P1

P2

P3

Materials
Iron
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost

12000

15000

35000

0.414747
4976.959

0.414747
6221.198

0.414747
14516.13

0.288462
3461.538
20438.5

0.288462
4326.923
25548.12

0.288462
10096.15
59612.28

12000

22000

33000

0.414747
4976.959

0.414747
9124.424

0.414747
13686.64

0.288462
3461.538
20438.5

0.288462
6346.154
37470.58

0.288462
9519.231
56205.87

15000

30000

45000

0.414747
6221.198

0.414747
12442.4

0.414747
18663.59

0.288462
4326.923
25548.12

0.288462
8653.846
51096.24

0.288462
12980.77
76644.36

39000
66425.12

67000
114114.9

113000
192462.5

20000

25000

30000

0.444444
8888.889

0.444444
11111.11

0.444444
13333.33

0.288462
5769.231

0.288462
7211.538

0.288462
8653.846

Sand
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Cement
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost
Labor Cost
Daily Labor
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost

Burdened Cost
Engeneers
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Consultents
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost

34658.12

43322.65

51987.18

25000

30000

35000

0.444444
11111.11

0.444444
13333.33

0.444444
15555.56

0.288462
7211.538
43322.65

0.288462
8653.846
51987.18

0.288462
10096.15
60651.71

30000

35000

40000

0.444444
13333.33

0.444444
15555.56

0.444444
17777.78

0.288462
8653.846
51987.18
75000
129967.9

0.288462
10096.15
60651.71
90000
155961.5

0.288462
11538.46
69316.24
105000
181955.1

Miscllaneous Exp
Other Exp
Direct Cost
Indirect Co Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost

8000

10000

15000

0.288462
2307.692
10307.69
8000
10307.69

0.288462
2884.615
12884.62
10000
12884.62

0.288462
4326.923
19326.92
15000
19326.92

Total Direct Cost

Total Burdened Cost

122000
206700.8

167000
282961.1

233000
393744.6

Organization Cost

62000

25714.29

17884.62
105598.9
67000

27788.02

19326.92
114114.9
90000

37327.19

25961.54
153288.7
219000
373002.6

75000

33333.33

21634.62

OverHeads

Material Overhead
Labor Overhads
Advertisement

Cost at Organization Level

100000
120000
150000

129967.9
90000

40000

25961.54
155961.5
105000

46666.67

30288.46
181955.1
270000
467884.6

33000

9519.231
42519.23
33000
42519.23

522000
883406.4

P1

P2

P3

Materials
Iron
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost

10000

20000

30000

0.414747
4147.465

0.414747
8294.931

0.414747
12442.4

0.288462
4081
18228.47

0.288462
5769.231
34064.16

0.288462
8653.846
51096.24

12000

22000

33000

0.414747
4976.959

0.414747
9124.424

0.414747
13686.64

0.288462
3461.538
20438.5

0.288462
6346.154
37470.58

0.288462
9519.231
56205.87

15000

30000

45000

0.414747
6221.198

0.414747
12442.4

0.414747
18663.59

0.288462
4326.923
25548.12

0.288462
8653.846
51096.24

0.288462
12980.77
76644.36

37000
64215.08

72000
122631

108000
183946.5

20000

25000

30000

0.444444
8888.889

0.444444
11111.11

0.444444
13333.33

0.288462
5769.231

0.288462
7211.538

0.288462
8653.846

Sand
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Cement
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost
Labor Cost
Daily Labor
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost

Burdened Cost
Engeneers
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Consultents
Direct Cost
Indirect Cost
Labor Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost

34658.12

43322.65

51987.18

25000

30000

35000

0.444444
11111.11

0.444444
13333.33

0.444444
15555.56

0.288462
7211.538
43322.65

0.288462
8653.846
51987.18

0.288462
10096.15
60651.71

30000

35000

40000

0.444444
13333.33

0.444444
15555.56

0.444444
17777.78

0.288462
8653.846
51987.18
75000
129967.9

0.288462
10096.15
60651.71
90000
155961.5

0.288462
11538.46
69316.24
105000
181955.1

Miscllaneous Exp
Other Exp
Direct Cost
Indirect Co Advertisement
Burden Multi
Burden Cost
Burdened Cost
Direct Cost
Total Burdened Cost

8000

10000

15000

0.288462
2307.692
10307.69
8000
10307.69

0.288462
2884.615
12884.62
10000
12884.62

0.288462
4326.923
19326.92
15000
19326.92

Total Direct Cost

Total Burdened Cost

120000
204490.7

172000
291477.1

228000
385228.5

Organization Cost

60000

24884.79

18504.08
103388.9
67000

27788.02

19326.92
114114.9
90000

37327.19

25961.54
153288.7
217000
370792.5

75000

33333.33

21634.62

OverHeads

Material Overhead
Labor Overhads
Advertisement

Cost at Organization Level

90000
120000
150000

129967.9
90000

40000

25961.54
155961.5
105000

46666.67

30288.46
181955.1
270000
467884.6

33000

9519.231
42519.23
33000
42519.23

520000
881196.4

P1

P2

P3

Materials
Iron
Direct Cost
Indirect Cost
Material Overheads
Burden Multi
Burden Cost
Advertisement
Burden Multi
Burden Cost
Burdened Cost

10000

20000

30000

1.5
15000

1.5
30000

1.5
45000

2.5
25000
50000

2.5
50000
100000

2.5
75000
150000

Organization Cost

60000

OverHeads

Material Overhead
Advertisement

90000

150000
300000

Cost at Organization Level

90000
150000

P1

P2

P3

Materials
Iron
Direct Cost
Indirect Cost
1 Material Overheads
Burden Multi
Burden Cost

10000

20000

30000

1.5
15000

1.5
30000

1.5
45000

Burdened Cost

25000

50000

75000

2 Advertisement
Burden Multi
Burden Cost
Burdened Cost

1
25000
50000

1
50000
100000

1
75000
150000

Organization Cost

60000

OverHeads

Material Overhead
Advertisement

90000
150000

150000
300000

Cost at Organization Level

90000
150000