tuscan pricing template_1.1
TRANSCRIPT
INR Crores Revenue Cost
TCS Services 13,058,858 7,930,481
Passthru Services 66,406,913 56,701,031
Equipment Sale 8,071 7,140
Sw Product Sale 17,738 15,692
Contingency 888,167
Finance Charges
Total 79,491,580 64,654,344
Contract Duration
Credit Period
Cash Flow +ve in which
Qtr?
Turning profitable in
which qtr?
Currency Rate Risk
Exposure USD Mn
Steps taken to address
the above exposure
Margin% Proportion
39.3% 16.4%
14.6% 83.5%
11.5% 0.0%
11.5% 0.0%
18.7% 100.0%
COLA %
Interest Rate %
Manpower Rates Checked
and Ok?
Whether Delivery Sign off on
Efforts Estimation? Name of
Signing Person
Whether run thru Tax Cell
for Taxation Issues
Internal Bid Summary
% of Bid
ValueOEM Total Value Product Cost Contingency
0.01% IBM 3 893 3 000 93
0.05% MS 20 745 15 000 464
18.86% Cisco 81 44 780 60 03 825 1 85 685
40.83% HP 1 76 36 227 1 30 00 000 4 02 062
6.28% Oracle 27 13 266 20 00 000 61 856
0.01% Xyz 3 528 3 000 93
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.97% ABC Services 1 46 72 933 76 92 566 2 37 914
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00% Grand Total 4 31 95 372 2 87 17 391 8 88 167
Value as per Bid
Control Check 43195371.74
Local Frt/ Ins Taxes Local Levies Margin % of Margin
46 177 168 409 11.5%
228 2 306 702 2 045 11.5%
58 8 95 745 122 10 59 345 14.6%
19 40 048 22 94 118 14.6%
2 98 469 3 52 941 14.6%
282 153 0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
16 14 075 51 28 378 39.3%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
332 47 51 102 1 144 88 37 236 23.0%
Passthrough Margins
Hardware/Nw Equipment Perhiperals 12%
Applications, OS, Sys Sws 12%
Third Party Services 15%
TCS Resource Margin 40%
Project Contingencies 3%
Taxes / Levies
VAT Computers 5%
VAT Others incl Cables 13.00%
Service Tax 12.36%
Tax on Electronically Downloaded Software 17.36%
Octroi Applicable in Maharashtra 5.50%
Entry tax 2.5%
Local Freight and Insurance 1.50%
Cost of Living Adjustment 8.00%
US$ Conversion Rate 57.00
Sr.No Description of Line Item Quantity Unit Rate Total Excl Tax
1 2 1182.52 2,365.04
2 2 5912.60 11,825.20
3 4 904.63 3,618.51
4 1 0.00 -
5 1 0.00 -
6 1 0.00 -
7 1 1182.52 1,182.52
8 1 5912.60 5,912.60
9 1 904.63 904.63
Equipment
Sw
TOTAL
VAT Computers
VAT Others incl Cables
Service Tax
Tax on Electronically Downloaded Software
Octroi Applicable in Maharashtra
Entry tax
Total Incl Tax
Tax Category as per products % AmountTax Category as per
products
VAT Computers 5.00% 118.25 2,483.29 Octroi Applicable in Maharashtra
VAT Others incl Cables 13.00% 1,537.28 13,362.47 Entry tax
VAT Computers 5.00% 180.93 3,799.44 Entry tax
VAT Computers 5.00% - - Entry tax
VAT Computers 5.00% - - Entry tax
VAT Computers 5.00% - - Entry tax
VAT Computers 5.00% 59.13 1,241.65 Entry tax
VAT Others incl Cables 13.00% 768.64 6,681.24 Octroi Applicable in Maharashtra
Tax on Electronically Downloaded Software 17.36% 157.04 1,061.67 Entry tax
Equipment
Sw
TOTAL
Tax Local Levies - Octroi, Entry Tax etc
Tax on Electronically Downloaded Software
Octroi Applicable in Maharashtra
All inclusive
price
Product
CategoryName of the OEM
% Amount
5.50% 136.58 2,619.87 Equipment IBM
2.50% 334.06 13,696.54 Sw MS
2.50% 94.99 3,894.42 Equipment CISCO
2.50% - -
2.50% - -
2.50% - -
2.50% 31.04 1,272.69 Equipment IBM
5.50% 367.47 7,048.71 Sw MS
2.50% 26.54 1,088.21 Equipment CISCO
29,620.44
Equipment
Sw
TOTAL
