Vous êtes sur la page 1sur 58

DETAILED PROJECT REPORT ON INDUCED DRAFT FAN IN BRICK INDUSTRY (VARANASI BRICK CLUSTER)

Bureau of Energy Efficiency


Prepared By Reviewed By

INDUCED DRAFT FAN IN BRICK INDUSTRY

VARANASI BRICK CLUSTER

BEE, 2010 Detailed Project Report on Induced Draft Fan in Brick Industry Brick SME Cluster, Varanasi, Uttar Pradesh (India) New Delhi: Bureau of Energy Efficiency; Detail Project Report No.: VRN/BRK/IDF/04

For more information Bureau of Energy Efficiency (BEE) (Ministry of Power, Government of India) 4 Floor, Sewa Bhawan R. K. Puram, New Delhi 110066
th

Telephone Fax Websites:

+91-11-26179699 +91-11-26178352 www.bee-india.nic.in

Email: jsood@beenet.in/ pktiwari@beenet.in

Acknowledgement

We sincerely appreciate the efforts of industry, energy auditors, equipment manufacturers, technology providers, consultants and other experts in the area of energy conservation for joining hands with Bureau of Energy Efficiency (BEE), Ministry of Power, and Government of India for preparing the Detailed Project Report (DPR) under BEE SME Program in SMEs clusters. We appreciate the support of suppliers/vendors for providing the adoptable energy efficient equipments/technical details to the SMEs. We have received very encouraging feedback for the BEE SME Program in various SME Clusters. Therefore, it was decided to bring out the DPR for the benefits of SMEs. We sincerely thank the officials of BEE, Executing Agencies and ISTSL for all the support and cooperation extended for preparation of the DPR. We gracefully acknowledge the diligent efforts and commitments of all those who have contributed in preparation of the DPR.

Contents
List of Annexure..vii List of Tables...vii List of Figures.viii List of Abbreviations..viii Executive summary.....ix About BEES SME programx

1 1.1 1.2

INTRODUCTION .............................................................................................. 1 Brief about the SME cluster .............................................................................. 1 Energy performance in existing situation .......................................................... 3

1.2.1 Fuel and electricity consumption....................................................................... 3 1.2.2 Average production........................................................................................... 3 1.2.3 Specific fuel consumption ................................................................................. 4 1.3 4 Identification of technology/equipment ..............................................................

1.3.1 Description of technology/equipment ................................................................ 4 1.3.2 Role in process ................................................................................................. 5 1.4 5 Benchmarking for existing specific energy consumption ...................................

1.4.1 Design and operating parameters /specification ............................................... 5 1.4.2 Operating efficiency analysis ............................................................................ 6 1.4.3 Specific fuel and electricity consumption........................................................... 7 1.5 8 Barriers for adoption of proposed technology/equipments ................................

1.5.1 Technological Barrier ........................................................................................ 8 1.5.2 Financial Barrier ............................................................................................... 8 1.5.3 Manpower Skill ................................................................................................. 8 1.5.4 Other losses (if any).......................................................................................... 8 2 10 2.1 TECHNOLOGY OPTION FOR ENERGY EFFICIENCY IMPROVEMENTS .... Detailed description of technology selected .................................................... 10

2.1.1 Description of technology................................................................................ 10

2.1.2 Technology specification................................................................................. 10 2.1.3 Suitability or integration with existing process ................................................. 12 2.1.4 Superiority over existing technology ............................................................... 12 2.1.5 Availability of technology................................................................................. 12 2.1.6 Source of technology ...................................................................................... 12 2.1.7 Service/technology providers .......................................................................... 12 2.1.8 Terms and condition of sales .......................................................................... 12 2.1.9 Process down time during implementation...................................................... 13 2.2 2.3 3 3.1 Life cycle assessment and risks analysis ........................................................ 13 Suitable unit/plant for implementation of proposed technology ....................... 13 ECONOMIC BENEFITS FROM NEW ENERGY EFFICIENT TECHNOLOGY 14 Technical benefits........................................................................................... 14

3.1.1 Fuel saving ..................................................................................................... 14 3.1.2 Improvement in product quality ....................................................................... 14 3.1.3 Increase in production .................................................................................... 15 3.1.4 Reduction in raw material consumption .......................................................... 15 3.1.5 Reduction in other losses................................................................................ 15 3.2 Monetary benefits ........................................................................................... 15

3.3.1 Improvement in working environment ............................................................. 15 3.3.2 Improvement in skill ........................................................................................ 15 3.4 Environmental benefits ................................................................................... 16

3.4.1 Reduction in effluent generation ..................................................................... 16 3.4.2 Reduction in GHG emission such as CO2, NOx, etc ....................................... 16 3.4.3 4 4.1 4.1.1 Reduction in other emissions like SOx............................................................ 16 IMPLEMENTATION OF NEW ENERGY EFFICIENT TECHNOLOGY ........... 17 Cost of technology implementation ................................................................. 17 Cost of technology .......................................................................................... 17

4.1.2 Other costs ..................................................................................................... 17 4.2 Arrangements of funds ................................................................................... 17

4.3

Financial indicators ......................................................................................... 18

4.3.1 Cash flow analysis .......................................................................................... 18 4.3.2 Simple payback period ................................................................................... 18 4.3.3 Net Present Value (NPV) ................................................................................ 18 4.3.4 Internal rate of return (IRR) ............................................................................. 18 4.3.5 Return on investment (ROI) ............................................................................ 18 4.4 4.5 Sensitivity analysis.......................................................................................... 19 Procurement and implementation schedule .................................................... 20

List of Annexure Annexure 1: Energy audit reports used for establishing................................................ 21 Annexure 2: Process flow diagram ............................................................................... 33 Annexure 3: Detailed technology assessment report.................................................... 34 Annexure 4 Drawings for proposed civil works ............................................................. 35 Annexure 5 Detailed financial calculations & analysis for financial indicators ............... 36 Annexure 7 Details of technology/equipment and service providers ............................. 41 Annexure 8 Quotations or Techno-commercial bids for new technology/equipment ..... 42

