Burdening

12
P1 P2 P3 Materials Iron Direct Cost 12000 15000 35000 Indirect Cost Material Overheads Burden Multi 0.414747 0.414747 0.414747 Burden Cost 4976.959 6221.198 14516.13 Advertisement Burden Multi 0.288462 0.288462 0.288462 Burden Cost 3461.538 4326.923 10096.15 Burdened Cost 20438.5 25548.12 59612.28 Sand Direct Cost 12000 22000 33000 Indirect Cost Material Overheads Burden Multi 0.414747 0.414747 0.414747 Burden Cost 4976.959 9124.424 13686.64 Advertisement Burden Multi 0.288462 0.288462 0.288462 Burden Cost 3461.538 6346.154 9519.231 Burdened Cost 20438.5 37470.58 56205.87 Cement Direct Cost 15000 30000 45000 Indirect Cost Material Overheads Burden Multi 0.414747 0.414747 0.414747 Burden Cost 6221.198 12442.4 18663.59 Advertisement Burden Multi 0.288462 0.288462 0.288462 Burden Cost 4326.923 8653.846 12980.77 Burdened Cost 25548.12 51096.24 76644.36 Direct Cost 39000 67000 113000 Total Burdened Cost 66425.12 114114.9 192462.5 Labor Cost Daily Labor Direct Cost 20000 25000 30000 Indirect Cost Labor Overheads Burden Multi 0.444444 0.444444 0.444444 Burden Cost 8888.889 11111.11 13333.33 Advertisement Burden Multi 0.288462 0.288462 0.288462 Burden Cost 5769.231 7211.538 8653.846

description

Projects burdening

Transcript of Burdening

Page 1: Burdening

P1 P2 P3

MaterialsIron

Direct Cost 12000 15000 35000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 4976.959 6221.198 14516.13

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 3461.538 4326.923 10096.15

Burdened Cost 20438.5 25548.12 59612.28Sand

Direct Cost 12000 22000 33000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 4976.959 9124.424 13686.64

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 3461.538 6346.154 9519.231

Burdened Cost 20438.5 37470.58 56205.87Cement

Direct Cost 15000 30000 45000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 6221.198 12442.4 18663.59

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 4326.923 8653.846 12980.77

Burdened Cost 25548.12 51096.24 76644.36

Direct Cost 39000 67000 113000Total Burdened Cost 66425.12 114114.9 192462.5

Labor CostDaily Labor

Direct Cost 20000 25000 30000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 8888.889 11111.11 13333.33

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 5769.231 7211.538 8653.846

Page 2: Burdening

Burdened Cost 34658.12 43322.65 51987.18Engeneers

Direct Cost 25000 30000 35000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 11111.11 13333.33 15555.56

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 7211.538 8653.846 10096.15

Burdened Cost 43322.65 51987.18 60651.71Consultents

Direct Cost 30000 35000 40000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 13333.33 15555.56 17777.78

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 8653.846 10096.15 11538.46

Burdened Cost 51987.18 60651.71 69316.24Direct Cost 75000 90000 105000Total Burdened Cost 129967.9 155961.5 181955.1

Miscllaneous ExpOther Exp

Direct Cost 8000 10000 15000Indirect Co Advertisement

Burden Multi 0.288462 0.288462 0.288462Burden Cost 2307.692 2884.615 4326.923

Burdened Cost 10307.69 12884.62 19326.92Direct Cost 8000 10000 15000Total Burdened Cost 10307.69 12884.62 19326.92

Total Direct Cost 122000 167000 233000Total Burdened Cost 206700.8 282961.1 393744.6

Page 3: Burdening

Organization Cost OverHeads Cost at Organization Level

62000 Material Overhead 100000Labor Overhads 120000Advertisement 150000

25714.29

17884.62105598.9

67000

27788.02

19326.92114114.9

90000

37327.19

25961.54153288.7

219000373002.6

75000

33333.33

21634.62

Page 4: Burdening

129967.9

90000

40000

25961.54155961.5

105000

46666.67

30288.46181955.1

270000467884.6

33000

9519.23142519.23

3300042519.23

522000883406.4

Page 5: Burdening

P1 P2 P3

MaterialsIron

Direct Cost 10000 20000 30000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 4147.465 8294.931 12442.4

