Rate of Input

Input (B. Dust, B. Furnace & Rotary) @

Battery Price (PP) 100.00
Breaking Cost 0.50
Battery Price (VRLA) 100.00
Battery Price (EB) 100.00
Battery Price (Tower) 100.00
Battery Price (Sunka/MC) 100.00
Connector Lead 100.00
Container (PP) 100.00
Container (VRLA) 100.00
Container (EB) 100.00
Container (Tower) 100.00
Container (Sunka/MC) 100.00
Marble Stone 100.00
Iron Oxide Dust 100.00
Hard Coke 100.00
B. Furnace Dust 100.00
Elec. Cost (B. Fur.)
Labor Cost (B. Fur.)
Dep. Cost (B. Fur.)
Other FOH (B. Fur.) 3.00
Input (Rotary) @
Battery Price 100.00
Breaking Cost 100.00
Connector Lead 100.00
Container 100.00
Dross 100.00
Kit/Slug/Rotary Dust 100.00
Iron Oxide Dust 100.00
Soda Ash 100.00
Hard Coal 100.00
Diesel 100.00
Elec. Cost (Rot.)
Labor Cost (Rot.)
Dep. Cost (Rot.)
Other FOH (Rot.) 3.00
Input (Lead) @
Cable Lead 100.00
Connector Lead 100.00
RML (Round Lead) 100.00
RRL (Virgin-Import) 100.00
RRL (Pure-Local) 100.00
RRL (Pure-Inhouse) 100.00
B. Furnace Lead 100.00
Rotary Lead 100.00
A. Lead: 1.65% 106.60
A. Lead: 2.50% 106.79
A. Lead: 2.80% 106.60
Cal. Alloy (P) 121.48
Cal. Alloy (N) 119.46
Cal. Sil. Alloy (P) 122.18
Cal. Allu. Alloy 100.00
Dross 70.00
Dross (Pure/Cal) 80.00
Antimony 100.00
Arsenic 100.00
Caustic Soda 100.00
Selenium 100.00
Tin 100.00
Old Copper Cable 100.00
Ferrous Sulphide (New) 100.00
Soda Ash 100.00
Sodium Nitrate 100.00
Sulfur 100.00
Silver 100.00
Calcium 100.00
Tin Alloy 100.00
Diesel 100.00
Elec. Cost (Lead)
Labor Cost (Lead)
Dep. Cost (Lead)
Other FOH (Lead) 3.00
Input (Oxide) @
RRL (Pure-Inhouse) 100.00
RRL (Virgin-Import) 100.00
Dross 70.00
Dross (Pure/Cal) 80.00
Mesicoat 100.00
Diesel 100.00
Elec. Cost (Grey)
Labor Cost (Grey)
Dep. Cost (Grey)
Other FOH (Grey) 8.86
Elec. Cost (Red)
Labor Cost (Red)
Dep. Cost (Red)
Other FOH (Red) 2.25
Input (Gauntlet) @
Gauntlet Cloth: 11T 100.00
Gauntlet Cloth: 15T 100.00
Gauntlet Cloth: 21T 100.00
Input (DM Water) @
Caustic Soda 100.00
RO Chemical 100.00
Elec. Cost (DM)
Labor Cost (DM)
Dep. Cost (DM)
Other FOH (DM) 0.54
DM Water 0.55
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
Cork: 5 Ltr. 1.00
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Bottle Monogram: 5 Ltr. 1.75
Bottle Monogram: 2 Ltr. 1.00
Bottle Monogram: 1 Ltr. 0.50
Bottle Monogram: .5 Ltr. 0.60
Carton Monogram: 5/2/1/.5 Ltr. 2.00
Security Seal: 5 Ltr. 0.25
Carton: 5 Ltr. 7.00
Carton: 2 Ltr. 2.50
Carton: 1 Ltr. 1.67
Carton: .5 Ltr. 1.00
Input (Pasting & Filling Mixture) @
Grey Oxide 95.40
Red Oxide 105.18
Fabric Fiber 100.00
Sodium Nitrate 100.00
Barium Sulphate 100.00
Carbon Black 100.00
Carbon Fiber 100.00
Indolin-C/Vanilex N 100.00
Lignin Vanisperse-A 100.00
Anti-oxidant/Pra. Oil (Nuto H-68) 100.00
Charcoal Powder 100.00
Graphite Powder 100.00
Humic Acid 100.00
Sulphuric Acid (1840) 100.00
DM Water 0.55
Input (Small Parts) @
A. Lead: 1.65% 106.60
A. Lead: 2.50% 106.79
A. Lead: 2.80% 106.60
Dross 121.48
Elec. Cost (S. Parts) 70.00
Labor Cost (S. Parts)
Dep. Cost (S. Parts)
Other FOH (S. Parts) 3.00
 Salary
Particulars Name of Items UoM Month Production Salary/Month
Battery Dust Kg 2,000,000 921,560
B. Furnace Lead Kg 3,000,000 1,251,283
Rotary Lead Kg 2,500,000 1,046,206
A. Lead: 1.65% Kg 25,940 31,458
A. Lead: 2.50% Kg 535,491 31,458
A. Lead: 2.80% Kg 303,719 240,453
SFG
RRL (Pure-Inhouse) Kg 1,026,294 145,390
Cal. Alloy (P) Kg 9,819 441,758
Cal. Alloy (N) Kg 15,622 24,845
Cal. Sil. Alloy (P) Kg 7,477 27,226
Grey Oxide Kg 778,025 225,979
Red Oxide Kg 77,661 542,023
Gauntlet Meter 33,624 241,853
DM Water Ltr. 1,300,000 181,681
Small Parts Kg 90,838 1,287,624
Grid Kg 649,434 2,153,833
Pasting Kg 1,168,566 1,458,386
Filling Kg 270,668 479,293
Formation Kg 1,024,221 3,950,998
Battery Charging 250,000 276,016
15,067,400.20 14,959,320.94
14,959,320.94

Plant & Mach Closing Value Ratio KW

Battery Dust 4,303,228.00 0.65% 5.00
Blast Furnace 51,118,202.00 7.70% 90.00
Rotary 29,771,639.00 4.49% 70.00
1.65% 9,906,631.86 1.49% 23.57
2.50% 9,906,631.86 1.49% 23.57
2.80% 9,906,631.86 1.49% 23.57
Pure Lead 9,906,631.86 1.49% 23.57
Calcium Alloy (P) 9,906,631.86 1.49% 23.57
Calcium Alloy (N) 9,906,631.86 1.49% 23.57
Cal. Silver Alloy 9,906,631.86 1.49% 23.57
Grey Oxide 51,744,273.50 7.80% 175.00
Red Oxide 51,744,273.50 7.80% 100.00
Gauntlet 5,000,000.00 0.75% 5.00
DM Water 8,989,958.00 1.36% 25.00
Small Parts 1,087,660.00 0.16% 50.00
Grid 75,723,862.00 11.41% 215.00
Paste 59,780,438.00 9.01% 315.00
Filling
Formed 142,379,650.00 21.46% 565.00
Battery Charging 10,000,000.00 1.51% 530.00
Common 102,475,163.00 15.45% 140.00
663,464,770.00 100.00% 2,450

Salary
Battery Dust 2,000,000.00 13.34% 820,310.04
Blast Furnace 3,000,000.00 20.02% 1,230,465.07
Rotary 2,500,000.00 16.68% 1,025,387.56
1.65% 25,940.00 0.17% 10,639.42
2.50% 25,940.00 0.17% 10,639.42
2.80% 535,491.33 3.57% 219,634.46
Pure Lead 303,719.33 2.03% 124,572.01
Calcium Alloy (P) 1,026,293.92 6.85% 420,939.60
Calcium Alloy (N) 9,818.50 0.07% 4,027.11
Cal. Silver Alloy 15,622.40 0.10% 6,407.61
Grey Oxide 7,477.38 0.05% 3,066.88
Red Oxide 778,025.22 5.19% 319,110.95
Gauntlet 77,661.17 0.52% 31,853.12
DM Water 33,624.08 0.22% 13,791.09
Small Parts 1,300,000.00 8.67% 533,201.53
Grid 90,837.66 0.61% 37,257.52
Paste 649,434.32 4.33% 266,368.75
Filling 1,168,565.63 7.80% 479,293.06
Formed 1,168,565.63 7.80% 479,293.06
Battery Charging 270,668.02 1.81% 111,015.85
14,987,684.58 100% 6,147,274.10
Salary Utility Depreciation
Salary/Kg Electricity/Month Electricity/Kg Depreciation/Month Depreciation/Kg
0.46 153,496.10 0.08 108,387 0.05
0.42 764,972.02 0.25 431,855 0.14
0.42 605,068.93 0.24 282,546 0.11
1.21 154,349.91 5.95 60,796 2.34
0.06 154,349.91 0.29 60,796 0.11
0.79 185,200.27 0.61 81,801 0.27
0.14 171,167.83 0.17 72,246 0.07
44.99 214,915.51 21.89 102,032 10.39
1.59 153,373.84 9.82 60,131 3.85
3.64 153,725.24 20.56 60,371 8.07
0.29 1,134,723.95 1.46 312,272 0.40
6.98 695,259.89 8.95 344,035 4.43
7.19 37,109.68 1.10 33,346 0.99
0.14 164,074.49 0.13 55,586 0.04
14.18 402,784.92 4.43 60,146 0.66
3.32 1,399,032.93 2.15 460,280 0.71
1.25 2,081,007.69 1.78 387,184 0.33
1.77 70,749.84 0.26 48,170 0.18
3.86 3,732,825.55 3.64 906,571 0.89
1.10 3,451,608.84 13.81 71,447 0.29
93.80 15,879,797.33 97.58 4,000,000.00 34.34
15,879,797.33 4,000,000.00

Ratio Area Ratio No of Employee Gross Salary

0.20% 34,450.00 7.49% 100,000.00
3.67% 27,280.00 5.93% 67 20,589.44
2.86% 25,200.00 5.48% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
0.96% 1,785.71 0.39% 20,589.44
7.14% 7,250.00 1.58% 17 212,297.00
4.08% 4,000.00 0.87% 212,297.00
0.20% 2,320.00 0.50% 200,000.00
1.02% 9,779.00 2.13% 10 152,627.04
2.04% 14,750.00 3.21% 36 685,838.89
8.78% 4,000.00 0.87% 101 1,924,159.11
12.86% 48,000.00 10.43% 81 1,083,651.96

23.06% 74,363.00 16.17% 145 3,156,095.00

 21.63% 11,466.00 2.49% 150,000.00
5.71% 184,642.00 40.14% 292 5,588,431.00
100.00% 460,000.00 100% 749 13,650,702.00

Electricity Depreciation OFOH

121,088 82,443.46 300,351.02
181,633 123,665.19 450,526.53
151,360 103,054.32 375,438.77
1,571 1,069.29 3,895.55
1,571 1,069.29 3,895.55
32,421 22,073.88 80,417.68
18,388 12,519.84 45,611.21
62,136 42,305.61 154,124.21
594 404.74 1,474.50
946 643.98 2,346.10
453 308.23 1,122.92
47,105 32,071.54 116,840.33
4,702 3,201.33 11,662.81
2,036 1,386.04 5,049.51
78,707 53,588.25 195,228.16
5,500 3,744.49 13,641.59
39,319 26,770.81 97,529.13
70,750 48,170.30 175,489.94
70,750 48,170.30 175,489.94
16,387 11,157.40 40,647.71
907,416.99 617,818.26 2,250,783.17
 O F O/H
OFOH/Month OFOH/Kg
720,295.99 0.36
783,069.31 0.26
682,626.39 0.27
25,663.38 0.99
25,663.38 0.05
102,185.51 0.34
67,379.04 0.07
175,892.04 17.91
23,242.33 1.49
24,113.93 3.22
89,500.31 0.12
165,600.27 2.13
39,943.57 1.19
124,255.38 0.10
375,030.44 4.13
62,401.53 0.10
682,648.40 0.58
175,489.94 0.65
1,081,973.78 1.06
180,418.07 0.72
5,607,393.00 35.73
5,607,393.00
15,879,797.33 4,000,000.00 5607393
Festival Bonus Total Salary Electricity Depreciation O/H
1,250.00 101,250.00 32,408 25,944 419,945
228.77 20,818.22 583,339 308,189 332,543
228.77 20,818.22 453,708 179,492 307,188
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
228.77 20,818.22 152,779 59,727 21,768
10,614.85 222,911.85 1,134,271 311,964 88,377
10,614.85 222,911.85 648,155 311,964 48,760
10,000.00 210,000.00 32,408 30,145 28,281
15,262.70 167,889.74 162,039 54,200 119,206
68,583.89 754,422.78 324,077 6,557 179,802
192,415.91 2,116,575.02 1,393,533 456,536 48,760
108,365.20 1,192,017.16 2,041,688 360,414 585,119
- - -
315,609.50 3,471,704.50 3,662,076 858,401 906,484
 15,000.00 165,000.00 3,435,221 60,290 139,770
558,843.10 6,147,274.10 907,417 617,818 2,250,783
1,308,618.94 14,959,320.94 15,879,797.33 4,000,000.00 5,607,393.00
KHORSHED METAL INDUSTRIES