List of Tables Table 2.1 Equipment Speciation...................................................................................... 10 Table 2.2 Fuel Consumption ........................................................................................... 11 Table 3.1 Energy savings per year .................................................................................. 14 Table 4.1 Cost of equipment ........................................................................................... 17 Table 4.2 Cost of civil work and consultancy ................................................................... 17 Table 4.3 Financial parameters ....................................................................................... 17 Table 4.4 Financial indicator of proposed technology ...................................................... 19 Table 4.5: Sensitivity analysis ......................................................................................... 19

vii

List of Figures Figure 1.1 Process flow chart of typical brick kiln process ................................................. 1 Figure 1.2 Typical structure of BTK ................................................................................... 6 Figure 1.3 Energy auditing methodology ........................................................................... 6

List of Abbreviations BEE SMEBTKVSBKID SIDBI Bureau of Energy Efficiency Small & Medium Enterprise Bulls Trench kiln Vertical Shaft Brick Kiln Induced Draft Small Industries Development Bank of India

viii

EXECUTIVE SUMMARY
Bureau of Energy Efficiency (BEE) appointed Feedback Ventures Private Limited as the executing agency for brick cluster of Varanasi under BEEs SME programme. Under this project, the executing agency carried out studies in the brick cluster of Varanasi. Out of a total of 229 brick kilns, study was conducted in 67 units. Preliminary audits were undertaken in all the 67 units whereas detailed energy audits were conducted in 22 of these units. Based on the energy audits, the executing agency submitted their report to BEE in form of a cluster manual with recommendations for energy conservation & savings potentials in the brick sector. The recommendations made in the cluster manual are listed below:

Process Change from straight line to Zigzag Firing Adoption of best practices in Coal Charging/ Feeding Induced Draft Fan Vertical Shaft Brick Kiln Hoffman Kiln Manufacture of Perforated Bricks
Total investment, debt equity ratio for financing the project, monetary saving, Internal rate of return (IRR), Net present value (NPV),Debt service coverage ratio (DSCR), Return on investment (ROI) etc. for implementing energy efficient project are furnished in Table below: S.No 1 2 3 4 5 6 7 8 9 10 Project cost Coal saving M onetay benefit r Debit equity ratio Simple payback period NPV IRR ROI DSCR Procurement and implementation schedule Particular Unit ` (in lakh) tonne/year ` (in lakh) ratio months ` (in lakh) %age %age ratio week Value 1.72 46.5 2.32 3:1 9 3.41 91.74 50.13 4.07 12

The projected profitability and financial indicators shows that the project will be able to earn profit from inception and project is financially viable and technically feasible. ix

ABOUT BEES SME PROGRAM

The mission of the SME Programme is to improve the overall energy efficiency of Small and Medium Enterprises. In quantitative terms, there is a general lack of record keeping with respect to energy consumption and energy saving opportunities within these Industries. The BEEs SME Programme intends to enhance the energy efficiency awareness by funding/subsidizing need based studies in SME clusters and giving energy conservation recommendations. For addressing the specific problems of these SMEs and enhancing energy efficiency in the clusters, BEE will be focusing on energy efficiency, energy conservation and technology up gradation through studies and pilot projects in these SME clusters. The SME program also intends to undertake capacity building of local service providers and entrepreneurs/ managers of these SMEs in order to train them for setting up the energy efficient projects.

Induced Draft Fan in Brick Industry

1 1.1

INTRODUCTION Brief about the SME cluster

About SME cluster The Brick cluster selected under BEEs SME programme is located in Varanasi district. In Varanasi brick cluster, there are approximately 226 (Two hundred and twenty six) registered brick kilns operation within the greater Varanasi district. Out of these around 40% units are either closed or not in operation. These brick kilns have been classified into following clusters within the district: Haruhua Sarnath Sindhora Road Rohania Munari Rameshwar Badagaon

Existing production process and technology Although there are many brick production technologies existent but almost all the brick kilns in entire Varanasi cluster are of the traditional coal fired fixed chimney Bulls Trench Kilns (BTK) type, with fixed natural draft chimneys except a few kilns which are operating using induced draft fans for better airflow in the firing/ cooling zone. Brick Production Process While the principles of brick manufacture in BTKs is fairly consistent, individual units may and sometimes do depart from these basics to fit their particular requirements, raw materials and mode of operations. The essential steps in brick making are shown in the diagram below.

Figure 1.1 Process flow chart of typical brick kiln process


The first three steps of the brick making process usually start around about 20-40 days before the actual firing of the kiln. This is done to build up a decent stockpile of dried green bricks for continuous operation of the brick kiln. The firing up process of the brick kiln takes 10-20 days to make the kiln reach its appropriate temperature for the bricks to

Induced Draft Fan in Brick Industry

solidify and acquire its pre requisite fired brick attributes. The entire process is continual and once the firing is initiated, very rarely is the kiln operation course halted. Clay Winning and Soil preparation Clay is usually dug from the local vicinity of the brick kiln. The clay is then processed as to be free from gravel, lime and other bio wastes/ matter. This soil once excavated is then watered and left over a period of 8 12 hours for weathering and processing. After aging the moistened soil is kneaded/ pugged as required. Moulding / Brick formation The Plastic clay after been through the previous process is then moulded into the required brick shape and size with its makers mark using a metal/ wooden / PVC mould. Brick Drying Once the clay has been formed into the pre required green brick shape, it is then left out in the sun to dry and reduce its moisture content. Fast drying on extremely hot days may lead to creation of cracks in the green brick which is undesirable. Therefore to minimize crack creation and quick moisture loss, the drying process takes place over a period of 8 12 days with the bricks left out in the Sun. The bricks are usually laid out in stacks with a horizontal vertical alignment as to maximize usage of space and Sun light. Firing and cooling The firing and cooling is done in the Bulls Trench Kiln (BTK). Relative to combustion zone within the kiln, the trench can be divided into cooling, firing and pre heating zones. The cooling zone is the upstream region in which the fired brick extraction takes place. This area is also vital in the mechanics of the brick kiln functionality as it allows cool air to flow into the combustion zone. The cool air while flowing through the fired brick arrangement cools the brick arrangement while at the same time gaining heat from the previous lines of fired bricks. The combustion zone is the area where the firing of bricks takes place. To achieve the desired/ required properties of fired bricks the green bricks in this zone are subjected to temperatures of 800 1080 degree Celsius. Holes are made in lines on the top layer of the brick arrangement through which coal is fed in regular intervals into the combustion zone. To minimize heat losses during feeding, these holes are covered with metallic lids. Coal feeding of a line within the combustion zone may take anywhere from 3 to 6 hours depending on the draft and temperature of the Pre heating line. The pre-heating zone is located downstream to the combustion zone. Sufficiently dried green bricks are brought over from the Pathai (brick moulding area) and systematically 2

