Product: HERBAL HAIR OIL

Product Code: (Based on NIC -2004) for Hair Oil: 24247

Product Code: (Based on ASICC -2000) for Hair Oil: 36211

Production Capacity:
Hair Oil : 6,00,000 Bottles (100 ml) @ 25/- =

Rs.1,50,00,000/-

Month & Year of Preparation : April 2010

Prepared by:
Chemical Division
Branch MSME Development Institute
New Colony, RAAGADA-765001 (Odisha)
Phone/Fax: 06856-222268
Email: brdcdi-raya@dcmsme.gov.in

PROJECT PROFILE ON
HERBAL HAIR OIL

INTRODUCTION:
This Project Profile has been prepared aiming at
production of perfumed Hair Oil establishing a small scale unit. Hair
enhances the appearance & personality and thus needs proper care. Hair oil
is essentially used to protect hair from early falling and/or premature
discolouring to gray. Moreover, application of proper oil helps to add luster
to the hair, retaining them soft and flowing, prevent premature hair falling,
keep the brain cool etc. The oil should be non-sticky, addition of perfume
improves the fragrance and freshness and enhances the popularity.
MARKET POTENTIAL:
Hair oil is a mostly common commodity
used every where. The demand of perfume hair oil is visible from rural area
to cosmopolitan cities. The ladies used it for both its functional purpose as
well as a beauty care commodity. The demand is increasing at par with the
awareness of hair care, advertisement messages in different media, satellite
TV channels and enhancement of purchasing power of the individuals. At
the same time Hair oil is having export worthyness too. The Indian market
for hair care is estimated more than Rs.1000 crores and perfumed hair oil is
an important part of it.
BASIS AND PRESUMPTION:
1. Working hours.
: Single shift or 8 hours, for 300 working days in a
year.
2. Capacity Utilisation : 60% during 1st year
75% in 2nd year
90% in 3rd year and onwards.
3. Salary and wages
: Monthly basis.
4. Margin charges
: 35% of total capital investment.
5. Interest charges
: 14% has been calculated on total capital
investment
Considering the opportunity cost of margin
money.
6. Power tariff
: Rs.4.50 per unit.
IMPLEMENTATION SCHEDULE

The project is estimated to commence production within one year from the
conception of the project. The delivery of the machinery is expected within 3
months from the placement of orders. The time taken for preparation of the
project report is 2 months. The loan formalities will take about 6 months and
one month will be taken for installation and erection of machinery.
TECHNICAL ASPECTS:
Manufacturing Process:
The hair oil is produced from either one oil or a combination of
oils. In this project it is suggested to combine olive oil, sunflower oil and
coconut oil. Further to this, Amla extract has been added as an ayurvedic
value and perfume is mixed to get the scented effect.
First of all, the herbal extracts like Amla extracts, Makka,
Bramhi, Nilaka, Mehandi, Badam, Bidda with 6-8 times of water are boiled
in a S.S.Vessle for about 1-2 hours, then the liquid extract is filtered. The oil
ingredients as per recipe are added together then with herbal extracts and
boiled under constant stirring and control temperature. The boiling
procedure is continued till the evaporation of total water content in the stove.
The oil stove is then cooled and filtered through cotton cloth and
left for overnight. Next morning, perfume is added with slow and
continuous stirring and kept for about 8-10 hours for maturation. Then the
oil is filled into pet bottles and sealed.
All the oils are added together and heat at 300C then other
ingredients are added into the mixing tank. Stirring is done for about 30
minutes. Then the stock is filtered and filled in the bottles and sealed.
Quality Control and Standards:
The quality of these products are maintained as per BIS
specification vide IS 7123 1984.
PRODUCTION CAPACITY

: Hair Oil 6,00,000 ltrs. Of 100 ml packs.

MOTIVE POWER REQUIREMENT : About 60 hp

POLLUTION CONTROL
: This unit does not produce any toxic

pollutants.
FINANCIAL ASPECT:
I)
Land and Building
Built up Area on rent for 1000 sq. ft. @ Rs.10/- =
per month.
II)
Sl.
No.
01.
02.
03.
04.
05.

Machinery & Equipment:

Name of Machine
Heating Apparatus
S.S. Jacketed manufacturing tank
with stirrer
Transfer pump
Bottle Filling machine
Errection & Electrification

Qnty.
2
1
1
1

Other Fixed Assets:

1. Tools and equipment

2. Working Table Furniture and fixtures

3. Testing Equipments

4. Office Equipments

5. Stand by D.G. set 50 KVA

Total:

IV)

Price

Value
(Rs.)
5,000
10,000
60,000 1,20,000
20,000
40,000
50,000

TOTAL

III)

Rs.10,000/-

Total Plant and Machinery

and other fixed Assets(II + III)

20,000
40,000
50,000
2,40,000

40,000
50,000
40,000
50,000
--------1,80,000

4,20,000

V)

Preliminary Expenses

VI)

Total Fixed Capital Requirement : (I + IV + V)=4,50,000

VII)
Raw material (PM)
Sl.
Particulars
No.
01. Olive Oil

Ind/
Unit
Imp
Ind. Ltrs.

