|   | 
    INTTRODUCTION: 
    It is better to review the basics concepts, costing methods and techniques 
    and elements of costing before we work out a costing for a spinning mill. 
    Cost accounting is a system of determining the costs of products or 
    services. It has primarily developed to meet the needs of management. It 
    provides detailed cost information to various levels of management for 
    efficient performance of their functions. 
    Financial accounting provides information about profit , loss, cost etc., of 
    the collective activities of the business as a whole. It does not give the 
    data regarding costs by departments, products, processes and sales 
    territories etc. Financial accounting does not fully analyse the losses due 
    to idle time, idle plant capacity, inefficient labour, sub-standard 
    materials, etc. Cost accounting is not restricted to past. It is concerned 
    with the ascertainment of past, present and expected future costs of 
    products manufactured or services supplied. Cost accounting provides 
    detailed cost information to various levels of management for efficient 
    performance of their functions. 
    "A cost is the value of economic resources used as a result of producing or 
    doing the things costed" 
    Cost is ascertained by cost centres or cost units or by both. 
    For the purpose of ascertaining cost, the whole organisation is divided into 
    small parts of sections. Each small section is treated as a cost centre of 
    which cost is ascertained. A cost centre is defined as " a location, person, 
    or item of equipment(or group of these) for which costs may be ascertained 
    and used for the purpose of control. A cost accountant sets up cost centres 
    to enable him to ascertain the costs he needs to know. A cost centre is 
    charged with all the costs that relate to it. The purpose of ascertaining 
    the cost of cost centre is cost control. The person in charge of a cost 
    centre is held responsible for the control of cost of that centre. 
    Cost unit breaks up the cost into smaller sub-divisions and helps in 
    ascertaining the cost of saleable products or services. A cost unit is 
    defined as a " unit of product , service or time in relation to which cost 
    may be ascertained or expressed." For example in a spinning mill the cost 
    per kg of yarn may be ascertained. Kg of yarn is cost unit. In short Cost 
    unit is unit of measurement of cost.
    METHODS OF COSTING: 
    Method of costing refers to the techniques and processes employed in the 
    ascertainment of costs. The method of costing to be applied in a particular 
    concern depends upon the type and nature of manufacturing activity. 
    Basically there are two methods of costing 
    1.Job costing: Cost unit in job order costing is taken to be a job or 
    work order for which costs are separetely collected and computed. 
    2.Process costing: This is used in mass production industries 
    manufacturing standardised products in continuous processes of manufacutring. 
    Cost are accumulated for each process or department. For spinning mills , 
    process costing is employed. 
    TECHNIQUES OF COSTING: 
    These techniques may be used for special pupose of control and policy in 
    any business irrespective of the method of costing being used there. 
    Standard costing: This is the valuable technique to control the cost. 
    In this technique, standard cost is predetermined as target of performance 
    and actual performance is measured against the standard. The difference 
    between standard and actual costs are analysed to know teh reasons for the 
    difference so that corrective actions may be taken. 
    Marginal costing: In this technique, cost is divided into fixed and 
    variable and the variable is of special interest and importance. This is 
    because, marginal costing regards only variable costs as the costs of 
    products. Fixed cost is treated as period cost and no attempt is made to 
    allocate or apportion this cost to individual cost centres or cost units. 
     
    Cost Ascertainment is concerned with computation of actual costs. 
    Ascertainment of actual costs reveals unprofitable activities losses and 
    inefficiencies . 
    Cost Estimation is the process of predetermining costs of goods or 
    services. The costs are determined in advance of production and precede the 
    operations. Estimated costs are definitely the future costs and are based on 
    teh average of the past actual costs adjusted for future anticipated changes 
    in future. Cost estimates are used in the preparation of the budgets. It 
    helps in evaulating performance. It is used in preparing projected financial 
    statements. Cost estimates may serve as targets in controlling the costs. 
     
