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)