Product Name

Item Name

NIMKO
Rate

Raw Material Charges

Material

3.15

Packing Charges
Pack

1.50

Box

0.417

Master Carton

0.069

Over Head Charges

Frieght

0.2

Promotion

0.00

Labour Charges

0.30

Total Cost Per Pack

5.62

Profit %

22%

Profit Per Pack

Profit Per Box

1.21
26.66

Profit Per Carton

524

Pack Whole Sale Price

Box Whole Sale Price (x 2 0)
Carton Trade Price
Whole Sale %

Pack Trade Price

Box Trade Price (x 2 4)
Carton Trade Price
Retail %

Pack Retail Price

Box Retail Price (x 3 0)

6.83
82.00
2952.00
9.8%

7.50
90.00
3240.00
33.3%

10.00
120.00

Rate of 1000gms (Rs.)

Rate of 1gms (Rs.)
Per Pack Quantity (gms)
Per Pack Cost

Rate of Box
Pack per Box
Box cost per pack
Rate of M. Carton
Box Per M. Carton
Pack per M.Carton
M.Carton cost per pack

Frieght per Carton

Frieght per Pack

MATERIAL
NIMKO
Material
90.0
0.090
35
3.15
Packing
Big pack
Packs per box
5.00
12
0.42
30
36
432
0.069
O.H.
Big pack
Packs per box
80
0.2

PESH
SONF
KHOPRA
KHAJOOR
MISRI

100
160
80
120

LAHORE
80
160
80
120

FSD (EST)
70
160
80
120

CUR. FORMULA
1
0.125
0.125
0.125

NEW FORMULA
100
1
20
0.1
10
0.25
15

100
16
20
0

1.375

145

136

105.4545455

1.35

100.7407