|
CRT Data Display Monitor (Colour)
| Product Code (ASICC) |
: |
78321 |
| Quality and Standards |
: |
N.A. |
| Production Capacity |
: |
Qty: 4800 Nos./ annum)
Value : Rs.4,95,88,000 |
| Uploaded
on |
: |
March 2007 |
Introduction
CRT data display monitors form a very
essential part of a computer as they are not only used at
the console for the display of input/output data but also
in the peripherals such as data entry terminals. The users
of CRT monitor can be divided into the following sub-groups.
1. Computer manufacturers,
2. Data acquisition system manufacturers,
3. Data entry terminals manufacturers,
4. Home computer users (Direct consumers),
5. Educational institutions.
The CRT monitors are not only compact and easier to operate
but can also handle more data at much faster rate. Computer
manufacturers these days are going in for O.E.M. contracts
with small scale units for CRT monitors thus reducing their
own inventory and overheads.
Market Potential
Computers are being extensively used in
the country in educational institutions viz. schools and colleges,
business organization, defence, industry R and D Centre and
Govt. organization. The market of CRT Data Display monitor
colour is directly proportional to the production of computers.
The contribution of SSI sector in the manufacture of CRT monitors
(Colour) is quite significant. With the introduction of the
new hardware features like LAN connectivity and new generation
Software products, the production of computers is likely to
increase at greater pace. With this growth rate envisaged
for the computer industry, the demand of the CRT Monitors
(colour) is also likely to go up substantially.
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 shift 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 based on the prevailing
rate in north India They may 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.
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 equpment 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 Governmens
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 main PC Board is assembled by mounting
the various active and passive components. All the mechanical
fittings are fitted to the Cabinet alongwith Cathode Ray Tube
and other controls and terminations. Printed circuit board
is tested individually with the help of oscilloscope, multimeter
and power supplies and then fitted into the cabinet. The wiring
is completed for PCB. the final testing is done with the help
of personal computer and software package for CRT monitor
testing.
Quality Control and Standards
(a) The incoming raw material and components
shall be inspected for any defect before going into assembly.
(b) The components which are used to control
the functioning of the equipment shall be fixed in such a
way that it should not cause any strain to the operator and
shall be clearly accessible to the operator.
(c) The functioning of each control knob
shall be clearly indicated on the control panels. The control
panels require maximum attention and careful design since
they form the main interaction point.
(d) The components on the control panel
shall be interconnected by neat and tidy wiring in order to
avoid any loose connection and shall be firmly fixed to the
panels to withstand vibration and shock.
(e) The enclosure shall have accessibility
for assembly, maintenance and service etc. The enclosure shall
have effective electrical grounding systems to avoid any hazard
from electrical shock.
Production Capacity (per annum)
| Quantity |
Value (Rs.) |
| 4800 Nos. |
4,95,88,000 |
| |
|
| Motive Power |
10 KVA. |
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: 500 Sq. Mtr @ Rs. 3500 / Sq.
Mtr. Value
|
Rs. 17,50,000 |
|
Civil construction
Boundary wall, and gates and inside
roads Value:
Office, raw material and finished
goods stores, security rooms, bore well and other utilities
and working shed. Avg. cost per square meter = Rs. 8000
per sq. Mtr
Total construction area = 400 Sq.
Mtr.
Total cost of buildings
Total civil construction cost
|
Rs. 5,00,000
Rs. 32,00,000
Rs. 37,00,000
|
|
Total civil construction cost
|
Rs. 37,00,000 |
|
Total civil cost = Rs. 17,50,000
+ 37,00,000
|
Rs. 54,50,000
|
(ii) Machinery and Equipments
|
Sl.No.
|
Description |
Qty. |
Ind./ Imp
|
Price (Rs.)
|
Total (Rs.)
|
|
1
|
Drilling mach-ine (general purpose)
|
1 |
Ind
|
15,000
|
15,000
|
|
2
|
Grinder (Portable)
|
1 |
Ind.
|
12,000
|
12,000
|
|
3
|
Oscilloscope (50 MHz)
|
1 |
Ind./ Imp
|
150,000
|
150,000
|
|
4
|
Personnel computer with composite
video output and Software package for monitor testing
.
|
2 |
Ind
|
100,000
|
200,000
|
|
5
|
Digital Multimeter (4½ digit)
|
2 |
Ind.
|
20,000
|
20,000
|
|
6
|
Multimeter (Analog type)
|
4 |
Ind.
|
5,000
|
20,000
|
|
7
|
Break down tester (5 KV)
|
1 |
Ind.
|
20,000
|
20,000
|
|
8
|
EHT probe
|
2 |
Ind.
|
5,000
|
10,000
|
|
9
|
DC Power supplies (30V.2A)
|
3 |
Ind.
|
10000
|
30,000
|
|
10
|
LCR meter (digital)
|
1 |
Imp
|
60,000
|
60,000
|
|
11
|
Sariacs, servo voltage stabilizer
and Lux meter
|
|
Ind.
|
50,000
|
50,000
|
|
12
|
Utility plants like bore well and
water system in the factory
|
1 |
Ind.
