All Sample Costing (Final) 29-12-22

PRE R&D Sofa 3 Seater Shell 199 Date:06-09-2022
Total cost:
Rs: 6057
Sofa 3 Seater Length 76"x Depth 24"x Height 32"

Model Rate/ Unit Parts Cost
Description Pcs/Kg Qty Length, kg per pcs
18SWG Leg Base pipe Sofa Pipe 32*72MM Length 2 24 9.79 469.92
18SWG Legs Sofa Pipe 35*93MM Length 2 14 12.58 352.24
18SWG Center Support Pipe 1.25*2.5" Length 1 73.5 9.79 719.565
18SWG Support Pippe 1"x1" Length 2 3 5.27 31.62
18SWG Leg Center Support 1"x2" Length 1 18 8.04 144.72
18SWG Seat Support Frame Pipe 02 Length 3 46 4.85 669.3
Mill Patti 5"x2"x3mm Kg 6 0.14 240 201.6
Sofa Boot Kg 4 0.045 40
Sofa Dabi Kg 2 0.03 20
Boot Center Leg 1"x1" Kg 2 0.01 250 5
Leg Side Cover Kg 2 0.055 55
Screw for boot kg 10 30
Welding Pcs 1 65" 220
Welding Labour Pcs 1
Powder Coating Pcs 1 250
Powder Coating Labour Pcs 1
Plastic Shell 199 Black With Chusion kg 3 4102.5
Elkey Bolt 42mm No.8 kg 12 0.015 330 59.4
Total 7370.865
Prepared by Checked By R&D Head
PRE R&D MCDonald Chair Date:06-09-2022
Frame cost: 1191

Seat Cost: 8702
Total: 9893
MCDonald Chair Length 27"x Dipth 24"x Height 36"

Description Pcs/Kg Qty Size
Kiker Wood Frame Pcs 1 4000 4000
Tyre Patti Pcs 1 100 100
Seat Foam 1.5" Pcs 1 20"x20"
Back Sheet Foam 36"x72"x1/2" Sheet 1 36"x36"
In Side Sheet Foam 36"x72"x1.5" Sheet 1 30"x36"
Namda Foam 1" Yard 1 1.5
Leather Right Meter 1 3
Aster Meter 1 1
Thread (Nalki) Psc 1 10 10
Sloution Kg 1 0.100g
Stapler Pin (3 Length) Pcs 240
Labour Pcs 1 1800
Button 1" Pcs 1 20 20
SWG14 Frame Pipe 1/2" Length 1 190"

SWG14 Mill patti 1"x12.5"x3mm Kg 2 0.180g
Wooden Screw 1/2" Kg 6 0.005
Welding Pcs 1 10"
Powder Coating Pcs 1
Wages GD1, GD2 Pcs 1
Total
PRE R&D B-199 sofa Date:06-09-2022
cost: 4937
B-199 sofa
Seat Foam 1.5" Pcs 1 20"x20"
Shell body Sheet Foam 36"x72"x1/2" Sheet 1 36"x36"
Seat Sheet Foam 36"x72"x20mm Sheet 1 36"x36"
Leather Right Meter 1 2.25
Aster Meter 1 1
Thread (Nalki) Psc 1 15 15
Sloution Kg 1 0.100
Stapler Pin (3 Length) Pcs 240
Labour Pcs 1 1500
Button 1" Pcs 1 20 20
Plastic Shell 199 Black kg 1
Plastic Seat Ply kg 1
B-199 Frame 1/2'' length 1

Elkey Bolt 28mm No.8 kg 4 0.015
Half Cut Boat kg 4 0.025
Total
PRE R&D Iron Stand
02 pipe = 2409
1'' Pipe = 2313
7"' pipe = 2184
iron stand 02pipe

Model Length/ Kg Rate/ Unit Parts Cost
Description Unit Qty Per Pcs
MDF Top Ply 3/4'' Sheet 1 16''x48'' 4200 700
18SWG Leg pipe 02 Length 4 39 4.85 756.6
20SWG Leg support pipe 1/2" Length 2 16 2.13 68.16
20SWG Top Support 1'' Length 2 12 4.36 104.64
wire 4mmx90" Length 1 0.235 200
Clump 3.5"x1"x1.2mm kg 2 0.0201 360 14.472
Patri 5"x2.75"x1.6mm Kg 3 0.304 360 328.32
Screw 1'' Kg 18 0.005 320 28.8
Rivot 1.5" Kg 2 3.75 7.5
Plastic Boot 02 Kg 4 20
Washer 0.75" Kg 4 12
Cloth 18x50" meter 1 210
Foam 16"*48"*12mm sheet 1 130
Aster 14"x46" meter 1 30
Stapler pins 120 pcs 1 120 0.5 60
Wages of gd-01 Pcs 1
800
Total 3570.492
PRE R&D Iron Stand Legs
iron stand 02pipe