30,000

Qnty.

Price Amount
(Rs.)
(Rs.)
500
400 1,00,000

02.
03.
04.
05.
06.
07.
08.

Veg. Oil
Ind Ltrs.
4250
60 2,55,000
CoconutOil
Ind. Ltrs.
250
100
25,000
Perfume
Ind
25 1,000
25,000
Colour cosmetics
Ind.
0.01
100
1
Amla Extract
Ind.
250 1,200 3,00,000
Packing material (bottle Ind.
50,000
3 1,50,000
100 ml)
Packaging
Ind.
L.S.
1,25,000
TOTAL:
9,55,000
Production Supervisor cum chemist 1 no. @ 6000/Skilled Worker
3 nos. @ 3,000/Semi-Skilled worker
4 nos. @ 2,500/Unskilled worker
3 nos. @ 2,000/Assistant cum store keeper
1 no. @ 3,000/Security/ Watchman
2 nos. @ 2,000/Expected pay bill per month
Add 20% perquisites
Total:

6,000/9,000/10,000/6,000/3,000/4,000/32,000/6,000/38,000/-

VIII) Utilities
Electricity 2000 units @ Rs. 4.50
IX)

9,000/-

Other Expenses (pm)

i.
ii.
iii.
iv.
v.
vi.
vii.
viii.
ix.

Rent
Repairs & maintenance
Other consumable stores
Insurance
Travelling expenses
Telephone/Fax/Telegram exp.
Printing & Stationery
Publicity and advertisement
Other expenses

Total:

X)

10,000/3,000/2,000/1,000/5,000/2,000/1,000/5,000/2,000/31,000/-

TOTAL RECURRING EXPENSES PER MONTH: 10, 33,000/-

XI)

WORKING CAPITAL REQUIREMENT:

3 months recurring expenses

30, 99,000/Rs.31, 00,000/-

Say
XII) TOTAL CAPITAL INVESTMENT:
I) Fixed Capital
II) Working Capital for 3 months

Rs. 4, 50,000/Rs.31,00,000/Total: Rs.35, 50,000/-

XIII) COST OF PRODUCTION (PER ANNUM):

1. Recurring expenditure per annum
1, 24, 00,000/2. Depreciation on Plant & M/c @ 10%
24,000/Tools & Equip. @ 25%
20,000/Furniture and fix. @ 20%
64,000/3. Interest on total capital investment @ 14%
4,97,000/Total: 1, 29, 61,000/XIV) EXPECTED SALES (PER ANNUM):
Hair Oil : 6,00,000 Bottles (100 ml) @ 25/- =
Rs.1,50,00,000/XV) PROFIT : Net Sales Cost of Production =

Rs. 20, 39,000/-

XVI) PERCENTAGE OF PROFIT (ON NET SALES)

13.59%

XVII) RATE OF RETURN:

57.44%

XVIII)

BREAK EVEN POINT:

Total fixed cost (per annum):

1. Rent

Rs. 1, 20,000/2. Insurance

Rs. 12,000/3. Depreciationk on tools, equipment & furniture Rs. 64,000/4. Interest

Rs. 4, 97,000/5. 40% of salary & wages

Rs. 1, 82,000/6. 40% of other contingent expenses

(excluding rent & insurance)

Rs. 1, 39,000/Total
Rs.10, 14,000/XIX) Break-Even-Point(%) = Fixed Cost x 100

Fixed Cost + Profit

= 33.21%

LIST OF MACHINERY SUPPLIERS

BALL MILLS
1.
2.
3.

HSP Engineering Company, C-179/1, Bulandshahar Road, Site No.1.

Ghaziabad (UP).
New Lahore Welding & Engineering Works, B 75, Mayapuri
Industrial Area, Phase-1, New Delhi 110 064.
Mechamico Manufacturing Engineers, 15,Okhla Industrial Estate,
Phase III, New Delhi 110 020.

BOTTLE FILLING, SEALING AND WASHING MACHINE

1.
2.
3.

Amar Mechanical Engineers, 6, Industrial Area, N 17, Faridabad 1.

