|
Knitted Socks (Cotton/Nylon)
| Product Code |
: |
260103/260301 |
| Quality and Standards
|
: |
Nylon Socks-IS 5084:1990
Socks Cotton-IS 3329:1973 |
| Production Capacity
|
: |
Quantity: 1,50,000 Dozen
Pairs
Value : Rs. 34380000 |
| Uploaded
on |
:
|
August
2007 |
Introduction
In the hierarchy of human needs, clothing
occupies the second top most priority coming only next to
the food. The use of socks by the armed forces fighting in
high altitude and in adverse climatic conditions has now been
finding its ways among executives and school children. Wearing
of any kind of shoes without socks is termed as incomplete.
Socks are simple items and one of the basic necessities of
people of all ages and income strata. Socio-economic changes
and fashion awareness amongst the masses have brought in a
sea change in the living styles in India.
Socks of various types and designs can
be produced by using cotton yarn, acrylic yarn, polyester
yarn, nylon yarn of different counts, quality and shades.
The elastic portion on the top of socks is produced by using
rubbered yarn or lycra yarn. This project is prepared for
the manufacture of men's socks for domestic market in various
sizes to ensure that this commodity is available in a wide
range. Subsequently, the unit may diversify for similar products
like children socks, women stockings etc. depending upon the
market demand from time to time.
Market Potential
The demand for the socks has been increasing
gradually for the last few decades particularly in India and
other developing countries. The largest consumer of socks
are the Europeans and Western countries who have been using
this item as part of their dresses for a very long period.
The European and Western countries have been producing socks,
from where these items used to be imported into India and
other countries.
However, as the item has gradually become
popular, the socks have also been produced in India initially
to meet the domestic demand and subsequently for export purposes.
Over the past few years as the standards of living went up,
the socks which were earlier worn to provide comfort to the
feet have now become part of fashion commodities. The socks
industry has a very bright future as its demand both in India
and abroad has increased substantially.
A Survey conducted recently show that
only 2% of population in India wears socks and therefore,
98% market is yet to be exploited, while consumption of socks
in most advanced countries is extremely high. The existing
production capacity in the country is grossly inadequate to
meet the domestic and international demand. It is, therefore,
feasible to set up more socks knitting units.
Basis and Presumptions
The building is considered of its own.
The project is based on single shift basis and 300 working
days and time period for achieving maximum capacity utilisation
considered from 3rd year from the date on which production
is started. Costs of machinery and equipment mentioned in
this report refer to a particular make and approximate to
those prevailing at the time of preparation of this project.
The cost of installation and electrification is taken @ 10%
of cost of machinery and equipment. Non-refundable deposits,
project report cost, trial production, security deposits with
State Electricity Board are taken as pre-operative expenses.
Depreciation has been considered as 10%
on plant and machinery, 20% on furniture and fixtures and
25% on workshop accessories. Interest on capital loan is considered
as 14% per annum. Minimum 25% of total investment is required
as margin money. Break-even point has been calculated on full
capacity utilisation.
Implementation Schedule
The implementation schedule of this project
may take a total period of six months approximately for starting
the production.
Technical Aspects
Process of Manufacture
Initially, the size and design of the
socks to be knitted are decided and accordingly, the machines
are selected and set. After setting the machine with the required
design and size, the predetermined colour yarns are loaded
on the bobbin stands in the creel assembly of the machine
and fed into the knitting elements of the machine.
Socks are knitted in continuous process
and several operations are performed before a socks is completed.
Knitting is done in stages begining with elastic portion for
which elastic yarn is used. The leg portion is knitted followed
by heel and foot portion ending up with the toe portion of
the socks. The toe portion of socks is closed by stitching
on overlock machine. Socks thus produced will have acquired
dirt which have to be removed by washing in socks washing
machine containing mild detergent. After washing, socks are
charged into hydroextractor to remove excess water and dried
in dryer tumbler. Visual examination is done to remove any
faults and finally ironed to remove wrinkles and also to provide
proper shape. Socks are reversed and paired manually by attaching
pins at different places and packed in polythene bags. About
10 pairs of socks are put into paper board box for sending
it to customers.
