Cost Sheet of Charke pe charcha

Particulars Details Total Cost Material Purchased

Direct Material: Items Cost
Opening Stock 0 Moong Dal 35
(+)Material Purchased 320 Saffola Oil 55
320 Vegetables 45
(-)Closing Stock 0 Mixed Aatta 20
Cost of goods sold 320 Khatti Meethi Chutney 15
Profit 1263 Disposal 20
Sales 1583 Transit Expenses 25
Phulki 60
Kashmiri Sev 10
Panipuri Masala 10
295
Material Rented
Item cost
Table 25
25
 Total NPV
0 used 0 0 0 0 1240

Available 2500 2800 2900 900 900

Do It ? NPV cost yr 1 cost yr 2 cost yr 3 labour yr 1 labour yr 2
0 Project 1 928 398 180 368 54 21
0 Project 2 908 151 269 248 67 31
0 Project 3 801 129 189 155 37 44
0 Project 4 543 275 218 241 51 55
0 Project 5 944 291 252 12 35 101
0 Project 6 848 80 283 40 43 107
0 Project 7 545 203 220 272 3 90
0 Project 8 808 150 113 189 60 93
0 Project 9 638 282 141 431 60 90
0 Project 10 515 663 254 214 59 9
0 Project 11 151 123 81 291 95 90
0 Project 12 156 156 470 160 66 51
0 Project 13 850 256 249 139 85 10
0 Project 14 659 80 365 265 130 100
0 Project 15 456 149 121 321 46 11
0 Project 16 165 246 321 134 56 45
0 Project 17 564 158 165 220 78 72
0 Project 18 852 165 254 77 75 70
0 Project 19 493 124 125 291 37 59
0 Project 20 987 366 321 354 68 91
 1321

900
labour yr 3
123
83
59
71
80
59
44
42
64
37
56
72
70
51
110
58
65
120
21
36