Scribd Logo
Upload

Welcome to Scribd!

  • 23 views

    Model Project For Weaving Anugraha Loom Cost of The Project

    Uploaded by

    Gurunathan Poonkundran
    This document presents a model project for manufacturing coir yarn through a new versatile spinning machine. The total cost of the project is Rs. 316,416 which includes costs for land and building, machinery, raw materials, labor, power, maintenance and depreciation. The annual return from producing 5000kg of coir yarn over 25 working days is Rs. 125,000, yielding a profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Model Project For Weaving Anugraha Loom Cost of The Project

    Uploaded by

    Gurunathan Poonkundran
    23 views4 pages
    This document presents a model project for manufacturing coir yarn through a new versatile spinning machine. The total cost of the project is Rs. 316,416 which includes costs for land and building, machinery, raw materials, labor, power, maintenance and depreciation. The annual return from producing 5000kg of coir yarn over 25 working days is Rs. 125,000, yielding a profit.

    Original Title

    Model Project

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document presents a model project for manufacturing coir yarn through a new versatile spinning machine. The total cost of the project is Rs. 316,416 which includes costs for land and building, machinery, raw materials, labor, power, maintenance and depreciation. The annual return from producing 5000kg of coir yarn over 25 working days is Rs. 125,000, yielding a profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    23 views4 pages

    Model Project For Weaving Anugraha Loom Cost of The Project

    Uploaded by

    Gurunathan Poonkundran
    This document presents a model project for manufacturing coir yarn through a new versatile spinning machine. The total cost of the project is Rs. 316,416 which includes costs for land and building, machinery, raw materials, labor, power, maintenance and depreciation. The annual return from producing 5000kg of coir yarn over 25 working days is Rs. 125,000, yielding a profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 4

    MODEL PROJECT FOR WEAVING ANUGRAHA LOOM

    COST OF THE PROJECT

    Rs. Rs.
    Cost of building 200sq.M Rs. 200000/- 200000
    Cost of 5 Machine @45000x5 = 225000/- 225000 425000

    OPERATIONAL COST
    Labour charges for 7 labour @Rs. 300 per day
    52500
    2100/per day/25 Rs.52500/month
    Supervisor 5000
    Coir yarn(40kgx5)-200kg/day x 25/month 5000
    150000 207500
    kg/month- 5000x30 Rs. 150000/-
    ANNUAL EXPENSES

    Rs. 27500x12 2490000


    Depreciation of machine 10% - 225000/- 22500
    Of building 5% - 200000/- 10000

    Maintenance 2000

    Interest of 8% of Rs. 632500/- ie. Rs. 50600/- 50600 2575100

    Annual return from the project


    80 sq.M x 5loom x 25days x 12 month x 40/- 48,00,000
    PROFIT=48,00,000 - 25,75,100 22,24,900
    MODEL PROJECT FOR WEAVING ANUPAM LOOM

    COST OF THE PROJECT

    Rs. Rs.

    Cost of building 200sqm @ Rs. 3000/sqm 600000

    Cost of 5 Machine 1mx5nos, @Rs. 500000/- 25000000

    Power connections 100000 3200000


    OPERATIONAL COST

    Working capital for 25days

    Cost of coir yarn, 80kg/loom @Rs. 30 for 25 daysx5 300000

    Labour charges for 5 labours @Rs. 200 for 25 day 25000

    Mechanic cum Supervisor/month 10000


    Power charges, 12KVx8 hours, 96 unit –
    8400 343400
    [email protected]
    ANNUAL EXPENSES

    Total annual expenses 343400x12 4120800


    Depreciation of the building, 5% x 6 lakh 30000

    Depreciation of the machine @ 10%x25 250000

    Interest for total investment of Rs. 32 Lakhs @ Rs.8% 256000

    Selling cost 1% 48750 2575100


    Annual return from the project(Creel Mat)
    Output of the loom,(65sqfx5)=325/day for 25 days 8125

    [email protected]/sqf x 8125 406250

    Return/year 406250 x 12 4875000


    PROFIT = 4875000 - 4705550 1,69,450
    MODEL PROJECT FOR FIBRE EXTRACTION BY MFEM

    COST OF THE PROJECT

    Rs. Rs.
    Cost of MFEM (Mobile Fibre Extraction machine) 150000
    OPERATIONAL COST

    Cost of husk utilization @ 600/hr 4800/day @Rs.0.50 2400

    Wages per day for two workers @ Rs. 200/- 400

    Power 7.5 x 7 = 52.5 unit x Rs. 3.5 184 2984

    ANNUAL EXPENSES
    Cost for 100 days 298400

    Depreciation of machine 15% of 150000 is 22500

    For 3 months is 22500/3 7500


    Maintenance Rs. 50/day 5000
    Interest for Rs.150000 @10% = 15000 for 100days
    5000 315900
    15000/3 = (-)5000
    Annual return from the project

    Output 4800x70/1000 = 336kg/day x 100


    33600kg x Rs. 15 = 504000/- 504000
    Return Rs. 504000-315900 = 188100/- 188100

    Shed (if needed) Rs. 20000/- 20000

    Net Return = Rs. 188100 – 20000 = 168100 168100


    Pith disposal is not considered. The pith can be sold alone.
    MODEL PROJECT FOR THE MANUFACTURING OF COIR YARN

    THROUGH NEW VERSATILE SPINNING MACHINE

    Rs. Rs.
    1 Cost of Land and Building 100000
    2 Cost of machineries – spinning machine 4 nos 200000

    Doubling machine – 1 10000

    Small willowing machine – 1 6000 216000

    Operational cost of 25 working days

    1 Raw material, 220kg fibre(220x25) @Rs. 15 82500

    2 Labour charges: Spinner - @Rs. 350/day x 25 days 8750


    Helper : @ Rs. 300/day x 25days 7500 16250
    3 Power Total – 2.2KWX 4x8 =70 @Rs.5,=350x25 8750

    4 Maintenance charges @Rs. 100 per day (100 x 25) 2500


    5 Depreciation of building – 5%(i.e 5000) 5000/12 = 416 416
    Depreciation of machinery - @10% is Rs. 23000/12 =
    6 2000
    2000
    112416
    Return – 200kg coir per day (ie for 25 days 200 x 25 =
    7
    5000 kg coir)
    1 kg coir @ Rs. 25/- (25 x 5000) = 125000/- 125000

    You might also like