|
Fly Ash Bricks
| Product Code |
: |
N.A |
| Quality and Standards
|
: |
IS 12894:1990 |
| Uploaded
on |
: |
May
2007 |
Introduction
Fly Ash bricks are made of fly ash, lime,
gypsum and sand. These can be extensively used in all building
constructional activities similar to that of common burnt
clay bricks. The fly ash bricks are comparatively lighter
in weight and stronger than common clay bricks. Since fly
ash is being accumulated as waste material in large quantity
near thermal power plants and creating serious environmental
pollution problems, its utilisation as main raw material in
the manufacture of bricks will not only create ample opportunities
for its proper and useful disposal but also help in environmental
pollution control to a greater extent in the surrounding areas
of power plants. In view of superior quality and eco-friendly
nature, and government support the demand for Fly Ash Bricks
has picked up.
Market Potential
The country consumes about 180 billion
tonnes bricks, exhausting approximately 340 billion tonnes
of clay every year and about 5000 acres of top soil land is
made unfertile for a long period. The Government is seriously
concerned over soil erosion for production of massive quantities
of bricks, in the background of enormous housing needs.
The excellent engineering property and
durability of fly ash brick enlarges its scope for application
in building construction and development of infrastructure,
construction of pavements, dams, tanks, under water works,
canal lining and irrigation work etc. Enormous quantities
of fly ash is available in and around thermal power stations
in all the states. The demand of bricks could be met by establishing
small units near thermal power stations and to meet the local
demand with less transportation costs.
Basis and Presumptions
i. It is assumed that the unit will operate
on single shift basis for 300 working days in a year.
ii. The salary and wages for staff and
labour has been taken into consideration on the basis of prevailing
market rates.
iii. To reach the full plant capacity, it requires 1 year
after trial production.
iv. Interest rate at 13% is considered in the project profile
for both recurring and nonrecurring investment.
v. Margin money will vary from 10- 25% depending upon the
location and scheme adopted by the entrepreneur.
vi. Operative period of project is around
10 years considering technology obsolescence rate and period
of repayment of loan.
vii. The costs of land, construction charges, machinery and
equipment, raw materials, and consumables, other contingent
expenses etc. indicated in the scheme are based on the prices,
prevailing at the time of project preparation. Therefore,
these are subject to necessary changes from time to time based
on the local conditions.
Implementation Schedule
| Sl. No. |
Activity |
Period Starting |
Period Completion |
| 1. |
Survey of collection
of data in respect of
demand, availability of technology, power, land
and clearance from State Pollution Control Board |
1day to |
2nd month |
| 2. |
Arrangement for margin
money |
2nd to |
3rd |
| 3. |
Preparation of project
report and registration |
2nd to |
3rd |
| 4. |
Finance assistance |
2nd to |
4th |
| 5. |
Development of Site and
construction of building |
5th to |
7th |
| 6. |
Machine purchasing and
installation |
7th to |
8th |
| 7. |
Trial production |
|
8th month |
Technical Aspects
Process of Manufacture
Fly ash, lime sand and gypsum are manually
fed into a pan mixer where water is added in the required
proportion for intimate mixing. The proportion of the raw
material is generally in the ratio 60-80% of fly ash 10-20%
lime, 10% Gypsum and 10% sand, depending upon the quality
of raw materials.
After mixing, the mixture is shifted to
the hydraulic/mechanical presses. The bricks are carried on
wooden pellets to the open area where they are dried and water
cured for 21 days. The bricks are tested and sorted before
despatch.
Quality Control and Standards
The Bureau of Indian Standards has formulated
and published the specification for maintaining quality of
product and testing purpose.
IS 12894:1990.
Production Capacity (Per year)
| Quantity (Nos.) |
: 60 Lakhs bricks |
| Value |
|
Pollution Control
The technology adopted for making fly
ash bricks is eco-friendly. It does not require steaming or
auto calving as the bricks are cured by water only. Since
the firing process is avoided, there are no emissions and
no effluent is discharged. On the other hand, it solves the
problem of fly ash disposal.
Energy Conservation
General precautions for saving electricity
are required to be followed by the unit by adopting energy
conservation techniques not only to conserve the power but
also to save considerable expenditure in their own and also
in the interest of the nation as a whole.
Financial Aspects
A Fixed Capital
| (i) Land and Building
|
(Rs.) |
| Land 1 Acre @ Rs. 1200000
|
1200000 |
| Building Area 165 sq.
mt. @ Rs. 5000 per sq mt. |
825000 |
| Working Shed 150 sq.
mt. @ Rs. 4000 per sq. mt. |
600000 |
| Boundary Wall, Gate L.S.
|
112519 |
| Fly Ash Pond and Curring
Tank L.S. |
200000 |
|
Total
|
2937519 |
(ii) Machinery and Equipments
| Description |
Ind./ Imp. . |
Qty. |
Price (Rs.) |
| Pan mixer (run by 20
HP motor) |
Ind. |
2 |
200000 |
| Hydraulic Press (30 Tonnes
Cap.) |
Ind. |
2 |
450000 |
| Belt Conveyor (Run by
3 HP motor) |
Ind. |
1 |
100000 |
| Deep Tube Well |
Ind. |
1 |
80000 |
| Generator |
- |
1 |
250000 |
| Steel Plates and Extra
Moulds |
- |
L.S. |
150000 |
| Trollies |
- |
L.S. |
60000 |
| Office, Furniture and
Equipments |
- |
L.S. |
60000 |
| Installation and Erection
charges |
- |
L.S. |
70000 |
|
Total
|
1420000
|
| (iii) Pre-operative Expenses
|
100000 |
| Total Fixed Capital (i+ii+iii)
|
4345000 |
B. Working Capital (per month)
(i) Staff and Labour (per month)
| Designation |
Nos. |
Salary |
Total Salary (Rs.)
