Sand Manufacturing From Grit For Cubical Particle
Sand Manufacturing From Grit For Cubical Particle
Sand Manufacturing From Grit For Cubical Particle
9,00,000.00
48,600.00
60,000.00
10,000.00
75,000.00
---------------------------------------------------------------------------------------------------------------TOTAL
10,93,600.00
---------------------------------------------------------------------------------------------------------------3 RAW MATERIAL
Grit required per month 470 brass= 47,000 cft @ 1.5/- per cft
70,500.00
---------------------------------------------------------------------------------------------------------------TOTAL
70,500.00
---------------------------------------------------------------------------------------------------------------4 SALARIES AND WAGES :
Operator
One @ 2500/- per month
Helpers
One @1900/- per month
2,500.00
1,900.00
---------------------------------------------------------------------------------------------------------------TOTAL
4,400.00
---------------------------------------------------------------------------------------------------------------5 POWER AND WATER :
Power charges / month
Mise. Maintenance wear and tear per month
11,000.00
10,000.00
---------------------------------------------------------------------------------------------------------------TOTAL
21,000.00
----------------------------------------------------------------------------------------------------------------
4X2
10,000.00
1,41,000.00
8,800.00
42,000.00
---------------------------------------------------------------------------------------------------------------TOTAL
2,01,800.00
--------------------------------------------------------------------------------------------------------------7 TOTAL WORKING CAPITAL REQUIRED : 2 + 6 =
12,95,400.00
---------------------------------------------------------------------------------------------------------------8 MONTHLY EXPENSES :
Rent per month (from 1)
Raw material per month (from 3)
Salaries and wages (from 4 )
Power, wear and tear charges
INTEREST on total capital (7X18% / 12) per month
DEPRICIATION (2x 25 % / 12 ) per month
5,000.00
70,500.00
4,400.00
21,000.00
18,400.00
21,380-00
--------------------------------------------------------------------------------------------------------------TOTAL
1,40,680.00
--------------------------------------------------------------------------------------------------------------9 SALES PROCEEDS :
Selling manufactured sand @ 650 / brass x 700 brass
Selling from Dust @ 500/brass @ 70 brass
Total sale proceeds
4,55,000.00
35,000.00
4,90,000.00
---------------------------------------------------------------------------------------------------------------TOTAL
9,80,000.00
---------------------------------------------------------------------------------------------------------------_____________________________________________________________________
-------------------------------------------------------------------------------------------10 GROSS PROFIT (from 98 ) per month
2,32,155.00
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.
Webpage:
http://www.weiku.com/member/