Induced Draft Fan in Brick Industry

stacked within this zone. This stacking arrangement is then covered with a top layer of fly ash (3 6 inches) to offer insulation and minimize heat losses. The hot air/gases coming from the combustion zone flow through these lines of bricks further reducing their moisture and heating these bricks. A hole connected to the chimney is opened at a suitable location downstream to allow for maximum heating of bricks in the pre heat zone before it is discharged through the chimney. The difference in temperature between the hot air in the chimney and the cold ambient air creates a draft which sucks in air from the cooling zone. Brick Extraction The extraction of bricks takes place in the beyond the cooling zone of the brick kiln. As the brick firing and cooling is a continuous process the brick discharge takes place daily in tandem with the position of the firing/cooling of the lines. Energy usage pattern Bulls Trench Kiln is the only technology existent in the Varanasi brick cluster and coal is the main source of energy in this kind of technology. Majority of these kilns are using only coal as fuel however a few kilns are also using sawdust/ wood along with coal for firing of bricks. The consumption of other fuels is negligible as compared to the overall consumption of coal in the operation and energy usage of kilns in this cluster. Most of these units use a combination of coal types depending upon its availability and market price. 1.2 Energy performance in existing situation

1.2.1 Fuel and electricity consumption The main fuel used for energy in brick industry is Coal. A few units within the cluster also use sawdust/ wood along with coal for the firing of bricks. However the energy usage of these fuel sources is negligible as compared to the overall consumption of coal in the operation and energy usage in brick kilns. Electricity is not used in the brick making process, although it is used for lighting purpose in the night in a few units. A typical unit in this cluster consumes approximately 558 tonne of Coal annually. 1.2.2 Average production The brick production in a typical kiln depends upon firstly the size of the brick kiln and secondly the number of rounds completed within the season. The brick industry operates for around 7-8 months in a year (November to May) but it is highly dependent on the weather conditions. Cloudy or rainy conditions interrupt the process of brick making. On an average a typical unit in this Varanasi brick cluster produces 31 Lakh bricks per annum. 3

Induced Draft Fan in Brick Industry

1.2.3 Specific fuel consumption Typically the energy consumption of brick manufacturing units is presented in terms of tons of fuel consumed for firing one lakh bricks. This method of representation however is inaccurate in comparing the performance of brick kilns as: It does not account for the varying range of fired brick weight between units in the cluster Does not account for the difference in weight/dimensions of half bricks and full bricks It does not account for the quality/source of coal being used for the firing of bricks.

Therefore by calculating the specific energy consumption required for firing of one kilogram of fired brick, the performance and energy consumption of the brick kilns within the cluster can be accurately documented using this approach. The Specific Energy Consumption in this cluster is 1.1-1.5 MJ/kg of fired brick. 1.3 Identification of technology/equipment

The existing technology being used in this cluster is mainly the traditional coal fired fixed chimney Bulls Trench Kilns (BTK), with fixed natural draft chimneys. This main reason for the need of technology up gradation is that the existing technology a high coal consuming process. As per the results of the energy audits done in the cluster, a typical BTK consumes around 18 tonne of coal for producing one lakh of bricks, which is very high compared to the other technology available. 1.3.1 Description of technology/equipment A BTK is an oval or circular shaped brick kiln with its chimney usually in the centre. The trench is connected to the chimney by means of evenly spaced chambers along the trench. The outer wall has exit points for loading & Unloading of bricks. The firing & cooling process in a BTK comprises of three zones: i) Pre-heating zone, ii) firing/ combustion zone, iii) cooling zone. Pre-heating zone is the area which is stacked with green bricks and utilizes the hot air coming from the firing zone for drying the green bricks by absorbing the moisture present in it. Firing zone is the actual area where the firing takes place. In a straight line firing process, bricks are fired one line at a time at a temperature of around 900 C 1000 C. The temperature is maintained by continuous feeding of coal at regular intervals until the bricks get ready. Once one line of brick is ready, its holes are 4
0 0

Induced Draft Fan in Brick Industry

closed and the firing is moved forward to the next line towards the pre-heating zone. Cooling zone is the area where the firing has already taken place and the bricks are kept for cooling before they are unloaded from the kiln. Since bricks are fired at a very high temperature, they take few days to cool down. Cooling time is lesser in the winter season compared to the summers due to the difference in the ambient temperature. 1.3.2 Role in process The Combustion zone is the area where firing of bricks takes place. To achieve the desired properties of fired bricks the green bricks in this zone are heated at a temperature between 800-1000 degree Celsius. Holes are made in lines on the top layer of the brick arrangement through which coal is fed in regular intervals into the combustion zone. To minimize heat losses during feeding, these holes are covered with metallic lids. Coal feeding of a line within the combustion zone may take anywhere from 3 to 6 hours depending on the draft and temperature of the Pre heating line. 1.4 Benchmarking for existing specific energy consumption

The baseline data has been established based in the energy audits conducted in a total number of 69 brick kilns out of which 47 were preliminary audits and 22 were detailed audits. These units were identified after conducting a meeting in November 2009 with the brick kilns owners with the cooperation of Int Nirmata Parishad, the local brick makers association in Varanasi. 1.4.1 Design and operating parameters /specification BTK has a circular or oval kiln circuit. The bricks to be fired are arranged in column setting. The fire is progressively moved round the kiln through the brick setting. Before entering the brick-firing zone, the air is preheated by exchanging heat with hot-fired bricks in the brick-cooling zone. Brick firing takes place in a narrow brick-firing zone; in which, coal is added manually from the holes provided in the roof of the kiln. The combustion products (hot flue gases) pass over the green bricks resulting in drying and preheating of bricks in the brick-preheating zone. The fire travel takes place in the direction of the airflow. Cooled fired bricks are removed from the brick cooling zone, while fresh green bricks are added in front of the brick preheating zone. A chimney stack provides the necessary draft. The below figure depicts the structure of a BTK.