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 4081 5769.231 8653.846

Burdened Cost 18228.47 34064.16 51096.24Sand

Direct Cost 12000 22000 33000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 4976.959 9124.424 13686.64

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 3461.538 6346.154 9519.231

Burdened Cost 20438.5 37470.58 56205.87Cement

Direct Cost 15000 30000 45000Indirect Cost

Material OverheadsBurden Multi 0.414747 0.414747 0.414747Burden Cost 6221.198 12442.4 18663.59

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 4326.923 8653.846 12980.77

Burdened Cost 25548.12 51096.24 76644.36

Direct Cost 37000 72000 108000Total Burdened Cost 64215.08 122631 183946.5

Labor CostDaily Labor

Direct Cost 20000 25000 30000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 8888.889 11111.11 13333.33

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 5769.231 7211.538 8653.846

Page 6: Burdening

Burdened Cost 34658.12 43322.65 51987.18Engeneers

Direct Cost 25000 30000 35000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 11111.11 13333.33 15555.56

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 7211.538 8653.846 10096.15

Burdened Cost 43322.65 51987.18 60651.71Consultents

Direct Cost 30000 35000 40000Indirect Cost

Labor OverheadsBurden Multi 0.444444 0.444444 0.444444Burden Cost 13333.33 15555.56 17777.78

AdvertisementBurden Multi 0.288462 0.288462 0.288462Burden Cost 8653.846 10096.15 11538.46

Burdened Cost 51987.18 60651.71 69316.24Direct Cost 75000 90000 105000Total Burdened Cost 129967.9 155961.5 181955.1

Miscllaneous ExpOther Exp

Direct Cost 8000 10000 15000Indirect Co Advertisement

Burden Multi 0.288462 0.288462 0.288462Burden Cost 2307.692 2884.615 4326.923

Burdened Cost 10307.69 12884.62 19326.92Direct Cost 8000 10000 15000Total Burdened Cost 10307.69 12884.62 19326.92

Total Direct Cost 120000 172000 228000Total Burdened Cost 204490.7 291477.1 385228.5

Page 7: Burdening

Organization Cost OverHeads Cost at Organization Level

60000 Material Overhead 90000Labor Overhads 120000Advertisement 150000

24884.79

18504.08103388.9

67000

27788.02

19326.92114114.9

90000

37327.19

25961.54153288.7

217000370792.5

75000

33333.33

21634.62

Page 8: Burdening

129967.9

90000

40000

25961.54155961.5

105000

46666.67

30288.46181955.1

270000467884.6

33000

9519.23142519.23

3300042519.23

520000881196.4

Page 9: Burdening

P1 P2 P3

MaterialsIron

Direct Cost 10000 20000 30000Indirect Cost

Material OverheadsBurden Multi 1.5 1.5 1.5Burden Cost 15000 30000 45000

AdvertisementBurden Multi 2.5 2.5 2.5Burden Cost 25000 50000 75000

Burdened Cost 50000 100000 150000

Page 10: Burdening

Organization Cost OverHeads Cost at Organization Level

60000 Material Overhead 90000

Advertisement 150000

90000

150000300000

Page 11: Burdening

P1 P2 P3

MaterialsIron

Direct Cost 10000 20000 30000Indirect Cost

1 Material OverheadsBurden Multi 1.5 1.5 1.5Burden Cost 15000 30000 45000

Burdened Cost 25000 50000 75000

2 AdvertisementBurden Multi 1 1 1Burden Cost 25000 50000 75000

Burdened Cost 50000 100000 150000

Page 12: Burdening

Organization Cost OverHeads Cost at Organization Level

60000 Material Overhead 90000

Advertisement 150000

90000

150000

150000300000