Project Profile
- BICYCLE CRACK FORGING
(A) INTRODUCTION:
Cranks are
used in chain wheel and crank set assembly of Bicycle. A set
of two cranks i.e. R.H. and L.H. is required for a chain wheel
set. Cranks are forged pieces made out of mild steel. Cranks
are required by Chain wheel and crank set manufacturers. They
in turn supply the set assembly to OE manufacturers as well
as in the replacement market.
(B) MARKET:
Bicycle
industry is growing fastly with rising demand from domestic
and exports market. Bi-cycle and rickshaw has remained a popular
mode of transport in India for local traveling. Though with
increasing urbanisation, motorcycle and scooter are becoming
more popular still bicycle has maintained its position as
a popular vehicle among lower income groups. Also with cycling
becoming popular as fun and sport activity among youngsters
and with increasing health consciousness the demand for racing
as well as exercising bicycles is increasing day by day. The
production of bicycles in India has increased from 5 million
plus in 1986 to 11 million plus in the year 2000. India exporting
around 2 million bicycles annually. The total world production
of cycles in the year 2000 was reported to be 101 Million.
As the chain wheel and crank is required as OE and spare part,
therefore there is good market potential for crank forgings.
(C) BASIS AND PRESUMPTIONS:
1. |
Efficiency & working hours considered
for full capacity utilisation. |
: |
8 Hrs. on Single Shift
work basis at 75% Efficiency (25 working days a month). |
2. |
Time period for achieving full/ envisaged capacity utilisation |
: |
10 to 11 Months |
3. |
Labour wages |
: |
Skilled Worker @ |
Rs. 100/- Per day |
Semi Skilled worker @ |
Rs. 80/- Per day |
Unskilled worker @ |
Rs. 60/- per day |
4. |
Interest rates for fixed capital |
: |
12 % |
5. |
Interest rates for working capital |
: |
12 % |
6. |
Pay back period of the project |
: |
About 6 to7 years at
80% operating efficiency |
(D) IMPLEMENTATION SCHEDULE
Task |
Months |
1. |
2. |
3. |
4. |
5. |
6. |
7. |
8. |
9. |
10. |
11. |
12 |
Preparation of Project Report/ Business
Plan |
X |
|
|
|
|
|
|
|
|
|
|
|
| SSI Registration (Provisional) |
X |
|
|
|
|
|
|
|
|
|
|
|
| Selection of site |
X |
|
|
|
|
|
|
|
|
|
|
|
Statutory clearances/ licenses |
|
|
|
|
|
|
|
|
|
|
|
|
Submission of Term/ Working capital
loan applications |
|
X |
|
|
|
|
|
|
|
|
|
|
Loan Sanction |
|
|
X |
X |
X |
|
|
|
|
|
|
|
Negotiations & securing possession
of land/ |
|
X |
X |
|
|
|
|
|
|
|
|
|
Tie up for supply of utilities (power,
water etc.) |
|
|
X |
X |
|
|
|
|
|
|
|
|
Construction of building |
|
|
X |
X |
X |
X |
|
|
|
|
|
|
Placing orders for Machinery |
|
|
|
|
|
X |
X |
|
|
|
|
|
Receipt & Installation of Machinery |
|
|
|
|
|
|
X |
X |
|
|
|
|
Recruitment of key manpower/ labour |
|
X |
|
|
|
X |
|
X |
|
|
|
|
Procurement of Raw materials &
Trial production |
|
|
|
|
|
|
|
X |
X |
|
|
|
Commencement of commercial production |
|
|
|
|
|
|
|
|
X |
X |
|
|
(E) TECHNICAL ASPECTS:
(1) Production Details & Process of Manufacture:
Bicycle
forgings are generally made out of M.S. Round Bar conforming
to IS: 1875 Grade-I. However, these are also made out of High
tensile steel materials for export market. The round bars
are cut to the required length. On a power press. To make
them suitable to feed in the reheating furnace. After proper
heating, these are stamped forge on drop Forge Hammer. Then
these forged pieces are trimmed off on power press. The operation
of normalising is carried out in oil-fired furnace, particularly
for high tensile material for improving mach inability. Finally
the forgings are subjected to grinding to remove the sharp
edges and these are ready for dispatch.
