Max Creative Point

Estimate Details (Testing - Estimate-Id: 4)

Client

Job Name

Job Type

Quantity

Ply Count

Sheet UPS

Remarks

gbf

Estimate Calculator (Testing - Estimate-Id: 4)

Component	Parameters	Qty(400) (₹)	Qty(1600) (₹)	Qty(5000) (₹)
calculate Development Cost Calculation Formula: If Rider is greater than 0: → Use formula: Amount ÷ (Qty × Rider) Otherwise: → Use formula: Amount ÷ Qty		2.50	0.63	0.20
layers Wrapper Wrapper Master Details Name: Chima-SDX White Back GSM: 300 Rate: ₹ 43 In Cartage: 5 Paper Weight Scientific Factor: 1550000 Calculation Formula: (L × W × GSM × Rate)/PaperWeightScientificFactor/sheetUps		16.41	16.41	16.41
straighten Fali - 1 Fali Master Details Face Paper: Sahota SDX Face GSM: 200 Face Rate: ₹ 44.5 Face In Cartage: 6 Corr Paper: Chima-SDX White Back Corr GSM: 300 Corr Rate: ₹ 43 Corr In Cartage: 5 Paper Weight Scientific Factor: 1550000 Corrugation Cost: 5 Corrugated Paper Factor: 1.5 Paper Weight Variation: 1.05 Sheet Ups: 0.50 Calculation Formula: [L34 × W29 × GSM200 × (Rate44.5 + 5) ÷ 1550000 ÷ 0.50] + [1.5 × L34 × W29 × GSM300 × (Rate43 + 5) ÷ 1550000 ÷ sheetUps0.50] × 1.05		42.08	42.08	42.08
straighten Fali - 2 Fali Master Details Face Paper: K 150g (18) Face GSM: 140 Face Rate: ₹ 30 Face In Cartage: 0.5 Corr Paper: SK 120G (18) Corr GSM: 120 Corr Rate: ₹ 25 Corr In Cartage: 0.5 Paper Weight Scientific Factor: - Corrugation Cost: - Corrugated Paper Factor: - Paper Weight Variation: - Sheet Ups: 0.50 Calculation Formula: [L34 × W29 × GSM140 × (Rate30 + 0) ÷ 0 ÷ 0.50] + [0 × L34 × W29 × GSM120 × (Rate25 + 0) ÷ 0 ÷ sheetUps0.50] × 0		13.76	13.76	13.76
print Printing Cost Printing Master Details Paper Cost: ₹400.00 Rate per Color: ₹200.00 per 1000 impressions Minimum Charge For: 3000 Impressions Charges Colors Required: 4 Sheet UPS: 0.50 Calculation Formula: Let `Sheet = Qty ÷ Sheet UPS` If Sheet ≤ Minimum Charge Impression(i.e:3000): → Use formula: ((Rate per Color ÷ Impressions) × Colors × Impression Charges) ÷ Qty Otherwise (i.e. Sheet > Minimum Charge Impression ): → Use formula: ((Rate per Color ÷ Impressions) × Colors) × Sheet ÷ Qty		6.00	1.60	1.60
featured_video Printing Plate Printing Plate Details Plate Cost: 400 Colors Required: 4 Calculation Formula: (Paper Cost × Colors Required) ÷ Quantity ÷ Plate Usage		4.00	1.00	0.32
filter Lamination Lamination Master Details Master Lamination Rate: ₹3.25 Length: 30 cm Width: 30 cm Sheet UPS: 0.50 Calculation Formula: (Length × Width × Rate) ÷ 100 ÷ Sheet UPS		5.54	5.54	5.54
highlight Hybrid UV Hybrid UV Master Details Rate: ₹2.50 Length: 30 cm Width: 30 cm Quantity: 1 Sheet UPS: 0.50 Calculation Formula: ((Length × Width × Rate) ÷ Quantity) ÷ Sheet UPS		9.00	2.25	0.72
content_cut Die Making Die Making Details Amount: ₹2,000.00 Rider: 2 Calculation Formula: (Amount ÷ (Qty × Rider))	Repeat New	2.50	0.63	0.20
construction Die Cutting Die Cutting Master Details Rate: ₹0.65 Minimum Quantity: 1000 Sheet UPS: 0.50 Calculation Formula: If the calculated number of sheets (Qty ÷ Sheet UPS) is less than or equal to 3000, then: → Use formula: (Rate × Minimum Quantity) ÷ Quantity Otherwise (i.e. sheets more than 3000), then: → Use formula: Rate ÷ Sheet UPS		1.63	1.30	1.30
push_pin Pin Cost Pin Master Details Master Pin Cost: ₹ 0.11 Calculation Formula: Pin Cost = Pin Rate × Quantity Used		2.42	2.42	2.42
delete Wastage Wastage Cost Details Wastage Sheets ₹100 Calculation Formula: (Single Wrapper Cost × No. of Sheets) ÷ Quantity		2.05	2.05	2.05
local_shipping In Cartage Summary In Cartage Calculation Calculation Formula: Part 1 (Fali): [L × W × GSM × (In Cartage Rate + Corrugation Cost) ÷ PaperWeightScientificFactor ÷ sheetUps] + [Corrugated Paper Factor × L × W × GSM × (In Cartage Rate + Corrugation Cost) ÷ PaperWeightScientificFactor ÷ sheetUps] × Paper Weight Variation Part 2 (Wrapper): (L × W × GSM × Rate)/PaperWeightScientificFactor/sheetUps	Fali-1: ₹4.61 , Fali-2: ₹0.21 Fali Wrapper	6.73	6.73	6.73
airport_shuttle Out Cartage Out Cartage Details Calculation Formula: Cost ÷ Quantity	Rate Cost	0.06	0.01	0.00
content_paste Sheet Pasting Sheet Pasting Master Details Pasting Cost: 0.75000 Sheet UPS: 0.50 Calculation Formula: (Ply Multiplier × Pasting Cost) ÷ Sheet UPS Explanation: - 3 Ply = 1 × 0.75 ÷ Sheet UPS - 5 Ply = 2 × 0.75 ÷ Sheet UPS - 7 Ply = 3 × 0.75 ÷ Sheet UPS		3.00	3.00	3.00
attach_file Gum Gum Master Details Master Gum Cost: ₹0.000170 Sheet UPS: 0.50 Calculation Formula: (Ply × Length × Width × Gum Cost) ÷ Sheet UPS		0.67	0.67	0.67
account_balance_wallet Other Expenses		96.00	96.00	96.00
percent Discount		-43.00	-43.00	-43.00
summarize GRAND TOTAL		171.35	153.08	150.00

