ACTUAL INVOICE Page: 1 of 3

Project No. : CFI208A-14*D-201217-305 Date : 25/10/22

Automatic Self-Locking Carton Tray Erector with Lifter
Project Description : Customer / Machine Code : CFI
for 340g Ketchup (1unit)
Client Category : Internal Group Outside Dubai Project / Cost Category : Asset 4 years

1 DESIGN COST ORIGIN

1.1 MAN DESIGNATION RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
1.1.1 Yusuf WIC-3 25 50 1,250.00 1,250.00
TOTAL : 1,250.00 1,250.00

2 DETOOL COST ORIGIN

2.1 MAN DESIGNATION RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
2.1.1 RATHJEESH MOR-3 30 37 1,110.00 1,110.00
2.1.2 SUNNYOUSEPH MOR-3 30 11.5 345.00 345.00
2.1.3 JAYACHANDRAN MOR-2 25 41.5 1,037.50 1,037.50
2.1.4 MOHAMMED JISHAD MOR-3 30 5 150.00 150.00
2.1.5 HARI LAL BIND MOR-3 30 0.25 7.50 7.50
2.1.6 NIJIN BABY MOR-3 30 2.75 82.50 82.50
2.1.7 Deepak MOR-1 20 2.5 50.00 50.00
TOTAL : 2,782.50 2,782.50
2.2 MACHINE TYPE RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
2.2.1 CNC Milling Machine VMC E26-2603-06 100 9.25 925.00 925.00
2.2.2 Bench Work / Assy E26-2021-01 25 41.5 1,037.50 1,037.50
2.2.3 Laser Cutting Machine ( Trulaser ) E26- 2453 -01 120 1.5 180.00 180.00
2.2.4 Band Saw Machine E26- 2403-01 20 0.05 1.00 1.00
2.2.5 Cnc Turning & Milling E26-2633-01 80 5 400.00 400.00
2.2.6 Conventional Milling Machine E26-2636-01 25 2 50.00 50.00
2.2.7 Mechanical Lathe Machine E26- 2637-01 20 27.75 555.00 555.00
2.2.8 Trumpf Sheet Bending Machine -Trumpf E26-2639-01 110 2.75 302.50 302.50
2.2.9 Water Jet Cutting Machine E26- 2401-01 120 10.7 1,284.00 1,284.00
TOTAL : 4,735.00 4,735.00
2.4 E26 MATERIAL-Orion Entry DESCRIPTION/CATEGORY QT'Y UNIT PRICE/UNIT TOTAL VALUE GCC Foreign
2.4.1 Mechanical Bolts, Allen Type Stainless Steel, A2 ,Size 6 Mm X 16 Mm 20 nos 0.0785 1.57 1.57
2.4.2 Mechanical Bolts Allentype, Stainless Steel, A2 ,Size 6 Mm X 25 Mm 10 nos 0.118 1.18 1.18
2.4.3 Mechanical Sheet Ms 4' X 8' X 1.5mm, India 13 nos 125 1,625.00 1,625.00
2.4.4 Gun Metal Round bar dia 28*30mm 2 nos 10 20.00 20.00
2.4.5 Gun Metal Round bar dia 28*98mm 2 nos 33 66.00 66.00
2.4.6 SS304 Round bar dia 20*247mm 2 nos 15 30.00 30.00
2.4.7 SS304 Round bar dia 12*235mm 2 nos 5 10.00 10.00
2.4.8 SS304 Round bar dia 25*705mm 1 nos 65.5 65.50 65.50
2.4.9 SS304 Round bar dia 25*602mm 1 nos 56 56.00 56.00
2.4.10 Alum Round bar dia 20*525mm 2 nos 20 40.00 40.00
2.4.11 Brass Hex bar HEX 27*100mm 1 nos 12 12.00 12.00
2.4.12 SS304 Round bar dia 45*57mm 2 nos 17 34.00 34.00
2.4.13 Alumec Sheet 60*50*102mm 2 nos 34 68.00 68.00
2.4.14 SS304 Round bar dia 40*515mm 1 nos 123 123.00 123.00
2.4.15 SS304 Sheet 100*100*5mm 1 nos 8 8.00 8.00
2.4.16 Alum Plate 300*400*25mm 1 nos 278.5 278.50 278.50
2.4.17 Alum Plate 200*200*15mm 1 nos 56 56.00 56.00
2.4.18 SS304 Sheet 1500*600*3mm 1 nos 410.5 410.50 410.50
2.4.19 SS304 Sheet 150*150*10mm 1 nos 34 34.00 34.00
2.4.20 SS304 Sheet 600*600*3mm 1 nos 164 164.00 164.00
2.4.21 Alum Plate 300*120*50mm 1 nos 167 167.00 167.00
2.4.22 Alum Plate 500*500*10mm 1 nos 232 232.00 232.00
2.4.23 SS304 Sheet 300*600*1mm 1 nos 27 27.00 27.00
2.4.24 SS304 Sheet 300*550*4mm 1 nos 100 100.00 100.00
2.4.25 Nylon sheet 1500*120*12mm 1 nos 39 39.00 39.00
2.4.26 SS304 Round bar dia 10*400mm 1 nos 6 6.00 6.00
2.4.27 Alum Plate 400*100*5mm 1 nos 19 19.00 19.00
2.4.28 Alum Plate 100*100*25mm 1 nos 23 23.00 23.00
2.4.29 SS304 Sheet 100*120*3mm 1 nos 5.5 5.50 5.50
2.4.30 SS304 Sheet 200*100*4mm 1 nos 12 12.00 12.00
2.4.31 SS304 Sheet 150*50*3mm 1 nos 4 4.00 4.00
2.4.32 MS Sheet 1220*1200*1mm 1 nos 52 52.00 52.00
 2.4.33 SS304 Sheet 700*350*2.5mm 1 nos 93 93.00 93.00
2.4.34 Nylon Round bar dia 30*100mm 1 nos 3 3.00 3.00
TOTAL : 3,885.75 3,885.75

