top-rated free essay

Project Report on Readymade Garments TIny Mfg Unit

By Suresh1960 Feb 23, 2014 666 Words
PROJECT REPORT ON READYMADE GARMENTS
By: Dr.R.Suresh Kumar, Chartered Engineer

1. Introduction
This project profile is based on manufacture of readymade garments such as shirts, trousers tops, ladies suits (Salwar kameez and nighties). The demand of readymade garments is increasing day by day due to urbanization of the cities. The garments are very simple to manufacture and easily marketable both in urban and rural areas.

2. Market potential
The market for readymade garments is increasing in India and abroad and has a good scope, especially for ladies and children garments. The marketing of garments will not be a problem provided the users are made aware of the cost benefit. All over the country significant local market is available for different types of products in garments.

3. Technical details
(a) Manufacturing process
In woven fabrics, different types of colour and design are available in the open market. After checking unevenness of fabric and defects before cutting of the clothes, the fabric is then marked by coloured chalk of shape different parts as per design and size of the garments and cut over the marking manually by using scissors. The stitching of different parts of the garments is carried out in sewing machine and overlock machine. The garments are labeled, pressed and then packed in polythene packets, followed by carton boxes for dispatch.

(b) Production targets 4,800 Nos.

(c) Utilities (power water fuel etc. per month) 2 KW

4. Details of plant and machinery

1. Foot operated sewing machine 3 Nos.@ Rs.3,000.00 - Rs.9,000.00 2. Over Lock Stitching Machine with 0.5 HP Motors and stand fitted on Table 1 No. @Rs.5,000.00 –Rs.5,000.00

TOTAL :Rs.14,000.00

5. Cost of the project
1. Building (200 sq ft rented) Rented
2. Plant and machinery (Including installation) Rs.14,000.00 3. Misc. Fixed Assets (Dummies, Scissors, Presses, Scales etc.) Rs.10,000.00 4. Furniture and fixtures (including office equipments)Rs. 10,000.00 5. Preliminary and pre-operative expenses Rs.4,000.00

6. Contingencies (including cost escalation) Rs.2,000.00
7. Working capital Rs.60,000.00

Page1
TOTAL :Rs.1,00,000.00
6. Means of finance
1. Promoters' Contribution @13%- Rs.13,000.00
2. Banks Term Loan @87%-Rs.87,000.00
TOTAL Rs.1,00,000.00

7. Utilities (per annum)
1. Power :Rs.12,000.00
2. Water :Rs.3,600.00
TOTAL Rs.15,600.00

8. Manpower requirement (per month)
1. Manager @Rs.4000.00 –Rs.4000.00
2. Supervisor Cutter 1No. @Rs. 3500.00-Rs. 3500.00
3. Skilled 2 Nos.@Rs.3,000.00- Rs.6,000.00
4. Unskilled 1No.@Rs. 2,000.00 -Rs.2,000.00
TOTAL Rs.15,500.00

9. Raw material requirement

Sl.No
Items
Qty(mtr)
Rates(Rs.)
Value(Rs.)
1
Cotton/synthetic plain & printed
fabric of various colours and
shades.

500
40
20,000.00

2
Cotton printed fabric in different colours and shades
500
30
15,000.00

3
Terry cot fabric in different colours and Shades

50
60
3,000.00
4
Misc. items like sewing threads cotton yarn button, hook, laces,packing material etc.

12,000.00
TOTAL:Rs.50,000.00

Page2
10. Working capital requirement

Sl.No.
Item
Period(month)
Amount(inRs.)
1
Raw Material
1/2
25,000.00
2
Stores & spares
1/4
500.00
3
Stock in process
1/2
12,000.00
4
Finished Goods
1/2
15,000.00
5
Receivable/debtors
1
5,500.00
6
Other Current assets
1
2,000.00
TOTAL: Rs.60,000.00

11. Project economics (Annual)

A. Sales realization
Sl.No
Item
Qty.(Nos.)
Rate(Rs.)
Value(Rs.)
1
Shirt/tops
1000
150
1,50,000.00
2
Trousers
900
300
2,70,000.00
3
Ladies Suit
1,900
200
3,80,000.00
4
Nighty
1,000
100
1,00,000.00
TOTAL:Rs.9,00,000.00

B. Cost of production (Per annum)
Sl.No.
Item
Amount(in Rs.)
1
Raw material (including Packing material)
6,00,000.00
2
Stores & Spares
6,000.00
3
Utilities (power, fuel, water etc.)
15,600.00
4
Salaries and wages
1,86,000.00
5
Rent
24,000.00
6
Transportation/Freight
6,000.00
7
Selling expenses (including advertising distribution
cost, commission and rebates)

