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.