3 FABRICATION (DEFAB ) COST ORIGIN

3.1 MAN DESIGNATION RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
3.1.1 SHARAFAT ALI TAD 50 80 4,000.00 4,000.00
3.1.2 SATENDRA - TME00640EED MOR-2 25 120 3,000.00 3,000.00
TOTAL : 7,000.00 7,000.00
3.4 MATERIAL-Orion Entry Item Code QT'Y UNIT PRICE/UNIT TOTAL VALUE GCC Foreign
3.4.1 Aluminum Profile 80*40*1500mm 11-10009-0514 2 length 62.5 125.00 125.00
3.4.2 Aluminum Profile 80*40*440mm 11-10009-0514 4 length 19 76.00 76.00
3.4.3 Aluminum Profile 40*40*1340mm 11-10009-0512 2 length 33.5 67.00 67.00
3.4.4 Aluminum Profile 40*40*841mm 11-10009-0512 4 length 21 84.00 84.00
3.4.5 Aluminum Profile 40*40*780mm 11-10009-0512 4 length 20 80.00 80.00
3.4.6 Aluminum Profile 40*40*520mm 11-10009-0512 2 length 13 26.00 26.00
3.4.7 Aluminum Profile 40*40*440mm 11-10009-0512 8 length 11 88.00 88.00
3.4.8 Aluminum Profile 40*40*405mm 11-10009-0512 2 length 10.5 21.00 21.00
3.4.9 Aluminum Profile 40*40*325mm 11-10009-0512 2 length 8.5 17.00 17.00
3.4.10 Aluminum Profile 40*40*195mm 11-10009-0512 2 length 5 10.00 10.00
3.4.11 TRANSPORT PLATE, ZN WHITE, SIZE 80 X 40 X M16 1-10007-0707 8 nos 4 32.00 32.00
3.4.12 MECHANICAL FOOT KNUCKLE D40 M8 X 60 BLACK 1 PCE 1-10088-0006 4 nos 4 16.00 16.00
3.4.13 MECHANICAL FOOT KNUCKLE D80, M16X150 BLACK 1-10088-0008 4 nos 6 24.00 24.00
3.4.14 MECHANICAL ANGLE BRACKET 8 40 X 40 ZN WHITE ALUMINIUM 1-10001-0081 52 nos 1 52.00 52.00
3.4.15 MECHANICAL ANGLE BRACKET 8 80 X 80 BLACK 1 SET 1-10001-0082 4 nos 2 8.00 8.00
3.4.16 MECHANICAL CAP 8 80 X40 BLACK 1PCE 1-10009-0075 4 nos 1.5 6.00 6.00
3.4.17 Mechanical Cap 8 40 X40 Black 1pce 1-10009-0076 12 nos 1.107 13.28 13.28
3.4.18 SUCTION BELLOW & FITTING, RUBBER, VPA50WN-M6 1-10160-0097 6 nos 65 390.00 390.00
3.4.19 SS BEARING PART NO:SUCF205 1-10000-1284 3 nos 26 78.00 78.00
3.4.20 PLASTIC SPROCKET HL820-D19, WITH 25 MM DIA BORE, KEYWAY 1-10025-0095
8 MM WIDE X 4 MM 4 nos
DEEP 27 108.00 108.00
3.4.21 MECHANICAL BELT CONVEYOR HL820-K325 1-10048-0458 9 mtr 58.9 530.10 530.10
3.4.22 SIDE GUIDE BRACKET, PART# PS05A, UNIBANG 12-10003-0850 4 nos 10 40.00 40.00
3.4.23 Mechanical Clamps Double Ps06 1-10008-0169 4 nos 5.9975 23.99 23.99
3.4.24 Worm Gear Box, Model Mu40 25/1 Pam63 B5 B3, Output Shaft 20 Mm, 1-10020-0213
Output Speed- 56 Rpm,1Complete