4,000.00
8
Repair and Maintenance
2,000.00
9
Interest
6,000.00

TOTAL :Rs.8,49,600.00

Page3

C. Cash Profit (A-C) 50,400.00
D. Depreciation @ 15% of fixed assets costs 5,100.00
E Profit before tax (D-E) 45,300.00
F. Taxes -
G. Profit after tax 45,300.00

12. Viability indicators

Sl.No
Particulars
Amount
1
Repayment per annum (period - 5 years)
Rs.20,000.00
2
Return on Investment
45.30%
3
Debt Service Coverage Ratio
2.17%

13. General remarks
 The Cost of Plant and Machinery has been taken on the basis of items manufactured by standard/reputed suppliers having sound service network. The suppliers shall preferably be based in local areas or nearby States.  Optimum working capital cycle has been taken for calculating the requirements.  The cost of project will vary in different States & region It is assumed that the products/services have good demand and the promoters have sound experience in the relevant fields.

Prepared By:

Dr.R.Suresh Kumar
Certified Chartered Engineer No.M57869-4
Old No.348/1,New No.496,Behind Archies Gallery,
Between 10th&11th Cross, Sampige Road,
Malleswaram,BANGALORE-560003,Karnataka,India.
Ph:91-80-23349593,Mob:9845711561,Email:suresh.shishila@gmail.com

Page4

Cite This Document

Related Documents

  • Project Report on Knitting & Garments Mfg Unit

    ...PROJECT REPORT ON KNITTING AND GARMENT PROJECT By: Dr.R.Suresh Kumar, Chartered Engineer INTRODUCTION: The Indian textile industry is one of the largest and oldest sectors in the country and among the most important in the economy in terms of...

    Read More
  • Report on Readymade Garments

    ...subject of concern for all its stakeholders including the Garments owners, intermediaries, its millions of workers as well as the government and policy makers of Bangladesh. This paper is an analysis of the post recession era of the RMG sector of Bangladesh. Its findings focus mainly in three different areas of this sector which are a. Th...

    Read More
  • Project Report

    ...Project Report of VIOM IMPEX (Our Motto Is “GOOD QUALITY & GOOD SERVICE") ZINK INGOT BRASS INGOT Application for • • • Machinery Term Loan of Rs. 65 lacs Various Working Capital Limits of Rs. 1000 Lacs Bank Guarantee of Rs. 50 Lacs VIOM IMPEX Our Motto Is “GOOD QUALITY & GOOD SERVICE" Index Sr. No. Particular Page No...

    Read More
  • Leather Garments Manufacturing Unit

    ...Pre-Feasibility Study LEATHER GARMENTS MANUFACTURING UNIT Small and Medium Enterprises Development Authority Government of Pakistan www.smeda.org.pk HEAD OFFICE 6th Floor LDA Plaza Egerton Road, Lahore Tel (042)111 111 456, Fax: (042) 36304926-7 helpdesk@smeda.org.pk REGIONAL OFFICE REGIONAL OFFICE REGIONAL OFFICE PUNJAB SINDH KHYBER PAKT...

    Read More
  • Unit 9 Project Part 1

    ...Systems Development Corporation Project Director: Judith Rosas Project Period: 60 Days Budget Total: $22,000 Faculty: 9 Team Members Organization HISTORY, MISSION, Vision and Structures GSDC is a software development firm with sales, marketing, and project offices in major cities of North America. We provide a global project management servic...

    Read More
  • Project Report

    ...[pic]                                                 [pic] A TRAINING REPORT On TRAINING & DEVELOPMENT AT: FEDERAL MOGUL GOETZE (INDIA) LTD, BAHADURGARH, PATIALA. SUBMITTED TO: ARYANS BUSINESS SCHOOL NEPRA CHANDIGARH ...

    Read More
  • Project Report

    ...A Summer Project Report on “Create Awareness about Whirlpool Brand of Accessories and Purifier in the Market and Design a plan to make them a household usage item” Towards partial fulfillment of Master of Business Administration (MBA) (affiliated to U.P. Technical University, Lucknow) Submitted To:- Submitted By: Mrs....

    Read More
  • Project report

    ...will be given free to developer as a cost of development. Cost of land is Rs. 10,000/ sq m Specifications for flooring: 10% Granite 40% Kotta stone 50% Mosaic cement tiles RCC framed structure Aluminumsliding windows – Class A Rest specifications as used for Class A construction Discuss the financial viability of the project and the...

    Read More

Discover the Best Free Essays on StudyMode

Conquer writer's block once and for all.

High Quality Essays

Our library contains thousands of carefully selected free research papers and essays.

Popular Topics

No matter the topic you're researching, chances are we have it covered.