Costing Sheet Details

Quotation No : 403.1 Date 14 December 2023

A-12 Mohan Cooperative industrial estate, second
Client Name Proficiency learning Solution Pvt. Ltd. Address floor, sarita vihar, sarita vihar, (Delhi) India

Concern Person
Contact Details 7291878830 Delivery Date
Job Name Its Time to Learn ART - Part 1 (with free Finalize Quantity 5000
Catagory Book - SPIRAL Final Cost 76.27
Product Code Cost Type Unit
Remark

Quotation Details

Quantity 5000 8000 10000

Book Pages 197381.64 303030.24 373779.36
Book Cover 68108.98 103697.32 130625.25
BOARD 26500. 42000. 52000.
Total 291990.62 448727.56 556404.61
Shipper Cost 2000. 3000. 4000.
Misc. Cost (0 %) . . .
Profit (10 %) 29199.06 44872.76 55640.46
Discount (0 %) . . .
Tax (18 %) 58174.14 89388.06 110888.1
Grand Total 381363.82 585988.38 726933.18
Unit Cost 76.27 73.25 72.69
Unit Cost 1000 76272.76 73248.55 72693.32
Final Cost (Unit) 76.27 73.25 72.69

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Pages Job Quantity 5000
WOODFREE, 609.6x939.8 (24x37) , 120 GSM,
Job Size (mm) H=228.6; L=285.75; Pages=52 Paper UNCOATED, 0.12 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00284
Color Strip (mm) 0 Paper By Self
Gripper (mm) 24 Plate Type CTP Plate
Printing Style 7 Set FB Grain Direction Across Grain
Job Trim (mm) L=0; T=3; R=3; B=3; Colors Front=4; Back=4; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg 8 COLOUR 28X40 4+4 Cut Sheet Size 601.5x938.4 MM (23.68x36.94 INCH)
Sets 7 Balance Piece 8.1x939.8 MM (0.32x37 INCH)
Pages Per Sheet 16 Full Sheets 17038
Execution Time 0 Cut Sheets 16250
Wastage in % 1.48 Mk Ready Sheets 0
Total Waste in Kg 17.286 Wastage Type Machine Default Wastage % - 4.85
Paper Required 1171.33 KG /34 Ream(500), 38 Sheets Wastage Sheets 788 Waste sheet wt. 53.37

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 28 550.00 Rate/Plate 15,400.00
Paper 1171.333 80.00 Rate/Kg 93,706.64
Make Ready 7 .00 Rate/Make Ready .00
Printing 2500 75.00 Rate/1000/Color 20,000.00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 2500 .00 Rate/1000/Color .00

Forms Sets Pages Sheets Impressions/Set Rate Amount

3 6 48 15000 5000 150 18000
1 1 4 1250 3000 0.0001 2000
3 6 48 24000 8000 150 28800
1 1 4 2000 4000 150 2400
3 6 48 30000 10000 150 36000
1 1 4 2500 5000 150 3000

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Packing 98 Boxes x 12 50.00 Rate/Packing Box Wt(Kg) 4,900.00
Plate Making None x None .00 Rate/Plate .00
P2 - Back Side Printing None x None .00 Rate/1000 Sheets .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Gathering None x None 100.00 Rate/Form/1000 Order Quantity 2,000.00
Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
Folding None x None 100.00 Rate/Form/1000 Order Quantity 2,000.00
Shrink Wrapping 1 x 5000 4.00 Rate/Box/Quantity 20,000.00
Spiral Binding None x None .70 Rate/Calender-Inch/Order Quantity 39,375.00

Total Cost : 197381.6

Price : 39.48

Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Pages Job Quantity 8000
WOODFREE, 609.6x939.8 (24x37) , 120 GSM,
Job Size (mm) H=228.6; L=285.75; Pages=52 Paper UNCOATED, 0.12 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00284
Color Strip (mm) 0 Paper By Self
Gripper (mm) 24 Plate Type CTP Plate
Printing Style 7 Set FB Grain Direction Across Grain
Job Trim (mm) L=0; T=3; R=3; B=3; Colors Front=4; Back=4; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg 8 COLOUR 28X40 4+4 Cut Sheet Size 601.5x938.4 MM (23.68x36.94 INCH)
Sets 7 Balance Piece 8.1x939.8 MM (0.32x37 INCH)
Pages Per Sheet 16 Full Sheets 26788
Execution Time 0 Cut Sheets 26000
Wastage in % 1.48 Mk Ready Sheets 0
Total Waste in Kg 27.177 Wastage Type Machine Default Wastage % - 3.03
Paper Required 1841.63 KG /53 Ream(500), 288 Sheets Wastage Sheets 788 Waste sheet wt. 53.37