Induced Draft Fan in Brick Industry

Figure 1.2 Typical structure of BTK


1.4.2 Operating efficiency analysis To determine the Energy use and technical study, individual units were identified within different clusters in Varanasi district. It is integral to target different clusters as it accounts for deviations in soil properties, sourcing of raw materials, fuel, and variations in manufacturing and housekeeping operations. The overall step by step methodology followed for Energy use and technical study is as below:

Figure 1.3 Energy auditing methodology


Preliminary energy study

Induced Draft Fan in Brick Industry

The preliminary study is the first stage in conducting an energy and technology assessment of the brick manufacturing units in the cluster. The aim of the preliminary study is collecting information relating to kiln operating and energy use to get an overview of energy sources, raw materials, processes involved, etc of the units within the cluster. Preliminary energy studies were conducted at 47 brick manufacturing units in the Varanasi cluster and the time taken for each study was 45 - 90 minutes. Detailed energy study Detailed energy studies are conducted to get an in depth break up of energy usage of each of the associated processes in the operation of brick kilns. It covers the quintessential steps in preliminary study and provides a thorough analysis of the kiln functioning. Since coal is the main source of fuel used, there are some guidelines which need to be maintained while analyzing and measuring the coal consumption of the unit. Location of Combustion zone The combustion/ firing zone should be in/along the straight position. If the fire is in the curved portion of the kiln the rate of fire travel is higher and therefore it adversely affects the accuracy of the results. Regular loading of kiln during the study period Ensure that the kiln has sufficient quantity of dry bricks (either already loaded or available for loading) and labor for loading of the kiln during the course of the trials. Weekly off-day should not fall during the Study duration The kiln firing operation is a continuous process, taking place 24 hours, 7 days a week. The associated loading / unloading, moulding process workers are given a weekly day off. It is necessary to ensure the weekly off day does not fall during the study duration as it may affect the firing of the kiln. Bad Weather As the brick manufacturing operation in BTKs is open to weather, the precision of detailed study is affected by adverse weather conditions (rain, wind, storms, etc). 1.4.3 Specific fuel and electricity consumption Based on the data collected from 69 units where the energy audits were conducted, the average specific fuel consumption in a typical brick kiln is being calculated to be 558 tonne of Coal for producing 31 Lakh of bricks annually. Electricity is not being consumed in operational process in a brick kiln; however it is used in some of the units for lighting purpose in the night for the coal feeders. 7

Induced Draft Fan in Brick Industry

1.5

Barriers for adoption of proposed technology/equipments

1.5.1 Technological Barrier There is a definitive void in development and existing facilities for Research and Development in this sector. Institutes in the past have been integral in facilitating technology transfers and improvement in the brick manufacturing cluster all over India, However there is need for continuous Research and Development associated processes (Green brick moulding) other than the thermal firing/cooling to encounter the problems whenever they may arise. Providing Technical support to this industry is the key to keep them abreast with international best practices in brick making. Majority of the kiln owners have a closed outlook, choosing to look at only the immediate future rather than long term benefits and improvements. There is a fairly dominant mindset of working it till it breaks and pollution control. 1.5.2 Financial Barrier The greater part of the entrepreneurs in the brick community cites lack of financial support and access to credit from financial institutions. Due to the current technology of the brick manufacturing process; i.e. its dependence on weather conditions, constant relocations and its modulus operandi, financial institutions are hesitant to offer a line of credit to interested and progressive kiln owners. Such is the disposition of the brick manufacturing process in this cluster; any major technology upheavals are almost always at a high cost measure, making it inaccessible to be owners without suitable financial interventions 1.5.3 Manpower Skill Varanasi brick cluster faces shortage of trained manpower at every level. There is a void of competent consultants and qualified masons for planning & supervision of kiln improvements and kiln construction/renovations respectively. The current state of process technology is such that there are no formal training options available to the managers and coal feeders. 1.5.4 Other losses (if any) Labour problem: Brick industry is a labour intensive industry and major labour force working in Varanasi brick sector come from the neighborhood states of Bihar, Jharkhand. The labour force goes back to their native places at the end of the season and their return to these brick kilns in the next season depends upon the financial deals given to them. 8 and an unwillingness to look at repercussions of kiln operations in terms of land degradation, energy conservation

Induced Draft Fan in Brick Industry

Since there is no certainty about the labour coming back to the same kilns next season, labour remains a huge problem in the brick sector.

