Paper Calculation JULY.

2022
Consumption Statement of Text Paper Paper Details
Total
Actual Reams Waste Consump Consump
S No. Book Name No. of Pages Total Qty Consumption (%) Wastage tion Opening Received tion Balance
1 Phycis XII-A 220 10000 275 4 11 286 1157.16 1676 286 2547.16 8/22/2022
2 Phycis XII-B 236 10000 295 4 11.8 306.8 2547.16 306.16 2241
3 Phycis XII-A & B -SOLOTIONS 188 10000 235 4 9.4 244.4 2241 244.4 1996.6
4 CHEMISTERY-XII -A 164 10000 205 4 8.2 213.2 1996.6 213.2 1783.4
5 CHEMISTERY-XII -B 252 10000 315 4 12.6 327.6 1783.4 327.6 1455.8
6 CHEMISTERY-XII -A & B -SOLUTIONS 216 10000 270 4 10.8 280.8 1455.8 280.8 1175
7 BIOLOGY-XII -A 172 10000 215 4 8.6 223.6 1175 223.6 951.4
8 BIOLOGY-XII -B 212 10000 265 4 10.6 275.6 951.4 275.6 675.8
9 BIOLOGY-XII -A & B -SOLUTIONS 212 10000 265 4 10.6 275.6 675.8 275.6 400.2

2340 93.6 2433.6

JULY.2022
Consumption Statement of Cover Paper Paper Details
Total
Actual Reams Waste Consump Consump
S No. Book Name No. of Pages Total Qty Consumption (%) Wastage tion Opening Received tion Balance
1 Phycis XII-A 220 10000 25 4 1 26 499 26 473
2 Phycis XII-B 236 10000 25 4 1 26 473 26 447
3 Phycis XII-A & B -SOLOTIONS 188 10000 25 4 1 26 447 26 421
4 CHEMISTERY-XII -A 164 10000 25 4 1 26 421 26 395
5 CHEMISTERY-XII -B 252 10000 25 4 1 26 395 26 369
6 CHEMISTERY-XII -A & B -SOLUTIONS 216 10000 25 4 1 26 369 26 343
7 BIOLOGY-XII -A 172 10000 25 4 1 26 343 26 317
8 BIOLOGY-XII -B 212 10000 25 4 1 26 317 26 291
9 BIOLOGY-XII -A & B -SOLUTIONS 212 10000 25 4 1 26 291 26 265

FIRST IMPRESSION RETURN 8/1/2022 265 200 65

225 9 234 Total 434 0
 Rate Calculation Jul-22
No. of No. of Transpor
No. of No.of Plates_T Plates_C Cost Per Text Cover Paper Folding & Lamination Cover Plate Cost Per tation
S No. Book Name Pages Qty Forms ext over Printing Printing Gathering Perfect Binding Cost Text Plate Cost Cost Packing Slip Total Cost Book Charges
1 Phycis XII-A 220 10000 14 28 4 27500 5200 12600 20000 10000 14840 1260 8500 450.00 100350.00 10.035
2 Phycis XII-B 236 10000 15 30 4 29500 5200 13500 20000 10000 15900 1260 8500 450.00 104310.00 10.431
3 Phycis XII-A & B -SOLOTIONS 188 10000 12 24 4 23500 5200 10800 20000 10000 12720 1260 8500 450.00 92430.00 9.243
4 CHEMISTERY-XII -A 164 10000 11 21 4 20500 5200 9900 20000 10000 11130 1260 8500 450.00 86940.00 8.694
5 CHEMISTERY-XII -B 252 10000 16 32 4 31500 5200 14400 35000 10000 16960 1260 8500 450.00 123270.00 12.327
6 CHEMISTERY-XII -A & B -SOLUTIONS 216 10000 14 27 4 27000 5200 12600 20000 10000 14310 1260 8500 450.00 99320.00 9.932
7 BIOLOGY-XII -A 172 10000 11 22 4 21500 5200 9900 20000 10000 11660 1260 8500 450.00 88470.00 8.847
8 BIOLOGY-XII -B 212 10000 14 27 4 26500 5200 12600 20000 10000 14310 1260 8500 450.00 98820.00 9.882
9 BIOLOGY-XII -A & B -SOLUTIONS 212 10000 14 27 4 26500 5200 12600 20000 10000 14310 1260 8500 450.00 98820.00 9.882
234000 46800 108900 195000 90000 126140 11340 76500.00 4050.00 892730.00
Total 892730.00 0
892730.00

