You are on page 1of 7

Costing Based on Rs 12,500/Ton

TS % Cons Raw Chemical Fuel cost Admin/Sal Transpt Ter. Handling Mis T.cost/ Ton USD/ton
in material cost
Tons Cost

48 5 62,500.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 76,408.00 764.08


47 5.2 65,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 78,908.00 789.08
46 5.45 68,125.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 82,033.00 820.33
45 5.82 72,750.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 86,658.00 866.58
44 6.25 78,125.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 92,033.00 920.33
43 6.5 81,250.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00 95,158.00 951.58
42 NP - - - - - - - - -
41 NP - - - - - - - - -
Costing Based on Rs 12,000/Ton

TS % Cons in Raw Chemical Fuel cost Admin/Sal Transpt Ter. Handling Mis
Tons material cost
Cost

48 5 60,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00


47 5.2 62,400.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
46 5.45 65,400.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
45 5.82 69,840.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
44 6.25 75,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
43 6.5 78,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
42 NP - - - - - - -
41 NP - - - - - -
T.cost/ Ton USD/ton

76,408.00 764.08
76,308.00 763.08
79,308.00 793.08
83,748.00 837.48
88,908.00 889.08
91,908.00 919.08
- -
- -
Costing Based on Rs 11,000/Ton

TS % Cons in Raw Chemical Fuel cost Admin/Sal Transpt Ter. Handling Mis
Tons material cost
Cost

48 5 55,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00


47 5.2 57,200.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
46 5.45 59,950.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
45 5.82 64,020.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
44 6.25 68,750.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
43 6.5 71,500.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
42 NP - - - - - - -
41 NP - - - - - -
T.cost/ Ton USD/ton

76,408.00 764.08
71,108.00 711.08
73,858.00 738.58
77,928.00 779.28
82,658.00 826.58
85,408.00 854.08
- -
- -
Costing Based on Rs 10,500/Ton

TS % Cons in Raw Chemical Fuel cost Admin/Sal Transpt Ter. Handling Mis
Tons material cost
Cost

48 5 55,000.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00


47 5.2 57,200.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
46 5.45 59,950.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
45 5.82 64,020.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
44 6.25 68,750.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
43 6.5 71,500.00 1,250.00 7,000.00 733.00 4,375.00 300.00 250.00
42 NP - - - - - - -
41 NP - - - - - -
T.cost/ Ton USD/ton

76,408.00 764.08
71,108.00 711.08
73,858.00 738.58
77,928.00 779.28
82,658.00 826.58
85,408.00 854.08
- -
- -

You might also like