Costing of LED Lamp

Apex

Total
Basic + Other Lending Sales Target
Model Basic MRP Excise Excise VAT 5.25% Total Freight charges Cost Basic price
5W 48 120 4.68 52.68 2.77 55.45 3 1.5 59.95 66.50
7w 50 130 5.07 55.07 2.89 57.96 3 1.5 62.46 71.00
9W 52 150 5.85 57.85 3.04 60.89 3 1.5 65.39 76.00
12W 90 180 7.02 97.02 5.09 102.11 3 1.5 106.61 119.00

Costing of LED Lamp

Ajanta

Total
Basic + Other Lending Sales Target
Model Basic MRP Excise Excise VAT CST 1% Total Freight charges Cost Basic price
5W 62 120 62 0.62 62.62 3 1.5 67.12 66.50
7w 64 130 64 0.64 64.64 3 1.5 69.14 71.00
9W 68 150 68 0.68 68.68 3 1.5 73.18 76.00
12W 106 180 106 1.06 107.06 3 1.5 111.56 119.00
15W 118 225

Total
Basic + Other Lending Sales Target
Model Basic MRP Excise Excise VAT CST 1% Total Freight charges Cost Basic price
5W 62 120 62 0.62 62.62 3 1.5 67.12 71.00
7w 64 130 64 0.64 64.64 3 1.5 69.14 73.00
9W 68 150 68 0.68 68.68 3 1.5 73.18 81.00
12W 106 180 106 1.06 107.06 3 1.5 111.56 119.00
15W 118 200 118 1.18 119.18 3 1.5 123.68 133.00
 Landing
Total cost Net of
Sales CENVAT (K- Target
VAT 5.25% Price F) Qty Profit Total
3.49 70 57.2 20 9 186
3.73 75 59.6 20 11 229
3.99 80 62.4 160 14 2184
6.25 125 101.5 20 17 350
220 2949

Total Landing
Sales cost Net of Target
VAT 5.25% Price CENVAT Qty Profit Total
3.49 70 67.1 -1 0
3.73 75 69.1 2000 2 3720
3.99 80 73 4000 3 11280
6.25 125 112 500 7 3720
6500 18720

Total Landing
Sales cost Net of Target
VAT 5.25% Price CENVAT Qty Profit Total
3.73 75 67.1 1000 4 3880
3.83 77 69.1 1000 4 3860
4.25 85 73 3000 8 23460
6.25 125 112 500 7 3720
6.98 140 124 200 9 1864
5700 36784

513000
 Prakash Lighting
Village :-Surjanwas, Distt. Mahendargarh ( Haryana)
PIN code 123034
Contact No. 9630012666
TIN No ...........................

Purchase Order

M/s Apex Industries Purchase Order No. : 1

Date : 10 th April-17

Your reference No. :

Sr. No Item Description Unit Quantity Rate Amount Remarks

1 LED Lamp 5W Nos 250 46 11500
2 LED Lamp 7W Nos 250 48 12000
3 LED Lamp 9W Nos 1000 50 50000
4 LED Lamp 12W Nos 100 80 8000

Total 1600 81500

Excise Duty 6% 4890
CST/VAT 5.25% 4535.48
Grand Total 90925.48
Amount in words:
Delivery: by 5th May-17
FOR: Your Plant
Freight: Extra
Packing & Forwarding Charges: Nil
Insurance: NIL
Transport: By Road For Prakash Lighting
Payment Terms: 30 Days PDC
Validity of P.O. 15th May-17 Authorised Signatory
Form:
Any Dispute subjected to Mahendargarh Jurisdiction E & OE

Terms and conditions:

1.You will provide BOM and Specification of products.
2.The material should as per BOM, no change in BOM before our approval.
3.The material specification should match as IS / Bis Standards.
4.Guaranty of your product will be for two years from the date of Invoice.
 5.You will provide test certificate with each consignment. Testing of lamp from approved lab will be ac
6
In case of rejection every and each lamb will be replaced. The rejection percentage should not more than 1%
more than 1% than the 10% of lamp cost will be debited to you and every failure lamp will be replac
debited to you. Failure reconciliation will be done monthly basis.
mp from approved lab will be acceptable both of us.

entage should not more than 1% . If the rejection is

every failure lamp will be replaced. Freight cost of failure lamps will be
Costing of LED lamp

Sr. No Items 5W 7W 9W
Diver 17.5 17.5 18
MCPCB 2.25 2.25 2.25
LED 7 8.4 11.2
Housing A-57 10.5 10.5 10.5
Alu Cap 0.8 0.8 0.8
Solder 0.5 0.5 0.5
Total - A 38.55 39.95 43.25

Packing
Unit 1.25 1.25 1.25
Tens 0.3 0.3 0.3
Master 0.6 0.6 0.6
BOPP and Strip 0.7 0.7 0.7
Total- B 2.85 2.85 2.85

Manufecturer cost

Direct labour 1.5 1.5 1.5

Over head 0.5 0.5 0.5
utility and machine 0.7 0.85 1.1
Total- C 2.7 2.85 3.1

Total A+B+C 44.1 45.65 49.2

Profit 10% 4.41 4.565 4.92
Total 48.51 50.215 54.12