Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Make or Buy Decision: Resource Management (Cem) M. T - S - Ii C E & M

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 6

RESOURCE MANAGEMENT (CEM )

M. TECH. SEM. II

CONSTRUCTION ENGINEERING & MANAGEMENT

MAKE OR BUY DECISION

Submitted by
Nisarg Suthar (18014111035)
Maunil Mehta (180141110 )

Guided by
Prof. Ankit Patel Sir
DEPARTMENT OF CIVIL ENGINEERING
U.V. PATEL COLLEGE OF ENGINEERING
GANPAT UNIVERSITY

DEPARTMENT OF CIVIL ENGINEERING U. V. PATEL


COLLEGE OF ENGINEERING, GANPAT UNIVERSITY,
KHERVA
March - 2019
1. MAKE BUY DECISION OF Binding Wire:
Total production per month :- 92 M.T

 MAKE DECISION:

A. Fixed Capital

SR. NO PARTICULARS QTY. COST

1 Bending wire machine 1 NO. ₹ 3,50,000 /-


Set of continuous Wire Drawing
2. 4 SET ₹ 6,50,000 /-
Machine Intake
Hot Diping galvanizing unit consist
of Pickling, Washing Flux Tank,
3. L.S ₹ 4,00,000 /-
Diesel Furnace, Zinc Bath,
Extraction unit and Pot
Total ₹ 13,50,000 /-

B. WORKING CAPITAL (1 month )


1. Staff & Labour
Sl. Administrative No. Salary Amount

No. Staff (In Rs.) (In Rs.)


1. Manager 1 10,000 5,000
2. Supervisor 2 8,000 16,000

3. Clerk 2 6,000 12,000


4. Accountant 1 12,000 12,000
5. Peon/Watchman 2 3,000 6,000

Workshop Staff
1. Skilled Workers 8 5,000 40,000
2. Unskilled Workers 8 2,500 20,000
3. Helper 5 2,000 10,000
Salary and Wages 1,26,000
2. Raw Material

Sl. Particulars Qty. Rate Amount

No. (In Rs.) (In Rs.)

Mild Steel Wire rod of 8, 9 and 100 ton 15,000 per ton 15,00,000

10 mm Dia. Zinc Ingot 5 ton 65,000 ton 3,25,000


Acid Fluxes and other additives L.S. - 50,000

Total 18,75,000

(iii) Utilities (Rs.)


1) Power L.S. 30000
2) Water L.S. 5000
3) Fuel L.S. 50000

Total 85000

(iv) Other Contingent Expenses (Rs.)


Rent 15000
Postage and Stationery 4000
Telephone 1200
Consumable Store 25,000
Repair and Maintenance 12,000
Transport charges 13,000
Advertisement and Publicity 5,000
Insurance 10,000
Miscellaneous Expenses 5,000
Total 90200

(iv) Machinery depreciation (10 %)


= ₹ 75,000 /-
For 1 kg Binding wire, If we manufacture at site then its cost ₹ 39.14 /- per kg
For 24000 kg = 39.14 x 24000 = 9,39,360
 BUY DECISION:

Sr. Description Amount


No
1. Unit kg cost of Binding wire ₹ 60 (including all taxes)
2. Loading, Unloading and Transportation -
Charges per unit
3. Taxes if any -
4. Any hidden charges if any -
5. TOTAL ₹60 (including all taxes)

Total cost of 24000 kg of Biding Wire = ₹ 60 x 20,000


= ₹ 10,10,000/-

Suggestion:
Total cost saving = ₹ 10,10,000- ₹ 9,39,360= ₹ 70640/-
Total cost saving in % = 7 %
Hence, here we are suggesting to the owner to Make Binding Wire.

2. MAKE BUY DECISION OF AAC CONCRETE BLOCKS:


 MAKE DECISION:

Sr. No DESCRIPTION AMOUNT


Financial Aspects
1. Land -
2. Plant, Machinery and Building in Including 5 ₹5,00,00,000
delivery vehicles
3. Working Capital 500 CBM/Month @ 2000/per ₹1,00,00,000
CBM
4. Custom Duty ₹5,00,000
5. Freight ₹2,00,000
6. MS tank and silos ₹20,00,000
7. Generator ₹10,00,000
8. Transformer ₹10,00,000
9. Miscellaneous ₹1,00,000
10. Working capital ₹1,00,00,000
11. TOTAL ₹7,50,00,000/-
12. Raw Materials
13. Fly Ash ₹1,00,000

14. Lime (CaO) ₹ 1,58,00,000


15. Cement ₹ 2,50,00,000
16. Gypsum ₹60,00,000
17. Aluminium Powder ₹25,00,000
18. Power & Fuel ₹30,00,000
19. Water ₹50,000
20. Wastages ₹1,00,000
21. Electricity ₹30,00,000
22. Coal ₹1,00,000
23. TOTAL ₹5,56,50,000/-
24. Contribution ₹8,00,000
25 Salary & Wages ₹60,00,000
26. Annual Maintenances ₹50,00,000
27. Other Factory Over Head ₹2,00,000
29. Depreciation ₹50,00,000
TOTAL ₹1,70,00,000/-
TOTAL = ₹ 14,76,50,000/-
Total cost of making of 40,00,000 AAC Blocks = ₹14,76,50,000/-
Total cost of making Fly ash per Unit = ₹ 37 / piece (600*200*200)

 BUY DECISION:

Sr. Description Amount


No
1. Unit cost of AAC ₹ 38 (including all taxes)
2. Loading, Unloading and Transportation ₹2.00
Charges per unit
3. Taxes if any -
4. Any hidden charges if any -
5. TOTAL ₹40.00 (including all taxes)

Total cost of 40,00,000 Units of AAC = ₹ 40 x 40,00,000


= ₹16,00,00,000/-

Suggestion:
Total cost saving = ₹ 16,00,00,000 - ₹ 14,76,50,000 = ₹ 1,23,50,000/-
Total cost saving in % = 7.71%
Hence, here we are suggesting to the owner to Make AAC Blocks.

You might also like