CostModel-27.02.23L.xlsx

	B	C	D	F	G	H	I	J	K
1
2				RM Prices dated	24/2/2022
3	Roll	Kgs	Top
4	Pouch	Nos	Bottom
5			Side
6			None
7
8
9
10				Substrate	Density	Rate Per Kg			Nomenclature
11
12				12 PET	1.4	100	24/2/2022	12	PET
13				10 PET	1.4	107	17/2/2023	10	PET
14				10 Met PET	1.4	125	17/2/2023	10	Met PET
15				12 CC PET	1.4	106		12	CC PET
16				18 BOPP	0.91	192	24/2/2022	18	BOPP
17				12 Met PET	1.4	117		12	Met PET
18				12 CC Met PET	1.4	126		12	CC Met PET
19				18 Met BOPP HS	0.92	210	24/2/2022	18	Met BOPP HS
20				Aluminium Foil 9 M	2.71	495	24/2/2022		Aluminium Foil
21				Aluminium Foil 6 M	2.71	505	24/2/2022		Aluminium Foil
22				PE N	0.92	135	24/2/2022		PE N
23				PE W	0.93	143	24/2/2022		PE W
24				Extrusion PE	0.94	150	17/2/2023		Extrusion PE
25				No Substrate	0	0			NS
26				No Substrate	0	0			NS
27
28				Take Cost of Liquid form
29				Colour Ink	250.00			4	Base Cell Charges per 1000 Sq mm
30				White Ink	250.00			17	Engraving Charges per 1000 Sq mm
31				Adhesive Solventless	250.00
32				Solvent	85.00
33				Adhesive Solvent based	250.00
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100