    CLASSIFICATION OF COSTS: 
    Costs are classified into direct costs and indirect costs on the basis of 
    their identifiability with cost units or processesses or cost centres. 
    DIRECT COST: These are the costs which are incurred for and 
    conveniently indentified with a particular cost unit, process or equipment. 
    For a spinning mill, costs of rawmaterial used, packing material, freight 
    etc are direct costs 
    INDIRECT COST: These are general costs and are incurred for the 
    benefit of a number of cost units, processes or departments.  
     
    These costs cannot be conveniently identified with a particular cost unit or 
    cost centre. In a spining mill, power cost, administrative wages, managerial 
    salaries, materials used in repairs etc are indirect costs.  
     
    The terms direct and indirect should be used in relation to the object of 
    costing. An item of cost may be direct cost in one case and the same may be 
    indirect in the other case.It is the nature of business and the cost unit 
    chosen that will determine whether a particular cost is direct or indirect. 
     
    FIXED AND VARIABLE COSTS; Costs behave differently when level of 
    production rises or falls. Certain costs change in sympathy with production 
    level while other costs remain unchanged. As such on the basis of behaviour 
    or variability, costs are classifed into fixed, variable and sem-variable. 
    FIXEDCOSTS; These costs remain constant in "total" amount over a wide 
    range of activity for a specified period of time. They do not increase or 
    decrease when the volume of production changes. 
    VARIABLE COSTS: These costs tend to vary in direct proportion to the 
    volume of output. In other words, when volume of output increases, total 
    variable cost also increases and vice-versa. 
     
    ELEMENTS OF COST: A cost is composed of three elements i.e. material 
    , labour and expense. Each of these elements may be direct or indirect. 
    
  
  
    | DIRECT 
      COST | 
    INDIRECT 
      COST |  
  
    | Direct 
      material | 
    Indirect 
      material |  
  
    | Direct 
      labour | 
    Indirect 
      labour |  
  
    | Direct 
      expenses | 
    Indirect 
      expenses |   
MATERIAL COST:  
    DIRECT MATERIAL is that which can be conveniently identified with and 
    allocated to cost units. Direct materials generally become a part of the 
    finished product. For example, cotton used in a spinning mill is a direct 
    material. 
    INDIRECT MATERIAL is that which can not be conveniently identified with 
    individual cost units. In a spinning mill, engineering department spares, 
    maintenance spares, lubricating oils, greases, ring travelers etc
    
    LABOUR COST: 
    DIRECT LABOUR cost consists of wages paid to workers directly engaged in 
    converting raw materials into finished products. These wages can be 
    conveniently identified with a particular product, job or process. 
    INDIRECT LABOUR is of general character and cannot be conveniently 
    identified with a particular cost unit. In other words, indirect labour is 
    not directly engaged in the production operations but only to assist or help 
    in production operations. For example in a spinning mill, the number of 
    maintenance workers, no of workers in utility department etc 
    EXPENSES; All costs other than 
    material and labour are termed as expenses. 
    DIRECT EXPENSES are those expenses which are specifically incurred in 
    connection with a particular job or cost unit. Direct expenses are also 
    known as chargeable expenses. 
    INDIRECT EXPENSES can not be directly identified with a particular job, 
    process and are common to cost units and cost centers 
    PRIME COST = Direct material +Direct labour + 
    Direct expenses 
    OVERHEAD = Indirect material + Indirect labour + Indirect expenses 
    TOTAL COST = PRIME COST + OVERHEAD 
    ADVANTAGES OF COST ACCOUNTING:  
    - It reveals profitable and unprofitable activities. 
 - It helps in controlling costs with special techniques like standard costing 
    and budgetary control 
 - It supplies suitable cost data and other related information for managerial 
    decision making such as introduction of a new product, replacement of 
    machinery with an automatic plant etc 
 - It helps in deciding the selling prices, particularly during depression 
    period when prices may have to be fixed below cost 
 - It helps in inventory control 
 - It helps in the introduction of a cost reduction programme and finding out 
    new and improved ways to reduce costs 
 - Cost audit system which is a part of cost accountancy helps in preventing 
    manipulation and frauds and thus reliable cost can be furnished to 
    management 
  
