K-NINE WRITING SYSTEMS PVT. LTD.

COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : ROUND CURVED FIXED JAW Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 80 1140 3.2 25.33 Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 125 60 60.0 2.08 Sub -Total Rs.
GST Rs : 104.40 Deaburring Manually 1.04 720 5.0 0.21 Overhead Rs.
Fitting & Packing Manually 1 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 1920 2 28.62 Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals 82.63 3% 2.47875 2.48
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals 82.63 1% 0.82625 0.83 Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals 82.63 2% 1.6525 1.65
Scrap Recovery cost Rs: 0.116 Total Rs 4.96 Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight 91.46 0% 0.091 0.09
SETUP COST / COMPONENT 54.00 Rejections 91.46 1% 0.915 0.91
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 26.80
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs 48.440
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : ROUND CURVED MOVING JAW Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 1140 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Deaburring Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 1920 2 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : TRIGULAR ROUND CURVED MOVING JAW Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 1440 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Deaburring Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 2220 2 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : TRIGULAR ROUND CURVED MOVING JAW Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 1140 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Deaburring Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 1920 2 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : CONNECTOR KNOB Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS-304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 457 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Ultra sonic Manually 60 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 577 6 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Lock Plate Handle Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 705 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Ultra sonic Manually 60 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 825 4 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Lock Plate Handle Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 705 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 795 5 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : M2.5 Insert Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 180 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 270.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 48.60 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 318.60 Profit Rs @
Total Rs.

Transportation Rs: 9.56

Rate Per Kg. Rs: 328.16 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 270 13 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 3.97 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.85 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : M2.5 Insert Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 180 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 270 13 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Push Button Insert Pin Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 180 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 270 13 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Locking Ring Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 120 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 210 17 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Lock Knob Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 320 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 410 9 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Locking Plate Knob Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 520 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 610 6 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Pin Knob Locking Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 150 24 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : PIn Lock plate Knob Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 150 24 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Lock Plate Knob Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 150 24 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : KW/16/DS-5/020501 Qty per Annum: 200
Inquiry Ref Description : Lock Jaw Insert Qty per Batch: 200
Quote No.: 1
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : SS 304 Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 380 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 275.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 49.50 Air Manually 30 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 324.50 Profit Rs @
Total Rs.

Transportation Rs: 9.74

Rate Per Kg. Rs: 334.24 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 470 8 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 4.04 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 3.93 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : Qty per Annum: 200
Inquiry Ref Description : Pin Fixed Jaw Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Shorting & Counting Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 840 4 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : Qty per Annum: 200
Inquiry Ref Description : Pin Fixed Jaw Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Shorting & Counting Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 840 4 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : Qty per Annum: 200
Inquiry Ref Description : Pin Moving Jaw Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 60 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Shorting & Counting Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 840 4 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET
Customer : K-NINE MEDICAL Part Number : Qty per Annum: 200
Inquiry Ref Description : Working Rod Connector Qty per Batch: 200
Quote No.: 1 17-4 Ph (MACHINING)
Material Cost Manufacturing Cost Component Cost

Raw Material Cost : Process Machine MHR Cycle Time Hourly Output Op.cost Material cost Rs.
Material Size/Spec : 6.30mm*1000mm CNC A20 455 #DIV/0! Mfg. Cost Rs
Basic Price Rs : 580.00 Oil Cleaning Ultra Sonic 60 #DIV/0! Sub -Total Rs.
GST Rs : 104.40 Shorting & Counting Manually 720 #DIV/0! Overhead Rs.
Fitting & Packing Manually 1.00 Others Rs
Total Rs : 684.40 Profit Rs @
Total Rs.

Transportation Rs: 20.53

Rate Per Kg. Rs: 704.93 Component Pricing
Price with RW Rs.
Material Cost Labour Cost Rs.
Total 1235 3 #DIV/0! Tooling Cost
Raw Material Weight Kgs 0.0121 Overheads
Material Cost Rs: 8.53 Cost Head Norms Rate Cost/Pc rs Final Settled Date
Component Wt. Kgs 0.0092 Yield Loss Actuals #DIV/0! 3% #DIV/0! #DIV/0!
Scrap Recovery Weight Kgs 0.0029 Packing Rs Actuals #DIV/0! 1% #DIV/0! #DIV/0! Payment terms
Scrap Recovery Rate Rs: 40.00 Maintenance Rs Actuals #DIV/0! 2% #DIV/0! #DIV/0!
Scrap Recovery cost Rs: 0.116 Total Rs #DIV/0! Delivery Terms
Net Material Cost Rs: 8.41 Others
SETUP Cost Head Norms Rate Cost/Pc
SETTING TIME 6 Freight #DIV/0! 0% #DIV/0! #DIV/0!
SETUP COST / COMPONENT 54.00 Rejections #DIV/0! 1% #DIV/0! #DIV/0!
TOOLING COST 18.31 Prime Cost
Parting Tool 5.375 Factory Overhead
Turrning tool 1.48 Wages to foctory Worker 0.00
Threading Tool 1.17 Deprecition on Machinery
Borring Tool Facory Rent cnc 52200 9.666666666667 9.67
Grooving Tool Electricity 76070 10.97 10.97
Sletting Cutter 4.3 Prepared By
Endmill cutter 5 Pandurang
Drill/Center Drill 1
Total Tolling cost Rs : 18.31 Total Rs #DIV/0!
Particulars Details Total Cost Cost Unit
Raw Material Cost
Material grade :-17-4PH
Opening Stock Of raw material
add Material Purchased
less Closing stock of raw material
Productive Wages
Material Destroyed in fire

