 |
 |
 |
 |
 |
 |
 |
RAW MATERIAL COST
SINGLE PE CUP PAPER RS.72000-00 / TON(IPC)
SINGLE COLOUR PRINTING RS.2000/TON
PUNCHING CHARGES RS.2000 /TON
TRANSPORT CHARGES RS.1000 /TON
TOTAL RAW MATERIAL COST RS 77000 / TON (IPC)
SINGLE COLOUR PRINTING RS.2000/TON
PUNCHING CHARGES RS.2000 /TON
TRANSPORT CHARGES RS.1000 /TON
TOTAL RAW MATERIAL COST RS 77000 / TON (IPC)
ONE-MONTH PRODUCTION CAPACITY
PRODUCTION SPEED 48CUPS / MINUTE
2880CUPS PER HOUR, 46000CUPS, 2SHIFTS / 16HOURS / DAY
ONE MONTH PRODUCTION 46000CUPS X 24DAYS = 1100000CUPS
2880CUPS PER HOUR, 46000CUPS, 2SHIFTS / 16HOURS / DAY
ONE MONTH PRODUCTION 46000CUPS X 24DAYS = 1100000CUPS
ONE-MONTH PRODUCTION CAPACITY
PRODUCTION SPEED 48CUPS / MINUTE
2880CUPS PER HOUR, 46000CUPS, 2SHIFTS / 16HOURS / DAY
ONE MONTH PRODUCTION 46000CUPS X 24DAYS = 1100000CUPS
2880CUPS PER HOUR, 46000CUPS, 2SHIFTS / 16HOURS / DAY
ONE MONTH PRODUCTION 46000CUPS X 24DAYS = 1100000CUPS
CUP FORMING COST FOR 2SHIFT PRODUCTION
DAY SHIFT 10HOURS RS3000-00 + HELPER RS2000-00 RS5000-00
NIGHT SHIFT 10HOURS RS3000-00 + HELPER RS2000-00 RS5000-00
FACTORY RENTAL = RS5000-00 / MONTH (NORMAL) RS5000-00
OFFICE EXPENSES = RS5000-00 (PHONES, PETROL, SUNDRIES) RS5000-00
ELECTRICITY 5KWH X 16HOURS X 25DAYS X 5RUPEES RS10000-00
MARKETTING EXPENSES RS5000-00
TOTAL EXPENSES FOR ONE MONTH RS35000-00
ONE CUP FORMING COST = RS35000-00 / 1100000 3.18PAISA
ONE BOTTOM ROUND COST= 6.5cm X 6.5cm X 1100gsm = 0.78gram X .06 4.75PAISA
PACKAGING COST 1.75PAISA
TOTAL FIXED COST FOR 52MM BOTTOM DIA CUPS 10PAISA
NIGHT SHIFT 10HOURS RS3000-00 + HELPER RS2000-00 RS5000-00
FACTORY RENTAL = RS5000-00 / MONTH (NORMAL) RS5000-00
OFFICE EXPENSES = RS5000-00 (PHONES, PETROL, SUNDRIES) RS5000-00
ELECTRICITY 5KWH X 16HOURS X 25DAYS X 5RUPEES RS10000-00
MARKETTING EXPENSES RS5000-00
TOTAL EXPENSES FOR ONE MONTH RS35000-00
ONE CUP FORMING COST = RS35000-00 / 1100000 3.18PAISA
ONE BOTTOM ROUND COST= 6.5cm X 6.5cm X 1100gsm = 0.78gram X .06 4.75PAISA
PACKAGING COST 1.75PAISA
TOTAL FIXED COST FOR 52MM BOTTOM DIA CUPS 10PAISA
BLANK SHEED DETAILS
- 100ML
- 1100 gsm/79x59
- cmx36 UPS
- 86.23G/S
- 11596S/T
- 417536B
- 2395KG
- 781KG
- 3176KG
- 150ML
- 1100 gsm/79x59
- cmx28 UPS
- 86.23G/S
- 11596S/T
- 324750B
- 3079KG
- 781KG
- 3860KG
- 210ML
- 1100 gsm/83x62
- cmx24 UPS
- 95.20G/S
- 10500S/T
- 239162B
- 4181KG
- 781KG
- 4962KG
- PAPER CUP SIZE
- BLANK COSTING
- ABOVE FIXED COST
- MANUFACTURING COSTING
- 100 ML
- 15.6 PAISA
- 10 PAISA
- 25.6 PAISA
- 150 ML
- 20 PAISA
- 10 PAISA
- 30 PAISA
- 210 ML
- 25.8 PAISA
- 10 PAISA
- 35.8 PAISA
- PAPER CUP SIZE
- MANUFACTURING PRICE
- MARKET SELLING PRICE
- PROFIT
- 100 ML
- 25.6 PAISA
- 30 PAISA
- 4.4 PAISA
- 150 ML
- 30 PAISA
- 33 PAISA
- 3 PAISA
- 210 ML
- 35.8 PAISA
- 42 PAISA
- 6.2 PAISA
AVERAGE PROFIT = 4.5PAISA / CUP
MONTHLY PROFIT = 1100000 CUPS X 4.5PAISA =RS49500
INTEREST RATE AND DEPRECIATION DEDUCTABLE FROM THE ABOVE PROFIT
MONTHLY PROFIT = 1100000 CUPS X 4.5PAISA =RS49500
INTEREST RATE AND DEPRECIATION DEDUCTABLE FROM THE ABOVE PROFIT