Amar Enterprisers (India), F11, DSIDC Industrial Complex, Rohtak
Road, Nanglol, Delhi 110 041.
Bottling Machinery Company of India, B-280, Okhla Industrial Area,
Phase-1, New Delhi 110 020.

BOTTLE WASHING AND DRYING MACHINES

1.
2.
3.
4.

Amstrong Smith Limited, 106, Armenian Street, Madras -1.

Kiv Group Industries, Sunmill Compound, Lower Parel, Mumbai
400 013.
Kripson and Company (I), Ranade Road, Mumbai 400 028.
Larson and Toubro Limited, L & T House, N. Morarji Marg, Balladr
Estate, Mumbai 400 001.

CAP SCREWING MACHINES

1.
2.

Amstrong Smith Limited, 106, Armenian Street, Madras 1.

Kiv Group Industries, Sunmill Compound, Lower Parel, Mumbai
400 013.

3.

Rank and Company, A-95/2A, Wazirpur Industrial Estate, Delhi 110

052.

BOTTLE FILLING MACHINES

1.
2.
3.
4.

J.T. Jagtiani, Ntional House, 6-Tulloch Road, Apollo Bunder,

Mumbai 400 039.
Kiv Group Industries, Sunmill Compound, Lower Parel, Mumbai
400 013.
Kripson and Company (I), Ranade Road, Mumbai 400 028.
Rank and Company, A-95/2A, Wazirpur Industrial Estate, Delhi 110
052.

COLLAPSIBLE TUBE FILLING MACHINES

1.
2.

Larson and Toubro Limited, L & T House, N. Morarji Marg, Balladr

Estate, Mumbai 400 001.
Rank and Company, A-95/2A, Wazirpur Industrial Estate, Delhi 110
052.

EMULSIFIERS AND STIRRERS

1.
2.
3.
4.

J.T. Jagtiani, Ntional House, 6-Tulloch Road, Apollo Bunder,

Mumbai 400 039.
Chemida (India), Maganlal Nagar, 347, Grant Road, Mumbai 400
007.
Frederick Herbert, No. 10, 2nd Pasta Lane, Colaba, Mumbai 400
005.
Gladwyn & Co., 251, Naoroji Road, Fort, Mumbai 400 001.

FILTER PRESSES
1.
2.
3.
4.

Basp Industries, G.P. Industrial Area Complex, Thane.

Dashmesh Industries (India), WZ-470, M.S. Block, Hari Nagar,
New Delhi 110 064.
H.S. Engineering Works, 16/17, Singh Sabha, Guruduara, New Delhi
110 015.
R.P. Engineering Company, 7/8, Gali No.7, Anand Parbat, New Delhi
110 005.

GLASS BOTTLES CONTAINERS

1.
2.

Sun India Printing,B-193, Okhla Industrial Area, Phase-1, New Delhi110 020.
Universal Glasses, Plot No.17, Site No.IV, Industrial Area,
Sahibabad, Ghaziabad.

GRINDING MACHINES
1.
2.
3.
4.

Hindustan Metal Works, 17-B, Bhayandar Udyog Nagar, 9-Goddeo

Road, Bhayandar, Thane.
Yesco (India) Engineering Co., 21-A, Naraina Indl. Area, Phase-II,
New Delhi 110 028.
Water Well Engineers, 20/76, S. Bhagatsingh Road, Mumbai.
Tirupati Industries, 8, Nand Deep Indl. Estate, Kondivitta Road,
Mumbai
400 059.

LABEL GUMMING AND APPLYING MACHINES

1.

J.T. Jagtiani, Ntional House, 6-Tulloch Road, Apollo Bunder,

Mumbai 400 039.

MARKING AND PRINTING MACHINES

1.

Modern Industries, Factory Plot No.98, Sector No.24, Faridabad 5.

MIXERS (PLANETARY
MACHINERY
1.
2.
3.

MIXER)

AND

OTHER

CHEMICAL

Chemida (India), Maganlal Nagar, 347, Grant Road, Mumbai 400

007.
Process Machinery and Equipments, 144, Ashutosh Mukerjee Road,
Flat No.7, Kolkata 25.
Frederick Herbert, No.10, 2nd Pasta Lane, Colaba, Mumbai 400 005.

PASTE FILLING AND CRUMPING MACHINES

1.

Mather and Platt Limited, Hamilton House, 8, Graham Road, Ballard

Estate, Mumbai 400 001.

POWER FILLING MACHINES

1.
2.
3.
4.

Chemida (India), Maganlal Nagar, 347, Grant Road, Mumbai 400

007.
Macneill and Barry Limited, 2, Fairlie Place, Kolkat 1.
Gladwyn & Company, 251, Naoroji Road, Fort, Mumbai 400 001.
Frederick Herbert, No.10, 2nd Pasta Lane, Colaba, Mumbai 400 005.

