Professional Documents
Culture Documents
INDIA PRECAST - Boundary-Wall
INDIA PRECAST - Boundary-Wall
Investment, Manufacturing Cost & Return on Investment of Boundary Wall / Compound Wall with
Worlds latest Concrete Extrusion Technology duly reinforced with Carbon steel wires.
Investment in project: -Rs. 28 Lakhs all-inclusive except for land, which is considered on Rent. Land required about 1-Acre, having length to width ratio of 4:1. Power 35KW.
Imported Machinery Rs. 18 Lakhs: - from China Approx. Landed price Mumbai with Import duty, only if complete set is purchased i.e. Boundary wall Panel Extrusion M/c Size 50 x
300mm x 2 -1 set & Supporting 'H' Column M/c size 150 x 150mm x 2 1 set, other Supporting machinery: - Concrete Mixer 17.5 CBM on stand with platform (with single horizontal
shaft mixer having discharging gate installed Bottom of mixer, so that concrete falls directly into tray of manual cart)+ Stressing m/c -1 set + Manual Feeding Cart for concrete mix
delivery 2 Nos. + Slab Cutting m/c (for Panels & Column) 1 Nos. + Wire Coil Dispensing stand -3 set + Lifting & Shifting Trolley for shifting Extrusion M/c -1 Nos.) &
Balance 10 lakhs is cost towards, consultancy by Ace Associate detail given below, Civil Work for making well-leveled long line Concrete Platform for 10 Lane (Which is similar to
making concrete road) of size 80 meter x 10 meter for Extrusion of wall panels slab etc. + Civil cost for Abutment + Steel Flats to be grouted on Floor for Guiding Extrusion M/c & Cost
of Land Development to set-up plant.
Panels & columns are Extruded with extrusion M/c & other supporting M/cs on a Well-leveled long line concrete platform without the need of any Mold or Formwork. Process is 5 times
faster & less curing time then convention casting process. Needs only 6 labors. Panels have Hollow cores hence less in weight by keeping same strength. 100% margin compared to
Market Price. Can make Toilet block unit under Swachh Bharat Abhiyan. Vision of Shri Narendra Modi Honable Prime Minister
Additionally manufacture other Extruded concrete products like heavy duty Boundary Wall Panels & Supporting H column, manufacture Light Load Slabs with additional
reinforcement for Affordable housing, Mezzanine floor, Factory walls, Fencing wall, Panels for Toilet blocks, Beam, Column, Lintel, Fencing post, T Beam, Purlin Etc. with respective
Extrusion m/c & its size on the same concrete platform & above Supporting machinery.
Complete Manufacturing Cost for Extrusion of Boundary Wall Panel 50 X 300 mm 7 feet long- Weight 9.5 kgs / sq. feet Panel Column
& Column 150 x 150 mm9 feet long & weight is 13.5kgs/ running feet: - Rs / Sq. Rs /
Concrete Mix contents: - Cement + Sand + Aggregate. Density 2400 kgs / Cbm feet Run Ft
Cost of M25 Concrete is used for Boundary wall Panel. Size 50 x 300mm. Weight 9.5kgs / Sq. feet & Supporting 'H' Column size 150 x 150mm &weight is
13.5kgs/feet approx. Cost of Raw Material:-Cement Rs. 5,500 / Ton, Sand - 600/Ton (Rs. 22 CFT), Cost of Aggregate Rs. 450 /Ton (Rs.21 CFT). 12.00 16.50
Total CBM cost of M25 Concrete is Rs. 2,950. There by cost of Panel Rs. 12 per Running feet & Column Rs.16.50 per Running Ft.
Reinforcement by Carbon Steel Wire of 3mm Dia. Boundary Wall panel has 4 Nos.& Cost is Rs. 4.40 / Running feet &Supporting H column has 7 Nos. & cost is
4.40 7.60
Rs. 7.50 per Running feet. Rate considered of carbon steel wire is @ Rs. 65 / Kgs.
