METALTECH DESIGN PVT.LTD.

FRONTGATE LUCA BUFFET

MT
DATE 7/Dec/18
REV 0
Size 56 X 23 X 36 INCHES
NAME WIDTH LENGTH THK. QTY CAL K.G TAK. K.G RATE TOTAL

METAL SHEET THK 1.6 ALUMINIUM SHEET

Front Door 726 713 1.6 2 4.638
Front Door Inner Channel-1 670 50 1.6 4 0.600
Front Door Inner Channel-2 603 50 1.6 6 0.810
Side oter panel 768 664 1.6 2 4.569
Side outer Channel (inside) 637 100 1.6 2 0.571
Top Side Tray 679 468 1.6 2 2.847
Top Side Tray Inner Channel 55 586 1.6 4 0.578
Top Middle Tray 679 650 1.6 1 1.977
METAL SHEET THK 1.6 16.591 19.079 240 4579.05

ALUMINIUM SHEET 3 ALUMINIUM SHEET

Inner Handle Support Sheet 16 50 3 6 0.040
ALUMINIUM SHEET THK 3 0.040 0.046 240 11.13

SS SHEET THK 1.2 SS-304 SHEET

Leg Sheet 128 108 1.2 4 0.531
Leg Cover Sheet 130 90 1.2 4 0.449
Leg Bottom Sheet 26 26 1.2 4 0.026
Sink L Pat 45 31 1.2 4 0.054
Sink Handle Bottom Sheet 155 77 1.2 2 0.229
Sink Outer Sheet 1020 426 1.2 1 4.171
Sink Inner Sheet 960 426 1.2 1 3.926
Sink Side Sheet 490 330 1.2 4 6.209
SS SHEET THK 1.2 15.595 17.935 225 4035.33

SS SHEET THK 0.8 SS-304 SHEET

Front Door Inner Sheet 669 664 0.8 2 5.686
Back Inner Sheet 1341 668 0.8 1 5.733
Back Outer Sheet 1513 764 0.8 1 7.398
Back Inner Channel 645 140 0.8 2 1.156
Center Partton-1 755 443 0.8 2 4.281
Center Partton-2 751 439 0.8 2 4.220
Top and Bottom Tray 1388 570 0.8 2 10.127
Top and Bottom Inner C Channel- 496 50 0.8 4 0.635
Top and Bottom Inner C Channel- 1279 50 0.8 4 1.637
Drawer Front 572 170 0.8 1 0.622
Drawer Base 732 379 0.8 1 1.776
Drawer Back 535 137 0.8 1 0.469
Front Dummy Tray 566 375 0.8 1 1.358
Shelf 463 420 0.8 2 2.489
Side Angle Support 204 35 0.8 8 0.366
Side Inner Sheet 668 532 0.8 2 4.549
Side Inner C Channel 565 51 0.8 2 0.369
Inner Handle Bottom Tray 682 137 0.8 3 1.794
Middle Angle Support 35 80 0.8 6 0.108
Drawer Base 0.8 54.772 62.988 225 14172.24

ROUND ROD DIA 12.7 BRASS ROD

Handle Rod 12.7 380 2 0.818
ROUND ROD DIA 12.7 0.818 0.941 550 517.33

HEX ROD DIA 12.7 ALUMINIUM HEX ROD

Inner Handle-1 12.7 95 3 0.101
Inner Handle-2 12.7 720 1 0.255
HEX ROD DIA 12.7 0.356 0.410 250 102.43

REC. ROD 16 ALUMINIUM ROD

Hinge Rod 16 16 100 2 0.143
REC. ROD 16 0.143 0.165 250 41.22

REC. ROD 16 SS -303 ROD

Hinge Rod 16 16 100 4 0.819
REC. ROD 16 0.819 0.942 230 216.68

ROUND ROD DIA 8 SS-304 ROD

Inner Handle-1 8 275 2 0.221
ROUND ROD DIA 8 0.221 0.254 250 63.55

REC. PIPE THK 1.2 SS-304 PIPE

Pipe-1 40 20 1397 1.2 6 9.270
Pipe-2 40 20 597 1.2 6 3.961
Pipe-3 40 20 1357 1.2 2 3.001
Pipe-4 40 20 539 1.2 2 1.192
REC. PIPE THK 1.2 17.425 20.039 250 5009.65

