Shirt Factory Project Costing

Department Sewing Code SNLS Machine Type Model No Maker Name JUKI Qty Reqd 28 currency $ Prx per Unit 700 Direct Drive,1-Needle Lockstitch Machine DDL-9000BMS,Semi Dry Head with an Automatic WB/SC920/CP18 Thread Trimmer/Servo Motor 1-Needle, Lockstitch Machine with a Edge Trimmer & Automatic Thread Trimmer 1-needle, Differential-feed, Lockstitch Machine High-speed, Flat Bed, 2-Needle Double Chainstitch Machine/Cloth puller 2-Needle Feed-of-the-arm Double Chainstitch Machine/Racing Cloth Puller DLM-5200ND

$ Euro Final Price $ 19,600

INR 61 80 INR Cost 1,195,600

Sewing

SNLS with edge trim SNLS with differential feed DNCS

JUKI

900

3,600

219,600

Sampling

DLD-5430N-7

JUKI 3

1,000

3,000

180,000

Sewing

MH-380FU

JUKI

2,200

11,000

671,000

Sewing Sewing Sewing Sewing

FOA

MS-1190F/PF-RB NS-81P NS-85P AMAYA XTS Single-Head

JUKI NGAISHING NGAISHING AMAYA

4 1 1 2

$ $ $ $

3,200 5,500 5,500 23,000

12,800 5,500 5,500 46,000

780,800 335,500 335,500 2,806,000

COLLAR TURN Collar Turning CUFF TURN Cuff turning EMBROIDERY

16 Needles withActi-Feed Thread Tension Direct Drive,1-Needle Lockstitch Machine ,Semi Dry Head with an Automatic Thread Trimmer/Servo Motor

Sewing
Sampling SNLS DDL-9000BMSWB/SC920/CP18 JUKI

48
6 $ 700

$107,000
4,200

6,524,000
252,000

Sampling

SNLS with edge trim SNLS with differential feed FOA

1-Needle, Lockstitch Machine with a Edge Trimmer & Automatic Thread Trimmer 1-needle, Differential-feed, Lockstitch Machine 2-Needle Feed-of-the-arm Double Chainstitch Machine/Racing Cloth Puller

DLM-5200ND

JUKI 2

900

1,800

108,000

Sampling

DLD-5430N-7

JUKI 2

1,000

2,000

120,000

Sampling

MS-1190F/PF-RB

JUKI 2 JUKI 1

3,200

6,400

384,000

Sampling

Sampling Sampling

Computer-controlled, High-speed, BUTTON HOLE Lockstitch Buttonholing Machine/Control LBH-1790S/MC601KSS Box computer-controlled high-speed lockstitch button sewingmachine for 2BUTTON LK-1903 A-SS holed and 4-holed buttons (parallel ATTACHING and crossed) NS-3502 Vacuum Ironing Table Iron NS-3502 SUCTION Iron Thread suction machine NS-3502 Vacuum Ironing Table SA-560C NS-3502

5,400

5,400

329,400

1 JUKI NGAISHING Sakura NGAISHING 2

$ $

4,990

4,990

304,390

Sampling
Finishing Finishing

16
1 6 $ $ 15000 990

$24,790
15,000 5,940

1,497,790
915,000 362,340

Finishing

Finishing

Finishing

NS-50 Shirt Folding Shirt Folding Table Table computer-controlled high-speed lockstitch button sewingmachine for 2LK-1903 A-SS BUTTON holed and 4-holed buttons (parallel and crossed) ATTACHING Computer-controlled, High-speed, BUTTON HOLE Lockstitch Buttonholing Machine/Control LBH-1790S/MC601KSS Box Fusing Machine Straight Knife Round Knife Conveyorised tables Spreader Labelling machine Fabric + Lining Storing racks Trims Storing racks Fabric Checking Machine FG Storing racks HP-600LFS

NGAISHING

3 2

1200 4,990

3,600

219,600

9,980

608,780

JUKI JUKI 2

$ 5,400 $ 10,800 658,800

Finishing
Cutting Cutting Cutting Cutting Cutting Cutting Hashima Eastman Eastman Morgan Fox 50 automatic spreader Morgan Automatic labeller Morgan Local Local Ramsons Local IIGM Local Local IIGM

14
1 4 2 2 1 1 $ $ $ Euro Euro Euro INR INR INR INR INR INR INR INR 1,300 400 395 5000 15500 500 700,000 500,000 125,000 500,000 200,000 1,200 100,000 400,000

$45,320
1,300 1,600 790 10000 15500 500

2,764,520
79,300 97,600 48,190 800,000 1,240,000 40,000 700,000 500,000 125,000 500,000

Cutting Table Spreader

Cutting
Store Store Store Store

29
1 1 1 1

$28,390
700,000 500,000 125,000 500,000

2,225,790

Store
Electrification Electrification Electrification Electrification

Total Cost
Bus bars ( sewing ) LIGHTS , across all depts + offices Steamline for finishing ELECTRIFICATION - all over

4
1 200 1 1

1,825,000.00
200,000 240,000 100,000 400,000

1,825,000.00
200,000 240,000 100,000 400,000

Electrification
Furniture Furniture Furniture

Total Cost
Operator Chairs Sitting Tables with chairs Working Tables Local Local Local

203
70 3 3 INR INR INR 1,000 10,000 5,000

940,000
70,000 30,000 15,000

940,000
70,000 30,000 15,000

Furniture TOTAL

Total Cost Total Cost

115,000

115,000 15,892,100