Induced Draft Fan in Brick Industry

2 2.1

TECHNOLOGY OPTION FOR ENERGY EFFICIENCY IMPROVEMENTS Detailed description of technology selected

2.1.1 Description of technology A High Draft kiln with Induced Fan has several similarities with the Habla kiln. This kiln is divided into 24 chambers by providing temporary partition walls with green bricks. The wall of each chamber runs along the width of the gallery except one end, wherein a space of 60 to 65 cm is left for communication to the next chamber. Draft is created by an induced draft fan with a 15/20 hp motor for proper combustion of fuel. Depending on the design capacity of a kiln, a chamber can hold 7,500 to 15,000 bricks. Normally two chambers are burnt per day and output of 15,000 to 30,000 bricks per day can be obtained. When brought to full firing, the kiln operates on a draft of 50 mm water gauge. 2.1.2 Technology specification Table 2.1 Equipment Speciation S.No Description Unit Technical Specifications 1 2 3 4 5 6 7 8 9 10 11 12 Model Capacity Pressure Working Temperature B HP Motor Fan speed Impeller size Full load torque Impeller value M.O.C Casing in -m3/hr m m Watergauge
0

Details

C AT - M-32 20000 150 100-150 15.91 20 1440 812 7.91 10.68 M S IS 2062 3.15

hp hp rpm mm kg-m kg.m2 -mm

10

Induced Draft Fan in Brick Industry

S.No 13 14 15 16 17 18 19 20 21 22 23 24 25 Impeller

Description

Unit BP/B/S mm mm -----------

Details 6/5/3.15 10 3.15 ISMC 125x40 M u vane lti 06 SISW 22214 EK SN- 514 B4-200 B4- 200 Backward curved Pl confirm

Drive stand top plate Side plate Base Frame Inlet Damper Quantity Construction Bearing Pedestal Fan Pul ley M otorPulley Design Orientation

Table 1.2 Fuel Consumption Particular Coal consumption per lakh Bricks Coal consumption per lakh Bricks after adoption of Zigzag Firing Annual Coal Consumption Coal saved in a year Cost of coal savings Unit tonne tonne tonne tonne `(in lakh) Value 18 16.5 511.5 46.5 2.32

11

Induced Draft Fan in Brick Industry

2.1.3 Suitability or integration with existing process A kiln with high draft using an Induced Draft Fan (ID Fan) is quiet suitable in brick sector since it can be installed in an existing BTK (with natural draft) by making few modification in the kiln without disturbing the main structure of the kiln. Few reasons for selecting the ID fan technology are: Induced High Draft within the kiln increases the length of preheating zone and decreases the size of cooling zone, allowing for faster operation of kiln Increases Flue Gas heat recovery hence increasing the pre heating capacity of the kiln Reduction in coal consumption and structural losses due to better propagation of fire travel within the combustion zone. 2.1.4 Superiority over existing technology A high draft BTK using ID Fan is much more efficient than a normal BTK (with natural draft) in summer season when the ambient temperature is quiet similar to the temperature of flue gases inside the chimney. The reduced temperature gradient between the chimney flue-gases and ambient air, results in significant loss of pressure and slow propagation of fire travel within the kiln heating zones. The ID Fan increases the draft inside the firing zone ensures substantial exhaust gases draft within the kiln operational zones. 2.1.5 Availability of technology Apart from brick industry, Induced Draft Fan is vastly used equipment in various industries like pharmaceutical, cement etc. during various processes. The technology is widely available and lots of manufacturers supply their product to these industries including the brick industry. 2.1.6 Source of technology 2.1.7 Service/technology providers Aircon System is the service provider for this technology. They have the experience of Id Fan implementation in brick kilns and provided consultancy & implementation support for either BTK that is already in operation or establishing a new kiln. 2.1.8 Terms and condition of sales Aircon System, after implementation of technology will be guarantee against any material and poor workmanship defect a period of 12 months from the date of commissioning

12

Induced Draft Fan in Brick Industry

2.1.9 Process down time during implementation The installation of ID Fan can be done in the off season period (July October) when the brick kilns are not operative. Thus implementation of this technology will not affect the process. 2.2 Life cycle assessment and risks analysis it will continue to work up to 10 years under proper

In case ID fan implementation

maintains .No need to any further huge modification after one time installation, in case of risk analysis there is a need of proper maintains and timely oiling. 2.3 Suitable unit/plant for implementation of proposed technology

A brick kiln with a capacity of 7 to 10 lakh bricks per round is ideally suitable for adopting Induced Draft Fan.

13

Induced Draft Fan in Brick Industry

3 3.1

ECONOMIC BENEFITS FROM NEW ENERGY EFFICIENT TECHNOLOGY Technical benefits

3.1.1 Fuel saving At present majority of the brick manufacturing units operate with Natural draft within their chimneys. During the extreme hot summer season (March-June); the ambient air temperature is relatively similar to the temperature of the flue gases within the chimney. Due to the reduced temperature gradient between the chimney flue-gases and ambient air, there is a significant loss of pressure and slow propagation of fire travel within the kiln heating zones. Installation of a Low HP Fan powered by an outside motor inside the chimney to increase the draft inside the firing zone ensures substantial exhaust gases draft within the kiln operational zones. Savings in a typical unit by installation of Induced Draft Fan are tabulated below: Table 3.1 Energy savings per year S.No 1 2 3 4 5 Particular Coal consumption in existing technology Coal consumption in new technology Calorific value of coal (assumed) Coal saving Energy Savings Unit tonne/year tonne/year kJ/kg tonne/year tera Joule/year Value 558 511.5 23000 46.5 1.07

A Bulls Trench Kilns with natural draught is not dependent on electricity for any part of its operations; therefore electricity savings through installation of Induced Draft Fan cannot be quantified in this case. 3.1.2 Improvement in product quality Implementation of ID Fan utilizes the fuel to its maximum value and the fire travels in such a manner that it heats up the green bricks at equal temperature. A resultant of which is max high quality of bricks being produced as compared to the natural Draft.

14

Induced Draft Fan in Brick Industry

3.1.3 Increase in production Installation of Induced Draft Fan in the kiln will result in increase of draught and hence reducing the chances of bricks being over burnt or broken. The overall result will be a improved quality of bricks and over all ID Fan increases the production capacity of the kiln. 3.1.4 Reduction in raw material consumption As described earlier, during the summer season; the ambient air temperature is relatively similar to the temperature of the flue gases within the chimney. This causes loss of pressure and slow propagation of fire travel within the kiln heating zones and hence effects the production of bricks. ID Fan increases draught and results in normalizing the operations in the kiln. 3.1.5 Reduction in other losses Installation of Induced Draft Fan will result in reduction of the waste bricks produced due to under heating or overheating during the firing process. This will indirectly result in reduction in raw material consumption. 3.2 Monetary benefits

Monetary savings in a typical unit after installation of ID Fan has been estimated around r`2.32 lakh. This figure has been arrived based on the annual coal savings in a typical unit multiplied by average rate of coal per tonne. 3.3 Social benefits

3.3.1 Improvement in working environment Induced High Draft within the kiln increases the length of preheating zone and decreases the size of cooling zone, allowing for faster operation of kiln Increases Flue Gas heat recovery hence increasing the pre heating capacity of the kiln reduction in coal consumption and structural losses due to better propagation of fire travel within the combustion zone. 3.3.2 Improvement in skill Intervention of any new technology in any process/ industry requires improvement in skill set of workers so as to run the process efficiently. The same applies in the case of High Draught Kiln with Induced Draft Fan.