Quality Control and Standards
Strict quality control is required to
be implemented/monitored in each stage of operation cycle
of manufacturing process. Raw materials (Yarn) should be purchased
only from reputed manufacturers and should have excellent
fastness properties as the quality of socks largely depends
on yarn quality. The Bureau of Indian Standards have specified
following Indian standards for knitted socks.
| Cotton socks |
– |
IS 3329:1973 |
| Nylon socks |
– |
IS 5084:1990 |
Production Capacity (per annum)
| Product |
Quantity |
Value (Rs.) |
| Plain Socks (Doz. pairs)
|
90,000 |
17820000 |
| Terry Socks (Doz. pairs)
|
60,000 |
16560000 |
| Total |
1,50,000 |
34380000 |
Motive Power
62 HP of power is required to run this
unit. For interruption-free running of the unit, a genset
is proposed to be installed as stand-by arrangement.
Pollution Control
No Pollution is generated in the manufacture
of socks. As such no pollution control measure is required
to be undertaken.
Energy Conservation
Energy can be saved by adopting proper
house-keeping methods.
Financial Aspects
A. Fixed Capital
| (i) Land
and Building |
| Land 600sq.mt.
@ Rs. 2000p.s.m. Amounting Rs.1200000 |
| Building
Area |
| Factory shed |
250 sq. mt. |
| Store (Raw material)
|
50 sq. mt. |
| Store (Finished goods)
|
50 sq. mt. |
| Office etc. |
25 sq. mt. |
| Total Covered Area |
375 sq. mt. |
| Total Construction Cost
@ Rs. 3000/sq.mt. |
1125000 |
| Total Investment
in land and Building |
2325000 |
(ii) Machinery and Equipments
| Sl. No. |
Description |
No. |
Rate (Rs.) |
Amount (Rs.) |
| 1. |
Automatic power socks
knitting machine for the production of 3 colour jacquard
socks with horizontal stripes plaiting system colour by
colour motif and mesh with colour modes M1 MC3 |
30 |
250000 |
7500000 |
| 2. |
Automatic power socks
knitting machine for the production of terry socks with
2 colour motif and horizontal stripes and broad rib elastic
top upto 23 steps |
20 |
150000 |
3000000 |
| 3. |
Power driven overlock
machine (high speed) |
8 |
58000 |
464000 |
| 4. |
Rotor cabinet socks
setting machine with built-in boiler and 36 frames |
1 |
480000 |
480000 |
| 5. |
Garment washing machine
50 kg. |
2 |
180000 |
360000 |
| 6. |
Hydroextractor 25 kg.
|
1 |
85000 |
85000 |
| 7. |
Dryer Tumbler 25 kg.
|
1 |
180000 |
180000 |
| 8. |
Wash room trolleys |
3 |
10000 |
30000 |
| 9. |
Steam press (Central
boiler type) |
2 |
200000 |
400000 |
| 10. |
30 KVA Generator Set
complete |
1 |
150000 |
150000 |
| 11. |
Personal Computer (Pentium
IV Processor) |
1 |
50000 |
50000 |
| 12. |
Course/Wales checker
|
1 |
15000 |
15000 |
| 13. |
Laendro meter |
1 |
50000 |
50000 |
| 14. |
Other miscellaneous
assets |
LS |
20000 |
20000 |
|
Total
|
12784000 |
| (iii) |
Other Fixed Assets
|
(Rs.) |
| (a) |
Erection and installation
|
1300000 |
| (b) |
Electrification |
100000 |
| (c) |
Office furniture |
50000 |
| (d) |
Pre-operative expenses
|
50000 |
| |
Total
|
1500000 |
| |
Total Fixed Capital
(i)+(ii)+(iii) |
16609000 |
B. Working Capital
(per month)
(i) Staff and
Labour Wages
| Sl. No. |
Designation |
Nos. |
Rate (Rs.) |
Amount (Rs.) |
| 1. |
Marketing Manager |
1 |
15000 |
15000 |
| 2. |
Mercandiser/Coordinators
|
1 |
12000 |
12000 |
| 3. |
Sales Officer |
1 |
10000 |
10000 |
| 4. |
Accountant/Cashier |
1 |
6000 |
6000 |
| 5. |
Computer operator |
