You are on page 1of 5

18

M.S. And High Tensile Nuts And Bolts

PRODUCT CODE : 343201011


QUALITY AND STANDARDS : IS 1363:1992
IS 1367:1994
IS 2389:1968
IS 4206:1987
PRODUCTION CAPACITY : Qty. : 360 M.T. (Per annum)
Value : Rs. 115.5 Lakhs
PREPARED BY : Small Industries Service Institute
Industrial Estate, Kokar,
Ranchi - 834 001 (Jharkhand)
Telephone Nos. : 2544161, 2544392
Fax: (0651) 2544419
E-mail: rch_sisirnc@sancharnet.in

INTRODUCTION material is mild steel wire coil/rod of


required diameter. The composition of
An industrial fastener comprises a materials controls the quality of the
very wide range of items like nuts and bolts and nuts. The recommended
bolts, washers, studs, nails etc. Nuts and composition for nuts and bolts raw
bolts consist a major link in the family material is given as under:
of industrial fasteners and are used by
Carbon 0.22 to 0.23%
every industry. Bolt is a piece of metal
rod, whose one end is upsettled and Phosphorus 0.40%
other end is threaded. Nut is the item Manganese 0.39 to 0.60%
which rolls on these threads. Nut and
bolts are available in various shapes, Sulphur 0.50%
designs and sizes. Nuts and bolts are classified by two
Nuts and bolts are used for fastening ways: i) Their uses, ii) Shape of head.
p u r p o s e in i n d u s t r i e s w h e r e t he In terms of use, nuts and bolts are of
replacement of pieces and the parts is several types:
necessary. There are many industries Larger dia bolts, machine bolts, stand
producing these nuts and bolts of bolts, joint bolts, foundation bolts and
various sizes, but the demand too is nuts etc. in terms of shape, bolt and
increasing as well as the raw material nuts are classified by head shape like
for t h e p r o d u c t s is e a s i l y and hexagonal head, square head, round
indigenously available. The main raw head, pan head, truss head etc.
MARKET POTENTIAL 8. Cost of machinery and equipment is
approximate to that prevailing in the
The demand of nuts and bolts is market.
influenced by the following factors:
a) Trans portatio n industries, IMPLEMENTATION SCHEDULE
Railways , aircraft, wagon,
bicycles, automobile, body Sl.No. Activity Period In Weeks
builders, etc. 1. Selection of site 2
b) Electrical industries like 2. Preparation of project report 4
manufacturing of transfor mer,
3. Provisional Registration 1
electric motors, fans etc.
4. Financial arrangement 8
c) Buildin g a c tiv ities s uc h as
cons tructio n of bridges, 5. Procurement of machinery 8
fabricatio n of various steel 6. Installation, electrification and 6
structure etc. commissioning of machinery

d) Other heavy and light industries, 7. Selection and placement of staff 2


steel and wooden fur nitures, 8. Procurement of raw materials, 2
machine tools, agricultural tools etc.
mach in es an d agricultural Total 33 weeks
implements etc.
As various type of MS and HT nuts TECHNICAL ASPECTS
and bolts are used in above sectors, the
market demand is directly proportionate Process of Manufacture
to the development of these industrial The raw material used for
segments. manufacture of bolt is M.S. Rounds.
As some of the rounds available are
B ASIS AND PRESUMPTIONS rusty and not perfectly round and
1. Capacity Utilisation : 75% on single straight, it is necessary to make them
shift basis round. The rounds are pickled in the
acid tanks, washed and drawn in a
2. Time period of 1 year : 300 days
drawing machine. The cleaned rod is
3. Labour wages : Estimated on fed into the cold heading machine.
the minimum In the machine, one end of the rod
wages
is cut into the desired length with
4. Rate of interest : 16% cutting stroke and simultaneously the
5. Margin money 25% varying head for mation takes at other end.
from state to For the HT bolts, forging is done on
state hot forging press. The pins are then
6. Operation period of : 10 Years trimmed in the trimming machine. In
project quality bolts, the lower side of the
7. Rental charges for : 8,000 head is also faced. Threading is done
land and building per month in the thread rolling machines.
While manufacturing nuts, the Quality Control and Standards
hexa g ona l rod of d es i re d size is The Bureau of Indian Standards has
procured and the nuts are cut on the laid down the following quality standards
automatic nut-cutting machine. Cutted for M.S. and High tensile fasteners such
nuts blanks are drilled and tapped on as Bolts and Nuts:
the nut-tapping machine. Finally, these
IS 1363 : 1992
are deburred in the polishing barrel.
Process Flow Chart (M.S. Bolts) IS 1367 : 1994
 IS 4206 : 1987
Mild steel rod
 Production Capacity
Bolt cutting Quantity Value (In Rs.)
 Nuts and Bolts of various 1,15,50,000
Head making sizes- 360 MT
 Motive Power 85 HP.
Head trimming
 Pollution Control
Thread rolling This industry involves pollution to
 some extent for which State Pollution
Polishing Control Board has to be approached.

