Search
Technology

Gents Leather Long Boot (Welted)

Product Code

:

291101003

Quality and Standards

:

BIS has specified the following certain specifications which can be followed for manufacturing a long boot welt with double insole:
a) Gents Leather Shoes IS 2060:1962
b) Chrome Upper leather IS 578:1971
c) Lining Leather IS 3840:1966
d) Vegetable tanned sole leather IS 579:1973
e) Adhesive IS 4463:1968

Production Capacity

:

Quantity : 60,000 pairs (per annum)
Value : Rs.

Uploaded on : March 2007

Introduction

Footwear has come a long way from its humble beginning. It is no longer just a functional necessity, but rather, something that is flaunted as a fashion statement. In earlier days, a person was considered well heeled if he had a pair of formal shoes, a pair of chappal and may be one pair of sandal foot casual footwear. Today's average consumer is more conscious of his image and more selective in his preference. He is interested in variety and style all this has helped the boom of the footwear industry. Gents Leather long boot welted with double insole is one of the sophisticated items of footwear industry. Footwear industry is one of the major export oriented industries in India. The raw materials for the manufacture of these boots are indigenously available. There is no dearth of raw material as well as labour for the manufacture of the boot because these are available locally.

Market Potential

Footwear industry is one of the major foreign exchange earners of India. Out of the export of around Rs. 7000 crores today leather goods and footwear constitute about 83% and finished leather about 15%, a real leap forward. In 1999-2000 finished leather fetched Rs. 1035 crores, from leather footwear, Rs. 1,433 crores, from footwear component, Rs. 994 crores from leather garments, Rs. 1380 crores and other leather goods Rs. 155 crores. The demand of the boot is increasing in the overseas market as well as internal market. In international market, the demand is increasing day-by-day as the export of boot is increasing every year.

Basis and Presumptions

Production of the boot is based on DOUBLE shift operation of 16 hrs. duration daily with 25 working days in a month. It has been presumed that the proposed unit will achieve 50% of its capacity in the first year of operation which will raise to 60%, 70%, 80% and 90% in second, third, fourth and fifth year respectively.

Sales revenue has been calculated on full capacity utilisation as given above. In the manpower projection, it has been presumed that the administrative and managerial staff will remain the same. Direct as well as casual labour will be utilized at 60% of their strength in first, second and third and 90% in the fourth and fifth year.

Depreciation has been charged on machinery at 10% on Boot last and tools @ 25%, office equipment @ 20% and interest on capital investment is taken at 12%.

Implementation Schedule

Sl. No.

Activity

Period (in months)

1.

Registration and other formalities

1

2.

Selection of site

1

3.

Availability of finance/loan

2

4.

Procurement of machinery

3

5.

Erection and commissioning

1

6.

Recruitment of labour

1

7.

Total production

1

 

Total

10

Technical Aspects

Process of Manufacturing

As per graded pattern of various sizes for upper and lining components are cut by clicking machine and sent to the closing section. In the closing section these upper components are skived and folded as per requirements. The lining is then stitched with upper on various sewing machines and excess lining is trimmed. Finally, the eyelets are fixed and the uppers are cleaned and ready for lasting.

In the making section the upper is lasted either by machine or by hand and rubber sole is attached to the upper by various processes like hand sewn, shock on process. The shoes are then finished by combined finishing machine, stamped and packed.

Quality Control and Standards

At present no quality specification for the particular boot. But for the export order specifications are provided by the buyer's only.

Production Capacity (per annum)

Quantity

:

60,000 pairs

Value

:

Rs. 1,02,00,000

 

 

 

Motive Power

:

10 HP.

Pollution Control

Not applicable.

Energy Conservation

Regular power supply is required to run the unit smoothly as the sewing machines are motorised.

Financial Aspects

A. Fixed Capital

Land and Building

(i) Land and Building

(Rs.)

Land 500 sq. mtr @ Rs 3500/- per sq.mtr

1750000

Office building, Lab. Store 100sq.mtr. @ 7000/mtr.