1 |
4000 |
4000 |
| 6. |
Store-keeper |
1 |
5000 |
5000 |
| 7. |
Clerks/Typists |
1 |
3500 |
3500 |
| 8. |
Peons |
1 |
3000 |
3000 |
| 9. |
Watchman |
2 |
3000 |
6000 |
| |
Production Staff |
| 1. |
Production Manager |
1 |
15000 |
15000 |
| 2. |
Supervisors |
2 |
6000 |
12000 |
| 3. |
Skilled workers |
32 |
4000 |
128000 |
| 4. |
Pressing man |
8 |
4500 |
36000 |
| 5. |
Unskilled workers |
15 |
3000 |
45000 |
| |
Total
|
300500 |
| |
Perquisites @ 20%
|
60100 |
| |
G. Total
|
360600 |
(ii) Raw Material
| Sl. No. |
Description |
Qty. in Kgs |
Rate/ unit (Rs.) |
Amount (Rs.) |
| 1. |
Cotton yarn/ Acrylic
yarn |
6000 |
180 |
1080000 |
| 2. |
Nylon Yarn |
1500 |
300 |
450000 |
| 3. |
Elastic Yarn |
300 |
380 |
114000 |
| 4. |
Detergent for washing
|
LS |
|
5000 |
| 5. |
Packing material |
LS |
|
15000 |
| |
Total
|
1664000 |
| (iii) Utilities (per
month) |
(Rs.) |
| Electricity bill |
40000 |
| Water charges |
2000 |
| Fuel for generator |
10000 |
|
Total
|
52000 |
| (iv) |
Other Contingent
Expenses (per month) |
(Rs.) |
| (a) |
Postage/stationery |
3000 |
| (b) |
Repair and maintenance
|
28000 |
| (c) |
Transport/travelling
charges |
5000 |
| (d) |
Insurance |
3000 |
| (e) |
Telephone Bills |
5000 |
| (f) |
Miscellaneous expenses
|
5000 |
| |
Total
|
49000 |
| (v) Total Recurring
Expenses (per month) |
2125600 |
| (vi) Total Working Capital
for 2 months |
4251200 |
C. Total Capital Investment
| (i) |
Land Machinery and equipmen
t |
16609000 |
| (ii) |
Working capital for
2 months |
4251200 |
| |
Total
|
20860200 |
Machinery Utilisation
Capacity utilisation is considered as
75% of installed capacity. However, it can be improved when
the unit reaches its second year of operation. Maximum capacity
utilisation can be achieved in third year from the date on
which the production is started.
Financial Analysis
| (1) Cost of Production
(per year) |
(Rs.) |
| Recurring expenses |
25507200 |
| Depreciation on Building
@ 5 % |
116250 |
| Depreciation on machinery
@ 10% |
1278400 |
| Depreciation on office
furniture @ 20% |
10000 |
| Interest on total investment
@ 14% |
2920428 |
|
Total
|
29832278 |
(2) Turnover (per year) (Sales)
| Product |
Qty. |
Rate/Dz Pair (Rs.)
|
Amount (Rs.) |
| Plain Socks (Doz. pairs)
|
90000 |
198 |
17820000 |
| Terry Socks (Doz. pairs)
|
60000 |
276 |
16560000 |
|
Total
|
34380000 |
| (3) Net Profit (per
year) |
4547722 |
| (4) Net Profit Ratio
(Net profit/Turnover per year) |
13.23% |
| (5) Rate of Return on
Investment (Net Profit/Total Capital Investment) |
21.8% |
(6) Break-even
Point
| Fixed Cost |
(Rs.) |
| Depreciation |
1404650 |
| Interest on capital
investment |
2920428 |
| 40% of wages of staff
and labour |
1730880 |
| 40% of other expenses
|
220800 |
| Insurance |
36000 |
|
Total
|
6312758 |
| B.E.P. |
|
|
| |
|
FC×100 |
| |
= |
————— |
| |
|
FC+profit |
| |
|
|
| |
= |
58.13% |
Addresses of Machinery and Equipment
Suppliers
1. M/s. Vishit Synthetics (P) Ltd.
Saritaderahan, Opp. Jaihind
Press, Ashram Road,
Ahmedabad-380009.
2. M/s. Meghaylen Synthetics Pvt. Ltd.
10, Jasvillem, IIIrd Floor,
9, New Marine Lines,
Mumbai-400020.
3. M/s. Crompton Pvt. Ltd.
29, Chitalsar Nagpada, S.V. Road,
Thane-400607.
4. M/s. Suryalan Synthetic Inds. (P) Ltd.
216, Jolly Bhavan,
10, Sir V. Thackeray Marg.
Mumbai-400020.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|