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 28 550.00 Rate/Plate 15,400.00
Paper 1841.628 80.00 Rate/Kg 147,330.20
Make Ready 7 .00 Rate/Make Ready .00
Printing 4000 75.00 Rate/1000/Color 31,200.00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 4000 .00 Rate/1000/Color .00

Forms Sets Pages Sheets Impressions/Set Rate Amount

3 6 48 15000 5000 150 18000
1 1 4 1250 3000 0.0001 2000
3 6 48 24000 8000 150 28800
1 1 4 2000 4000 150 2400
3 6 48 30000 10000 150 36000
1 1 4 2500 5000 150 3000

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
Packing 154 Boxes x 12 50.00 Rate/Packing Box Wt(Kg) 7,700.00
Plate Making None x None .00 Rate/Plate .00
P2 - Back Side Printing None x None .00 Rate/1000 Sheets .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Gathering None x None 100.00 Rate/Form/1000 Order Quantity 3,200.00
Folding None x None 100.00 Rate/Form/1000 Order Quantity 3,200.00
Shrink Wrapping 1 x 8000 4.00 Rate/Box/Quantity 32,000.00
Spiral Binding None x None .70 Rate/Calender-Inch/Order Quantity 63,000.00

Total Cost : 303030.2

Price : 37.88

Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Pages Job Quantity 10000
WOODFREE, 609.6x939.8 (24x37) , 120 GSM,
Job Size (mm) H=228.6; L=285.75; Pages=52 Paper UNCOATED, 0.12 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00284
Color Strip (mm) 0 Paper By Self
Gripper (mm) 24 Plate Type CTP Plate
Printing Style 7 Set FB Grain Direction Across Grain
Job Trim (mm) L=0; T=3; R=3; B=3; Colors Front=4; Back=4; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg 8 COLOUR 28X40 4+4 Cut Sheet Size 601.5x938.4 MM (23.68x36.94 INCH)
Sets 7 Balance Piece 8.1x939.8 MM (0.32x37 INCH)
Pages Per Sheet 16 Full Sheets 33288
Execution Time 0 Cut Sheets 32500
Wastage in % 1.48 Mk Ready Sheets 0
Total Waste in Kg 33.772 Wastage Type Machine Default Wastage % - 2.42
Paper Required 2288.49 KG /66 Ream(500), 288 Sheets Wastage Sheets 788 Waste sheet wt. 53.37

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 28 550.00 Rate/Plate 15,400.00
Paper 2288.492 80.00 Rate/Kg 183,079.40
Make Ready 7 .00 Rate/Make Ready .00
Printing 5000 75.00 Rate/1000/Color 39,000.00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 5000 .00 Rate/1000/Color .00

Forms Sets Pages Sheets Impressions/Set Rate Amount

3 6 48 15000 5000 150 18000
1 1 4 1250 3000 0.0001 2000

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 3 6 48 24000 8000 150 28800
1 1 4 2000 4000 150 2400
3 6 48 30000 10000 150 36000
1 1 4 2500 5000 150 3000

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Packing 191 Boxes x 12 50.00 Rate/Packing Box Wt(Kg) 9,550.00
Plate Making None x None .00 Rate/Plate .00
P2 - Back Side Printing None x None .00 Rate/1000 Sheets .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Gathering None x None 100.00 Rate/Form/1000 Order Quantity 4,000.00
Folding None x None 100.00 Rate/Form/1000 Order Quantity 4,000.00
Shrink Wrapping 1 x 10000 4.00 Rate/Box/Quantity 40,000.00
Spiral Binding None x None .70 Rate/Calender-Inch/Order Quantity 78,750.00

Total Cost : 373779.3

Price : 37.38

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Cover Job Quantity 5000
SBS, 510x760 (20.08x29.92) , 280 GSM, COATED,
Job Size (mm) H=235; L=583 Paper 0.28 mm, STOCKLOT
Job Size (Inch) H=9.25; L=22.95; Paper Code P00206
Color Strip (mm) 0 Paper By Self
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=4; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 482x583 MM (18.98x22.95 INCH)
Total Ups 2 Balance Piece 510x177 MM (20.08x6.97 INCH)
Pages Per Sheet Full Sheets 2650
Execution Time 19 Cut Sheets 2500
Wastage in % 27.5 Mk Ready Sheets 0
Total Waste in Kg 79.093 Wastage Type Machine Default Wastage % - 6
Paper Required 287.599 KG /5 Ream(500), 150 Sheets Wastage Sheets 150 Waste sheet wt. 11.8