Grid
Grid Type Production Qty. (Pcs)
Vehicle & Motor Cycle Battery Grid
Grid HPD-1.8 77.00 17,692,900 1,362,353,300
Grid N-1.7 75.00 585,300 43,897,500
Grid N-1.5 68.00 6,385,600 434,220,800
Grid N-1.4 50.00 8,400 420,000
Grid N-1.3 58.00 6,486,000 376,188,000
Grid N-1.2 53.00 13,057,300 692,036,900
Grid NS-1.4 (SB-1.65) 45.00 12,000 540,000
Grid NS-1.4 45.00 4,597,500 206,887,500
Grid NS-1.2 40.00 5,357,300 214,292,000
Grid Mot.C (P)-9A 26.00 158,700 4,126,200
Grid Mot.C (N)-9A 20.00 173,700 3,474,000
Grid Mot (5A) 16.00 318,123 5,089,968
Grid Mot 5A N (Calcium) 16.00 256,050 4,096,800
Grid Mot 5A P (Calcium) 18.00 196,650 3,539,700
Grid Mot YB 2.5 (P) 22.00 36,200 796,400
Grid Mot YB 2.5(N) 9.00 54,700 492,300
Grid Mot 6V P Calcium 16.00 75,200 1,203,200
Grid Mot 6v 16.00 103,400 1,654,400
Grid STD--1 80.00 1,100 88,000
Grid DIN-1.5(P) 58.00 22,800 1,322,400
Grid DIN-1.3(N) 53.00 14,200 752,600
Hybrid/MF Battery Grid - -
Grid - Army 40.00 125,250 5,010,000
Grid N-1.4 ML(P) Silver 50.00 503,200 25,160,000
Grid N-1.4 ML(N) 50.00 9,200 460,000
Grid N 1.2 ML (Calcium) 49.00 1,212,400 59,407,600
Grid NS 1.4 ML (CA) 40.00 90,100 3,604,000
Grid NS 1.4 ML (silver) 40.00 504,500 20,180,000
Grid NS 1.2 ML 34.00 1,104,102 37,539,468
IPS Battery Grid
Grid HPD-2.2 90.00 15,693,000 1,412,370,000
Grid HPD 2.2 (SB-1.65%) 90.00 55,600 5,004,000
Solar Battery Grid - -
Grid Ind (P) 148.00 1,324,120 195,969,760
Grid Ind (N) 120.00 1,542,450 185,094,000
Grid HPD-30T(-)VE 67.50 445,600 30,078,000
Grid HPD 20T (P) 107.00 226,842 24,272,094
Grid HPD 20T(N) 72.00 403,860 29,077,920
EB/Rick Battery Grid - -
Grid Auto Bike(P) 154.00 4,155,491 639,945,614
Grid Auto Bike 2.4 (N) 110.00 5,089,950 559,894,500
Grid HPD-2.4 100.00 214,700 21,470,000
Grid-T.T (P) 273.00 58,047 15,846,831
Grid-T.T (N) 120.00 62,000 7,440,000
Grid R 90T-P 122.00 289,428 35,310,216
Grid R 100T-P 125.00 3,597,803 449,725,375
Grid R 100T-N 95.00 4,923,900 467,770,500
Grid R 110T-P 130.00 770,466 100,160,580
Grid R 110T-N 95.00 1,066,400 101,308,000
Grid IPS-(N) 118.00 2,300 271,400
Grid VRLA-(P) 26.00 70,000 1,820,000
Grid VRLA-(N) 20.00 77,500 1,550,000
Total 99,211,332 7,793,211,826
-

Production of Gauntlet
Jan'24-June'24
Output UoM
Gauntlet
Gauntlet-15T (110 MM) Pc
Gauntlet-21T (200 MM) Pc
Gauntlet-21T (175 MM) Pc
Gauntlet-21T (145 MM) Pc
Gauntlet-21T (135 MM) Pc
Gauntlet-21T (130 MM) Pc
Pasting & Filling
Plate Type Production Qty. (Pcs)
Vehicle & Motor Cycle Battery Plate

Past HPD 1.8 (P) 124.66 234,080 29,180,413

Past N 1.7(P) 120.52 541,808 65,298,700
Past N 1.5 (P) 110.86 6,168,028 683,787,584
Past N 1.5 (N) 105.34 195,830 20,628,732
Past N-1.4(P) 110.00 8,450 929,500
Past N-1.3 (N) 101.20 583,270 59,026,924
Past N 1.2(N) 97.06 12,969,454 1,258,815,205
Past N-1.2 N Calcium 97.06 21,480 2,084,849
Past Ns-1.4 (P) 67.16 4,517,596 303,401,747
Past NS-1.4 P (SB-1.65) 67.00 12,160 814,720
Past NS 1.2(N) 58.42 5,297,762 309,495,256
Past NS-1.2 N (MF-Calcium) 58.42 9,460 552,653
Past HPD-1.8 (N) Calcium 115.00 108,900 12,523,500
Past Mot.C(P)-9A 43.55 43,920 1,912,716
Past Mot.C(N)-9A 25.61 57,660 1,476,673
Past Mot 5A ( P) 25.25 24,228 611,757
Past Mot 5A (N) 20.75 71,622 1,486,157
Past Mot YB 2.5 (P) 26.57 7,736 205,546
Past Mot YB-2.5(N) 18.06 20,400 368,424
Past STD-1 (P) 105.80 532 56,286
Past STD-1(N) 97.06 486 47,171
Hybrid/MF Battery Plate -
Past Army (P) 82.80 37,332 3,091,090
Past Army (N) 73.60 40,374 2,971,526
Past N 1.4 (P) ML (Silver) 110.86 518,000 57,425,480
Past N 1.2 P (ML) 92.00 390,310 35,908,520
Past N 1.2 N ML (Calcium) 83.26 824,168 68,620,228
Past NS 1.4 (P) ML (Cal) 67.16 89,330 5,999,403
Past NS 1.4 (P) ML (Silver) 67.16 499,686 33,558,912
Past NS 1.2 P ML(Ca) 67.16 276,390 18,562,352
Past NS 1.2 (N) ML 58.42 912,270 53,294,813
IPS Battery Plate -
Past HPD-2.2 (P) 138.00 15,842,786 2,186,304,468
Past HPD 2.2 P (SB-1.65%) 139.00 55,480 7,711,720
Past HPD 1.8(N) 115.00 17,489,698 2,011,315,270
Past Singer-P 265.00 289,428 76,698,420
Solar Battery Plate -
Past Ind (P)-110mm 230.00 1,312,116 301,786,680
 Past Ind (N)-110mm 172.50 1,476,776 254,743,860
Past HPD 30T(N) 106.26 480,788 51,088,533
Past HPD 20T (P) 198.00 223,507 44,254,386
Past HPD 20T(N) 106.26 398,546 42,349,498
Exprot Battery Plate -
Past Din-1.5 (P) Export 101.20 22,750 2,302,300
Past Din-1.3 (N) Export 92.00 14,130 1,299,960
Past DIN-1.4 P ML 101.20 24,150 2,443,980
Past N-1.3 (P) 110.86 6,004,418 665,649,779
EB/Rick Battery Palte -
Past Auto Bike (P) 160 380.00 4,061,558 1,543,392,040
Past Auto Bike 2.4 (N) 253.00 5,024,402 1,271,173,706
Past HPD 2.4(P) 138.00 118,360 16,333,680
Past-T.T (P) 410.00 55,111 22,595,510
Past-T.T (N) 253.00 55,320 13,995,960
Past R 100T-P 290.00 3,613,935 1,048,041,150
Past R 100T-N 198.26 4,839,836 959,545,885
Past R 110T-P 310.00 754,334 233,843,540
Past R 110T-N 216.66 1,078,222 233,607,579
Past IPS-(N) 193.66 2,290 443,481
97,720,663 14,023,058,222
- 3,248,016,216.00

Production of Gauntlet
Jan'24-June'24

Qty. Size (M) Total Size (M)

1,364,290.00 201,744.50
328,600.00 0.11 36,146.00
21,630.00 0.20 4,326.00
609,100.00 0.18 106,592.50
2,640.00 0.15 382.80
399,120.00 0.14 53,881.20
3,200.00 0.13 416.00
 Formation & Sulphation
Plate Type Production Qty. (Pcs)
Vehicle & Motor Cycle Battery Plate

Form HPD 1.8(P) 201.66 240,072.00 48,412,919.52

Form N 1.7(P) 195.52 589,250.00 115,210,160.00
Form N 1.5(P) 178.86 5,927,902.00 1,060,264,551.72
Form N 1.5(N) 173.34 255,414.00 44,273,462.76
Form N 1.3(N) 159.20 648,917.00 103,307,586.40
Form N 1.2(N) 150.06 12,629,615.00 1,895,200,026.90
Form NS 1.4(P) 112.16 4,328,621.00 485,498,131.36
Form NS 1.2(N) 98.42 5,126,535.00 504,553,574.70
Form Mot.C(P)-9A 69.55 47,378.00 3,295,139.90
Form Mot.C(N)-9A 45.61 73,230.00 3,340,020.30
Form Mot 5A (P) 41.25 53,016.00 2,186,910.00
Form Mot 5A (N) 36.75 74,187.00 2,726,372.25
Form Mot YB 2.5(P) 48.57 13,310.00 646,466.70
Form Mot YB-2.5(N) 27.06 17,792.00 481,451.52
Form STD 1(P) 185.00 552.00 102,120.00
Form STD 1(N) 177.06 476.00 84,280.56
Form Din 1.5(P) 159.20 25,710.00 4,093,032.00
Form Din 1.3(N) 145.00 29,678.00 4,303,310.00
Hybrid/MF Battery Plate

Form Army (P) 122.80 37,711.00 4,630,910.80

Form Army (N) 113.60 40,170.00 4,563,312.00
IPS Battery Plate

Form HPD-2.2 (P) 228.00 15,548,298.00 3,545,011,944.00

Form HPD 1.8(N) 192.00 16,989,911.00 3,262,062,912.00
Form NS-1.4(N) 6TN 110.32 824.00 90,903.68
Form NS-1.4(P) 6TN 128.26 536.00 68,747.36
Form Singer-P 387.00 326,810.00 126,475,470.00
Solar Battery Plate

Form NS 1.4(N)-Solar 91.00 700.00 63,700.00

Form 3 No (P)-Solar 121.00 500.00 60,500.00
Exprot Battery Plate

Form N 1.3(P) 168.86 5,621,050.00 949,170,503.00

EB/Rick Battery Palte

Form R 100T P 415.00 2,397.00 994,755.00

Form R 100T N 293.26 407,426.00 119,481,748.76
69,057,988.00 12,290,654,923.19
-
Sulphation
 IND(P) 110mm 378.00 1,297,954.00 490,626,612.00
HPD 20T(P) 305.00 219,433.00 66,927,065.00
R-100T(P) 135mm 415.00 3,615,631.00 1,500,486,865.00
R-110T(P) 145mm 440.00 776,228.00 341,540,320.00
Easy Bike(P) 160Amp 534.00 4,046,971.00 2,161,082,514.00
E- BikeTT (P) 683.00 65,687.00 44,864,221.00
Singer(P) 130mm 387.00 277,685.00 107,464,095.00
Easy Bike 175 mm 534.00 24,088.00 12,862,992.00
10,323,677.00 4,725,854,684.00
-