nos With885.63
0.18kw /1390 Rpm,
885.63
230/400 Vac, 3 Phase Motor, Flange
885.63 Mounted, Brand Sit
3.4.25 PNEUMATIC CYLINDER, MCQ12-11-50-300M-NPT 4-10003-0103 1 nos 158 158.00 158.00
3.4.26 PNEUMATIC CYLINDER, MCMI-11-25-50-A-NPT, BRAND MINDMAN 4-10003-0121 4 nos 85 340.00 340.00
3.4.27 Pneumatics Cylinders,Dual Rod Type,MCDA-03-16 x 25M-NPT 4-10006-0583 2 nos 160 320.00 320.00
3.4.28 Spring, Compression Type, Ss, Size Spring Dia 20 Mm Od, 17 Mm Id, 1-10060-0388
Wire Dia 1.5 Mm, Length 56 Mm, Pitch 1023.8
2 nos Mm 47.60 47.60
3.4.29 Ss 304 Polish Pipe, Od 12.7 Mmx 1.5 Mm Thick X 6 Mtr 1-10057-0839 1 nos 30.03 30.03 30.03
3.4.30 Mechanical Nuts Stainless Steel, A2, Size 6 Mm 1-10004-0034 8 nos 0.0675 0.54 0.54
3.4.31 Mechanical Bolts, Allen Type Stainless Steel,8 X 16 Mm,+ Fw 1-10003-0561 74 nos 0.251892 18.64 18.64
3.4.32 Mechanical Bolts Allen Type,Stainless Steel,Size:8 X 20 Mm 1-10003-0522 32 nos 0.208125 6.66 6.66
3.4.33 Mechanical Bolts, Allen Type Stainless Steel,Size 8 Mm X 25 Mm 1-10003-0434 4 nos 0.235 0.94 0.94
3.4.34 Mechanical Bolts Allentype, Stainless Steel, A2 ,Size 6 Mm X 25 Mm 1-10003-0258 12 nos 0.118333 1.42 1.42
3.4.35 Mechanical Bolts, Allen Type Stainless Steel, A2 ,Size 6 Mm X 20 Mm 1-10003-0251 16 nos 0.170625 2.73 2.73
3.4.36 Mechanical Bolts, Allen Type Stainless Steel, A2 ,Size 6 Mm X 16 Mm 1-10003-0250 24 nos 0.07875 1.89 1.89
3.4.37 Mechanical Bolts, Allen Type,Stainless Steel,Size 6 Mm X 10 Mm 1-10003-0463 32 nos 0.081875 2.62 2.62
3.4.38 Mechanical Bolts Allentype, Stainless Steel, 5 Mm X 16 Mm 1-10003-0268 22 nos 0.054545 1.20 1.20
3.4.39 Mechanical Bolts,Hex Type, Stainless Steel, A2 ,Size 10 Mm X 25 Mm 1-10003-0194 12 nos 0.3025 3.63 3.63
3.4.40 Mechanical Screws,Ss -Csk ,Size:6 X 16 Mm 1-10006-0127 4 nos 0.065 0.26 0.26
3.4.41 Mechanical Nuts Stainless Steel, A2, Size 14 Mm 1-10004-0038 2 nos 0.24 0.48 0.48
3.4.42 Stainless Steel Nut, Grade A2, Size 10 Mm 1-10004-0182 12 nos 0.121667 1.46 1.46
3.4.43 Stainless Steel Ss Nut, Grade A2, Size 8 Mm 1-10004-0155 8 nos 0.0775 0.62 0.62
3.4.44 Bearing, Single Row Deep Groove Two Side Metal Seal 698zz 1-10000-0263 4 nos 3.5 14.00 14.00
3.4.45 STAINLESS STEEL SS 304, NUT T-SLOT ST M8, 8 MM 1-10004-0319 100 nos 2 200.00 200.00
TOTAL : 3,953.72 3,953.72

