|
Leather Garment
| Product Code |
: |
N.A. |
| Quality and Standards
|
: |
Leather Garments For
Men, Women and Children as per Buyer's Specification.
|
| Production
Capacity |
: |
Quantity:
60,000 Pcs.
Value : Rs. 216750000
| Sl. No. |
Description
|
Amount (Rs.)
|
| 1. |
Leather Coat for
Men, Women 45000 Pcs @ Rs. 3000 |
135000000 |
| 2. |
Leather Jackets,
Shirts, Blouses and Trousers 22500 pcs @ Rs. 2500
|
56250000 |
| 3. |
Leather Shorts,
Shirts etc. 15000 pcs @ Rs.1200 |
18000000 |
| 4. |
Children Leather
Wears 7500 pcs @ Rs.1000 |
7500000 |
|
| Uploaded
on |
: |
March
2007 |
Introduction
Leather Garments are one of the sophisticated products of
finished leather. Leather Garments consist of articles of
leather apparel and other cloth accessories as per ITC Classification
which would include more specifically Gents Leather jackets,
Long Coats, Waist/Shorts, Leather Pants/Shorts (Gents), Leather
Jackets for ladies, Long Coats, Waist Coats/Shirts, Pant/Shorts
and Children Garments. These are used only in cold places
and usually garments made for autumn winter are made of
some what heavy leather from Hides with thick lining of either
wool or artificial fur. Demand for Goat suede and light sheep
nappa is generally high for European markets in spring summer
while that for cow hides and somewhat heavy sheet skin is
high for the autumnwinter in Europe and the USA.
Market Potential
Digital Technologies are changing the
perspectives of business and culture with the advent of new
computing tools for the home and office or new communication
net works in the world. Technology is the single most important
force behind the creation of enterprise. The Leather Garment
sector is in close contact with the latest trends in the fashion.
Therefore, the new winds in the fashion world always have
a direct effect on the development of the sector and gives
a wider scope for marketability.
Leather Garment production in India is
almost exclusively for export. Some demand for Jackets exists
but this is limited to some North Indian towns, which experience
severe winter.
India's export for Leather Garments has
been 5.28 million, 6.50 million and 6.9 million pieces during
the year 1997, 1998 and 1999 respectively. The estimated production
capacity for Leather Garments in India has been estimated
at 18 million pieces a year. In 1998, the total value of India's
Garments export was the third highest next only to that of
China and Turkey. In 1999, India has reached the second place
next to China, Korea, which used to command the second position
in export of garments has fallen way behind.
Now that the demand seems to be picking
up from the beginning of 2000, it would open up scope for
new garment units which will help the country to increase
the export of garments. As a matter of fact, it is heartening
to note that the total export of Leather Garments during the
year 2000-01 was higher than the export during the same period
in 1999-2000 by as much as 33% in terms of US $.
In the circumstances, it would, therefore,
be prudent to concentrate India's efforts in the currently
strong importing countries viz. USA, U.K., Germany. Italy,
France, Netherlands etc.
Basis and Presumptions
1. For achieving the full capacity utilisation
of the plant, the efficiency should be 100% with 2400 working
hours.
2. The time period for achieving the full
capacity is three years - 60% in Ist year, 75% in 2nd year
and 90% in 3rd year.
3. Labour wages as per the existing rates
in the region.
4. Interest Rate: 12% for the fixed and
working capital
5. Margin Money: 33 % of the total capital
investment
6. Pay back period: 5 years after starting
the regular production
7. Land and Building: Own
Implementation Schedule
The implementation schedule is anticipated
to be about one year which is necessary considering the time
required for preparation of project report and appraisal,
registration, obtaining loan, acquiring land, building, plant
and machinery, organising working infrastructure, establishing
contacts with parties, buyers and market agencies etc.
Technical Aspects
Process of Manufacture
The manufacturing process in the industry
does not involve much complicated techniques. Leather garment
industry is normally based on strict specification of buyer
and country to which items are exported. Due care has to be
taken in the manufacturing garments as follows:
(i) The component of the article is to cut from the materials
as per specification or keeping in view the quality. This
comprises a complete list of properly evaluated materials
both leather and auxiliaries, components in addition to correct
pattern for cutting leather, lining etc.
(ii) The design evaluation may be conducted
in a small batch or trial production to find out the production
difficulties so that these can be sorted out and timely corrected.
(iii) The items should be manufactured
as per strict design and specification of the buyer or standards.
