Anda di halaman 1dari 6

A.

Pricelists

Table Error! No text of specified style in document..1 –


Boiler and Make-up Water boiler and make-up tank’s costing
Tank
Turbine,
Materials Qty. Unit Place of Specs Price Price
Purchase per unit
Thed and
Stainless
1 pc/s Mak 6"x24" ₱1,600 ₱1,600.00
Steel Pipe
Junkshop
Omnicraft
Stainless Construction
1 pc/s 4’x8'x4mm ₱5,666 ₱5,666.00
Steel Plate and Auto
supply
J.G. San
Galvanized
Jose
Iron 2 pc/s 1/4" ₱40 ₱80.00
Plumbing
Coupling
Supply
J.G. San
Galvanized
Jose
Iron 2 pc/s 1/2" ₱48 ₱96.00
Plumbing
Coupling
Supply
Eisus
Watch Glass 1 pc/s 8”x1/2”diameter ₱800 ₱800.00
Enterprises
Water level
column Gate Eisus
1 Pc/s 1/2" ₱1,400 ₱1,400.00
valve enterprises
assembly
Materials Total: ₱9,642.00
Turbine
Materials Qty. Unit Place of Specs Price Price
Purchase per unit
Mild steel 56 kgs C.A. Ramos 2'x1.5'x1" 46/kilo ₱62 ₱3,445.34
Plate Trading
Aluminum 1 pc/s Lucas Steel 8mm diameter x 1m ₱200 ₱200.00
tubing Bars
Deep 2 pc/s RS 10mmIDx26mmOD ₱249.95 ₱499.90
Groove Ball Components
Bearing Ltd
4140 Alloy 14 kgs Macalino 3.5"x12" ₱216 ₱3,024
SteelRound General
Bar Merchandise
Hex Socket 4 pc/s Calumpit 3/8" ₱25.00 ₱100.00
Cap Screw Trading and
Auto supply
Coupling 1 pc/s Palapar 8mm to 4mm ₱300.00 ₱300.00
Engineering
and Machine
Shop
Materials Total: ₱7,569.24
Table Error! No text of specified style in document..2 –
Condenser Turbine, boiler and make-up tank’s costing
Materials Qty. Unit Place of Size Price per Price
Purchase unit
Stainless 1 pc/s Omnicraft .5m x .5m x 1" ₱2,847 ₱2,847.00
steel Plate thick
Peltier 1 pc/s PC village 1pc 3”x3” DC fan ₱1,000 ₱1,000.00
Assembly 1pc 1”x1” DC fan
1pc 3”x3” heat
sink
1pc 1”x1” heat
sink
1pc Peltier module

Materials ₱3,847.00
Total:

Table Error! No text of specified style in document..3 –


Control Panel Costing of Control Panel
Materials Qty. Unit Place of Size Price Price
Purchase per unit
LCD screen 1 pc/s Sparkfruit 16x2 ₱180 ₱180.00
Float Switch 1 pc/s Sparkfruit ₱200 ₱200.00
DS18b20 1 pc/s Sparkfruit ₱249.95 ₱249.95
Relay 1 pc/s Sparkfruit 4 Channel ₱220 ₱220
Module
Keypad Module 1 pc/s Sparkfruit 4x4 ₱100 ₱100.00
Arduino Uno 1 pc/s Sparkfruit 5v 16 pins ₱420 ₱420.00
x14015 Step Down 1 pc/s Sparkfruit 12v-5v ₱240 ₱240.00
regulator
Power supply 1 pc/s Sparkfruit 2Amps ₱200 ₱200.00
Power supply 2 pc/s Sparkfruit 5Amps ₱300 ₱600.00
Contactor 1 pc/s Ferona 20A ₱740 ₱740.00
Hardware
Jump wires 1 set Sparkfruit ₱300 ₱300.00
Dupont 1 pc/s Sparkfruit ₱300 ₱300.00
Materials Total: ₱3,749.95
Table Error! No text of specified style in document..4 –