1840 87,700.00
Diesel 820.00
 July'23-Jun
220.00
162.62
-
Plate type Plate Wt. (G) Plate Consumption Total Eqv. (N-1.5 P)
Formation Plate:
Form HPD-2.2 (P) 228.00 15,415,443 3,514,721,004
Form HPD 1.8(P) 201.66 240,302 48,459,301
Form HPD 1.8(N) 192.00 16,824,776 3,230,356,992
Form N 1.7(P) 195.52 587,354 114,839,454
Form N 1.5(P) 178.86 5,843,814 1,045,224,572
Form N 1.5(N) 173.34 255,348 44,262,022
Form N 1.3(N) 159.20 650,375 103,539,700
Form N 1.3(P) 168.86 5,644,536 953,136,349
Form N 1.2(N) 150.06 12,486,718 1,873,756,903
Form NS 1.4(P) 112.16 4,320,693 484,608,927
Form NS-1.4(P) 6TN 128.26 535 68,619
Form NS-1.4(N) 6TN 110.32 1,089 120,138
Form NS 1.4(N)-Solar 91.00 686 62,426
Form NS 1.2(N) 98.42 5,187,906 510,593,709
Form 3 No (P)-Solar 121.00 498 60,258
Form R 100T P 415.00 2,393 993,095
Form R 100T N 293.26 407,321 119,450,956
Form HPD 30T(N) 174.26 45 7,842
Form Mot.C(P)-9A 69.55 59,906 4,166,462
Form Mot.C(N)-9A 45.61 93,085 4,245,607
Form Mot 5A (P) 41.25 53,162 2,192,933
Form Mot 5A (N) 36.75 79,288 2,913,834
Form Mot 6v(P) 32.25 2,100 67,725
Form Mot 6V(N) 30.11 2,241 67,477
Form Mot YB 2.5(P) 48.57 13,083 635,441
Form Mot YB-2.5(N) 27.06 28,270 764,986
Form Din 1.5(P) 159.20 25,525 4,063,580
Form Din 1.3(N) 145.00 29,396 4,262,420
Form Singer-P 387.00 320,371 123,983,577
Form Army (P) 122.80 37,308 4,581,422
Form Army (N) 113.60 39,749 4,515,486
Form STD 1(P) 185.00 550 101,750
Form STD 1(N) 177.06 472 83,572
68,654,338 12,200,908,541
Pasting Plate:
Past HPD 1.8 (P) 201.66 5,050 1,018,383
Past Auto Bike (P) 160 534.00 3,996,920 2,134,355,280
Past Auto Bike 2.4 (N) 386.00 5,018,964 1,937,320,104
Past HPD 2.4(P) 247.50 42,000 10,395,000
Past HPD 1.8(N) 192.00 351,641 67,515,072
Past HPD 2.2 P (SB-1.65%) 228.00 46,473 10,595,844
Past HPD 30T(N) 174.26 448,356 78,130,517
Past HPD 20T (P) 305.00 196,365 59,891,325
Past HPD 20T(N) 178.26 399,392 71,195,618
Past HPD-1.8 (N) Calcium 192.00 66,193 12,709,056
Past HPD-2.2 (P) 228.00 340,985 77,744,580
Past Ind (P)-110mm 378.00 1,347,898 509,505,444
Past Ind (N)-110mm 292.50 1,538,254 449,939,295
Past NS 1.2 (N) ML 98.42 832,878 81,971,853
Past IPS-(N) 311.66 2,263 705,287
Past Mot.C(P)-9A 69.55 87,656 6,096,475
Past Mot.C(N)-9A 45.61 4,777 217,879
Past Mot 5A ( P) 41.25 245,447 10,124,689
Past Mot 5A (N) 36.75 411,899 15,137,288
Past Mot YB 2.5 (P) 48.57 5,510 267,621
Past Mot YB-2.5(N) 27.06 6,971 188,635
Past N 1.2 N ML (Calcium) 132.26 804,221 106,366,269
Past N 1.2 P (ML) 141.00 357,208 50,366,328
Past N 1.2(N) 150.06 263,543 39,547,263
Past N-1.4(P) 160.86 8,377 1,347,524
Past N 1.4 (P) ML (Silver) 160.86 502,388 80,814,134
Past N-1.2 N Calcium 150.06 20,725 3,109,994
Past N-1.3 P (SB-1.65%) 168.86 35,490 5,992,841
Past NS-1.2 N (MF-Calcium) 98.42 6,012 591,701
Past NS-1.4 P (SB-1.65) 112.16 11,973 1,342,892
Past NS 1.2(N) 98.42 46,765 4,602,611
Past NS 1.4 (P) ML (Cal) 107.16 93,660 10,036,606
Past NS 1.4 (P) ML (Silver) 107.16 502,573 53,855,723
Past NS-1.2 (P) 101.16 373 37,733
Past NS-1.5(P) 178.86 212 37,918
Past R 100T-P 415.00 3,510,139 1,456,707,685
Past R 100T-N 293.26 4,356,217 1,277,504,197
Past R 110T-P 440.00 757,629 333,356,760
Past R 110T-N 311.66 1,040,671 324,335,524
Past Singer-P 387.00 2,979 1,152,873
Past VRLA-(P) 100.00 19,117 1,911,700
Past VRLA-(N) 66.00 15,615 1,030,590
Past-T.T (P) 683.00 55,156 37,671,548
Past-T.T (N) 373.00 37,404 13,951,692
Past 3 No Auto (P) (R) 137.56 20,025 2,754,639
Past N 1.5 (P) 178.86 164,151 29,360,048
Past N 1.5 (N) 173.34 5,400 936,036
Past N-1.3 (P) 168.86 74,729 12,618,739
Past NS-1.4 (N) R 112.00 30,567 3,423,504
Past Ns-1.4 (P) 112.16 32,660 3,663,146
Past NS 1.2 P ML(Ca) 101.16 292,829 29,622,582
28,464,700 9,423,076,042
97,119,038 21,623,984,583
-
VAT 471,153,995.00 39,262,832.92 21.79
Blast Furnace
Particulars Qty (Kg) Recovery
Battery Breaking 4,317,600.00 -
Battery Dust 3,626,784.00 84.00%
Connector 313,026.00 7.25%
Container 259,056.00 6.00%
System Loss 118,734.00 2.75%
Total 100%

Battery Dust
Particulars Amount (Kg) @ Amount (Tk)
Total Cost 433,918,800.00
Battery Price (PP) 4,317,600.00 100.00 431,760,000.00
Breaking Cost 4,317,600.00 0.50 2,158,800.00
Recovery: 57,208,200.00
Connector Lead 313,026.00 100.00 31,302,600.00
Container (PP) 259,056.00 100.00 25,905,600.00
Net Cost of Battery Dust 376,710,600.00
Battery Dust (PP) 3,626,784.00
Cost of Battery Dust/Kg 103.87

Blast Furnace Lead

Total
Input UoM Cons./Kg
Cons. (Kg)
Raw Materials: 3,626,784.00
Battery Dust (PP) Kg 3,626,784.00 1.67
Chemicals: 108,778.00
Marble Stone Kg 47,850.00 0.02
Iron Oxide Dust Kg 60,928.00 0.03
Total BOM Cost
Total Process Cost
Fuel 387,626.00
Hard Coke Kg 387,626.00 0.18
FOH
Elec. Cost (B. Fur.) - -
Labor Cost (B. Fur.) - -
Dep. Cost (B. Fur.) - -
Other FOH (B. Fur.) - -
Total Cost
Less: Recovery 308,276.64
B. Furnace Dust 308,276.64 0.14
Net Cost of Blast Furnace Lead/Kg

Particulrs Amount (Kg) Recovery

Finished Goods: 2,176,070.40
Blast Furnace Lead 2,176,070.40 60.0%
WIP: 308,276.64
B. Furnace Dust 308,276.64 8.50%

Blast Furnace
Particulars Qty (Kg) Recovery
Battery Breaking 5,002,460.69 -
Battery Dust 3,626,784.00 72.50%
Connector 275,135.34 5.50%
Container 362,678.40 7.25%
System Loss 737,862.95 14.75%
Total 100%

Battery Dust
Particulars Amount (Kg) @ Amount (Tk)
Total Cost 502,747,299.31
Battery Price (Tower) 5,002,460.69 100.00 500,246,068.97
Breaking Cost 5,002,460.69 0.50 2,501,230.34
Recovery: - 63,781,373.79
Connector Lead 275,135.34 100.00 27,513,533.79
Container (Tower) 362,678.40 100.00 36,267,840.00
Net Cost of Battery Dust 438,965,925.52
Battery Dust 3,626,784.00
Cost of Battery Dust/Kg 121.03

Blast Furnace Lead

Total
Input UoM Cons./Kg
Cons. (Kg)
Raw Materials: 3,626,784.00
Battery Dust (Tower) Kg 3,626,784.00 1.67
Chemicals: 108,778.00
Marble Stone Kg 47,850.00 0.02
Iron Oxide Dust Kg 60,928.00 0.03
Total BOM Cost
Total Process Cost
Fuel 387,626.00
Hard Coke Kg 387,626.00 0.18
FOH
Elec. Cost (B. Fur.) - -
Labor Cost (B. Fur.) - -
Dep. Cost (B. Fur.) - -
Other FOH (B. Fur.) - -
Total Cost
Less: Recovery 308,276.64
B. Furnace Dust 308,276.64 0.14
Net Cost of Blast Furnace Lead/Kg

Particulrs Amount (Kg) Recovery

Finished Goods: 2,176,070.00
Blast Furnace Lead 2,176,070.00 60.00%
WIP: 308,276.64
B. Furnace Dust 308,276.64 8.50%

Rotary Lead
Jan'24-June'24
Total
Input UoM Cons./Kg
Consupmtion
Raw Materials: 1,981,056.00
Dross Kg 1,922,280.00 1.22
Kit/Slug/Rotary Dust Kg 58,776.00 0.04
Chemicals: 50,402.00
Iron Oxide Dust Kg 33,052.00 0.02
Soda Ash Kg 17,350.00 0.01
Total BOM Cost
Total Process Cost
Fuel 157,926.00
Diesel Ltr 93,497.00 0.06
Hard Coal Kg 64,429.00 0.04
FOH
Elec. Cost (B. Fur.) - - -
Labor Cost (B. Fur.) - - -
Dep. Cost (B. Fur.) - - -
Other FOH (Rot.) - - -
Cost of Rotary Lead/Kg

Output Amount (Kg) Recovery

Finished Goods: 1,571,195.00
Rotary Lead 1,571,195.00 79.31%
 Blast Furnace
Particulars Qty (Kg)
Battery Breaking 262,372.00
Battery Dust 240,075.00
Connector 5,900.00
Container 13,777.00
System Loss 2,620.00
Total

Battery Dust
Particulars Amount (Kg)
Total Cost
Battery Price (VRLA) 262,372.00
Breaking Cost 262,372.00
Recovery:
Connector Lead 5,900.00
Container (VRLA) 13,777.00
Net Cost of Battery Dust
Battery Dust (VRLA) 240,075.00
Cost of Battery Dust/Kg

Blast Furnace Lead

18 October 2022 (7th Char

Cost/Kg
@ Input UoM
(Tk)
173.12 Raw Materials:
103.87 173.12 Battery Dust (VRLA) Kg
5.00 Chemicals:
100.00 2.20 Marble Stone Kg
100.00 2.80 Iron Oxide Dust Kg
- 178.11 Total BOM Cost
- 20.81 Total Process Cost
- 17.81 Fuel
100.00 17.81 Hard Coke Kg
- 3.00 FOH
- - Elec. Cost (B. Fur.)
- - Labor Cost (B. Fur.)
- - Dep. Cost (B. Fur.)
3.00 Other FOH (B. Fur.)
- 198.93 Total Cost
- 14.17 Less: Recovery
100.00 14.17 B. Furnace Dust
184.76 Net Cost of Blast Furnace Lead/Kg

Particulrs Amount (Kg)

 Finished Goods: 144,045.00
Blast Furnace Lead 144,045.00
WIP: 20,406.00
Dust 20,406.00

Blast Furnace
Particulars Qty (Kg)
Battery Breaking 262,372.00
Battery Dust 225,639.92
Connector 6,559.30
Container 27,549.06
System Loss 2,623.72
Total

Battery Dust
Particulars Amount (Kg)
Total Cost
Battery Price (Sunka/MC) 262,372.00
Breaking Cost 262,372.00
Recovery:
Connector Lead 6,559.30
Container (Sunka/MC) 27,549.06
Net Cost of Battery Dust
Battery Dust 225,639.92
Cost of Battery Dust/Kg

Blast Furnace Lead

Cost/Kg
@ Input UoM
(Tk)
201.72 Raw Materials:
121.03 201.72 Battery Dust (Sunka/MC) Kg
5.00 Chemicals:
100.00 2.20 Marble Stone Kg
100.00 2.80 Iron Oxide Dust Kg
- 206.72 Total BOM Cost
- 20.81 Total Process Cost
- 17.81 Fuel
100.00 17.81 Hard Coke Kg
- 3.00 FOH
- - Elec. Cost (B. Fur.)
- - Labor Cost (B. Fur.)
- - Dep. Cost (B. Fur.)
3.00 Other FOH (B. Fur.)
- 227.54 Total Cost
- 14.17 Less: Recovery
100.00 14.17 B. Furnace Dust
213.37 Net Cost of Blast Furnace Lead/Kg

Particulrs Amount (Kg)

Finished Goods: 135,383.95
Blast Furnace Lead 135,383.95
WIP: 19,179.00
Dust 19,179.00

Cost/Kg
@
(Tk)
126.09
100.00 122.35
100.00 3.74
3.21
100.00 2.10
100.00 1.10
129.29
13.05
10.05
100.00 5.95
100.00 4.10
3.00
- -
- -
- -
- 3.00
142.35
 Recovery
-
91.50%
2.25%
5.25%
1.00%
100%

Battery Dust
@ Amount (Tk)
26,368,386.00
100.00 26,237,200.00
0.50 131,186.00
1,967,700.00
100.00 590,000.00
100.00 1,377,700.00
24,400,686.00

ery Dust/Kg 101.64

Blast Furnace Lead

18 October 2022 (7th Charge)

Total Cost/Kg
Cons./Kg @
Cons. (Kg) (Tk)
240,075.00 169.40
240,075.00 1.67 101.64 169.40
7,030.00 4.88
2,756.00 0.02 100.00 1.91
4,274.00 0.03 100.00 2.97
- 174.28
- 21.17
26,174.00 - 18.17
26,174.00 0.18 100.00 18.17
- 3.00
- - - -
- - - -
- - - -
- - 3.00
- 195.45
20,406.00 - 14.17
20,406.00 0.14 100.00 14.17
Furnace Lead/Kg 181.28

Recovery
 60.0%

8.50%

Recovery
-
86.00%
2.50%
10.50%
1.00%
100%

Battery Dust
@ Amount (Tk)
26,368,386.00
100.00 26,237,200.00
0.50 131,186.00
- 3,410,836.00
100.00 655,930.00
100.00 2,754,906.00
22,957,550.00

ery Dust/Kg 101.74

Blast Furnace Lead

Total Cost/Kg
Cons./Kg @
Cons. (Kg) (Tk)
225,639.92 169.57
225,639.92 1.67 101.74 169.57
7,130.00 5.27
2,756.00 0.02 100.00 2.04
4,374.00 0.03 100.00 3.23
- 174.84
- 22.33
26,174.00 - 19.33
26,174.00 0.19 100.00 19.33
- 3.00
- - - -
- - - -
- - - -
- - 3.00 3.00
- 197.17
19,179.00 - 14.17
 19,179.00 0.14 100.00 14.17
Furnace Lead/Kg 183.01

