(Bid)Department Of Home (New Delhi)

Account Holder Name :- Sapna + Rekha Date:- 11.07

Factory Factory

Executive Table:-
GM Sheet W1200xD650xH77
5mm

Particular % Amount %
Cost of goods (Without GST) i.e. Basic PP 3142.00

Freight 6.80% 319.37 7.50%

Installation 11.30% 530.71 0.95%

other expenses 3.00% 140.90 3.00%

GM % to maintain on sale price without tax (A) 12.00% 563.59 12.00%

GPE to maintain on sale price without tax (B) 0.00% - 0.00%

Total % to secure on sale price without tax (A+B) 33.10% 23.45%

Total Sale value without tax ('C) 4,696.56

GST (D) 18% 845.38 18%

Total Sale price with GST (C+D) 5,541.94

Estimation from department NET
qty 78.00
S 245,076.00
VOG 366,331.84
NET svanz quote 432,271.57
NET Department estimation - -
Difference Factor #DIV/0!
FREIGHT 24,910.57
INSTALLATION 41,395.50
Other Expenses 10,989.96
Gm 43,959.82
GPE -
e (New Delhi)

Date:- 11.07.2024

Almirah:-
W900xD490xH1
855mm

Amount
6450.00

631.94
14feet 1No 18000
80.05 24 feet 2Nos 56000
Total 74000
252.78
2 Person Per Day
1,011.10 Food 750
Labour 700
- Room 1500
Total 2950
Frieght Up 700
Frieght Down 700
8,425.87 Total 1400
Over All EXP. 4350
1,516.66

9,942.52

78.00 156.00 qty

503,100.00 748,176.00 procurement
657,217.50 1,023,549.34 VOG
775,516.66 1,207,788.23 NET

#DIV/0! #DIV/0!
49,291.31 74,201.88 FREIGHT
6,243.57 47,639.06 INSTALLATION
19,716.53 30,706.48 Other Expenses
78,866.10 122,825.92 GM
- - GPE
5days Total
3750
3500
7500
14750
0
0
0
16150