Corvo Cycles (Pvt) Ltd.
Cost Statement
Model:-
SC- Seq- |
H.S CODE |
PARTICULARS |
China |
Others |
USD |
Factory |
$ttlchina=0;
$ttlchinap=0;
//$ttlchinap
$ttlpecentage=0;
$localprices=0;
//$sql1="Select * from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND Part_ID <> 'TR5' group by HS_Code";
$sql1="Select *,sum(percentage) as itemsum from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND Part_ID <> 'TR5' AND percentage > '0' group by HS_Code";
//$sql1="Select * from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND Part_ID <> 'TR5' ";
$row=mysqli_query($conn,$sql1);
while($record=mysqli_fetch_array($row))
{
//$sql2="Select Sum(percentage) as itemsum from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND Part_ID <> 'TR5' group by HS_Code";
//$row2=mysqli_query($conn,$sql2);
//$record22=mysqli_fetch_array($row2);
$hscode=$record['HS_Code'];
$pricesum=number_format($record['itemsum'],2);
//$pricesum=number_format($record['percentage'],2);
//$itemnames=$record['Name'];
$sql15="Select * from PC_Pricenew where Pc_No='$scno' AND Seq_No='$seqno' ";
$row15=mysqli_query($conn,$sql15);
$record15=mysqli_fetch_array($row15);
$fobbdprice=$record15['Fob_BD'];
$ch11=$record15['chk1'];
$ch21=$record15['chk2'];
if($ch11 == "on")
{
$price2=$record15['ibwsop1'];
}
if($ch21 == "on")
{
$price2=$record15['ibwsop2'];
}
//$pecentage=($price2/$fobbdprice)*100;
$price1=$price2*$pricesum/100;
$pecentage=$price1/$fobbdprice*100;
$itemper="";
$sql2="Select * from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND HS_Code='$hscode' AND Name <> 'Freewheel' order by HS_Code ";
$row2=mysqli_query($conn,$sql2);
while($record2=mysqli_fetch_array($row2))
{
$itemnames=$record2['Name'];
$itemper=$itemper.",".$itemnames;
//$Cntr=$Cntr.",".$data['CNTR_No'];
}
//$xx=$itemper."-".$pricesum;
//echo $xx;
//echo "
";
?>
|
|
0.00 |
|
|
0.00 |
$ttlchina=$ttlchina+$price1;
$ttlchinap=$ttlchinap+$pecentage;
}
$sql15="Select * from PC_Pricenew where Pc_No='$scno' AND Seq_No='$seqno' ";
$row15=mysqli_query($conn,$sql15);
$record15=mysqli_fetch_array($row15);
$ttt=$record15['tttLocalop2'];
$paint=$record15['Paint'];
$pkg=$record15['pkg'];
$localrow=$ttt+$pkg;
$profit=$record15['profit'];
$paintpecentage=($paint/$fobbdprice)*100;
$localrowpecen=($localrow/$fobbdprice)*100;
$manuoh=$record15['local_oh']-1;
$welding=$record15['Welding'];
$rim=$record15['Rimprice'];
$manufaccost=$manuoh+$welding+$rim+$profit;
$manufactp=($manufaccost/$fobbdprice)*100;
$Imp_charge=$record15['Imp_charge'];
$Imp_frt=$record15['Imp_frt'];
$Exp_chg=$record15['Exp_chg'];
$capitaldes=$record15['capital_des'];
$loan=$record15['Loan_interrest'];
$impexp=$Imp_charge+$Imp_frt+$Exp_chg+$loan+$capitaldes+1;
$impexpp=($impexp/$fobbdprice)*100;
//////Free wheel ''
$sql1="Select * from Ref_Ibwsunithscode where Sc_No='$scno' AND Seq_No='$seqno' AND Name ='Freewheel' ";
$row2=mysqli_query($conn,$sql1);
$record2=mysqli_fetch_array($row2);
$freehscode=$record2['HS_Code'];
$itemname=$record2['Name'];
//$freeprice=$record2['Unit_Price'];
$pecentageefree=$record2['percentage'];
//$freepecentge=($freeprice/$fobbdprice)*100;
$freewheelprice1=($price2*$pecentageefree)/100;
$freepecentage=($freewheelprice1/$fobbdprice)*100;
?>
|
|
|
0.00 |
|
0.00 |
| 3208.90.90 |
Paint |
|
0.00 |
|
0.00 |
|
Local Row Materials |
|
0.00 |
|
0.00 |
//$ttlpecentage=$paintpecentage+$localrowpecen+$ttlchinap+$freewheelprice1;
$ttlpecentage=$ttlchinap+$freepecentage+$paintpecentage+$localrowpecen;
//$localprices=$localrow+$paint+$freeprice;
//$localprices=$localrow+$paint+$freeprice;
$localprices=$freewheelprice1+$paint+$localrow;
?>
|
Material Cost |
0.00 |
0.00 |
|
0.00 |
|
Manufacturing Cost (welding, Rim manufacturiung, painting, assembly) |
|
|
0.00 |
0.00 |
|
Imp Exp and Operational costs |
|
|
0.00 |
0.00 |
$ttlpecentagenew=$ttlpecentage+$manufactp+$impexpp;
//$localpricesnew=$localrow+$paint+$freeprice+$freepecentage+$ttlpecentage+$manufactp;
$ttlpricee=$ttlchina+$localprices+$manufaccost+$impexp;
?>
|
|
|
|
0.00 |
0.00 |
$totalmcost=$ttlchina+$localprices;
$importpp=($ttlchina/$totalmcost)*100;
$localpp=($localprices/$totalmcost)*100;
$importpricenew=$ttlchina+$paint;
$importpnew1=($importpricenew/$fobbdprice)*100;
$localneww=$manufaccost+$impexp+$localrow;
$localnewwp=($localneww/$fobbdprice)*100;
?>
| Total Material Cost |
|
|
$0.00 |
Import |
|
0.00% |
|
Local |
|
0.00% |
|
| Export Price |
|
|
$ |
Import |
0.00 |
0.00% |
|
Local + manufacturing cost |
|
0.00% |
|