Search
Technology

Track Suits

Product Code : 260399000
Quality and Standards : IS 4375:1975
Uploaded on : September 2007

Introduction

Track suit is the dress for sportsmen and sportswomen for track and field. Good quality track suits are made from cotton/nylon knitted fabric after cutting and stiching. In this project profile, it is proposed to manufacture this item from nylon/cotton interlock knitted fabric. Generally track suits are made from navy blue and maroon colours but these can also be made in any colour combination. The track suit is a two piece garment i.e. Top and Trouser. Top is collar half front open shirt having nylon zip for closing the front and trouser having elastic belt, nylon zip at the bottom portion of legs, white vertical stripes at the outsides of both legs. Top is also having white vertical stripes at sleeves.

The manufacture of track suit is simple and entrepreneurs having knowledge of cutting and stitching can easily set up this type of industry. The raw material and machinery required for the manufacture of track suit can be sourced indigenously.

Market Potential

Track suits are mainly used by the sports persons while they are playing in the field. This type of dress is also used by the ordinary persons when they go for walking and for some indoor games. The field of sport is emerging the world over, therefore the requirement of suitable dress for the purpose is very essential. Recent India's commitment to hosting commonwealth in Delhi also boost the market of track suits. As it is assumed that fever of sports will be there from 2008-2013 due hosting of commonwealth games on 2010. There has been good demand in domestic and export markets for this item.

Basis and Presumptions

This project is based on double shift basis with 300 working days in a year. Time period for achieving maximum capacity utilization is considered from 3rd year from the date on which production is started. Building is considered of its own. Costs of machinery and equipment/ materials indicated refer to particular make and approximately to those prevailing at the time of preparation of this project.

Cost of installation and electrification is taken @ 10% of cost of machinery and equipment. Non-refundable deposits, project report cost, trial production, security deposit with State Electricity Board are classified under pre-operative expenses.

Depreciation has been considered at 10% on plant and machinery, 20% on office furniture and fixtures and 25% on workshop accessories. Interest rate on capital loan has been taken @ 14% per annum. Amount of margin money required is 25% of total investment.

Implementation Schedule

Sl.No. Activity Period
1. Selection of site/working shed 1 month
2. Formation of company (ownership/partnership) 1 month
3. Preparation of feasibility report 1 month
4. Registration with Commissioner of Industries/DIC 1 month
5. Arrangement of finance (Term loan and working capital) 3 months
6. Procurement of machinery and equipment 1 month
7. Plant erection and electrification 2 weeks
8. Arrangement of raw material including packaging material 1 month
9. Recruitment of manpower 1 month
10. Miscellaneous works like power/water connection etc. 2 months

Note: Considering that some of the above activities may be overlapping, the project implementation will take a period of 6 months approximately for starting the production.

Technical Aspects
Process of Manufacture

Suitable and reliable supplier for cotton knitted fabric and nylon fabric are identified and procured from them. Both the fabrics are inspected by passing them through fabric inspection machine faults if any found in the fabric are removed. The inspected fabric is sent to cutting section where the fabric is spread on the cutting table for cutting into desired size of different pieces. These cut pieces are stitched to give final shape of track suits. Finally, the suits are charged into garment washing machine and treated in washing detergent for sometimes. After down loading the garments from washing machine, they are put into hydroextracting machine to remove excess water and dried in dryer tumbler to a required extent.

Finally, the suits are checked to find out any manufacturing defects and abnormal measurement. The garments after receiving from inspection are pressed to remove wrinkle marks developed by washing, hydroextracting and drying machines. Garments obtained from pressing section are folded and packed in the polythene bags for marketing.

Quality Control and Standards

No Indian standards are prevailing for track suits. The track suits are generally made as per the choice of customers. Care must be taken to purchase good quality cotton, nylon and other trimmings and embelishment materials in order to maintain quality of end products.

Production Capacity (per annum)

Product Quantity (Pcs.) Value (Rs.)
Track suits 550000 137500000
Total
550000 137500000

Motive Power

Total 35 HP is required to run the unit at full capacity. This is proposed to be met from State Electricity Board.

Pollution Control

Not required.

Energy Conservation

Energy can be conserved by proper house keeping and installing suitable motors.

Financial Aspects
A. Fixed Capital

Land and Building

(i) Land and Building
Land 1200sq.mt. @ Rs. 2000p.s.m. Amounting Rs.2400000
Building Area
Factory shed 600sq. mt.
Store (Raw material) 150sq. mt.
Store (Finished goods) 150sq. mt.
Office etc. 100 sq. mt.
Total Covered Area 1000 sq. mt.
Total Construction Cost @ Rs. 3000/sq.mt. 3000000
Total Investment in land and Building 5400000