Store/despatch Energy Conservation
The unit is equipped with electric
Process Flow Chart (H.T. Bolts) pow ere d machinery. The energy
Mild steel rod conservation efforts need in unit is the
 creation of awareness among the
Wire drawing workers.

Bolt cutting FINANCIAL ASPECTS

Forging A. Fixed Capital
 ( i ) Land and Building (Rs.)
Trimming Covered area 1600 sq. mtr. 8,000

Threading (ii) Machinery and Equipment (per month)
 Sl. Description Qty. Total
Heat treatment (800OC - 900OC) No. (In Rs.)
 1. Double stroke solid die cold 1No. 7,00,000
Tempering (400OC - 500OC) head forging machine suitable
for bolt dia 6 mm to 18 mm
 and length 20 mm to 150 mm
Plating/Coating with 15 HP electric motor

 2. Head trimming machine upto 1No. 4,70,000


18 mm dia bolt x 150 mm
Store/despatch
(ii) Raw Material (Indigenous)
Sl. Description Qty. Total
No. (In Rs.)
Sl. Particulars Qty. Amount
length with 10 HP electric No. (In Rs.)
motor
1. M.S. Wire/rod 6mm - 19.25 MT 3,46,500
3. Thread rolling machine suitable 1 No. 4,20,000 18mm dia
for upto 18 mm dia bolt x @ Rs.18,000/ MT
length 150 mm with 15 HP
electric motor 2. Hexagonal M.S. 10.75 MT 1,98,875
rod 6mm - 18mm dia
4. Bull block wire drawing 1 No. 1,00,000
@ Rs. 18,500 per MT
machine
3. Packing/Polishing L.S. 5,000
5. Wire pointing machine 1 No. 15,000
materials and
with 1 HP motor
consumables
6. Steel polishing barrel with 1 No. 45,000
Total 5,50,375
electric motor
Say 5,50,380
Nut Making Section
7. Automatic nut forming 4 Nos.12,50,000 (iii) Utilities (In Rs.)
plant, five station capacity
18 mm dia with 25 HP motor, i) Electricity and Water 19,200
lubricant and coolant pump ii) Furnace oil, 6,000 ltrs. 81,000
8. Nut tapping machine with 4 Nos. 2,20,000 @Rs. 13.50 per ltr.
3 HP motor and stater
iii) Lubricant oil etc. 1,650
9. Semi muffle oil fired furnace 1 No. 1,55,000
Total 1,01,850
10. Tempering furnace H.T. air 1 No. 75,000
circulated type electrically
heated temp. upto 500OC (iv) Other Contingent Expenses (In Rs.)
3 KW rating 1. Rent 8,000
11. Die, tools guage and L.S. 1,50,000 2. Maintenance and repair 1,500
measuring instruments
3. Postage, stationery and phone 2,500
Electrification and 3,45,000
installation @ 10% 4. Packing and transport 3,000
Office equipment and furnitures 25,000
5. Travelling and conveyance 1,500
Total 39,70,000
6. Insurance 500