|
|
4,00,000
|
|
|
Total
|
9,87,000
|
|
13
|
Excise, sales tax and other incidental
expenses 25% of plants and m/c cost
|
|
|
|
2,47,000
|
|
14
|
Electrification and installation
charges @ 10% of cost of machinery and equipments (13
+ 14)
|
|
|
|
1,23,000
|
|
|
Total
|
13,57,000
|
|
15
|
Cost of office equipments/Working
tables
|
|
|
|
5,00,000
|
|
|
(iii) Pre-operative Expenses
|
|
|
|
3,00,000
|
|
|
Total Fixed Capital Rs. 54,50,000
+ Rs. 1357,000 + Rs.5,00,000 + Rs. 3,00,000
|
76,07,000
|
B. Working Capital
(per month)
(i) Staff and
Labour
| Sl.No. |
Description |
No. |
Salary (Rs.) |
Total (Rs.) |
| 1 |
Works Manager |
1 |
30,000 |
30,000 |
| 2 |
Engineers |
3 |
20,000 |
60,000 |
| 3 |
Skilled workers |
9 |
5,000 |
54,000 |
| 4 |
Semi skilled workers |
8 |
4,000 |
32,000 |
| 5 |
Unskilled workers |
6 |
3000 |
18,000 |
| 6 |
Finance and accounts staff |
3 |
|
30,000 |
| 7 |
Sales and marketing team |
4 |
|
40,000 |
| 8 |
Purchase and stores team |
4 |
|
30,000 |
| 9 |
Peons and watchman |
6 |
3,000 |
18,000 |
| |
Total
|
312,000 |
| |
Add perquisites @ 22% of salaries
|
69,000 |
| |
Total
|
381,000 |
(ii) Raw Material Requirements (per month)
| Sl.No. |
Description |
Qty.
unit |
Imp/Ind. |
Cost
(Rs.) |
| 1 |
Cathode ray tube colour (data grade
high
resolution Antiglare) 14” (90Odef) |
1 |
Imp/Ind. |
4000 |
| 2 |
Fly back transformer |
1 |
Ind/Imp |
1000 |
| 3 |
Deflection yoke |
1 |
Ind/Imp |
|
| 4 |
Plastic Cabinet |
1 |
Ind./Imp |
300 |
| 5 |
Coils (1 set), Hor. width Hor. Linearity
coil, Peaking coil, Osc. coil |
1 set |
Ind./Imp |
120 |
| 6 |
Transistors/IC's |
1 set |
Imp |
400 |
| 7 |
Bipolar capacitor |
1 |
Imp |
50 |
| 8 |
Elctrolytic cap. |
1 set |
Ind. |
140 |
| 9 |
Cement resistor/metal Oxide resistors,
Carbon film resistor |
1 set |
Imp/Ind |
100 |
| 10 |
Presets/Potentiometer |
1 set |
Ind. |
60 |
| 11 |
Rectifier/dioxides |
– |
Ind. |
70 |
| 12 |
Printed circuit board |
– |
Ind |
300 |
| 13 |
Main transformer |
– |
Ind. |
270 |
| 14 |
Misc. hardware Solder Cables etc/
packing case |
|
Ind |
300 |
| |
Raw material cost for one monitor
|
7110 |
| |
Total for (400 sets/month)
|
28,44,000 |
| (iii) Utilities (per month) |
(Rs.) |
| Power |
15,000 |
| Water |
2,000 |
|
Total
|
17,000 |
|
(iv) Other Contingent Expenses
/ month)
|
(Rs.) |
| 1. |
Postage and stationery |
5,000 |
| 2. |
Communication expenses |
30,000 |
| 3. |
Repair and maintenance |
18,000 |
| 4. |
Transport, conveyance and marketing
|
75,000 |
| 5. |
Advt. and publicity |
50,000 |
| 6. |
Insurance |
7,000 |
| 7. |
Miscellaneous expenditure |
40,000 |
|
Total
|
2,25,000 |
| (v) Total Recurring
Expenditure (per month) (i + ii + iii + iv) |
Rs. 34,67,000 |
C. Total
Capital Investment
| Fixed Capital |
Rs. 76,07,000 |
| Working capital - 3 months |
Rs. 1,04,01,000 |
|
Total
|
Rs. 1,80,08,000 |
Financial Analysis
| (1) Cost of Production (per annum)
|
(Rs.) |
| Total recurring expenditure |
4,16,04,000 |
| Depreciation on machinery and equipment
@ 10 % |
1,36,000 |
| Depreciation on tools, jigs and fixtures
and office equipment @ 20% |
1,00,000 |
| Depreciation on civil construction
@ 5% |
1,85,000 |
| Interest on total capital investment
@ 12% |
21,61,000 |
|
Total
|
4,41,86,000 |
(2) Turnover (per annum)
|
Item
|
Qty. Nos.
|
Rate/Unit Sales
(Rs.) |
Total (Rs.)