Recovery

60.00%

8.50%
Blast Furnace
Particulars Qty (Kg) Recovery
Battery Breaking (EB) 4,317,600.00 -
Battery Dust 3,885,840.00 90.00%
Connector 205,086.00 4.75%
Container 183,498.00 4.25%
System Loss 21,588.00 0.50%
Total 100%

Battery Dust
Particulars Amount (Kg) @ Amount (Tk)
Total Cost 433,918,800.00
Battery Price (EB) 4,317,600.00 100.00 431,760,000.00
Breaking Cost 4,317,600.00 0.50 2,158,800.00
Recovery: - 38,858,400.00
Connector Lead 205,086.00 100.00 20,508,600.00
Container (Eb) 183,498.00 100.00 18,349,800.00
Net Cost of Battery Dust - 395,060,400.00
Battery Dust 3,885,840.00 -
Cost of Battery Dust/Kg 101.67

Blast Furnace Lead

18 October 2022 (7th Charge)

Total
Input UoM Cons./Kg @
Cons. (Kg)
Raw Materials: 3,885,840.00
Battery Dust (EB) Kg 3,885,840.00 1.67 101.67
Chemicals: 116,547.86
Marble Stone Kg 51,267.86 0.02 100.00
Iron Oxide Dust Kg 65,280.00 0.03 100.00
Total BOM Cost -
Total Process Cost -
Fuel 415,313.57 -
Hard Coke Kg 415,313.57 0.18 100.00
FOH -
Elec. Cost (B. Fur.) - - -
Labor Cost (B. Fur.) - - -
Dep. (B. Fur.) - - -
Other FOH (B. Fur.) - -
Total Cost -
Less: Recovery 330,296.40 -
B. Furnace Dust 330,296.40 0.14 100.00
Net Cost of Blast Furnace Lead/Kg

Particulrs Amount (Kg) Recovery

Finished Goods: 2,331,504.00
Blast Furnace Lead 2,331,504.00 60.0%
WIP: 330,296.40
B. Furnace Dust 330,296.40 8.50%
Cost/Kg
(Tk)
169.44
169.44
5.00
2.20
2.80
174.44
20.81
17.81
17.81
3.00
-
-
-
3.00
195.26
14.17
14.17
181.09
 Antimonial Lead: 1.65% (RML Market used)
Feb'23
Total
Input UoM Cons./Kg @
Consupmtion
Raw Materials: 28,198.00
Cable Lead Kg 3,120.00 0.12 100.00
Connector Lead Kg 5,202.00 0.20 100.00
Rotary Lead Kg 4,357.00 0.17 100.00
RML (Round Lead) Kg 6,712.00 0.26 100.00
A. Lead: 2.80% Kg 5,401.00 0.21 106.60
Dross (Pure/Cal) Kg 3,406.00 0.13 80.00
Chemicals: 113.00
Antimony Kg 70.00 0.00 100.00
Arsenic Kg 28.00 0.00 100.00
Caustic Soda Kg 7.00 0.00 100.00
Selenium Kg 5.00 0.00 100.00
Tin Kg 3.00 0.00 100.00
Total BOM Cost
Total Process Cost
Fuel 537.00
Diesel Ltr 537.00 0.02 100.00
FOH
Elec. Cost (Lead) - - - -
Labor Cost (Lead) - - - -
Dep. Cost (Lead) - - - -
Other FOH (Lead) - - - -
Total Cost
Less: Recovery 2,356.00
Dross Kg 2,356.00 0.09 70.00
Net Cost of A. Lead: 1.65%/Kg

Output Amount (Kg) Recovery

Finished Goods: 25,940.00
A. Lead: 1.65% 25,940.00 91.65%
Scrap: 2,356.00
Dross 2,356.00 8.32%
 Calcium Alloy (P) (RRL Import used)
Sep23-June'24
Total
Input UoM Cons./Kg @
Consupmtion
Raw Materials: 117,988.25
RRL (Virgin-Import) Kg 95,800.00 0.98 100.00
Cal. Alloy (P) Kg 4,526.00 0.05 121.48
Cal. Alloy (N) Kg 17,412.00 0.18 119.46
Cal. Allu. Alloy Kg 250.250 0.00 100.00
Chemicals: 837.50
Caustic Soda Kg 13.00 0.00 100.00
Silver Kg 0.20 0.00 100.00
Sulfur Kg 5.00 0.00 100.00
Tin Kg 819.30 0.01 100.00
Total BOM Cost
Total Process Cost
Fuel 7,401.00
Diesel Ltr. 7,401.00 0.08 100.00
FOH
Elec. Cost (Lead) - - - -
Labor Cost (Lead) - - - -
Dep. Cost (Lead) - - - -
Other FOH (Lead) - - - -
Total Cost
Less: Recovery 20,236.00
Dross Kg 19,323.00 0.20 70.00
Dross (Pure/Cal) 913.00 0.01 80.00
Net Cost of Cal. Alloy (P)/Kg

Output Amount (Kg) Recovery

Finished Goods: 98,185.00
Calcium Alloy (P) 98,185.00 82.64%
Scrap: 19,323.00
Dross 19,323.00 16.26%
Dross (Pure/Cal) 913.00 0.77%
d) Antimonial Lead: 2.50% (RML Market used)
July'23-June'24
Cost/Kg Total
Input UoM Cons./Kg
(Tk) Consupmtion
107.45 Raw Materials: 6,913,656.00
12.03 Cable Lead Kg 766,933.00 0.12
20.05 Connector Lead Kg 1,179,349.00 0.18
16.80 Rotary Lead Kg 2,326,206.00 0.36
25.88 RML (Round Lead) Kg 1,790,105.00 0.28
22.20 RRL (Virgin-Import) Kg 54,067.00 0.01
10.50 A. Lead: 2.50% Kg 152,659.00 0.02
0.44 A. Lead: 2.80% Kg 57,346.00 0.01
0.27 RRL (Pure-Inhouse) Kg 316,900.00 0.05
0.11 Dross Kg 211,794.00 0.03
0.03 Dross (Pure/Cal) Kg 58,297.00 0.01
0.02 Chemicals: 66,645.20
0.01 Antimony Kg 47,982.00 0.01
107.89 Arsenic Kg 10,623.50 0.00
5.07 Caustic Soda Kg 2,822.00 0.00
2.07 Selenium Kg 1,270.35 0.00
2.07 Tin Kg 3,786.60 0.00
3.00 Old Copper Cable Kg 160.75 0.00
- Total BOM Cost
- Total Process Cost
- Fuel 139,222.00
3.00 Diesel Ltr. 139,222.00 0.02
112.96 FOH
6.36 Elec. Cost (Lead) - - -
6.36 Labor Cost (Lead) - - -
106.60 Dep. Cost (Lead) - - -
Other FOH (Lead) - - -
Total Cost
Less: Recovery 555,573.00
Dross Kg 555,573.00 0.09
Net Cost of A. Lead: 2.50%/Kg

Output Amount (Kg) Recovery

Finished Goods: 6,425,896.00
A. Lead: 2.50% 6,425,896.00 92.09%
Scrap: 555,573.00
Dross 555,573.00 7.96%
 Calcium Alloy (N) (RRL Local used)
Sep23-June'24
Cost/Kg Total
Input UoM Cons./Kg
(Tk) Consupmtion
124.61 Raw Materials: 193,595.45
97.57 RRL (Virgin-Import) Kg 65,869.00 0.42
5.60 RRL (Pure-Local) Kg 115,846.00 0.74
21.18 Cal. Alloy (N) Kg 11,426.00 0.07
0.25 Cal. Sil. Alloy (P) 12.25 0.00
0.85 Cal. Allu. Alloy Kg 442.200 0.00
0.01 Chemicals: 333.85
0.00 Caustic Soda Kg 76.50 0.00
0.01 Sodium Nitrate 8.00 0.00
0.83 Tin Kg 249.35 0.00
125.46 Total BOM Cost
10.54 Total Process Cost
7.54 Fuel 12,167.00
7.54 Diesel Ltr. 12,167.00 0.08
3.00 FOH
- Elec. Cost (Lead) - - -
- Labor Cost (Lead) - - -
- Dep. Cost (Lead) - - -
3.00 Other FOH (Lead) - - -
136.00 Total Cost
14.52 Less: Recovery 37,267.30
13.78 Dross Kg 34,233.30 0.22
0.74 Dross (Pure/Cal) Kg 3,034.00 0.02
121.48 121.48 Net Cost of Cal. Alloy (N)/Kg

Output Amount (Kg) Recovery

Finished Goods: 156,224.00
Calcium Alloy (N) 156,224.00 80.59%
Scrap: 37,267.30
Dross 34,233.30 17.66%
Dross (Pure/Cal) 3,034.00 1.57%
L Market used) Antimonial Lead: 2.80% (RML Market used)
4 July'23-June'24
Cost/Kg Total
@ Input UoM Cons./Kg
(Tk) Consupmtion
106.64 Raw Materials: 3,931,755.00
100.00 11.94 Cable Lead Kg 462,352.00 0.13
100.00 18.35 Connector Lead Kg 658,848.00 0.18
100.00 36.20 Rotary Lead Kg 1,457,261.00 0.40
100.00 27.86 RML (Round Lead) Kg 719,368.00 0.20
100.00 0.84 RRL (Virgin-Import) Kg 114,320.00 0.03
106.79 2.54 A. Lead: 2.50% Kg 4,334.00 0.00
106.60 0.95 A. Lead: 2.80% Kg 138,458.00 0.04
100.00 4.93 Cal. Alloy (P) Kg 5,094.00 0.00
70.00 2.31 Cal. Alloy (N) Kg 1,510.000 0.00
80.00 0.73 RRL (Pure-Inhouse) Kg 153,797.00 0.04
1.04 Dross Kg 185,245.00 0.05
100.00 0.75 Dross (Pure/Cal) Kg 31,168.00 0.01
100.00 0.17 Chemicals: Kg 50,041.65
100.00 0.04 Antimony Kg 37,623.50 0.01
100.00 0.02 Arsenic Kg 6,051.00 0.00
100.00 0.06 Caustic Soda Kg 2,048.00 0.00
100.00 0.00 Selenium Kg 724.75 0.00
107.68 Tin Kg 3,443.30 0.00
5.17 Old Copper Cable Kg 151.10 0.00
2.17 Total BOM Cost
100.00 2.17 Total Process Cost
3.00 Fuel 80,787.00
- - Diesel Ltr. 80,787.00 0.02
- - FOH
- - Elec. Cost (Lead) - - -
- 3.00 Labor Cost (Lead) - - -
112.84 Dep. Cost (Lead) - - -
6.05 Other FOH (Lead) - - -
70.00 6.05 Total Cost
/Kg 106.79 106.79 Less: Recovery 336,992.00
Dross Kg 336,992.00 0.09
Net Cost A. Lead: 2.80%/Kg

Output Amount (Kg) Recovery

Finished Goods: 3,644,632.00
A. Lead: 2.80% 3,644,632.00 91.58%
Scrap: 336,992.00
 Dross 336,992.00 8.47%

ocal used) Calcium Silver Alloy (P) (RRL Import used)

Sep'23-Feb'24 & May'24-Jun'24
Cost/Kg Total
@ Input UoM Cons./Kg
(Tk) Consupmtion
125.35 Raw Materials: 73,804.45
100.00 42.16 RRL (Virgin-Import) Kg 65,928.00 1.10
100.00 74.15 Cal. Alloy (P) Kg 4,915.00 0.08
119.46 8.74 Cal. Alloy (N) Kg 1,026.00 0.02
122.18 0.01 Cal. Sil. Alloy (P) Kg 1,800.00 0.03
100.00 0.28 Cal. Allu. Alloy Kg 135.45 0.00
0.21 Chemicals: 459.02
100.00 0.05 Caustic Soda Kg 13.00 0.0002
100.00 0.01 Silver Kg 8.62 0.0001
100.00 0.16 Old Copper Cable Kg 23.80 0.0004
125.56 Tin Kg 413.60 0.01
10.79 Total BOM Cost
7.79 Total Process Cost
100.00 7.79 Fuel 5,478.00
3.00 Diesel Ltr. 5,478.00 0.09
- - FOH
- - Elec. Cost (Lead) - - -
- - Labor Cost (Lead) - - -
- 3.00 Dep. Cost (Lead) - - -
136.35 Other FOH (Lead) - - -
16.89 Total Cost
70.00 15.34 Less: Recovery 14,345.50
80.00 1.55 Dross Kg 13,711.50 0.23
Kg 119.46 119.46 Dross (Pure/Cal) 634.00 0.01
Net Cost of Cal. Silver Alloy (P)/Kg

