|
|
|
|
|
PROJECT PROFILE :SURROUND SOUND
SYSTEM
| INTRODUCTION
Surround sound is the multiple channel
audio system that gives the same effect of a cinema hall
sound in a room. In the basic form, besides the normal
stereo channels, surround sound adds a centre speaker
at the front to enhance the clarity of dialogue and rear
speakers to add depth for ambience and special effects.
Surround sound is the concept of expanding the spatial
imaging of audio playback from one dimension to two or
three dimensions. The surround sound effect can be achieved
by processing an existing stereo (two channel) sound track
to add spaciousness and make it appear to originate from
outside the left/right speaker locations which provides
more realistic audio environment. . In the surround sound
system; one can experience different parts of the soundtrack
coming from different places.
Generally a home theater system is designed to recreate
the experience of watching a movie in a theater and produces
more audio visual effects than when one watches an ordinary
television.A surround Sound system is an integral part
of the popularly used Home Theaters, and it really makes
a home theatre experience complete |
|
MARKET POTENTIAL
The demand for Surround Sound System
is increasing rapidly with more and more people opt to
convert their living rooms to Cinema theatres for a better
audio&visual effect. It's not just music programs&
films that benefit. Sports, films, dramas and other programs
become totally involving, giving a genuine sense of 'being
there'. With an audiophile quality hi-fi system effect,
the surround system is widely accepted now. TV/DVD users
are increasingly converting to the hi-fi surround sound
system with the addition of a a proper hi-fi amplifier
and a pair of good loudspeakers. The leading consumer
electronics brands Like Sony, LG, Samsung, Videocon, and
Akai etc are manufacturing this product and their products
are aimed to the specific market. But there is enough
potential for the locally assembled systems with lower
cost (without compromising much on the performance) among
the price conscious costumers who are eager to convert
their living room to a cinema theatre. There are a few
entrepreneurs manufacturing Surround Sound System in Kerala.
There is enough scope to manufacture the Surround Sound
System as per the requirement of the local market. |
BASIC & PRESUMPTIONS:
• The basis for calculation of
production capacity has been taken on a single shift basis
on 75% efficiency,
• The maximum capacity utilization on single shift
basis, for 300 days in a year. During the first year and
second year of operations, the capacity utilization
is 60% and 80% respectively. The unit is expected to achieve
full capacity utilization from the third year onwards,
• The salaries and wages, cost of raw materials,
utilities, rent, etc. are based on the prevailing rates
in and around Thrissur. These cost factors are likely
to vary with time and location,
• Interest on term loan and working capital has
been taken @ 14% on an average. This rate may vary depending
upon the policy of financial institutions/agencies
from time to time,
• The cost of machinery and equipments refer to
a particular make/model and the prices are approximate,
• The break-even point percentage indicated is
of full capacity utilization,
• The project preparation cost, etc. whenever required
could be considered under the pre-operative expense,
• The essential machinery and equipments required
for the project have been indicated. The unit may also
utilize common facilities available at Electronics
Test & Development Centres (ETDC) and Electronic Regional
Test Laboratories (ERTLs) set up by state Governments
and STQC Directorate of Department of
Information Technology, Ministry of Communication and
Information Technology to manufacture products conforming
to Bureau of Indian Standards.
|
IMPLEMENTATION SCHEDULE:
The major activities in the implementation of the project
have been listed and the average time for implementation
of the project is estimated at 12 months:
| S. No. |
Name of activity |
Period in months (Estimated) |
| 1 |
Preparation of project report |
1 |
| 2 |
Registration & other formalities |
1 |
| 3 |
Sanction of loan by financial institution |
3 |
| 4 |
Plant & machinery: |
|
| 5 |
Placement of orders |
1 |
| 6 |
Procurement |
2 |
| 7 |
Electrification & installation |
2 |
| 8 |
Procurement of raw materials |
2 |
| 9 |
Recruitment of technical personnel |
2 |
| 10 |
Trial operation |
11th month |
| 11 |
Commercial operation |
12th month |
Note: Many of the above activities shall
be initiated concurrently,
When
imported equipments are required, the implementation period
of the project may vary from 12 months to 15 months,
Procurement
of raw materials commences from the 8th month onwards.
|
|
TECHNICAL ASPECTS:
The main parts of a surround sound system
are Audio processor, Sub-Woofer and Speakers. Audio processor
is the heart of surround sound system and provides most
of the inputs and outputs to which the components of the
home theatre are connected. The processor combines the
radio tuner and pre-amplifier that process the AV signal
from the source (CD/DVD Players) to TV and correct amplifier
channel and built in multi channel amplifier that sends
surround sound signal and power to the speaker systems.