|
|
CRT Data Display
Monitor (Colour)
|
4,800
|
10,330
|
4,95,88,000
|
(3) Profit (per year) (Before Taxes)
Rs. 4.95,88,000 – Rs. 4,41,86,000
= Rs. 54,00,000
(4) Net Profit Ratio
|
|
Profit (per annum) ×100
|
|
=
|
-------------------------------------
|
|
|
Sales (per annum)
|
|
|
|
|
|
5400,000 ×100
|
|
=
|
------------------------------
|
|
|
4,95,88,000
|
|
|
|
|
=
|
10.89%
|
(5) Rate of Return
|
|
Profit (per annum) ×100
|
|
=
|
------------------------------------
|
|
|
Total capital investment
|
|
|
|
|
|
54,00,000 ×100
|
|
=
|
------------------------------------
|
|
|
1,80,08,000
|
|
|
|
|
=
|
29.98 %
|
(6) Break-even Point
| Fixed Cost (per annum) |
(Rs.) |
| Total depreciation |
421,000 |
| Interest on capital investment @
12% |
21,61,000 |
| 40% of Salaries and wages |
18,29,000 |
| 40% of other contingent expenses
|
10,80,000 |
| Total Fixed Cost |
54,91,000 |
B. E. P.
|
|
Fixed cost ×100
|
|
=
|
---------------------------
|
|
|
Fixed cost + Profit |
|
|
|
|
|
54,91,000 ×100
|
|
=
|
--------------------------
|
|
|
54,91,000 + 54,00,000
|
|
|
|
|
=
|
50.42 % |
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, Computer Peripherals
and Raw Material/Component Suppliers Machinery /Tools
1. M/s. International Machine/Tools Corporation
5, Bank Street,
Behind State Bank,
Fort, Mumbai-400023
2. M/s. Machinery and Spares
30, Apollo Street,
Fort, Mumbai-23.
3. M/s. Shubh Machinery Corp. (P) Ltd.
15, Bank Street,
Mumbai-23
4. M/s. HMT Ltd.
9, N.S. Patkar Marg,
Mumbai-63.
Testing Equipments
1. M/s. Applied Electronics Ltd.
A-5, Wagle Indl. Estate,
Thane, Mumbai-4
2. M/s. Peico Electronics and Electrical
Ltd.
Shivasagar Estate, Block-A,
Dr. Annie Besant Road,
Mumbai-12
3. M/s. Agronic Instruments Pvt. Ltd.
201, Shiva-Shakti Industrial
Estate, Mumbai-86
4. M/s. Systronica
89-92, Ind. Area,
Naroda-382330
5. M/s. Noble Electronics
364, Lajpat Rai Market,
Delhi-110006
6. M/s. Meco Instruments Pvt. Ltd.
Bharat Industrial Estate,
T. J. Road, Sewree,
Mumbai-400015.
Soldering Equipment and Circuit Aids
1. M/s. Syeco Associates
30/106,(New No. 234),
11th Main, Malleswaram,
Bangalore-3
2. M/s. Navanidhi Electronics Pvt. Ltd.
1-60/1, Snehapuri,
Nacharam,
Hyderabad-7
3. M/s. India Associates
16, Rest House, Crescent,
Off Churt Street,
Bangalore-1
4. M/s. Bergen Associates Pvt. Ltd.
1082, Sector-27-B,
Chandigarh-19
5. M/s. Techtronics
B-70, End Cross,
1, Stage, Peanya Ind. Estate,
Bangalore–560058
6. M/s. Sumitron Marketing
A-46, Naraina Ind. Area, Phase-I,
P.O. Box. 10227,
New Delhi-110028.
7. M/s. Scientific Mea-Technik Pvt. Ltd.
B-114, Ind. Estate,
Pologround, Indore-452003
Raw Material/Component Suppliers
1. M/s. Electronics Trade and
Technology Dev. Corp. Ltd.
15/48, Malcha Marg,
Chanakyapuri,
New Delhi-110021
2. M/s. Amar Radio Corpn.
11/1, Thiglar Poriyanna Lane,
SPP Road,
Bangalore–560002
3. M/s. Bharat Electronics Ltd.
Jalaballi Post,
Bangalore–560013
4. M/s. Southern Electronics
No. 113, Sadarpatrappa Road,
Bangalore–2.
5. M/s. Continental Devices India Ltd.
C-128, Naraina Ind. Area,
New Delhi-28
6. M/s. Biprint Corporation
29, New Okhla Ind. Complex,
Phase-I,
New Delhi-110020.
7. M/s. Precision Electronics Ltd.
Unit 1, 1-9E,
DLF Ind. Area,
Faridabad–121003.
8. M/s. Saini Electronics
Pushpadant Nivas,
3, Chuman Lane,
Dr. D. Bhadkamkar Marg,
Mumbai-110007.
9. M/s. Interco Ltd.
456, Alexandra Road,
14.00 NOL Bldg.,
Singapore.
10. M/s. General Electronics
119, 5th Floor,
Tardeo Air Conditioned Market,
Mumbai-34.
11. M/s. Bakumbhai Ambalal
Electronics Dept.
Kaiser-I, Hind Bldg.,
Ballard Estate,
Mumbai-28.
12. M/s. Shilpa International
107, Parklane,
Secunderabad-3
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|