Output Amount (Kg) Recovery

Finished Goods: 59,819.00
Silver Alloy (P) 59,819.00 80.59%
Scrap: 14,345.50
Dross 13,711.50 18.47%
Dross (Pure/Cal) 634.00 0.85%
L Market used) RRL (Pure Lead)
4 July'23-June'24
Cost/Kg Total
@ Input UoM
(Tk) Consupmtion
106.48 Raw Materials: 13,928,197.00
100.00 12.69 Cable Lead Kg 2,110.00
100.00 18.08 Connector Lead Kg 5,384.00
100.00 39.98 Rotary Lead Kg 1,841,522.00
100.00 19.74 RML (Round Lead) Kg 12,032,706.00
100.00 3.14 Dross Kg 36,095.00
106.79 0.13 Dross (Pure/Cal) Kg 10,380.00
106.60 4.05 Chemicals: 94,366.60
121.48 0.17 Caustic Soda Kg 49,900.00
119.46 0.05 Ferrous Sulphide (New) Kg 17,200.50
100.00 4.22 Soda Ash Kg 180.00
70.00 3.56 Sodium Nitrate Kg 25,288.50
80.00 0.68 Sulfur Kg 1,797.60
1.37 Total BOM Cost
100.00 1.03 Total Process Cost
100.00 0.17 Fuel 370,188.00
100.00 0.06 Diesel Ltr. 370,188.00
100.00 0.02 FOH
100.00 0.09 Elec. Cost (Lead) - -
100.00 0.00 Labor Cost (Lead) - -
107.85 Dep. Cost (Lead) - -
5.22 Other FOH (Lead) - -
2.22 Total Cost
100.00 2.22 Less: Recovery: 1,604,475.00
3.00 Dross Kg 1,604,475.00
- - Net Cost of RRL (Pure Lead)/Kg
- -
- - Output Amount (Kg) Recovery
- 3.00 Finished Goods: 12,315,527.00
113.07 RRL (Pure Lead) 12,315,527.00 88.42%
6.47 Scrap: 1,604,475.00
70.00 6.47 Dross 1,604,475.00 11.52%
Kg 106.60 106.60
L Import used)
24-Jun'24
Cost/Kg
@
(Tk)
126.15
100.00 110.21
121.48 9.98
119.46 2.05
122.18 3.68
100.00 0.23
0.77
100.00 0.02
100.00 0.01
100.00 0.04
100.00 0.69
126.91
12.16
9.16
100.00 9.16
3.00
- -
- -
- -
- 3.00
139.07
16.89
70.00 16.05
80.00 0.85
(P)/Kg 122.18 122.18
re Lead)
June'24
Cost/Kg
Cons./Kg @
(Tk)
112.99
0.0002 100.00 0.02
0.0004 100.00 0.04
0.1495 100.00 14.95
0.9770 100.00 97.70
0.0029 70.00 0.21
0.0008 80.00 0.07
0.77
0.0041 100.00 0.41
0.0014 100.00 0.14
0.0000 100.00 0.00
0.0021 100.00 0.21
0.0001 100.00 0.01
113.76
6.01
3.01
0.0301 100.00 3.01
3.00
- - -
- - -
- - -
- - 3.00
119.76
9.12
0.1303 70.00 9.12
re Lead)/Kg 110.64
 Grey Oxide
July'23-June'24
Total Cost/Kg
Input UoM Cons./Kg @
Consupmtion (Tk)
Raw Materials: 9,369,263.00 100.35
RRL (Pure-Inhouse) Kg 9,148,196.00 0.9799 100.00 97.99
RRL (Pure-Inhouse) Kg 221,067.00 0.0237 100.00 2.37
Total BOM Cost 100.35
Total Process Cost 0.08
Fuel 7,215.00 0.08
Diesel Ltr. 7,215.00 0.0008 100.00 0.08
FOH -
Elec. Cost (Gery) - - - - -
Labor Cost (Gery) - - - - -
Dep. Cost (Gery) - - - - -
Other FOH (Gery) - - - - -
Total Cost 100.43
Less: Recovery 495,371.00 5.03
Dross Kg 17,553.00 0.0019 70.00 0.13
Dross (Pure/Cal) Kg 103,485.00 0.0111 80.00 0.89
Mesicoat Kg 374,333.00 0.0401 100.00 4.01
Net Cost of Grey Oxide/Kg 95.40

Output Amount (Kg) Recovery

Finished Goods: 9,336,302.65
Grey Oxide 9,336,302.65 99.65%
Scrap: 495,371.00
Dross 17,553.00 0.19%
Dross (Pure/Cal) 103,485.00 1.10%
Mesicoat 374,333.00 4.00%
 Red Oxide
July'23-June'24
Total Cost/Kg
Input UoM Cons./Kg @
Consupmtion (Tk)
Raw Materials: 878,733.00 94.29
RRL (Pure-Inhouse) Kg 504,400.00 0.54 100.00 54.12
Mesicoat Kg 374,333.00 0.40 100.00 40.17
Total BOM Cost 94.29
Total Process Cost 11.33
Fuel 84,650.00 9.08
Diesel Ltr. 84,650.00 0.09 100.00 9.08
FOH 2.25
Elec. Cost (Red) - - - - -
Labor Cost (Red) - - - - -
Dep. Cost (Red) - - - - -
Other FOH (Red) - - - - 2.25
Total Cost 105.62
Less: Recovery 5,225.00 0.44
Dross Kg 372.00 0.0004 70.00 0.03
Dross (Pure/Cal) Kg 4,853.00 0.01 80.00 0.42
Net Cost of Red Oxide/Kg 105.18

Output Amount (Kg) Recovery

Finished Goods: 931,934.00
Red Oxide 931,934.00 106.05%
Scrap: 5,225.00
Dross 372.00 0.04%
Dross (Pure/Cal) 4,853.00 0.55%
 G

Size RM RM
Particulars UoM @
(SM) Used Cost (Tk)
G-let: 11T (120 MM) SM 0.02 Gauntlet Cloth: 11T 100.00 2.23
G-let: 15T (110 MM) SM 0.03 Gauntlet Cloth: 15T 100.00 2.82
G-let: 15T (120 MM) SM 0.03 Gauntlet Cloth: 15T 100.00 3.07
G-let: 21T (200 MM) Mtr. 0.06 Gauntlet Cloth: 21T 100.00 5.66
G-let: 21T (175 MM) Mtr. 0.05 Gauntlet Cloth: 21T 100.00 4.95
G-let: 21T (145 MM) Mtr. 0.04 Gauntlet Cloth: 21T 100.00 4.10
G-let: 21T (135 MM) Mtr. 0.04 Gauntlet Cloth: 21T 100.00 3.82
G-let: 21T (130 MM) Mtr. 0.04 Gauntlet Cloth: 21T 100.00 3.68
 Gauntlet (Inc. Top & Bottom Bar)
Jan'24-June'24
RM Cost (Inc. Elec. Labor Dep. Other
Total
Wst.) (Tk) Cost (TK) Cost (TK) (TK) FOH (Tk)
FOH (Tk)
102% - - - 10.41
2.28 - - - 0.23 0.23
2.87 - - - 0.29 0.29
3.13 - - - 0.32 0.32
5.77 - - - 0.59 0.59
5.05 - - - 0.52 0.52
4.19 - - - 0.43 0.43
3.90 - - - 0.40 0.40
3.75 - - - 0.38 0.38
 TC (Inc.
Local Avg. Cost Top Bottom
TC (Tk) Top & Bot.
Pur. (Tk) (Tk) Bar (Tk) Bar (Tk)
Bar) (Tk)
2.51 - 2.51 - #REF! #REF!
3.17 8.40 5.78 #REF! #REF! #REF!
3.45 - 3.45 #REF! #REF! #REF!
6.36 10.50 8.43 #REF! #REF! #REF!
5.57 9.40 7.48 #REF! #REF! #REF!
4.61 7.70 6.16 #REF! #REF! #REF!
4.29 7.40 5.85 #REF! #REF! #REF!
4.14 7.30 5.72 #REF! #REF! #REF!
 Particulars W(M) H (M) SM
G-let: 11T (120 MM) 0.186 0.120 0.022
G-let: 15T (110 MM) 0.256 0.110 0.028
G-let: 15T (120 MM) 0.256 0.120 0.031
G-let: 21T (200 MM) 0.283 0.200 0.057
G-let: 21T (175 MM) 0.283 0.175 0.050
G-let: 21T (145 MM) 0.283 0.145 0.041
G-let: 21T (135 MM) 0.283 0.135 0.038
G-let: 21T (130 MM) 0.283 0.130 0.037
 DM Water
July'23-June'24
Total Cost/Kg
Input UoM Cons./Kg @
Consupmtion (Tk)
Checmicals: 1,210.60 0.01
Caustic Soda Kg 621.60 0.00004 100.00 0.004
RO Chemical Kg 589.00 0.00004 100.00 0.00
Total BOM Cost 0.01
FOH 0.54
Elec. Cost (DM) - - - - -
Labor Cost (DM) - - - - -
Dep. Cost (DM) - - - - -
Other FOH (DM) - - - - 0.54
Total Cost of DM Water/Ltr. 0.55

Total DM Water Production

July'23-June'24
Output UoM Qty. Ltr.
DM Water: 691,100.00 15,600,000.00
#REF! Pc 635,760.00 3,178,800.00
#REF! Pc 17,580.00 35,160.00
#REF! Pc 21,372.00 21,372.00
#REF! Pc 16,388.00 8,194.00
Other - 12,356,474.00

DM Water: 5 Ltr.
Total Cost/Pc
Input UoM @
Consupmtion (Tk)
Total BOM Cost 14.74
 DM Water Ltr. 5.00 0.55 2.74
#REF! Pc 1.00 - -
Cork: 5 Ltr. Pc 1.00 1.00 1.00
#REF! Pc 1.00 - -
#REF! Pc 1.00 - -
Carton: 5 Ltr. Pc 1.00 7.00 7.00
Bottle Monogram: 5 Ltr. Pc 1.00 1.75 1.75
Carton Monogram: 5/2/1/.5 Ltr. Pc 1.00 2.00 2.00
Security Seal: 5 Ltr. Pc 1.00 0.25 0.25
Total Cost of DM Water: 5 Ltr./Pc 14.74

DM Water: 2 Ltr.
Total Cost/Pc
Input UoM @
Consupmtion (Tk)
Total BOM Cost 6.60
DM Water Ltr. 2.00 0.55 1.10
#REF! Pc 1.00 - -
#REF! Pc 1.00 - -
Carton: 2 Ltr. Pc 1.00 2.50 2.50
Bottle Monogram: 2 Ltr. Pc 1.00 1.00 1.00
Carton Monogram: 5/2/1/.5 Ltr. Pc 1.00 2.00 2.00
Total Cost of DM Water: 2 Ltr./Pc 6.60

DM Water: 1 Ltr.
Total Cost/Pc
Input UoM @
Consupmtion (Tk)
Total BOM Cost 4.71
DM Water Ltr. 1.00 0.55 0.55
#REF! Pc 1.00 - -
#REF! Pc 1.00 - -
Carton: 1 Ltr. Pc 1.00 1.67 1.67
Bottle Monogram: 1 Ltr. Pc 1.00 0.50 0.50
Carton Monogram: 5/2/1/.5 Ltr. Pc 1.00 2.00 2.00
Total Cost of DM Water: 1 Ltr./Pc 4.71

DM Water: .5 Ltr.
Total Cost/Pc
Input UoM @
Consupmtion (Tk)
Total BOM Cost 3.87
DM Water Ltr. 0.50 0.55 0.27
#REF! Pc 1.00 - -
#REF! Pc 1.00 - -
Carton: .5 Ltr. Pc 1.00 1.00 1.00
Bottle Monogram: .5 Ltr. Pc 1.00 0.60 0.60
Carton Monogram: 5/2/1/.5 Ltr. Pc 1.00 2.00 2.00
Total Cost of DM Water: .5 Ltr./Pc 3.87
 Pasting Mixture (Flat Plate)
Plate Type Vehicle, MC & Hybrid Battery Plate (P)

Total Cost/Kg
Input UoM @
Consupmtion (Tk)
Raw Materials: 1,000.00 95402.54031932
Grey Oxide Kg 1,000.00 95.40 95,402.54
Chemicals: 0.80 9,467.30
Fabric Fiber Kg 0.80 100.00 80.00
Sodium Nitrate Kg 0.15 100.00 15.00
Sulphuric Acid (1840) Kg 93.00 100.00 9,300.00
DM Water Ltr. 132.00 0.55 72.30
Total BOM Cost 1,000.80 104,869.84
Total Cost of Pasting Mixture/Kg 104.79

Pasting Mixture (Flat Plate)

Plate Type Vehicle, MC & Hybrid Bat. Plate (N)
Total Cost/Kg
Input Qty. UoM @
Consupmtion (Tk)
Raw Materials: 1,000.00 95,402.54
Grey Oxide Kg 1,000.00 95.40 95,402.54
Chemicals: 19.60 12,524.64
Barium Sulphate Kg 11.00 100.00 1,100.00
Carbon Black Kg 3.00 100.00 300.00
Carbon Fiber Kg - 100.00 -
Fabric Fiber Kg 0.80 100.00 80.00
Indolin-C/Vanilex N Kg 1.80 100.00 180.00
Lignin Vanisperse-A Kg 3.00 100.00 300.00
Anti-oxidant/Pra. Oil (Nuto H-68) Kg 5.00 100.00 500.00
Humic Acid Ltr. - 100.00 -
Sulphuric Acid (1840) Kg 100.00 100.00 10,000.00
DM Water Ltr. 118.00 0.55 64.64
Total BOM Cost 1,019.60 107,927.18
Total Cost of Pasting Mixture/Kg 105.85