SQ. PIPE THK 1.2 SS-304 PIPE

Pipe-1 20 20 1357 1.2 2 1.959
Pipe-2 20 20 539 1.2 2 0.778
Pipe-4 20 20 110 1.2 9 0.715
SQ. PIPE THK 1.2 3.452 3.970 250 992.51

SQ. PIPE THK 1.6 SS-304 PIPE

Pipe-1 20 20 668 1.6 4 2.517
SQ. PIPE THK 1.6 2.517 2.895 250 723.71

CASTING PRODUCT BRASS CASTING

Door Knobe 2 0.500
CASTING PRODUCT 0.500 0.575 500 287.50

HARDWARE
Door Ball Catcher-Brass 4 PCS 90 360
Door Knobe 1 PCS 30 30
Hettich Drawer Slider-Black 12 Inch 1 SET 375 375
Door Hinge-SS 2 SET 450 900
CSK Brass Screw (-) M4X12.7 MM 20 PCS 12 240
CSK SS Screw (+) M4X15 MM 50 PCS 1.5 75
SS Screw (-) M4X15 MM 1 PCS 2 2
SS Button Head Bolt M6X25 MM 45 PCS 3.5 157.5
SS Button Head Bolt M6X50 MM 10 PCS 5 50
SS Button Head Bolt M6X75 MM 10 PCS 6 60
SS Insert M6 70 PCS 0 0
SS Insert M4 50 PCS 10 500
Rivit 3.2 MM 25 PCS 1 25
PU FOAM SOLUTION 0.5 KG 250 125
Cold Forged Rivit-For Slider 6 PCS 1.5 9
HARDWARE
FABRICATION JOB WORK 110.7 70 7751.34
LASER CUTTING AND BENDING 110.7 50 5536.67
STAR BRUST LINING (JOB WORK) 1 950 950.00
FABRICATION CONSUMABLES 110.7 10 1107.33
CASTING JOB WORK 0.500 250 125.00
FINISHING SQ/IN
POWDER COATING 47136.33 0.25 11784.08
ASSEMBLY 0.00 0.00
PACKAGING
1 1 60 27 40 1050 1050.00 1050.00
MASTER CARTON (In)
PC MC
2 mm foam (M) 8 12 96.00
Polythene (KG) 0.6 170 102.00
CORNER 8 35 280.00
AEROSOL (12/ 1 PC.) 0.8 190 12.67
FORWARDING INCH 60 27 40
CMS 152.4 68.58 101.6 1.0619 1800 1911.39 1911.39
STICKERS & PACKING LABOUR 50.00
COSTING BRIEF TOTAL 64417.32
Raw Material Cost 33660.84
Fabrication Cost 7876.34 PROFIT AND OVERHEAD @ 40% 25766.93
Finishing Cost 11784.08
Packaging Cost 1540.67 TOTAL 90184.25
Forwarding Cost 1961.39
TOTAL 56823.31 COMMISION 0% -

TOTAL WITH COMMISION 90184.25

Packaging Cost; 3% Forwarding Cost; 1961.39; 3%
Finishing Cost; 21% TOTAL_ Dollar @ 64 $1,409.13
Raw Material Cost; 59%
Fabrication Cost; 14% ADD Testing @ 0.00% $0.00

TOTAL $1,409.13
LOADABILITY 40' HC Pcs 40' Pcs 20' Pcs
Prepared By Checked By Checked By Approved By
HARENDRA SHAH SANJIV BAJAJ Mr. MANMOHAN SINGH SAHNY
Signature Signature Signature Signature