Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Consumables Estimation/Month

Consumables
E7018 2.5mm
E7018 3.15 mm
E7018 4 mm
E 308*3.15
E 309*3.15
Cutting wheel
Grinding Wheel
Actiline Gas
Oxygen
Tungsten rod
Leather Hand gloves
Cotton hand gloves
Cotton mask
Others
Factor

Qty

Unit

2800
4500
1800
1500
1200
1000
650
40
120
30
60
420
60

nos
nos
nos
nos
nos
nos
nos
nos
nos
Nos
Nos
Nos
Nos

Indian Unit
Rate
2.5
3.5
4.5
8.5
18
100
95
270
130
200
40
45
10

Total (in INR)


7000
15750
8100
12750
21600
100000
61750
10800
15600
6000
2400
18900
600

1.4

Total (in USD)


117
263
135
213
360
1667
1029
180
260
100
40
315
10
400
5088
7130

Manager
Salary
Allowance
Air Fare
Visa
Food
Acc
Trans

65000
45000

65000
45000

65000
45000

65000
45000

10000
20000
5000

10000
20000
5000

10000
20000
5000

10000
20000
5000
A

Engineer and QC Engineer


Salary
Allowance
Air Fare
Visa
Food
Acc
Trans

35000
30000

35000
30000

35000
30000

35000
30000

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500
B

Accountant, Safety Officer and Store Keeper


Salary
Allowance
Air Fare
Visa
Food
Acc
Trans

25000
24000

25000
24000

25000
24000

25000
24000

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500
C

A+B+C

Designation
Manager
Engineer

Per
Per
Heads
Heads
Per
Per
Month
Annum
(in USD) (in USD)
2563
30750
1704
20450

QC Engineer
Accountant
Safety Officer
Store Keeper
Total

1704
1438
1438
1438
10283

20450
17250
17250
17250
123400

Margin @ 30%

13368

160420

10

11

12

65000
45000

65000
45000
75000
30000
10000
20000
5000

65000
45000

65000
45000

65000
45000

65000
45000

65000
45000

65000
45000

10000
20000
5000

10000
20000
5000

10000
20000
5000

10000
20000
5000

10000
20000
5000

10000
20000
5000

35000
30000
75000
30000
10000
15000
3500

35000
30000

35000
30000

35000
30000

35000
30000

35000
30000

35000
30000

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

25000
24000
75000
30000
10000
15000
3500

25000
24000

25000
24000

25000
24000

25000
24000

25000
24000

25000
24000

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
15000
3500

10000
20000
5000
A

35000
30000

10000
15000
3500
B

25000
24000

10000
15000
3500
C

A+B+C

Heads

Total (INR)

1
780000
540000
75000
30000
120000
240000
60000
1845000
2
840000
720000
150000
60000
240000
360000
84000
2454000
3
900000
864000
225000
90000
360000
540000
126000
3105000
7404000

You might also like