The Audio processor kept inside Sub Woofer
enclosure will process this stereo signal in to 2.1 or
5.1 or 6.1 Channels and amplifies this signal to required
level and this is fed to the out put speakers. One the
main out put terminal of Audio processor is the sub woofer
out. Sub woofer is special type speaker set-up in home
theatre and is used for the reproduction of extremely
low frequency present in movies or music.
The home theater system need several
identical, standard speakers – exact number depends
on how many channels needed for surround sound set up.
In ideal condition, it needs five identical speakers to
ensure rich sound from all sides. To get theater-quality
effects, it should have three identical, full size front
speakers.
In this project, the following three
types of systems are considered;
• 2.1 (2 Speakers + sub woofer)
A 2.1 surround-sound setup includes left,
right front speakers. It also has a sub woofer.
• 5.1 (5 speakers + subwoofer)
A 5.1 surround-sound setup includes left,
center and right front speakers. It also has left and
right surrounds speakers. Dolby Digital, Dolby Pro Logic
II and DTS 5.1 will all support this format. DTS 96/24
uses a 5.1 channel format to play audio at the same sampling
rate at which it was recorded.
• 6.1 (6-7 speakers + subwoofer)
A 6.1 setup takes all the speakers from 5.1
and adds a rear channel. Dolby Digital EX uses this format,
splitting the one additional channel into left and
right rear speakers. DTS-ES, on the other hand, uses a
rear center speaker. DTS Neo:6 can also support a 6-channel
format.
Process of manufacture
The incoming raw materials and components
are tested for required quality and specifications. The
components are formed, shaped and connected/soldered on
the circuit board are tested for desired performance.
The boards and components and other electromechanical
components are mounted inside the sub woofer enclosure,
electrical wiring is made. Switches, knobs etc are fixed
to the front side enclosure. The surround sound system
is tested for required performance by using Audio test
system.
Pollution Control
Government accords utmost importance
to control environmental pollution. The small scale entrepreneurs
should have an environmental friendly attitude and adopt
pollution control measures by process modification and
technology substitution.
India having acceded to the Montreal
Protocol in September 1992, the production and use of
Ozone Depleting Substances (ODS) like Chlorofluoro Carbon
(CFC), Carbon Tetrachloride, Halons and Methyl Chloroform
etc. need to be phased out immediately with alternative
chemicals/solvents. A notification for detailed rules
to regulate ODS phase out under the environment Protection
Act, 1986 have been put in place with effect from 19th
July, 2000.
The following steps are suggested which
may help to control pollution in electronics industry
wherever applicable:
In electronic industry fumes and gases
are released during hand soldering/wave soldering/dip
soldering, which are harmful to people as well as environment
and the end products. Alternate technologies may be used
to phase out the existing polluting technologies. Numerous
new fluxes have been developed containing 2 – 10%
solids as opposed to the traditional 15 – 33% solids.
Electronic industry uses CFC, Carbon Tetrachloride and
Methyl Chloroform for Cleaning of printed circuit boards
after assembly to remove flux residues left after soldering,
and various kinds of foams for packaging.
Many alternative solvents could replace
CFC-113 and Methyl Chloroform in electronics cleaning.
Other Chlorinated solvents such as Trichloroethylene,
Perchloroethylene and Methylene Chloride have been used
as effective cleaners in electronics industry for many
years. Other organic solvents such as Ketones and Alcohols
are effective in removing both solder fluxes and many
polar contaminants.