Filling Mixture (Tubular Plate)

Plate Type IND-110 MM (P), IPS (P) & Solar Bat. Plate (P)
Total Cost/Kg
Input Qty. UoM @
Consupmtion (Tk)
Raw Materials: 500.00 49,656.77
Grey Oxide Kg 300.00 95.40 28,620.76
Red Oxide Kg 200.00 105.18 21,036.01
Chemicals: - - -
Carbon Fiber Kg - - -
Charcoal Powder Kg - - -
Graphite Powder Kg - - -
Total BOM Cost 500.00 49,656.77
Total Cost of Filling Mixture/Kg 99.31
 e)
HPD-2.2 (P), HPD-2.4 (P),
NS-1.4 (6TN) (P)
Total Cost/Kg
@
Consupmtion (Tk)
1,000.00 95,402.54
1,000.00 95.40 95,402.54
0.66 - 7,439.95
0.66 100.00 66.00
- 100.00 -
73.00 100.00 7,300.00
135.00 0.55 73.95
1,000.66 102,842.49
102.77

Mixture (Flat Plate)

NS-1.4 (6TN) (N & Solar Bat. Plate (N) EB & Rickshaw Bat. Plate (N)
Total Cost/Kg Total Cost/Kg
@ @
Consupmtion (Tk) Consupmtion (Tk)
1,000.00 95,402.54 1,000.00 95,402.54
1,000.00 95.40 95,402.54 1,000.00 95.40 95,402.54
11.40 8,610.66 10.70 8,342.30
7.00 100.00 700.00 7.00 100.00 700.00
2.00 100.00 200.00 2.00 100.00 200.00
- 100.00 - 0.60 100.00 60.00
0.60 100.00 60.00 0.60 100.00 60.00
1.80 100.00 180.00 0.50 100.00 50.00
- 100.00 - - 100.00 -
5.00 100.00 500.00 - 100.00 -
- 100.00 - 3.00 100.00 300.00
69.00 100.00 6,900.00 69.00 100.00 6,900.00
129.00 0.55 70.66 132.00 0.55 72.30
1,011.40 104,013.20 1,010.70 103,744.84
102.84 102.65

te)
Singer (P), EB & Rickshaw Bat. Plate (P)

