our shop

Link to shop

on Russia for free
8 800 700-01-04
+7 (495) 961-56-48

+7 (3412) 540-004

Example Business-plan for production of polymer-sand fencing hoods

Consider the example of calculating the cost of manufacture of polymer-sand hood, which can be used as a basis for drawing up a business plan and feasibility study for the production.

All calculations are shown as an example. Data are relevant to the January 1, 2016 for the Republic of Udmurtia. All prices are without VAT. For calculation the simplified system of taxation is taken.

You can also order Business Plan in Excel format and substitute your data.


Manufactured building material: Hood

Material characteristics:

  • size 450*450*171 mm
  • hood weight - 5.15 kg.

Line for production of polymer-sand hoods consists of:

  • Crusher
  • Mixer
  • HMU - heating-and-melting unit
  • Scales
  • Press
  • «Hood for Post» Mold

Main settings.

Work is carried out in two shifts of 12 hours shift. Productivity of one press mold is of 10 items per hour. Thus, per day the line produces 240 items of finished products. Per month 240 х 30 days = 7200 ea


The complete costs of the equipment set, including the cost of commissioning "turnkey" is: 2 552 780.00 rubles excluding VAT.
Description Price, rub.
Commissioning works 50 000,00
HMU 567 000,00
Press 947 280,00
«Hood for Post» Mold 390 000,00
Crusher for raw materials - waste* 385 000,00
Mixer of 1 m3 213 500,00
TOTAL 2 552 780,00

- Crusher for plastic may not be necessary when you use ready-made primary or secondary polymers, but it will lead to higher prices for the product cost;

- Mixer can be replaced with cement-mixer, but with the loss of productivity.


To use the site only three people are enough - manager (25 000 rubles), HMU operator (20 000 rubles), laborer (20 000 rubles). Wages fund is of 65 0000 rubles per month for a single shift and 130 000 rubles. at the rate of 2 shifts.

Thus the cost of wages per 1 ea is of 18.06 rubles.

UST - 30%, giving 5.42 rubles per 1 ea in the price of finished products.


To accommodate the equipment and raw materials storage areas and products you need to provide about 100 m2 of production space and 100 m2 for warehouse (it may be outdoors). Industrial premises need not be heated, heating occurs due to heat generation by the equipment. Finished products are stored in the shop, and then moved to the warehouse.

When the rental rate is of 100 rubles per sq.m. then rental cost of production areas will not exceed 10 000 rubles. Thus the rental cost per 1m2 of items is of 2.08 rubles.


Raw materials for production of tiles:
  • Polymer granules or flakes
  • Sand for construction
  • Pigment dyeing

Composition of the polymer-sand mixture:

  • 75% - sand,
  • 0.42% - pigments,
  • 24.58% - polymer (one ton includes 245.5 kg of polymer).

The average price for Russia:

  • sand – 0.32 rub/kg,
  • pigment – 80 rub/kg,
  • polymer – 18 rub/kg,

Total cost of raw material (polymer+ sand + pigment) per ton is 5000 rubles.

Weight of 1 hood = 5.15 kg. Thus the raw material cost per 1tray is of 25.75 rubles.


  • Crusher of 300 kg/h capacity consumes 22 kW/h. For production of a mixture in an amount of 1236 kg you need 304 kg of polymer. To make it the crusher will work for 1.01 hour and consume energy of 22.22 kW.
  • HMU - 29 kW/h while heating, while working around the clock with heated HMU consumption reduces 4 times, i.e.: 7.25 kW х 24 hours = 174 kW/day (87 kW per shift)
  • Press – 5.5 kW/h. When molding the product the press program is designed for consumption of electrical energy in the lifting and lowering operation of the upper punch, while molding the electrical energy is not consumed. Running time of the slide is 40 seconds. During the day 240 pcs x 40 seconds = 9600 s. = 160 min. = 2.7 hours of press operation
  • Consumption of 14.85 kW per day.
  • Mixer - 5.5 kW/hour, 1 batch - 3 min. Stirs 0.5 tons per one operation of mixing. During shift it produces 1236 tonnes of mixture for 240 trays. During the day 7.5 min. Power consumption 1 kW.
  • Lighting - 12 kW/h

Total energy consumption per day is of 224.7 kW/day, shift of 12 hours takes 112.04 kW.

Cost of electricity for 1 kW/h - 4.03 rubles. Thus, the cost of electricity is 451.5 rub. for 12 hours when producing 120 pieces of trays. Cost per 1 tray will be 3.76 kopecks.

Depreciation of equipment is set on their own.

Prime cost of 1 m2 of roof tiles.

Type of costs per 1 ea
Raw materials 25,75
Electric power 3,76
Salary 18,06
UST 30% 5,42
Rent of premises 2,08
Depreciation of equipment 1,04
TOTAL 56,11


Description Hood
Cost of 1 piece, rub. 56,11
Overhead costs, rub. (1%) 0,56
Market price of 1 piece, rub. 450
Profit before tax for 1 piece, rub. 393,33
Income tax (6%), rub. 27
Profit of 1 pc, rub 366,33
Profit per day, totally, rub. at 100% of sales 87 919
Return, % 81
Payback period, days 29

Net profit for the day 87,919 rubles. Gross revenue per day 450 rub.x 240 pcs = 108000 rubles. Net income / Gross Revenue x 100 Return is 81%

Order Business Plan in Excel format and substitute your data.

To get an explanation to the business plan for the production of fencing hoods, please call: 8(800)700-01-04.


By submitting my data, I agree
with Privacy Policy


By submitting my data, I agree
with Privacy Policy

На вверх

Your application is accepted