报价成本分析表

  • 格式:xlsx
  • 大小:26.77 KB
  • 文档页数:2

物料代码物料描述加工成本材料成本运输成本小计销管费用利润税率分析价不含税价

M66881.66D/Panda3.7181.3150.1635.1968.00%15.00%0.00%6.45316.4531

序号工序名称主要设备设备折旧(元/小时)电费(元/小时)直接人工(元/小时)厂房租金设备维修(元/小时)间接人工(元/小时)加工费率产能(PCS/H)良率单个产品费(元/pcs)

1印保护油辊印机2.92205.5604070.42,000100%0.0352

2开料开料机2.922022.2204087.12,60098%0.0342

3CNC外形雕刻机3.1220250.00540320.150098%0.6534

4叠片/0.00205.5604065.6550100%0.1192

5扫企身抛光机2.122016.6754085.815098%0.5837

6QC全检人工/12016.6704077.730093%0.2784

7强化强化炉2.9202022.22240107.150099%0.2163

8平面精磨精磨机2.13205.56104080.745098%0.1830

9清洗超声波清洗槽2.63205.5604071.1300100%0.2371

10Q白全检人工/12016.6704077.730090%0.2877

11白片清洗超声波清洗槽2.63205.5604071.1300100%0.2371

12印刷一(6次)印刷机A2.922027.7804092.645091%0.2262

13OVM抽测3D影像仪2.11205.5604068.7450100%0.1527

14烘烤(2次)烤炉/烘烤线2.110205.5604077.7400100%0.1942

15Q镀检验人工/1205.5604066.630090%0.2465

16包装出货真空包装机0.00.5205.5604066.12,000100%0.0330

28.3253.50320.00422.2222.00640.001486.043.7179

序号材料名称材料品牌/规格型号单位净用量毛用量材料损耗率总用量材料现单价单个产品废料卖废单价卖废金额材料成本小计(元/pcs)

1保护油UV油KG0.00100.001010%0.00111650/00.0722

2玻璃Panda228张0.00180.00185%0.001892360/00.4472

3扫光治具扫光治具PCS0.01200.012010%0.013332.60/00.0347

4研磨液切削液kg0.00250.002510%0.002785.250/00.0146

5砂轮SLDpcs0.00830.008310%0.00926130/00.1204

6磨皮白磨皮pcs0.00110.001110%0.001251050/00.1313

7保护膜PEroll0.00240.002410%0.0026787.360/00.2330

8化工料汉卓清洗剂kg0.01000.010030%0.014295.750/00.0821

9网板悦目pcs0.00130.001310%0.0013978.30/00.1088

10油墨T850kg0.00020.000220%0.000252830/00.0708

1.3149二、材料成本计算(含辅料)

材料成本合计(b):

三、运输成本计算(含包装材料)报价分析表

报价日期

2020年6月6日

一、加工成本计算(含人工及制费)

加工成本合计(a):序号包装数量单价使用次数金额(未税)

11000.51.00000.0050

2100081.00000.0080

310.151.00000.1500

0.1630运输成本合计(c):真空包装袋/保护膜

纸箱、泡棉、标签

运输物料名称备注