|
Incense Sticks
| Project cost |
: |
41 lakh |
| Uploaded on |
: |
September 2009 |
1.0 Product and its Applications
The burning of Incense stick (Agarbatti)
in religious and social functions has been practised in India
and many other countries in the world. Incense ( Latin : incendere,
"to burn") is composed of aromatic biotic materials,
which release fragrant smoke when burnt. The term incense
refers to the substance itself, rather than to the odor it
produces. Many religious ceremonies and spiritual purificatory
rites employ incense, a practice that persists to this day.
The use of incense dates back to biblical times. The Babylonians
used incense extensively while offering prayers to divining
oracles . In India , some 2000 BC, various writings mention
' perfumers ' and 'incense sellers'. Evidence suggests that
such oils were used mainly for their aroma.
Agarbatti industry in India is a labour
intensive cottage industry. Karnataka State is the leading
producer with Mysore and Bangalore cities being the focal
centres. Nearly 1000 units reportedly exist in the State of
Karnataka . Moreover, it is an export-oriented industry.
The incense stick industry in India has
promoted social entrepreneurship in the rural and semi urban
areas as more people are coming forward to start their enterprises.
Some reputed Indian corporate have also taken the lead in
promoting this trend by training rural women in bamboo cutting,
incense rolling, raw incense sorting, perfuming and packaging
of incense sticks. The entry of corporate has helped in mechanization
at each step of the manufacturing process.
Agarbattis are available in different
colours and aromas. The burning time of an agarbatti varies
from 15 minutes to 3 hours depending upon the quality and
size. Some of the popular fragrances that have captured the
imagination of consumers both in India and abroad include
Mogra, Dhoop, Saffron, Sandal, Kasturi, Rose, Nag Champa ,
Jasmine, Lavender , Champa , Lily, Cherry, Lemon, Orange,
Spices. It is also available in 3-in-1 and 5-in-1 packs giving
the consumer a choice of multiple fragrances in a single pack.
These agarbattis are available in innovative 'Fragrance-Locked'
packaging.
Market Potential
India has a leadership position in agarbatti
production and fulfils more than half of the world's incense
sticks requirements. India exports Agarbatti to nearly 90
countries. Export earnings have crossed Rs. 400 crore
mark while the domestic market is expected to be nearly 2000
crore. Every year more than 1000 billion sticks are produced
and the market is growing at a rate of 7% per year. Further
value addition occurs when incense paste is hand-rolled on
to the sticks to make raw incense sticks, which are later
perfumed to obtain finished incense sticks.
The incense stick market faces a sudden
upsurge in demand during the festive season. Demand from both
domestic and international sectors peaks up during festivals
like Dussehra and Diwali. The market for incense sticks is
very vast and the demand for these incense sticks is high
even in the far-flung rural areas. The incense industry is
driven by factors other than commerce like tradition, superstition
and religion.
3.0 Basis and
Presumption
a) The unit will work for 300 days per
annum on single shift basis.
b) The unit can achieve its full capacity
utilization during the 2nd year of operation.
c) The wages for workers are taken as
per prevailing rates in this type of industry.
d) Interest rate for total capital investment
is calculated @ 12% per annum.
e) The entrepreneur is expected to raise
20-25% of the capital as margin money.
f) The unit would construct its own building.
g) Costs of machinery are based on average
prices of machinery manufacturers.
Implementation
schedule
Project implementation will take a period
of 8 months. Break-up of the activities and relative time
for each activity is shown below:
|
Scheme preparation and approval
|
01 month
|
|
SSI provisional registration
|
1-2 months
|
|
Sanction of financial supports etc
|
2-5 months
|
|
Installation of machinery and power connection
|
6-8 months
|
|
Trial run and production
|
01 month
|
5.0 Technical
Aspects
5.1 Location
The plant can be located at any suitable
place keeping in view the marketing convenience, availability
of power, water and skilled manpower.
5.2 Salient
Features of Process / Technology
Bamboo is washed, dissected and the internal
knots cleaned. These are sized up with the desired thickness
in the machine. For making bamboo sticks, the machines/ equipments
required are bamboo cross cutting machine with motor, bamboo
forming machine, other helping equipment like saw, smoother,
etc. In this project, it is proposed to procure ready cut
bamboo sticks.
Mechanization was brought into this industry
by the early 1990's. However experience has shown that machine
made incense sticks do not match the fragrance quality produced
by hand made incense sticks. This is because hand made incense
sticks is made from aromatic herbs and essential oils of specific
plants.
High quality agarbatti is made mostly
by hand. In the manufacturing process, the natural gums and
resins from precious woods, such as powdered sandalwood are
loaded into vats where they are mixed with other organic raw
materials. Some of the incense is dried and powdered, mixed
with a type of natural adhesive and rolled onto thin bamboo
sticks to form sticks, cones and coils.