Energy Conservation
With the growing energy needs and shortage
coupled with rising energy cost, a greater thrust in energy
efficiency in industrial sector has been given by the
Govt. of India since 1980s. The Energy Conservation Act,
2001 has been enacted on 18th August, 2001 which provides
for efficient use of energy, its conservation and capacity
building of Bureau of Energy Efficiency created under
the Act.
The following steps may help for conservation
of electrical energy:
1 Adoption of energy conserving technologies,
production aids and testing
facilities.,
2 Efficient management of process/manufacturing
machineries and systems, QC and testing equipments for
yielding maximum Energy Conservation,
3 Optimum use of electrical energy for
heating during soldering process can be obtained by using
efficient temperature controlled soldering and disordering
stations,
4 Periodical maintenance of motors, compressors,
etc.
5 Use of power factor correction capacitors.
Proper selection and layout of lighting system; timely
switching on-off of the lights; use of compact fluorescent
lamps wherever possible, etc.
Production Capacity per annum:
| Quantity |
2.1 Channel Surround Sound System |
: 600 Nos |
| 5.1 Channel Surround Sound System |
: 600 Nos |
| 6.1 Channel Surround Sound System |
: 600Nos |
| Total |
: 1800 Nos |
| Value |
Rs 70,20,000/- |
| Motivepower required |
5 KVA (Approx) |
|
|
FINANCIAL ASPECTS:
Fixed Capital
(i) Land and building
| Built up Area |
300 sq.mtrs |
| Office, stores |
100 sq.mtrs |
| Assembly and Testing |
200 sq.mtrs |
| Rent payable per annum |
Rs 96,000/- |
(ii) Machinery & Equipments
| Sl No. |
Description |
Unit |
Cost |
| 1 |
Digital Multimeter (3 ½ ) |
3 |
36,000 |
| 2 |
Audio test System (consisting of distortion factor
meter, signal generator, level meter and power meter |
2 |
60,000 |
| 3 |
Drilling machine |
1 |
8,000 |
| 4 |
Tool Kit, temp.controlled soldering stations and
accessories |
|
40,000 |
| 5 |
Bench Grinder (portable) |
1 |
8,000 |
| |
Total |
|
1,52,000 |
| 6 |
Electrification charges @10% cost of machinery and
equipment |
|
15,200 |
| 7 |
Cost of office furniture/equipment |
|
50,000 |
| 8 |
Pre operative expenses |
|
30,000 |
| |
Total fixed cost |
|
2,47,200 |
|
WORKING CAPITAL
Recurring expenditure per month
i) Staff & Labour
| S. No. |
Designation |
No. Of Person |
Salary (Rs) |
Total Salary / month |
| 1 |
Manager-cum technical Expert |
1 |
8,000 |
8,000 |
| 2 |
Technical/sales staff |
5 |
4,000 |
20,000 |
| 3 |
Semi Skilled worker |
2 |
3,000 |
6,000 |
| 4 |
Assistant |
2 |
2,000 |
4,000 |
| 5 |
Accountants/Office Assistant |
2 |
3,000 |
3,000 |
| |
Perquisites @ 15% 6,600 |
|
|
6,600 |
| |
Total : |
|
50,600 |
|
ii) Raw material / month(for 150
systems)
| S No |
Particulars |
Ind/Imp |
Qty |
Value(Rs) |
| 1 |
Passive and active components
|
Ind |
LS |
1,54,000 |
| 2 |
Enclosure for sub woofers and speakers |
Ind |
LS |
82,000 |
| 3 |
Sub Woofers (Different power rating) |
Ind |
LS |
1,00,000 |
| 4 |
Woofers/speakers and tweeters(Different
power rating) |
Ind |
LS |
50,000 |
| 5 |
Packing cartons |
Ind |
|
10,000 |
| 6 |
Consumables, Solder, flux etc |
Ind |
|
10,000 |
| 7 |
Connecting wires and other components |
Ind |
|
10,000 |
| |
Total |
|
4,16,000 |
iii) Utilities / month
| 1 |
Electric power
|
4,000 |
| 2 |
Water |
500 |
| |
Total : |
4,500 |
iv) Other contingent expenses per month
| S No |
Description |