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Local Levies - Octroi, Entry Tax etc
Unit Rate MarginContingencie
s
Internal Frt,
Insurance
Extended
Unit RateTotal Cost
1000 136.36 30.93 15.23 1182.52 2000
5000 681.82 154.64 76.14 5912.60 10000
765 104.32 23.66 11.65 904.63 3060
- - - 0.00 0
- - - 0.00 0
- - - 0.00 0
1000 136.36 30.93 15.23 1182.52 1000
5000 681.82 154.64 76.14 5912.60 5000
765 104.32 23.66 11.65 904.63 765
Total Cost
Equipment 6,825
Sw 15,000
TOTAL 21,825
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Total Margin
Total
Contingencie
s
Total Local
Frt/InsTotal Tax Total Levies
Total Quote
Price
272.73 61.86 30.46 118.25 136.58 2,619.87 TRUE
1,363.64 309.28 152.28 1,537.28 334.06 13,696.54 TRUE
417.27 94.64 46.60 180.93 94.99 3,894.42 TRUE
- - - - - - TRUE
- - - - - - TRUE
- - - - - - TRUE
136.36 30.93 15.23 59.13 31.04 1,272.69 TRUE
681.82 154.64 76.14 768.64 367.47 7,048.71 TRUE
104.32 23.66 11.65 157.04 26.54 1,088.21 TRUE
29,620.44 -
Total Margin
Total
Contingencie
s
Total Local
Frt/InsTotal Tax Total Levies
Total Quote
Price
931 211 104 515 289 8,875
2,045 464 228 2,306 702 20,745
2,976 675 332 2,821 991 29,620
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Sr.No Description of Line Item Quantity Unit Rate Total Excl Tax
1 1 1030.93 1,030.93
2 1 1030.93 1,030.93
3 1 1030.93 1,030.93
VAT Computers
VAT Others incl Cables
Service Tax
Tax on Electronically Downloaded Software
Octroi Applicable in Maharashtra
Entry tax
Total Incl Tax
% Amount % Amount
Tax on Electronically Downloaded Software 17.36% 178.97 1,209.90 Octroi Applicable in Maharashtra5.50% 66.54
VAT Computers 5.00% 51.55 1,082.47 Entry tax 2.50% 27.06
VAT Computers 5.00% 51.55 1,082.47 Octroi Applicable in Maharashtra5.50% 59.54
Tax Local Levies - Octroi, Entry Tax etc
Tax on Electronically Downloaded Software
Octroi Applicable in Maharashtra
All inclusive
price Name of the OEM Unit Rate Margin
1,276.44 Xyz 1000
1,109.54 Xyz 1000
1,142.01 Xyz 1000
3,527.99
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Contingencie
s
Extended
Unit RateTotal Cost Total Margin
Total
Contingencie
s
Total Tax
30.93 1030.93 1000 30.93 178.97
30.93 1030.93 1000 30.93 51.55
30.93 1030.93 1000 30.93 51.55
3000 0 92.7835052 282.061856
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Total LeviesTotal Quote
Price
66.54 1,276.44 TRUE
27.06 1,109.54 TRUE
59.54 1,142.01 TRUE
153.142268 3527.98763 -
STRICTLY CONFIDENTIAL INTERNAL WORKING NOT TO BE SHARED WITH CUSTOMER
Installation Charges
Equipment / Application Details No of Units Per Unit CostTotal Installation
Cost
Servers 100 12,073.98 1,207,398.42
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
- -
- -
Oracle Apps 1 - -
MS Operating Sys 1 - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Yr-on-Yr ATS/AMC
Equipment / Application Details No of Units Per Unit CostTotal Installation
Cost
Year - 1
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Year - 2
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Year - 3
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Year - 4
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Year - 5
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Year - 6
Servers 100 12,073.98 1,207,398.42
Routers 100 12,073.98 1,207,398.42
Desktops 100 12,073.98 1,207,398.42
UPS 100 12,073.98 1,207,398.42
Modems 100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
100 12,073.98 1,207,398.42
Oracle Apps 100 12,073.98 1,207,398.42
