Cost Estimation
Cost Estimation
Cost Estimation
Purchased Equipment
Purchased Equipment Installation
Instrumentation and Controls
Piping
Electrical
Building
Yard Improvements
Service Facilities
Land
Total Direct Cost
Indirect Cost
Engineering and Supervision
Construction Expense
Contractor's Fee
Contingency
Total Indirect Cost
Total Fixed Capital Investment
Working Capital Investment
Total Investment
50
10
5
10
7
12
3
10
37.5
28.17
5.63
2.82
5.63
3.94
6.76
1.69
5.63
21.13
$450,000.00
$90,000.00
$45,000.00
$90,000.00
$63,000.00
$108,000.00
$27,000.00
$90,000.00
$150,000.00
$1,113,000.00
10
8
5
10
177.5
5.63
4.51
2.82
5.63
100.00
$90,000.00
$72,000.00
$45,000.00
$90,000.00
$1,597,500.00
$297,000.00
$1,410,000.00
$211,500.00
$1,621,500.00
90 $/ton
126000 ton
1500 $/ton
15000 ton
Administrative Cost
Executives Salaries
Clerical Wages
Engineering and Legal Costs
Office Maintenance
Communication
Distribution and Marketing Expenses
Sales Offices
Salesmen Expenses
Shipping
Advertising
Technical Sales Service
Research and Development
Interest
Gross-earnings Expense
Sales
$11,340,000.00
$2,430,000.00
$364,500.00
$2,430,000.00
$84,600.00
$12,690.00
$243,000.00
$162,000.00
$16,200,000.00
$17,066,790.00
$141,000.00
$56,400.00
$14,100.00
$0.00
$211,500.00
$21,722.83
$21,722.83
$10,861.41
$10,861.41
$32,584.24
$4,344.57
$6,516.85
$4,344.57
$10,861.41
$10,861.41
$65,168.48
$199,850.00
$14,250.00
$9,500.00
$11,875.00
$7,125.00
$4,750.00
$47,500.00
$31,666.67
$25,333.33
$19,000.00
$31,666.67
$19,000.00
$126,666.67
$225,000.00
$48,645.00
$225,000.00
$18,150,951.67
$22,500,000.00