Embed Size (px)
Citation preview
Project Profile
Flyash Bricks & Pavement Tiles
( COMBINED )
Product: Flyash Bricks & Pavement Tiles
Product Code (Based on NIC -2004) for Bricks & Tiles: 26921
Product Code: (Based on ASICC -2000) for Bricks & Tiles: 29102
Production Capacity:
Quantity : 24,00,000 nos of bricks Value Rs.37,20,000
Month & Year of Preparation : December 2010
Prepared by :
Branch MSME Development Institute
New Colony, RAAGADA-765001 (Odisha)
Phone/Fax: 06856-222268
Email: [email protected]
INTRODUCTION : Fly ash, Lime calcined gypsum and sand, with requisite quantity of water is mixed in proper proportions which produces slow setting cement, the resultant mass pressed is in to bricks of any desired strength. These bricks can be used in building constructional activities instead of common burnt clay bricks. These bricks are lighter in weight and stronger than common burnt clay bricks. The present generation or fly ash in India by thermal power stations is more than 100 million tones per annum. One kilogram of coal of fired yields fly ash ranging from 200 to 500 grams. At present only 6% fly ash being utilized. Pavement Tiles are building components with an enhanced used and adaptability at low cost. The pavement tiles are used for laying hard, durable and attractive flooring in the courtyards, pavements, walkways, car parking and similar locations. The paving stones are made by using fly ash and cement aggregates at very high pressure to give a hard faced, strong and durable stone like product with or without beveled edges. These stones do not require a sole concrete and needs just a consolidated sand bed for the support. No boding or pointing is necessary and does not require any cement. Paving stones offer the advantage of removing from the position and replacing when ever needed for laying any pipelines etc. and hence eliminates any maintenance expenditure on the flooring. These stones can withstand the weight of a loaded truck and will last for a longtime. They are comparatively cheaper compared to concrete and other tiles. MARKET : 180 billion tones of common burnt clay bricks are consumed annually approximately 340 billion tones of clay – about 5000 acres of top layer of soil dug out for bricks manufacture, soil erosion, emission from coal burning or fire woods which causes deforestation are the serious problems posed by brick industry. The above problems can be reduced some extent by using fly ash bricks in dwelling units. Demand for dwelling units likely to raise to 80 million units by year 2015 for lower middle and low income groups, involving an estimated investment of $670 billion, according to the Associated Chamber of Commerce and Industry (Assocha). Demand for dwelling
units will further grow to 90 million by 2020, which would requires a minimum investment of $890 billion. The Indian housing sector at present faces a shortage of 20 million dwelling units for its lower middle and low income groups which will witness a spurt of about 22.5 million dwelling, units by the end of Tenth plan period. There is ample scope for fly ash brick and block units.
BASIS AND PRESUMPTION :
The process of manufacture is on the basis of single shift of eight hours per day with three hundred working days in a year.
I. To achieve full plant capacity it requires 1 year after trial production.
II. Labour and wages mentioned in profile are as per the prescribed minimum wages.
III. Interest rate at 14% considered in the project profile. IV. Operative period of project is around 10 years considering
technology obsolesce rate and period of repayment of loan. IMPLEMENTATION SCHEDULE : Project implementation will take a period of 8 months from the date of approval of the scheme. Break-up of activities with relative time for each activity is shown below :- Nature of activities time period in months (Estimated)
I. Scheme preparation & approval : 0-1 II. SSI provisional registration : 1-2 III. Sanction of loan : 2-5 IV. Building construction, water, power arrangements : 3-4 V. Placement of order for M/c : 4-5 VI. Installation of machines : 6-7 VII. Power connection : 6-7 VIII. Trial run : 7-8 IX. Commencement of production : 9 onwards.
PROCESS OF MANUFACTURE :
Fly ash (70%) Lime (10%) Gypsum(5%) and sand (15%) are manually fed into a pan mixer where water is added in the required proportion for homogeneous mixing. The proportion of raw material may vary, depending upon quality of raw materials. After mixing, the mixture is shifted to press. The bricks are placed on wooden pallets and transported to open area where they are dried and water cured for 21 days. The bricks are tested and sorted before dispatch. The manufacture of pavement tiles consists of following process :
• Grinding the fly ash/lime/gypsum compound in a pan-mixer to make a cementius compound.
• Grinding the necessary materials and pigments along with cement in a ball mill, which is used for the top-coat.
• Feeding the above materials into the machine and making the product by compressing the aggregates.
• Removing and staking the products for curing.
• Delivering the product. INSPECTION AND QUALITY CONTROL : The Bureau of Indian Standards has formulated and published the specifications for maintaining quality of product and testing purpose. IS : 12894 : 2002. Compressive strength achievable : 60-250 Kg/Cm.Sq. Water absorption : 5-12%; Density : 1.5 gm/cc Coefficient of softening (depending upon water consistency factor) Unlike conventional clay bricks fly ash bricks have high affinity to cement mortar though it has smooth surface, due to the crystal growth between brick and the cement mortar the joint will become stronger and in due course of time it will become monolithic and the strength will be consistent. PRODUCTION CAPACITY PER ANNUM : Quantity : 24,00,000 nos of bricks Value Rs.37,20,000 MOTIVE POWER : 40 HP.
