Mask Production Cost Breakdown
Description Method of Measurement Unit Cost
Fabric (45" wide Cotton) Yards (45' x 72') 200
Thread (Nylon) Roll 150
Elastic (1/4" width braided) Yards 80
Travel cost (Taxi Fare) Cash (Mileage) 100
Electrical Expense (light bill) Kilowatt 2
Labour Cost (minimum wage) Hours 1
TOTAL COST
Key
WAGES
Minimum Wage per week $7,000
Hours in 5 day work week 40
Cost per hour (7000/40) 175
Mask
Each mask will be cut at 10 l x 10 w
Based on fact that material is 45 inches wide, we can get 4 columns (10inches across)
Based on fact that 1yard = 36 inches, 2 yards = 72 inches , we can get 7 rows (10inches down)
So, 4 columns * 7 rows of (10 x 10 squares) = 28 squares
Since, the mask has to be doubled we have to join two squares of (10x 10) so we will make 14 masks from the fabric
Elastic
Elastic for one ear is 9 inches, so two ears is 18 inches.
One yard = 36inches (2 masks requires 1 yard of fabric)
So since we are making 14 masks, we will need 7 yards of elastic
Elastic is $80 per yard x 7 yards = $560.00
Mask - Unit Price
Total Cost / $ 1,530.50
Number of Masks 14
Unit Cost prior to mark up $ 109.32
Multiply by 5 (Unit Price after mark up) $ 546.61
Sales (unit price * amount of masks) $ 7,652.50
Total cost $ (1,530.50)
Profit $ 6,122.00
n
Number of Unit Total Cost
2 $ 400.00
1 $ 150.00
7 $ 560.00
2 $ 200.00
22.75 $ 45.50
175 $ 175.00
$ 1,530.50
Mask Material e
Travel expe
Electrical exp
Total cos
make 14 masks from the fabric
Mask Material expense $ 710.00
Travel expense $ 420.00
Electrical expense $ 150.00
Total cost $ 1,280.00
expenses $ 1,280.00
labour(30-45min.) $ 180.00
Total $ 1,460.00