18SWG Leg pipe 3/4" Length 4 39 3.9409 614.7804
Clump 3.5"x1"x1.2mm kg 2 0.0201 210
Patri 5"x2.75"x1.6mm Kg 3 0.304 230 209.76
Screw 1'' Kg 18 0.005 244 21.96
Rivot 1.5" Kg 2 3.75 7.5
Foam 16"*48"*12mm sheet 1 130
Aster 14"x46" meter 1 30
Total 2121.8004
PRE R&D Iron Stand Legs
iron stand 1"pipe

18SWG Leg pipe 1" Length 4 39 5.34 833.04
Clump 3.5"x1"x1.2mm kg 2 0.0201 210 8.442
Patri 5"x2.75"x1.6mm Kg 3 0.304 230 209.76
Screw 1'' Kg 18 0.005 330 29.7
Rivot 1.5" Kg 2 3.75 7.5
Foam 16"*48"*12mm sheet 1 130
Aster 14"x46" meter 1 3.6
Total 2353.362
PRE R&D Relaxing Chair Date:18-10-2022
Relaxing Chair
Foot Rest MDF 3/4" Sheet 1 18"x10" 2200 92
Seat B-543 pcs 1 1600 1600

Back B-543 pcs 1 1050 1050
Arm B-543 pcs 2 275 550
SWG18 Seat Support 1" Length 1 28 5.34 149.52
SWG18 Base Frame 1" Length 2 86 5.34 918.48
SWG18 frame Center Supports 1" Length 4 7 5.34 149.52
SWG18 Frame Ineer pipe 7''' Length 1 30 4.6 138
Bush 1"x1.5" Kg 7 14 98
Mill Patti 6"x6"x1.219mm Kg 1 0.189 220 41.58
Mill Patti 3"x4.5"x1.219mm Kg 1 0.115 220 25.3
SWG18 Seat Mechanism Pipe 1'' Length 1 14 5.34 74.76
Spring Pcs 1 120 120
L Key 8no. Pcs 8 6 48
Plastic Bund Plug Kg 6 0.025 35
Screw For Top & Bottom Ply 0.5" No.8 Kg 8 0.005 15
Powder Coating Labour Pcs 1 25
Welding Labour Pcs 1 20
Wages GD1, Wood Unit Pcs 1
Total 5280
PRE R&D Dining Table Length 60"*Width 36"* heigth 30" Date:11-10-2022
Dining Table Length 60"*Width 36"* heigth 30"

MDF Top Ply 3/4" with 2" packing Sheet 1 36"x60" 2900 1932
MDF Bottom Ply 3/4" Sheet 1 18"x40" 2900 483
Tape Edging 1mm Pcs 1 308.000 0.91 280
18SWG Leg pipe 1/2" Length 4 39.5 4.4 695.2
18SWG Top Frame Pipe 1/2" Length 1 134 4.4 589.6
18SWG Top Support 1/2" Length 4 21.5 4.4 378.4
18SWG Bottom Frame 1/2" Length 1 116 4.4 510.4
18SWG Bottom Frame Support 1/2" Length 4 19.25 4.4 338.8
Bush 1.5"x3/4" Kg 8 0.02 10 1.6
L Key Bolt no.6 0.5" Pcs 8 0.005 330 13.2
Screw For Top & Bottom Ply 1.5" No.8 Kg 24 0.003 300 21.6
Total 5594
PRE R&D Table Length 36"*Width 28"* heigth 30" Date:11-10-2022
Dining Table Length 36"*Width 28"* heigth 30"

Top MDF 3/4" Sheet 1 28"x36" 2900 966
SWG14 Legs pipe 1/2" Length 12 28.000 4.4 1478.4
Tape Edging 1mm Pcs 1 130 0.91 118
Bush 1.5"x1.5" Kg 4 0.31 300 372
Mill Patti 10"x1.5"x3mm Kg 8 0.207 250 414
Plastic Boot Kg 4 0.025 35
Screw For Top & Bottom Ply 0.5" No.8 Kg 24 0.003 300 21.6
Total 3545
PRE R&D Side Table
Vijjga Side Table

MDF
20SWG Frame pipe 3/4" Length 1 102 3.23 329.46
20SWG Frame pipe 1/2" Length 1 70 3.29 230.3
Mill Patti 6"x1/2"x3mm Kg 8 0.207 250 =
Mill Patti 2 1/2"x1/2"x3mm Kg 2 0.172 250
Mill Patti 2"x1/2"x3mm Kg 2 0.138
Rivot 0.5" Kg 12 0
Plastic Half Cut Boot Kg 4 0.01 35
Washer 0.5" Kg 4 12
Cloth meter 1 1
Welding Pcs 1 8"
Wages of gd-02
Total 638.76
PRE R&D Laundary Basket
Laundary Basket
18SWG Leg pipe 1"x1/2" Length 4 28 4.208 471.296
Rivot 0.5" Kg 10 0
Plastic Boot b-214 Kg 8 50
Washer 0.5" Kg 4 12
Cloth meter 1 1 300 300
Welding Pcs 1 8" 20
Wages of gd-02
Total 1000.316
PRE R&D Rivo chair Length22"x Width23.5"x Heigth31.5" Date:08-12-2022
Rivo chair Length22"x Width23.5"x Heigth31.5"

