| Material | Unit | Qty | Rate | Waste% | Amount |
|---|---|---|---|---|---|
| Channellume 25cm | Meter | 4.608 | 3.0000 | 5.0% | 14.52 |
| Acrylic Opal - 3 mm | SQM | 0.107 | 65.1667 | 5.0% | 7.32 |
| Material Sub-total (per unit): | 21.84 | ||||
| Machine | Hrs | Rate | Amount |
|---|---|---|---|
| Bending Machine | 4.80 | 30.00 | 144.00 |
| CNC Router | 2.40 | 60.00 | 144.00 |
| Machine Sub-total (per unit): | 288.00 | ||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Fabricator | 12.80 | 1.00 | 25.00 | 320.00 |
| Finisher / Polisher | 3.20 | 1.00 | 20.00 | 64.00 |
| Production Labour (per unit): | 384.00 | |||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Senior Installer | 3.90 | 1.00 | 35.00 | 136.50 |
| Installer | 3.90 | 1.00 | 25.00 | 97.50 |
| Installation Labour (per unit): | 234.00 | |||
| Material | Unit | Qty | Rate | Waste% | Amount |
|---|---|---|---|---|---|
| Channellume 25cm | Meter | 3.456 | 3.0000 | 5.0% | 10.89 |
| Acrylic Opal - 3 mm | SQM | 0.080 | 65.1667 | 5.0% | 5.47 |
| Material Sub-total (per unit): | 16.36 | ||||
| Machine | Hrs | Rate | Amount |
|---|---|---|---|
| Bending Machine | 3.60 | 30.00 | 108.00 |
| CNC Router | 1.80 | 60.00 | 108.00 |
| Machine Sub-total (per unit): | 216.00 | ||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Fabricator | 9.60 | 1.00 | 25.00 | 240.00 |
| Finisher / Polisher | 2.40 | 1.00 | 20.00 | 48.00 |
| Production Labour (per unit): | 288.00 | |||
| Category | Hrs | Pers. | Rate | Amount |
|---|---|---|---|---|
| Senior Installer | 3.30 | 1.00 | 35.00 | 115.50 |
| Installer | 3.30 | 1.00 | 25.00 | 82.50 |
| Installation Labour (per unit): | 198.00 | |||
| Material Cost | QR 38.20 |
| Machine Cost | QR 504.00 |
| Production Labour | QR 672.00 |
| Installation Labour | QR 432.00 |
| Transport / Logistics | QR 0.00 |
| Direct Cost | QR 1,646.20 |
| Overhead (30.00%) | QR 493.86 |
| Profit (25.00%) | QR 535.01 |
| GRAND TOTAL | QR 2,675.07 |