700000

Floor area construction ,factory shed, Boundary wall etc. 300 sq.mtr. @ 5000

1500000

GEN SET ,Water System(including borewell sanitation overhead tank)

500000

Total

4450000

Machinery and Equipments

Sl. No. Description Imp./ Ind. Qty. Rate (Rs.) Value (Rs.)
1. Clicking Press Ind. 1 150000

150000

2. Skiving machine Ind. 1 80000

80000

3. Stamping machine Ind. 1 35000

35000

4. Punching and Eyeleting Ind. 1 36000

36000

5. Flat bed Industrial sewing machine Ind. 6 11000

66000

6. Zig-Zag Sewing machine Ind. 2 15000

30000

7. Cylinder bed sewing machine Ind. 2 18000

36000

8. Post bed sewing machine Ind. 2 18000

36000

9. Fore Part Lasting machine Imp. 1 850000

850000

10. Side and Seat lasting machine Imp. 1 1000000

1000000

11. Combined finishing machine Ind. 1 90000

90000

12. Cementing press-four bed operated with Air compressor 1 HP motor Ind. 1 35000

35000

13. Wooden Last   250 350

87500

14. Tools and Equipments      

70000

15. Office equipments and furniture      

100000

16. Erection,electrification Installation . Exise and others leverages @ 40% total 1 to 15      

1080600

 
Total

3782100

  (iii) Pre-operative Expenses

80000

  Total Fixed Capital (i+ii+iii)

8312100

B. Working Capital (per month)

(i) Staff and Labour (per month)

Sl. No. Designation No. Salary (Rs.) Total (Rs.)
1. Production Manager 2 15000

30000

2. Designer 1 10000

10000

3. Supervisor 2 7000

14000

4. Accountant-cum-Cashier 1 7000

7000

5. Clerk-cum-typist 1 5000

5000

6. Mechanic 1 6000

6000

7. Machine Operator/ Skilled Worker 30 6000

180000

8. Semi-skilled workers 15 4000

60000

9. Store keeper 1 3500

3500

10. Peon/Chowkidar 1 3000

3000

11. Sweeper 1 3000

3000

 
Total

321500

  Add perquisites @ 22% on Salary

70730

 
Total

392230

(ii) Raw Materials including packing requirements (per month)

Sl. No. Description Qty.   Rate (Rs.) Value (Rs.)
1. Upper Leather

175000

dcm 4.5

787500

2. Softy lining 100000 dcm 3.0

300000

3. V.T. Sole for Insole, Toe puff and Stiffener 1750 kgs. 140

245000

4. Fabric lining 500. mts 40

20000

5. Rubber Sole 1000 sheets 450

450000

6. Grinderies 5000 pairs 24

120000

7. Packing material 5000 pairs 15

75000

 
Total

1997500

(iii) Utilities (per month)

Sl. No. Description Amount (Rs.)
1. Power 15000
 
Total
15000

(iv) Other Contingent Expenses (per month)

Sl. No. Description Amount (Rs.)
1. Postage and Stationery 5000
2. Transportation charges 20000
3. Repair and Maintenance 10000
4. Consumable Stores 15000
5. Advertisement and Publicity 50000
6. Telephone& internet 5000
7. Insurance 8000
8. Miscellaneous Expenses 15000
 
Total

128000

(v) Total Working Capital (per month)

Sl. No. Description Amount (Rs.)
1. Raw Materials

1997500

2. Staff and Labour

392230

3. Utilities

128000

4. Other contingent expenses

128000

 
Total

2645730

(vi) Working Capital (for 1 1/2 months)

Rs. 2645730 x 1.5

3968595

C. Total Capital Investment

Sl. No. Description Amount (Rs.)
1. Fixed Capital

8312100

2. Working capital (for 1.5 months)

3968595

 
Total

12280695

Machinery Utilisation

All sewing machines, skiving, clicking, buffing and roughing are the major machines, which are expected to be utilized upto 80%.

Financial Analysis

(1) Cost of Production (per year)

Sl. No. Description Amount (Rs.)
i) Total recurring cost

31748760

ii) Depreciation on machinery @ 10%

253150

iii) Depreciation on Building@5%

222500

iii) Depreciation on equipments @ 25%

17500

iv) Depreciation on office equipments @ 20%

20000

v) Depreciation on wooden last @ 25%

21875

vi) Interest on Total Capital Investment @ 12%

1473683

 
Total

33757468

(2) Turnover (per year)

Sl. No.

Items

Qty.

Rate/pairs

Value (Rs.)

1.

