|
Domestic LPG Stove
| Product Code |
: |
340504005 |
| Quality and Standards
|
: |
IS 4246 : 1984 for LPG
Stove
IS 11480:1985 for LPG Grillers
IS 5116:1985 for General requirements for domestic and
commercial equipment with LPG |
| Production Capacity
|
: |
Qty. : 90,000 Nos. (per
annum)
Value : 49500000 |
| Uploaded
on |
: |
April
2007 |
Introduction
L.P.G is the most convenient and clean
fuel for domestic use and is very popular in these days. The
LPG stove industry is about 36 years old and is mainly concentrated
in the small-scale sector. LPG is a by product formed during
petroleum distillation and is stored and marketed in gas cylinders
of 14.2 KG capacity and used generally for cooking stoves
and to some extent for industrial purpose also. The domestic
LPG stove is primarily being used in the urban areas as well
as in rural areas. The industry of domestic LPG stove has
grown considerably over the last 18 years and offers a wide
range of products i.e.:
i) Gas stove with one burner,
ii) Gas stove with two burners,
iii) Gas stove with two burners, one grill also called as
cooking grill,
iv) Gas stove with three burners,
v) Gas stove with four burners etc.
Market Potential
In 1980, the Government of India had planned
to push the exploration and production of LPG from Bombay
High Project, thereby providing tremendous push to the LPG
Stove Industry. More and more number of new connections are
being released by the Govt. and therefore the demand of LPG
stove is also increasing day by day. As per the last Census,
there were 186, units manufacturing LPG stoves in India. Out
of them, 139 were from SSI sector. Most of the units are located
in the state of Delhi and Haryana.
Basis and Presumptions
1. The basis for calculation of production
capacity is on double shift , working of 25 days per month
on 75% efficiency. The time period required for achieving
envisaged capacity utilization is assumed as one year.
2. Break-even Point for the scheme has
been calculated on full capacity utilization.
3. Rate of interest has been taken @ 12%
on an average. This, however, is likely to change depending
upon the location of
the project.
4. Labour wages have been taken on the
basis of applicable rates in industry. These are likely to
change depending upon the location of the project.
Building is considered of own
6. Margin money requirement differs from project to project
and type of entrepreneurs such as women, SC/ST, physically
handicapped etc. and the minimum margin money usually asked
by the financial institutions and banks is 15%. Margin money
up to 25% in some cases is also asked. The entrepreneurs may
check the margin money requirement from financial institutions
for the project.
7. Terms of loan differ from one financial institution to
another and in general minimum gestation period is 6 months
and it could be 2 years also. Maximum period for repayment
of loan is 7 years including gestation period. The entrepreneurs
may find the exact terms and conditions from the concerned
financial institutions .
8. The cost of machinery and equipments as indicated in the
scheme is approximate ruling at the time of preparation of
the scheme. The entrepreneur may check the exact price for
specific make and model of the machine selected.
9. Non-refundable deposits, cost of preparation of project
report etc. may be considered under preoperative expenses.
10. The provision made in other respects viz; raw materials,
utilities, overheads etc. is drawn on the basis of standard
variation and output. The cost indicated against each is approximate
based upon local market conditions and observations. The entrepreneur
may find out the exact cost from the concerned sources.
11. The operative period of this project is estimated to be
about 10 years considering technology obsolescence.
12. Calculations are based on manufacture of double burner
stove only.
Implementation Schedule
It is envisaged that from the conception
to commercial production, it may take about one and half years,
which also includes time for preparation of project report,
provisional registration, procurement of Machinery and Equipments,
their installation and electrification, clearance from all
local authorities, obtaining loan from financial institutions.
However, the duration for implementation of project/unit may
vary depending upon the circumstance.
Technical Aspects
Process of Manufacture
C.R. sheet is to be cut according to the
desired length and width on the guillotine-shearing machine.
Then it has to be fed in the double action deep draw press
for giving shape of the body of LPG stove. The holes may be
cut on power press in the body and burr must be removed. After
that, the small holes may be done on drilling machine. Then
it may be sent for Ni-crome plating from outside of MC Limit.
Then all bought out components like burners, burner tops,
pan supporting casting, Gas pipe assembly, gas cook assembly
knobs, rubber rolls and name plates etc. are to be fitted
on the body. Finally the stove must be tested as per ISI mark
requirement and packed for despatching/selling.
Quality Control
and Standards
The LPG stove may be manufactured and checked according to
IS 4246:1984, IS 11480:1985 and IS 5116:1985. The following
testing facilities are required for getting ISI certification
mark:
i) Strength testing equipment.
ii) Thermal efficiency apparatus.
iii) Combustion apparatus.
iv) Gas soundness testing equipment.
v) Floor wall and ceiling temperaturemeasuring equipment.
vi) Gas consumption testing apparatus.
Production Capacity (per annum)
| Quantity |
Value |
| 90,000 Nos. |
Rs. 49500000 |
Pollution Control
No pollution control is required in the unit as the unit has
to get nickel crome plating from outside. However, the general
feature for pollution control must be taken into consideration
during the process of the unit.
