Mosquito Net

Home » Technology » Project Profiles » Textile » Mosquito Net
Product Code 266201008
Quality and Standards IS 14953: 2001
Uploaded on August 2007


The product name itself is a more essential item for every human living. People are becoming more conscious about their health and hygiene. The Mosquito Net used to protect from mosquito at night during sleep. Now-adays people are using Nylon Net due to more durability, easy to wash and better air circulation that of Cotton Net.

All the machineries and raw materials are available locally from local traders.

Market Potential

The Mosquito net is an essential item used all over the country to have protection from mosquitoes, therefore the market of the item exists through out the year. It protects human bodies from the mosquito biting while sleeping. As other precautions in practice like Mosquito Repellent Mats, Ointment and coils have various side effects, people prefer the use of Mosquito Nets therefore the demand is increasing day by day and will increase further more due to increase of population and awareness towards mosquito biting and diseases related therefore. The product has a very good demand in defence stablishments too and CSD canteens are the bulk purchasers of the product through rate contracts.

Basis and Presumptions

The machinery and equipments are of a particular make available locally.

The cost indicated against the raw materials and other expenses are on the basis of local market and demand.

Technical Aspects

Process of Manufacture

The process of manufacture of Nylon Mosquito Net is very simple. A piece of Net cut in rectangle size as per required size. The required rectangle size Net along with Cotton Tape is spread on sewing Machine and stitch from one corner to the end.

Quality Control and Standards

As per IS 14953:2001.

Production Capacity (per annum)

Quantity : 144000 Nos.
Value : Rs.

Financial Aspects

Fixed Capital

Land and Building
Land @ Rs. 3000p.s.m. Amounting Rs 600000.00
Building Area
Factory shed 100 sq. mt.
Store (Raw material) 25 sq. mt.
Store (Finished goods) 50 sq. mt.
Office etc. 25 sq. mt.
Total Covered Area 100 sq. mt.
Total Construction Cost @ Rs. 4000/ 400000.00
Total Investment in land and Building 1000000.00

Machinery and Equipments


Rate (Rs.)

Amount (Rs.)

Sewing Machine 103K complete set with all fittings 10 Nos.
@ 8000
Scissor Scale Tape etc. L.S. 2200
Furniture and Fixture etc. L.S. 40000
Total 122200

Other Fixed Assets


Erection and installation 312500
Office furniture 50000
Pre-operative expenses 30000
Total 392500
Total Fixed Capital 4517500

Working Capital (per month)

Salary and Wages




Manager-Cum-Supervisor 2 8000 8000
Master Cutter 2 7000 14000
Skilled Workers 16 4200 67200
Un-Skilled Workers 3 3000 9000
Total 106200
Add. perquisites @20%     21240
G. Total 127440

Raw Material

Raw Material

Qty. (mts.)

Amount (Rs.)

Nylon Net 116400 Mtrs. @ Rs. 25 2910000
Cotton tape, sewing thread, lining cloth etc. L.S. 95000
Packing Material etc. L.S. 22000
Total 3027000




Electricity and Water Charges LS 20000

Other Contingent Expenses (per month)


Travelling delivery, transports etc. 4000.00
Stamp and Postage 1000.00
Stationery, Printing etc. 2000.00
Repair and Maintenance 1000.00
Miscellaneous 1500.00
Total 9500

Total Recurring Expenses (per month)


Raw Material 3027000
Salary and Wages 127440
Utilities 20000
Other Contingent Expenses 9500
Total 1000.00

Working Capital (for 2 months) 6367880

Total Capital Investment

Fixed Capital 1122200
Working Capital 6367880
Total 7490080

Financial Analysis

Cost of Production (per annum)


Total Recurring Cost Total Recurring Cost 38207280
Depreciation @ 10% on Plant & Machinery 12220
Depreciation on Building @ 5 % 50000
Interest on Total Capital Investment @ 13% 973710.4
Total 39243210.4

Turnover (per year) (Sales)

Sales Proceeds (per annum)


Nylon Mosquito Net 144,000 Nos. @ 290 41760000

Profitability (per annum)


Annual Profit before Tax 2516789.6
Percentage of profit on sales 6.03
Percentage of profit in investment 33.6

Break-even Point

Fixed Cost


Depreciation on Building @ 5 % 50000
40% of Salaries 611712
40% of Utilities 96000
40% of other contingent expenses 45600
Depreciation of Machinery @ 10% 8220
Depreciation of furniture and other fixed assets @ 20% 8000
Total 1793242.4

B.E.P. Fixed Cost × 100
Fixed Cost + Profit
= 41.61%

Addresses of Machinery Manufacturers

  • M/s. Paras Special Machine Co.
    Madhopur Kucha No. 7,
    Rohan Road,
  • M/s. Vijay Sewing Pvt. Ltd.
    17-D, Everest House,
    46-C, Chowringhee Road,
  • M/s. Industrial Machines Pvt. Ltd.
    1/23 B, Asaf Ali Road,
    New Delhi-110002.
  • M/s. Apparel and Leather Techniques Pvt. Ltd.
    Sarjapur Road,
    Near Bellaandur gate,
  • M/s. Industrial Sewing Systems
    30, Ramakrishna Street,
    North Usman Road,
    T. Nagar,

Raw Material Suppliers

  • M/s. S.K. knitfab (P) Ltd.
    26-P.K. Tagore Street,
  • M/s. Shakti Hosiery Works
    B-56, Lawrence Road Industrial
    Area, Delhi-110035
  • M/s. The Kothari Fabs
    1-Mahaveer Colony,
    Valipalayam Main Road,

For further information please contact

Information Manager
TIMEIS Project