Boots in pairs

60000

600

36000000

 

Total

36000000


(3) Net Profit (before taxation) (per year)
Turnover - Cost of Production
 
36000000- 33757468
 
= 2242532

(4) Net Profit Ratio    
    Net Profit per year x 100
  = ——————————
    Turnover per year
     
    2242532 x 100
  = ————————
    36000000
     
  =

6.23

     
(5) Rate of Return on Total Investment
    Net Profit per year x 100
  = ————————————
    Total Investment
     
    2242532 x 100
  = ————————
    12280695
     
  =

18.26

(6) Break-even Point

Fixed Cost

Sl. No. Description Amount (Rs.)
ii) Depreciation on machinery @ 10%

253150

iii) Depreciation on Building@5%

222500

iii) Depreciation on equipments @ 25%

17500

iv) Depreciation on office equipments @ 20%

20000

v) Depreciation on wooden last @ 25%

21875

vi) Interest on Total Capital Investment @ 12%

1473683

vii) 40% of Salary and Wages

1882704

viii) 40% of utilities and other Contingent expenses

576000

 
Total

4467412


B.E.P.    
    Fixed cost x 100
  = ——————————
    Fixed cost + Net Profit
     
    4467412 x 100
  = —————————
    4467412 + 2242532
     
  = 66.58%

Addresses of Machinery and Equipment Suppliers

1. M/s. S.P. Engineering Works,
Dayal Bagh Road,
New Agra,
Agra.

2. M/s. Technical Service Centre,
(NSIC),
Sector B-24,
Guindy Industrial Estate,
Ekaduthangal Post,
Chennai-600 097.

3. M/s. Harman Sales Union,
24, Kala Bhavan,
Mathew Road,
Mumbai-400 004.

4. M/s. Benson Industries,
96, Sri Arbindo Road,
Salkia, Howrah,
West Bengal.

5. M/s. Bharat Sales Agencies,
Gresham Assurance House,
3rd Floor, Sir P.M.Road,
Mumbai-400 001.

6. M/s. Leather Packing Machinery Corpn.,
1/23-B, Asaf Ali Road,
New Delhi.

7. M/s. Paul Bros. and Co.
642, Anna Salai,
Thousand Light,
Chennai-600 006.

8. M/s. Footform,
30, Banerjee Para Road,
Sarsuna, Kolkata.

9. M/s. Precision Shoe Last Factory,
60, Industrial Estate,
Nanhai,
Agra-6, U.P.

10. M/s. Sanghri Shoe Accessories Pvt. Ltd.
11, Harikripa, 10th Road,
Mumbai-400 071.

Raw Material Suppliers

1. M/s. T. Abdul Waheed and Co.
26, Vepari High Road,
Chennai-600 003.

2. M/s. Valliappa Leather Corpn.
3/5 & 6, Narayana Chetty Street,
Periyamet,
Chennai-600 003.

3. M/s. Abdul Khander and Co.
8, Kumarappa Chetty Street,
Periyamet,
Chennai-600 003.

4. M/s. Shafeeq Shameed and Co.
26, EVR Sampath Road,
Vepari, Chennai-600 007.

5. M/s. Farida Prime Tannery,
936, Periyar EVR High Road,
Chennai-4.

6. M/s. Modi Threads,
Modi Nagar,
Meerut, U.P.

7. M/s. Synfhokem Industries,
5, Hindi Prachar Sabha Street,
Chennai-600 017.

8. M/s. Pidilite Industries Ltd.
244, Louds Road,
Gopalapuram,
Chennai-600 086.

9. M/s. Bharani Agencies,
126, Thambhu Chetty Street,
Third Floor,
Chennai-600 001.

10. M/s. Golden Chemicals (P) Ltd.
Vile Parle, Mumbai - 56.

11. M/s. Allied Resin Chemicals Ltd.
134/1, M.G.Road,
Kolkata

12. M/s. Swastic Chemicals
Industries (P) Ltd.
Vile Parle,
Mumbai - 56

13. M/s. Indogil Chemicals Industries,
Ticoieon House,
Dr. E. Moses Road,
Mumbai.

Contact for more information:

Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

This Website is Best Viewed in 1024 X 800 Resolution
Copyright © 2005 Department of Science and Technology <<Disclaimer>>