PROFIT MARGIN CALCULATION SHEET

Purchase Order Details:

P.O. NO. 12231063101141 DATED: 16-Jun-23
PL NO. 33500344
ITEM DESC: PIN AS PER DRG NO. LW05106 ALT 'B'
QUANTITY: 12097 NOS
COSTING: FOR 10% QUANTITY OF TOTAL
Raw Material: Current Rate: 146+18%/Per Kg Raw Consumtion: 1.1 Kg
White: 67.00/ Per Kg
GST: 18%
n:
ow

White: 79.06/Kg Black: 79.00/Per Kg

kd
ea

Total: 158.06 for 1.1 Kg For 1.1 Kg: 173.866

Br

Forging + Machining: 17.4 (White: 5+18%) (Black: 11.5)

Heat-Treatment:
Forwarding From 15.00
Ludhiana to Delhi 2.00
Chrome Plating: 28.00
Grinding: 3.00
Local Transportation: 2.00
Packing + Labour: 2.00

Freight: 5.00
Inspection+ Liasoning
3.94
(2%):
Total: 252.20
COSTING: FOR 90% QUANTITY OF TOTAL [EN-9]
Raw Material: Current Rate: 69+18%/Per Kg Raw Consumtion: 1.1 Kg

White: 69.00/ Per Kg

n:
ow

GST: 18%
kd
ea

White: 81.42/Kg
Br

Forwarding From
Ludhiana to Delhi 2.00
Chrome Plating: 28.00
Grinding: 3.00
Local Transportation: 2.00
Packing + Labour: 2.00
Freight: 5.00
Inspection+ Liasoning
3.94
(2%):
Total: 127.36
SALING:
Basic Rate: 197 Total Invested in 10%: 3,05,086.00
Freight Charges: 15 Total Invested in 90%: 13,86,606.00

Additional GST Benefit: 25.44 Total: 16,91,692.00

GST (18%): 38.36 Seling Price: 33,36,352.00
Total: 275.8 Porfit Margin: 197.2198249