Item Name Date

Parameter Kg Cavities Kg/Pc G Metal available for pouring

R/R 2.5
Casting 0 1 Casting wt 0.00
2.5 R/R wt 2.50
Pouring weight 2.50
No. of moulds/Met 400.00
A Cost of 1 M.T. Metal Rejection 5% 20.00
Kg Rate/kg Total Good castng available 380.00
Pig Iron 170 30 5100 Good casting weight 0.00
C.I.Scrap 830 26 21580 Returns 950.00
Copper 0 450 0 Cost of returns @ Rs.. 26 24700.00
Si 5 88 440
Mn 3.5 106 371 E Cost of Mould
Seeder 3 124 372 Kg. Rate/Kg
27863 Green sand 40 0.60
24.13
Ceramic filter 1 0.80
0.80
B Conversion cost for 1 M.T. Labour 1 16.80
16.80
Kg Rate/Kg Total Box Breaking 1 4
4.00
Coke 130 31 4030 TOTAL 45.73
Lime stone 75 1.5 112.5 Molds/ Cost of Cost of
Shadu 50 1.85 92.5 Total Mold MT Mold Mold/Ton
Cost/Ton melt
Co2 Sand 50 4.15 207.5 400.00 45.73 18292.00
Wood 90 4 360
Red Stone 40 1.5 60 F Cost of Core (Shell)
Cupola Repairy labour 1 180 180
Cupola labour 1 800 800 core /
power 15.6 10 156 Wt of Core shell Rate/Kg. Total
Laddle repairy 1 15 0.00

5998.5 H COST SHEET

C Cost of 1 M.T. Liquid Metal (A+B) 33861.5 Cost of Metal 33861.50

Cost of Mould 18292.00
D Cost of Green Sand (200 Kg.) Cost of Core 0.00
Kg Rate/Kg. Total 52153.50
Seeved Sand 150 Less : Returns 24700.00
GPI 40 1.00 40.00 27453.50
Bentonite 4 5.50 22.00 SBF & Cleaning 0.00
Coal Dust 9.00 0.00 27453.50
Fresh Silica Sand 10 2.00 20.00 Over Heads 5% 1372.68
Pitch Coal 1 17.00 17.00 28826.18
Water 5 0.33 1.65 Profit 10% 2882.62
Power 2 10.00 20.00 31708.79

TOTAL 120.65 Cost per Kg. #DIV/0!

Cost of Green Sand Per Kg. 0.60
Cost per Piece #DIV/0!