| Material | Unit | Qty | Rate | Waste% | Amount |
|---|---|---|---|---|---|
| Acrylic Clear - 5 mm | SQM | 0.742 | 93.3333 | 5.0% | 72.72 |
| Aluminum Sheet - 1 mm | SQM | 0.690 | 36.6667 | 5.0% | 26.57 |
| Acrylic Opal - 3 mm | SQM | 0.607 | 56.6667 | 5.0% | 36.12 |
| LED Modules | Nos. | 30.000 | 0.0000 | 5.0% | 0.00 |
| Material Sub-total (per unit): | 135.40 | ||||
| Machine | Hrs | Rate | Amount |
|---|---|---|---|
| Laser Cutter | 2.50 | 90.00 | 225.00 |
| CNC Router | 1.00 | 60.00 | 60.00 |
| Machine Sub-total (per unit): | 285.00 | ||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Fabricator | 5.00 | 1.00 | 25.00 | 125.00 |
| Finisher / Polisher | 2.50 | 1.00 | 20.00 | 50.00 |
| Electrician (LED) | 2.00 | 1.00 | 35.00 | 70.00 |
| Production Labour (per unit): | 245.00 | |||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Senior Installer | 2.50 | 1.00 | 35.00 | 87.50 |
| Installer | 2.50 | 1.00 | 25.00 | 62.50 |
| Installation Labour (per unit): | 150.00 | |||
| Material Cost | QR 135.40 |
| Machine Cost | QR 285.00 |
| Production Labour | QR 245.00 |
| Installation Labour | QR 150.00 |
| Transport / Logistics | QR 0.00 |
| Direct Cost | QR 815.40 |
| Overhead (10.00%) | QR 81.54 |
| Profit (25.00%) | QR 224.23 |
| GRAND TOTAL | QR 1,121.17 |