(2) Quality Specifications:
BIS has
laid down specification No, IS 1281: 1996 on Bicycle cranks
and chain wheel.
IS 1875:1992
specifies the suitable Raw Material for Forging.
The quality
should be maintained conforming to the relevant standards.
(3) Production capacity envisaged per annum:
(a)
Quantity : 432000 Pairs. (Annual)
(b)
Value : Rs
(4) Approximate Motive Power requirement:-------
68 KWH
(F) FINANCIAL ASPECTS:
I.) Fixed Capital:
i) Land
& Building:------Total covered area above 200 Sq. meters
is required for the project, sufficient open space should
also be available for storing raw materials.
On rental basis @ Rs. 10000 per month
ii) Machinery
& Equipment:
SI.No. |
Description |
HP |
Qty. |
Price(Rs.) |
1. |
Power Press 75 tons capacity, Piller type C.I. body,
complete with electrical |
5 |
1 |
105000 |
2. |
Belt drop Forging Hammer 1 ton capacity complete with
electrical |
50 |
1 |
1500000 |
3. |
Box type oil fired Furnace complete with blower &
electrical motor etc. |
15 |
1 |
150000 |
4. |
Power press 100 ton cap. Piller type C.I. Body complete
with electrical |
10 |
1 |
160000 |
5. |
Double ended Grinder, motorised 250 mm. wheel dia. |
6 |
3 |
42000 |
6. |
Hardness Testing Machine (Brinell) 3000 Kg. cap. |
-- |
1 |
28000 |
7. |
Oil storage Tank complete with oil pumping system, motor
etc. capacity 15 KL |
2 |
1 |
55000 |
8. |
Forging Dies |
|
L.S. |
150000 |
9. |
Tools & equipments |
|
L.S. |
30000 |
10. |
Electrification & Installation Charge @ Approx.
10% of the Machine & equipment cost |
|
L.S. |
198500 |
11. |
Furniture & office equipment |
|
|
50000 |
|
Sub-total |
|
|
2468500 |
iii) Pre-operative
Expenses --------------Rs. 25000
Total Fixed Assets (ii+iii) : -------------Rs. 2493500
II ) Working Capital (PM) :
(i) Personnel
SI.No. |
Designation |
Nos. |
Salary (Rs.) |
Total (Rs.) |
1. |
Manager |
1 |
10,000 |
10,000 |
2. |
Supervisor / Foreman |
1 |
7,000 |
7,000 |
3. |
Skilled Worker |
4 |
2,500 |
10,000 |
4. |
Semi-skilled worker |
2 |
2,000 |
4,000 |
5. |
Un-skilled worker |
5 |
1,500 |
7,500 |
6. |
Watchman |
1 |
1,500 |
1,500 |
7. |
Peon |
1 |
1,500 |
1,500 |
8. |
Clerck cum typist |
1 |
1,800 |
1,800 |
9. |
Accountant |
Part-time |
800 |
800 |
|
Sub-total |
|
|
44,100 |
| |
Perks @15% |
|
|
6,615 |
| |
Total |
|
|
50,715 |
Say = Rs. 50700
(ii) Raw
Materials requirement (PM)
SI.No. |
Particulars |
Qty |
Rate |
Value |
1. |
M.S. Bar 25 to 32 mm dia. |
36 T |
22,000 |
792000 |
2. |
Furnace Oil |
6,300 Liters |
20 |
126000 |
|
Total |
|
|
918000 |
(iii) Utilities
(PM)
SI.No. |
Particulars |
Amount (Rs.) |
1. |
Power 68 KWH @ Rs4.50at PLF 0.8 |
35,000 |
2. |
Water |
700 |
|
Total |
35,700 |
(iv) Other
Expenses (PM)
SI.No. |
Particulars |
Amount (Rs.) |
1. |
Rent |
10,000 |
2. |
Postage & Stationery |
1,000 |
3. |
Telephone |
1,500 |
4. |
Consumable stores, oils & lubricants |
25,000 |
5. |
Repair and maintenance |
5,000 |
6. |
Transport charges |
6,000 |
7. |
Advertisement & Publicity |
2,000 |
8. |
Insurance |
2,000 |
9. |
Sales Expenses |
2,000 |
10. |
Miscellaneous Expenses |
1,000 |
|
Total |
55,500 |
(v) Total
Recurring Expenditure (PM) : Rs. 1059900
(vi) Total
Working Capital (on 3 months basis) : Rs. 3179700
III) Total Capital Investment :
(i) Fixed
Capital______________________Rs. 2493500
(ii) Working
Capital ___________________Rs. 3179700
(G) MACHINERY UTILISATION:
Since Machinery
is general-purpose close die forging facility, therefore,
in case there is need, any other forging item can be made
with the same set-up.