Total Cost/Kg
@
Consupmtion (Tk)
500.00 48,679.02
400.00 95.40 38,161.02
100.00 105.18 10,518.01
10.24 1,024.00
0.24 100.00 24.00
 8.00 100.00 800.00
2.00 100.00 200.00
510.24 49,703.02
97.41
 Grid, Pasted & Formed Plate
July'23-June'24
TC: G+P
Wt. TC: G Wt.
Name of Grid UoM Name of Plate UoM (Inc. VAT)
(Kg) (Tk) (Kg)
(Tk)
Vehicle & MC Bat. Grid Vehicle & MC Bat. Plate
Grid: HPD-1.8 (P) 2.50% Pc 0.077 1.59 Pasted: HPD-1.8 (P) 2.50% Pc 0.125 7.38
Grid: N-1.7 (P) 2.50% Pc 0.075 1.55 Pasted: N-1.7 (P) 2.50% Pc 0.121 7.16
Grid: N-1.7 (P) 1.65% Pc 0.075 1.55 Pasted: N-1.7 (P) 1.65% Pc 0.121 7.16
Grid: N-1.5 (P) 2.50% Pc 0.068 1.40 Pasted: N-1.5 (P) 2.50% Pc 0.111 6.55
Grid: N-1.5 (P) 1.65% Pc 0.068 1.40 Pasted: N-1.5 (P) 1.65% Pc 0.111 6.55
Grid: N-1.5 (N) 2.50% Pc 0.068 1.40 Pasted: N-1.5 (N) 2.50% Pc 0.105 6.36
Grid: N-1.3 (P) 2.50% Pc 0.058 1.19 Pasted: N-1.3 (P) 2.50% Pc 0.111 6.12
Grid: N-1.3 (N) 2.50% Pc 0.058 1.19 Pasted: N-1.3 (N) 2.50% Pc 0.101 5.80
Grid: N-1.3 (N) 1.65% Pc 0.058 1.19 Pasted: N-1.3 (N) 1.65% Pc 0.101 5.80
Grid: N-1.3 (N) Cal Pc 0.058 1.19 Pasted: N-1.3 (N) Cal Pc 0.101 5.80
Grid: N-1.2 (N) 2.50% Pc 0.053 1.09 Pasted: N-1.2 (N) 2.50% Pc 0.097 5.46
Grid: N-1.2 (N) Cal Pc 0.053 1.09 Pasted: N-1.2 (N) Cal Pc 0.097 5.46
Grid: NS-1.4 (P) 2.50% Pc 0.045 0.93 Pasted: NS-1.4 (P) 2.50% Pc 0.067 4.13
Grid: NS-1.4 (P) 1.65% Pc 0.045 0.93 Pasted: NS-1.4 (P) 1.65% Pc 0.067 4.13
Grid: NS-1.2 (N) 2.50% Pc 0.040 0.82 Pasted: NS-1.2 (N) 2.50% Pc 0.058 3.63
Grid: NS-1.2 (N) Cal Pc 0.040 0.82 Pasted: NS-1.2 (N) Cal Pc 0.058 3.63
Grid: MOT-9A (P) 2.50% Pc 0.028 0.58 Pasted: MOT-9A (P) 2.50% Pc 0.044 2.63
Grid: MOT-9A (N) 2.50% Pc 0.020 0.41 Pasted: MOT-9A (N) 2.50% Pc 0.026 1.69
Grid: MOT-6V (P) 2.50% Pc 0.016 0.33 Pasted: MOT-6V (P) 2.50% Pc 0.016 1.22
Grid: MOT-6V (N) 2.50% Pc 0.016 0.33 Pasted: MOT-6V (N) 2.50% Pc 0.014 1.14
Grid: MOT-5A (P) 2.50% Pc 0.018 0.37 Pasted: MOT-5A (P) 2.50% Pc 0.025 1.60
Grid: MOT-5A (N) 2.50% Pc 0.018 0.37 Pasted: MOT-5A (N) 2.50% Pc 0.021 1.45
Grid: MOT-YB 2.5 (P) 2.50% Pc 0.020 0.41 Pasted: MOT-YB 2.5 (P) 2.50% Pc 0.027 1.73
Grid: MOT-YB 2.5 (N) 2.50% Pc 0.012 0.25 Pasted: MOT-YB 2.5 (N) 2.50% Pc 0.018 1.11
 Grid: STD-1 (P) 2.50% Pc 0.080 1.65 Pasted: STD-1 (P) 2.50% Pc 0.106 6.89
Grid: STD-1 (N) 2.50% Pc 0.080 1.65 Pasted: STD-1 (N) 2.50% Pc 0.097 6.60
Grid: DIN-1.5 (P) 2.50% Pc 0.058 1.19 Pasted: DIN-1.5 (P) 2.50% Pc 0.101 5.80
Grid: DIN-1.3 (N) 2.50% Pc 0.053 1.09 Pasted: DIN-1.3 (N) 2.50% Pc 0.092 5.29
Hybrid/MF Bat. Grid Hybrid/MF Bat. Plate
Grid: Army (P) Cal Pc 0.040 0.82 Pasted: Army (P) Cal Pc 0.083 4.43
Grid: Army (P) 2.50% Pc 0.040 0.82 Pasted: Army (P) 2.50% Pc 0.083 4.43
Grid: Army (N) Cal Pc 0.040 0.82 Pasted: Army (N) Cal Pc 0.074 4.13
P
Grid: Army (N) 2.50% Pc 0.040 0.82 Pasted: Army (N) 2.50% Pc 0.074 4.13
A
Grid: HPD-1.8 (N) Cal Pc 0.077 1.59 S Pasted: HPD-1.8 (N) Cal Pc 0.115 7.07
Grid: N-1.7 ML (P) Cal Pc 0.061 1.26 T Pasted: N-1.7 ML (P) Cal Pc 0.111 6.25
Grid: N-1.7 ML (P) 1.65% Pc 0.061 1.26 E Pasted: N-1.7 ML (P) 1.65% Pc 0.111 6.25
Grid: N-1.4 ML (P) Cal Pc 0.050 1.03 D Pasted: N-1.4 ML (P) Cal Pc 0.111 5.78
Grid: N-1.4 ML (P) Sil Pc 0.050 1.03 Pasted: N-1.4 ML (P) Sil Pc 0.111 5.78
Grid: N-1.4 ML (P) 165% Pc 0.050 1.03 & Pasted: N-1.4 ML (P) 165% Pc 0.111 5.78
G Grid: N-1.4 ML (P) Cal Pc 0.050 1.03 Pasted: N-1.4 ML (P) Cal Pc 0.111 5.78
F
R Grid: N-1.4 ML (N) 2.50% Pc 0.050 1.03 Pasted: N-1.4 ML (N) 2.50% Pc 0.097 5.33
I
I Grid: N-1.4 ML (N) 1.65% Pc 0.050 1.03 Pasted: N-1.4 ML (N) 1.65% Pc 0.097 5.33
L
D Grid: N-1.4 ML (N) Cal Pc 0.050 1.03 Pasted: N-1.4 ML (N) Cal Pc 0.097 5.33
L
Grid: N-1.2 ML (P) 2.50% Pc 0.049 1.01 E Pasted: N-1.2 ML (P) 2.50% Pc 0.092 5.13
Grid: N-1.2 ML (P) Cal Pc 0.049 1.01 D Pasted: N-1.2 ML (P) Cal Pc 0.092 5.13
Grid: N-1.2 ML (N) Sil Pc 0.049 1.01 Pasted: N-1.2 ML (N) Sil Pc 0.097 5.29
Grid: N-1.2 ML (N) Cal Pc 0.049 1.01 P Pasted: N-1.2 ML (N) Cal Pc 0.083 4.83
Grid: NS-1.4 ML (P) Cal Pc 0.040 0.82 L Pasted: NS-1.4 ML (P) Cal Pc 0.067 3.92
A
Grid: NS-1.4 ML (P) Sil Pc 0.040 0.82 T Pasted: NS-1.4 ML (P) Sil Pc 0.067 3.92
Grid: NS-1.4 ML (P) 1.65% Pc 0.040 0.82 E Pasted: NS-1.4 ML (P) 1.65% Pc 0.067 3.92
Grid: NS-1.2 ML (P) Cal Pc 0.034 0.70 Pasted: NS-1.2 ML (P) Cal Pc 0.067 3.66
Grid: NS-1.2 ML (N) 2.50% Pc 0.034 0.70 Pasted: NS-1.2 ML (N) 2.50% Pc 0.058 3.37
Grid: NS-1.2 ML (N) Cal Pc 0.034 0.70 Pasted: NS-1.2 ML (N) Cal Pc 0.058 3.37
Grid: MOT-6V (P) Cal Pc 0.016 0.33 Pasted: MOT-6V (P) Cal Pc 0.016 1.22
Grid: MOT-5A (P) Cal Pc 0.018 0.37 Pasted: MOT-5A (P) Cal Pc 0.025 1.60
Grid: MOT-5A (N) Cal Pc 0.018 0.37 Pasted: MOT-5A (N) Cal Pc 0.021 1.45
Grid: DIN-1.4 ML (P) Cal Pc 0.056 1.15 Pasted: DIN-1.4 ML (P) Cal Pc 0.101 5.72
Grid: DIN-1.2 (N) ML Cal Pc 0.051 1.05 Pasted: DIN-1.2 ML (N) Cal Pc 0.087 5.05
IPS Bat. Grid IPS Bat. Plate
Grid: HPD-2.2 (P) 2.50% Pc 0.090 1.85 Pasted: HPD-2.2 (P) 2.50% Pc 0.138 8.38
Grid: HPD-2.2 (P) 1.65% Pc 0.090 1.85 Pasted: HPD-2.2 (P) 1.65% Pc 0.138 8.38
Grid: HPD-2.4 (P) 1.65% Pc 0.100 2.06 Pasted: HPD-2.4 (P) 1.65% Pc 0.147 9.11
Grid: HPD-1.8 (N) 2.50% Pc 0.077 1.59 Pasted: HPD-1.8 (N) 2.50% Pc 0.115 7.07
Grid: NS-1.4 (6TN) (P) 2.50% Pc 0.045 0.93 Pasted: NS-1.4 (6TN) (P) 2.50% Pc 0.083 4.66
Grid: NS-1.4 (6TN) (N) 2.50% Pc 0.045 0.93 Pasted: NS-1.4 (6TN) (N) 2.50% Pc 0.065 4.07
Grid: Singer (P) 2.80% Pc 0.122 2.51 Pasted: Singer (P) 2.80% Pc 0.265 14.46
Grid: 3 No. A (P) 2.50% Pc 0.052 1.07 Pasted: 3 No. A (P) 2.50% Pc 0.074 4.65
Solar Bat. Grid Solar Bat. Plate
Grid: IND-110 MM (P) 2.80% Pc 0.148 3.05 Pasted: IND-110 MM (P) 2.80% Pc 0.230 21.31
Grid: IND-110 MM (N) 2.50% Pc 0.120 2.47 Pasted: IND-110 MM (N) 2.50% Pc 0.173 10.79
Grid: HPD-30T (N) 2.50% Pc 0.068 1.40 Pasted: HPD-30T (N) 2.50% Pc 0.106 6.40
Grid: HPD-20T (P) 2.80% Pc 0.107 2.20 Pasted: HPD-20T (P) 2.80% Pc 0.198 11.48
Grid: HPD-20T (N) 2.50% Pc 0.072 1.48 Pasted: HPD-20T (N) 2.50% Pc 0.106 6.56
Grid: 3 No. A (P) 2.50% (HPD-15) Pc 0.052 1.07 Pasted: IND-110 MM (P) 2.80% Pc 0.230 6.30
Grid: NS-1.4 (N) 2.50% (HPD-15) Pc 0.045 0.93 Pasted: NS-1.4 (N) 2.50% (HPD-15) Pc 0.046 3.43
EB/Rick. Bat. Grid EB/Rick. Bat. Plate
Grid: Auto Bike-160A (P) 2.80% Pc 0.154 3.17 Pasted: Auto Bike-160A (P) 2.80% Pc 0.380 19.85
Grid: Auto Bike-2.4 (N) 2.50% Pc 0.110 2.27 Pasted: Auto Bike-2.4 (N) 2.50% Pc 0.268 13.51
Grid: TT (P) 2.80% Pc 0.273 5.62 Pasted: TT (P) 2.80% Pc 0.410 25.95
Grid: TT (N) 2.50% Pc 0.120 2.47 Pasted: TT (N) 2.50% Pc 0.253 13.45
Grid: R-110T (P) 2.80% Pc 0.130 2.68 Pasted:R-110T (P) 2.80% Pc 0.310 16.38
Grid: R-110T (N) 2.50% Pc 0.095 1.96 Pasted: R-110T (N) 2.80% Pc 0.217 11.19
Grid: R-100T (P) 2.80% Pc 0.125 2.58 Pasted: R-100T (P) 2.80% Pc 0.290 15.47
Grid: R-100T (N) 2.50% Pc 0.095 1.96 Pasted: R-100T (N) 2.50% Pc 0.198 10.58
Grid: IPS (P) (120 MM) 2.80% Pc 0.160 3.30 Pasted: IPS (P) (120 MM) 2.80% Pc 0.250 15.55
Grid: IPS (N) 2.50% Pc 0.118 2.43 Pasted: IPS (N) 2.50% Pc 0.194 11.40
 TC: F
Wt.
Name of Plate UoM (Inc. VAT)
(Kg)
(Tk) Grid Wt.
Vehicle & MC Bat. Plate Vehicle & MC Bat. Grid
Formed: HPD-1.8 (P) 2.50% Pc 0.202 10.57 Grid: HPD-1.8 (P) 2.50% 0.077
Formed: N-1.7 (P) 2.50% Pc 0.196 10.25 Grid: N-1.7 (P) 2.50% 0.075
Formed: N-1.7 (P) 1.65% Pc 0.196 10.25 Grid: N-1.7 (P) 1.65% 0.075
Formed: N-1.5 (P) 2.50% Pc 0.179 9.37 Grid: N-1.5 (P) 2.50% 0.068
Formed: N-1.5 (P) 1.65% Pc 0.179 9.37 Grid: N-1.5 (P) 1.65% 0.068
Formed: N-1.5 (N) 2.50% Pc 0.173 9.10 Grid: N-1.5 (N) 2.50% 0.068
Formed: N-1.3 (P) 2.50% Pc 0.169 8.79 Grid: N-1.3 (P) 2.50% 0.058
Formed: N-1.3 (N) 2.50% Pc 0.159 8.32 Grid: N-1.3 (N) 2.50% 0.058
Formed: N-1.3 (N) 1.65% Pc 0.159 8.32 Grid: N-1.3 (N) 1.65% 0.058
Formed: N-1.3 (N) Cal Pc 0.159 8.32 Grid: N-1.3 (N) Cal 0.058
Formed: N-1.2 (N) 2.50% Pc 0.150 7.83 Grid: N-1.2 (N) 2.50% 0.053
Formed: N-1.2 (N) Cal Pc 0.150 7.83 Grid: N-1.2 (N) Cal 0.053
Formed: NS-1.4 (P) 2.50% Pc 0.112 5.90 Grid: NS-1.4 (P) 2.50% 0.045
Formed: NS-1.4 (P) 1.65% Pc 0.112 5.90 Grid: NS-1.4 (P) 1.65% 0.045
Formed: NS-1.2 (N) 2.50% Pc 0.098 5.18 Grid: NS-1.2 (N) 2.50% 0.040
Formed: NS-1.2 (N) Cal Pc 0.098 5.18 Grid: NS-1.2 (N) Cal 0.040
Formed: MOT-9A (P) 2.50% Pc 0.072 3.76 Grid: MOT-9A (P) 2.50% 0.028
Formed: MOT-9A (N) 2.50% Pc 0.046 2.42 Grid: MOT-9A (N) 2.50% 0.020
Formed: MOT-6V (P) 2.50% Pc 0.032 1.73 Grid: MOT-6V (P) 2.50% 0.016
Formed: MOT-6V (N) 2.50% Pc 0.030 1.62 Grid: MOT-6V (N) 2.50% 0.016
Formed: MOT-5A (P) 2.50% Pc 0.043 2.28 Grid: MOT-5A (P) 2.50% 0.018
Formed: MOT-5A (N) 2.50% Pc 0.039 2.06 Grid: MOT-5A (N) 2.50% 0.018
Formed: MOT-YB 2.5 (P) 2.50% Pc 0.047 2.46 Grid: MOT-YB 2.5 (P) 2.50% 0.020
Formed: MOT-YB 2.5 (N) 2.50% Pc 0.030 1.58 Grid: MOT-YB 2.5 (N) 2.50% 0.012
 Formed: STD-1 (P) 2.50% Pc 0.186 9.83 Grid: STD-1 (P) 2.50% 0.080
Formed: STD-1 (N) 2.50% Pc 0.177 9.40 Grid: STD-1 (N) 2.50% 0.080
Formed: DIN-1.5 (P) 2.50% Pc 0.159 8.32 Grid: DIN-1.5 (P) 2.50% 0.058
Formed: DIN-1.3 (N) 2.50% Pc 0.145 7.58 Grid: DIN-1.3 (N) 2.50% 0.053
Hybrid/MF Bat. Plate Hybrid/MF Bat. Grid
Formed: Army (P) Cal Pc 0.123 6.37 Grid: Army (P) Cal 0.040
F Formed: Army (P) 2.50% Pc 0.123 6.37 Grid: Army (P) 2.50% 0.040
O Formed: Army (N) Cal Pc 0.114 5.92 Grid: Army (N) Cal 0.040
R Formed: Army (N) 2.50% Pc 0.114 5.92 Grid: Army (N) 2.50% 0.040
M Formed: HPD-1.8 (N) Cal Pc 0.192 10.10 Grid: HPD-1.8 (N) Cal 0.077
E Formed: N-1.7 ML (P) Cal Pc 0.172 8.97 Grid: N-1.7 ML (P) Cal 0.061
D Formed: N-1.7 ML (P) 1.65% Pc 0.172 8.97 Grid: N-1.7 ML (P) 1.65% 0.061
Formed: N-1.4 ML (P) Cal Pc 0.161 8.33 Grid: N-1.4 ML (P) Cal 0.050
&
Formed: N-1.4 ML (P) Sil Pc 0.161 8.33 Grid: N-1.4 ML (P) Sil 0.050
S Formed: N-1.4 ML (P) 165% Pc 0.161 8.33 Grid: N-1.4 ML (P) 165% 0.050
U Formed: N-1.4 ML (P) Cal Pc 0.161 8.33 Grid: N-1.4 ML (P) Cal 0.050
L Formed: N-1.4 ML (N) 2.50% Pc 0.147 7.65 Grid: N-1.4 ML (N) 2.50% 0.050
P Formed: N-1.4 ML (N) 1.65% Pc 0.147 7.65 Grid: N-1.4 ML (N) 1.65% 0.050
H Formed: N-1.4 ML (N) Cal Pc 0.147 7.65 Grid: N-1.4 ML (N) Cal 0.050
A Formed: N-1.2 ML (P) 2.50% Pc 0.141 7.37 Grid: N-1.2 ML (P) 2.50% 0.049
T
E Formed: N-1.2 ML (P) Cal Pc 0.141 7.37 Grid: N-1.2 ML (P) Cal 0.049
D Formed: N-1.2 ML (N) Sil Pc 0.146 7.59 Grid: N-1.2 ML (N) Sil 0.049
Formed: N-1.2 ML (N) Cal Pc 0.132 6.92 Grid: N-1.2 ML (N) Cal 0.049
P Formed: NS-1.4 ML (P) Cal Pc 0.107 5.61 Grid: NS-1.4 ML (P) Cal 0.040
L Formed: NS-1.4 ML (P) Sil Pc 0.107 5.61 Grid: NS-1.4 ML (P) Sil 0.040
A Formed: NS-1.4 ML (P) 1.65% Pc 0.107 5.61 Grid: NS-1.4 ML (P) 1.65% 0.040
T Formed: NS-1.2 ML (P) Cal Pc 0.101 5.26 Grid: NS-1.2 ML (P) Cal 0.034
E
Formed: NS-1.2 ML (N) 2.50% Pc 0.092 4.83 Grid: NS-1.2 ML (N) 2.50% 0.034
Formed: NS-1.2 ML (N) Cal Pc 0.092 4.83 Grid: NS-1.2 ML (N) Cal 0.034
Formed: MOT-6V (P) Cal Pc 0.032 1.73 Grid: MOT-6V (P) Cal 0.016
Formed: MOT-5A (P) Cal Pc 0.043 2.28 Grid: MOT-5A (P) Cal 0.018
Formed: MOT-5A (N) Cal Pc 0.039 2.06 Grid: MOT-5A (N) Cal 0.018
Formed: DIN-1.4 ML (P) Cal Pc 0.157 8.20 Grid: DIN-1.4 ML (P) Cal 0.056
Formed: DIN-1.2 ML (N) Cal Pc 0.138 7.24 Grid: DIN-1.2 (N) ML Cal 0.051
IPS Bat. Plate IPS Bat. Grid
Formed: HPD-2.2 (P) 2.50% Pc 0.228 11.98 Grid: HPD-2.2 (P) 2.50% 0.090
Formed: HPD-2.2 (P) 1.65% Pc 0.228 11.98 Grid: HPD-2.2 (P) 1.65% 0.090
Formed: HPD-2.4 (P) 1.65% Pc 0.247 13.01 Grid: HPD-2.4 (P) 1.65% 0.100
Formed: HPD-1.8 (N) 2.50% Pc 0.192 10.10 Grid: HPD-1.8 (N) 2.50% 0.077
Formed: NS-1.4 (6TN) (P) 2.50% Pc 0.128 6.69 Grid: NS-1.4 (6TN) (P) 2.50% 0.045
Formed: NS-1.4 (6TN) (N) 2.50% Pc 0.110 5.81 Grid: NS-1.4 (6TN) (N) 2.50% 0.045
Formed: Singer (P) 2.80% Pc 0.387 20.58 Grid: Singer (P) 2.80% 0.122
Formed:3 No. A (P) 2.50% Pc 0.126 6.64 Grid: 3 No. A (P) 2.50% 0.052
Solar Bat. Plate Solar Bat. Grid
Formed: IND-110 MM (P) 2.80% Pc 0.378 27.32 Grid: IND-110 MM (P) 2.80% 0.148
Formed: IND-110 MM (N) 2.50% Pc 0.293 15.41 Grid: IND-110 MM (N) 2.50% 0.120
Formed: HPD-30T (N) 2.50% Pc 0.174 9.15 Grid: HPD-30T (N) 2.50% 0.068
Formed: HPD-20T (P) 2.80% Pc 0.305 16.30 Grid: HPD-20T (P) 2.80% 0.107
Formed: HPD-20T (N) 2.50% Pc 0.178 9.38 Grid: HPD-20T (N) 2.50% 0.072
Formed:: IND-110 MM (P) 2.80% Pc 0.121 8.22 Grid: 3 No. A (P) 2.50% (HPD-1 0.052
Formed: NS-1.4 (N) 2.50% (HPD-15) Pc 0.091 4.87 Grid: NS-1.4 (N) 2.50% (HPD-15 0.045
EB/Rick. Bat. Plate EB/Rick. Bat. Grid
Formed: Auto Bike-160A (P) 2.80% Pc 0.534 28.29 Grid: Auto Bike-160A (P) 2.80% 0.154
Formed: Auto Bike-2.4 (N) 2.50% Pc 0.378 19.48 Grid: Auto Bike-2.4 (N) 2.50% 0.110
Formed: TT (P) 2.80% Pc 0.683 36.74 Grid: TT (P) 2.80% 0.273
Formed: TT (N) 2.50% Pc 0.373 19.34 Grid: TT (N) 2.50% 0.120
Formed: R-110T (P) 2.80% Pc 0.440 23.33 Grid: R-110T (P) 2.80% 0.130
Formed: R-110T (N) 2.80% Pc 0.312 16.11 Grid: R-110T (N) 2.50% 0.095
Formed: R-100T (P) 2.80% Pc 0.415 22.03 Grid: R-100T (P) 2.80% 0.125
Formed: R-100T (N) 2.50% Pc 0.293 15.22 Grid: R-100T (N) 2.50% 0.095
Formed: IPS (P) (120 MM) 2.80% Pc 0.410 22.03 Grid: IPS (P) (120 MM) 2.80% 0.160
Formed: IPS (N) 2.50% Pc 0.312 16.33 Grid: IPS (N) 2.50% 0.118
 Pasting Wt. Formation Wt.
Vehicle & MC Bat. Grid Vehicle & MC Bat. Grid
Pasted: HPD-1.8 (P) 2.50% 0.125 Formed: HPD-1.8 (P) 2.50% 0.202
Pasted: N-1.7 (P) 2.50% 0.121 Formed: N-1.7 (P) 2.50% 0.196
Pasted: N-1.7 (P) 1.65% 0.121 Formed: N-1.7 (P) 1.65% 0.196
Pasted: N-1.5 (P) 2.50% 0.111 Formed: N-1.5 (P) 2.50% 0.179
Pasted: N-1.5 (P) 1.65% 0.111 Formed: N-1.5 (P) 1.65% 0.179
Pasted: N-1.5 (N) 2.50% 0.105 Formed: N-1.5 (N) 2.50% 0.173
Pasted: N-1.3 (P) 2.50% 0.111 Formed: N-1.3 (P) 2.50% 0.169
Pasted: N-1.3 (N) 2.50% 0.101 Formed: N-1.3 (N) 2.50% 0.159
Pasted: N-1.3 (N) 1.65% 0.101 Formed: N-1.3 (N) 1.65% 0.159
Pasted: N-1.3 (N) Cal 0.101 Formed: N-1.3 (N) Cal 0.159
Pasted: N-1.2 (N) 2.50% 0.097 Formed: N-1.2 (N) 2.50% 0.150
Pasted: N-1.2 (N) Cal 0.097 Formed: N-1.2 (N) Cal 0.150
Pasted: NS-1.4 (P) 2.50% 0.067 Formed: NS-1.4 (P) 2.50% 0.112
Pasted: NS-1.4 (P) 1.65% 0.067 Formed: NS-1.4 (P) 1.65% 0.112
Pasted: NS-1.2 (N) 2.50% 0.058 Formed: NS-1.2 (N) 2.50% 0.098
Pasted: NS-1.2 (N) Cal 0.058 Formed: NS-1.2 (N) Cal 0.098
Pasted: MOT-9A (P) 2.50% 0.044 Formed: MOT-9A (P) 2.50% 0.072
Pasted: MOT-9A (N) 2.50% 0.026 Formed: MOT-9A (N) 2.50% 0.046
Pasted: MOT-6V (P) 2.50% 0.016 Formed: MOT-6V (P) 2.50% 0.032
Pasted: MOT-6V (N) 2.50% 0.014 Formed: MOT-6V (N) 2.50% 0.030
Pasted: MOT-5A (P) 2.50% 0.025 Formed: MOT-5A (P) 2.50% 0.043
Pasted: MOT-5A (N) 2.50% 0.021 Formed: MOT-5A (N) 2.50% 0.039
Pasted: MOT-YB 2.5 (P) 2.50% 0.027 Formed: MOT-YB 2.5 (P) 2.50% 0.047
Pasted: MOT-YB 2.5 (N) 2.50% 0.018 Formed: MOT-YB 2.5 (N) 2.50% 0.030
Pasted: STD-1 (P) 2.50% 0.106 Formed: STD-1 (P) 2.50% 0.186
Pasted: STD-1 (N) 2.50% 0.097 Formed: STD-1 (N) 2.50% 0.177
Pasted: DIN-1.5 (P) 2.50% 0.101 Formed: DIN-1.5 (P) 2.50% 0.159
Pasted: DIN-1.3 (N) 2.50% 0.092 Formed: DIN-1.3 (N) 2.50% 0.145
Hybrid/MF Bat. Plate Hybrid/MF Bat. Plate
Pasted: Army (P) Cal 0.083 Formed: Army (P) Cal 0.123
Pasted: Army (P) 2.50% 0.083 Formed: Army (P) 2.50% 0.123
Pasted: Army (N) Cal 0.074 Formed: Army (N) Cal 0.114
Pasted: Army (N) 2.50% 0.074 Formed: Army (N) 2.50% 0.114
Pasted: HPD-1.8 (N) Cal 0.115 Formed: HPD-1.8 (N) Cal 0.192
Pasted: N-1.7 ML (P) Cal 0.111 Formed: N-1.7 ML (P) Cal 0.172
Pasted: N-1.7 ML (P) 1.65% 0.111 Formed: N-1.7 ML (P) 1.65% 0.172
Pasted: N-1.4 ML (P) Cal 0.111 Formed: N-1.4 ML (P) Cal 0.161
Pasted: N-1.4 ML (P) Sil 0.111 Formed: N-1.4 ML (P) Sil 0.161
Pasted: N-1.4 ML (P) 165% 0.111 Formed: N-1.4 ML (P) 165% 0.161
Pasted: N-1.4 ML (P) Cal 0.111 Formed: N-1.4 ML (P) Cal 0.161
Pasted: N-1.4 ML (N) 2.50% 0.097 Formed: N-1.4 ML (N) 2.50% 0.147
Pasted: N-1.4 ML (N) 1.65% 0.097 Formed: N-1.4 ML (N) 1.65% 0.147
Pasted: N-1.4 ML (N) Cal 0.097 Formed: N-1.4 ML (N) Cal 0.147
Pasted: N-1.2 ML (P) 2.50% 0.092 Formed: N-1.2 ML (P) 2.50% 0.141
Pasted: N-1.2 ML (P) Cal 0.092 Formed: N-1.2 ML (P) Cal 0.141
Pasted: N-1.2 ML (N) Sil 0.097 Formed: N-1.2 ML (N) Sil 0.146
Pasted: N-1.2 ML (N) Cal 0.083 Formed: N-1.2 ML (N) Cal 0.132
Pasted: NS-1.4 ML (P) Cal 0.067 Formed: NS-1.4 ML (P) Cal 0.107
Pasted: NS-1.4 ML (P) Sil 0.067 Formed: NS-1.4 ML (P) Sil 0.107
Pasted: NS-1.4 ML (P) 1.65% 0.067 Formed: NS-1.4 ML (P) 1.65% 0.107
Pasted: NS-1.2 ML (P) Cal 0.067 Formed: NS-1.2 ML (P) Cal 0.101
Pasted: NS-1.2 ML (N) 2.50% 0.058 Formed: NS-1.2 ML (N) 2.50% 0.092
Pasted: NS-1.2 ML (N) Cal 0.058 Formed: NS-1.2 ML (N) Cal 0.092
Pasted: MOT-6V (P) Cal 0.016 Formed: MOT-6V (P) Cal 0.032
Pasted: MOT-5A (P) Cal 0.025 Formed: MOT-5A (P) Cal 0.043
Pasted: MOT-5A (N) Cal 0.021 Formed: MOT-5A (N) Cal 0.039
Pasted: DIN-1.4 ML (P) Cal 0.101 Formed: DIN-1.4 ML (P) Cal 0.157
Pasted: DIN-1.2 ML (N) Cal 0.087 Formed: DIN-1.2 ML (N) Cal 0.138
IPS Bat. Plate IPS Bat. Plate
Pasted: HPD-2.2 (P) 2.50% 0.138 Formed: HPD-2.2 (P) 2.50% 0.228
Pasted: HPD-2.2 (P) 1.65% 0.138 Formed: HPD-2.2 (P) 1.65% 0.228
Pasted: HPD-2.4 (P) 1.65% 0.147 Formed: HPD-2.4 (P) 1.65% 0.247
Pasted: HPD-1.8 (N) 2.50% 0.115 Formed: HPD-1.8 (N) 2.50% 0.192
Pasted: NS-1.4 (6TN) (P) 2.50% 0.083 Formed: NS-1.4 (6TN) (P) 2.50% 0.128
Pasted: NS-1.4 (6TN) (N) 2.50% 0.065 Formed: NS-1.4 (6TN) (N) 2.50% 0.110
Pasted: Singer (P) 2.80% 0.265 Formed: Singer (P) 2.80% 0.387
Pasted: 3 No. A (P) 2.50% 0.074 Formed:3 No. A (P) 2.50% 0.126
Solar Bat. Plate Solar Bat. Plate
Pasted: IND-110 MM (P) 2.80% 0.230 Formed: IND-110 MM (P) 2.80% 0.378
Pasted: IND-110 MM (N) 2.50% 0.173 Formed: IND-110 MM (N) 2.50% 0.293
Pasted: HPD-30T (N) 2.50% 0.106 Formed: HPD-30T (N) 2.50% 0.174
Pasted: HPD-20T (P) 2.80% 0.198 Formed: HPD-20T (P) 2.80% 0.305
Pasted: HPD-20T (N) 2.50% 0.106 Formed: HPD-20T (N) 2.50% 0.178
Pasted: IND-110 MM (P) 2.80% 0.069 Formed:: IND-110 MM (P) 2.80% 0.121
Pasted: NS-1.4 (N) 2.50% (HPD-15 0.046 Formed: NS-1.4 (N) 2.50% (HPD-15) 0.091
EB/Rick. Bat. Plate EB/Rick. Bat. Plate
Pasted: Auto Bike-160A (P) 2.80% 0.380 Formed: Auto Bike-160A (P) 2.80% 0.534
Pasted: Auto Bike-2.4 (N) 2.50% 0.268 Formed: Auto Bike-2.4 (N) 2.50% 0.378
Pasted: TT (P) 2.80% 0.410 Formed: TT (P) 2.80% 0.683
Pasted: TT (N) 2.50% 0.253 Formed: TT (N) 2.50% 0.373
Pasted:R-110T (P) 2.80% 0.310 Formed: R-110T (P) 2.80% 0.440
Pasted: R-110T (N) 2.80% 0.217 Formed: R-110T (N) 2.80% 0.312
Pasted: R-100T (P) 2.80% 0.290 Formed: R-100T (P) 2.80% 0.415
Pasted: R-100T (N) 2.50% 0.198 Formed: R-100T (N) 2.50% 0.293
Pasted: IPS (P) (120 MM) 2.80% 0.250 Formed: IPS (P) (120 MM) 2.80% 0.410
Pasted: IPS (N) 2.50% 0.194 Formed: IPS (N) 2.50% 0.312
 Small Parts: 2.80%
July'23-June'24
Total
Input UoM Cons./Kg @
Consupmtion
Raw Materials: 1,086,074.00 1.03
A. Lead: 2.80% Kg 1,086,074.00 1.03 106.60
Total BOM Cost
FOH
Elec. Cost (S. Parts) - - - -
Labor Cost (S. Parts) - - - -
Dep. Cost (S. Parts) - - - -
Other FOH (S. Parts) - - - -
Total Cost
Less: Recovery 35,297.41
Dross Kg 35,297.41 0.03 121.48
Cost of Small Parts: 2.80%/Kg