Cost of 6 Nos. of Labor for 10 hrs. / Shift. Skilled Labor to run machine @ Rs. 11,000 / Month. 5 helpers @Rs.9,000 / Month. With all calculation Labor cost for
0.90 0.20
Boundary Wall panel is Rs. 1.00 per Running feet & H Column is Rs. 0.25 per Running feet. Considered 300 days working with all benefits & 95% efficiency.
Cost of Cutting of Slab. Average length of panel 7 ft & H Column is 8 ft & the cost of wear & tear of blade per cut is approx. Rs 1.83/- for panel & Rs 1.83/- H
0.25 0.25
Column. Hence cutting Cost per Running Feet for panel is Rs. 0.25/- & H Column is Rs. 0.25/-.
Cost of Local Power / D.G. Set (35KW) & Water (1,000 liter /day) for Slab & Column is Rs. 0.90 per running feet out of which 85% of expenses are loaded on
0.80 0.10
Panel i.e. Rs.0.80 according to the production & 15% is loaded on Column i.e. Rs. 0.10.
Cost of Repair & Maintenance: - 15% of the plant cost is considered as annual cost of maintenance for Replacement of Wear & Tear parts & labor for Repair.
(Plant cost Rs. 15 lac) To this we have also added Cost of Storage, Handling, and Packaging & Misc. Expenses. Total cost for Panel & Column Is Rs. 0.66 per 0.45 0.10
running feet. Loading 85% on Panel & 15% on Column i.e. 0.45/- + 0.10/-
Cost of Rejection: - 2% of Panel & Column cost is considered towards Rejection, Wastage, Breakage, rejection & shortage in Incoming Raw Material Etc. For
0.20 0.50
Panel are 0.20/- Running feet & of Supporting H Column are 0.50/- Running feet.
Rent cost for 1 acre Land: - @ Rs. 50,000 /Acre / Month per Running Ft of Panel & Supporting column. (In case of own Land, Add this amount to your profit.)
0.80 0.20
Total Rent Rs. 1.00 per running feet out of which 85% of expenses are loaded on Panel & 15% is loaded on Column i.e. 0.80 + 0.20/-
Amortizing & Depreciation cost on Plant & Machinery for 60 months for Panel & Supporting column per Running Feet of
0.70 0.30
Total cost of Amortizing & depreciation is Rs. 1.00/- out of which 85% of expenses are on Panel & 15% is on Column. i.e.0.70 + 0.30
Interest Cost on 28 Lakhs @ 15% per Annum for Panel & Supporting column per Running feet.
0.50 0.25
Total cost is Rs. 0.75 out of which 85% of expenses are loaded on Panel & 15% is loaded on Column. i.e. i.e.0.50 + 0.25
A). If Cost per Ton of Cement 5500, Sand 600 (Rs. 22CFT), Aggregate 450 (Rs.21CFT) than Mfgr. Cost of Panel & Column per Running feet 21 26
While considering Variation in Cost of Raw Material across India we have worked out Cost for Panel & Column accordingly
B). If Cost per Ton of Cement 4800, Sand 425 (Rs. 16 CFT), Aggregate 525 (Rs. 24 CFT) than Mfgr. Cost of Panel & Column per Running feet 20 24
C). If Cost per Ton of Cement 6000, Sand 670 (Rs. 25 CFT), Aggregate 850 (Rs. 40 CFT) than Mfgr. Cost of Panel & Column per Running feet 24 30
D). If Cost per Ton of Cement 6000, Sand 560 (Rs. 21 CFT), Aggregate 410 (Rs. 19 CFT) than Mfgr. Cost of Panel & Column per Running feet 22 27
E). If Cost per Ton of Cement 4500, Sand 1200 (Rs. 45 CFT), Aggregate950 (Rs. 42 CFT) than Mfgr. Cost of Panel & Column per Running feet 24 30
Panel of 7 feet with 4 wires of 3mm is (Rs.22 Avg. cost x 7feet) Rs. 154/- & Column of 8 feet with7 wires of 3mm is (Rs. 28Avg. cost x 8feet) Rs. 224
Case A: - Panel in Rs Case B: - Panel in Rs Case C: -Supporting Column in Rs Case D: - Supporting Column in Rs
Sale price - Mfg. cost = Profit (%) 350 154 = 196 (56%) 225 - 154 = 71 (32%) 540 224= 316(58 %) Rs.480 224= 256 (53%)
For making boundary wall with 6 Nos. Panels of 7 feet long (6nos x 7 feet= 42 sq. feet) + 1no of Supporting H Column of 8 ft height (4 x 8ft ht =2 Sq. feet) Total = 44 Sq ft.