MS Operating Sys 100 12,073.98 1,207,398.42
Total Including
Service TaxName of the OEM Unit Rate Margin
% Amount
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
12.36% - - -
Total Including
Service TaxName of the OEM Unit Rate Margin
% Amount
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
Service Tax
Service Tax
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Oracle 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Cisco 10000 1,764.71
12.36% 149,234.45 1,356,632.87 HP 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
12.36% 149,234.45 1,356,632.87 Oracle 10000 1,764.71
12.36% 149,234.45 1,356,632.87 10000 1,764.71
ContingenciesExtended Unit
RateTotal Cost Total Margin
Total
ContingenciesTotal Tax
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
- - 0 - - 0
ContingenciesExtended Unit
RateTotal Cost Total Margin
Total
ContingenciesTotal Tax
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
309.28 12,073.98 1000000 176,470.59 30,927.84 149234.4451
Total Quote
Price
1356632.868 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
0 TRUE
Total Quote
Price
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
1356632.868 TRUE
Installation Charges
Equipment / Application Details No of Units Per Unit CostTotal Installation
Cost
Servers 100 4,142,440.47 4,142,440.47
Routers 100 860,061.86 860,061.86
Desktops 100 - -
UPS 100 - -
Modems 100 - -
1 - -
1 - -
Oracle Apps 1 - -
MS Operating Sys 1 - -
Others 1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Yr-on-Yr ATS/AMC
Equipment / Application Details No of Units Per Unit CostTotal Installation
Cost
Year - 1
Servers 100 - -
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Year - 2
Servers 100 - -
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Year - 3
Servers 100 - -
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Year - 4
Servers 100 - -
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Year - 5
Servers 100 - -
Routers 100 - -
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
Year - 6
Servers 100 - -
Routers 100 5,590,124.49 5,590,124.49
Desktops 100 - -
UPS 100 - -
Modems 100 - -
100 - -
100 - -
Oracle Apps 100 - -
MS Operating Sys 100 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 - -
1 2,466,231.39 2,466,231.39
1 - -
YG/YD
TR
ASE
ITA
BA
AST
AST/ASC
ASC
CON
SRC
SMG
Total Including
Service TaxName of the OEM Resouce Level
% Amount
12.36% 512,005.64 4,654,446.11 ABC Services ITA
12.36% 106,303.65 966,365.51 ABC Services Trainee jr
12.36% - - Trainee jr
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
12.36% - - ASE
Total Including
Service TaxName of the OEM Resouce Level
% Amount
12.36% - - ABC Services ITA
12.36% - - ABC Services Trainee jr
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Service Tax
Service Tax
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Resouce Level
12.36% - - ABC Services Trainee jr
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Resouce Level
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Resouce Level
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Resouce Level
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
Resouce Level
12.36% - - ABC Services ASE
12.36% 690,939.39 6,281,063.87 ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% - - ABC Services ASE
12.36% 304,826.20 2,771,057.59 ABC Services ASE
12.36% - - ABC Services ASE
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
25 97,607.30 2,440,183 1,626,788 75,469.56 4,142,440
