Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

COST BREAK UP, TROLLEY FOR Front and Middle Housing

Total
S Wt./ Basic No rates Total
Description Specifications Make Unit Qty./
No. unit SIZE off (RS) Cost
wt
1 Sq. Pipe 40x80x2.6mm draw 4.7 Kg 1200 2 11.28 56.55 637.88
2 Sq. Pipe 40x80x2.6mm draw 4.7 Kg 800 2 7.52 56.55 425.26
3 Sq. Pipe 40x40x2.6mm draw 2.92 Kg 720 2 4.20 56.55 237.78
4 Sq. Pipe 40x40x2.6mm draw 2.92 Kg 440 4 5.14 56.55 290.62
5 Sq. Pipe 40x40x2.6mm draw 2.92 Kg 1120 1 3.27 56.55 184.94
4 Angle 50x50x6 draw 4.5 Kg 40 4 0.72 56.55 40.72
Sq. Pipe 40x40x2.6mm draw 2.92 Kg 1120 2 6.54 56.55 369.88
Sq. Pipe 40x40x2.6mm draw 2.92 Kg 720 2 4.20 56.55 237.78
Sq. Pipe 20x40x2.6mm draw 2.46 Kg 720 1 1.77 56.55 100.16
Rib-1 110x1000x6mm draw 5.28 kg 100 8 4.22 56.55 238.87
Rib-1 150x1000x6mm draw 7.2 kg 100 8 5.76 56.55 325.73
5 pallet info plate 200x150x6 Sail 9.6 Kg 150 2 2.88 55.62 160.19
27 Total Raw Material 57.52
28 Total 3249.81
29 Wastage 3% 97.49
30 Grand Total 3347.30
31 Fabrication Cost 57.5 18.00 1035.27
32 Painting 402.61
33 CIJ Plate 30.00
34 Drg. No. Plate 50.00
35 Name writing 25.00
37 Total 4890.18
38 Profit Margine 12.0% 586.82
39 Grand Total 5477.00
40 Transportation 300.00
41 Total Cost 5777.00

04/01/2018 1/4
04/01/2018 2/4
COST BREAK UP, TROLLEY FOR Rear housing

Total
S Wt./ Basic No rates Total
Description Specifications Make Unit Qty./
No. unit SIZE off (RS) Cost
wt
3 Sq. Pipe 40x40x2.6mm draw 2.92 Kg 1200 2 7.01 56.55 396.30
4 Sq. Pipe 40x40x2.6mm draw 2.92 Kg 800 2 4.67 56.55 264.20
5 Sq. Pipe 32x32x2.6mm draw 2.4 Kg 1200 2 5.76 56.55 325.73
Sq. Pipe 40x40x2.6mm draw 2.92 Kg 540 4 6.31 56.55 356.67
Sq. Pipe 32x32x2.6mm draw 2.4 Kg 1120 2 5.38 56.55 304.01
4 Angle 50x50x6 draw 4.5 Kg 40 4 0.72 56.55 40.72
Sq. Pipe 40x40x2.6mm draw 2.92 Kg 1120 2 6.54 56.55 369.88
Sq. Pipe 40x40x2.6mm draw 2.92 Kg 720 2 4.20 56.55 237.78
Sq. Pipe 20x40x2.6mm draw 2.46 Kg 720 1 1.77 56.55 100.16
Rib-1 110x1000x6mm draw 5.28 kg 100 8 4.22 56.55 238.87
Rib-1 150x1000x6mm draw 7.2 kg 100 8 5.76 56.55 325.73
5 pallet info plate 200x150x6 Sail 9.6 Kg 150 2 2.88 55.62 160.19
27 Total Raw Material 55.22
28 Total 3120.24
29 Wastage 3% 93.61
30 Grand Total 3213.85
31 Fabrication Cost 55.2 18.00 994.03
32 Painting 386.57
33 CIJ Plate 30.00
34 Drg. No. Plate 50.00
35 Name writing 25.00
37 Total 4699.45
38 Profit Margine 12.0% 563.93
39 Grand Total 5263.38
40 Transportation 300.00
41 Total Cost 5563.38

04/01/2018 3/4
04/01/2018 4/4

You might also like