5 ELECTRICAL COST ORIGIN

5.1 MAN DESIGNATION RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
5.1.1 MD Kamal WAS-2 20 15 300.00 300.00
5.1.2 Salim WAS-2 20 15 300.00 300.00
TOTAL : 600.00 600.00
5.3 MATERIAL-Orion Entry Item Code QT'Y UNIT PRICE/UNIT TOTAL VALUE GCC Foreign
5.3.1 SS DB 600*400*200mm SD Defab 1 nos 862 862.00 862.00
5.3.2 Electrical Power Supply 24v-5a,100-24vac (90-350 Vdc) S8vk-C12024 2-10048-0032 1 nos 140 140.00 140.00
5.3.3 Electrical Bootlace Ferrule / Boot Pin Cable Lugs, Blue Color, Size 0.752-10046-0016
Mm 1000 nos 0.0398 39.80 39.80
5.3.4 Electrical Power Supply, Dc,Dvpps02,2a-1 Phase 2-10048-00007 1 nos 74.45 74.45 74.45
5.3.5 Electrical Breakers, Circuit Type (Mcb), 3 Pole, 6 Amp, 230v 2-10007-0004 1 nos 35.83 35.83 35.83
5.3.6 Electrical Drive Vfd Optidrive E3, Ode-3-140022-3f12, 0.75kw,2.2amp,3ph.Input,3ph.Output,380-480v,Ip20,Emc
2-10026-0063 1 nos 760
Filter 760.00 760.00
5.3.7 Electrical Breakers, Circuit Type (MCB), 2 Pole, 6 Amp 2-10007-0135 1 nos 34.5 34.50 34.50
5.3.8 Electronics Programmable Logic Control (PLC), DVP 28SV11R2 3-10010-0006 1 nos 690 690.00 690.00
 5.3.9 ELECTRONIC RELAY WITH BASE 8 PIN, 24 VDC, RELAY DETAILS:
3-10011-0150
LOAD CURRENT: 35A, 18.5
nosRANGE OF PRODUCT: ZELIO
55.50 RELAY, MODEL NAME: 55.50
RXG21BD, BASE DETA
5.3.10 ELECTRICAL BOOTLACE FERRULE / BOOT PIN CABLE LUGS,
2-10046-0018
BLUE COLOR, SIZE 50
2.5MM
nos 0.04 2.00 2.00
5.3.11 PVC PANEL TRUNKING FOR ELECTRICAL WORK, SIZE: 40 MM
2-10063-0049
WIDTH X 60 MM HEIGHT 55
1 nos X 8 MM SLOT 55.00 55.00
TOTAL : 2,749.08 2,749.08