(H) FINANCIAL ANALYSIS:
1. Cost
of Production (per year) --------------------------(Rs.)
a)
Total recurring cost per year-------------------------- 12718800
b)
Depreciation on machinery @ 10%------------------- 205850
c)
Depreciation on Furnace @ 30% ---------------------45000
d)
Depreciation on Tanks & office eqpt. @ 20% --------10500
e)
Depreciation on Tooling @ 25% ----------------------7500
f)
Interest on capital investment @ 12%----------------- 680800
---------------------------------------------------------------------13668450
Say
= 13668500
1. Cost of Production (per year) (Rs.)
a) Total
recurring cost per year -----------------------12718800
b) Depreciation
on machinery @ 10% ----------------205850
c) Depreciation
on Furnace @ 30% ------------------45000
d) Depreciation
on Tanks & office eqpt. @ 20% -----10500
e) Depreciation
on Tooling @ 25%------------------- 7500
f) Interest
on capital investment @ 12%-------------- 680800
------------------------------------------------------------------------------13668450
Say
= 13668500
2. Turn Over (per year):
| Item |
Qty |
Rate (Rs.) |
Value (Rs.) |
| a) Crank forging |
432000 Pairs |
34per pair |
14688000 |
| b) Scrap |
48 MT |
1200 |
576000 |
Total |
15264000 |
3. Net Profit Ratio (per year) H2-H1 = 1595500
4. Net Profit Ratio = 10.45 %
5. Rate of Return = 28 %
6. Break –even point (%age of total production
envisaged)
(i) |
Fixed Cost (FC) |
|
Rs. |
|
(a) |
Deprecations on machines, equipments, tools and office
equipments |
268850 |
|
(b) |
Depreciation on building |
00000 |
|
(c) |
Interest on capital investment @ 12% |
680800 |
|
(d) |
Insurance |
24,000 |
|
(e) |
40 % of salaries & wages |
243360 |
|
(f) |
40 % of other expenses |
208800 |
|
|
Total |
1156960 |
Say = Rs. 115700
(ii) Net Profit per years (as at sr. No. H-3)---------------------------------------------------
Rs. 1595500
B.E.P. = FC X 100 / FC+Profit
=
42 %
(I) ADDITIONAL INFORMATION: NIL
(J) ADDRESSES OF MACHINERY & EQUIPMENT SUPPLIERS:
Power Press: -
M/s Mankoo
Machine tools
678, Industrial
area –B
Ludhiana
M/s Amar
Engg.& Fabricators;
Plot No. 5,
Sectior 24; FAridabad.
M/s Prem Engg.
Works; 22,
Okhla Indl Estate;New Delhi-110020.
All types of Machine Tools:-
M/s Batliboi
and Co..
G T Road,
Millerganj,
Ludhiana
Oil Fired Furnaces:-
M/s Channy
Oil Furnaces,
Janta Nagar,
Indl area-B,
Ludhiana
Drop Forge Hammer:-
M/s Niranjan
Singh, Kartar sing,
Link Road,
Indl. Area-A
Ludhiana
(K) ADDRESSES OF RAW MATERIALS SUPPLIERS:
Available from local market/ Mandi Gobindgarh (Pb.). Mujaffarnagar(UP),
Raipur (MP), Sihor, Bhavnagar (Gujarat)
|