Materials Quan Purchases


Unit for of
Place the general assembly
Size Price per Price
tity Purchase unit
Blumax J.G. San Jose
centrifugal 1 pc/s Plumbing 0.25 Hp ₱1,600 ₱1,600
pump Supply
Stainless Instrutek
Steel Engineering
2 pc/s 0-200 psi ₱1,300 ₱2,600
Pressure Supply And
gauge Services
Chrome J.G. San Jose
Plated Brass 3 pc/s Plumbing 1/4” ₱200 ₱600
Ball valve Supply
J.G. San Jose
Brass Ball
1 pc/s Plumbing 1/2" ₱220 ₱220
valve
Supply
1/4”
J.G. San Jose
Galvanized
2 pc/s Plumbing ₱80 ₱160
iron tee
Supply
J.G. San Jose
Galvanized
5 pc/s Plumbing 1/4”x6" ₱40 ₱200
iron nipple
Supply
J.G. San Jose
Galvanized
3 pc/s Plumbing 1/2" x 6" ₱40 ₱120
iron nipple
Supply
J.G. San Jose
Brass Check
1 pc/s Plumbing 1/2" ₱130 ₱130
Valve
Supply
J.G. San Jose
Teflon tape 4 pc/s Plumbing ₱20 ₱80
Supply
J.G. San Jose
Electrical
1 pc/s Plumbing ₱50 ₱50
plug
Supply
Calumpit Auto
Bolt & nut 18 pc/s 1/4”x 1” ₱7 ₱126
Supply
Water Level EISUS
1 pc/s 1/2"D ₱1,880 ₱1,880
gauge ENTERPRISES
Pressure Raon Shopping
1 pc/s 1/4" ₱300 ₱300
Relief Valve Mall
Lucas Steel 1"x1"x20'x3
Angle Bar 4 pc/s ₱380 ₱1,520
Bars mm
Caster Wheel 4 pc/s CGS 1" Diameter ₱35 ₱140
Gasket
Lazada Online
Maker High 5 pc/s 85.2grams ₱208 ₱1,040
Shopping
Temperature
LED Light
1 pc/s JR Electronics 12V,5W ₱120 ₱120
Bulb
FH Electronics
DC motor 1 pc/s 12-24V ₱100 ₱100
Supply
Spray Paint 3 pc/s TinTien 400cc ₱130 ₱390
Masking Half Inch
3 pc/s Pandayan ₱30 ₱90
Tape width
Wood
1 pc/s TinTien 500mL ₱45 ₱45
Varnish
Clear Hose 1 pc/s TinTien 1meter ₱10 ₱10
Funnel 1 pc/s TinTien Small ₱10 ₱10
Paint Brush 1 pc/s TinTien Small ₱20 ₱20
High Temp
3 pc/s TinTien 400cc ₱200 ₱600
Paint
LED Light
2 pc/s Handyman 12V/10 W ₱540 ₱1080
Bulb
Light Bulb
3 pc/s Handyman Small ₱18 ₱54
Socket
Materials Total: ₱13,285

Table Error! No text of specified style in document..5 - Total cost

Boiler and Make-up Water ₱9,642.00


Turbine ₱7,569.00
Control Panel ₱3,749.95
Condenser ₱3,847.00
Miscellaneous parts ₱13,285.00
Labor (Packaged) ₱34,000.00
Total ₱72,092.00

B. Valuation of Cost Savings


The researchers would like to calculate total cost of savings for mass production.
Discounts are commonly given to materials, labor, etc. that were purchased in bulk.
1. Boiler and Make-up Water
Original Price of Material for One Unit = 9,642.00
Original Price of Labor for One Unit = 8,820.00
Common Discount Charged for Bulk Purchase = 10%
Price of 10 Units without Discount = 184,620.00
Price of 10 Units in Stainless Steel Plate = 5,666.00
Price of 10 Units with Discount = 115,164.00
Total Price of 10 Units with Discount = 120,830.00
For 10 units the original price was 184,960.00, the Stainless Steel Plate that
cost 5,666.00 with the dimensions 4’ x 8’ x 4mm can be used to fabricate 10 units.
Applying the 10% for the remaining materials and labor an amount of 63,790.00
was lessened.

2. Turbine
Original Price of Material for One Unit = 7,569.00
Original Price of Labor for One Unit = 6,923.80
Common Discount Charged for Bulk Purchase = 10%
Price of 10 Units without Discount = 144,928.00
Price of 10 Units in Mild Steel Plate = 17,226.70
Price of 10 Units with Discount = 99,425.60
Total Price of 10 Units with Discount = 116,653.30
For 10 units the original price was 144,928.00, the Mild Steel Plate can be
used to fabricate 2 units per plate that cost 3,445.34 with the dimension of 2’ x 1.5’.
Applying 10% discount for the rest of materials and labor an amount of 28,274.70
was lessened.

3. Condenser
Original Price of Material for One Unit = 3,847.00
Original Price of Labor for One Unit = 2000.00
Common Discount Charged for Bulk Purchase = 10%
Price of 10 Units without Discount = 58,470.00
Price of 10 Units with Discount = 52,623.00
For 10 units the original price 58,470.00, applying 10% discount, an amount
of 5,847.00 was discounted. The cost of fabricating 10 units with the discount is
only equivalent to 9 units.

4. Control Panel
Original Price of Material for One Unit = 3,749.95
Original Price of Labor for One Unit = 1,760.20
Common Discount Charged for Bulk Purchase = 10%
Price of 10 Units without Discount = 55,101.50
Price of 10 Units with Discount = 49,591.35
For 10 units the original price was 55,101.50, applying 10% discount an
amount of 5,510.15 was discounted. The cost of fabricating 10 units with the
discount is only equivalent to 9 units.

5. General Assembly
Original Price of Material for One Unit = 15,215.00
Original Price of Labor for One Unit = 7,141.60
Common Discount Charged for Bulk Purchase = 10%
Price of 10 Units without Discount = 22,356.60
Price of 10 Units with Discount = 20,120.94
For 10 units the original price was 22,356.60, applying 10% discount an
amount of 2,235.66 was lessened. The cost of fabricating 10 units with the discount
is only equivalent to 9 more units.