9 ASSEMBLY (PMP/SBD) COST ORIGIN

9.1 MAN DESIGNATION RATE/HOUR NO. OF HRS TOTAL VALUE GCC Foreign
9.1.1 Ryan TAD 50 50 2,500.00 2,500.00
9.1.2 Bitu TEC-3 40 45 1,800.00 1,800.00
TOTAL : 4,300.00 4,300.00
9.3 MATERIAL-Orion Entry Item Code QT'Y UNIT PRICE/UNIT TOTAL VALUE GCC Foreign
9.3.1 MOUNTING PANNEL GUID DIN RAIL 2MTR, INDIA 9-10067-0237 4 nos 8 32.00 32.00
9.3.2 Electronics Sensors,Model: S50-PA5-C01-PP,18 mm,DATALOGIC 3-10012-0077 4 nos 116 464.00 464.00
9.3.3 CABLE FOR SENSOR, ELBOW TYPE, 4 PIN, M12 PLUG, 4 WAY,3-10035-0011
FREE END, LENGTH: 26 MTR, 22
nos PART NUMBER 804001E03M020,
132.00 BRAND: MOLEX BRAD
132.00
9.3.4 BLACK SELECTOR SWITCH, SCHNEIDER MAKE, DIA 22, 2 POSITION
2-10055-0239
STAY PUT, 1 NO,
1 nos 7.5 XB4BD21,
600V, MODEL 7.50 7.50
9.3.5 ELECTRICAL BUTTON PUSH SCHNEIDER METAL BODY GREEN
2-10011-0047
WITH 24VDC LAMP,
1 PART 50 XB4 BW33B5
nos NUMBER 50.00 50.00
9.3.6 ELECTRICAL BUTTON PUSH SCHNEIDER METAL BODY RED2-10011-0042
WITH 24VDC LAMP, PART 50 BW34B5 50.00
1 nosNUMBER XB4 50.00
9.3.7 Electrical Switches, Reed Type,Part No:RCB-2M 2-10055-0067 2 nos 20 40.00 40.00
9.3.8 MINDMAN REED SWITCH, 3 WIRE, WIRE LENGTH 2 MTR, MODEL
3-10032-0005
RCI-P-2M 4 nos 26 104.00 104.00
9.3.9 CONTROL CABLE, 0.50 SQR MM X 1 CORE (PACKAGE: ONE ROLL
2-10013-0287
OF 100 YARD) 1 roll 28 28.00 28.00
9.3.10 Electrical Cables, Control Type, 0.5 mm x 3 Core 2-10013-0047 15 mtr 2 30.00 30.00
9.3.11 Electrical Terminal Blocks 4 mm,Double Type 2-10059-0008 40 nos 3.5 140.00 140.00
9.3.12 Electrical Terminal Blocks 4 mm,Single Type 2-10059-0009 5 nos 1.5 7.50 7.50
9.3.13 Electrical Terminal Blocks 6 mm,Ground Type 2-10059-0010 10 nos 3 30.00 30.00
9.3.14 Electrical Terminal Blocks, 6 mm 2-10054-0002 3 nos 1.25 3.75 3.75
9.3.15 Electrical Terminal Blocks 10 mm 2-10059-0003 4 nos 1 4.00 4.00
9.3.16 ELECTRICAL CABLE TRAY SS 50X50MM WIRE MESH TRAY 3MM
2-10017-0047
THICKNESS 1 nos 127 127.00 127.00
9.3.17 Electrical PG Gland P13.5 2-10045-00003 4 nos 0.5 2.00 2.00
9.3.18 ELECTRICAL PG GLAND 21MM 2-10045-0015 3 nos 1 3.00 3.00
9.3.19 Pneumatic Elbow Speed Controller Jsc6-M5a 4-10010-0625 14 nos 10.2225 143.12 143.12
