Type of ActivityRebt
Project Profile onCarpentry
Project Introduction

carpentry, the art and trade of cutting, working, and joining timber. The term includes both structural timberwork in framing and items such as doors, windows, and staircases. Carpenters make parts of buildings, such as staircases, door frames, and rafters. Their work may also include installing kitchen cabinets, countertops, molding, and trim. Carpenters use many hand tools such as saws, hammers, pliers, planes to smooth wood, and levels to tell if lines are straight. Construct, erect, install, or repair structures and fixtures made of wood, such as concrete forms; building frameworks, including partitions, joists, studding, and rafters; and wood stairways, window and door frames, and hardwood floors.

Process of Manufacture

1. Marking.
2. Planing.
3. Cutting.
4. Chiseling.
5. Finishing.

1. Name of the ProductDoors, Beds, Windows, Table, Chair, Almirah, etc.
2. Project Cost

2. Project Cost

Equipment NameClaw Hammer, Tape Measure, Utility Knife, Moisture Meter, Chisel, Level, Screwdriver, Sliding Bevel, Layout Square,
a. Land Workshed Rental Cost/Eqipement (in Rs.)₹ 700,000.00
b. Working Capital (in Rs.)₹ 280,000.00
Total Project Cost (in Rs.)₹ 980,000.00
3. Estimated Annual Production Capacity:
Particulars Capacity in No. Rate Total value
Doors 180 4000 720000
Windows 300 1500 450000
Almirah 30 4000 120000
Bed 360 2000 720000
Table 240 900 216000
Chairs 240 1500 360000
4. Raw Material (in Rs.)₹ 2,000,000.00
5. Packing Material (in Rs.)₹ 25,000.00
6. Wages (1-Skilled & 1-Unskilled) (in Rs.)₹ 360,000.00
7. Salaries (in Rs.)₹ 120,000.00
8. Administrative Expenses (in Rs.)₹ 24,000.00
9. Overheads (in Rs.)₹ 30,000.00
10. Miscellaneous Expenses (in Rs.)₹ 20,000.00
11. Depreciation (in Rs.)₹ 70,000.00
12. Insurance (in Rs.)₹ 20,000.00
13. Interest (As per the PLR)

13. Interest (As per the PLR)

a. C.E.Loan (in Rs.)₹ 37,800.00
b. W.C Loan (in Rs.)₹ 15,120.00
14. Working Capital Requirement

14. Working Capital Requirement

a. Fixed Cost (in Rs.)₹ 594,000.00
b. Variable Cost (in Rs.)₹ 2,075,000.00
c. Requirement of WC per Cycle (in Rs.)₹ 171,000.00
15. Cost Analysis
a. Fixed Cost
100% 60% 70% 80%
594000
b. Variable Cost
100% 60% 70% 80%
2075000
c. Cost of Production
100% 60% 70% 80%
2586000
Previous Loan Application Download

Upendra Maharathi Shilp Anusandhan Sansthan
Patliputra Industrial Area
Patna – 800 013. Bihar. India.

Opening Hours:

Mon – Sat: 10:00 am – 05:00 pm

Meeting Hours:

Artisans/Weavers can meet Director on every Saturday between 3:00PM to 5:00 PM.

Subscribe For Latest Updates

The latest UMSAS news, articles, and resources, sent straight to your inbox every week.

Total No Of Visits