    .ESSENTIALS OF A GOOD COST ACCOUNTING SYSTEM:  
     - The method of costing adopted. It should be suitable to the industry 
 - It should be tailor made according to the requirements of a business. A 
    ready made system can not be suitable 
 - It must be fully supported by executives of various departments and every 
    one should participate in it 
 - In order to derive maximum benefits from a costing system, well defined cost 
      centers and responsibility centers should be built within the organization 
 - controllable and uncontrollable costs of each 
      responsibility centre should be 
    separately shown 
 - cost and financial accounts may be integrated in order to avoid duplication 
    of accounts 
 - well trained and educated staff should be employed to 
      operate the system 
 - It should prepare an accurate reports and promptly submit 
      the same to 
    appropriate level of management so that action may be taken without delay 
 - resources should not be wasted on collecting and compiling cost data not 
    required. Only useful cost information should be compiled and used whenever 
    required. 
  
    CASE 1. Project costing for a POLY/COTTON PLANT with autodoffing and 
    link to autoconer:(IN INDONESIA) 
    Following information is required to work out a costing for a new plant:
     
     - The average count of the plant 
 - Capacity of the plant - No of spindles to be installed and the number of 
    back process and winding machines required
 - Investment on machineries 
 - Investment on land 
 - Investment on building 
 - working capital required 
 - product lay out, the count pattern 
 - Selling price of individual counts 
 - 
      raw material cost including freight, duty etc) 
 - packing cost per kg of yarn 
 - freight per kg of yarn 
 - direct labour cost 
 - indirect labour cost 
 - fixed power cost 
 - variable power cost 
 - spares consumption 
 - administration costs 
 - selling overheads 
   
    Let us work out a project cost: 
    For this , i have used the details of the modern mill which is running in 
    Indonesia from year 2000  
    STEP NO.1: Contribution to be calculated. In general for a spinning 
    mill ,contribution per kg ofa particular count is calculated to work out the 
    economics for a new project as well as for a running mill. 
    Cotribution = selling price - direct cost 
    Direct cost for a spinning mill includes rawmaterial price, packing cost, 
    freight. All other costs are either fixed costs or semi variable costs. The 
    other costs can not be conveniently allocated to per kg of a particular 
    count. 
    The basic idea of a new project or a running plant is to maximise this 
    contribution. Because once the plant is designed, spares cost, power cost, 
    administration cost,labour cost etc almost remain constant. There will not 
    be significant changes in these costs for different count patterns if the 
    plant is utilisation is same. 
    The following table gives the details of count pattern, selling price, 
    rawmaterial price, packing cost and contribution per kg of different counts 
    for a particular period ( year 2000). This is just an example , one should 
    understand that the selling price, rawmaterial price and all other costs 
    keep changing. THis is the reason why costing is important for a running 
    mill. All the costs are changing. Some costs change every month, some once 
    in a year. Therefore costing plays a major role to run the plant 
    efficiently. 
 
  
  
    | count | 
    no. of 
      spls | 
    no of 
      mcs | 
    prdn/mc | 
    prdn kgs/day 
       | 
    raw material 
      cost/kg | 
    packing cost 
      /kg | 
    freight per 
      kg | 
    commn 2% on 
      selling price | 
    selling price 
      / kg | 
    contribn 
      per kg |  
  
    | 20s 
    CVC | 
    4480 | 
    4 | 
    1109 | 
    4436 | 
    1.456 | 
    0.046 | 
    0.051 | 
    0.04 | 
    2.2 | 
    2674 |  
  
    | 24s 
    CVC | 
    4480 | 
    4 | 
    881 | 
    3525 | 
    1.456 | 
    0.046 | 
    0.051 | 
    0.05 | 
    2.3 | 
    2470 |  
  
