Unit Start-Up Material Unit Cost
Unit Start-Up Material Unit Cost
Unit Start-Up Material Unit Cost
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