http://exceltable.

com/en/master-class/calculation-production-costs a at aa centuries BB1 from AA1 a1 ss

NAME Unit PRICE Product A Product B Goods Aa Goods BB Goods BB1 Product C Product AA1 Product A1 Goods CC

Steel 182.84 161.79 224.38 173.59 179.49 28.87 260.37 204.99 33.99
Cm sheet x / k 0,8h1250h2500 08ps kg 27.69 6.3 7.8 9.1 7.1
Cm sheet x / k 1,2h1250h2500 08ps kg 29.50 5.2 5.6 5.8
Cm sheet x / k 1,5h1250h2500 08ps kg 25.60 0.8 1
Cm sheet x / k 2.0h1250h2500 08ps kg 27.98 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3
materials 99.82 99.79 108.82 99.79 99.79 74.06 131.32 77.32 74.06
Screws PC 0.30 1 2 1 2 2 1 1
A pen PC 18.00 1 2 1 2 2 1 1
Paint kg 90.00 0.25 0.35 0.1 0.6 0.1
Package A PC 14.95 1 1 1 1
Package B PC 28.50 1 1 1
Package C PC 30.60 1 1
A passport PC 20.66 1 1 1 1
passport B PC 10.99 1 1 1
passport C PC 11.69 1 1
buckle packaging PC 0.60 2 2 2 2 2 2 2 2 2
Scotch m 0.30 4 5 4 5 5 2 4 4 2
Schild PC 20.00 1 1 1 1 1 1 1 1 1
A shortcut PC 0.43 1 1 1 1
The label B PC 0.42 1 1 1
shortcut C PC 0.39 1 1
Transport label №1 PC 0.58 1 1 1 1 1 1 1 1 1
WORK 89.50 114.50 89.50 114.50 114.50 54.50 89.50 89.50 54.50
locksmith n / h per unit 100.00 0.2 0.18 0.2 0.18 0.18 0.09 0.2 0.2 0.09
Metalwork-assembly n / h per unit 90.00 0.3 0.3 0.3
Painting n / h per unit 100.00 0.5 0.5 0.5 0.5 0.5 0.3 0.5 0.5 0.3
Packaging n / h per unit 80.00 0.15 0.15 0.15 0.15 0.15 0.1 0.15 0.15 0.1
displacement n / h per unit 75.00 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Charges on payroll 23.27 29.77 23.27 29.77 29.77 14.17 23.27 23.27 14.17
Total material costs 395.43 405.85 445.97 417.65 423.55 171.60 504.46 395.08 176.72

Retail rub. 600 680 680 650 680 320 950 570 320
Opt rub. 530 600 600 580 600 280 840 510 280
Basic rub. 440 500 500 480 500 230 700 420 230
more: http://exceltable.com/en/master-class/calculation-production-costs
Approved by:
price calculation _______________________ John Smith
10/28/2023

Goods BB Code centuries

Consumption
№p/p Name U edited Price sum
rate
Metal, basic materials 173.59
1\2 Cm sheet x / k 1,2h1250h2500 08ps kg 5.60 29.50 165.20
1\4 Cm sheet x / k 2.0h1250h2500 08ps kg 0.30 27.98 8.39
Purchased products / services, accessories 99.79
2\1 Screws PC 2.00 0.30 0.60
2\2 A pen PC 2.00 18.00 36.00
2\5 Package B PC 1.00 28.50 28.50
2\8 passport B PC 1.00 10.99 10.99
2 \ 10 buckle packaging PC 2.00 0.60 1.20
2 \ 11 Scotch m 5.00 0.30 1.50
2 \ 12 Schild PC 1.00 20.00 20.00
2 \ 14 The label B PC 1.00 0.42 0.42
2 \ 16 Transport label №1 PC 1.00 0.58 0.58
labor expenses 114.50
3\1 locksmith n / h per unit 0.18 100.00 18.00
3\2 Metalwork-assembly n / h per unit 0.30 90.00 27.00
3\3 Painting n / h per unit 0.50 100.00 50.00
3\4 Packaging n / h per unit 0.15 80.00 12.00
3\5 displacement n / h per unit 0.10 75.00 7.50
Contributions to the budget fot 29.77 1
Total material costs 417.65
1
fixed charges 3% 12.53
1
Total expenses 430.18
1
By statement: Profit Profitability 1
Price retail 219.82 51% 650.00
wholesale 149.82 35% 580.00
Basic 49.82 12% 480.00
1
Agreed: 1
Commercial service 1
1
chief technologist 1
1
finance director 1