Output Qty. Recovery

Finished Goods: 1,050,776.60
Small Parts: 2.80% 1,050,776.60 96.75%
Scrap: 35,297.41
Dross 35,297.41 3.25%

Small Parts: 2.50%

July'23-June'24
Total
Input UoM Cons./Kg @
Consupmtion
Raw Materials: 3,954.00 1.03
A. Lead: 2.50% Kg 3,954.00 1.03 106.79
Total BOM Cost
FOH
Elec. Cost (S. Parts) - - - -
Labor Cost (S. Parts) - - - -
Dep. Cost (S. Parts) - - - -
Other FOH (S. Parts) - - - -
Total Cost
Less: Recovery 128.51
Dross Kg 128.51 0.03 121.48
Cost of Small Parts: 2.50%/Kg

Output Qty. Recovery

Finished Goods: 3,825.50
Small Parts: 2.50% 3,825.50 96.75%
Scrap: 128.51
Elec. Cost (S. Parts) 128.51 3.25%
 Small Parts: 1.65%
July'23-June'24
Total
Input UoM Cons./Kg @
Consupmtion
Raw Materials: 23.90 1.03
A. Lead: 1.65% Kg 23.90 1.03 106.60
Total BOM Cost
FOH
Elec. Cost (S. Parts) - - - -
Labor Cost (S. Parts) - - - -
Dep. Cost (S. Parts) - - - -
Other FOH (S. Parts) - - - -
Total Cost
Less: Recovery 0.78
Dross Kg 0.78 0.03 121.48
Cost of Small Parts: 1.65%/Kg

Output Qty. Recovery

Finished Goods: 23.12
Small Parts: 1.65% 23.12 96.75%
Scrap: 0.78
Elec. Cost (S. Parts) 0.78 3.25%
Cost/Kg
(Tk)
110.18
110.18
110.18
73.00
70.00
-
-
3.00
183.18
4.08
4.08
179.10

Cost/Kg
(Tk)
110.38
110.38
110.38
73.00
70.00
-
-
3.00
183.38
4.08
4.08
179.30
Cost/Kg
(Tk)
110.18
110.18
110.18
73.00
70.00
-
-
3.00
183.18
4.08
4.08
179.10