Conditions for 01 Pairs to be fabricated

DESIGNATION
Consumables UNIT QTE UNIT PRICE TOTAL PRICE
Electrodes Ø3.2mm Routine pkt 1 10,000 10,000
Cutting Disk pce 5 1,000 5,000
Contigency u 1 5,000 5,000
Sub total 20,000

Equipment & Location Rentals Qte Nbr of days Daily cost TOTAL PRICE
Welding Machines + Accessories 3 2 5,000 30,000
Grinders (Given for free) 2 2 - -
Locatin & Light bills 1 2 5,000 10,000
Sub total 40,000

Manpower Qte Nbr of days Daily cost TOTAL PRICE

Supervisor 1 2 6,000 12,000
welders 3 2 5,000 30,000
Sub total 42,000

Logistic Qte Nbr of days Daily cost TOTAL PRICE

Transportation and Feeding 4 2 1,000 8,000
Sub total 8,000

TOTAL Break Down Cost for 01 Pair 110,000

Project Cost for 01 pair: 150,000 x 01 = 150,000
Profit for 01 pair 40,000

Conditions for 10 Pairs to be fabricated

UNIT QTE Cost per Pair TOTAL PRICE
Consumables pair 10 20,000 200,000
Welding Machines + Accessories pair 10 30,000 300,000
Locatin & Light bills pair 10 10,000 100,000
Supervisor (01 person) pair 10 12,000 120,000
welders (03 persons) pair 10 30,000 300,000
Transportation and Feeding pair 10 8,000 80,000
Sub total 1,100,000

TOTAL Break Down Cost for 10 Pairs 1,100,000

Project Cost for 10 pairs: 150,000 x 10 = 1,500,000
Profit for 10 pairs 400,000
 Project Planning
01 Pair will be fabricated for : 02 Days
10 Pairs will be fabricated for : 20 Days