9.3.20 Pneumatic Tube Fitting Pg10-8t 4-10010-0615 1 nos 3.48 3.48 3.48
9.3.21 Pneumatics Tube Fittings,Pe10t 4-10010-0323 2 nos 4.09 8.18 8.18
9.3.22 Electrical Switches, Reed Type,Part No:Rcb-2m 2-10055-0067 2 nos 15.6 31.20 31.20
9.3.23 Pnematic Solenoid Valve Mvsc-260-4e1-Dc24 4-10017-0371 3 nos 67.633333 202.90 202.90
9.3.24 Pneumatic Tube Fitting Pg8-6 4-10010-0614 2 nos 2.72 5.44 5.44
9.3.25 PNEUMATIC CYLINDER AIR UNITS MACT302-10A-NPT(COOL4-10006-0638
GRAY) 1 nos 225 225.00 225.00
9.3.26 PNEUMATIC ELBOW SPEED CONTROLLER JSC6-01A 4-10010-0629 8 nos 10 80.00 80.00
9.3.27 Pneumatics Elbow,Speed Contoller Type,JSC8-02AT 4-10010-0327 2 nos 12 24.00 24.00
9.3.28 Pneumatics Tube Fittings,ELBOW, 1/4 INCH X 8 MM, MINDMAN 4-10010-0313
PART NUMBER PL8-02T2 nos 3.5 7.00 7.00
9.3.29 Pneumatics Tube Fittings, ELBOW 1/4 INCH X 6 MM, MINDMAN 4-10010-0312
PART NUMBER PL6-02T8 nos 2.5 20.00 20.00
9.3.30 Pneumatics Tube Fittings, ELBOW 1/4 INCH X 10 MM, MINDMAN4-10010-0314
PART NUMBER PL10-02T
2 nos 3.5 7.00 7.00
9.3.31 Pneumatics Tube Fittings,ELBOW 3/8 INCH X 10 MM, MINDMAN4-10010-0320
PART NUMBER PL10-03T
15 nos 3.5 52.50 52.50
9.3.32 PNEUMATIC TUBE FITTING PY6 4-10010-0607 15 nos 3.5 52.50 52.50
9.3.33 PNEUMATIC PU TUBE UM0640-100BU 4-10012-0162 1 roll 241 241.00 241.00
9.3.34 PNEUMATIC VALVE SOLENOID MVSC-260-4E2-DC24-NPT 4-10017-0417 3 nos 150 450.00 450.00
9.3.35 Pneumatic Valves Solenoid,MVSC-220-3E1-NC-DC24-L-NPT,Cool Gray
4-10017-0248 1 nos 60 60.00 60.00
9.3.36 VACCUM GENERATOR, BRAND:FESTO, MODEL:VAD-3/8, SERIAL
4-10010-0793
NO:19294, CAPACITY:1.5-10BAR
1 nos 220 220.00 220.00
TOTAL : 3,088.06 3,088.06

TOTAL Labour Cost 15,932.50

TOTAL Machinery Cost 4,735.00
TOTAL TMI Material Cost (Orion) 5,837.14
TOTAL E26 Material Cost (Orion) 7,839.47

GROSS DIRECT COST Currency AED 34,344.12 GCC Foreign

15 OVER HEAD COST @ RATE OF 20% 6,868.82 6,868.82
NET DIRECT COST 41,212.94

18 PROJECT PRICING
Minimum Acceptable Price : Margin % 35% AED 63,404.53

Prepared by: Noted by: Approved by:

Rochelle Lacsina E26-Project Manager Managing Director

Date: Date : Date:
.