|
Chlorinated Heavy
Normal Paraffin
|
Product Code
|
:
|
36401
|
|
Quality and Standards
|
:
|
There is no laid down specification
of BIS for this product. It is produced as per customer's
specification.
|
|
Production Capacity
|
:
|
1. Chlorinated Heavy Normal Paraffin-1000
MT/Year
2. Hydrochloric Acid-1200 MT/Year
|
| Uploaded
on |
: |
January
2008 |
Introduction
Chlorinated Heavy Normal paraffin is a
replacement of chlorinated paraffin wax. The method of manufacturing
of both the products is the same and so is the end-use. Apart
from above the best part of Chlorinated Heavy Normal Paraffin
is that in this product maximum Chlorination which can be
achieved is 70% while in chlorinated paraffin wax it is 60%.
It is used as secondary plasticiser for Polyvinyl Chloride
resins, plasticiser extender in synthetic rubber, Nitrocellulose,
polystyrene etc. It is also used for impregnating textile
and fabrics of all kinds as a flame retardant. It also finds
application in paint industry for manufacturing of fire proof
paints. It is widely used in foundry industry.
Market Potential
Chlorinated Heavy Normal Paraffin is mainly
used in PVC industry as plasticiser, extreme pressure lubricant,
additive in metal working industry and as fire retardant Chlorinated
heavy normal Paraffin is a chemically inert plasticiser and
in paint formulation where hard resins are used to make film
more flexible that eliminates film embitterment. In plastics
it is used as a secondary plasticiser because of high fire
retarding efficiency, Good heat light stability, high resin
compatibility, and lack of odour and low toxicity.
It is also widely used as lubricant in
metal working industry to provide both extreme pressure activity
and as a boundary lubricant.
It is also used as flame retardant in
fabrics and paints industry. Presently 30-35 Small Scale Units
in the country manufacture it and the total annual production
is around 70,000 MT. The demand of the product is growing
continuously at the rate of 6-7% per year.
Basis and Presumptions
1. The unit will work on three-shift basis.
2. The unit will achieve its full production
in three year.
3. Twelve persons are required to operate
the plant.
4. Workers salaries are considered as
per Government norms.
5. Interest rate on capital investment
is calculated on 14% basis.
6. Margin Money is 25%.
7. The technology will continue for another
10 years.
8. Depreciation on plant and machinery
is considered @ 15%
Implementation Schedule
To implement the project a minimum one
year period is required. First three months are required to
get various approvals from Government Authorities and in preparation
of project report and in placing order for the equipments
and in erection of the unit 10 months are required. The remaining
two months are required for trials and commissioning of the
units.
Technical Aspects
Process of Manufacture
Chlorinated heavy Normal Paraffin is produced
by passing chlorine in heavy normal Paraffin at specific temperature.
The Hydrogen chloride gas evolved during reaction is absorbed
in Hydrochloric acid absorption column to produce 32% Hydrochloric
acid. The unabsorbed gas from HCL absorption column is then
passed through packed high density Polythene absorption column
where milk of lime solution is circulated. All unabsorbed
gases are absorbed here. The total time required for 70% chlorination
is around 26-28 hours. After achieving desired chlorination
compressed air passed through the chlorinated mass to remove
trapped HCL and chlorine gas from the product. Finally 1-2
to 1.5% epoxidised soyabean oil is added as stabilizer before
packing the product.
Pollution Control
In this industry no liquid effluent is
generated, but to take care of floor washing and various washing
a small effluent treatment plant consisting of neutralizer
and sand filter is required in chlorinated heavy Normal Paraffin
industry HCL gas absorption column to produce hydrochloric
acid to avoid even small amount of HCL gas comes out from
the absorption column to avoid any pollution, packed HDPE
absorption column is kept and milk of lime solution is circulated.
It takes care of unabsorbed HCL gas and produces calcium chloride,
which is after concentration marketed as one of the by-products.
