MULTITECH AUTO (P) LIMITED

A5, Near Industrial Estate, Adityapur, 832109, Jamshedpur, Jharkhand -

(INDIA)
PHONE: 0657- 6570466, 2200103
E-mail: mal_jsr@malauto.com
Web Site: www.malauto.com
COST DATA SHEET PAGE 01 OF 01
Quotation No.
CUSTOMER - Quotation Date 21.01.2022
Supplier Code M01110
Inquery No. by Email
Inquery Date 26.10.2021
TML, JSR Item Description BRACKET, PIVOT MTG BOTTOM
Item Part Number 500632403736('C' -25.10.2021)

Sl.No. Description Unit Rate Amount (Rs)

1 RAW MATERIAL (RM BASE 15-11-2021) SG500/7 -
2 TOTAL INPUT WEIGHT (Including Draft Angle) kgs 19.000 -
3 RAW MATERIAL RATE 97.00 -
4 INPUT RAW MATERIAL COST 1,843.00
5 TOTAL FINISHED WEIGHT (Including Draft Angle) kgs 15.811 -
6 DIFFERENCE OF INPUT WT-FINISHED WT. kgs 3.189 -

7 NET RAW MATERIAL COST 1,843.00

8 CONVERSION COST Minutes Per Hour Rate Total Cost

A 1st setup operation on VMC 12.00 505.00 101.00

B 2nd setup operation on CNC 14.10 455.00 106.93

E Deburring 5.00

10 TOTAL 26.10 212.93

10 TOTAL (CONVERSION COST + RM COST) 2055.93

11 OVER HEADS (@ 23% OF CONVERSION COST) 63.99

12 RUST PREVENTIVE OIL 5.00
13 BC-CED Coating(@ Rs 9.5/Kg) 150.20
14 BC-CED Coating Trasportation (To-and-Fro @ Rs2/Kg) 38.00
14 PACKING 6.00
15 TRANSPORTATION 28.40
16 PROFIT (@ 10% OF CONVERSION COST) 36.31
17 COST OF CONSUMABLE TOOLINGS 30.00
18 COST OF INSPECTION 5.00
19 ICC (@ 1% OF NET MATERIAL COST) 18.43
20 REJECTION ( @ 1% OF CONVERSION COST + RM COST) 20.56
21 COST OF SCRAP RECOVERED (70% @ Rs 20/kg) 53.58
22 TOTAL 2404.25

*THIS QUOTATION IS FOR THE MENTIONED DRAWING MODIFICATION NUMBER. ANY CHANGES IN THE
NOTE
DRAWING SHALL SUBJECT TO RATE REVISION.
Terms and Conditions
1 PRICE F.O.R at your Works, JAMSHEDPUR
2 EXCISE DUTY As Applicable at time of Delivery
3 SALES TAX /VAT As Applicable at time of Delivery
4 DELIVERY
5 PAYMENT Through B.M.S.
6 VALIDITY Upto 30 Days

TIN NO. :- 20500901452 ECC NO. :- AACCM1149HXM001

CST NO. :- AP- 9 © SERVICE TAX NO. :- AACCM1149HST001
We hope that you will find above offer most competitive and favour us with your valued order for the above item.
Thanking and assuring you our best services at all times.
Approved by: S.Sharma Surendra Gadia Atul Dua
 Tool No. of No. of Tool M/C
Tool Tool Cutting Spindle Cut Cutting Tool Approach
Op No. Description Dia/Machi insert/Flut Feed/Rev- Feed/mm Cut/Holes/ Total length change idle
no. description speed speed Length Time index time time
ning dia e teeth Pass time time

OP10 VMC Facing 1 Milling cutter 100 180.00 573.25 6.00 0.20 687.90 290.00 4.00 1,160.00 1.69 0.05 0.05 0.05

OP10 VMC Drilling 1 Drill 26 80.00 979.91 1.00 0.08 78.39 14.00 2.00 28.00 0.36 0.05 0.05 0.05

OP10 VMC Drilling 1 Drill 12 60.00 1,592.36 1.00 0.08 127.39 98.00 2.00 196.00 1.54 0.05 0.05 0.05

OP10 VMC Drilling 1 Drill 21 80.00 1,213.22 1.00 0.08 97.06 98.00 2.00 196.00 2.02 0.05 0.05 0.05

OP10 VMC Tapping 1 Tap M24 X 3 24 60.00 796.18 1.00 0.08 63.69 80.00 2.00 160.00 2.51 0.05 0.05 0.05

OP10 VMC Chamfering 1 Chamfer Tool 50 80.00 509.55 1.00 1.25 636.94 4.00 6.00 24.00 0.04 0.05 0.05 0.05
Loading and unloading

OP20 CNC Turning 1 Single Point Cu 146 230.00 501.70 1.00 0.20 100.34 180.00 4.00 720.00 7.18 0.05 0.05 0.05

OP20 CNC Groving 1 Single Point Cu 152 200.00 419.04 1.00 0.20 83.81 20.00 6.00 120.00 1.43 0.05 0.05 0.05

OP20 CNC Chamfering

1 Chamfer Tool 166 180.00 345.33 1.00 1.25 431.66 20.00 4.00 80.00 0.19 0.05 0.05 0.05
Facing & Back
OP20 CNC
Facing 1 Single Point Cu 166 80.00 153.48 1.00 0.20 30.70 1.00 6.00 6.00 0.20 0.05 0.05 0.05
Loading and unloading

19.64
Total time

1.84

0.51

1.69

2.17

2.66

0.19
0.50

9.55

7.33

1.58

0.34

0.35
0.50
10.09
 Tool
Casting Finish
Cost
SL.No Part No. Part Desc. Offer weight Weight
(IN
(Kg) (Kg)
Bracket. Pivot MTG Lakhs)
500632403736
Bottom MMPL 19.00 15.811 11.500
2
TML 19.00
15.811 5.00
Difference

Bracket. Pivot MTG

500632403748
Top MMPL 30.00 25.073 11.500

3 TML 28.00 25.073 5.00

Difference 2.00 6.50

BC-CED
TRANSP
Part No. Part Desc. BC-CED BC-CED COATING COST ORTATIO
COATING N
COST/KG COST/KG
Bracket. Pivot MTG
500632403736
Bottom 9.5 150.20 2.00
Bracket. Pivot MTG
500632403748
Top 9.5 238.19 2.00
 Per kg
Part Cost Per kg RM
Finish Part No. Part Desc. Casting Cost
(INR) Price
Price
Bracket. Pivot
2,404.25 126.539 152.06 500632403736
MTG Bottom 1,843.00
Bracket. Pivot
132.82 500632403748
2,100.00 110.52631579 MTG Top 2,910.00
304.25

3,703.92 123.464 147.73

3,050.00 101.66666667 121.64

TRANSPOR
TATION TOTAL COST
COST

31.622 181.83
50.146 288.34
 Over- Heads &
Machining Cost BC-CED Cost
Profit Total Cost
2,404.25
212.93 188.2 160.12
3,703.92
290.02 288.34 215.56