All the ingredients in powder form are
mixed well with water in a specific formulation to a semi
solid paste. This paste is applied to bamboo sticks and rolled
on wooden planks uniformly with hands. The raw sticks are
dried and packed in suitable bundles. For manufacture of perfumed
agarbattis the concentrated perfume is diluted first with
white oil or diethyl phthalate and raw agarbattis are dipped
in the dipping trays. The perfumed sticks are packed in butter
paper bags or polypropylene bags and finally in printed cartons.
6 .0 Pollution Control
There is no major pollution problem associated
with this industry except for disposal of waste which should
be managed appropriately .
7.0 Energy Conservation
It involves mostly manual operation.
8.0 Production Capacity
|
Quantity
|
27,00,000 packets
|
|
Installed capacity
|
40,00,000 lakh packets
|
|
Optimum capacity utilization
|
70%
|
|
Working days
|
300
|
|
Manpower
|
35
|
9.0 Financial
Aspects
9.1 Fixed Capital
9.1.1 Land &
Building Amount (Rs. lakh)
|
Particulars
|
Amount
|
|
Land 300 m 2
|
01.20
|
|
Built up area 150 m 2
|
12.00
|
|
Total cost of land and building
|
13.20
|
9.1.2 Machinery and Equipment Amount
(Rs. lakh)
|
Description
|
Amount
|
|
Wooden planks for rolling size 600mm
x 300mm x 300mm-50 No., Weighing balance 10 kg capacity
-2 No., Hand sieves 100 mesh-6 No., Wooden Racks 250mm
x 180mm x 60mm- 9 No., Plastic trays 20 lit. capacity-20
No., Aluminium trays for dipping- 2 No., Plastic buckets,
mugs, misc. equipment
|
00.60
|
|
Erection & electrification of
machinery @10% cost
|
00.06
|
|
Office furniture & fixtures,
computer
|
00.64
|
|
Total
|
01.30
|
9.1.3 Pre-operative Expenses Amount (Rs.
lakh)
|
Consultancy fee, project report,
deposits with electricity department etc
|
00.50
|
9.1.4 Total Fixed Capital Amount (Rs.
lakh)
|
(9.1.1+9.1.2+9.1.3)
|
15.00
|
9.2 Recurring
expenses per annum
9.2.1 Personnel
Amount (Rs. lakh)
|
Designation
|
No.
|
Salary Per month
|
Amount
|
|
Factory Manager-cum-entrepreneur
|
1
|
8,000
|
00.96
|
|
Sales Representative
|
1
|
5,000
|
00.60
|
|
Office Assistant- cum- Storekeeper
|
2
|
4,500
|
01.08
|
|
Delivery Van Boy
|
2
|
4,000
|
00.96
|
|
Skilled workers
|
4
|
3,500
|
00.84
|
|
Unskilled workers
|
25
|
2,800
|
08.40
|
|
|
|
|
12.84
|
|
Perquisites @15 %
|
|
|
01.54
|
|
Total
|
35
|
|
14.38
|
9.2.2 Raw Material including packaging
materials Amount (Rs. lakh)
|
Particulars
|
Qty (t)
|
Amount
|
|
Charcoal Powder
|
16.00
|
01.26
|
|
Gigatu
|
13.00
|
02.30
|
|
White chips powder
|
01.80
|
00.50
|
|
Sandalwood powder
|
03.00
|
01.50
|
|
Bamboo sticks
|
15.00
|
03.30
|
|
Kuppam dust
|
05.40
|
03.10
|
|
Perfumes
|
04.20
|
30.00
|
|
Diluents
|
13.00
|
11.00
|
|
Paper cartons
|
30 lakh
|
30.00
|
|
Wrapping paper
|
30 lakh
|
09.00
|
|
Inner Paper bags
|
30 lakh
|
05.40
|
|
Total
|
|
86.10
|
9.2.3 Utilities Amount (Rs. lakh)
|
Particulars
|
Amount
|
|
Power
|
00.46
|
|
Water
|
00.04
|
|
Total
|
00.50
|
9.2.4 Other Contingent Expenses Amount
(Rs. lakh)
|
Particulars
|
Amount
|
|
Repairs and maintenance @10%
|
00.07
|
|
Consumables & spares, others
|
01.82
|
|
Transport & travel
|
00.30
|
|
Publicity, postage, telephone
|
00.70
|
|
Insurance @1%
|
00.13
|
|
Total
|
03.02
|
9.2.5 Total
Recurring Expenditure Amount (Rs. lakh)
|
(9.2.1 + 9.2.2 + 9.2.3 + 9.2.4)