15

Induced Draft Fan in Brick Industry

3.4

Environmental benefits

3.4.1 Reduction in effluent generation During the initial firing rounds at the start of the season, there is usually 30% wastage in manufactured brick product and it is around 5% at the end of the season. This wasted brick products is largely made up of broken, overheated or melted bricks which are barrier for efficient market sale. Implementation of ID Fan utilizes the fuel to its maximum value due to complete combustion of fuel results in reduction of these wastes to minimum. 3.4.2 Reduction in GHG emission such as CO2, NOx, etc There are significant reductions to be achieved in Green House Gas emission by adoption of ID Fan. Reduction in coal consumption translates into GHG reductions roughly to the order of 95.8 tonne of CO2 CDM (Clean Development per Terajoule on calorific value of coal. And and can be implement the proposed technology reduces the 102.5 tonne of CO2 particulate pollution levels in kiln and surrounding area. 3.4.3 Reduction in other emissions like SOx

Mechanism).The other benefits include, decrease in

Due to and less fuel requirement and max combustion of fuel as compare to natural draft it capture maximum emission product in comparison to other brick kilns.

16

Induced Draft Fan in Brick Industry

4 4.1

IMPLEMENTATION OF NEW ENERGY EFFICIENT TECHNOLOGY Cost of technology implementation

4.1.1 Cost of technology The costs of equipments that will be required for Implementation for ID FAN are provided in Table 4.1 below: Table 4.1 Cost of equipment S.No.. 1 Cost of Induced Draft Fan Particulars Cost ` 1,00,000

4.1.2 Other costs Table 4.2 Cost of civil work and consultancy S.NO. 1. 2. Total Cost of civil work Cost of Consultancy and installation Seventy one thousand only/Particulars Cost ` 21,500 /` 50,000 /` 71,000 /-

4.2

Arrangements of funds

The Japan International Cooperation Agency (JICA) has extended a Line of Credit to Small Industries Development Bank of India (SIDBI) for financing Energy Saving projects in Micro, Small and Medium Enterprises (MSMEs) Sector. The project is expected to encourage MSME units to undertake energy saving investments in plant & machinery / production process to reduce energy consumption, enhance energy efficiency, reduceCO2 emissions and improve the profitability in the long The financial parameters for assistance under the scheme are given in Table 4.3 below: Table 4.3 Financial parameters Parameter Minimum Assistance ` 10 lakh Norms

17

Induced Draft Fan in Brick Industry

Minimum promote contribution rs Debt Equity Ratio Maximum Interest Rate

25% for existing units 2.5 :1 The interest rate is based on internal risk rating within the band given below : _ Fixed rate : _ Floating rate : 9.50 10.0% p.a. 9.75 10.5% p.a.

Security

First charge over assets acquired under the scheme; first/second charge over existing assets and collateral security as may be deemed necessary.

Asset coverage

Minimum Asset Coverage should be 1.4: 1 for new units and 1.3: 1 for existing units.

Repayment period

Need based. Normally, the repayment period does not extend beyond 7 years. However, longer repayment period of more than 7 years can be considered under the Line if considered necessary

4.3

Financial indicators

4.3.1 Cash flow analysis Detail cash flow analysis for new proposed technology is given in Annexure5. 4.3.2 Simple payback period Payback period will be Less than 1 Years. 4.3.3 Net Present Value (NPV) Net Present Value of new project would work out ` 3.41 lakh. 4.3.4 Internal rate of return (IRR) The after tax internal rate of return of the project works out to be 91.74 %. Thus the project is financially viable. 4.3.5 Return on investment (ROI) The average return on investment of the project activity works out at 50.13 %.

18

Induced Draft Fan in Brick Industry

Table 4.4 Financial indicator of proposed technology Particulars Simple Pay Back period IRR NPV ROI DSCR month %age ` in lakh %age ratio Unit Value 9 91.74 3.41 50.13 4.07

4.4

Sensitivity analysis

In different situation fuel saving may increase or decrease on the basis of this scenarios a sensitivity analysis in realistic, pessimistic and optimistic has been carried out on the basis of two scenarios as considers Fuel saving increase by 10% Fuel saving decrease by 10% Table 4.5: Sensitivity analysis Particulars Normal 5% increase in fuel savings 5% decrease in fuel savings DSCR 4.07 4.26 3.87 IRR 91.74% 96.84% 86.59% ROI 50.13% 50.60% 49.62% NPV 3.41 3.65 3.16

Assuming all provision and resource input would be similar during economic analysis

19

Induced Draft Fan in Brick Industry

4.5

Procurement and implementation schedule

The installation of ID Fan can be done in the off season period (July October) when the brick kilns are not operative

20

Induced Draft Fan in Brick Industry

ANNEXURE Annexure 1: Energy audit reports used for establishing The results of detail energy audit for 22 kilns with heat balance are given below: Audit No. 1 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Total heat input Kiln Efficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ MJ %age MJ MJ/Kg Brick Unit Value 192 751 6494 2027 13547.6 23011 23010.9 20.9 1.20133 %age 0.8 3.3 28.2 8.8 58.9 100 31.5 -

