Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
Da exercise panchratna corp
1. 60X40 40X40
A B
Selling price per meter 10.90 6.60
Wages to weaver per meter 4.50 1.50
Yorn cost per meter 5.50 4.50
Variable cost 10.00 6.00
contribution 0.90 0.60
Production rate/day - meter 5.00 12.00
Material 40s Yarn/ meter 60.00 100.00
Material 60s Yarn/ meter 40.00
Per day Material 40s Yarn/ meter 300.00 1200.00
Per day Material 60s Yarn/ meter 200.00
Total material weight per day 500.00 1200.00
Per day Contribution 4.50 7.20
Per day Wages 22.50 18.00
Per month per loom - meter prod 150.00 360.00
Per month Wages Rs 675.00 540.00
Per month Contribution Rs 135.00 216.00
Maximum profit 100 1833
2250 33000
Available Loom days A+B <= 3000 1933.333333
60s yarn 480 Kgs 12000 500
maximum of shirt in month 22000 22000
maximum of lungi in month 11000 500
Material limits 40's yarn 2400 2400
2. Yorn consumption in gms / meter
40s yarn 60.00 100.00
60s yarn 40.00
Per day Yorn consumption
40s yarn 0.30 1.20
60s yarn 0.20
13650
3000
12000
22000
11000
2400
3. 60X40 40X40
A B
Selling price per meter 10.90 6.60
Wages to weaver per meter 4.50 1.71
Yorn cost per meter 5.50 4.50
Variable cost 10.00 6.21
contribution 0.90 0.39
Production rate/day - meter 5.00 12.00
Per day Contribution 4.50 4.70
Per day Wages 22.50 20.50
Per month per loom - meter prod 150.00 360.00
Per month Wages Rs 675.00 615.02
Per month Contribution Rs 135.00 140.98
Maximum profit 100 1833
2250 37584.8
Available Loom days A+B <= 3000 1933.333333
60s yarn 480 Kgs 12000 500
maximum of shirt in month 22000 22000
maximum of lungi in month 11000 500
Material limits 40's yarn 2400 2400
Variable cost 141584.8
4. Yorn consumption in gms / meter
40s yarn 60.00 100.00
60s yarn 40.00
Per day Yorn consumption
40s yarn 0.30 1.20
60s yarn 0.20
Extra Wages to reach 20.50
0.4
9065.2
3000
12000
22000
11000
2400
5. 60X40 40X40
A B
Selling price per meter 10.90 6.60
Wages to weaver per meter 4.50 1.71
Yorn cost per meter 5.50 4.50
Variable cost 10.00 6.21
contribution 0.90 0.39
Production rate/day - meter 5.00 12.00
Per day Contribution 4.50 4.70
Per day Wages 22.50 20.50
Per month per loom - meter prod 150.00 360.00
Per month Wages Rs 675.00 615.02
Per month Contribution Rs 135.00 140.98
Maximum profit 100 1833
2250 37584.8
Available Loom days A+B <= 3000 1933.333333
60s yarn 480 Kgs 12000 500
maximum of shirt in month 22000 22000
maximum of lungi in month 11000 500
Variable Cost 150000 141584.8
Material limits 40's yarn 2400 2400
6. Yorn consumption in gms / meter
40s yarn 60.00 100.00
60s yarn 40.00
Per day Yorn consumption
40s yarn 0.30 1.20
60s yarn 0.20
Extra Wages to reach 20.50
0.4
9065.2
3000
12000
22000
11000
150000
2400