SWG18 L-Shape Legs 16mmx40mm Length 2 49 6.70 656.6
SWG18 Back Leg 16mmx40mm Length 2 23.5 6.70 314.9
SWG18 Back support 0.75"x1.5" Length 1 51 8.00 408
SWG18 Seat Front & Back 16mm*40mm Length 2 21 6.70 281.4
SWG18 Seats side Support 16mm*40mm Length 2 19 6.70 254.6
Kona Patri 3"x3"x2mm kg 4 0.082 240 78.72
Seat Ply 3/4" Sheet 1 22"x22" 2200 275
Back Ply 3/4" Sheet 1 17"x17" 2200 220
Seat Foam 4" Sheet 1 22"x22" 300
Back Foam 2" Sheet 1 17"x17" 250
Fabric meter 1 1.5 350 525
Plastic Boot kg 4 0.01 20
Screw 0.75'' kg 4 0.008 200 6.4
Powder Coating pcs 100
Powder Coating Labour pcs 40
Welding pcs 100
Welding Labour Pcs 1 24" 80
Total 3910.62
PRE R&D Single Seater Sofa Length32"xWidth32.5"xHeigth24" Date:08-12-2022
Single Seater Sofa Length32"xWidth32.5"xHeigth24"

SWG18 L-Shape Legs 15mmx60mm Length 2 56 8.20 918.4
SWG18 Back Leg15mmx60mm Length 2 23.5 8.20 385.4
SWG18 Back support 15mmx60mm Length 1 32.5 8.20 266.5
SWG18 Seat Front & Back 15mm*60mm Length 2 27.25 8.20 446.9
SWG18 Legs side Support 15mm*60mm Length 2 27.25 8.20 446.9
Kona Patri 3"x3"x2mm kg 4 0.082 240 78.72
Seat Ply 3/4" Sheet 1 32.5"x32" 2200 730
Back Ply 3/4" Sheet 1 32.5"x12" 2200 185
Seat Foam 4" Sheet 1 32.5"x32" 550
Back Foam 2" Sheet 1 32.5"x12" 300
Fabric meter 1 2 400 800
Screw 0.75'' kg 4 0.008 200 6.4
Welding pcs 100
Total 5454.22
PRE R&D Iron Folding Bed Length 72"xWidth38"xHight14" Date:26-12-2022
Final
Iron Folding Bed Length 72"x width 38"x Height14"

Model Length,weight per Rate/ Unit Parts Cost
Description unit Qty piece
18SWG Left & Right Large U Frame Pipe 1"x1'' Length 2 94 6.73 1265.24
18SWG Mid Top Support 1"x1" Length 2 17 6.73 228.82
18SWG Center Support Pipe 1"x1'' Length 6 36.5 6.73 1473.87
18SWG U shape legs 1"x1" Length 2 55 6.73 740.3
18SWG U shape leg pipe toward tyres 1"x1" Length 2 50 6.73 673
18SWG Tyre legs Support 1"x1" Length 2 12 6.73 161.52
18SWG Top U shape Hinges 1"x1" Length 2 24 6.73 323.04
18SWG Mechanism Pipe 5"' Length 4 24 3.53 338.88
Wire 4mmx38" Kg 16 0.086
1600
Wire 4mmx75" Kg 8 0.171
Bearing Wheel 2" Pcs 4 110 440
Holding Mill Patti 1"x2"3mm Kg 8 0.03 240 57.6
Holding Mill Patti 3"x2"3mm Kg 4 0.091 240 87.36
Nut Kabla 2" Pcs 4 80
Nut Kabla 1" Pcs 4 50
Rivot 1.5" kg 8 0.015 70
L key Bolt 0.5" kg 16 0.007 45
Welding Pcs 1 130"
Plastic Boot 1" Kg 4 0.020g
Total 7749.83
PRE R&D Single Seater Sofa 24''*24''*30.3'' Date:8-12-2022
Single Seater Sofa 24''*24''*30.3''

SWG18 Legs 15mm*60mm Length 2 104 8.20 1705.6
SWG18 Seat Frame 15mm*60mm Length 1 96 8.20 787.2
SWG18 Back Frame 15mm*60mm Length 1 78 8.20 639.6
SWG18 Legs side Support 15mm*60mm Length 2 24 8.20 393.6
Bush 0.5'' kg 8 0.022 240 42.24
L-key Bolt 6*32 kg 8 0.01 200 16
Screw 0.5'' kg 4 0.005 200 4
Jhali 4mmwire 444'' kg 1 1.05 300 315

Welding pcs 100
Total 4223.24
PRE R&D Double Seater Sofa 24''*46.5''*30.3'' Date:08-12-2022
Double Seater Sofa 24''*46.5''*30.3''