Sales price for Making wall with 6 panels for height of wall of 6 ft is Rs. 350 /panel x 6nos.= Rs.2,100 +1 Pc of Supporting Column@ Rs. 540 /pc.
So Total Sale price for making Boundary Wall is 2,100 + 540 = 2,640 / 44 sq. feet = 60 / Sq. ft with 6 ft height. Or 2640 / 7.4 = Rs.356 Running feet.
Manufacturing Cost for Making wall with 6 panels for height of wall of 6 feet is Rs. 154 / panel x 6nos = Rs.924 + 1 Pc of Supporting Column Rs. 224 /pc.
So Total cost of wall is Rs. 924 for panels + 224 column = 1148 / 44 Sq. ft = Rs.26 per Sq. feet with 6 ft height or 1148/ 7.4 = Rs.155 Running feet.
Profit refer above calculation (Rs. 2100 -924= 1,176)+ (Rs. 540- 224= 316)so 1176 + 316= 1492/44 Sq. ft = Rs.34 Sq. ft is Profit with 6 ft height or 201 Running feet.
Return on Investment / Break-even
a). If your selling price is Rs 60/- per Sq. ft than your Return on investment of Rs. 28 Lakhs will be by sale of 82,350 Sq. feet OR 14,000 running feet of wall.(with 6 feet height Wall)
b). If you selling price is Rs 50/- per Sq. ft your Return on investment of Rs. 28 Lakhs will be by sale of 1,16,700 Sq. feet OR 20,000 running feet of wall.(with 6 feet height Wall)
c). If your selling price is Rs. 350/- per Running ft than your Return on investment of Rs. 28 Lakhs will be by sale of 15,000 Running feet. (With 6 feet height Wall)
d). If your selling price is Rs. 300/- per Running ft than your Return on investment of Rs. 28 Lakhs will be by sale of 20,000 Running feet. (With 6 feet height Wall)
Please note: You also earn on installation of boundary wall i.e. mini. of Rs. 4 / sq. ft or Rs. 30 / Running ft of 6 ft high wall. This is not considered in above.
M/S ACE ASSOCIATE - Mumbai| Mobile No. +91 99209 90902 | Email aceassociate@hotmail.com| www.indiaprecast.com
We Offer Most Economical and Simple Smart Solutions for Precast Construction Industry
Comparison & Advantages of Boundary wall with Concrete Extrusion Process V/S Conventional casting in mold Process.
Boundary Wall Panels & Columns are Manufactured By worlds Latest Concrete Extrusion Technology duly reinforced with Carbon steel wires.
Additional Information:-
There are 3 types of Boundary Wall Panels: - Light-duty Panel: Easy to lift by 2 persons for installation, Medium duty & Heavy-duty Panel: Need crane for installation.
Boundary wall panel can be made by Extrusion M/c & its supporting Machinery in Thickness of 50, 75, 90, 100 & 120mm having Width of 300, 500 & 600mm & Length can be cut as
per requirement without any wastage from long slab.
Supporting H Column are made by Extrusion M/c & Supporting Machinery in Size 150 x 150mm, 180 X 220 mm with inter-changeable inserts to suit panel thickness of 50 /75 mm &
Size 180 X 280mm with inter-changeable inserts to suit panel thickness of 90 / 100 thick with through & through Hole in the center for fixing M.S. Angle with Barbed wires for further
extension on height.
Given below is Manufacturing Cost & Weight of various thicknesses of Panels.
