You are on page 1of 4

Project Report

On
1. DRY WALL PUTTY (WHITE CEMENT BASED)

INTRODUCTION

White cement based Wall Putty a plastering material to fill the holes and patches before paint
primer or distemper. In general, fillers & stoppers are paste-like materials, highly pigmented,
used to fill surface imperfections (fillers) and to make good gross surface defects prior to
painting operations (stoppers). Caulking compounds, putties and same cements have a boiled
drying oil, usually combine with resins that act as the binder putty is the thick mixture of finally
powdered calcium carbonate (whiting) and acid refined linseed oil which imparts good wetting
and grinding characteristics. There are variegated types of putties for wood too. For glazing
wood & filling holes and cracks on the surface, of timber or metal, a stiff paste of linseed oil and
whiting is used. This composition is the traditional putty. It is sometimes modified by the
addition of small amounts of white lead in oil. So called commercial putty contains more or less
mineral or other oil instead of linseed oil.

MARKET POTENTIAL

The demand for wall putty is always on the higher side due to its heavy consumption. As the
construction work and industrialization is our country is being done in rapid strides, this
eventually leads to higher consumption of putty. In future, the constructions and industrial
buildings, etc. are likely to increase tremendously as a result the demand will increase
simultaneously. One of the world largest and fastest growing cement industries, the Indian
cement industry has been expanding significantly on back of rising infrastructure activities,
increasing demand from housing sector, and construction recovery. According to our latest
research report, the recent developments in the industry along with the strong support of
government are attracting the global cement giants. We have estimated that the total cement
installed capacity of India is to increase with a CAGR of around 7% during 2012 to 13 to 2014 to
15.

BASIS & PRESUMPTIONS

(i) The output capacity is taken as 4000 Kgs/day. The unit will work at 8 hrs. per day for 25
working days in a month and 300 days in a year. The output capacity may vary from machinery
to machinery and the cost of machinery may also vary from supplier to supplier.
(ii) The time period for achieving the full envisaged capacity utilisation is six months
(iii) The labour wages are as per the prevailing rates in the market
(iv) The rate of interest for fixed and working capital is taken as 12 per cent
(v) The margin money requirement for this project is 30 percent
(viii) The present profile has to be updated taking into prevailing cost of land, building,
machinery etc. at the time of implementation of the project


IMPLEMENTATION SCHEDULE

One year
i. Project report preparation, registration, local application, etc. - 2 months.
ii. Placing of order for machinery and equipments, delivery, erection, etc. - 6 months.
iii. Electrification, procurement of raw-materials, trial production - 3 months.
iv. Commercial production - 1 month.

TECHNICAL ASPECT

i. Manufacturing Process :
White Cement, Dolomite or Calcite Powder, Hydrated Lime, Cellulose Powder and Polymer
powder. The whole material is fed from the top into ball mill and allowed the material for 1 hrs
Dry grinding. The unloaded material through belt conveyor is collected and make packaging.

ii. Quality Standards :
The product will be manufactured as per buyers specification.


FINANCIAL ASPECT

A. Fixed Capital
(i) Land and Building (Rs.)
Land 400 sq. mts. 2,00,000
Built-up area: office, store etc. 2,50,000
500 sq. ft.
Total 4,50,000

(ii) Plant and Machinery (Rs.)
a. Mild steel ball mill of 1 ton capacity. 4,00,000
b Belt conveyor 1,00,000
Total 5,00,000

Fixed Capital = 450000+500000 = 9,50,000

B. Working Capital
(i) Staff and Labour (per month) (Rs.)
a. Skilled workers-2 Nos. 12,000
b. Unskilled workers-5 Nos. 20000
c. Sales representative-1 No. 10,000
Total 42,000

(ii) Raw Materials (per month) Kg. (Rs.)
a. White Cement 20000 3,20,000
b. Dolomite or Calcite Powder 77000 2,54,000
c. Hydrated Lime 1000 7,000
d. Cellulose powder 400 1,80,000
e. R.D. Powder 1600 2,88,000
Total 1,049,000

(iii) Utilities (per month) (Rs.)
Power 10,000
Water 1,000
Total 11,000

(iv) Other Contingent Expenses (per month) (Rs.)
a. Postage and Stationery 1,000
b. Telephone 700
c. Taxes 2,000
d. Repair and Maintenance 6,000
e. Travelling and Transport 10,000
f. Advertising and publicity 5,000
g. Miscellaneous Expenses 2,000
Total 26,700

Total recurring expenses 11,28,700
Working Capitals For 3 months 33,86,100

C. Total Capital Investment (Rs.)
Fixed Capital 9,50,000
Working Capital for 3 months 33,86,100
Total 43,36,100

D. Financial Analysis
(i) Cost of Production and Profitability (Rs.)
i. Total Recurring Cost 1,35,44,400
ii. Depreciation on Building @ 5% 12,500
iii. Depreciation on machinery & equipment @ 10% 50,000
iv. Interest on total capital investment @ 12% 5,20,332
Total 1,41,27,232

E. Receipt by sale of 1200MT of Wall putty per year 1,59,00,000

F. Net Profit (per year)
Sales(Rs.) - Cost of Production (Rs.) = Profit (Rs.)
1,59,00,000 - 1,41,27,232 = 17,72,768

G. Net Profit Ratio = Net Profit 100
Sales

= 17,72,768 100 = 11.14%
1,59,00,000

Break-even Point

Fixed Cost (per year) (Rs.)
Depreciation on Building @ 5% 12,500
Depreciation on machinery & equipment @ 10% 50,000
Interest on total capital investment @ 12% 5,20,332
40% Salary and Wages 2,01,600
40% other contingent expenses 1,28,160
Total 9,12,592

B.E.P. % = Fixed Cost 100
Fixed Cost + Net Profit

= 9,12,592100
9,12,592+17,72,768

= 33.98 %

You might also like