VIVO COSTING

ALLOWANC
MATERIAL FML(In Kgs) E Norms Rate
170g - Flow
S.NO % Kg/MT Rs/Kg wrap

Raw Materials:
1 Acid slurry (90%) 150.00 0.5 150.75 80.00 12060
2 CALCITE-90% 310.00 2.0 316.20 4.00 1264.8
3 CHINA CLAY( White) 200.00 2.0 204.00 4.50 918
4 FELDSPAR (127) 150.00 2.0 153.00 3.00 459
5 MICROFAST GREEN 5634 1.50 0.5 1.51 600.00 904.5
6 Perfume Sparkling Star AC 1.00 0.5 1.01 900.00 904.5
7 SODA ASH 100.00 2.0 102.00 25.00 2550
8 SODIUM SILICATE 50.00 0.5 50.25 10.50 527.625
9 POLYMER PA 70 10.00 0.5 10.05 77.00 773.85
10 Water 30.00 0.0 30.00 0.00 Per kg RM price 17.04
RM Value 1002.5 1018.76 1704.00 20362.28 500 grams Price 8.52

Packing Materials: Norms/T

Wrapper
Wrapper 170g - Flow wrap 8.500 2.0 8.67 220.00 1907.4

Carton
Carton 170g ( 60 Pcs = 10.2KG ) 49.10 1.0 51.00 17.00 867.0
Bopp tape 0.85 1 0.86 35 30
TOTAL PM COST
Mfg. Cost 2000
MRP & PKD printing Charges @ Rs.10/- per kg 85
TOTAL * 25221.6750
* Basic Ex- Factory

Mrp & Pkd Total No.Pccs/ per CTN

3P Name Brand BAR Code Description RM/Cost PM/Cost Conv Cost Other cost cost Cost/MT bag Wt./CTN per kg rate Basic Rate

JAY KAY SOAPS VIVO VIVO DISHWAS 20362 2804 2000 85 25252 120 20.4 25.25 515.13
 DISHWASH BAR COSTING
Wastages
MATERIAL FML(In Kgs) ALLOWANCE Norms Rate
150g - Flow
S.NO % Kg/MT Rs/Kg wrap

Raw Materials:
1 Acid slurry (90%) 140.00 0.7 140.98 80.00 11278.4
2 Dolomite powder 560.00 2.0 571.20 4.00 2284.8
3 CHINA CLAY 50.00 2.0 51.00 4.50 229.5
4 Garden GREEN 4080 1.50 0.5 1.51 700.00 1055.25
5 Perfume lemon active 409 1.00 0.5 1.01 900.00 904.5
6 SODA ASH 160.00 2.0 163.20 25.00 4080
7 SODIUM SILICATE 70.00 0.5 70.35 12.00 844.2
8 Water 0.0 0.00 0.00

RM Value 982.5 999.24 20676.65

Packing Materials: Norms/T
Wrapper
Wrapper 150g - Flow wrap 8.000 2.0 8.16 240.00 1958.4

Carton
5 play Carton 49.10 1.0 51.00 17.00 867.0
Bopp tape 0.85 1 0.86 35 30
TOTAL PM COST
Mfg. Cost 2000
MRP & PKD printing Charges @ Rs.10/- per kg 90
TOTAL * 25592.0500
* Basic Ex- Factory

Conv Cost Other cost Mrpcost

& Pkd Total
Mfg Name Brand BAR Code Description RM/Cost PM/Cost per kg rate
Cost/MT

JAY KAY SOAPS DISHWASH BAR 20677 2855 2000 90 25622 25.62
ITEM TOTAL WT costing per k basic price
100g X 180PICs 18 25.62 461.1969
150g X 120PICs 18 25.62 461.1969
170g x 120PICs 20.4 25.62 522.68982
* Basic Ex- Factory