Bush 0.5'' kg 8 0.022 240 42.24
L-key Bolt 6*32 kg 8 0.01 200 16
Screw 0.5'' kg 4 0.005 200 4
Jhali 4mmwire 903'' kg 1 2.06 300 618
Welding pcs 100
Total 5264.24
PRE R&D B-543 chair Length 24"*Width 24"* heigth 18" Date:18-09-2022
B-543 Chair Length 24"*Width 24"* heigth 18"

B-543 Seat +Back +Arms PCs 1 3200
18SWG Leg pipe 1'' Length 2 82 5.34 875.76
18SWG Back Support 1'' Length 1 26 5.34 138.84
18SWG Seat Support Pipe 02 Length 2 18 4.85 174.6
Mill Patti 10''x2''x3mm kg 2 0.276 250 138
L Key Bolt no. Pcs 4 0.01 330 13.2
Half Cut Boot 1'' Pcs 4 0.02 30
Screw 1/2'' Pcs 4 0.001 300 1.2
Welding Pcs 1 30'' 90
Total 4781.6
PRE R&D Steel Carft Chair Length21"xWidth26.5"xHeigth40.5" Date:08-12-2022
Steel Carft Chair Length21"xWidth26.5"xHeigth40.5"

SWG18 Seat and Back sides 02pipe Length 2 46 4.85 446.2
SWG18 Seat and Back support 02pipe Length 2 18 4.85 174.6
SWG18 Legs 02pipe Length 2 60 4.85 582
SWG18 Foot rest 3/4" Length 1 19 3.94 74.86
SWG18 Back legs support 3/4" Length 1 19 3.94 74.86
Decron Sheet 1 36"*20"
Craft Fabric meter 1 2.5
Rivots 0.5" kg 24 0.008 200 38.4
Welding pcs 100
Gd-02 Labour Pcs 1
Total 1731
PRE R&D Side Table Length22"xWidth16"xHeigth21" Date:08-12-2022
Side Table Length22"xWidth16"xHeigth21"

LMDF Table Top 3/4" sheet 1 16"x22" 2900 242
SWG18 Base U Frame 3/4" Length 1 55 3.94 216.7
SWG18 Top L Farme 3/4" Length 1 33 3.94 130.02
SWG18 Top U Frame 3/4" Length 1 55 3.94 216.7
Bush 3/4"x1/2" kg 4 0.01 250.00 10
Plastic Bund Plug 0.75" kg 2 0.009 8
L Key Bolt 0.5" 8no. kg 4 0.008 330 10.56
Powder Coating Labour pcs
Welding pcs 10" 20
Total 929
PRE R&D B-105-C Plastic Stool With Cushion 16''x16''x19''
B-105-C Plastic Stool With Cushion 16''x16''x19''

Description Unit Qty size
Plastic Stool B-105 kg 1
MDF MDF sheet 10''x10''x 3.175mm Sheet 1 10''x10''
Fabric 12''x12'' (8-Stool in 1-meter) meter 1 12''x12''
Foam 36''x72''x0.75'' (21-Stool in 1-Sheet) Sheet 1 11''x11''
Dori meter 1 1 5
Stepler Pin Pcs 50
Solution kg 1 0.025
T-Nut pcs 4
L-Key Bolt 6*12 pcs 4
Shrink Rap for cushion pcs 1 0.015
Total

PRE R&D Coffee Table 27.5''x 17.75'',, 19.5''x15.5'' Date:10-11-2022
Coffee Table 27.5''x 17.75'',, 19.5''x15.5''

Description Unit Qty size/weight
27.5'' x 17.75''
LMDF table top sheet 1 27.5''x27.5'' 2900 967
SWG18 table top ring 1''x1'' Length 1 86.5 6.7 580
SWG18 Table Base Ring 1''x 1'' Length 1 66 6.7 442
SWG18 Top and Base Supports 1''x1'' Length 3 15.75 6.7 317
Screw 1.5'' kg 6 0.01 240 2
Welding pcs 1 16'' 40
Powder coating pcs 1 50
Total 2397
Table 19.5'' x 15.5''
LMDF table top sheet 1 19.5''x19.5'' 2900 483
SWG18 table top ring 1''x1'' Length 2 61.23 6.7 820
SWG18 Top and Base Supports 1''x1'' Length 3 13.5 6.7 271
Screw 1.5'' kg 6 0.01 240 2
Powder coating pcs 1 20'' 50
Wages GD1, Pcs 2
Wages Wood Unit, Pcs 2
Total 1673
Grand Total 4070

Cost : 5035

18SWG Back Support 3/4'' Length 1 19 3.94 74.86
18SWG Seat Support Pipe 3/4" Length 2 19 3.94 149.72
18SWG Leg Center Pipe 3/4" Length 1 19 3.94 74.86
L Key Bolt no.6 0.5" Pcs 4 0.005 330 6.6
Screw 1/2'' Pcs 4 0.005 300 6
Total 4873.28

PRE R&D Beach Chair Length 23"*Width 22.5"* heigth 34" Date:13-09-2022
Beach Chair Length 23"*Width 22.5"* heigth 34"