    | 30s 
    CVC | 
    5600 | 
    5 | 
    679 | 
    3394 | 
    1.456 | 
    0.046 | 
    0.051 | 
    0.05 | 
    2.4 | 
    2712 |  
  
    | 30s 
    TC | 
    4480 | 
    4 | 
    679 | 
    2716 | 
    1.240 | 
    0.046 | 
    0.051 | 
    0.04 | 
    2.15 | 
    2091 |  
  
    | 36s 
    TC | 
    6720 | 
    6 | 
    552 | 
    3315 | 
    1.240 | 
    0.046 | 
    0.051 | 
    0.05 | 
    2.4 | 
    3365 |  
  
     | 
     | 
    23 | 
     | 
    17385 | 
     | 
     | 
     | 
    contrbn/ 
      day | 
    13312 |   
 In 
the above table, all the costs are in US$. The ringframes are with 1120 spindles 
per machine with automatic doffing and link to autoconer. Packing cost is based 
on indonesian packing material prices for carton packing. 
The ultimate aim of the project is to 
maximise the contribution. Looking into the cotribution per kg of yarn, the 
project should produce only 36s TC. But in this project they have considered 5 
different counts. Because   
  - yarn market is not stable. It needs a lot 
  felxibility  
  
 - customers are not same, the price depends 
  on the customers  
  
 - the end uses are not same, the price 
  depends on the enduse  
  
 - this unit exports 80% of the yarn, it can 
  not depend on one country, eg. 36sTc is only for Philippines market, it can 
  not be sold in Malaysia, eventhough the quality is good
   
  
 - the count pattern depends upon the market 
  requirement and the major counts in the market, not only on the 
  contribution  
  
 - A linear programming technique can be used 
  to maximise the contribution, considering all market constraints, and 
  production constraints.  
  
 - flexibility needs more investment and more 
  day to day expenses, if a project has to be more flexible, it has to invest 
  more money on infrastructure  
  
 - the major factor which will make the 
  project feasible with less felexibility is YARN QUALITY in a spinning 
  mill  
  
 - Since this is a critical step for a new 
  project, management should be clear about their Yarn quality , Flexibility 
  required for marketing and should make use of Linear Programming Techniques to 
  find out the best product mix to maximise the  
  contribution.
   
  
  
STEP NO. 2: 
To work out the Total Investment cost ( machineries, accessories, land and 
builidng, humdification and electrical instruments) 
The following table gives the requirement of produciton machines. To calculate 
the number of back proess and winding drums required, a detailed spin plan 
should be worked out with speeds and efficiencies to be achieved in each 
machine. 
While calculating the no of machines required, m/c utilisation, m/c efficiency , 
waste percentage, twist multipliers, delivery speeds etc should be considered 
properly. These factors should be decided based on yarn quality required, end 
breakge rates and the capacity of machine. 
INVESTMENT ON MACHINERY 
  