B. Working Capital (per month) 7. Miscellaneous expenses 1,000


(i) Personnel
Total 18,000
Sl. Designation No. Salary Total
No. (Rs.) (In Rs.) (v) Total Recurring Expenditure
[i + ii + iii + iv]
1. Manager 1 6,000 6,000
2. Office Assistant/clerk 1 3,200 3,200 = Rs. 45,540 + 5,50,380 + 1,01,850 + 18,000
= Rs. 7,15,770
3. Skilled worker 6 3,200 19,200
(vi) Total Working Capital for 3 months Rs. 21,47,310
4. Semi-skilled Worker 2 2,500 5,000
5. Un-skilled Worker 3 2,000 6,000 C. Total Capital Investment
6. Watchman-cum-Peon 1 2,000 2,000
(i) Fixed Capital Rs. 39,70,000
Total 41,400
(ii) Working Capital (for 3 months) Rs. 21,47,310
Perquisites @ 10% 4,140
Total 45,540 Total Rs. 61,17,310
B.E.P. = 17,64,250 × 100
FINANCIAL ANALYSIS 17,64,250 + 15,97,500
(1) Cost of Production (per annum) (In Rs.) = 52%
Total recurring cost 85,89,240 Addresses of Machinery and
Depreciation on machines and 3,79,500 Equipment Suppliers
equipments @ 10%
1. M/s. Sohal Engineering
Depreciation on office and 5,000
equipment @ 20% Corporation
61, Ganesh Chandra Avenue,
Interest on total Capital 9,78,760
Investment @ 16% Kolkata - 700013
Total 99,52,500 2. M/s. Perfect Machine Tools Co.
Pvt. Ltd.
(2) Total Sales (per annum) (In Rs.)
Bell Building,
(i) By sale of MS bolts 120 MT 36,00,000
@ Rs. 30 per kg. Sir P.M. Road,
Fort, Mumbai
(ii) By sale of MS nuts 60 MT 18,00,000
@ Rs. 30 per kg. 3. M/s. Manek Lal and Sons.
(iii) By sale of HT bolts 115 MT 36,80,000 23, Ganesh Chandra Avenue,
@ Rs. 32 per kg. Kolkata - 700 013
(iv) By sale of HT nuts 65 MT 24,70,000
@ Rs. 38 per kg. 4. M/s. Industrial Machine
Total 1,15,50,000
Corporation
F-36-C, Sainik Market,
(3) Profit (per year) Rs. 1,15,50,000 - 99,52,500
= Rs. 15,97,500 Main Road, Ranchi
(4) Net Profit Ratio on Sale 5. M/s. S.S. Sabarwal and Sons
= Net profit × 100 664, Military Road,
Turnover Anand Parbat Indl. Area,
= 15,97,500 × 100 New Delhi-110005
1,15,50,000
6. M/s. Kalihar Machine Tools
= 14%
(5) Rate of Return
Plot No. 18696/1,
= Net profit × 100 K.M. Singh St. No. 7,
Total investment Ludhiana
= 15,97,500 × 100 7. M/s. H. Mann Industries
61,17,310
Ram Tirath Road,
= 26%
Amritsar - 143 001
(6) Break-even Point
Addresses of Raw Material Suppliers
Fixed Cost (per annum) (In Rs.)
1. Rent 96,000 1. M/s. Usha Martin Industries
2. Depreciation on machinery and 3,79,500
Tatisilwai,
equipment Ranchi
3. Depreciation on office equipment 5,000 2. M/s. M. V. Wires Pvt. Ltd.
4. Interest on total investment 9,78,760 Poddar Estate,
5. 40% of salary and wages 2,18,590 Mahilong,
6. 40% of other contingent expenses 86,400 Ranchi,
Total 17,64,250 3. Local Market.

You might also like