Sand manufacturing from Grit for cubical Particle.

(Power Required -42HP) Capacity

7t/hrs
---------------------------------------------------------------------------------------------------------------LAND AND BUILDING : Land required is minimum 30,000 sft on rent
1
5,000.00
month
---------------------------------------------------------------------------------------------------------------TOTAL
5,000.00
---------------------------------------------------------------------------------------------------------------2 PLANT AND MACHINES:Sand making machine and electrical
Sales tax on above (If form A' issued)
Installation and Electric fittings etc.
Transport and other misc.
M.S.E.B. Deposits etc.

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
----------------------------------------------------------------------------------------------------------------

6 WORKING CAPITAL REQUIRED :

Rent for two months 1X2 .. ..
Raw material for two months 3X2
Labor charges and Salaries for two months
Power, wear & tear for two months 5X2

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/

vietgo joint stock stock company

http://us.sourcing.alibaba.com/rfq/request/post_buy_request.htm?tra
celog=MA_Buying
karthikeyan md
ascloud1990@gmail.com
Ms. Jenny | Head of Sales & Marketing Department

VIETGO CO., LTD

------------------------------------------------Add
: 32 Tay Ho Street, Hanoi, Vietnam
Tel
: (84) 4 22 123 567
Mobile : 84-968 620 276
Email : sale@vietgo.vn
Skype : vietgo.consultant1
Website : http://vietgo.vn

Hebei Yunsong Trade Co., Ltd

ENERGY & COMMODITY PTE. LTD.