18SWG Leg front pipe 6'" Length 1 62"
18SWG Leg Back pipe 6'" Length 1 62''
18SWG Seat Pipe 6'" Length 1 50''
18SWG Back Take pipe 6'" Length 1 58''
18SWG Arm Support 11''*2.75''*2mm Kg 2 0.28
Wooden Arm Length 2 12.25*4.5''
Back Rod 22''*10mm kg 1 0.313
Seat And Back Conector 5.5''*1''*2mm kg 2 0.1
Folding Strip 3''*1''2mm kg 2 0.5
Cloth Meter 1.5
Plastic Shell goti Kg 4 0.004
Screw 0.5'' pcs 8
Elik Nut 6*64 pcs 10 0.013
Elik Nut 6*75 pcs 2 0.016
Rivet Pin pcs 15
Plastic Boot pcs 4 0.012
Paper Packing Pcs 0.020
Powder Coating
Tape 2" Yard 2
Boss Logo Pcs 2
ELECT + LABOUR + OTHERS
Total

PRE R&D New Catering Table 48" Date:06-09-2022
Frame: 1413
Top: 1588
Total: 3001
NeW Table Length 48"x Dipth 48"x Height 30"

18SWG Frame 1"x1'' Length 1 218''
Mill Patti 40"x1"x3mm Kg 1 0.270g
Mill Patti 2.5"x3"x3mm Kg 4 0.060g
Rivot 2'' Kg 8
Welding Pcs 1 24"
MDF Top Wood 3/4"x48"x96" Sheet 1 48"x48" 2900 1450
Pvc Tap Edging 3/4" 1mm Length 1 152 0.91 138
Wooden Screw For Top 1/2" NO.8 Kg 16 0.005g
Plastic Boot 1" Kg 4 0.020g
Total

PRE R&D New Table 48" Date:06-09-2022
Frame cost: 1355

Top Cost: 1588
Total: 2943
NeW Table Length 48"x Dipth 48"x Height 30"

18SWG Legs 1" Length 4 36 5.34 768.96
Mill Patti 9"x2"x3mm Kg 4 0.27 250 270
Mill Patti 2"x2"x3mm Pcs 4 0.06 250 60
L-key Bolt 3/4" no.8 Kg 8 0.007 330 18.48
Mill Patti 3"x4"x1mm Kg 4 0.07 250 70
Welding Pcs 1 24 100
MDF Top Wood 3/4"x48"x96" Sheet 1 48"x48" 2900 1450
Pvc Tap Edging 3/4" 1mm Length 1 152 0.91 138
Wooden Screw For Top 1/2" NO.8 Kg 16 0.005 300 24
Plastic Boot 1" Kg 4 0.020g 35
Total 3054.44

PRE R&D B-544 2-Seater Sofa 48"x24" Date:22-12-22
B-544 2-Seater Sofa 48"x24"

Description Pcs/Kg Qty Length/kg per pcs
18SWG Leg Base pipe Sofa Pipe Length 2 24 9.7 465.6
18SWG Legs Sofa Pipe Length 2 13.5 12.5 337.5
18SWG Center Support Pipe 1.25"x2.5" Length 1 41 9.8 401.8
16SWG Corner Dabbi kg 2 0.275 240 132
Welding Pcs 1 46 80
Plastic B-544 Seat kg 2 1600 3200
B-544 Back kg 2 900 1800
B-544 arm kg 2 280 560
Total 7962.1

PRE R&D Baby cott 43"x31"x30" Date:22-12-2022
Baby cott 43"x31"x30"

SWG18 Legs 3/4" Length 2 114 3.94 898.32
SWG18 Side Stand U Frame 3/4" Length 2 44 3.94 346.72
SWG18 Side Stand U Frame Support 3/4" Length 4 26 3.94 409.76
Folding Patti 0.75"x8"x3mm Length 2 0.082 240.00 39.36
Folding Patti 0.75"x4.5"x3mm Length 1 0.041 240.00 9.84
Foam 36"x72"x0.5" Sheet 1 21"*28" 41.16
Fabric meter 1 1.5 300 450
Caster Wheel pcs 4 66 264
Rivots 1.25" kg 10 0.008 200 16
Rivots 2" kg 6 0.015 200 18
Welding pcs 100
Welding Labour Pcs 1 16 60
Gd-02 Labour Pcs 1
Total 2793

Postura Chairs Cost Analysis
Sr# Description Weight Plastic Cost Pipe Cost Total
1 Postura Full Plastic 2.79 1227.6 0 1227.6
2 Postura Steel Plastic 2 951.1 380 1331.1
3 Postura 209 1"x1" pipe 2.75 1213.6 437 1650.6 18SWG
4 Postura 209 1"x1" pipe 2.75 1213.6 391 1604.6 20SWG
5 Red with Round Pipe 2.2 1021.1 400 1613.6
PRE R&D Table L60''x H20''x H29'' Date:25-09-2022
Table L60''x H20''x H29''