  
    | 
    MACHINERY | 
    
    NO. OF MCS | 
    
    RATE / MC | 
    
    TOTAL COST |  
  
    | Trutzschler 
      Blowrrom line for cotton | 
    
    1 line | 
    
    416,640 | 
    
    416,640 |  
  
    | Trutschler 
      Blowrrom line for Polyester | 
    
    1 Line | 
    
    321,365 | 
    
    321,365 |  
  
    | Trutshcler 
      DK-903 cards | 
    
    22 | 
    
    92,500 | 
    
    2,035,000 |  
  
    | Rieter 
      RSB-D30 draw frames (with autoleveller) | 
    
    6 | 
      | 
    
    1,648,000 |  
  
    | Rieter double 
      delivery drawframe | 
    
    10 |  
  
    | Rieter 
      unilap | 
    
    2 |  
  
    | Rieter E62 
      combers | 
    
    10 |  
  
    | Howa speed 
      frames with overhead blower | 
    
    7 | 
    
    144530 | 
    
    1,011,710 |  
  
    | Ring frames 
      with auto doffer | 
    
    23 | 
    
    148,960 | 
    
    3,426,080 |  
  
    | winding 
      machines ( 26 drums per mc) | 
    
    23 | 
    
    93,200 | 
    
    2,143,600 |  
  
    | Roving 
      transport ( manual) | 
    
    1 | 
    
    150,000 | 
    
    150,000 |  
  
    | Argus fire 
      system | 
    
    1 | 
    
    50,000 | 
    
    50,000 |  
  
    |   | 
      | 
      | 
      |  
  
    |   | 
      | 
    
    TOTAL | 
    
    11,202,395 |   
    Some of the following points can be considered 
    while deciding the machines. 
    From the above table it is clear that, 23 ring frames with 1120 spindles are 
    working with auto doffing and with link to auto corner. The major advantage 
    of this automation is to reduce labour and to reduce the problems related to 
    material handling. One has to really work out the benefits achieved because 
    of this and the pay back for the extra investment.  
    Draw frame contributes a lot to the yarn quality and the ring frame and 
    winding machine working. It is always better to go in for the best draw 
    frames like RSB-D30 draw frames with autoleveller. It is not wise to buy a 
    cheaper draw frame and save money. 
    It is always better to keep excess carding and autoleveller draw frames, so 
    that flexibility of the project is also maintained. If the coarser counts 
    contributes more and the market is good, overall production can be 
    increased. If the market is for finer count, both the machines (carding and 
    draw frames) can be run at slower speeds, which will surely contribute to 
    yarn quality. 
    Speeds of speed frame , combers and ring frames do not affect the yarn 
    quality as it is affected by card and draw frame speeds. 
    Blow room capacity should be utilized to the maximum, as it consumes a lot 
    of power ,space and money. 
    Ring frame specification should be perfect, because the working performance 
    and power consumption of the ring frame depends on the specifications like, 
    lift, ring die, no of spindles etc. Ring frame specification should be 
    decided to get the maximum production per spindle and to reduce the power 
    consumed per kg of yarn produced by that spindle. Because the investment 
    cost and the power consumption for the ring frame is the highest in a 
    spinning mill. 
    INVESTMENT ON ACCESSORIES: 
    The following table gives the details of the accessories like cans for 
    carding, draw frame, bobbins, trollies etc 
     
  
    | 
    ACCESSORIES | 
    
    NO. OF MCS | 
    
    RATE / MC | 
    
    TOTAL COST |  
  
    | Carding cans 
      36" x 48" | 
    
    120 | 
    
    160 | 
    
    19,200 |  
  
    | comber cans 
      24" x 48" | 
    
    350 | 
    
    85 | 
    
    29750 |  
  
    | Drawframe 
      cans 20" x 48" | 
    
    1100 | 
    
    53 | 
    
    58,300 |  
  
    | 
    Identification bands 20"  | 
    
    400 | 
    
    1.2 | 
    
    480 |  
  
    | 
    Identification bands 24" | 
    
    50 | 
    
    1.8 | 
    
    90 |  
  
    | Roving and 
      spinning bobbins | 
      | 
      | 
    
    36,000 |  
  
    | Plastic 
      crates | 
    
    400 | 
    
    6 | 
    
    2,400 |  
  
    | 
    trolleys | 
      | 
      | 
    
    10,000 |  
  
    | Cone 
      trolly | 
    
    80 | 
    
    200 | 
    
    16,000 |  
  
    | Fork 
      lift | 
    
    1 | 
    
    27,000 | 
    
    27,000 |  
  
    | hand 
      truck | 
    
    3 | 
    
    1000 | 
    
    3,000 |  
  
    |   | 
      | 
      | 
      |  
  
    |   | 
      | 
    
    TOTAL | 
    
    202,220 |   
SERVICE AND MAINTENANCE EQUIPMENTS: 
The following table gives the details about the investments required on service 
and maintenance equipments 
 