Amount (Rs) |
| 1 |
Rent |
8,000 |
| 2 |
Postage and Stationery |
2,000 |
| 3 |
Telephone |
3,000 |
| 4 |
Repair and maintenance |
2,000 |
| 5 |
Transport and Conveyance
|
11,000 |
| 6 |
Advertisement and
Publicity |
10,000 |
| 7 |
Insurance |
1,000 |
| 8 |
Miscellaneous expenditure |
4,000 |
| |
Total : |
41,000 |
| |
|
|
| |
Total Recurring
expenses per month |
5,12,100 |
| |
|
|
| |
Working
Capital (for 3 months ) |
15,36,300 |
Total Capital Investment
| 1 |
Total Fixed Capital
|
2,47,200 |
| 2 |
Working Capital for three months |
15,36,300 |
| |
Total Capital Investment: |
17,83,500 |
Financial analysis
| 1 |
Cost of production/annum |
|
| i |
Total recurring cost per year |
61,45,200 |
| ii |
Depreciation on machinery and equipment @ 10% per
year |
15,200 |
| iii |
Depreciation on furniture/office equipments @ 20%
per year |
10.000 |
| iv |
Interest on capital investment @ 14% |
2.49,690 |
| |
Total |
64,20,090 |
Total Turn over per annum
| 2.1Channel Surround Sound System :600Nos.
@ Rs.2,000/- |
12,00,000/- |
| 5.1Channel Surround Sound System :600Nos
@Rs.3,900/- |
23,40,000/- |
| 6.1Channel Surround Sound System
600 Nos. @Rs.5800/- |
34,80,000/- |
| Total |
70,20,000/- |
Profit per year
= Turnover –
Cost of production = 5,99,910
Percentage
of profit on sales = Profit per year X 100 / Total turn
over
= 8.5 %
Percentage
of profit on capital investment = Profit per year x 100
/ Total capital investment
= 34%
Break Even Analysis :
Annual Fixed Cost
| Rent |
96,000 |
| Depreciation on machinery and equipments @ 10% per
year |
15,200 |
| Depreciation on furniture/office equipment @ 20%
per year |
10,000 |
| 40% of salaries |
2,42,880 |
| 40% of other contingent expenses (excluding rent
& insurance) |
1,53,600 |
| Interest on capital investment |
2,49,690 |
| Insurance |
12,000 |
| Total Fixed Cost |
7,79,370 |
Break Even Point
= Fixed Cost x 100 / Fixed cost + Profit
= 57%
Additional Information:
1 The project may be modified/tailored to suit the individual
entrepreneurship qualities/capacity, production programme
and also to suit the locational characteristics, wherever
applicable,
2 The technology in this sector is undergoing rapid strides
of charge and there is a need for regular monitoring of
the national and international technology scenario. The
unit, may therefore, keep abreast with new technologies
in order to keep them in pace with the developments for
global competition,
3 Quality today is not only confined to the product or
service alone. It also extends to the process and environment
in which they are generated. The ISO 9000 defines standards
for quality management system and ISO 14001 defines standards
for environmental management system for acceptability
at international level. The unit may therefore adopt these
standards for global competition,
4 The margin money recommended is 25% of the working
capital at an average. However the percentage of margin
money vary as per bank’s discretion. |
|
NAMES & ADDRESSES OF MACHINE & EQUPIMENT
SUPPLIERS
Power Electronic Industries
No: 4, Seeyaliamman, Koil Street, Mount Road
Chennai - 600 002, Tamil Nadu, India
+(91)-(44)-28587256/28414815,
E-mail.: powerel@md3.vsnl.net.in |
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
A G Electronics
Plot No 5, Next To Dr. Kalra Clinic,
Gurmandi,
New Delhi - 110 007,
Telephone : +(91)-(11)-65703157
Fax : +(91)-(11)-27245515
E-mail : info@speakers-manufacturers.com |