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 4 300.00 Rate/Plate 1,200.00
Paper 287.599 80.00 Rate/Kg 23,007.92
Make Ready 1 .00 Rate/Make Ready .00
Printing 2500 .00 Rate/1000/Color 1,500.00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 2500 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Die Making 11.25 x 9 2,000.00 Rate/Job 2,000.00
Plate Making None x None .00 Rate/Plate .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Tharmal Lamination Gloss 18.98 x 22.95 2.00 Rate/100 Sq.Inch/Sheet-1 5,771.58
Foiling Gold 18.98 x 22.95 1.50 Rate/100 Sq.Inch/Unit 34,629.48

Total Cost : 68108.98

Price : 13.62

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Cover Job Quantity 8000
SBS, 510x760 (20.08x29.92) , 280 GSM, COATED,
Job Size (mm) H=235; L=583 Paper 0.28 mm, STOCKLOT
Job Size (Inch) H=9.25; L=22.95; Paper Code P00206
Color Strip (mm) 0 Paper By Self
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=4; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 482x583 MM (18.98x22.95 INCH)
Total Ups 2 Balance Piece 510x177 MM (20.08x6.97 INCH)
Pages Per Sheet Full Sheets 4200
Execution Time 30 Cut Sheets 4000
Wastage in % 27.5 Mk Ready Sheets 0
Total Waste in Kg 125.355 Wastage Type Machine Default Wastage % - 5
Paper Required 455.818 KG /8 Ream(500), 200 Sheets Wastage Sheets 200 Waste sheet wt. 15.74

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 4 300.00 Rate/Plate 1,200.00
Paper 455.818 80.00 Rate/Kg 36,465.44
Make Ready 1 .00 Rate/Make Ready .00
Printing 4000 .00 Rate/1000/Color .00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 4000 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Die Making 11.25 x 9 2,000.00 Rate/Job 2,000.00
Plate Making None x None .00 Rate/Plate .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Tharmal Lamination Gloss 18.98 x 22.95 2.00 Rate/100 Sq.Inch/Sheet-1 9,147.41
Foiling Gold 18.98 x 22.95 1.50 Rate/100 Sq.Inch/Unit 54,884.47

Total Cost : 103697.3

Price : 12.96

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content Book Cover Job Quantity 10000
SBS, 510x760 (20.08x29.92) , 280 GSM, COATED,
Job Size (mm) H=235; L=583 Paper 0.28 mm, STOCKLOT
Job Size (Inch) H=9.25; L=22.95; Paper Code P00206
Color Strip (mm) 0 Paper By Self
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=4; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 482x583 MM (18.98x22.95 INCH)
Total Ups 2 Balance Piece 510x177 MM (20.08x6.97 INCH)
Pages Per Sheet Full Sheets 5200
Execution Time 37 Cut Sheets 5000
Wastage in % 27.5 Mk Ready Sheets 0
Total Waste in Kg 155.201 Wastage Type Machine Default Wastage % - 4
Paper Required 564.346 KG /10 Ream(500), 200 Sheets Wastage Sheets 200 Waste sheet wt. 15.74

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 4 300.00 Rate/Plate 1,200.00
Paper 564.346 80.00 Rate/Kg 45,147.68
Make Ready 1 .00 Rate/Make Ready .00
Printing 5000 150.00 Rate/1000/Color 3,000.00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 5000 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Die Making 11.25 x 9 2,000.00 Rate/Job 2,000.00
Plate Making None x None .00 Rate/Plate .00
Cutting None x None .00 Rate/1000 Sheets .00
P1 - Front Side Printing None x None .00 Rate/1000 Sheets .00
Tharmal Lamination Gloss 18.98 x 22.95 2.00 Rate/100 Sq.Inch/Sheet-1 11,325.37
Foiling Gold 18.98 x 22.95 1.50 Rate/100 Sq.Inch/Unit 67,952.20