|
104.00
|
9.3 Working Capital Amount (Rs. lakh)
|
Recurring expenses for 3 months
|
26.00
|
9.4 Total Capital Investment Amount (Rs.
lakh)
|
Fixed capital (Refer 9.1.4)
|
15.00
|
|
Working capital (Refer 9.3)
|
26.00
|
|
Total
|
41.00
|
10.0 Financial
Analysis
10.1 Cost of
Production (per annum) Amount (Rs. lakh)
|
Recurring expenses (Refer 9.2.5)
|
104.00
|
|
Depreciation on building @ 5%
|
000.70
|
|
Depreciation on machinery @10%
|
000.07
|
|
Depreciation on furniture @ 20%
|
000.13
|
|
Interest on Capital Investment @
12%
|
005.10
|
|
Total
|
110.00
|
10.2 Sale Proceeds (Turnover) per year
Amount (Rs. lakh)
|
Item
|
Qty
|
Rate (Rs.)
|
Amount
|
|
Agarbatti packets
|
27 lakh
|
5.00
|
135.00
|
|
10.3 Net Profit per year
|
|
=
|
Sales -
Cost of production
|
|
=
|
135110
|
|
=
|
Rs. 25
lakh
|
|
10.4 Net Profit Ratio
|
|
=
|
Net profit
X 100
----------------------
Sales
|
| |
|
|
|
25 X 100
-------------------
125
|
| |
|
|
=
|
20 %
|
10.5 Rate of Return on Investment
|
=
|
Net profit
X 100
----------------------------
Capital Investment
|
|
|
|
|
=
|
25 X 100
-----------------------
41
|
|
|
|
|
=
|
61 %
|
10.6 Annual Fixed Cost Amount (Rs. lakh)
|
All depreciations
|
00.90
|
|
Interest
|
05.10
|
|
40% of salary, wages, utility, contingency
|
07.16
|
|
Insurance
|
00.13
|
|
Total
|
13.29
|
10.7 Break even Point
|
=
|
Annual
Fixed Cost X 100
-----------------------------------
Annual Fixed Cost + Profit
|
|
|
|
|
=
|
13.29X
100
------------------
13.29+ 25
|
|
|
|
|
=
|
34.7 %
|
11.0 Addresses of Machinery and Equipment
Suppliers
1. M/s Ravi Flour Mills & Industries,
339 Bapujinagar, Mysore Road , Bangalore 560026
2. M/s H.P. Nanjudiah Setty & Sons,
62, Gundopath Street , Bangalore 560053
3. M/s Ramachandra Pulverisers & Industries,
IV Main Road , New Tharagpupet, Bagalore-560002
4. M/s Mahalakshmi Flour Mills, T-64 Gundopanth
St. , Bangalore 560053
5. Shakti Flour Mills, Swantantra Building
, R.K. Puram, Bangalore
6. Lakshmi Grinding Mills, Mysore Road
, Bangalore 560026
7. Mastan Khan & Sons, 14 Pension
on Mohalla, I Cross Mysore Road , Bangalore 560018
8. G. Anand Rama Setty & Sons, 242
Sulthanpet, Bangalore .
Perfumes
1.Pushpa Perfumery Products, 138 Akkipet
Main Road, Bangalore 2
2.Lala Banarasi Dass, Khattri, Kannauj (UP)
3.Saibaba Sugandh Bhandar, 53, Sultapet, Bangalore 53
4.Goodwill Agencies, Keshav Nivas, 24 I Main Road, P.B. No.
9715Gandhinagar, Bangalore 560 009
5. Naresh Trading Co. , 36 K.V. Temple Street, Bangalore
53
6.The Easter Essence Emporium, 204, Nagarthpet, Bangalore
2
7.Aromatic Agencies, 36 K.V. Temple Street, Bangalore.
8.G.M. Ahuja & Co., 15-Old Kasai Road, Behind Raja Market,
Bangalore 560002
9.M/s Bharani Agencies, P.B. 9506, Gandh Nagar, Bangalore
9
10. Mascheijer Aromatics ( India ) Pvt. Ltd., I Floor, Haji
Market, OK Road, Bangalore 560002
11.Aromatic (India) Pvt. Ltd., 38 Link road, Bangalore 560003
Bamboo Sticks:
1. R. Ramaiah Arumugamgalli Kalasipalayam,
New Extn., Bangalore 2
Packing (Paper, Polythene Covers,
Polythene Printing And Litho Printing)
1. M/s Lakshmi Paper Industries, 33-Town
Rly.Station Road , Salem 1, Tamilnadu.
2 The Paper Products Limited, 60 Chinthamani Street, Chennai-400001
3.R.K. Paper Industries, C-18 Ambattur Industrial Estate, Chennai-400058
4.The National Litho Press, P.B. No. 30 Railway Feeder Road,
Sivakasi
5.The Orient Litho Press, P.B. No. 17 Shivakasi.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|