Financial Summary	Qty(400)	Qty(1600)	Qty(5000)
C Cost	₹ 171.35	₹ 153.08	₹ 150.00
PM Profit Percentage	15.00%	15.00%	15.00%
Ppt Profit Per Item	₹ 25.70	₹ 22.96	₹ 22.50
TP Total Profit	10281.00	36739.20	112500.00
FP Final Price	₹ 197.053	₹ 176.042	₹ 172.50

Paper Usage Summary	Qty(400)	Qty(1600)	Qty(5000)
W Wrapper	Chima-SDX White Back 300 GSM @ ₹43.00	Chima-SDX White Back 300 GSM @ ₹43.00	Chima-SDX White Back 300 GSM @ ₹43.00
L Lamination	The Mat @ ₹3.25	The Mat @ ₹3.25	The Mat @ ₹3.25
CP Corrugated Papers	Fali-1: Flow Face: Sahota SDX @ ₹44.50 Corr: Chima-SDX White Back @ ₹43.00 Fali-2: falitest Face: K 150g (18) @ ₹30.00 Corr: SK 120G (18) @ ₹25.00	Fali-1: Flow Face: Sahota SDX @ ₹44.50 Corr: Chima-SDX White Back @ ₹43.00 Fali-2: falitest Face: K 150g (18) @ ₹30.00 Corr: SK 120G (18) @ ₹25.00	Fali-1: Flow Face: Sahota SDX @ ₹44.50 Corr: Chima-SDX White Back @ ₹43.00 Fali-2: falitest Face: K 150g (18) @ ₹30.00 Corr: SK 120G (18) @ ₹25.00
RR Roll Requirement ??	Fali-1 Flow : 347.33 kg Fali-2 falitest : 170.99 kg	Fali-1 Flow : 1389.31 kg Fali-2 falitest : 683.97 kg	Fali-1 Flow : 4341.58 kg Fali-2 falitest : 2137.39 kg
WA Wastage	₹820.50 (100sheets)	₹820.50 (100sheets)	₹820.50 (100sheets)

New Message

Estimate Details (Testing - Estimate-Id: 4)

Estimate Calculator (Testing - Estimate-Id: 4)