| S/N | Item | Cost |
| 1 | Labour cost | 68,889.50 |
| 2 | Raw materials and utilities | 398,731.63 |
| 3 | Auxiliaries | 33,812.15 |
| 4 | Administrative and contingencies | 1022.10 |
| Total |
| 503,455.39 |