(iv) Component Specification: This consists
of details of materials plus dimensional stability or tolerance
so that the component will fit up or stand satisfactorily.
(v) Process and Production Control: This
is an area where control could be actually implemented. As
for materials, Leather lining and auxiliaries should be tested
for tear, stitch tear and tensile strength. Fastness of colours
of Leather has to be tested repeatedly.
Threads: One of the most important requirement
in thread is a level of properly balanced twist, particularly
in Garment industry, stitching plays a vital role and synthetic
thread is much stronger than cotton and does not absorb moisture
so readily.
Glue and Cements: Adhesive plays a dominant
role in the fabrication of leather joints and testing of emblem.
Invariably, the closing of joints is first secured by adhesives
and later by means of stitching.
Grindery and Hardware: These are known
as metal grindery or hardware and some of the embellishments
and fittings are also grouped in this category.
Zip Fastener: In Garment Industry Zip
Fastener plays a key role and oftenly tear and wear related
complaint come from buyers. So the imported fastener may be
used duly tested by repeated closing and opening method. Finally
in the assembling section, which is mainly concerned with
the workmanship is carried out at each stage. The final inspection
takes place before the goods are packed and sent for stores.
Embellishment: Due care should be taken
while doing this job, a small negligence will damage the whole
product.
Quality Control and Standards
No particular specification of this product
is available. The specifications in the export market mainly
relate to the quality of leather i.e. colour fastness, softness
and resistance to moisture and cold. Other specifications
like pattern, design would be as per the requirements of the
buyer. However, the following specification for accessories
has been given below which are as per BIS.
Standards Related To Leather Garments
Industry and Related Items
| Elastic Tapes |
IS 9686 |
| Metal Buckles |
IS 96986:1980 |
| Threads |
IS 1376/1803 |
| Leather Garment Sizing
System |
IS 10397 |
| Care of Leather Garments
|
NIL |
| Metalic Slide Fastner
|
IS 3148:1983 |
| Garment Quality Guide
|
IS 12675 |
| Leather For Garments
|
IS 12718 |
| Fur Leather |
IS 3840/2961 |
| Fusible Lining |
IS 12806 |
| Zip Fasteners |
IS 8894/3184/4829 |
Production Capacity
It is proposed to manufacture 90,000 pieces
of Leather Garments for Men, Women and Children valued at
Rs.
| Quantity |
: |
90,000 pieces |
| Value |
: |
216750000 |
| |
|
|
| Motive Power |
|
5 KV. |
Pollution Control
The Leather Garment Manufacturing unit
does not contain any environmental hazards, the performance
of Production System is through waste minimisation/utilities
and it is revealed that the waste emanating from 70% of the
unit is utilised by the small leather goods (Tiny Sector)
industries i.e. Chappal Manufacturing, Small Coin Purses manufacturing
and Key Chain Purse Manufacturing units.
Energy Conservation
Energy is spent in the factory in the
form of electricity and fuel. The workers should be properly
trained to operate the machines as and when required. They
should be trained cautioned to yield maximum units during
the machine operation which would not allow the machine to
run by motive power unnecessarily. The electrical lines should
be properly made and checked at regular intervals.
Financial Aspects
A. Fixed Capital
| (i) Land and
Building |
(Rs.) |
| i) |
Land 1 Acres @ Rs. 2000000
|
2000000 |
| ii) |
Building Covered Area
Office cum sheds 3000 sq.ft. @ Rs. 1000 |
3000000 |
| iii |
Water System and electricity
backup including tube well and generator set for electricity
backup |
500000 |
| |
Total
|
5500000 |
(ii) Machinery and Equipments
| Sl. No. |
Machinery and Equipments
Description |
Imp./ Ind. |
HP |
Qty |
Rate Rs. |
Value (Rs.) |
| 1. |
Flat Bed, Lock Stitch
Sewing M/c. |
Imp. |
33 |
5 |
40000 |
200000 |
| 2. |
Flat Bed Two Thread,
Double Needle Lock Stitch Sewing M/c. |
Imp. |
33 |
4 |
75000 |
300000 |
| 3. |
Zig-Zag Stitch Sewing
M/c. |
Imp. |
33 |
2 |
35000 |
70000 |
| 4. |
Cylinder Bed Lockstich
Sewing M/c. |
Imp. |
.5 |
2 |
90000 |
180000 |
| 5. |
High Speed Single Thread
Lock Stitch Sewing M/c. |
Imp. |
.5 |
2 |
50000 |
100000 |
| 6. |
Strape Cutting M/c.
