Calcualation sheet for KIPU082223

Sr. No. PART NAME DWG. No. / HSN Qty Purchase Quoted prices SVM
PART No. Code COSt Amount
01 CASE 3M059345001 8466 3 No. 53,965 89,900 35,935
02 PAD 4M059337001 8466 3 No. 5,120 8,500 3,380
03 SHAFT 4M059338001 8466 3 No. 21,586 36,000 14,414
04 SPACER 4M067581001 8466 3 No. 3,598 6,000 2,402
05 SCREW(SCREW. NOSE) 9U60024450 8466 3No. 415 690 275
06 DU BUSH(BUSHING) 9U43000230 8466 6No. 138 230 92
07 SPRING 9U63004100 7320 3No. 447 750 303
08 SEAL(SEAL,G) 9U640020600 4016 3No. 277 460 183
09 CASE 3M059345001 8466 3 No. 53,965 89,900 35,935
10 PAD 4M059337001 8466 3 No. 5,120 8,500 3,380
11 SHAFT 4M059338001 8466 3 No. 21,586 36,000 14,414
12 SPACER 4M067581001 8466 3 No. 3,598 6,000 2,402
13 SCREW(SCREW. NOSE) 9U60024450 8466 3No. 415 690 275
14 DU BUSH(BUSHING) 9U43000230 8466 3No. 138 230 92
15 SPRING 9U63004100 7320 3No. 447 750 303
16 SEAL(SEAL,G) 9U640020600 4016 3No. 277 460 183
171,091 285,060 113,969
SVM %

40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
Total Cost Total sales
161,895 269,700

15,359 25,500
64,758 108,000
10,793 18,000
1,245 2,070
830 1,380
1,340 2,250
830 1,380
161,895 269,700
15,359 25,500
64,758 108,000
10,793 18,000
1,245 2,070
415 690
1,340 2,250
830 1,380
513,688 855,870
Page 4