17 29,802.10 506,636 337,757 15,669.14 860,062
29,802.10 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
97,607.30 - - - -
29,802.10 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
60,137.47 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
32,782.31 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
66,151.22 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
72,766.34 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
80,042.98 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
88,047.27 - - - -
No of MMs
RequiredMM CTC Rate Total CTC Margin Contingencies
Extended Unit
Rate
96,852.00 - - - -
34 96,852.00 3,292,968 2,195,312 101,844.37 5,590,124
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
96,852.00 - - - -
15 96,852.00 1,452,780 968,520 44,931.34 2,466,231
96,852.00 - - - -
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
2,440,183 1,626,788.36 75,469.56 512,005.64 4,654,446 TRUE
506,636 337,757.09 15,669.14 106,303.65 966,366 TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
Total Cost Total MarginTotal
ContingenciesTotal Tax
Total Quote
Price
- - - - - TRUE
3,292,968 2,195,312.04 101,844.37 690,939.39 6,281,064 TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
- - - - - TRUE
1,452,780 968,520.02 44,931.34 304,826.20 2,771,058 TRUE
- - - - - TRUE
CURRENT CTC RATE CARD (2013-14)
Currency Trainee jr Trainee sr ASE
INR
CTC For Resources working out of Own Facilities 29,802 44,004 60,137
CTC For Resources working out of Customer's Facility 28,989 42,804 58,497
Yr on Yr CTC for Resources working out of TOwnFacility
10%
COLA Yr 1 Yr 2 Yr 3 Yr 4Trainee jr 29,802 32,782 36,061 39,667
Trainee sr 44,004 48,404 53,245 58,569
ASE 60,137 66,151 72,766 80,043
ITA 97,607 107,368 118,105 129,915
AST 136,449 150,094 165,103 181,614
AST/ASC 149,630 164,593 181,052 199,157
ASC 179,664 197,630 217,393 239,132
CON 261,623 287,785 316,564 348,220
SRC 330,277 363,305 399,636 439,599
Yr on Yr CTC for Resources working out of Client's Facility
COLA Yr 1 Yr 2 Yr 3 Yr 4Trainee jr 28,989 31,888 35,077 38,585
Trainee sr 42,804 47,084 51,793 56,972
ASE 58,497 64,347 70,782 77,860
ITA 94,945 104,440 114,884 126,372
AST 132,728 146,000 160,600 176,660
AST/ASC 145,549 160,104 176,114 193,726
ASC 174,764 192,240 211,464 232,611
CON 254,488 279,936 307,930 338,723
SRC 321,270 353,397 388,736 427,610
Note - The above rates are just CTC incl Infrastructure Overheads. Need to factor Margin as agreed by Management
ITA BA AST AST/ASC ASC CON SRC
97,607 97,607 136,449 149,630 179,664 261,623 330,277
94,945 94,945 132,728 145,549 174,764 254,488 321,270
Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 1043,633 47,997 52,796 58,076 63,883 70,272
64,426 70,869 77,956 85,752 94,327 103,759
88,047 96,852 106,537 117,191 128,910 141,801
142,907 157,198 172,917 190,209 209,230 230,153
199,775 219,752 241,728 265,900 292,490 321,740
219,073 240,980 265,078 291,586 320,745 352,819
263,046 289,350 318,285 350,114 385,125 423,638
383,042 421,346 463,481 509,829 560,812 616,893
483,559 531,915 585,107 643,617 707,979 778,777
Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 1042,443 46,688 51,356 56,492 62,141 68,355
62,669 68,936 75,830 83,413 91,754 100,930
85,646 94,211 103,632 113,995 125,394 137,934
139,009 152,910 168,201 185,021 203,524 223,876
194,327 213,759 235,135 258,649 284,513 312,965
213,098 234,408 257,849 283,634 311,997 343,197