|
Imp. |
.25 |
1 |
20000 |
20000 |
| 7. |
Post Bed Lock Stitch
Sewing M/c. |
Imp. |
.33 |
2 |
50000 |
100000 |
| 8. |
High Speed Single Thread
Chain Stitch Sewing Machine |
Imp. |
.33 |
1 |
39000 |
39000 |
| 9. |
Button Stitching Sewing,
Single Thread |
Imp. |
.25 |
1 |
38,000 |
38000 |
| 10. |
Hem Turning M/c. Clicking
Press |
Imp. |
.25 |
1 |
30,000 |
30000 |
| 11. |
Skiving Machine |
Imp. |
.5 |
1 |
40,000 |
40000 |
| 12. |
Cliking Press |
Imp. |
1 |
1 |
400000 |
400000 |
| 13. |
Tools and Equipments
|
LS |
|
|
|
60000 |
| 14. |
Office and Workshop
Furniture |
LS |
|
|
|
200000 |
| 15. |
Taxes ,Electrification
and installation of machinery @ 40% of machinery cost
|
|
|
|
|
606800 |
| |
Total
|
2383800 |
| (iii) Total
Fixed Cost |
(Rs.) |
| i) |
Land and Building |
5500000 |
| ii) |
Plant and Machinery
|
2383800 |
| |
Total
|
7883800 |
B. Working Capital
(per month)
(i) Raw Material
(per month) (for 7500 Pcs)
| Sl. No. |
Description |
Qty. |
Rate (Rs.) |
Total (Rs.) |
| 1. |
Nappa Leather, Suede
Leather, Cow Softy Leather, Cow/Sheep/Goat 1st grade Leather
|
187500 sq.ft leather
@ 25 sq.ft. per piece |
60 |
11250000 |
| 2. |
Lining, Non woven/ Woven
Fusible, Interlining, Ribcloth, Satin, Jacqards, polyester,
staple yarns |
22500 Mts. @ . |
90 mtr. |
2025000 |
| 3. |
Zip, Buttons, Threads,
Adhesive, Embellishments and Other Accessories |
For 7500 Pcs. @ Rs. 120/
pcs |
|
900000 |
| 4. |
Packing Materials |
For 7500 Pcs @ 20/ Pcs
|
|
150000 |
| |
Total
|
14325000 |
(ii) Staff and Labour (per month)
| Sl. No. |
Designation |
No. |
Salary (Rs.) |
Total (Rs.) |
| 1. |
Manager/Designer |
1 |
20000 |
20000 |
| 2. |
Supervisor |
3 |
7000 |
21000 |
| 3. |
Clerk-cum-typist |
1 |
4000 |
4000 |
| 4. |
Accountant-cum-Store-keeper
|
1 |
6000 |
6000 |
| 5. |
Watchman-cum-peon |
2 |
3000 |
6000 |
| |
Technical, Skilled and
Semi-skilled |
|
|
0 |
| 6. |
Skilled Worker |
15 |
6000 |
90000 |
| 7. |
Semi-killed Worker |
10 |
5000 |
50000 |
| 8. |
Unskilled Worker |
5 |
3000 |
15000 |
| |
Total
|
212000 |
| |
Perquisites @ 22% |
46640 |
| |
Total
|
258640 |
| (iii) Utilities
(per month) |
|
(Rs.) |
| i) |
Power |
L.S. |
30000 |
| |
Total |
|
30000 |
(iv) Other Contingent Expenses (per month)
| Sl. No. |
Description |
Value (Rs.) |
| 1. |
Postage and Stationery
|
10000 |
| 2. |
Advertisement and Publicity
|
100000 |
| 3. |
Telephone |
10000 |
| 4. |
Transportation |
20000 |
| 5. |
Consumables |
10000 |
| 6. |
Legal Expenses |
20000 |
| 7. |
Insurance |
8000 |
| |
Total
|
178000 |
(v) Total Working Capital (per month)
| Sl. No. |
Description |
Amount (Rs.) |
| 1. |
Raw Materials |
14325000 |
| 2. |
Salary and Wages |
258640 |
| 3. |
Utilities |
30000 |
| 4. |
Other Contingent Expenses
|
178000 |
| |
Total
|
14791640 |
| |
(vi) Total Working Capital
for 3 months |
44374920 |
C. Total Capital Investment
| Sl. No. |
Description |
Amount (Rs.) |
| 1. |
Fixed Cost |
