c 0 }l t lD t il T lA L Nt't PACKAG|NG(Vil)Col{PAt{YLll'lllED DoC.

No/MSTL:F-MSA-01

itri,tty for internal Use 0nly CgST ESTIt'lATlgll SHEET Revision / sd so6t x6t 4'00

------_-- l/lt0]'| t}l' Iru' : .trCll-000931

]10. Lrr'uuu')r
^A^^tr
nrvrflnN . nl
nEu)run ' 0l
REYlSl0il:
NAI{E 0f CUST0]'|ER : CO}IG TY QU0TAI|0]{ l{0' : EsI.

BMI{D : I,IA]{G CHIO TS, GA, CA sOG DATE : ORDER QIY : 8O,OO ROI.[

CSLSUR&C9r1EMGE : I t3% C0l{TRAfiilO. :--I-I- (500'000'00BAGS)

N0. pt$U11
0f : 4 DATE : EST. BY : TUAi{

I{ATERhL USED : 0PPI0//PP|'1B20 --l-l- DATE : 16101110ll

TYPE 0t PRODlJfi : ROLL
SALES BY : OfllCE
SIZE 0l PR0DUfi : 2601'll'l )( 160 I'll'l )( l'000 1'l DELIYER lil : JUL 202l

ilPi & SIZE OI ]'IATERIAT WETGHT (l(G) UNIT PRICE Al'loullT us$ [H'rARr6

(IANDED CoSD

OPPSO t060 x 30 578.76 1.95 r, r 28.58 cosT EsTll'lAToR (roR REPEAT oRDER)

PP 1090 x 18 357.08 1.45 517.17

l,t B 1090x 2 40.55 3.33 I 35.03 DATE :

PRICE :

975.39 QTY :
REI,IARI(S :

rNr( (sQ. I'IEIRE) - CAT B 2t,200.00 2.33 / RoLL r 85.90

GtUE

c0sT 0r ilATERIAL l'968.28 ACCOIJI{TS DEPART}IENI

WA5TAGE TOLERA]{CE 8% I 57.46 WIDIH AttE : EL

I'ITD
(A) T0TAL C0$ 0l I'lATERlAL 2. I 25.74 tAt't.
ISI
:
:

80 PCI )( .22 r8.27 2ND :

fitl5 (t x W x H)294 )( 294 X 265 I'll'l
80 PCS )( 0.2927 23.42 3RD :
PAPER CORE

4 r.69 SATES I.IA}IAGER

(E TOTAI EXPENSES

(c) suB-ToTAt (A + B) 2, I 67.43 l,ilil QTY I (9, ooo d1L

cosT PRlct us$ PER R0LL 17.0929
I'flil PRICE
( 3il$ qr,")
IERI{
REI,IARI6

stGt{

IREIGHT CPI 2.07 I'13

20.50
CHECI IREIGHI
CHARGES
2)i )to { ut4 .
DELI\IERY COST
SATES PERSO}INEI-
flLINDER EXPEllSES 7 PCS )( 100.00 I 00.00

2,8 r r .29 flilAt QTY

(f) SUB.TOTAL
rIilAL PRICE

28t.t3 IER]I
ADDED TAX 10.00 %
',ATIJE REI,IARffi

(c) SUB-T0TAL sAtES \,ALIJE 0NOUDE I,AT)

3,092.42

SIG}I :
lltTkREST PRo'/l5l01'l
ctjsTo1'l ER c0 I'll'l lssl0l{
DATE :

r,092.42 }IA}IAGI}IG DIREfiOR

T0TAL SALES VALUE (II,|OUDE US$
'/AT)
(EXCLIJDE U5$ PER R0l-t 35.r5
SETTIIIG PRICE '/AT)
(rl{cruDE vAI) uS$ PER RoLL 38.66

(EXCLUDE l,AI) US$ PER 1,000 P6 5.62

([{cLuDE U5$ PER 1,000 Pcs 6. r8

'/AT)
R0tt WEIGHT (KG) : I 1.98987500

( 0.00191838 l(G / PC) (rl'|cLuDE US$ PER (G 3.22438724

'/AT)
(rNttuDE \,AT) lJS$ PER SQ.'l'l 0. r 4867404

e1\ Grt , 1116 w { rilililfi]ril lllllllllllllll

'q '
REI'IARKS

a lst - 0riginal - Sales ;2nd - Duplicate - Accounts

(
/ouo {*Q{ C'uf
 NM Packaging (vN)JSC RefNo: 1

lnk Budged - Quantity & Costing Date: 17n12021

)roduc Code : iTRUCTURE : OPP30/PPMB20 D'6dxd D.striblion : VF- CHAO THIT BAM 50G ,umbo roll 8000 m FG/Jumbo toll

Remarks
mm G0 llindersize&oil: 1250mmx480mm = 07
,i.:fire/Cvlinder: 4
)icture Siz 260 mm 1m 1000 mm mm X 20n PCS

JSagsrr
Remarks
llem Supplier lnk Color / Solvent Part Number Mixing o/o INK Usage (kg) Price / kg Total Cost roll
OPP 3.50 46.500 767,400 0.1 13 32.00
1 TVS Black 92 9Oo/o

3070 90o/o OPP 4.80 54,000 259,200 0_'t50

2 TVS Orange
39 90% OPP 1.80 54,900 98,820 o.056
TVS Blue
16 9Oo/o OPP 1.80 s2.000 93,600 0.056
4 ARIRANG Red
OPP 1.80 so.200 90,360 0_056
5 Yellow 23 9Oo/o

61 95% OPP 0.00 5s,700 0.000

o TVS While
81 OPP 0.00 72,350 0.000
7 TVS Violet 9Oo/o

0.3 OPP 0.00 63,s00 0 0.000

I ARIRANG Yellow 22
79 9Oo/o OPP 0.o0 53,000 0.000
9 ARIRANG Green
o.7 OPP o.00 154.000 0.000
10 IN MEI Gold
505 90% OPP 0.00 105.500 0.000
't1 ARIRANC Pink
60 lOo/o OPP 2.O7 43,700 90,313 0.06s
12 TVS MD
50 90o/o OPP 0.00 73,000 0 0.000
'!3 TS SILVER
11 90% OPP 4.80 53,200 255,360 0.150
14 ARIRANG Red
20.667 1055053.33€ 0.646

foluenr 600/o 16120 20.10c 324,Or2 0.504

:A 2Oo/o 5.373 33.30C 178,932 0.'t68

VIEK 20% 5.373 34,40C 184,843 0.168

26.867 6a7.7a7

54.464 233OO vND chanoe to USD

rrepared by Printing CoSUFG "/ND

JSD 2.33t

ili
lamina tion glue quantity form
p STRUCTURE I OPP21| MCPP2S

Picturesize : Omm x '1000M NOOI PICTURE

FilmSize : 0 MM
r}r"{trp [itAY sF :xCHANGE RATE: I 23.300
Coatti L,nit Prie I
Quan Quanti Pde I For 3 Prite For: Prie Foll Prite For 1
Glue Mixing ng
No tity ty Glue Picture Picture VND
Type Ratio Weig usd/kl Pictur Picture USD
kg VND
(M)
ht le USE q
I FAN6OOO 1 2.65
2 1000 EAN551O 1 2.8 3.45
3

PRICE OF GLUE

lamination gl re quantity form

STRUCTURE : OPP20 ll PE20

Picture Size omm ) 1000 M NO OF PICTURE

Film Size OMM

Unit
Prie
usd/k
s

TOTAL PRICE OF GLUE