7/28/2019 Costing of Adhessive and Hardner

1/9

Job Name

Structure

Date 17/06/13

Raw Mater Gsm Qty Current

Costotal Cost

first layer 16.8 0.30 29.68 107.54 3192.00

Ink 1.5 0.03 2.65 680 1802.12 Energy co

Solvent 0.11 10.60 64 678.45 Manpowe

Adhesive 1.5 0.03 2.65 180 477.03 Spares an

Solvent 0.04 4.19 0.00 Intrest on

2-layer 36.8 0.65 65.02 98.9 6430.25 Annual m

Adhesive 0.00 0.00 0.00 Admin cu

3-layer 0.00 0.00 0.00 Total

Total 56.6 12579.84Wastage 8% 1006.39

13586.23

Per kg RMC with wastage 135.86

Pouching Charge 0.00

3.00

32.71

171.57

Profit @ 8.00% 13.73

RTV 1.50

Offer sale Price 186.80

RMC % based on offer Price 72.73%

PUT VALUE IN YELLOW BOXES ONLY

Packing and core Charge

Conversion cost

Grand Total

COSTING CALCULATOR-RTPL1 kg laminate

12 MIC PET/40 MIC POLY

SION

mailto::Wastage@mailto::Wastage@

7/28/2019 Costing of Adhessive and Hardner

2/9

PER KG

12.71 Printing 4.02

5.00 Solvent Base lamination

2.00 Solvent Le 0.64

3.00 Blown film 7.68

5.00 Slitting 0.37

5.00 Pouching

32.71 Total 12.71

Energy costOST B

7/28/2019 Costing of Adhessive and Hardner

3/9

7/28/2019 Costing of Adhessive and Hardner

4/9

Job Name

Structure

Date 17/06/13

Raw Mater Gsm QtyCurrent

Costotal Cost

first layer 16.8 0.22 22.34 107.54 2402.49 Energy co

Ink 1.5 0.02 1.99 680 1356.38 Manpowe

Solvent 0.08 7.98 64 510.64 Spares an

Adhesive 1.8 0.02 2.39 205 490.69 Intrest on

Solvent 0.04 3.78 64 242.20 Annual m

2-layer 16.8 0.22 22.34 129.54 2893.98 Admin cu

Adhesive 1.5 0.02 1.99 180 359.04 Total

3-layer 36.8 0.49 48.94 98.9 4839.79

Total 75.2 13095.21Wastage 10% 1309.52

14404.73

Per kg RMC with wastage 144.05

Pouching Charge 0.00

3.00

36.33

183.38

Profit @ 8.00% 14.67

RTV 1.50

Offer sale Price 199.55

RMC % based on offer Price 72.19%

PUT VALUE IN YELLOW BOXES ONLY

Packing and core Charge

Conversion cost

Grand Total

COSTING CALCULATOR-RTPLSPICES LAMINATE

12 MIC PET/12 MIC METPET/40 MIC POLY

SION

mailto::Wastage@mailto::Wastage@

7/28/2019 Costing of Adhessive and Hardner

5/9

15.33 Printing 4.02

5.00 Solvent Ba 2.87

2.00 Solvent Le 0.48

4.00 Blown film 7.68

5.00 Slitting 0.28

5.00 Pouching

36.33 Total 15.33

Energy costOST B

7/28/2019 Costing of Adhessive and Hardner

6/9

7/28/2019 Costing of Adhessive and Hardner

7/9

Job Name

Structure

Date 17/06/13

w Materi Gsm QtyCurrent

Costotal Cost

first layer 16.8 0.11 10.63 107.54 1143.46 Energy co 9.37

Ink 2 0.01 1.27 680 860.76 Manpowe 5.00

Solvent 0.05 5.06 64 324.05 Spares an 2.00

Adhesive 2.5 0.02 1.58 205 324.37 Intrest on 4.00

Solvent 0.03 2.50 64 160.10 Annual m 5.00

2-layer 24.3 0.15 15.38 129.54 1992.29 Admin cu 5.00

Adhesive 2 0.01 1.27 180 227.85 Total 30.37

3-layer 110.4 0.70 69.87 98.9 6910.48

Total 158 11943.37Wastage@ 10% 1194.34

13137.70

Per kg RMC with wastage 131.38

Pouching Charge 0.00

3.00

30.37

164.75

Profit @ 8.00% 13.18

RTV 1.50

Offer sale Price 179.43

RMC % based on offer Price 73.22%

PUT VALUE IN YELLOW BOXES ONLY 177000.0177

2.7966 357.5771

Packing and core Charge

Conversion cost

Grand Total

COSTING CALCULATOR-RTPLJK DESI 10 GRAMS

12 MIC PET/09 AL FOIL /120 MIC POLY

SION COST B

POUCH DETAILS:

Pouch Type-

Three side seal

with Butter fly

punch ( Top seal

Bottom open)

Pouch width-100

mm

Pouch Height-17mm

mailto::Wastage@mailto::Wastage@

7/28/2019 Costing of Adhessive and Hardner

8/9

Printing 4.02

Solvent Ba 2.43

Solvent Le 0.23

Blown film 2.56

Slitting 0.13

Pouching b

Total 9.37

Energy cost

,

7/28/2019 Costing of Adhessive and Hardner

9/9