  
  
    | SERVICE 
      AND MAINTENANCE EQUIPEMENTS  | 
    NO OF 
      MCS | 
    RATE/MC | 
    TOTAL 
      PRICE |  
  
    | Cots buffing 
      machine and accessories | 
    1 | 
    20000 | 
    20000 |  
  
    | Card room 
      accessories | 
    1 
    set | 
    60,000 | 
    60,000 |  
  
    | Spindle oil 
      lubricator | 
    1 | 
    4000 | 
    4000 |  
  
    | Clearer 
      roller cleaning machine | 
    1 | 
    3000 | 
    3000 |  
  
    | Vacuum 
      cleaner | 
    5 | 
    3000 | 
    15000 |  
  
    | pneumatic 
      cleaners | 
    6 | 
    500 | 
    3000 |  
  
    | Weighing 
      balance | 
    3 | 
    2000 | 
    6000 |  
  
    | Strapping 
      machine | 
    2 | 
    2000 | 
    4000 |  
  
    | Premier 
      autosorter | 
    1 | 
    2500 | 
    2500 |  
  
    | Premier uster 
      tester | 
    1 | 
    45000 | 
    45000 |  
  
    | Premier 
      strength tester | 
    1 | 
    45000 | 
    45000 |  
  
    | premier fiber 
      testing | 
    1 | 
    45000 | 
    45000 |  
  
    | Premier 
      Classidata | 
    1 | 
    25000 | 
    25000 |  
  
    | Erection 
      charges | 
     | 
     | 
    150000 |  
  
     | 
     | 
    TOTAL | 
    427500 |   
Card service machines like Flat tops clipping 
    machine and flats grinding machine are very important for yarn quality. One 
    should not look for cheaper machine. It is always better to go for reputed 
    manufacturers like GRAF, HOLLINGSWORTH etc. 
    Rubber cots contributes a lot to yarn quality. Bad buffing in ring frame can 
    increase the imperfections by 15%. Poor quality of buffing in drawframe and 
    speedframes can affect both production and quality. It is better to go for 
    the best cots mounting machine and cots buffing machine. 
     
    HUMIDIFICATION AND ELECTRICAL EQUIPMENTS: 
    The following table gives the details about the investments required on 
    humdification and electrical istruments  
 
  
  
    | Electrical 
      installation including transformer, incoming and outgoing panels, bus 
      duct, capacitor, etc for 3800 KVA | 
    350,000 |  
  
    | Cables | 
    125,000 |  
  
    | Compressor, 
      Dryer and pipe lines | 
    180,000 |  
  
    | humidifaction 
      system | 
    767,000 |  
  
    | chillers | 
    176,000 |  
  
    | Ducting and 
      installation for humidification system | 
    125,000 |  
  
    | workshops, 
      hydrant and other equipments | 
    100,000 |  
  
    |   | 
      |  
  
    | 
       TOTAL  | 
    
       1,823,000  |   
In 
indonesia, most of the units use PLN power and some of the spinning mills use 
Gensets. A detailed costing has to be done to compare the cost per unit to 
decide, Whether to use the PLN power or to go in for Gensets. while working out 
the costing finance cost on investment , overhauling cost, running cost, 
efficiency of the machine should be considered for cost caluculation in the case 
of Genset. In case of PLN power, the losses due to power interruption( based on 
the area data), finance cost on initial investment, md charges, unit charges to 
be considered. It is better to use 50% PLN and 50 % own generation. 
    