PULVERISING MACHINES
1.
2.
3.

Batliboi Private Limited, Silver Jubilee Park Road, Bangalore 2.

Chemida (India), Maganlal Nagar, 347, Grant Road, Mumbai 400
007.
Mechanico, 15, Okhla Industrial Estate, New Delhi 110 020.

RIBBON BLENDERS
1.
2.
3.

Chemida (India), Maganlal Nagar, 347, Grant Road, Mumbai 400

007.
Macneill and Barry Limited, 2, Fairlie Place, Kolkat 1.
Crush Machinery Manufacturers, 3rd Floor, 361, Dr. D.N. Road, Fort,
Mumbai 400 001.

SCIENTIFIC APPARATUS AND LAB EQUIPMENT

1.
2.
3.

J.T. Jagtiani, Ntional House, 6-Tulloch Road, Apollo Bunder,

Mumbai 400 039.
Toshniwal Brothers Private Limited, 198, Jamshedji Tata Road,
Mumbai 400 001.
Valcun-Lavel Limited, Mustafa Building, 7-A, Sir P.M. Road,
Mumbai 400 001.

LIST OF MACHINERY SUPPLIERS AND PRODUCTION OF

COSMETIC PRODUCTS
1.
2.

Mamko Machine Fabricators Pvt. Ltd., 105, Heera Panna Indl. Estate,
Goregaon (E), Mumbai 400 063.
Square Pharma Machineries, Unit No.33, Arihant Indl. Estate,Behind
Ansa Estate, Off. Saki Vihar Road, Mumbai 400 072.
LIST OF RAW MATERIAL SUPPLIERS AND PRODUCTION OF
COSMETIC PRODUCTS
1. Galaxy surfactants Limited, C-49/2, TTC Indl. Area, Pawane, Navi
Mumbai 400 703.
2. Chemhouse Marketing, 42, 1st Floor, Asiatic Commercial Arcade,
Vartak Nagar, Pokhran Road, Thane (W) 400 606.
3. International Flavours and Fragrances (I) Ltd., Delphi 501-503, C
Wing, Hiranandani Business Park, Powal, Mumbai 400 076.
4. Yasham Bio-Science, 3B Nityanand Sadan, Bharadawadi, Andheri
(W), Mumbai 400 058.
5. WF Limited, 109 Sion (East), Mumbai 400 022.
6. Stan-Pack Industries, B/5, Mahalaxmi Industrial, Navghar, Vasai
Road (E), 401210, Dist. Thane.
7. Arofine Chemical Industries, 2/11, Arondekar Bhavan, 14 HF Society
Road, Jogeshwari (E), Mumbai 400 076.
8. Yasham Bioscience, 3/8, Nityanand Sadn, Bhardawadi JP Road,
Andheri (W), Mumbai 400 058.
9. Alpha Plastic Industries, Gala No.1, Navnandan Indl. Estate, Opp
P&T Colony, Mulund (W), Mumbai 400 080.
10.Koel Colours Pvt. Ltd., F-11, Nand-Jyot Ind. Premises, Andheri-Kurla
Road, Safed Pool, Sakinaka, Andheri (E), Mumbai 400 072.
11.Ultra International Limited, 304, AVG Bhawan, M-3, Connaught
Circus, New Delhi 110 001.
12.Lucid Colloids Limited, 401A, Navbharat Estates, Zakaria Bunder
Road, Sewri West, Mumbai 400 015.
13.Vivimed Labs Limited, 2nd Floor, Veerang Towers,Habsiguda,
Hyderabad 500 006.
14.RYM Expoorts, 23, Anuradha Society, Old Nagardas Road, Andheri
(E), Mumbai 400 069.
15.Sankhubaba International, 425 Milan Industrial Estate, Opp. T.J Road,
Cotton Green (West), Mumbai 400 033.

16.Gujarat Heavy Chemicals, 20 Community Centre, New Friends

Colony, New Delhi 110 065.
17.Evancil Cosmetics, 6/9, Kirthi Nagar, Ind. Area,New Delhi 110 005.
18.JBT Perfumes (P) Ltd., 9/405 Laxmi Plaza, Link Road, Andheri (W),
Mumbai 400 053.
19.Anglo American Colour and Chemical Industries, A-40, Gali No.6,
Anand Parbat Indl. Area, New Delhi 110 005.
20.Oriental Carbon and Chemicals Limited, 5th Floor, 506, Dahyog
Building, 58, Nehru Place, New Delhi 110 001.
21.Wesix Chemicals, Marshal Building, 3rd Floor, 20, Ballard Road,
Mumbai 400 038.