NM Packaging (VN)JSC Ref No : 1

Ink Budged - Quantity & Costing Date : 7/28/2021

1 30

Produc Code : STRUCTURE : OPP20/CPP25 Product Description : KD - TUI BANH SOLITE TANG KEM VI DUA Jumbo roll 8000 m FG/Jumbo roll

Remarks
Picture siz 694 mm 380 mm 1000 mm 724 mm X 20m Cylinder size & qty : 1050mm x 760mm = 08 PCS Picture/Cylinder : 1
Usage/FG
Item Supplier Ink Color / Solvent Part Number Mixing % INK Usage (kg) Price / kg Total Cost Remarks
roll
1 SAKATA Black 1010 90% PET : NON-TOLUEN 1.20 73,000 87,600 0.150 8.00
2 TOYO Orange 52 90% PET : NON-TOLUEN 1.20 98,000 117,600 0.150
3 SAKATA Blue 800 90% PET : NON-TOLUEN 1.20 76,000 91,200 0.150
4 SAKATA Red 300 90% PET : NON-TOLUEN 1.44 85,500 123,120 0.180
5 SAKATA Yellow 200 95% PET : NON-TOLUEN 19.00 76,000 1,444,000 2.375
6 VT White 66 100% OPP : NON-TOLUEN 21.62 66,500 1,437,838 2.703
7 TOYO Violet 821 90% PET : NON-TOLUEN 0.00 148,000 0 0.000
8 TOYO Yellow 22 0.3 PET : NON-TOLUEN 0.00 90,000 0 0.000
9 TOYO Green 79 90% PET : NON-TOLUEN 3.60 88,000 316,800 0.450
10 VT Rich Gold 0.7 PET 0.00 210,000 0 0.000
11 TOYO Pink 572S 90% PET : NON-TOLUEN 0.00 158,000 0 0.000
12 TOYO MD 10% PET : NON-TOLUEN 5.12 63,500 325,257 0.640
13 TOYO SILVER 90% PET : NON-TOLUEN 0.00 167,500 0 0.000
14 TOYO Red 16S 100% PET : NON-TOLUEN 0.00 85,500 0 0.000
54.384 3943415.185 6.798
NPAC 50% 35.349 36,700 1,297,325 4.419
EA 30% 21.210 32,800 695,677 2.651
IPA 20% 14.140 32,000 452,473 1.767
70.699 2,445,476

Prepared by Printing Cost/FG VND 798,611 22500 VND Change to USD

USD 35.494

lamination glue quantity form

STRUCTURE : OPP20/ CPP25

Picture Size : 694 mm x 1000 M NO OF PICTURE 1

Film Size : 724 MM

GHEP MAY SF EXCHANGE RATE: 22,500
Coatti Quant Unit Prie
Quant Mixin Prite For 4
Glue ng ity Prie For 4 Prie For 1 Prite For 1
No ity g Picture
Type Weigh Glue usd/k Picture Picture USD Picture VND
(M) Ratio VND
t kg g USD
1 EAN6000 1 1.01 3.58 3.63 81,645 3.63 81,645
2 1000 EAN5500 1 2.8 1.01 3.93 3.98 89,628 3.98 89,628
3 - 1.12 - - - -

PRICE OF GLUE 7.61 171,273

lamination glue quantity form

STRUCTURE :

Picture Size : mm x M NO OF PICTURE

Film Size : MM
EXCHANGE RATE: 22,500

Coatti Quant Unit Prie

Quant Mixin Prite For 3
Glue ng ity Prie For 3 Prie For 1 Prite For 1
No ity g Picture
Type Weigh Glue usd/k Picture Picture USD Picture VND
(M) Ratio VND
t kg g USD

1 PR 8098 1 - 1.65 - - #DIV/0! #DIV/0!

1000 0.5
2 METHANOL 5 - 0.48 - - #DIV/0! #DIV/0!

TOTAL PRICE OF GLUE #DIV/0! #DIV/0!

dai rong dien tich co in do phu muc KT mang Chieu dai mang so luong muc SD

118 60 7080

DT co in

118 60 7080

% co in

100 4 700 8000 22.4

% KG/ROLL MET /KG

BLACK 6,000 1.33 0.167 Black 90% 0.150 1.20 7,920
99,000,000,000 0.00 0.000 Violet 90% 0.000 0.00 99,000,000,000
2,000 4.00 0.500 Green 90% 0.450 3.60 2,086
6,000 1.33 0.167 Orange 90% 0.150 1.20 7,920
99,000,000,000 0.00 0.000 Yellow 22 30% 0.000 0.00
99,000,000,000 0.00 0.000 Gold 70% 0.000 0.00
99,000,000,000 0.00 0.000 Pink 90% 0.000 0.00 99,000,000,000
BLUE 6,000 1.33 0.167 Blue 90% 0.150 1.20 7,920
5,000 1.60 0.200 RED 90% 0.180 1.44 2,304
99,000,000,000 0.00 0.000 silver 90% 0.000 0.00 -
YELLOW 400 20.00 2.500 Yellow 95% 2.375 19.00 99,000,122,000
RED 99,000,000,000 0.00 0.000 RED 100% 0.000 0.00 198,000,000,000
MD 10% 0.640 5.12 8,195
WHITE 370 21.62 2.703 White 100% 2.703 21.62 1,520,613
6.40

56.96
13.6