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
Service Syndicate
17, Tarasingh Industrial Estate , Opp. Dahisar Checknaka,
S. V. Road, Dahisar(E)
Mumbai, Maharashtra- 400 068 (India)
Phone : + (91) - 28454177
Telfax : + (91) - (22) - 28457043
E-mail : omkarnadkarni@hotmail.com , ganesh_e@vsnl.com
|
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
H P Audio
107, South Anarkali Extension, Near Baldev Park,
New Delhi - 110 051,
Phone: +(91)-(11)-22468322/9810266260 |
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
Silicon Radio House
No. 75-D, Nelson Manickkam Road, Aminjikarai, Chennai
- 600 029,
Phone: +(91)-(44)-23744771/23745849/23740346 Fax:
+(91)-(44)-23744771/23745849/23740346
|
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
Silicon Radio House
No. 75-D, Nelson Manickkam Road, Aminjikarai, Chennai
- 600 029,
Phone: +(91)-(44)-23744771/23745849/23740346 Fax:
+(91)-(44)-23744771/23745849/23740346 |
SPEAKERS, SUB-WOOFERS & ENCLOSURES |
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
|
Om Circuit Boards
26/A, Kar-Kar Dooma
New Delhi - 110 095, Delhi, India
Phone: +(91)-(11)-2372295
Mobile: +(91)-9811126195
Email: omcircuitboards@hotmail.com |
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
B. M. V. Circuits System
C/321, Sector 10
Noida - 201 301 - Uttar Pradesh (India)
Phone : +(91)-(120)-4323265
Mobile No. : +(91)-9810188801 / 9310188801
Fax : +(91)-(120)-2533121
E-mail: bmvpcb@rediffmail.com |
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
Buljin ELMEC Pvt. Ltd.
2/10, Plot No: 65 & 78, Krishna Industrial Estate,
Mettukuppam, Vanagaram
Chennai - 600 095, Tamil Nadu, India
Phone: +(91)-(44)-24764657
Fax: +(91)-(44)-24764775
Mobile: +(91)-9841698488
Email: buljin2000@yahoo.com
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
Signal Circuits
7, Navjeevan, Rajguru Nagar
Pune - 410 505, Maharashtra,
Tel : +(91)-(20)-65311671
Fax : +(91)-(20)-65311671
Mobile : +(91)-9822900800/9226449257
Email : signalpcb@yahoo.com, ajit@signalpcb.com
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
Static Systems Pvt Ltd
925, II Floor, 3rd Main, 3rd Cross, 'D' Block, 2nd
Stage,
Rajajinagar ,Bangalore-560 010, Karnataka
Phone : +(91)-(80)-51285756
Mobile Number : 9845374734 / 9880955473
TeleFax : +(91)-(80)-23133597
E-mail: chandrustatic@hotmail.com,
staticsystems@airtelbroadband.in
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
Component and Devices
Near Medical trust Hospital,
Manikkiri Cross Road
Ernamkulam,Kerala
Phone : 91-484 2353150,2382250
E mail : component @md3.vsnl.net.in
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
Kerala sales corporation
Post Office Road,
Chettiyagadi,
Thrissur.
Kerala. |
PCB , ELECTRONIC SPARES & SOLDERING STATIONS
|
Starson Electronics
29/1514 B, Jawahar Road, Vytila,
Ernakulam - 682 019
Phone: +(91)-(484)-2307705 Fax: +(91)-(484)-3218300
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
G. R. Marketing
1And 2 S.P.Road , Bangalore 2,
Phone: +(91)-(80)-2222244/5652845 Fax: +(91)-(80)-2290410
|
PCB , ELECTRONIC SPARES & SOLDERING STATIONS |
TEST EQUIPMENTS |
|
Kamal Electronics
14, Lakshmi Building,
J.C Road, Bangalore
560002< |
TEST EQUIPMENTS |
Aplab Limited
XL 1/583,II Floor
Krishna Nivas
Adv.Eashwara Iyer Road,
Kochi 682 035 Phone 0484 2361623
Email aplabkochi@vsnl.net. |
TEST EQUIPMENTS |
Guru Agencies,
M.G Road,
Ernamkulam,
Kerala. |
TEST EQUIPMENTS |
|
|
|
|