255,872 281,459 309,605 340,565 374,622 412,084
372,595 409,855 450,841 495,925 545,517 600,069
470,371 517,408 569,149 626,064 688,670 757,537
Note - The above rates are just CTC incl Infrastructure Overheads. Need to factor Margin as agreed by Management
SMG VP
407,898 407,898
396,773 396,773
CUSTOM DUTY & Landed Cost Coversion Factors - EFFECTIVE FROM 17/03/2012
Sr. No Description CTH FOB
Basic
Custom
Duty
CVDEdu
Cess
% % %
COMPUTER / PERIPHERALS
1 Computer / Server. 8471 5000 1 0% 12% 0% 0%
2 Laptop / Handheld 84713010 1 0% 12% 0% 0%
3 KeyBoard 8471 6010 1 0% 12% 0% 0%
4 Monitors (CRT) 8528 4100 1 0% 12% 0% 3%
5 Monitors ( Other than CRT ie. TFT, LCD) 8528 5100 1 0% 12% 0% 3%
6 Mouse 8471 6060 1 0% 12% 0% 0%
7 Printers ( Other Than MFP ) 8443 3200 1 0% 12% 0% 3%
8 Multifunction Printers (Fax/Copy/Scan) 8443 3100 1 0% 12% 0% 3%
9 Scanner 8471 6050 1 0% 12% 0% 0%
10 UPS 8504 4090 1 0% 12% 0% 0%
11 Power Supply 8504 4010 1 10% 12% 0% 3%
STORAGE DEVICES
1 Floppy Disk Drives ( Internal ) 8471 7010 1 0% 6% 0% 0%
2 Hard Disk Drive ( Internal ) 8471 7020 1 0% 6% 0% 0%
3 CD-ROM Drives ( Internal ) 8471 7060 1 0% 6% 0% 0%
4 DVD Writers / Drives ( Internal ) 8471 7090 1 0% 6% 0% 0%
5 DAT Drives 8471 7090 1 0% 6% 0% 0%
6 ZIP Drives 8471 7090 1 0% 6% 0% 0%
7 Cartradge Tape Drives 8471 7050 1 0% 12% 0% 0%
8 CD-Writer Drive 8471 7090 1 0% 6% 0% 0%
9 FDD, HDD, CD-R, DUD ( External ) 8471 7020 1 0% 6% 0% 0%
10 Flash Memory ( Internal ) 85235100 1 0% 6% 0% 0%
11 Flash Memory ( External ) 85235100 1 0% 6% 0% 0%
USB Flash Drive 1 0% 6% 0% 0%
NETWORKING PRODUCTS
1 Adapter Cards ( Sealed ) 8517 7010 1 0% 12% 0% 3%
2 Networking Cards ( POP-PCB ) 8517 7010 1 0% 12% 0% 3%
3 Sound Card 8473 3099 1 0% 12% 0% 3%
4 Flash Memory Card 8542 3920 1 0% 6% 0% 0%
5 Switch ( Ethernet ) 8517 6290 1 0% 12% 0% 0%
6 Hubs 8517 6290 1 0% 12% 0% 0%
7 Firewall 8517 6290 1 0% 12% 0% 0%
8 Routers 8517 6930 1 0% 12% 0% 3%
9 Access Points ( Wireless ) 8517 6100 1 0% 12% 0% 3%
10 Antenna 8529 1029 1 0% 12% 0% 3%
11 Modems 8517 6230 1 0% 12% 0% 3%
12 I.P. Phones 8517 8019 1 0% 12% 0% 0%
COMPUTER / ACCESSORY
1 Micro Processor ( Socket Type 8473 3010 1 0% 6% 0% 0%
2 Micro processor (Slot Type ) 8473 3010 1 0% 6% 0% 0%
3 Processor & Controllers 8542 3110 1 0% 12% 0% 0%
4 Mother Board 8542 3920 1 0% 12% 0% 0%
5 Ink cartridge with Head & Nozzle 8473 3050 1 0% 12% 0% 0%
6 Ink cartridge Tank 8473 3099 1 0% 12% 0% 0%
7 Print Head of Printer 8473 3099 1 0% 12% 0% 0%
8 Toner Cartridge 8473 3099 1 0% 12% 0% 0%
9 Developer Unit of Printer 8473 3099 1 0% 12% 0% 0%
10 Ribbon Cartridge 9612 1010 1 7.5% 12% 0% 3%
11 POP-PCB for Computers 8473 3030 1 0% 12% 0% 0%
12 Other Cimputer Parts ( Electromech ) 8473 3099 1 0% 12% 0% 0%
CONSUMABLES
1 Compact Disk ( CD ) 8523 4060 1 0% 12% 0% 0%
2 Digital Video isk ( DVD ) 8523 4080 1 0% 12% 0% 0%
3 Floppy Disk 8523 2970 1 0% 12% 0% 0%
4 Other 8523 4090 1 0% 12% 0% 0%
OFFICE AUTOMATION
1 Facsimile 8443 3200 1 0% 12% 0% 3%
2 Cordless Phones 8517 1190 1 0% 12% 0% 0%3 Microphone 8518 1000 1 7.5% 12% 0% 3%
4 Cellular Phones 8517 1290 1 0% 12% 0% 3%
5 Head Set 8518 3000 1 10.0% 12% 0% 3%
6 Digital Video Camera 8525 8020 1 10.0% 12% 0% 3%
7 Telephone Sets 8517 1190 1 0% 12% 0% 0%
8 Speaker 8518 2900 1 10.0% 12% 0% 3%
9 Video Conferancing Equipments 8543 8990 1 10.0% 12% 0% 3%
SOFTWARE
1 I.T. Software 8523 8020 1 0% 12% 0% 3%
2 I.T. Software License 4907 0030 1 0% 0% 0% 0%
Telecom & Cabling etc.
