Index Page Company Profile Contact Us Enquiry Form
Artificial Sand Making Machine
Costing & Profirability Report
Site Selection
   
 
 
 
 
 
     
 
   
 
Sand manufacturing from Grit for cubical Particle. (Power Required  -67HP) Capacity  15t/hrs
---------------------------------------------------------------------------------------------------------------
1 LAND AND BUILDING : Land required is minimum 30,000 sft on rent month  5,000.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 5,000.00  
----------------------------------------------------------------------------------------------------------------
       
2 PLANT AND MACHINES:-    
  Sand making machine and electrical  18,00,000.00  
  Sales tax on above (If form A' issued)                                                   70,200.00  
  Installation and Electric fittings etc.       1,20,000.00  
  Transport and other misc. 10,000.00  
  M.S.E.B. Deposits etc. 2,00,000.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 22,00,200.00  
----------------------------------------------------------------------------------------------------------------
       
3 RAW MATERIAL    
  Grit required per month 800 brass= 80,000 cft @ 1.5/- per cft  1,20,000.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 1,20,000.00  
----------------------------------------------------------------------------------------------------------------
       
4 SALARIES AND WAGES :    
  Operator                                One @ 2500/- per month   2,500.00  
  Helpers                                  One @1900/- per month 1,900.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 4,400.00  
----------------------------------------------------------------------------------------------------------------
       
5 POWER AND WATER :    
  Power charges / month 22,000.00  
  Mise. Maintenance wear and tear per month  25,000.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 47,000.00  
----------------------------------------------------------------------------------------------------------------
       
6 WORKING CAPITAL REQUIRED :    
  Rent for two months    1X2 .. ..  10,000.00  
  Raw material for two months  3X2   2,40,000.00  
  Labor charges and Salaries for two months    4X2    8,800.00  
  Power, wear & tear for two months 5X2    94,000.00  
       
----------------------------------------------------------------------------------------------------------------
  TOTAL 3,52,800-00  
---------------------------------------------------------------------------------------------------------------
7 TOTAL WORKING CAPITAL REQUIRED : 2 + 6 = 25,53,000.00  
----------------------------------------------------------------------------------------------------------------
       
8 MONTHLY EXPENSES :    
  Rent per month  (from 1) 5,000.00  
  Raw material per month (from 3) 1,20,000.00  
  Salaries and wages (from 4 ) 4,400.00  
  Power, wear and tear charges  47,000.00  
  INTEREST on total capital  (7X13% / 12) per month 27,658.00  
  DEPRICIATION      (2x 25 % / 12 ) per month 45,838.00  
       
---------------------------------------------------------------------------------------------------------------
  TOTAL 2,49,896.00  
---------------------------------------------------------------------------------------------------------------
       
9 SALES PROCEEDS :    
  Selling manufactured sand @ 650 / brass x 700 brass 4,55,000.00  
       
---------------------------------------------------------------------------------------------------------------
  TOTAL 4,55,000.00  
---------------------------------------------------------------------------------------------------------------
       
_____________________________________________________________________
--------------------------------------------------------------------------------------------
10 GROSS PROFIT (from 98 ) per month   2,05,104.00  
--------------------------------------------------------------------------------------------
       
       
  Profit to capital Ratio Comes to 96 %
     
 
   

The selling rate of manufactured sand is determined on the following points.

The local river sand with a lead of 20 kilometer costs not less than 1200.00 per truck of two brass.  Which means 600.00 per 100 cft. Considering the bulkage  in the wet sand which is 20 to 30%  considering 25 % bulkage the rate of the sand comes to 600/0.75 = 800.00 per brass Now the river sand required sieving to get usable sand. There is 20 to 40 % waste. Considering only 25 % wastage the rates comes to 800.00/0.75 =1067.00 per brass. Now this sand consists silt and soil in some percent.  Hence it may be required to be washed by water. In this way the usable clean and sieved river sand will not cost less than 1100.00 per brass. comparing the same manufactured sand will be cheaper.

     
   
The Manufactured Sand is Clean, no Silt, or Soil. As it is Manufactured from Black Trap Stone, its Compression Strength is much Higher than the Ordinary River Sand.

IT MAY CHANGE ACCORDING CONDITIONS OF AVAILABILITY OF STONE.

   
   
Previous Page 30 Ton Profitability Report Costing of Artificial Sand
 
 
Visit also At