Search
Technology

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: 12006–1967

-

Metal patterns and pattern equipments.

IS: 6186

-

Bentonite.

IS: 1305–1984

-

Graphite for use in foundry.

IS: 224–1979

-

Foundry Pig Iron for General Purpose.

IS: 1110–1987

-

Ferrosilicon.

IS: 1987–1974

-

High silicon sand for use in foundries.

IS: 4836–1968

-

Coke.

IS: 4140–1978

-

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)

Peon–cum-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

This Website is Best Viewed in 1024 X 800 Resolution
Copyright © 2005 Department of Science and Technology <<Disclaimer>>