21

Induced Draft Fan in Brick Industry

Audit No. 2 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 3 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ MJ MJ MJ/kg Brick Unit Value 223 952 3119 620 7888.2 12802 31.8 25.3 1.39302 %age 1.7 7.4 24.4 4.8 61.6 100 % MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 411 1022 6125 1603 11318.3 20480 19.3 1.13476 %age 2.0 5.0 29.9 7.8 55.3 100 34.9 -

Induced Draft Fan in Brick Industry

Audit No. 4 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 5 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 270 748 2966 583 5647.3 10214 23.1 1.12068 %age 2.6 7.3 29.0 5.7 55.3 100 36.4 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 265 1239 3438 987 6452.1 12382 23.1 1.17193 %age 2.1 10.0 27.8 8.0 52.1 100 37.8 -

Induced Draft Fan in Brick Industry

Audit No. 6 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 7 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 146 1432 2973 1943 4693.0 11188 21.2 1.25599 %age 1.3 12.8 26.6 17.4 41.9 100 39.4 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 232 991 2378 2314 3908.6 9824 26.1 1.37874 %age 2.4 10.1 24.2 23.6 39.8 100 34.3 -

Induced Draft Fan in Brick Industry

Audit No. 8 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 9 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 809 1105 7545 899 14176.0 24534 25.3 1.10234 %age 3.3 4.5 30.8 3.7 57.8 100 35.3 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 225 971 2945 448 6429.8 11018 21.1 1.26851 %age 2.0 8.8 26.7 4.1 58.4 100 35.5 -

25

Induced Draft Fan in Brick Industry

Audit No. 10 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 11 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 476 1889 6440 921 17158.8 26884 25.1 1.41533 %age 1.8 7.0 24.0 3.4 63.8 100 31.0 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 2123 1323 6216 2305 11675.3 23643 21.1 1.28942 %age 9.0 5.6 26.3 9.8 49.4 100 31.9 -

Induced Draft Fan in Brick Industry

Audit No. 12 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 13 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 344 1723 5857 928 17698.3 26550 21.2 1.50578 %age 1.3 6.5 22.1 3.5 66.7 100 28.5 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 532 2223 6623 1731 19653.9 30764 25.6 1.48124 %age 1.7 7.2 21.5 5.6 63.9 100 28.8 -

Induced Draft Fan in Brick Industry

Audit No. 14 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 15 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 189 811 3372 997 6703.2 12071 21.4 1.15079 %age 1.6 6.7 27.9 8.3 55.5 100 34.7 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 269 714 2935 419 7816.5 12155 18.8 1.32041 %age 2.2 5.9 24.2 3.4 64.3 100 30.0 -

Induced Draft Fan in Brick Industry

Audit No. 16 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 17 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 177 770 2520 277 6578.8 10322 25.2 1.31676 %age 1.7 7.5 24.4 2.7 63.7 100 31.9 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 185 1081 2671 2016 6516.5 12470 20.7 1.50059 %age 1.5 8.7 21.4 16.2 52.3 100 30.1 -

Induced Draft Fan in Brick Industry

Audit No. 18 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 19 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 348 2630 6684 4205 12514.7 26382 20.9 1.3 %age 1.3 10.0 25.3 15.9 47.4 100 35.3 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 427 2270 6200 3044 11018.7 22960 25.2 1.19035 %age 1.9 9.9 27.0 13.3 48.0 100 36.9 -

Induced Draft Fan in Brick Industry

Audit No. 20 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption Audit No. 21 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Ki ln Ef ficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 545 1433 5953 996 16759.4 25687 22.9l 1.37827 %age 2.1 5.6 23.2 3.9 65.2 100 28.8 MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 485 2394 6213 2324 19676.3 31092 25.2 1.60866 %age 1.6 7.7 20.0 7.5 63.3 100 27.7 -

Induced Draft Fan in Brick Industry

Audit No. 22 Heat Balance Particulars Sensible heat in Brick Energy in water vapour leaving the system Heat required for chemical reactions Dry flue gas loss Unaccounted (mainly structure + surface) Total heat input Kiln Efficiency Coal CV Specific Energy consumption MJ MJ MJ MJ MJ MJ % age MJ MJ/kg Brick Unit Value 132 1115 3142 620 5346.0 10354 25.5 1.12 %age 1.3 10.8 30.3 6.0 51.6 100 41.1 -

32

Induced Draft Fan in Brick Industry

Annexure 2: Process flow diagram

While the principles of brick manufacture in BTKs is fairly consistent, individual units may and sometimes do depart from these basics to fit their particular requirements, raw materials and mode of operations. The essential steps in brick making are shown in the diagram below.

The first three steps of the brick making process usually start around about 20-40 days before the actual firing of the kiln. This is done to build up a decent stockpile of dried green bricks for continuous operation of the brick kiln. The firing up process of the brick kiln takes 10-20 days to make the kiln reach its appropriate temperature for the bricks to solidify and acquire its pre requisite fired brick attributes. The entire process is continual and once the firing is initiated, very rarely is the kiln operation course halted

33

Induced Draft Fan in Brick Industry

Annexure 3: Detailed technology assessment report The brick kilns technology in the entire Varanasi cluster are of the traditional coal fired fixed chimney Bulls Trench Kilns (BTK) type, with fixed natural draft chimneys. Proposed Technology Description: At present majority of the brick manufacturing units operate with Natural draft within their chimneys. During the extreme hot summer season (March- June); the ambient air temperature is relatively similar to the temperature of the flue gases within the chimney. Due to the reduced temperature gradient between the chimney flue-gases and ambient air, there is a significant loss of pressure and slow propagation of fire travel within the kiln heating zones. Installation of a Low hp Fan powered by an outside motor inside the chimney to increase the draft inside the firing zone ensures substantial exhaust gases draft within the kiln operational zones

34

Induced Draft Fan in Brick Industry

Annexure 4 Drawings for proposed civil works For proposed technology drawings are as follows There is a no need to huge modification in civil work just need to install pre-assembled ID fan at the location for this purpose only few civil modification are require as per need of staging at the locations.

