Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 1

Elements

Unit

Norms

of cost
Production

Rates 90%

95%

100%

105%

490050

517275

544500

571425

(bud)

Natural gas

1000

0.005278

4000

10345935.6

10920709.8

11495484

12070258.2

Associated

SM3
1000

0.089668

4000

175767213.6

185532058.8

195296904

205061749.2

gas
R-LNG

SM3
1000

0.400722

21000

4123850138

4352952924

4582055709

4811158494

Naphtha

SM3
MT

0.039266

30000

577269099

609339604.5

641410110

673480615.5

Power

KWH

62

5.56

168930036

178315038

187700040

197085042

LSHS

MT

0.0639

21000

657598095

694131322.5

730664550

767197777.5

Bags

50kgs

12.7

124472700

131387850

138303000

145218150

Threads

Kg

360000

380000

4000000

420000

58629582

61886781

65143980

68401179

Total cost

5897222799

6224846288

6552469776

6880093266

Cost per unit

12033.9206

12033.9206

12033.9206

12033.9206

Raw material

0.00997

12000

You might also like