Financial Aspects
A. Fixed Capital
|
(i)
|
Land and Building
|
|
|
Value (Rs.)
|
|
1.
|
Land
|
500 Sq.m.
|
4000
|
1400000
|
|
2.
|
Factory shed
|
200 Sq.m.
|
5000
|
1000000
|
|
3.
|
Admn. Block
|
50 Sq.m.
|
7000
|
350000
|
|
|
Total
|
2750000
|
(ii) Plant and Machinery
|
Sl. No.
|
Particulars
|
Qty.
|
Rate (Rs.)
|
Amount (Rs.)
|
|
1.
|
M.S. lead Bonded reactor Capacity
4 M.T.
|
1
|
420000
|
420000
|
|
2.
|
HCL gas absorption column 9 ft.
standard
|
1
|
260000
|
260000
|
|
3.
|
HDPE packed absorption Column
|
1
|
130000
|
130000
|
|
4.
|
Milk of Lime storage tank HDPE-3000
Lts.
|
1
|
30000
|
30000
|
|
5.
|
Heavy Normal Paraffin storage tank
20 KL
|
1
|
200000
|
200000
|
|
6.
|
Chlorinated HNP aeration tank cap.
6000 lits. MS/FRP
|
1
|
140000
|
140000
|
|
7.
|
M.S H.N-Heating tank with heating
element 4KL
|
1
|
70000
|
70000
|
|
8.
|
Chlorinated HNP storage tank 20
KL FRP.
|
1
|
140000
|
140000
|
|
9.
|
Hydrochloric acid storage tank-30
KL FRP
|
1
|
20000
|
20000
|
|
10.
|
Rota meter
|
2
|
15000
|
30000
|
|
11.
|
Cooling Tower 100 T.R
|
|
160000
|
160000
|
|
12.
|
DG-Set
|
1
|
100000
|
100000
|
|
13.
|
Chlorine Storage yard with chain
pulling arrangement
|
1
|
130000
|
130000
|
|
14.
|
S.S concentration vessel cap 7000
ltr.
|
1
|
130000
|
130000
|
|
15.
|
Firebrick lined furnace for dehydrating
calcium chloride.
|
1
|
60000
|
60000
|
|
16.
|
Pipe Line and value
|
1
|
70000
|
70000
|
|
17.
|
Air Compressor with 7.5 H.P Motor
|
|
50000
|
50000
|
|
18.
|
Electricity, erection and commissioning
|
|
120000
|
120000
|
|
19.
|
Effluent Treatment Plant
|
|
100000
|
100000
|
|
|
Total
|
|
|
2360000
|
|
(iii)
|
Fixed Capital Investment
|
(Rs.)
|
|
1.
|
Land and Building
|
2750000
|
|
2.
|
Plant and machinery
|
2360000
|
|
|
Total
|
5110000
|
(iv) Raw Material (per month)
|
Sl. No.
|
Particulars
|
Qty.
|
Rate (Rs.)
|
Amount (Rs.)
|
|
1.
|
Heavy Normal Paraffin
|
38 M.T
|
37000
|
1406000
|
|
2.
|
Chlorine
|
133 M.T
|
18000
|
2394000
|
|
3.
|
Lime
|
2 M.T.
|
5000
|
10000
|
|
4.
|
Stabilizer
|
1.2 M.T.
|
100000
|
120000
|
|
|
Total
|
|
|
3930000
|
|
(v)
|
Utilities (per month)
|
(Rs.)
|
|
1.
|
Electricity
|
70000
|
|
2.
|
Water
|
2000
|
|
|
Total
|
72000
|
(vi) Staff and Labour (per month)
|
Sl. No.
|
Particulars
|
No.
|
Rate (Rs.)
|
Amount (Rs.)
|
|
1.
|
Manager
|
1
|
15000
|
15000
|
|
2.
|
Chemist
|
1
|
10000
|
10000
|
|
3.
|
Skilled workers
|
4
|
4500
|
18000
|
|
4.
|
Unskilled workers
|
4
|
3000
|
12000
|
|
5.
|
Clerk-cum-Accountant
|
1
|
5000
|
5000
|
|
6.
|
Sales officer
|
1
|
10000
|
10000
|
|
7.
|
Watchman
|
2
|
3000
|
6000
|
|
|
Total
|
|
|
76000
|
|
|
Perks @ 22%
|
|
|
16720
|
|
|
Total
|
|
|
92720
|
|
(vii)
|
Other Contingent Expenses (per
month)
|
(Rs.)
|
|
1.