Energy Conservation
General precautions must be taken into
consideration to conserve energy such as shunt capacitors
must be used on electric motors and carbide gas must be used
with due care while welding and general lighting system.
Financial Aspects
A Fixed Capital
| (i) Land and Building
|
Amount
(In Rs.) |
| (i) Land 350 sq. mtr.
@ Rs. 3500 per sq. mtr including registration |
1575000 |
| (ii) Cost of land development,
fencing, approach road, inside roads, land scaping, drainage
etc. @ Rs. 1000 per sq. mtr. |
350000 |
| (iii) Total built-up
area 300 sq. mtrs. as follows: |
|
| Administrative building
75 sq. mtrs. construction cost @ Rs. 7,500 per sq. m |
562500
|
| Factory shed 225 sq.
mtrs. construction cost @ Rs.5000 per sq. mtr. |
1125000
|
| Water System (including
Bore Well + over head tank etc) |
500000 |
| Total civil cost=
cost of land + building |
4112500 |
(ii) Machinery and Equipment
| Sl. No. |
Description |
Ind./ Imp. |
Qty. |
Amount
(In Rs.) |
| 1. |
Treadle guillotine shearing
machine cap. 1250×1.6 mm with 3 HP motor and accessories
|
Ind |
1 |
300000 |
| 2. |
Double action deep draw
press No.6 with 15 HP motor and accessories |
Ind |
1 |
1100000 |
| 3. |
Power press cap. 100
tonne with 10 HP motor and accessories |
Ind. |
1 |
450000 |
| 4. |
Power press cap. 50
tonne with 5 HP motor and accessories |
-do- |
1 |
280000 |
| 5. |
Circle cutting machine
cap. 50mm dia with one HP motor and accessories |
-do- |
1 |
50000 |
| 6. |
Bench drilling machine
cap. up to 20 mm with 1 HP motor and accessories |
-do- |
1 |
20000 |
| 7. |
Double ended bench grinder
200 mm wheel size with 0.5 HP motor and accessories |
-do- |
1 |
13000 |
| 8. |
Flexible shaft grinder
|
-do- |
1 |
8000 |
| 9. |
Edge folding press No.
12 |
-do- |
1 |
35000 |
| 10. |
Fly press No. 4 |
-do- |
1 |
20000 |
| 11. |
Gas welding set complete
with all accessories |
-do- |
1 |
15000 |
| 12. |
Portable drilling machine
12 mm cap. with motor |
-do- |
2 |
10000 |
| 13. |
Spot welding set 15
KW |
-do- |
1 |
80000 |
| 14. |
Electric welding set
cap. 300 amp |
-do- |
1 |
10000 |
|
Total
|
2391000 |
| Cost of power connection
|
25500 |
| Electrification and
installation charges @ 10% of the cost of machinery |
239100 |
| Office furniture racks
etc. |
100000 |
| Measuring instruments
and testing apparatus etc. |
100000 |
| Tools dies and fixtures
etc. |
100000 |
|
Total (ii)
|
2955600 |
| (iii) Pre-operative
Expenses |
50000 |
| Total Fixed Capital(i+ii+iii)
|
7118100 |
B. Working Capital (per month)
(i) Salary and Wages
| Sl.No. |
Designation |
Nos. |
Salary (Rs.) |
Amount
(In Rs.) |
| a. Administration
|
| i. |
Sales-cum-Marketing
Manager |
1 |
18000 |
18000 |
| ii. |
Clerk-cum-Typist |
1 |
5000 |
5000 |
| iii. |
Accountant-cum-Cashier
|
1 |
7000 |
7000 |
| iv. |
Chowkidar/Peon |
2 |
3000 |
6000 |
| v. |
Sweeper (part time)
|
1 |
2000 |
2000 |
| b. Technical
|
| i. |
Engineer |
2 |
15000 |
30000 |
| ii. |
Supervisor |
3 |
8000 |
24000 |
| iii. |
Skilled Workers |
12 |
6000 |
72000 |
| iv. |
Semi-skilled Workers
|
9 |
4500 |
40500 |
| v. |
Helper |
4 |
3500 |
14000 |
|
Total
|
218500 |
| Perquisites
@22% |
48070 |
|
Total
|
266570 |
(ii) Raw Material (per month)
| Sl. No.
|
Particulars |
Rate (Rs.)
|
Unit |
Qty. |
Amount
(In Rs.) |
| a. |
CR sheet 1.00 mm thickness
(20 SWG)/ tonne |
43000 |
Tonne |
30 |
1290000 |
| Bought
out Components |
| b. |
Burners and burners
tops (ISI mark) |
50 |
pair |
7500 |
375000 |
| c. |
Pan suppor- ting casted
rings |
22 |
Set |
7500 |
165000 |
| d. |
Gas pipe assembly |
12 |
each. |
7500 |
90000 |
| e. |
Gas cock assembly ISI
mark |
90 |
pair |
7500 |
675000 |
| f. |
On and off knob |
5 |
pair |
7500 |
37500 |
| g. |
Name plates |
1.5 |
each |
7500 |
11250 |
| h. |
Card board boxes for
packing |
15 |
each |
7500 |
112500 |
|
Total
|
2756250 |
| (iii) Utilities (per
month) |
(In Rs.) |
| Power -10000 kWH @ Rs.