Table top 60''x20'' sheet 1 2900 950 950
18SWG Frame Support Pipe 1''x1'' Length 4 58 6.73 1561.36
18SWG Frame sides Support Pipe 1''x1'' Length 2 18 6.73 242.28
18SWG Sofa Foot Pipe 32*72mm Length 2 22 11.78 518.32
18SWG Table legs 2'' Length 2 17 11.002 374.068
18SWG Table legs support 1.75'' Length 2 9 8.08 145.44
L Key Bolt no.6 0.5" Pcs 8 0.01 330 26.4
Bush 1'' kg 8 0.021 200 33.6
Bush in legs 2''x3'' kg 2 0.134 200 53.6
Sofa boot Pcs 4 0.03 80
Screw 1/2'' Pcs 10 0.005 300 15
Kan Patri kg 10 0.015 240 36
Total 4421.068

PRE R&D BP-109 Date:01-10-2022
Old Cost : 1166

New Cost : 1109
BP-109 Steel plastic Round Table

Plastic Table Top 32'' round Pcs 1
18SWG Frame legs Pipe 3/4'' Length 2 72 3.9 561.6
18SWG Frame legs Support Pipe 5''' Length 2 16 3.2 102.4
20SWG Top Ring 5''' Length 1 82 2.66 218.12
Rivot 2'' pcs 2 30
Huk B-214 pcs 2 15
Washer 3/4'' pcs 4 0.62 2.48
Ring 1'' length 2 1'' 0.52 1.04
Plastic Boot Pcs 4 30
Screw 1.5'' Pcs 8 10
Total 1060.64

PRE R&D B-07 Date:01-10-2022
Chair 07
Chair 07 Length/Kg Rate/ Unit Parts Cost
18SWG Leg Pipe 02 Length 2 47.5 4.85 460.75
18SWG Seat Side Pipe 1" Length 2 18 5.34 192.24
18SWG Foot rest Pipe 3/4" Length 1 19 3.94 74.86
18SWG Seat Front Pipe 3/4" Length 1 23 3.94 90.62
18SWG Seat BaCk Pipe 3/4" Length 1 19 3.94 74.86
Plastic Seat 07 Kg 1 0.655 320.95
Plastic Back 07 Kg 1 0.550 269.5
Foot Rest 02 Kg 2 40
Screw 1/2*6*10 kg 4 0.005 300 6
Welding Labour -02 CHAIR
Powder Coating -02 CHAIR
Powder Coating Labour -02 CHAIR
Seat Shopper kg
Back Shopper kg
Electricity -02 CHAIR
Wages, Gd1 -02 CHAIR
Paper Packing 02 Chair Kg 1
Total 1579.78

PRE R&D B-03 Chair Date:01-10-2022
Chair 03
Chair 03 Length/Kg Rete/ Unit Parts Cost
18SWG Leg Pipe 02 Length 2 48 4.84 464.64
18SWG Seat and Back Pipe 3/4'' Length 1 104 3.94 409.76
18SWG Foot Rest Pipe 3/4" Length 1 17 3.94 66.98
18SWG Seat Support Pipe 3/4'' Length 2 17 3.94 133.96
18SWG Back Support Pipe 3/4" Length 2 16.5 3.94 130.02
Plastic Seat 03 Kg 1 0.545 267.05
Plastic Back 03 Kg 1 0.670 328.3
Plastic Foot Rest 02chair Kg 2 40
Plastic Boot 02 chair Kg 4 0.02 20
Screw 1/2'' *6*10 kg 4 0.005 300 6
Boss Name Plate Small PCS 1 0.008 7
Rivot 14no. Kg 2 0.003 3
Welding labour
Powder Coating 70
Powder Coating Labour
Electricity
Wages, Gd1
Paper Packing 02 chair kg
Tape yard 1 1
Shopper for seat and back 18"x27" Kg 2
Total 2036.71
PRE R&D B-03 Table Date:01-10-2022
TABLE-03
TABLE-03 Length/Kg Rete/ Unit Parts Cost
18SWG Leg Pipe 02 Length 2 71 4.84 687.28
18SWG Leg Support Pipe 3/4" Length 2 17.25 3.94 135.93
18SWG Table Frame Ring 3/4" Length 1 103 3.94 405.82
18SWG Frame Center Support Pipe 3/4" Length 2 17 3.94 133.96
18SWG Frame Center Support Pipe 3/4" Length 2 15.5 3.94 122.14
Plastic Top 03 straight back Kg 2 0.670 656.6
Plastic Boot 02 Kg 4 0.02 20
Boss Name Plate Small Pcs 1 0.008 7
Rivot 14no. Kg 2 0.003 3
Screw 1/2''*6*10 Kg 4 0.005 300 6
Welding labour
Powder Coating
Shopper for top 18"x27" kg 2
paper packing kg 1
tape yard 1 1
Electricity
Wages, Gd1
Total 2277.73