POLLUTION CONTROL :
The technology adopted for making fly ash bricks is eco-friendly. It does not require strength or auto-calving as the bricks are cured by
water only. Since firing process is avoided. There are no emissions and no effluent is discharged. Facial masks and dust control equipment may bek provided. ENERGY CONSERVATION : General precautions for saving electricity are followed by the unit by providing energy meter. This products are low energy consumption since no need of fire operation in the production unlike conventional bricks. Thus considerable energy could be saved not only in manufacturing activities but also during the construction. MACHINERY UTILISATION : The plant and machinery has to be utilized 75% in the first kyear kand 80% -95% in the second and third years. FINANCIAL ASPECTS :
1. FIXED CAPITAL :
A. Land & Building : Rs. in Lakhs Land – 1 Acre … 2.00 Built up area : RCC structure 500 sq. ft. @ 500/- … 2.50 Shed 75X40 = 3000 sq.ft.@ 150/- … 4.50 Boundary, fencing, gate, water arrangement, Fly ash pond, curing tank – L.S. … 3.50 Total : 10.50 B. Machinery and Equipments: i) For Fly Ash Bricks: 1. Pan Mixer, 20 HP 1 3.10 2. Brick making machine, Cap. 30 T, 15 HP 1 4.25 3. Conveyor belt, 3 HP 1 set 1.60 4. Wheel barrows, 250 Kg. 2 0.09 5. Hydraulic pallet truck manual, 500 Kg. 2 0.50 6. Wooden pallets (3’X2’) (72 bricks/pallet) 100 0.40 ii) For Pavement Tiles: 1. Pan Mixer 1 1.25
2. Tile making machine, 3 HP 1 2.00 3. Moulds 6 1.50 4. Stalking trays, 200 Nos. @ Rs. 120/- 0.24 iii) General Equipments : 1. Testing equipment 0.10 2. Energy conservation equipment 0.05 3. Pollution equipment 0.15 4. Office furniture 0.37 Installation & Electrification – 10% 2.00 Freight, tax, insurance etc. – 10% 2.00 Total : 19.60 C. Working Capital per month : i) Raw Material per month :
Sl. No.
Description Unit Brick Tile Rate Total (Rs. in lakhs)
01. Fly Ash MT 420 26 100 0.45 02. Lime MT 60 4.3 1000 0.64 03. Gypsum MT 30 1.1 1000 0.31
04. Sand MT 90 7.4 100 0.10 05. Granite chips
(6mm) MT - 22.1 150 0.03
06. Cement MT - 1.5 2250 0.03 Total : 1.56
ii) Salaries and Wages per month :
Sl.No. Description No(s) Salary (Rs.) Total (Rs.) 01. Manager 1 5,000 5,000 02. Supervisor 1 4,000 4,000
03. Skilled Worker 3 3,000 9,000 04. Unskilled Worker 4 2,500 10,000 05. Watchman/ Peon 3 2,000 6,000
Total : 34,000 Add perquisites 15% 5,100
Total : 39,100
iii) Utilities per month :
Qnty. Rate (Rs.) Total (Rs.) Power – 50 HPX.75X150 4500 KW 4.00 18,000 Water – 5000 Ltrs./day 125 KL 50.00 6,250 Total : 24,250 iv) Other expenses : Rs. Postage & Stationery … 1,500 Repair & Maintenance … 1,500 Travelling & Transportation … 3,000 Sales expenses … … 1,500 Insurance … … 1,000 Telephone … … 1,500 Misc. Expenses … … 2,000 Total : 12,000 Working Capital per month = (i) + (ii) + (iii) + (iv) = 2.31 Working Capital for 3 months = 6.93 D. Total Capital Investment : Rs. in Lakhs Fixed Capital … 32.10 Working Capital … 6.93 Total : 39.03 Or say 39.00 D. Cost of Production per year :
• Recurring expenditure … 27.72
• Depreciation on Machinery & Equipment @ 10% 1.49
• Depreciation on Building @ 5% … 0.53
• Depreciation on office furniture, tools & equipments @ 20% … 0.13 Interest on capital investment @ 14% 5.46
Total : 35.33 F. Sales : Rs. in lakhs Fly ash bricks – 24.00 lakhs @ Rs. 1.50 … 36.00 Pavement tiles – 1.20 lakhs @ Rs. 10.00 .. 12.00 Total : 48.00 G. Profitability : Profit per annum ( F – E) .. 12.67
% of profit on sales = Profit X 100 Sales = 26.4% H. Break-even Point : (% of production envisaged) i) Fixed Cost : 40% of salary & wages … 1.87 40% of utilities … 1.16 40% of other expenses … 0.53 Insurance … 0.12 Total Depreciation … 2.15 Interest on investment … 5.46 Total : 11.29 ii) Profit per annum : … 12.00 BEP(%) = Fixed Cost X 100 = 11.29 X 100 = 48.48% Fixed Cost + Profit 11.29 + 12.00 I. List of suppliers of machinery & equipments : 1. M/s. Engineers Enterprises, 89, Bharathiar Road, Ganapathy – Maniyakaranpalayam Road, Near IEC Bus Stop, Ganapathy, COIMBATORE – 641 006, Phone : 0422-2530639, 2530788,2532260 Fax: 0422-2531893,2532260 Email : [email protected]
2. M/s. Kiran Engineers, 69, JRD Tata Industrial Estate, Auto Nagar, VIJAYAWADA- 520 007, Phone : 0866-2544416 Email : [email protected] / [email protected]
II. List of suppliers of Raw Materials:
Locally available
