|
Heavy Casting of Grey Cast Iron
|
Product Code
|
:
|
33161700
|
|
Quality and Standards
|
:
|
As Per Requirement
|
|
Production Capacity
|
:
|
Quantity : 4500 M.T.
Value : Rs. 18,91,71,000
|
| Uploaded on |
: |
February 2007 |
Introduction
This scheme covers grey cast iron castings
of Heavy Mass upto 1.5 M.T.
For Example:
1. Roller castings for sugar mills.
2. Rack and gear boxes for General Engg. Works.
3. Ingot moulds for mini-Steel Plants.
Market Potential
The market potential of heavy grey iron
castings is good and expected to be bright in future. These
Castings are required by sugar mills, General Engineering
Works and Mini-Steel Plants. The demand for such castings
is increasing continuously due to rapid industrialization.
Basis and Presumptions
1. The project profile has been prepared
on the basis of three shifts of 8 hrs. a day and 300 working
days in a year at 75% efficiency.
2. It is presumed that in the first year,
the capacity utilization will be 70% followed by 85% in the
next year and 100% in the subsequent year.
3. The rates quoted in respect of salaries
and wages for skilled workers, and others are on the basis
of minimum rates in the State of U.P.
4. Interest rate for the fixed and working
capital has been taken @ 12% on an average whether financed
by Bankers or Financial Institutions.
5. The margin money required is minimum
(30% of the total capital investment)
6. The land and civil construction cost
has been taken in to account.
7. The rate quoted in respect of machinery,
equipment and raw materials are those prevailing at the time
of preparation of the project profile and are likely to vary
from place to place and suppliers to suppliers. When a tailor-made
project profile is prepared, necessary changes are to be made.
8. The pay back period may be 5 years
after the initial gestation period.
9. The gestation period in implementation
of the project may be to the tune of 6 to 9 months which includes
making all arrangements, completion of all formalities, market
surveys and tie-ups etc. Once all the above arrangements are
made and quality/standards achieved, the 100% project capacity
may be achieved at the end of three years. However, a detailed
PERT/CPM chart with implementation period has been given in
the report.
Implementation Schedule
The implementation of the project includes
various jobs/exercises such as procurement of technical know
how, transfer of technology, market surveys and tie-ups, preparation
of project report, selection of site, registration, financing
of project, procurement of machinery and raw materials etc.,
recruitment of staff, erection/commissioning of machines,
trial production and commercial production etc. In order to
efficiently and successfully implement the project in the
shortest period, the slack period is curtailed to minimum
possible and as far as possible simultaneous exercises are
carried out. In view of above, a CPMPERT Chart has been illustrated
below, according to which a minimum period of 227 days is
involved in finally starting the project on commercial basis.
By following this process a time period of 82 days can be
saved.
Details of Activities
C.P M .
|
Activity
|
Days
|
Activity
|
Days
|
Particulars of Activity
|
|
1-2
|
15
|
1-2
|
15
|
Procurement of Tech. know how/ transfer
of technology.
|
|
3-4
|
15
|
3-4
|
15
|
Market survey, tie up and obtaining
quotations
|
|
4-5
|
7
|
2-3
|
7
|
Selection of site
|
|
5-6
|
70
|
4-5
|
7
|
Preparation of Project report
|
|
6-7
|
45
|
5-6
|
70
|
Registration and financing
|
|
7-10
|
30
|
6-7
|
45
|
Placement of orders for machinery
and receipt of machines
|
|
10-11
|
30
|
6-8
|
30
|
Recruitment of staff and training
|
|
11-12
|
15
|
6-9
|
30
|
Addition/Alteration in rental premises
|
|
|
|
8-10
|
15
|
Procurement of raw material/Bought
out components
|
|
|
|
7-10
|
30
|
Erection, Electrification and Commissioning
|
|
|
|
10-11
|
30
|
Trial Production
|
|
|
|
11-12
|
15
|
Commercial Production
|
|
Total
|
227
|
|
309
|
|
Technical Aspects
Process of Manufacture
Grey cast Iron heavy castings are produced
by melting pig iron and C.I. scrap in cupola furnace. The
molten metal is poured in dry sand moulds to avoid the mould
dilution. Cores are made of silicon sands dried and coated
with graphite paste. Graphite paste is prepared from graphite
powder and Betonite mixed in water. The cores are dried in
coal fired chamber properly before use in mould. Molten metal
is poured in moulds cavity with the help of a ladle. Castings
are taken out of the mould after getting cooled. After breaking
the runner and risers castings are fettled properly.
