|
Electronic Quartz Analog Clocks
|
Product Code (ASICC)
|
:
|
91403
|
|
Quality and Standards
|
:
|
N.A.
|
|
Production Capacity
|
:
|
Qty. : 1,80,000
Nos. (per annum)
Value : Rs. 2,20,00,000
|
| Uploaded on |
: |
March 2007 |
Introduction
The electronic quartz analog clock has
brought a revolution in the clock industry. The quartz clocks
were introduced in the Indian market in 1977- 78 and since
then market as well as production in India has been growing
at a tremendous rate. Some of the main features of the quartz
clock are; high accuracy, no winding required, works in any
position, very low power consumption, hardly any service required
and the longer life of the clock.
Market Potential
Consumer electronic sector has achieved
a production of Rs. 127000 crore in 2001-02 compared to Rs.
26000 crore production in 1996-97. During the year 2001, the
production of electronic clock was of the order of Rs 210
crores.
The electronic Quartz Clocks are technically
superior to the mechanical ones. Since the raw materials and
components are available at a cheaper rate, the price of the
electronic clocks has come down substantially. This reduction
in prices has boosted the demand.
Pricing of Quartz Analogy Clocks
The customer price of Clock ranges from
Rs. 60 to Rs. 450. Different types of clocks in the market,
and their prices are as follows:
| Sl.No. |
Type of Quartz Clocks |
Price Range (Rs.) |
| 1 |
Ordinary Plastic Case |
60 - 80 |
| 2 |
Good finished Plastic case and Anodized
Dial |
80 -150 |
| 3 |
Ordinary Picture |
100 -150 |
| 4 |
Laminated Picture |
180 - 250 |
| 5 |
Striking (Ordinary) |
200 - 300 |
| 6 |
Striking (Quadraphonic) |
280 -380 |
| 7 |
Pendulum (Simple) |
250 -350 |
| 8 |
Pendulum Striking |
300 -450 |
Basis and Presumptions
i) The basis for calculation of production
capacity has been taken on single shift basis on 75% efficiency.
ii) The maximum capacity utilization on
two shifts basis of 8 hrs. each for 300 days a year. During
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.
iii ) The salaries and wages, cost of
raw materials, utilities, rents, etc. are base on the prevailing
rates. These cost factors are likely to vary with time and
location.
iv) Interest on term loan and working
capital loan has been taken at the rate of 12% on an average.
This rate may vary depending upon the policy of the financial
institutions/agencies from time to time.
v) The cost of machinery and equipments
refer to a particular make/model and prices are approximate.
vi) The break-even point percentage indicated
is of full capacity utilization.
vii) The project preparation cost etc.
whenever required could be considered under pre-operative
expenses.
viii) The essential production machinery
and test equipment required for the project have been indicated.
The unit may also utilize common test facilities available
at Electronics Test and Development Centres (ETDCs) and Electronic
Regional Test Laboratories (ERTLs) set up by the State Governments
and STQC Directorate of the 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 has been listed and the average time for implementation
of the project is estimated at 12 months:
| Sl. No. |
Name of Activity |
Period in Months (Estimated)
|
| 1 |
Preparation of project
report |
1 |
| 2 |
Registration and other
formalities |
1 |
| 3 |
Sanction of loan by financial
institutions |
3 |
| 4 |
Plant and Machinery:
|
|
| |
a) Placement of orders
|
1 |
| |
b) Procurement |
2 |
| |
c) Power connection/
Electrification |
2 |
| |
d) Installation/Erection
of machinery/Test Equipment |
2 |
| 5 |
Procurement of raw materials
|
2 |
| 6 |
Recruitment of Technical
Personnel etc. |
2 |
| 7 |
Trial production |
11 |
| 8 |
Commercial production
|
12 |
Notes
1. Many of the above activities shall be initiated concurrently.
2. Procurement of raw materials commences from the 8th month
onwards.
3. When imported plant and machinery are required, the implementation
period of project may vary from 12 months to 15 months.
Technical Aspects
Process of Manufacture
The Quartz wall clock will be assembled
and for assembly other raw materials such as quartz clock
movement, Cabinet, hand etc., will be purchased from the market.
In this project profile, it is assumed that the complete Quartz
movement is procured from outside. The movement is fitted
into Cabinet case which is fitted with dial and the hands
are mounted on the movement and after the glass and back cover
of Cabinet are fitted. The needles have to be properly fitted
at accurate position on dial which shows time. Finally, the
battery should be put into the clocks put for testing for
at least 2 days before despatch.