1 Telecom Cable with Connector 8544 4290 1 0% 12% 0% 3%
2 Telecom Cable - Other 8544 4919 1 0% 12% 0% 3%
3 Fibre Optic Cables ( Individual Sheathed ) 8544 7090 1 0% 12% 0% 3%
4 Fibre Optic Cables - Other 9001 1000 1 7.5% 12% 0% 3%
5 Other Cables 8544 4990 1 7.5% 12% 0% 3%
6 Metallic Parts / Clamps 7326 9099 1 10.0% 12% 0% 3%
7 Consumable Kits 8203 2000 1 10.0% 12% 0% 3%
8 Tools 8203 3000 1 10.0% 12% 0% 3%
9 Drive Test Equipments 9030 4000 1 10.0% 12% 0% 3%
OTHER
1 Brochures 4901 1020 1 7.5% 12% 0% 3%
2 Technical Catalogue ( Book Form) 4901 9900 1 0% 0% 0% 0%
3 Certificates ( Printed ) 4901 9900 1 7.5% 12% 0% 3%
4 Diesel Generator Set. 8502 1320 1 7.5% 12% 0% 3%
5 Air Conditioning System ( above 2T ) 8515 8390 1 7.5% 12% 0% 3%
6 Photo Copier 8443 3920 1 7.5% 12% 0% 3%
7 Fire Aiarm System 8531 1090 1 7.5% 12% 0% 3%
8 Security System (Access Control ) 8531 8000 1 7.5% 12% 0% 3%
9 Audio Equipment 8519 8990 1 7.5% 12% 0% 3%
10 Video Equipment 8521 9090 1 7.5% 12% 0% 3%
4.00% 1% 57
1.0%
Addl
Duty
Total
Effective
Duty
FOB
CIF at
India
Port
Duty
Custom
Clearing
Charges
Landed
Cost
Mult.Fact.
For IT
Products
other than
SUN
Mul Fct.
for SUN
being CIF
Prices
% US $ US $ US $ US $ US $ 1 $ = Rs.
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96 67.27
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96 67.27
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96 67.27
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96 67.27
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 28.85%
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74 67.06
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00 63.47
4% 10.24% 1 1.04 0.106496 0.011465 1.157961
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
Landed Cost Factors
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00
4% 10.24% 1 1.04 0.106496 0.011465 1.157961 66.00
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.744% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 16.48% 1 1.04 0.171392 0.0121139 1.223506 69.74
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
0% 12.36% 1 1.01 0.124836 0.0113484 1.146184 65.33
0% 0.00% 1 1.01 0 0.0101 1.0201 58.15
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 16.85% 1 1.04 0.175286 0.0121529 1.227439 69.96
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
4% 28.85% 1 1.04 0.300059 0.0134006 1.35346 77.15
0% 21.01% 1 1.04 0.218525 0.0125852 1.27111 72.45
0% 0.00% 1 1.04 0 0.0104 1.0504 59.87
0% 21.01% 1 1.04 0.218525 0.0125852 1.27111 72.45
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35
4% 25.85% 1 1.04 0.268866 0.0130887 1.321954 75.35