COSTING FOR SB - Rozet w/ tablet

MATERIALS
Fabric (3/4 yards per chair) Non wooven Fabric (3/4 yards per chair) Clerical shell laminated seat Clerical shell laminated back SBR - frame Screw 35mm x 6mm Screw 20mm x 6mm T - nut Tray Tablet Synthetic green foam 2 x 16 x 22 (seat rest) Synthetic green foam 2 x 16 x 22 (back rest)

Price:
150.00 150.00 400.00 400.00 300.00 0.80 0.80 2.30 60.00 120.00 781.44 781.44
Fixed price Fixed price Fixed price Fixed price Fixed price Fixed price Fixed price Fixed price Fixed price

Cutting and moulding 1 Cutting and moulding of laminated back rest 1 Cutting and moulding of laminated seat rest 1 Cutting of Synthetic green foam 16 x 22 (seat) 2 Cutting of Synthetic green foam 16 x 22 back) 1 Cutting of fabric Preparation 4 Holling for T-nut and T-nut insertion foaming and fabric installation Wear and tear of Drill machine Upholstery Sewing and tacker (with in the shell) Trimming and putting of plastic Wear and tear of Drill machine Assembly Putting seat rest and back rest Electricity Sewing machine Cuttings (jigsaw) Air compressor 2 3 10 15

Quantity per day 30 30 120 70 200

Quantity per hour 5 5 18 11 31

80 40

17 30

30 80

13 5

78

12

Consumables Plastic soft Rugby Wood glue

Price:

1,225.28 253.54

pesos

Materials used

Price:

pesos

Manpower only

Total price:

1,478.82

Cuttings
2

Quantity
1 1 1 1 1 4 4 8 1 1

Total price
150.00 150.00 80.00 80.00 300.00 3.20 3.20 18.40 60.00 120.00 130.24 130.24

6 6

1 1

Manpower 16.67 16.67 4.17 7.14 2.50

6.25 12.50 18.75

16.67 6.25 22.92

6.41

63.00

8.75 15.20 29.7