FG B53B130-1200 53gsm BLUE #B1 Spunmelt AS

7,000.00 Finished Material

Stc Cost 6,291,930.00
Price Unit 1,000.00

cost

SFG B53B130 53gsm BLUE #B1 Spunmelt AS 1,000.00 KG 6,107.86 S

Routing
RM 101182 SB PP PP 511A 810.50 KG 4,624.56 V
RM 101047 WHITE (70% TiO2) FB 860 3.67 KG 17,667.11 V
RM 102702 S1275 Spunbond BL PP MB 11.93 KG 21,726.53 V
RM 600007 GRANULES – COLOUR 45.90 KG 10.93 S
RM 600001 EDGE TRIM – COLOUR 45.90 KG 17.29 S
RM 10140053 PP- H7910 227.83 KG 4.81 V
RM 102701 M1275 Meltblown BL PP MB 12.62 KG 22,399.95 V
RM 105010007 ZEROSTAT NW 1.74 KG 24.59 V

RM 600001 EDGE TRIM – COLOUR -57.00 KG 1.72 S

RM 600004 GRADE CHANGE -20.00 KG 1.72 S
RM 600003 OTHER SCRAP -60.00 KG 1.72 S

Routing
WC L1
CC 12101
HR Rate
LABOUR 1 364.36 0.622
DEPRN 1 757.54 0.622
UTILTY 1 400.18 0.622
OTHER 1 119.74 0.622
IDIROH 1 145.71 0.622
MAINT 1 168.09 0.622
Price /unit Costed Val Class Desc

1,000.00 6,107.86 6000 Semi-Finished Component

1,216.40
1,000.00 3,748.21 1000 Ref for Raw Matl Takween
1,000.00 64.87 1000 Ref for Raw Matl Takween
1,000.00 259.26 1000 Ref for Raw Matl Takween
1.00 0.50 6500 Scrap
1.00 0.79 6500 Scrap
1.00 1.10 1000 Ref for Raw Matl Takween
1,000.00 282.78 1000 Ref for Raw Matl Takween
1,000.00 0.04 1000 Ref for Raw Matl Takween

1.00 -0.10 6500 Scrap

1.00 -0.03 6500 Scrap
1.00 -0.10 6500 Scrap

1,609.00 226.632 0.622 226.63

1,609.00 471.190 0.622 471.19
1,609.00 248.912 0.622 248.91
1,609.00 74.478 0.622 74.48
1,609.00 90.632 0.622 90.63
1,609.00 104.552 0.622 104.55
1,216.40