Quality Control and Standards
Product as per requirements of the customer.
The relevant standards of BIS are given below:
|
IS: 120061967
|
-
|
Metal patterns and pattern equipments.
|
|
IS: 6186
|
-
|
Bentonite.
|
|
IS: 13051984
|
-
|
Graphite for use in foundry.
|
|
IS: 2241979
|
-
|
Foundry Pig Iron for General Purpose.
|
|
IS: 11101987
|
-
|
Ferrosilicon.
|
|
IS: 19871974
|
-
|
High silicon sand for use in foundries.
|
|
IS: 48361968
|
-
|
Coke.
|
|
IS: 41401978
|
-
|
Limestone for foundries.
|
Production Capacity (per annum)
|
Quantity
|
-
|
4500 MT
|
|
Value
|
-
|
Rs. 18,91,71,000
|
Motive Power
|
Foundry shop
|
75 H.P.
|
|
Fettling Shop +Machine Shop
Power for ETP, water, pollution
control system, office, lighting etc.
|
25 H.P.
|
|
Total
|
100 H.P.
|
Pollution Control
1. This industry involves pollution to
some extent for which State Pollution Control Board has to
be approached.
2. Minimum height of shed will be maintained
with exhaust fans installed for removing decongestion, proper
ventilation, removal of cokes, fumes etc.
Energy Conservation
The following steps may be taken for the
conservation of energy:
1. Machinery and Equipment parts, which
are revolving and reciprocating should be properly, lubricated
from time to time with suitable lubricant oil.
2. Layout of the unit should be in such
a way that no back tracking of material is there.
3. All electric switches may be kept off,
when not required.
4. The entire transmission belt will be
tightened before starting the work wherever applicable.
5. Fluorescent tube with electronic Chokes
may be used for energy saving. Further recently developed
compact fluorescent tubes called (CFT) of 10-15 watts Philips/Glaux
made may be used for energy saving and decoration. These self
ballasted fluorescent lamps are high efficiency replacements
for ordinary bulbs. For same light output, CFLEBs consume
about one-fifth the power consumed by ordinary bulbs, thereby
saving a lot of energy. The savings get further multiplied
when CFLEBs are used in air-conditioned areas, since the saving
of energy by using CFLEBs also corresponds to less heat dissipation
reducing load on air conditioners. The life of CFLEBs is about
8000/10000 hours i.e. about 10 times that of ordinary bulb.
The typical payback period in terms of
savings of energy bills and cost of ordinary lamps is about
6 months operation. Unlike ordinary bulbs, these CFLEBs provide
choice of three colours designated A, B and C, to suit individual
requirements.
Electronic Ballast, with protection against
high voltage spikes, along with high quality CFLs make these
composite CFLEBs (or self ballasted CFLs) slim, lightweight,
efficient and reliable units.
6. As far as possible Solar Energy and
daylight will be used keeping all the other lights off.
7. As far as possible, inductive load
of motor will be reduced and high power factor will be used
with the aid of capacitors of appropriate sizes.
Financial Aspects
A. Fixed Capital
|
(i) Land and Building
|
(Rs.)
|
|
Land: 1000 Sq. Mtr @ 3500 per Sq.
Mtr
|
35,00,000
|
|
Boundary wall , gates an roads inside
the factory premises.
|
8,00,000
|
|
Civil buildings consisting of factory
shed, raw material and finished goods store, laboratory,
ETP, DG set, maintenance room, store, security room,
workers room, office for staff and officers. 750 Sq.
Mtrs @ Rs. 6000 per sq. mtr
|
45,00,000
|
|
(i) Total land and building costs:
|
Rs. 88,00,000
|
(ii) Machinery and Equipments
|
Sl. No.
|
Description
|
HP/KW Ind/Imp.
|
Qty.
|
Amount
(In Rs.)
|
|
(a) Production Unit
|
|
1.
|
30" dia cupola with 7.5 HP
Motor and Accessories
|
Ind.
|
1
|
7,50,000
|
|
2.
|
E.O.T. Overhead Crane 3 HP capacity
|
Ind.
|
1
|
7,50,000
|
|
3.
|
Sand Mullar with 5 HP Motor and
accessories (Cap. 250 Kg. Batch type)
|
Ind.
|
1
|
2,00,000
|
|
4.
|
Sand Mixer (250 Kg. Cap.) with 5
HP Motor
|
Ind.
|
1
|
1,50,000
|
|
5.
|
Coal fired hot compart- ment for
drying mould and cores (2m × 2m ×4m)
|
Ind.
|
2
|
3,00,000
|
|
6.