Prime Cost
add Factory Overhead
Wages to foctory Worker
Deprecition on Machinery
Facory Rent
Electricity Bill
Repairs and Maintenance Of Machinery
Opening Stock Of work in process
less Closing Stock of work in progess

Tool Cost
Parting Tool
Turrning tool
Threading Tool
Borring Tool
Grooving Tool
Sletting Cutter
Drill
Opening Stock of Tool
Closing Stock of Tool

Works Cost
add Office Admin Overhead
Office Cleaning
Depreciation on office Instruments
office telefone bill
office stationery
Legal Charges

Cost of Production
add Finished Goods (Opeaning)
less Finished Goods (Closing)

Cost of Production of goods sold

add Selling & Distribution Ovedhead
Freight outwards
Depreciation of Delivery van
Advertisement

Total Cost / Cost of goods sold

Profit /less
sales
G SYSTEMS PVT. LTD.
ING SHEET

8.83
82.63
91.46
4.96
48.440
30% 40.81
185.7

₹ 185.66
₹ 176.83
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.05
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

4.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
G SYSTEMS PVT. LTD.
ING SHEET

8.83
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30% #DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
₹ 18.31

Checked by

Remarks
 1.6280701754386

unit
231.2 2579.84 741.33333333333
35.285714285714
11.25

77

cost price=(100/100+profit%*sp

rent t rent*cnc /t area /30/no of part 52200

salary

ELE.BILL]
rent 80000/4600sq*3000sq cnc area 8.333333
52173.91

SALARY
CNC PROGRAMMER 1 1800
CNC OPERATOR 5 2750
QA 2 1600
TOOLING COST 18.31 HELPER 2 1000
CONSUMABLE ITEM COST 8.41 MANAGER 1 1267
SALARY OF STAFF 48.136 TOTAL SALARY 8417
PROFIT 30% 3CNC /COST 2805.667
GST18% NO OF PCS PER DAY 23.38056
TOTAL MACHINE HR 80.122027502357 PER PART COST 26.8
 K-NINE WRITING SYSTEMS PVT. LTD.
COSTING SHEET

Total Part Acthl Machine Cycle

Material
SR No. Part Name Rate Length Diameter Cycle Time Time (in Part wt Solid wt Qty required Rm Required
Grade
(in mm) (in mm) (in sec) sec)M00/M01

Handle Assembly
1 Connector - Knob SS 304 275.00 30.00 14.00 457 457 0.0488 0.0587 2000 117.4
2 Lock Plate - Handle SS 304 275.00 26.00 7.50 705 705 0.0106 0.0129 2000 25.8
3 M 2.5 Insert SS 304 275.00 6.00 3.25 180 180 0.0010 0.0015 2000 3
4 Pin - Bipolar Brass 620.00 14.80 2.20 66 66 0.0024 0.0032 2000 6.4

Knob Assembly
5 Push Button Insert pin SS 304 275.00 9.00 2.50 180 180 0.0014 0.0020 2000 4
6 Locking Ring - Outer Tube SS 304 275.00 2.50 6.45 120 120 0.001 0.0023 2000 4.6
7 Lock - Knob SS 304 275.00 14.00 19.50 320 320 0.0356 0.0466 2000 93.2
8 Locking Plate - Knob SS 304 275.00 3.00 15.75 520 520 0.0062 0.0126 2000 25.2
9 Pin- Knob Locking SS 304 275.00 7.00 1.40 60 60 0.0011 0.0017 2000 3.4
Pin for lock plate knob SS 304 275.00 7.00 1.40 60 60 0.0011 0.0017 2000 3.4

Insert Assembly
11 Pin - Fixed Jaw 17-4 ph 580.00 4.70 1.00 60 60 0.0012 0.002 2000 4
12 Pin - Moving Jaw 17-4 ph 580.00 1.60 1.00 60 60 0.0004 0.0012 2000 2.4
13 Working Rod Connector 17-4 ph 580.00 43.00 2.00 455 455 0.011 0.0129 2000 25.8
14 Lock - Jaw Insert SS 304 275.00 64.00 3.37 380 380 0.0102 0.0117 2000 23.4

Cable Assembly
15 Socket Bipolar Pin Brass 620.00 21.70 2.66 105 105 0.0036 0.0044 2000 8.8

Jaws
16 Round Curved Fixed Jaw 17-4 ph 580.00 33.80 5.00 1110 1140 0.0092 0.0121 2000 24.2
17 Round Curved Moving Jaw 17-4 ph 580.00 24.10 5.00 1410 1440 0.0062 0.0149 2000 29.8
18 Triangular Round Curved Moving Jaw 580.00 33.80 5.00 1410 1440 0.0092 0.0121 2000 24.2
19 Triangular Round Curved Fix Jaw 580.00 33.80 5.00 1110 1140 0.0062 0.0149 2000 29.8
25 BRASS PARTS
26 M4 Disc Brass 620.00 5.00 9.50 120.00 120 24.2
27 M4 Pusher Brass 620.00 15.80 9.00 90.00 90 29.8