|
| Manager |
1 |
15000 |
15000 |
| Production Engineer |
1 |
12000 |
12000 |
| Skilled Workers |
5 |
6000 |
30000 |
| Un-skilled Workers |
10 |
4000 |
40000 |
| Chowkidars |
3 |
3000 |
9000 |
| Peons |
2 |
3000 |
6000 |
| Cashier-Cum-Clerk |
1 |
4000 |
4000 |
|
Total
|
116000 |
| Add Perquisites
@ 22% |
25520 |
|
Total
|
141520 |
(ii) Raw Materials (per month)
| Description |
Ind./ Imp. |
Qty. (Ton.) |
Rate (P.Ton) |
Value (Rs.) |
| Fly Ash |
Ind. |
1000 |
120 |
120000
|
| Lime |
Ind. |
250 |
1100 |
275000
|
| Sand |
Ind. |
125 |
120 |
15000
|
| Gypsum |
Ind. |
125 |
1100 |
137500
|
|
Total
|
547500
|
| (iii) Utilities (per
month) |
(Rs.) |
| Power |
30000 |
| Fuel |
20000 |
|
Total
|
50000
|
| (iv) Other Contingent
Expenses (per month) |
(Rs.) |
| Postage and Stationery
|
2000
|
| Telephone |
4000
|
| Transportation |
10000
|
| Insurance |
5000
|
| Repair and Maintenance
|
5000
|
| Advertisement and Publicity
|
2500
|
| Misc. Expenditure |
5000
|
|
Total
|
33500
|
| (v) Total Recurring Expenditure
(per month) (i+ii+iii+iv) |
772520
|
| (vi) Total Working Capital
(for 2 months) |
1545040
|
C. Total Capital Investment
| Fixed Capital |
4345000
|
| Working Capital |
1545040
|
|
Total
|
5890040
|
Financial Analysis
| (1) Cost of Production
(per year) |
(Rs.) |
| Total Recurring Cost
|
9270240
|
| Depreciation on Building
at 5% |
141250
|
| Depreciation on Machinery
and Equipment @10% |
136000
|
| Depreciation on Office
equipment @ 20% |
12000
|
| Interest on Total Capital
Investment @ 13% |
765705.2
|
|
Total
|
10325195.2
|
(2) Turnover (per year)
| Qty. |
Rate |
Value (Rs.) |
| 60 Lakhs Bricks |
2 per bricks
|
12000000
|
| (3) Net Profit (per
year) |
= |
Turn Over – Production Cost
|
| |
= |
Rs. 12000000 – 10325195.2
|
| |
= |
1674804.8
|
| |
|
|
| (4) Net Profit Ratio
|
= |
Net Profit x 100
--------------------
|
| |
|
Total Turnover
|
| |
|
|
| |
= |
1674804.8 x 100
---------------------
|
| |
|
12000000
|
| |
|
|
| |
= |
13.96%
|
| |
|
|
| (5) Rate of Return |
= |
Net Profit (per year) x 100
---------------------------
|
| |
|
Total Investment
|
| |
|
|
| |
= |
1674804.8x 100
----------------------
|
| |
|
5890040
|
| |
|
|
| |
= |
28.43%
|
(6) Break-even Point
| (i) Fixed Cost |
(Rs.) |
| Depreciation on building
@ 5% |
141250 |
| Depreciation on Machinery
and Equipment @ 10% |
136000 |
| Depreciation on Office
Equipment @ 20% |
12000 |
| Interest on Total Capital
Investment @ 13% |
765705.2 |
| Insurance |
60000 |
| 40% of Salary and Wages
|
679296 |
| 40% of Other Contingent
Expenses (excluding insurance) |
136800 |
|
Total
|
1931051.2 |
| B.E.P |
= |
Fixed cost x 100
-----------------------
|
| |
|
Fixed cost + Profit
|
| |
|
|
| |
= |
1931051.2 x 100
-----------------------
|
| |
|
1931051.2 +1674804.8
|
| |
|
|
| |
= |
53.55%
|
Addresses of Plant and Machinery Suppliers
1. M/s. Jindal Hydraulics
D-203, Sector-10,
Noida (UP)
Raw Material Suppliers
1. NTPC's and Thermal Power Plants for
Fly Ash.
2. M/s. Stark and Co.
17, Najafgarh Road,
Near Jakhira Chowk,
New Delhi - 110015
Technology
3. Central Building Research Institute
Roorkee - 247 667 (U.P.)
4. National Council for Cement and
Building Materials
KM Stone, Delhi - Mathura Road,
Ballabhgarh - 121 004
Distt. Faridabad (Haryana)
5. Institute for Solid Waste
Research and Ecological
Balance, Vishakhapatnam.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|