Unit Start-Up Material Unit Cost

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Unit

Start-up
A. Fixed Assessts
1
2
1
3
2
1
4
1

Material
Fencing
Platform (10X20)
Brick machines
Moulds
Wheelbarrow
Trailer
Spades
Water tank

Unit cost

NAD 13,000.00
NAD 0.00
NAD 500.00
NAD 15,000.00
NAD 0.00
NAD 0.00

B. Variables
1

Brick layer
Operating Expenses
C. Inventory

20
1
1

Cement 32R
Sand (10 cubic)
Water

NAD 100.00
NAD 2,000.00
NAD 500.00

Clerk
Foreman
Laborer
Diesel

NAD 1,000.00
NAD 700.00
NAD 0.00
NAD 2,000.00

D. Variables
1
1
3
1
TOTAL COST

Total cost
NAD 0.00
NAD 0.00
NAD 13,000.00
NAD 0.00
NAD 1,000.00
NAD 15,000.00
NAD 0.00
NAD 0.00

NAD 1,000.00

NAD 2,000.00
NAD 2,000.00
NAD 500.00

NAD 1,000.00
NAD 700.00
NAD 0.00
NAD 2,000.00
NAD 38,200.00

100 Cement
63 Brick/cem
4 Laborer
Profit
%Profit

Start-up Cost
Inventory
Variables

NAD 9,050.00
0.41

NAD 30,000.00
NAD 4,500.00
NAD 3,700.00

Unit

Cost/Sales
100
10000
6300
22050
3000

You might also like