7883800 |
| 2. |
Working Capital for
3 months |
44374920 |
| |
Total
|
52258720 |
Financial Analysis
(1) Cost of
Production (per year)
| Sl. No. |
Description |
Amount (Rs.) |
| 1. |
Total Recurring Expenditure
|
177499680 |
| . |
Depreciation on Machinery
@ 10% |
151700 |
| 3. |
Depreciation on tool
and Equipment @ 25% |
15000 |
| 4. |
Depreciation on furniture
@ 20% |
40000 |
| 5. |
Depreciation on Building
@ 5% |
275000 |
| 6. |
Interest on total Capital
Investment @ 12% |
6271046 |
| |
Total
|
184252426 |
(2) Turnover (per annum)
| Sl. No. |
Description |
Qty. Pcs |
Rate (Rs.) |
Value (Rs.) |
| 1. |
Leather Coats Men/Women
|
45000 |
3000 |
135000000 |
| 2. |
Leather Jacket, Shirts,
Blouses and Trousers |
22500 |
2500 |
56250000 |
| 3. |
Leather Short, Shirts
and Mini Skirts |
15000 |
1200 |
18000000 |
| 4. |
Leather Children Garments
|
7500 |
1000 |
7500000 |
| |
Total |
60,000 |
|
216750000 |
| (3) Net Profit (per
annum) |
| |
= |
Annual Turnover Cost
of Production |
| |
= |
Rs. 216750000 184252426
|
| |
= |
32497574 |
| |
|
|
| (4) Net Profit Ratio
|
|
|
| |
|
Net Profit x 100 |
| |
= |
|
| |
|
Turnover per annum |
| |
|
|
| |
|
32497574x 100 |
| |
= |
|
| |
|
216750000 |
| |
|
|
| |
= |
14.99 |
| |
|
|
| (5) Rate of Return
|
|
|
| |
|
Net Profit x 100 |
| |
= |
|
| |
|
Total Capital Investment
|
| |
|
|
| |
|
35160069x 100 |
| |
= |
|
| |
|
52258720 |
| |
|
|
| |
= |
62.19 |
(6) Break-even Point
| |
Fixed Cost |
(Rs.) |
| 1. |
Depreciation on Machinery
|
151700 |
| 2. |
Depreciation on tools
,Office Equipments and Furniture |
55000 |
| 3. |
Depreciation on Building
|
275000 |
| 4. |
Interest on Capital
Investment |
6271046 |
| 5. |
Insurance |
96000 |
| 6. |
40% of salary and wages
|
1241472 |
| 7. |
40% of other contingent
expenses |
816000 |
| |
Total
|
8090218 |
| B.E.P. |
|
|
| |
|
Fixed Cost x 100 |
| |
= |
|
| |
|
Fixed Cost + Profit
|
| |
|
|
| |
= |
13.37% |
Addresses of Machinery and Raw Material
Suppliers
1 M/s. Prototype Dev. Training Centre
B/24. Guindy Estate,
Ekkaduthangar,
Chennai 9
2. M/s. Cochin Leathers Pvt. Ltd.
Industrial Dev. Area,
Edayar, Muppathadam PO,
Cochin 683 102
3. M/s. Twin Star Engineering
2, Thiruneermala Road,
Pammal, Chennai 75
4. M/s. Atlant Trading Pvt. Ltd.
Atur House, Worli Naka,
Mumbai 400 018
5. M/s. Valliappa Leather Corporation
3/5, Narayana Chetty Street,
Periamet, Chennai 3
6. M/s. Solar
Atur House,
Worli Naka,
Mumbai 400 018
7. M/s. T. Abdul Wahid and Co.
26, Vepery High Road,
Chennai 3
8. M/s. Chandra's Chemical Ent. Ltd.
5, Naval Hospital Road,
1st Floor, Periamet,
Chennai 3
9. M/s. Akay Sales Corporation
Office: C-8-346, Ring Road,
Naraina, New Delhi 110028
10. M/s. Zeb Exports Pvt. Ltd.
280 Sidappa Lay Out,
Bommanhalli Post,
Madivala,
Bangalore560 068
11. M/s. Jay Cee Enterprises (P) Ltd.
E-357, Greater Kailash II,
New Delhi110048.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|