Nuplas Flexible Packaging Unit Proposal Nuplas Flexible Packaging Unit Proposal

Sales Value Vs Major Raw- Material Cost Costing Method: Project Costing Method Sales Value Vs Major Raw- Material Cost Costing Method: Job Costing Method
Material Density Thickness GSM % of Total MRM Price USD (KGs) Total Cost -USD Material Density Thickness GSM % of Total BOM Price USD (KGs) Total Cost -USD
Alu Foil - PS 2.71 38.00 102.98 0.985643185299 3.50 3.45 Alu Foil - PS 2.71 38.00 102.98 0.923753140 3.50 3.23
Ink 1.50 1.50 1.50 0.014356814701 12.50 0.18 Ink 1.50 1.50 1.50 0.013455328 12.50 0.17
PS HSL - - 6.00 - - 0.79 PS HSL 6.00 - 6.00 0.053821313 14.75 0.79
Primer for Printing - - - - - 0.29 Primer for Printing 1.00 - 1.00 0.008970219 32.16 0.29
Total 104.48 1.00 - 4.71 Total - - 111.48 1.00 - 4.48
Solvent 1.35 2.03 0.02 1.50 0.03 Solvent 3.85 - 0.11 1.50 0.17
Total with Solvent - - - - - 4.74 Total with Solvent - - - - - 4.66
Waste KGS 0.05 - - 5% 0.24 Waste KGS 0.05 - - 5% - 0.23
RMC - - - - - 4.98 RMC - - - - - 4.89
Cylinder cost - - - - - - Cylinder cost - - - - - -
FOB work price - - - - - 4.98 FOB work price - - - - - 4.89
Shipping cost - - - - - - Shipping cost - - - - - -
Scrap Value - - - - - (0.07) Scrap Value - - - - (0.05)
Major RMC Cost without minor consumables 4.91 Major RMC Cost without minor consumables 4.83
Selling Price 7.25 Selling Price 7.25
RMC % 67.68% RMC % 66.67%

Pre- Cut Lids 73 &75.5 mm 1,000,000 Lids Quantity KGS 585.00 $ 2,911.97 Pre- Cut Lids 73 &75.5 mm 1,000,000 Lids Quantity KGS 585.00 $ 2,859.72
Tool Scrap KGS 117.00 $ (102.38) Tool Scrap KGS 117.00 $ (102.38)
RMC/ 1000 Lids 0.0290 Packing Cost Inner/Outer Boxes $ 90.00 RMC/ 1000 Lids 0.0285 Packing Cost Inner/Outer Boxes $ 90.00
SV/1000 Lids 0.0435 Total Cost $ 2,899.59 SV/1000 Lids 0.0435 Total Cost $ 2,847.34
Per KG $ 4.96 Per KG $ 4.87
Selling Cost $ 4,353.74 Selling Cost $ 4,353.74
RMC 67% RMC 65%

Pre- Cut Lids 95.5 mm 1,000,000 Lids Quantity KGS 900.00 $ 4,479.95 Pre- Cut Lids 95.5 mm 1,000,000 Lids Quantity KGS 900.00 $ 4,399.56
Tool Scrap KGS 180.00 $ (157.50) Lids Tool Scrap KGS 180.00 $ (157.50)
RMC/ 1000 Lids 0.0447 Packing Cost Inner/Outer Boxes $145 RMC/ 1000 Lids 0.0439 Packing Cost Inner/Outer Boxes $145
SV/1000 Lids 0.0653 Total Cost $ 4,467.45 SV/1000 Lids 0.0653 Total Cost $ 4,387.06
Per KG $ 4.96 Per KG $ 4.87
Selling Price $ 6,530.61 Selling Price $ 6,530.61
RMC 68% RMC 67%