(Also given details for its Supporting H column / Beam / fencing Pillar to make Boundary wall)
1a). Light weight Panels used for Boundary Wall or for making Toilet block. (By Extrusion M/c for panel. Size 50 x 300mm x 2 having 20 mm Dia. 5 cores, with 4 nos. of 3mm Dia.
reinforcement.) Panels from this m/c also has Multiple uses for making Toilet Blocks, Sheds, Garden curbing etc. Cost of 1 no of wire per Running feet is Re.1/-. Weight of panel being
hollow is.9.5 kgs / Sq ft. & Approx. Cost of panel Rs. 22 / Sq feet.
1b). Supporting H column (Beam / fencing Pillar) for fitting above panel to make Boundary Wall. (By Extrusion M/c for column. Size 150 x150mm x 2 having 25 mm Dia. core, with 8
nos. of 3mm Dia. reinforcement.) Cost of 1 no of wire per Running feet is Re. 1/-. Weight of Column is 13.5 kgs. / Running ft. Approx. Cost of H column is Rs. 26 / Running ft.
2a). Medium weight Panels used for Toilet blocks or for making Boundary Walls. (By Extrusion M/c for panel. Size 75 x 600mm x 2 having 42 mm Dia. 8 cores, with 8 nos. of 3mm
Dia. reinforcement.) Panels from this m/c also have multiple uses for making Partition Walls, Light load slabs for affordable housing etc. Cost of wire per Running feet is Re.1/-. Weight
of panel being hollow is 12.5 kgs / Sq. ft. Approx. Cost of panel is Rs 28 / Sq. feet.
2b). Supporting H column (Beam / fencing Pillar) for fitting above panel to make Boundary Wall. (By Extrusion M/c for column Size 180 x 220mm x 2 having 30 mm Dia. core, with 8
nos. of 3mm Dia. reinforcement.) Cost of wire per Running feet is Re. 1/- Weight 24 kgs. / Running ft. Approx. Cost of H column is Rs 55 / Running ft.
3a). Heavy weight Panels are used for making Partition Walls / Making Toilet blocks or Heavy duty Boundary Wall. (By Auger / Screw type Extrusion M/c for better finish of
panel. Size 90 x 600mm x 1 having 58 mm Dia. 7 cores, with 8 nos. of 3mm Dia. reinforcement.) Panels from this m/c also have multiple uses for making Partition Walls, Light load
slabs for affordable housing etc. Cost of wire per Running feet is Re. 1/-. Weight of panel being hollow is 13 kgs. / Sq. ft. Approx. Cost of panel is Rs 36 / Sq. feet.
3b). Supporting H column (Beam / fencing Pillar) for fitting above panel to make Boundary Wall. (By Extrusion M/c for column Size 180 x 280mm x 2 having 35 mm Dia. core, with 8
nos. of 3mm Dia. reinforcement.) Cost of wire per Running feet is Re. 1/- Weight 31 kgs. / Running ft. Approx. Cost of H column is Rs. 65 / Running ft.
Medium & Heavy duty Concrete Panels with proper reinforcement & topping coat of concrete can be used for making Roof & floor for affordable housing / Mezzanine floor / Making
Partition wall for Hotels, Bathrooms, Kitchens, Bedrooms, Offices etc. plus Factory walls, Fencing wall, Heavy-duty Boundary wall etc.
Portable Hydraulic Earth Drilling Machine: We also supply Portable Hydraulic Drilling m/c for Drilling Holes/ bores, for Quick Installation of Poles. The m/c is Road Towable & having
272cc petrol engine. 1 man can operate the m/c for Drilling bore effortless & install column. Work done will be super fast and Accurate plus you save Labor by more than 75% & Material
by 50%, which is used at site for column installation. Drills 15- holes / hour of 10 or 12 diameter & 2 feet to 5 feet deep. The same m/c has Multi-purpose use to Drill hole for installing
Vineyard pillars / Tree plantation or to remove soil for Testing etc.
M/S ACE ASSOCIATE - Mumbai| Mobile No. +91 99209 90902 | Email aceassociate@hotmail.com| www.indiaprecast.com