5/unit |
50000 |
|
Total
|
50000 |
| (iv) Other Contingent
Expenses (per month) |
(Rs.) |
| i. Telephone |
2000 |
| ii. Postage and Stationery
|
2000 |
| iii. Transport Charges
|
20000 |
| i v. Repair and Maintenance
|
10000 |
| v. Nickel crome plating
charges 7500 × 50 |
375000 |
| vi. Consumables like
carbide, gas welding rods, oxygen gas etc. |
25000 |
| vii. Advertisement and
Publicity & marketing |
100000 |
| viii. Insurance |
8000 |
| ix. Miscellaneous/sales
Expenses |
10000 |
|
Total
|
552000 |
| (v) Total Recurring
Expenditure (per month) [i + ii + iii + iv] |
3624820 |
| ( vi) Total Working
Capital (for 2 months) Rs. 3624820 × 2 |
7249640 |
Total Capital Investment
| (1) Fixed Capital |
7118100 |
| (2) Working Capital
(for 2 months) |
7249640 |
|
Total
|
14367740 |
Machinery Utilisation
The number of machines to be installed
has been determined in such a way that planned schedule of
process will not cause any bottleneck in operation during
bulk production. As such the unit will make utilization of
machinery envisaged.
Financial Analysis
| (1) Cost of Production
(per annum) |
(Rs.) |
| i. Total recurring cost
|
43497840 |
| ii. Depreciation on
machinery @ 10% |
239100 |
| iii. Depreciation on
Building @5% |
205625 |
| iv. Depreciation on
office furniture @ 20% |
20000 |
| v. Depreciation on dies,
tools and fixture @ 25% |
25000 |
| vi. Depreciation on
measuring and testing apparatus @ 10% |
10000 |
| vii. Interest on Total
Capital Investment @ 12% |
1724129 |
|
Total
|
45721694 |
| (2) Turn-over (per year)
|
|
| By sales of 90,000 domestic
LPG stoves @ Rs. 550 per stove |
49500000 |
| |
|
| (3) Net Profit (per
year) Turnover - Cost of Production |
3778306 |
| (4) Net Profit Ratio
|
= |
Net profit × 100
-------------------- |
| |
|
Turn over |
| |
|
|
| |
= |
3778306 × 100
------------------- |
| |
|
49500000 |
| |
|
|
| |
= |
7.63 |
| |
|
|
| (5) Rate of Return
|
= |
Net profit × 100
--------------------------- |
| |
|
Total Capital Investment
|
| |
|
|
| |
= |
3778306 × 100
--------------- |
| |
|
14367740 |
| |
|
|
| |
= |
26.3 |
(6) Break-even Point
| Fixed Cost |
(Rs.) |
| 1. Total Depreciation
|
499725 |
| 2. Total interest |
1724129 |
| 3. Insurance |
96000 |
| 5. 40% of Salaries |
1279536 |
| 6. 40% of other contingent
expenses |
2649600 |
|
Total
|
6248990
|
| B.E.P |
= |
Fixed Cost × 100
--------------------- |
| |
|
Fixed Cost + Profit
|
| |
|
|
| |
= |
6248990 × 100
----------------------- |
| |
|
6248990+ 3778306 |
| |
|
62.32 |
| |
|
|
Addresses of
Machinery and Equipment Suppliers
Addresses of Machinery Suppliers
1. M/s. Essential Machine Tools (P) Ltd.
5, Nyayamurthi, G.N Vaidya Marg,
Post Box No. 2, Behind State Bank, Fort,
Mumbai-400001
2.. M/s. Dutta Engg. Works
C-162, Mayapuri Indl. Area,
Phase-II,
New Delhi.
3. M/s. JNW Engineers
Commercial Complex,
Mayapuri Indl. Area, Phase-I,
New Delhi.
4. M/s. United Machine Co.
B-96, Mayapuri Indl. Area,
New Delhi.
5. M/s. Prem Engg. Works
20, Okhla Indl. Area,
New Delhi-110020.
6. M/s. Patel Indl. Corporation
2-B, DLF Indl. Area,
Nazafgarh Road,
New Delhi.
7. M/s. Mahalaxmi Engg. Works
20, DLF Indl. Area,
Nazafgarh Road,
New Delhi.
8. M/s. Simplicity Engineers
B-99, Mayapuri Indl. Area,
New Delhi.
9. M/s. Atlas Engg. Works
G. T. Road,
Batala
10. M/s. P. K. Engg. Works
B-1, Indl. Estate,
Aligarh.
11. M/s. S.S. Mechanical Works
Indl. Estate–B,
Ludhiana.
Raw Material Suppliers
Raw Material can be purchased fromlocal market, as it is available
easily.Moreover, it can also be had from theGovernment Depots
and Corporations.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|