1120
247.5
1367.5
768 4608 0.1666666666667
367
91.6666666666667
483.333333333333
1932
PRE R&D Single Seater Sofa 24''*24''*30.3'' Date:08-12-2022 PRE R&D

Model Length/ Kg Rate/ Unit Parts Cost Model
SWG18 Legs 16mm*40mm Length 2 104 7.60 1580.8 SWG18
SWG18 Seat Frame 16mm*40mm Length 1 96 7.60 729.6 SWG18
SWG18 Back Frame 16mm*40mm Length 1 78 7.60 592.8 SWG18
SWG18 Legs side Support 16mm*40mm Length 2 24 7.60 364.8 SWG18
Bush 0.5'' kg 8 0.022 240 42.24
L-key Bolt 6*32 kg 8 0.01 200 16
Screw 0.5'' kg 4 0.005 200 4
Jhali 4mmwire 444'' kg 1 1.05 300 315

Welding pcs 100
Total 3965.24
PRE R&D Double Seater Sofa 24''*46.5''*30.3'' Date:08-12-2022
Prepared by
Double Seater Sofa 24''*46.5''*30.3''

Bush 0.5'' kg 8 0.022 240 42.24
L-key Bolt 6*32 kg 8 0.01 200 16
Screw 0.5'' kg 4 0.005 200 4
Jhali 4mmwire 903'' kg 1 2.06 300 618
Welding pcs 100
Total 4952.24
27.5590551181102
2.46153846153846
Cost : 5035

18SWG Front & Back Support 3/4'' Length 2 19 3.94 149.72
18SWG Seat Support Pipe 3/4" Length 2 19 3.94 149.72
18SWG Leg Center Pipe 3/4" Length 1 19 3.94 74.86
L Key Bolt no.6 0.5" Pcs 4 0.005 330 6.6
Screw 1/2'' Pcs 4 0.005 300 6
Total 5044.26

PRE R&D B-544 3-Seater Sofa 48"x24" Date:22-12-22
03 Seater
B-544 3-Seater Sofa 48"x24"

Model Length/kg per Rate/ Unit Parts Cost
Description Pcs/Kg Qty pcs
18SWG Leg Base pipe Sofa Pipe Length 2 24 9.7 465.6
18SWG Legs Sofa Pipe Length 2 13.5 12.5 337.5
18SWG Center Support Pipe 1.25"x2.5" Length 1 62 9.8 607.6
16SWG Corner Dabbi kg 2 0.275 240 132
Welding Pcs 1 46 80
Plastic B-544 Seat kg 3 1600 4800
B-544 Back kg 3 900 2700
B-544 arm kg 2 280 560
Total 10859.3

Single Seater Sofa 24''*24''*30.3'' Date:08-12-2022

Length/ Kg Rate/ Unit Parts Cost
Legs 16mm*31mm Length 2 104 4.80 998.4
Seat Frame 16mm*40mm Length 1 96 7.60 729.6
Back Frame 0.75*1.5 Length 1 78 8.00 624
Legs side Support 16mm*31mm Length 2 24 4.80 230.4
Bush 0.5'' kg 8 0.022 240 42.24
L-key Bolt 6*32 kg 8 0.01 200 16
Screw 0.5'' kg 4 0.005 200 4
Jhali 4mmwire 444'' kg 1 1.05 300 315
Foam Seat 36*72*2 Sheet 1 20.5*21 300
Foam Back 36*72*2 Sheet 1 20.5*18 270
Fabric meter 1 1.25 300.00 375
Welding pcs 100
Total 4224.64
Checked By R&D Head

PRE R&D Round Coffee Table 48"x24" Date:01-10-2022
Round Coffee Table 48"x24"

Length/Kg Rete/ Unit Parts Cost
Description Unit Qty
Per Pcs
Wooden Top Sheet 1 48"x48" 3300 1800
Pvc Lipping 1mmx1.5" length 1 150 1.41 211.5
Length 2 119 5.3238 1267.0644

18SWG Ring Pipe 3/4"x3/4"
Length 6 24 5.3238 766.6272

18SWG Rings Support Pipe 3/4"x3/4"
Sheet 1 11.850 265 3140.25

20SWG Ring Cover Sheet 24"x119"x0.9mm
Pcs 1 85 250
Welding
Welding Labour
220
Powder Coating
Total
5643.9416

PRE R&D Triangle Coffee Table 38"x38"x24" Date:01-10-2022
Triangle Coffee Table 38"x38"x24"

Length/Kg Rate/ Unit Parts Cost
Description Unit Qty
Per Pcs
Wooden Top Sheet 1 38"x38" 3300 1750
Pvc Lipping 1mmx1.5" length 1 114 1.41 160.74
Length 6 31 5.3238 990.2268