Rate Calculation

No. of No.of No. of Cost Per Text Cover Paper Folding & Perfect Lamination Cover Plate Cost Per Transportati
S No. Book Name Pages Qty Forms Plates Printing Printing Gathering Binding Cost Text Plate Cost Cost Packing Total Cost Book on Charges
1 Physics - Part-A 220 10000 14 28 ₹ 27,491.75 ₹ 5,198.44 ₹ 12,596.22 ₹ 19,994.00 ₹ 10,000.00 ₹ 14,575.00 ₹ 1,260.00 ₹ 10,084.59 ₹ 101,200.00 ₹ 10.12
2 Physics - Part-B 236 10000 15 30 ₹ 29,491.15 ₹ 5,198.44 ₹ 13,495.95 ₹ 19,994.00 ₹ 10,000.00 ₹ 15,635.00 ₹ 1,260.00 ₹ 10,125.46 ₹ 105,200.00 ₹ 10.52
3 Physics - Solution 188 10000 12 24 ₹ 23,492.95 ₹ 5,198.44 ₹ 10,796.76 ₹ 19,994.00 ₹ 10,000.00 ₹ 12,455.00 ₹ 1,260.00 ₹ 10,102.85 ₹ 93,300.00 ₹ 9.33
4 Chemistry - Part-A 164 10000 11 21 ₹ 20,493.85 ₹ 5,198.44 ₹ 9,897.03 ₹ 19,994.00 ₹ 10,000.00 ₹ 11,130.00 ₹ 1,260.00 ₹ 10,026.68 ₹ 88,000.00 ₹ 8.80
5 Chemistry - Part-B 252 10000 16 32 ₹ 31,490.55 ₹ 5,198.44 ₹ 14,395.68 ₹ 19,994.00 ₹ 10,000.00 ₹ 16,695.00 ₹ 1,260.00 ₹ 10,066.33 ₹ 109,100.00 ₹ 10.91
6 Chemistry - Solution 216 10000 14 27 ₹ 26,991.90 ₹ 5,198.44 ₹ 12,596.22 ₹ 19,994.00 ₹ 10,000.00 ₹ 14,575.00 ₹ 1,260.00 ₹ 10,084.44 ₹ 100,700.00 ₹ 10.07
7 Biology - Part-A 172 10000 11 22 ₹ 21,493.55 ₹ 5,198.44 ₹ 9,897.03 ₹ 19,994.00 ₹ 10,000.00 ₹ 11,395.00 ₹ 1,260.00 ₹ 10,061.98 ₹ 89,300.00 ₹ 8.93
8 Biology - Part-B 212 10000 14 27 ₹ 26,492.05 ₹ 5,198.44 ₹ 12,596.22 ₹ 19,994.00 ₹ 10,000.00 ₹ 14,310.00 ₹ 1,260.00 ₹ 10,049.29 ₹ 99,900.00 ₹ 9.99
9 Biology - Solution 212 10000 14 27 ₹ 26,492.05 ₹ 5,198.44 ₹ 12,596.22 ₹ 19,994.00 ₹ 10,000.00 ₹ 14,310.00 ₹ 1,260.00 ₹ 10,049.29 ₹ 99,900.00 ₹ 9.99
₹ 233,929.80 ₹ 46,785.96 ₹ 108,867.33 ₹ 179,946.00 ₹ 90,000.00 ₹ 125,080.00 ₹ 11,340.00 ₹ 90,650.91 ₹ 886,600.00 ₹ 88.67
Total ₹ 886,600.00