Garment Manufacturing Project Report PMEGP

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 4

KVIC- PMEGP

PROJECT PROFILE ON GARMENT MANUFACTURING

Introduction
Garment is a basic need for every human being. The garments are a necessary item and the
people looks very beautiful in colourful garments. The trend for using garments is increasing day
by day due to new fashion trends. Manufacture of garments is very simple and easily. PROCESS
OF MANUFACTURE : The fabric in different colours/designs is spread on a table and is cut with
hand scissors as per required size and shape of the garments. The cut pieces are stitched by
sewing machines. Hook eyelets and button attaching etc. is done manually. The garments are
then pressed and packed for marketing.

Name of the Product Garment


1 : Manufacturing

2 Project Cost :
Capital
a Expenditure
Land : Own
Work she
sq.mtrs 0 Rs.
675,000.0
Equipment : Rs. 0
(1)Sewing m/c power operated (2) Embroidery m/c (3) Overlock stitching
m/c (4)Measuring
instruments like set square triangles measuring tape, large, small
scissors(5) Cutting table
stools etc. ((6)Washing m/c (7) Hydro extractor (8) Steam Press potable
type (9) Wooden
racks (10) Erraction & installatioin OFFICE FURNITURE : Table, chairs &
Almirah

675,000.0
Total Capital Expenditure Rs. 0
Working 310,000.0
b Capital Rs. 0
985,000.0
TOTAL PROJECT COST : Rs. 0

3 Estimated Annual Production Capacity: (Rs. in 000)


Particular
Sr.No. s Capacity in NOS Rate Total Value
1 CHILDREN 90000.00 76.00 3762.50
GARMENTS

TOTAL 90000.00 76.00 3762.50

4 Raw Material : Rs. 2,772,000.00

5 Labels and Packing Material : Rs. 25,000.00

576,000.0
6 Wages (4-Skilled & 4-Unskilled) : Rs. 0

120,000.0
7 Salaries -1 manager Rs. 0
PAGE(2)

8 Administrative Expenses : Rs. 75,000.00

9 Overheads : Rs. 35,000.00

10 Miscellaneous Expenses : Rs. 25,000.00

11 Depreciation : Rs. 67,500.00

12 Insurance : Rs. 6,750.00

13 Interest (As per the PLR)


a. C.E.Loan : Rs. 87,750.00

b. W.C.Loan : Rs. 40,300.00

Total Interest Rs. 128,050.00


Working Capital
14 Requirement :
Fixed Cost Rs. 314,500.00

3,448,300.0
Variable Cost Rs. 0

Requirement of WC per
Cycle Rs. 313,567.00

15 Cost Analysis
Sr.No. Particulars Capacity Utilization(Rs in '000)
100% 60% 70% 80%
1 Fixed Cost 314.50 188.70 220.15 251.60
2068.8
2 Variable Cost 3448.00 0 2413.60 2758.40
2257.5
3 Cost of Production 3762.50 0 2633.75 2665.20
2520.0
4 Projected Sales 4200.00 0 2940.00 3360.00
5 Gross Surplus 437.50 262.50 306.25 350.00
6 Expected Net Surplus 370.00 195.00 239.00 283.00
Note : 1.All figures mentioned above are only indicative.
2.This is model project profile for guidence
3.Cost of Project, and its priofility will be changed depends on the area,
availability of raw Material, man power, power requierement and
various other factors etc..

You might also like