18SWG Triangle Sides Pipe 3/4"x3/4"
Length 6 24 5.3238 766.6272

18SWG Triangle Sides Support Pipe 3/4"x3/4"
Sheet 1 9.266 265 2455.49

20SWG Triangle Cover Sheet 24"x93"x0.90
Pcs 1 80" 235

Welding
Welding Labour
200
Powder Coating
Total
4647.344

PRE R&D PVC Pipe Table 15-11-20222
PVC Pipe Table

Length/ Rate/
Model Parts Cost
Description Unit Qty Kg Unit
Per Pcs
MDF Top Ply 3/4" Sheet 1 16"x24" 3000 300
PVC Leg Pipe 1.5" Length 4 20"
PVC T 2" Pcs 8
PVC Ring Pipe 2" Length 2 76"
PVC Socket Pipe 1.5" Pcs 4
Nut Bolt 1.5" No.10 Kg 8 0.15
Sloution Kg 1 35
Rivit Pin 0.5" Pcs 18

PRE R&D PVC Pipe Stool 11/15/2022
PVC Pipe Stool
Length/ Rate/
Model Parts Cost
Description Unit Qty Kg Unit
Per Pcs
Cloth craft Meter 1 26"x28"
Foam 1"x36"x72" Sheet 1 18"x20
PVC Leg Pipe 1.5" Length 4 20"
PVC T 2" Pcs 8
PVC Ring Pipe 2" Length 2 76"
PVC Socket Pipe 1.5" Pcs 4
Nut Bolt 1.5" No.10 Kg 8 0.022
Thread Pcs 1 15
Sloutin Kg 1 35
Rivit Pin 0.5" Pcs 18

All Sample Costing (Final) 29-12-22

Uploaded by

Copyright:

Available Formats

You might also like

All Sample Costing (Final) 29-12-22

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

All Sample Costing (Final) 29-12-22

Uploaded by

Copyright:

Available Formats

PRE R&D Sofa 3 Seater Shell 199 Date:06-09-2022

Sofa 3 Seater Length 76"x Depth 24"x Height 32"

Frame cost: 1191

MCDonald Chair Length 27"x Dipth 24"x Height 36"

SWG14 Frame Pipe 1/2" Length 1 190"

B-199 Frame 1/2'' length 1

iron stand 02pipe

iron stand 02pipe

iron stand 1"pipe

Seat B-543 pcs 1 1600 1600

Dining Table Length 60"*Width 36"* heigth 30"

Dining Table Length 36"*Width 28"* heigth 30"

Vijjga Side Table

Rivo chair Length22"x Width23.5"x Heigth31.5"

Single Seater Sofa Length32"xWidth32.5"xHeigth24"

Iron Folding Bed Length 72"x width 38"x Height14"

Single Seater Sofa 24''*24''*30.3''

Powder Coating pcs 80

Double Seater Sofa 24''*46.5''*30.3''

B-543 Chair Length 24"*Width 24"* heigth 18"

Steel Carft Chair Length21"xWidth26.5"xHeigth40.5"

Side Table Length22"xWidth16"xHeigth21"

B-105-C Plastic Stool With Cushion 16''x16''x19''

Prepared by Checked By R&D Head

Coffee Table 27.5''x 17.75'',, 19.5''x15.5''

Grand Total 4070

Prepared by Checked By R&D Head

B-543 Chair Length 24"*Width 24"* heigth 18"

Prepared by Checked By R&D Head

Beach Chair Length 23"*Width 22.5"* heigth 34"

Prepared by Checked By R&D Head

NeW Table Length 48"x Dipth 48"x Height 30"

Prepared by Checked By R&D Head

Frame cost: 1355

NeW Table Length 48"x Dipth 48"x Height 30"

Prepared by Checked By R&D Head

B-544 2-Seater Sofa 48"x24"

Prepared by Checked By R&D Head

Baby cott 43"x31"x30"

Prepared by Checked By R&D Head

Table L60''x H20''x H29''

Prepared by Checked By R&D Head

Old Cost : 1166

BP-109 Steel plastic Round Table

Prepared by Checked By R&D Head

Prepared by Checked By R&D Head

Prepared by Checked By R&D Head

PRE R&D B-03 Table Date:01-10-2022

Prepared by Checked By R&D Head

Single Seater Sofa 24''*24''*30.3''

Powder Coating pcs 80

Double Seater Sofa 24''*46.5''*30.3''

B-543 Chair Length 24"*Width 24"* heigth 18"

Prepared by Checked By R&D Head

B-544 3-Seater Sofa 48"x24"

Prepared by Checked By R&D Head

Single Seater Sofa 24''*24''*30.3''

Checked By R&D Head

Dining Table Length 60"Width 36" heigth 30"

Dining Table Length 36"Width 28" heigth 30"

Single Seater Sofa 24''24''30.3''

Double Seater Sofa 24''46.5''30.3''

B-543 Chair Length 24"Width 24" heigth 18"

B-543 Chair Length 24"Width 24" heigth 18"

Beach Chair Length 23"Width 22.5" heigth 34"

Single Seater Sofa 24''24''30.3''

Double Seater Sofa 24''46.5''30.3''

B-543 Chair Length 24"Width 24" heigth 18"

Single Seater Sofa 24''24''30.3''