 1450.000 7250.000 7.250
2 Dextrose Anhydrous 0.015000 KG 15.000000 330.000 4950.000 4.950
3 PolySucralose 0.000200 KG 0.2000 1450.000 290.000 0.290
4 Citric Acid Anhydrous 0.005000000 KG 5.0000 380.000 1900.000 1.900
6 Sodium Bicarbonate 0.004000 KG 4.0000 160.000 640.000 0.640
7 Aerosil (Silicon Dioxide) 0.000500 KG 0.5000 1450.000 725.000 0.725
8 Orange Red Colour (Powder) 0.000100 KG 0.1000 2500.000 250.000 0.250
9 Orange Flavour(Powder) 0.001000 KG 1.0000 2900.000 2900.000 2.900
10 Aspartam (Powder) 0.000300 KG 0.3000 4200.000 1260.000 1.260
0.0000 0.000 0.000
0.0000000 0.000 0.000
0.0000000 0.000 0.000
0.0000000 0.000 0.000
0.0000000 0.000 0.000
0.0000 0.000 0.000
Total Weight (gm) 31.1 Total 20165.000 20.165

S.No. Packaging materials Unit Quantity Rate Cost /Batch Cost /Pack
1 UC + Labels No. 1000 0.000 0 0.000
2 Bottle with cap No. 1000 0.000 0 0.000
2 Droper No. 1000 0.000 0 0.000
3 Master CTN No. 9 220.000 1980 1.980
4 Foil KG 12 1200.000 14400 14.400
Total 16380.000 16.380

Grand Total 36,545 36.54500

Cost /Batch Cost /Pack


Line Loss( 5%) - 1.83
material Spillage & damage Cost - -
Factory Profit + Over Head Charges - 10.00
Total Cost 36,545 48.3723

Manufacturing Date Batch No Market Response

You might also like