CAD Cost Sheet
Exact purchase rates mapped to self-manufactured finished products and their control cost.
CAD inputs
11
source rate lines
Self-made products
17
Mapped products
9
53% coverage
Pending mapping
8
control cost retained
CAD purchase rate card
Ananta Vasai source rates
| Input | Grade | Rate / set |
|---|---|---|
| Butter Fly Patti | MS | ₹40 |
| Diamond Patti SS | SS | ₹70 |
| Diamond Patti MS | MS | ₹40 |
| V Strome Crash Guard Set | SS | ₹300 |
| NX 200 Crash Guard Set MS | MS | ₹160 |
| Hness Bash Plate | MS | ₹240 |
| V Strome Foot Step Pair | MS | ₹150 |
| Zoom 160 | MS | ₹75 |
| Jupiter patti | SS | ₹4.5 |
| NX 200 Crash Guard Set SS | SS | ₹300 |
| Harley Foot Step Set | MS | ₹130 |
Finished product cost build-up
CAD material + residual conversion = workbook control cost
| Finished product | CAD inputs | Material | Conversion | Control cost | Run cost |
|---|---|---|---|---|---|
Scooter Crash Guard MS Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹600 | ₹600 |
Xoom 160 (1") MS Mapped | Zoom 160 · 1 × ₹75 | ₹75 | ₹705 | ₹780 | ₹780 |
Burgman (1" New) Double Slider MS Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹930 | ₹930 |
Scoooter Crash Guard SS Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹1,100 | ₹1,100 |
X Treme 160 Crash Guard Set of 2 Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹560 | ₹560 |
X Treme 125 Crash Guard Set of 2 Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹750 | ₹750 |
Vstrom Footstep MS Mapped | V Strome Foot Step Pair · 1 × ₹150 | ₹150 | ₹70 | ₹220 | ₹220 |
Vstrom - Main Stand Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹525 | ₹525 |
V Strome Crash Guard MS Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹1,180 | ₹1,180 |
V Strome Crash Guard SS Mapped | V Strome Crash Guard Set · 1 × ₹300 | ₹300 | ₹1,380 | ₹1,680 | ₹1,680 |
Harley440 Footstep MS Mapped | Harley Foot Step Set · 1 × ₹130 | ₹130 | ₹100 | ₹230 | ₹230 |
Hness / RS / CB 350 Daimond MS Mapped | Diamond Patti MS · 1 × ₹40 | ₹40 | ₹190 | ₹230 | ₹230 |
Hness / RS / CB 350 Daimond SS Mapped | Diamond Patti SS · 1 × ₹70 | ₹70 | ₹420 | ₹490 | ₹490 |
Hness / RS / CB 350 Bash Plate MS Mapped | Hness Bash Plate · 1 × ₹240 | ₹240 | ₹70 | ₹310 | ₹310 |
RS Saddle Stay - Pipe SS Pending | No identifiable CAD allocation | ₹0 | ₹0 | ₹3 | ₹3 |
NX 200 Crash Guard MS Mapped | NX 200 Crash Guard Set MS · 1 × ₹160 | ₹160 | ₹1,020 | ₹1,180 | ₹1,180 |
NX 200 Crash Guard SS Mapped | NX 200 Crash Guard Set SS · 1 × ₹300 | ₹300 | ₹1,380 | ₹1,680 | ₹1,680 |
| Mapped run subtotal | ₹1,465 | ₹5,335 | ₹6,800 | ||