|
Ladles of 2 M.T. Cap. (Geared)
|
Ind.
|
2
|
2,00,000
|
|
7.
|
Flexible Shaft Grinder (Grinder
with 2 HP motor)
|
Ind.
|
2
|
50,000
|
|
8.
|
Lathe machine with accessories 2
HP motor
|
Ind.
|
2
|
3,50,000
|
|
9.
|
Drilling Machine (1 HP motor)
|
Ind.
|
2
|
1,00,000
|
|
10.
|
Air Compressor 4.8 cft. with 3 HP
motor.
|
Ind.
|
1
|
50,000
|
|
11.
|
Weigh bridge 1 ton capacity
|
|
1
|
1,00,000
|
|
(b) Testing Equipments
|
| i) |
Sand Testing Equipments
|
|
|
100,000
|
| ii) |
Inspection Equipment like hardness
tester, Micrometer, Calipers, Pyromoters etc.
|
|
|
1,00,000
|
| (c) |
Pollution Control Equipment,
|
|
|
5,00,000
|
| |
Bore well and water distribution
system, DG set and accessories
|
|
|
10,00,000
|
|
Total
|
47,00,000
|
| (e) |
Cost of power connection, cables
and electricals
|
|
|
3,00,000
|
| (f) |
Excise, sales tax erection Electrification
and Installation Charges @ 35% of 1 to 11
|
|
|
17,50,000
|
| (g) |
Cost of Moulds/Jigs/ Fixtures/Dies
etc.
|
|
|
5,00,000
|
| (h) |
Cost of Office Equipment/ Working
Table etc.
|
|
|
700,000
|
|
Grand Total
|
82,5,0,000
|
|
(iii) Pre-Operative Expenses
|
500,000
|
|
Total Fixed Capital (i) + (ii)
+ (iii)
|
1,75,50,000
|
B. Working Capital
(per month)
(i) Personnel
Staff and Labour
|
Sl. No.
|
Designation
|
No.
|
Salary (In Rs.)
|
Amount
(In Rs.)
|
|
(a)
|
Administrative and Supervisory
|
|
i)
|
General Manager cum-Metallurgist
|
1
|
35000
|
35,000
|
|
ii)
|
Production manager, shift Supervisors/
maintenance foremen, laboratory chemists and in charge
|
|
|
1,50,000
|
|
iii)
|
Finance and accountant
|
|
|
20,000
|
|
iv)
|
Sales and marketing, purchase and
stores.
|
|
|
50,000
|
|
v)
|
Administration and liason
|
|
|
20,000
|
|
iv)
|
Peoncum-watchman
|
8
|
|
28,000
|
|
(b)
|
Technical Workers
|
|
(i)
|
Skilled Workers
|
25
|
4000
|
1,00,000
|
|
(ii)
|
Semi Skilled Workers
|
20
|
3500
|
70,000
|
|
(iii)
|
Helpers
|
15
|
3000
|
45,000
|
|
Total
|
5,18,000
|
|
Perquisites @ 22%
|
1,14,000
|
|
Total
|
6,32,000
|
(ii) Raw Material (per month)
|
Sl. No.
|
Particulars
|
Qty.
|
Rate (In Rs.)
|
Amount
(In Rs.)
|
|
1.
|
Pig Iron (Foundry Grade)
|
300 MT
|
20,000 per MT
|
60,00,000
|
|
2.
|
Cast Iron Scrap
|
150 MT
|
14,000 per MT
|
21,00,000
|
|
3.
|
Coke
|
30 MT
|
12,000 per MT
|
36,00,000
|
|
4.
|
Foundry Chemicals and Various Consumables
(like Fireclay, Fire-bricks, Steam Coal, Graphite, Coal
Dust, Bentonite, Silica-sand, River-sand, Ferrosilicon,
etc.
|
|
|
6,00,000
|
|
Total
|
1,23,00,000
|
|
(iii) Utilities (per month)
|
(Rs.)
|
|
Electricity
|
1,50,000
|
|
Water
|
5,000
|
|
Total
|
155,000
|
|
(iv) Other Contingent Expenditure
(per month)
|
(Rs.)
|
|
1.
|
Postage and Stationery
|
5,000
|
|
2.
|
Advertisement
|
30,000
|
|
3.
|
Repair and Maintenance
|
44,000
|
|
4.
|
Telephone
|
20,000
|
|
5.
|
Transportation
|
30,000
|
|
6.
|
Consumable
|
15,000
|
|
7.
|
Sales expenses
|
2,00,000
|
|
8.
|
Insurance
|
19,000
|
|
9.
|
Misc. Expenses |
30,000 |
|
Total
|
3,93,000
|
|
(v) Total Recurring Expenditure
(per month)
|
Rs.1,34,80,000
|
|
(vi) Working Capital for three months
|
Rs. 4,04,40,000
|
C. Total Capital Investment
|
(i)
|
Fixed Capital
|
Rs. 2,63,50,000
|
|
(ii)
|
Working capital for 3 months
|
Rs. 4,04,40,000
|
|
Total
|
Rs. 6,67,90,000
|
Machinery Utilization
It is expected that during first year
machine utilization will be 70% and during second year 85%
and 100% in subsequent years.
