Land & Site Development Purchased Equipment at site

Distribution Discrete Distribution Discrete

Cum Prob Probability Cost Cum Prob Probability Cost
0 0.5 10 0 0.4 300
0.5 0.5 30 0.4 0.3 320
0.7 0.3 370

Raw Materials Warehouse Installation Expenses

Distribution Normal Distribution Normal
Mean 21 Mean 87
Optimistic 16 Optimistic 75
Pessimistic 25 Pessimistic 100
Std Deviation 1.5 Std Deviation 4.17

Main Product Plant Building Auxilliary Equipment

Distribution Normal Distribution Normal
Mean 78 Mean 68
Optimistic 70 Optimistic 56
Pessimistic 100 Pessimistic 80
Std Deviation 5 Std Deviation 4

Finished Products Warehouse

Distribution Normal
Distribution Normal
Mean 45
Optimistic 40
Pessimistic 50
Std Deviation 1.67

Ancilliary Buildings
Distribution Normal
Mean 28
Optimistic 20
Pessimistic 36
Std Deviation 2.67

Officer and Q.C.Lab

Distribution Normal
Mean 16
Optimistic 15
Pessimistic 25
Std Deviation 1.67
 Fin Pdt Sub Total
Iteration Land & Site Dev Raw Mtl WH Prod Bldg WH Ancilliary Bldg Office & QC Bldg
1
2
3
4
Technical Know How Fee
Distribution Constant
Value 35

Detailed Engg,Procurement &

Construction Supervision at Site
Distribution Discrete
Cum Prob Probability Cost
0 0.25 30
0.25 0.5 55
0.75 0.25 95

Misc Fixed Assets

Distribution Normal
Mean 42
Optimistic 35
Pessimistic 50
Std Deviation 2.5

Pre-Operative Expenses
Distribution Normal
Mean 22
Optimistic 10
Pessimistic 40
Std Deviation 5
 Sub total Plt Tech Know Dt engg &
Pur Eqp at site Install Exp Aux Eqp & Mfg How Proc Misc FA
Pre Op Total(New
Expenses Assets) Cont reqd Cont %