(ii) Machinery and Equipments

Sl. No. Description Nos. Rate (Rs.) Amount (Rs.)
1. Fabric inspection machine 1 230000 230000
2. Motorised fabric cutting machine 1 120000 120000
3. Overlock stitching machine with motor 20 12000 240000
4. Flat lock stitching machine with motor 4 140000 560000
5. Sewing machine with motor 20 7000 140000
6. Rib cutting machine with motor 4 9000 36000
7. Garment washing machine 50 kg. capacity 2 180000 360000
8. Hydroextractor 25 kg. capacity 2 100000 200000
9. Drying tumbler 25 kg. capacity 1 180000 180000
10. Wash room trolleys fitted with ball bearing rollers 3 15000 45000
11. Electric iron 10 3000 30000
12. Workshop accessories LS 40000 40000
 
Total
2181000

(iii) Other Fixed Assets (Rs.)
(a) Erection and installation 218100
(b) Office furniture 80000
(c) Pre-operative expenses 40000
 
Total
338100
  Total Fixed Capital i+ii+iii 7919100

B. Working Capital (per month)

(i) Staff and Labour Wages

Sl. No. Description Nos. Rate (Rs.) Amount (Rs.)
1. Manager 1 17000 17000
2. Sales Officer 2 12000 24000
3. Clerk/Typist 1 6000 6000
4. Peon 2 5000 10000
5. Watchman 2 4000 8000
  Production Staff
1. Cutting master 1 12000 12000
2. Supervisor 1 7000 7000
3. Skilled workers 4 6000 24000
4. Tailors 51 6000 306000
5. Pressman 10 5000 50000
6. Helpers 7 6000 42000
 
Total
506000
  Prequisites @ 20% 101200
 
G. Total
607200

(ii) Raw Material

Sl. No. Description Unit Qty. Rate/ Unit Amount (Rs.)
1. Cotton fabric Kgs. 39600 150 5940000
2. Nylon fabric in different colour Kgs. 10000 290 2900000
3. Embroidery charges   LS   80000
4. Sewing thread @ Rs. 2/pc. Pcs. 46000 2 92000
5. Zip (synthetic)   23000 15 345000
6. Button, elastic tape etc.   LS   120000
7. Packing material @ Rs. 2/pc.   46000 3 138000
8. Washing detergent LS     10000
 
Total
9625000

(iii) Utilities (Rs.)
Electricity BillWater charges 40000
Total
40000

(iv) Other Contingent Expenses (Rs.)
(b) Postage/stationery 5000
(c) Repair and maintenance 40000
(d) Transport/travelling charges 10000
(e) Insurance 800
(f) Telephone Bills 5000
(g) Miscellaneous expenses 10000
 
Total
70800

(v) Total Recurring Expenses (per month) 10343000
(vi) Total Working Capital for 2 months 20686000

C. Total Capital Investment

(i) Machinery and equipment 7919100
(ii) Working capital for 2 months 20686000
Total
28605100

Machinery Utilisation

Capacity utilisation is considered as 75% of installed capacity.

Financial Analysis

(1) Cost of Production (per year) (Rs.)
Recurring expenses 124116000
Depreciation on Building @ 5 % 270000
Depreciation on machinery @ 10% 214100
Depreciation on office furniture and workshop accessories @ 20% 24000
Interest on total investment @ 14% 4004714
Total
128628814

(2) Turnover (per year)

Product Qty. (Pcs.) Rate/Pc. Amount (Rs.)
Track suits of different sizes 550000 250 137500000

(3) Net Profit (per year 8871186
(4) Net Profit Ratio (Net profit/Turnover per year) 6.45
(5) Rate of Return on Investment (Net Profit/Total Capital Investment) 31.01

(6) Break-even Point

Fixed Cost (Rs.)
Depreciation 508100
Interest on capital investment 4004714
40% of wages of staff and labour 2914560
40% of other contingent expenses 336000
Insurance 9600
Total
7772974

B.E.P.    
    FC × 100
  = —————
    FC + profit
     
  = 46.7

Addresses of Machinery and Equipment Suppliers

1. M/s. Bharat Machinery Works
44, Industrial Area-A,
Ludhiana.

2. M/s. Moonlight Knitting Machinery Works
Vishvakarma Colony,
Ludhiana.

3. M/s. S.T.M. Knitting Machinery Works
Near Savitry Complex,
G.T. Road,
Ludhiana.

4. M/s. Punjab Machinery Works
Vishvakarma Chowk,
Near Fire Brigade,
Ludhiana.

5. M/s. Sagaritans Agency Divn.
46-A, Rafi Ahmed Kidwai Road,
Kolkata-16.

6. M/s. Bengal Hosiery Machinery
Concern
361/B, Rabindra Sarani,
Kolkata.

7. M/s. Swarup Mechanical Works
Overlock Building,
Overlock Road,
Ludhiana-141003.

8. M/s. Rajan Hosiery Industries
21-B, New Qutab Road,
Near Sadar Bazar,
Delhi-6.

Raw Material Suppliers

1. M/s. Mahavir Spinning and General Mills
Hoshiarpur (Punjab).

2. M/s. Adinath Textiles Ltd.
Registered Office,
Village: Bholapur,
P.O. Sahibana,
Chandigarh Road, Ludhiana.

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>>