Total Cost : 130625.2

Price : 13.06

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content BOARD Job Quantity 5000
KAPA BOARD 1.9 MM, 787.4x1041.4 (31x41) , 1254
Job Size (mm) H=228.6; L=285.75/CH=228.6,CL=285.75 Paper GSM, COATED, 1.254 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00246
Color Strip (mm) 0 Paper By
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=0; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 457.2x297.75 MM (18x11.72 INCH)
Total Ups 2 Balance Piece 32.45x1041.4 MM (1.28x41 INCH)
Pages Per Sheet Full Sheets 530
Execution Time 19 Cut Sheets 2500
Wastage in % 16.99 Mk Ready Sheets 0
Total Waste in Kg 92.609 Wastage Type Machine Default Wastage % - 6
Paper Required 544.987 KG /530 Sheet(1), 0 Sheet Wastage Sheets 150 Waste sheet wt. 25.61

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 0 300.00 Rate/Plate .00
Paper 530 50.00 Rate/Sheet 26,500.00
Make Ready 1 .00 Rate/Make Ready .00
Printing 2500 .00 Rate/1000/Color .00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 2500 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Cutting None x None .00 Rate/1000 Sheets .00

Total Cost : 26500

Price : 5.3

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content BOARD Job Quantity 8000
KAPA BOARD 1.9 MM, 787.4x1041.4 (31x41) , 1254
Job Size (mm) H=228.6; L=285.75/CH=228.6,CL=285.75 Paper GSM, COATED, 1.254 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00246
Color Strip (mm) 0 Paper By Self
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=0; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 457.2x297.75 MM (18x11.72 INCH)
Total Ups 2 Balance Piece 32.45x1041.4 MM (1.28x41 INCH)
Pages Per Sheet Full Sheets 840
Execution Time 0 Cut Sheets 4000
Wastage in % 16.99 Mk Ready Sheets 0
Total Waste in Kg 146.777 Wastage Type Machine Default Wastage % - 5
Paper Required 863.753 KG /840 Sheet(1), 0 Sheet Wastage Sheets 200 Waste sheet wt. 34.14

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 0 300.00 Rate/Plate .00
Paper 840 50.00 Rate/Sheet 42,000.00
Make Ready 0 .00 Rate/Make Ready .00
Printing 4000 .00 Rate/1000/Color .00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 4000 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Cutting None x None .00 Rate/1000 Sheets .00

Total Cost : 42000

Price : 5.25

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required
 Costing Sheet
JOB DETAILS
Job Name Its Time to Learn ART - Part 1 (with free Quotation No. 403.1
Content BOARD Job Quantity 10000
KAPA BOARD 1.9 MM, 787.4x1041.4 (31x41) , 1254
Job Size (mm) H=228.6; L=285.75/CH=228.6,CL=285.75 Paper GSM, COATED, 1.254 mm, STOCKLOT
Job Size (Inch) H=9; L=11.25; Paper Code P00246
Color Strip (mm) 0 Paper By Self
Gripper (mm) 12 Plate Type CTP Plate
Printing Style Single Side Grain Direction With Grain
Job Trim (mm) Colors Front=0; Back=0; Sp.FC=0; Sp.BC=0
Stripping Margin L=0; T=0; R=0; B=0; Plate No
Printing Margin Die No

Remark Artwork No

PLAN DETAILS
Machine Heidelberg SM 74 20X30 Cut Sheet Size 457.2x297.75 MM (18x11.72 INCH)
Total Ups 2 Balance Piece 32.45x1041.4 MM (1.28x41 INCH)
Pages Per Sheet Full Sheets 1040
Execution Time 0 Cut Sheets 5000
Wastage in % 16.99 Mk Ready Sheets 0
Total Waste in Kg 181.724 Wastage Type Machine Default Wastage % - 4
Paper Required 1069.41 KG /1040 Sheet(1), 0 Sheet Wastage Sheets 200 Waste sheet wt. 34.14

Grain Direction

COST DETAILS Quantity Rate @ AMOUNT

Plates 0 300.00 Rate/Plate .00
Paper 1040 50.00 Rate/Sheet 52,000.00
Make Ready 0 .00 Rate/Make Ready .00
Printing 5000 .00 Rate/1000/Color .00
Special Color(F) .00 .00
Special Color(B) .00 0
Coating (None) 5000 .00 Rate/1000/Color .00

OPERATIONS DETAIL Size W x Size L Rate @ AMOUNT

Cutting None x None .00 Rate/1000 Sheets .00

Total Cost : 52000

Price : 5.2

Training

AUTHORISED SIGN PREPARED BY

This is Computer Generated document signature not required