The 
following table gives the details about land and builiding 
investments 
  
  
    | Land 
      cost | 
    200,000 |  
  
    | Land 
      development | 
    40,000 |  
  
    | Factory 
      building Including Service ally 192 x 62 meters 11,712 Square meter @ 120 
      usd/sq meter | 
    1,405,440 |  
  
    | Road and 
      others | 
    40,000 |  
  
    | 
       TOTAL  | 
    1,445,440 |   
STEP NO.3: To calculate the expenses ( 
    labour, power, stores, working capital, insurance etc) 
    Working capital = 3,000,000  
    LABOUR:The following table gives the details about labour requirement 
  
    
  
  
    | 
    DEPARTMENT | 
    
    No of people required |  
  
    | 
    Production | 
    
    140 |  
  
    | 
    packing | 
    
    15 |  
  
    | 
    maintenance | 
    
    30 |  
  
    | 
    utility | 
    
    17 |  
  
    | 
    administration and personal 
      dept | 
    
    20 |  
  
    |   | 
      |  
  
    | 
       Total no of 
      people required per day  | 
    
    222 |   
 
  
  
    | wages at 50 
      usd/month including bonus and insurance  | 
    
    111,00 |  
  
    | other 
      facilities at 35 % | 
    
    3,885 |  
  
    | salaries for 
      managerial staff | 
    
    10000 |  
  
    | Other 
      facilities at 35 % | 
    
    3500 |  
  
    |   | 
      |  
  
    | 
       Total 
      labour cost / month  | 
    
    28485 |   
POWER: The following table gives the details about 
the power 
  
  
    | Total 
      units(KWH) produced (consumed)per day | 
    
    69559 |  
  
    | Unit cost 
      (cost / KWH)  | 
    
    0.03 |  
  
    | Total 
      production in Kgs | 
    
    17,390 |  
  
    | KWH/ Kg of 
      yarn  | 
    
    4.0 |  
  
    | TOTAL 
      POWER COST /DAY | 
    
    2087 |   
SPARES: 
The following table shows the spares cost, 
repair , and insurance 
  
  
    | spares cost 
      at usd 8/1000 spindle shift | 
    
    222,566 |  
  
    | repairs and 
      other overheads | 
    
    200,000 |  
  
    | Insurance at 
      0.175% on investment and working capital | 
    
    31320 |  
  
    | TOTAL 
      cost per year | 
    453886 |   
STEP 
NO.4: PAY BACK CALCULATION 
  
  
    | DETAILS | 
    IN 
      USD |  
  
    | 
    INVESTMENT: | 
      |  
  
    | Land and 
      building | 
    
    1,444,440 |  
  
    | Machinery, 
      accessories & service equipments | 
    
    11,832,115 |  
  
    | Electrical 
      and Humidification ducts | 
    
    1,823,000 |  
  
    |   | 
      |  
  
    | 
       TOTAL 
      INVESTMENT  | 
    
    15,099,555 |  
  
    |   | 
      |  
  
    | WORKING 
      CAPITAL | 
    
    3,000,000 |  
  
    | 
       GRAND 
      TOTAL  | 
    18,099,555 |  
  
    |   | 
      |  
  
    | RECURRING 
      EXPENDITURES PER DAY | 
      |  
  
    | Salaries and 
      Wages | 
    
    949.5 |  
  
    | Power 
      cost | 
    
    2087 |  
  
    | Stores , 
      repairs and insurance | 
    
    1260.8 |  
  
    | 
       
      TOTAL  | 
    
    4297.3 |  
  
    |   | 
      |  
  
    | INTEREST 
      CALCULATION (per day) | 
      |  
  
    | On capital 
      8% | 
    
    3355.5 |  
  
    | on working 
      capital 9% | 
    
    750 |  
  
    |   | 
      |  
  
    | TOTAL 
      EXPENSES INCLUDING INTEREST | 
    8402.8 |  
  
    |   | 
      |  
  
    | TOTAL 
      CONTRIBUTION PER DAY | 
    
    13312 |  
  
    | NET PROFIT( 
      before depreciation & taxation) | 
    
    4909.2 |  
  
    | PAY BACK 
      PERIOD | 
    8.54 
      years |   
    
   |