Production Capacity ( per annum)
|
Quantity
|
Value (Rs.)
|
|
1,80,000 Nos.
|
2,20,00,000
|
|
Motive Power
|
15 KW
|
Pollution Control
The Govt. 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 Sept. 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:
i) 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 15-35% solids.
ii) 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:
i) Adoption of energy conserving technologies,
production aids and testing facilities.
ii) Efficient management of process/ manufacturing
machineries and systems, QC and testing equipments for yielding
maximum Energy Conservation.
iii) Optimum use of electrical energy
for heating during soldering process can be obtained by using
efficient temperature controlled soldering and desoldering
stations.
iv) Periodical maintenance of motors compressors
etc.
v) 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.
Financial Aspects
A. Fixed Capital
|
(i) Land and Building Land
300 Sq.Mtr @ 3500/ Sq. Mtr Value
|
Rs. 10,50,000 |
| (ii) Civil construction
Boundry wall, gates and road inside
the factory Value
Built up area = 500 Sq. Mtrs for
office, stores, assembly and testing, security room,
workers room, bore well and water, raw material and
finished goods store on two floors @ Rs. 6000 / Sq.
mtr Value
|
Rs. 4,00,000
30,00,000
|
| Total civil cost = 10,50,000 +
4,00,000 + 30,00,000 |
Rs.44,50,000 |
(ii) Machinery and Equipments
| Sl.No. |
Description |
Ind./ Imp. |
Qty. |
Value (Rs.) |
| 1 |
Quartz Clock Tester |
Ind. |
3 |
1,50,000 |
| 2 |
Digital Multimeter (3 ½ Digit)
|
Ind. |
4 |
30,000 |
|
Total
|
1,80,000 |
|
Other Fixed Assets
|
| 3 |
Excise, sales tax and electrification
charges @ 40% of the cost of machinery and equipment.
|
|
|
72,000 |
| 4. |
Office equipments, furniture and
working table etc. |
|
|
2,00,000 |
| 5. |
Tools, jigs and fixtures, soldering
iron/station etc. |
|
|
50,000 |
| Total (ii)
plant and m/c |
5,02,000 |
| (iii) Pre operative
expenses |
1,00,000 |
| Total Fixed
Capital (i) + (ii) + (iii) |
50,52,000 |
B. Working Capital (per month)
(i) Staff and Labour
| Sl. No. |
Designation |
No. of persons |
Salary (Rs.) |
Total (Rs.) |
| 1 |
Manager |
1 |
30,000 |
30,000 |
| 2 |
Sales and Service Assistance |
1 |
15,000 |
15,000 |
| 3 |
Purchase and commercial staff |
4 |
|
20,000 |
| 4 |
Peon/ Watchman |
3 |
|
9,000 |
| 5 |
Skilled Workers |
6 |
|
24,000 |
| 6 |
Semi-Skilled Workers |
2 |
|
6,000 |
|
Total
|
1,04,000 |
| Add perquisites @ 22%
of salary |
23000 |
|
Total
|
1,27,000 |
(ii) Raw Material Requirement (per month)
| S.No. |
Particulars |
Qty. |
Cost/unit (Rs.) |
Total 15000 unit (Rs.) |
| 1 |
Quartz Movement (Complete) |
1 |
40 |
6,00,000 |
| 2. |
Case (Cabinet) with Dial and Hands
(Appear-ance Parts) with packaging |
1 |
50 |
7,50,000 |
|
Total
|
13,50,000 |
Note: The quantity and quality of raw
material vary with design requirements and features of the
Clock.