|
Postage and Stationery
|
5000
|
|
2.
|
Transport
|
20000
|
|
3.
|
Telephone
|
6000
|
|
4.
|
Maintenance
|
12000
|
|
5.
|
Insurance
|
5000
|
|
6.
|
Miscellaneous expenses Including
packing
|
15000
|
|
|
Total
|
63000
|
B. Working Capital (per month)
|
1.
|
Raw material
|
3930000
|
|
2.
|
Utility
|
72000
|
|
3.
|
Staff and labour
|
92720
|
|
4.
|
Other expenses
|
63000
|
|
|
Total
|
4157720
|
|
Working Capital for 2 Months
|
8315440
|
C. Total Capital Investment
|
1.
|
Fixed capital
|
5110000
|
|
2.
|
Working capital
|
8315440
|
| |
Total
|
13425440
|
|
(1)
|
Cost of Production
|
(Rs.)
|
|
1.
|
Total recurring cost
|
49892640
|
|
2.
|
Depreciation on plant and machinery
@15%
|
354000
|
|
3.
|
Depreciation on building @ 5%
|
67500
|
|
4.
|
Interest on total capital investment
@14%
|
1879562
|
|
|
Total
|
52193702
|
|
2)
|
Total Sales
|
(Rs.)
|
|
1.
|
Chlorinated heavy normal paraffin
1000MT @ Rs. 56000/ MT
|
56000000
|
|
2.
|
Hydrochloric Acid 1200 MT @ Rs.
1250/MT
|
1500000
|
|
|
Total
|
57500000
|
|
(3)
|
Profit (per annum)
|
(Rs.)
|
|
1.
|
Total sales
|
57500000
|
|
2.
|
Cost of production
|
52193702
|
|
|
Total Profit 1-2
|
5306298
|
|
(4) Profit on Sale
|
|
|
|
|
|
530629800
|
|
|
=
|
————————
|
|
|
|
57500000
|
|
|
|
|
|
|
=
|
9.23
|
|
|
|
|
|
(5) Profit on Total Capital Investment
|
|
|
|
530629800
|
|
|
=
|
————————
|
|
|
|
13425440
|
|
|
|
|
|
|
=
|
39.52
|
|
(6)
|
Break-even Point
|
(Rs.)
|
|
1.
|
Depreciation on Plant and machinery
|
354000
|
|
2.
|
Interest on total capital investment
|
1879562
|
|
3.
|
Depreciation on building
|
67500
|
|
4.
|
40% of the salary and wages
|
445056
|
|
5.
|
40% of other expenditure
|
302400
|
|
|
Fixed Cost
|
3048518
|
|
B.E.P.
|
|
|
|
|
|
Fixed cost × 100
|
|
|
=
|
————————
|
|
|
|
Fixed cost + profit
|
|
|
|
|
|
|
|
304851800
|
|
|
=
|
———————————
|
|
|
|
8354816
|
|
|
=
|
36.49
|
Addresses of Raw Material Suppliers
1. M/s. Indian Petrochemicals Ltd.
Nandesari, Vadodara,
Gujarat.
2. M/s. Ruchi Finance Ltd.
Reliance Distributor,
505, Dalmal House,
Nariman Point,
Mumbai-400021.
3. M/s. Hukamchand Jute Mill
Amlai, Distt. Shahadol,
M.P.
4. M/s. Grasim
Gram Nagala Nagda,
Distt. Ujjain,
M.P.
5. M/s. Shri Ram Food and Fertilizer Inds.
(C.M.D Division),
Shivaji Marg,
Post Box No. 6219,
New Delhi.
Addresses of Plant and Machinery Suppliers
1. M/s. Techno Chem. Engineers
69, Industrial Area Ratlam,
M. P.
2. M/s. Chem Metal Engineering Iraniwadi
4th Road,
Opp. Sardar Compound,
Beside Dr. Bhadesh Shah,
Kandivli (W),
Mumbai.
3. M/s. Garg Lab Glass Industries
19, Anand Bhawan,
2nd Floor, 27,
Babu Genu Road,
Princess Street,
Mumbai-400002.
4. M/s. Keystone Air System
B/4, Shastri Stadium,
Babunagar,
Ahmedabad.
Contact for more information:

|