Financial Analysis
|
(i) Cost of Production (per annum)
|
(Rs.)
|
|
(a)
|
Total Recurring Cost
|
16,17,60,000
|
|
(b)
|
Depreciation on Building @ 5% if
any
|
2,65,000
|
|
(c)
|
Depreciation on Machinery and Equipment
@ 10%
|
16,00,000
|
|
(d)
|
Depreciation on Furnace @20%
|
70,000
|
|
(e)
|
Depreciation on Jigs Fixture and
Dies @ 25%
|
1,25,000
|
|
(f)
|
Depreciation on Office Equipments
@ 20%
|
1,40,000
|
|
(g)
|
Interest on Total Capital Investment
@ 12%
|
80,14,000
|
|
Total
|
17,19,74,000
|
(2) Turn Over (per annum)
|
Sl. No.
|
Particulars
|
Qty.
|
Rate
(In Rs.)
|
Amount
(In Rs.)
|
|
1.
|
Heavy Castings up to 1.5 MT
|
4500 MT
|
42038/ MT
|
18,91,71,000
|
|
Total
|
18,91,71,000
|
| (3) Net Profit (Before
Income Tax) |
| Turnover Cost of Production |
= |
Rs. 18, 91,71,000 - Rs. 17,19,74,000 |
| |
= |
1,71,97,000 |
|
(4) Net Profit Ratio
|
|
|
|
Net profit ×100
-----------------------
Turn over =
|
|
1,71,97,000
--------------------x 100
18,91,71,000
|
|
|
=
|
9.09%
|
|
(5) Rate of Return
|
|
|
|
|
=
|
Net Profit ×100
|
|
|
|
Total investment
|
|
|
|
1,71,97,000 x 100
6,67,90,000
|
|
|
=
|
25.75%
|
(6) Break-even Point
|
Fixed Cost (per annum)
|
(In Rs.)
|
|
(a)
|
Total Depreciation (on m/c. and
equipment, dies, tools, furniture civil construction)
|
22,00,000
|
|
(b)
|
Interest on Borrowing (Total Investment)
|
80,14,000
|
|
(c)
|
40% of Personnel Cost
|
30,37,000
|
|
(d)
|
40% of Other Contingent Expenses
|
18,86,000
|
|
Total
|
1,51,37,000
|
|
B.E.P.
|
|
|
|
|
=
|
Fixed Cost ×100
|
|
|
|
Fixed cost + profit
|
|
|
=
|
1,51,37,000 x 100
-------------------------
|
| |
|
1,51,37,000 + 1,71,97,000
|
|
|
=
|
46.81%
|
Addresses of Machinery and Raw Material
Suppliers
1. M/s. The Wasman Engg. Co. Ltd.
1/2, Allenby Road,
Kolkata-700020
For Foundry Equipment
2. M/s. SANAS Foundry Project Engineers
28, Vijay Nagar Colony, 2130,
Sadashiv Path,
Pune-411030
For Foundry Equipment and Consultants
3. M/s. Pioneer Equipment Co. P. Ltd.
432, Padra Road,
Baroda
For Foundry Equipment
4. M/s. Met International
No. 8, O.T.C. Road,
Nagarthpaet,
Bangalore-560-002.
5. M/s. Steel Authority of India Ltd.
For Pig Iron
6. M/s. Raw Material Dipot of State Directorate
of Industries
For Pig Iron
7. M/s. Open Market
For C.I. Scrap
8. M/s. IVP Ltd.
Jolly Bhawan No. 2, Marine Lines,
Mumbai
(Branches all over India)
For Foundry Chemical
9. M/s. Fincast Foundry Flux Company,
Plot No. 303, GiDC Estate, ODHAV,
Ahmedabad-382415
For Foundry Chemical
10. M/s. Sagri Industries
2, Mercantile, Apartments Opp.
Basant Cinema, Chembur,
Mumbai-74
For Foundry Chemical
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|