(iii) Utility expenses for water and
power = Rs. 8,000
|
(iv) Other Contingent Expenses
(per month)
|
(Rs.) |
| 1 |
Postage and
stationery |
5000 |
| 2 |
Telephone and communication
expenses |
5000 |
| 3 |
Repair and maintenance
|
5000 |
| 4 |
Transport and conveyance
charges |
10000 |
| 5 |
Advt. and publicity |
20000 |
| 6 |
Insurance and taxes |
4000 |
| 7 |
Consumable Stores |
2000 |
| 8 |
Miscellaneous expenditure
|
5000 |
|
Total
|
56000 |
(v) Total Recurring
Expenditure Rs (per month)
(i + ii + iii + iv)
Rs. 1,04,000 + Rs. 13,50,000 + Rs. 8,000, Rs. 56,000 |
Rs. 15,18,000 |
C. Total Capital Investment
| (i) Fixed Capital |
Rs. 50,52,000 |
| (ii) Working Capital on 3 months
basis |
Rs. 45,54,000 |
|
Total
|
Rs. 96,06,000 |
Financial Analysis
| (1) Cost of Production (per annum)
|
(Rs.) |
| Total recurring expenditure |
1,82,16,000 |
| Depreciation on Pl. & m/c @ 10
% |
25,000 |
| Depreciation on tools, jigs &
fixtures and office equipment @ 20% |
50,000 |
| Depreciation on civil construction
@ 5% |
1,70,000 |
| Interest on total capital investment
@ 12% |
11,53,000 |
|
Total
|
1,96,14,000 |
(2) Turnover (per annum)
| Item |
Qty.(Nos.) |
Rate/Unit (Rs.) |
Total Sales (Rs.) |
| Electronic quartz analogy clocks
|
180000 |
122.22 |
2,20,00,000 |
(3) Profit (per
annum) (Before Taxes)
Rs. 2,20,00,000 – 1,96,14,000
Rs. 23,86,000
(4) Net Profit Ratio
|
|
Profit per annum ×
100 |
|
|
-------------------------------------------
|
|
|
Sales per annum |
|
|
|
|
|
23,86,000 × 100
|
|
|
-----------------------------------
|
|
|
2,20,00,000 |
|
|
|
|
|
10.80% |
(5) Rate of Return
|
|
Profit per annum ×
100 |
|
|
-------------------------------------
|
|
|
Total capital investment
|
|
|
|
|
|
23,86,000 x 100 |
|
|
-----------------------------------
|
|
|
96,06,000 |
| |
|
|
|
24.8% |
(6) Break-even Point
| Fixed Cost (per annum) |
(Rs.) |
| Total Depreciation |
2,45,000 |
| Interest on total capital investment
@ 12% |
11,53,000 |
| 40% Salaries and wages |
6,09,000 |
| 40% other contingent expenses |
2,69,000 |
|
Total
|
22,76,000 |
B.E.P.
|
=
|
Fixed cost × 100
|
|
|
-------------------------------------
|
|
|
Fixed cost + Profit |
|
=
|
22,76,000 × 100
|
|
|
-------------------------------------
|
|
|
22,76,000+ 23,86,000
|
|
|
|
|
=
|
48.8% |
Additional Information
(a) The Project Profile may be modified/tailored
to suit the individual entrepreneurship qualities/capacity,
production programme and also to suit the locational characteristics,
wherever applicable.
(b) The Electronics Technology is undergoing
rapid strides of change and there is need for regular monitoring
of the national and international technology scenario. The
unit may, therefore, keep abreast with the new technologies
in order to keep them in pace with the developments for global
competition.
(c) 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 Systems and ISO 14001
defines standards for Environmental Management System for
acceptability at international level. The unit may therefore
adopt these standards for global competition.
(d) The margin money recommended is 25%
of the working capital requirement at an average. However,
the percentage of margin money may vary as per bank's discretion.
Addresses of Machinery and Equipment
Suppliers
1. M/s. Toshniwal Bros. (Delhi) Pvt. Ltd.
3-E/8, Jhandewalan Extn.,
New Delhi-110055.
2. M/s. Ruttonsha Simpson Pvt.Ltd.
14, Jhandewalan Link Road,
New Delhi-110055.
3. M/s. Motwane Pvt. Ltd.
68, Janpath, Post Box No. 47,
New Delhi.
4. M/s. British Physical Laboratories
93, Nehru Place,
New Delhi-110019
5. M/s. EM Electronics Pvt. Ltd.
158, III Main Industrial Town,
Rajaji Nagar,
Bangalore–560 004.
Raw Material / Component Suppliers
1. M/s. H.B. Chugh and Co.
14 A/31, W.E. Area,
Karol Bagh, New Delhi.
2. M/s. Semiconductor Complex
(A Govt. of India Enterprises),
(Marketing Division),
C5/18, Safdarjung Dev./Area,
New Delhi–110028.
3. M/s. Sargodha Radio Co.
C-134, Naraina Industrial Area,
New Delhi-110028.
4. M/s. Chawla Plastics Works Pvt. Ltd.
A-4, Mayapuri, Phase-I,
New Delhi.
5. M/s. Bhola Plastic Industries
B-34/5, G.T. Karnal Road,
Industrial Area,
Delhi-110033.
6. M/s. Kanwar S.M. Co.
Naraina Inds.Area, Phase-I,
Delhi-110028.
7. M/s. CINA Electronics
1A/218, Ashok Vihar,
Phase-I,
Delhi-110052.
8. M/s. Copwud Arts
118-120, Satguru Nanak Inds.Estate,
Western Express Highway,
Goregaon (East),
Mumbai-400063.
9. M/s. Boble Electronics
354, Lajpat Rai Market,
Delhi-110006.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|