You are on page 1of 1

PT-BE/PUR-IN

Power Cord F 002 G30 111


Date: 17/06/2020

Raw Material Cost at


Supplier Details: Copper Raw Material Cost based on WWMA LME LME
Supplier

Average LME Price in USD per Tonne


Number Name & Address 5233.82 Basic Price in INR/Kg 426.33
(Previous month)

LOROM INDIA CORPORATION PRIVATE LIMITED HCL Premium amount in USD per Tonne 120
IGST @ 28% 119.37
CHOPANKI, BHIWADI, ALWAR , Basic Raw material price of Copper in USD per Tonne 5353.82

E-151-152 A RIICO INDUSTRIAL AREA, Basic Raw material price of Copper in USD per Kg 5.35382 Sub Total 545.70

97247455 BHIWADI - 301707 Average RBI TT selling rate for month of supply 75.76 Input Credit Tax 119.37

Add : Increase in C & F Charges as levied by primary copper Landed price of copper rod
RAJASTHAN 4.50 426.33
Proudcers in INR/Kg

Multiplying factor 1.040

Total Assessable value including the duty & freight


426.33
(Landed price) in INR/Kg Difference -426.33 #DIV/0!

Part Number F 002 G30 111


Part Description Power Cord

Cable Type (No. of cores x C/s Area) (No.of strands x Wire dia) (2 x 0.75) / (24 x 0.2)
Item
Power Cord Length in Mt 4.2

Description UOM for Rate Rate / UOM Qty/Mt Total Qty Cost

Copper wire in Gms/Mt Kg 426.33 13.92 57.75 24.62


Kelvar Kg 2065.32
Cotton Paper Kg 193.83
Rubber For Inner Core (incl
133.86
Master Batch)
Cotton Thread Kg 180.79
Rubber For Sheathing (incl Master
Kg 116.82
batch)
Moulded Inner Bridge with Pins
Nos 1.00
(5.08)
PVC for Inner Core Kg 70.00 10.65 44.19 3.09
PVC for Sheathing Kg 70.00 46.05 191.12 13.38
PVC for Plug Kg 70.00 1.00 0.030 2.10
Material Plug Pin 5.08 mm Nos 1.60 1.00 2.00 3.20
Terminal Nos 0.17 1.00 2.00 0.34
Lacing cord Mtr 0.80
PE Bubble film Kg 450.00 0.0004 0.17
Sticker Nos 0.80 0.0104 0.0083
Cable Tie Nos 0.38 1.00 0.15 0.057
BOPP Tape Roll 22.00 0.10
Packing Box Nos 45.00 0.0104 0.47
Corrugated Sheet PC 10.00
Suff Stone Powder Kg 35.00
Net RM Price (INR/Pc) 47.54
OH, Inventory, Rej & Profit on
4.0% 1.90
RM
Total Material Cost (INR/Pc) 49.44

Conversion Charge - Copper wire Kg 38 13.917 4.2 2.19


Process Cost for Cable Pc 15 56.70 4.2 3.53
Process Cost for Cord Pc 2.24 1 1.00 2.24
Process Net Process Cost (INR/Pc) 7.96

OH & Profit on process cost @ 5% 5.0% 0.40

Total Process cost (INR/ Pc) 8.36


Marking Fee Pc 0.00
Transportation Cost (Local) Pc 0.25
Other Inpsection, Other Cost Pc 0.10
Admin OH, Other cost Pc 0.05
Total Other cost (INR/Pc) 0.40

APN-2020 0.00

Total Finalised Price in INR/Pc for May 2020 58.21

RMI Changes incorporated in costing for May 2020 suppliers only.

Signature:

BOSCH LIMITED LOROM INDIA CORPORATION PRIVATE LIMITED

You might also like