35

Induced Draft Fan in Brick Industry

Annexure 5 Detailed financial calculations & analysis for financial indicators Assumption Name of the Technology Rated Capacity Details Installed Capacity No of working days No of Shifts per day Capacity Uti lization Factor Proposed Investment Plant & Machinery Cost of modification in civil construction Cost of consultancy Total Investment Financing pattern Own Funds (Equity) Loan Funds (Te Loan) rm Loan Tenure Moratorium Period Repayment Period Interest Rate Estimation of Costs O & M Costs Annual Escalation Estimation of Revenue Coal saving Cost of Coal St. line Depn. IT Depreciation Income Tax Estimation of Interest on Term Loan Years 1 2 3 4 WDV Depreciation Particulars / years Plant and Machinery Cost Depreciation WDV 1 1.22 0.97 0.24 2 0.24 0.19 0.05 3 0.05 0.04 0.01 4 0.01 0.01 0.00 Opening Balance 1.29 1.17 0.81 0.33 Repayment 0.12 0.36 0.48 0.33 1.29 Closing Balance 1.17 0.81 0.33 0.00 IN D U CED DR AFT FA NS Unit kCal Days Shifts % ` ` ` ` (in lakh) (in lakh) (in lakh) (in lakh) 1.00 0.22 0.50 1.72 0.43 1.29 3 6 42 10.00 Value Basis Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Feasibil ty Study i Assumed Assumed Assumed SID BI Lending rate

` (in lakh) ` (in lakh) years Months Months %age % on Plant & Equip %age tonne/Year `/tonne %age %age %age

5.00 Feasibil ty Study i 5.00 Feasibil ty Study i 46.5 5000 5.28 Indian Companies Act 80.00 Income Tax Rules 33.99 Income Tax (` in lakh) Interest 0.12 0.10 0.06 0.01

36

Induced Draft Fan in Brick Industry

Projected Profitability Particulars / Years Revenue through Savings Fuel savings Total Revenue (A) Expenses O & M Expenses Total Expenses (B) PB DIT (A)-(B) Interest PB DT Depreciation PBT Income tax Profit after tax (PAT ) Computation of Tax Particulars / Years Profit before tax Add: Book depreciation Less: WDV depreciation Taxable profit Income Tax Projected Balance Sheet Particulars / Years L iabilities Share Capital (D) Reserves & Surplus (E) Term Loans (F) Total Liabilities D)+(E)+(F) Assets Gross Fixed Assets Less: Accm. Depreciation Net Fixed Assets Cash & Bank Balance Total Assets Net Worth Dept equity ratio 1 0.43 1.64 1.17 3.24 2 0.43 3.03 0.81 4.26 3 0.43 4.38 0.33 5.14 1 2.03 0.09 0.97 1.15 0.39 2 2.04 0.09 0.19 1.94 0.66 3 2.08 0.09 0.04 2.13 0.72 1 2.33 2.33 0.09 0.09 2.24 0.12 2.12 0.09 2.03 0.39 1.64 2 2.33 2.33 0.09 0.09 2.23 0.10 2.13 0.09 2.04 0.66 1.38 3 2.33 2.33 0.09 0.09 2.23 0.06 2.17 0.09 2.08 0.72 1.36 4 2.33 2.33 0.10 0.10 2.23 0.01 2.22 0.09 2.13 0.75 1.37

` (in lakh)
4 2.13 0.09 0.01 2.21 0.75

` (in lakh)
4 0.43 5.76 0.00 6.18

1.72 0.09 1.62 1.61 3.24 2.07 0.56

1.72 0.18 1.53 2.73 4.26 3.46 0.23

1.72 0.27 1.44 3.69 5.14 4.81 0.07

1.72 0.36 1.35 4.83 6.18 6.19 0.00

37

Induced Draft Fan in Brick Industry

Projected Cash Flow: Particulars / Years Sources Share Capital Term Loan Profit After tax Depreciation Total Sources Application Capital Expenditure Repayment of Loan Total Appl ication Net Surplus Add: Opening Balance Closing Balance Particulars / months Profit after Tax Depreciation Interest on Term Loan Salvage/Realizable value Cash outflow Net Cash flow IRR N PV Break Even Point Particulars / Years Variable Expenses Oper. & Maintenance Exp (75%) Sub Total (G) Fixed Expenses Oper. & Maintenance Exp (25%) Interest on Term Loan Depreciation (H) Sub Total (I) Sales (J) Contribution (K) Break Even Point (L =G/I) Cash Break Even {(I)-(H)} Break Even Sales (J)*(L) Return on Investment Particulars / Years Net Profit Before Taxes 1 2.03 2 2.04 3 2.08 1 0.06 0.06 0.02 0.12 0.09 0.23 2.33 2.26 10.07% 6.06% 0.23 2 0.07 0.07 0.02 0.10 0.09 0.21 2.33 2.26 9.45% 5.44% 0.22 3 0 0.43 1.29 1 1.64 0.09 1.73 2 1.38 0.09 1.48

` (in lakh)
3 1.36 0.09 1.45 4 1.37 0.09 1.47

1.72 1.72 1.72 0 1

0.12 0.12 1.61 1.61 2 1.64 0.09 0.12

0.36 0.36 1.12 1.61 2.73 3 1.38 0.09 0.10 1.58

0.48 0.48 0.97 2.73 3.69 4 1.36 0.09 0.06 1.51

0.33 0.33 1.14 3.69 4.83

Calculation of Internal Rate of Return

` (in lakh)
1.37 0.09 0.01 1.48

(1.72) (1.72) 91.74% 3.41

1.85

` (in lakh) 4
0.07 0.07 0.07 0.07 0.02 0.01 0.09 0.13 2.33 2.25 5.58% 1.55% 0.13

0.02 0.06 0.09 0.17 2.33 2.25 7.67% 3.66% 0.18

` (inlakh)
4 2.13 Total 8.28 38

Induced Draft Fan in Brick Industry

Net Worth Debt Service Coverage Ratio Particulars / Years Cash Inflow Profit after Tax Depreciation Interest on Term Loan Total (M) Debt Interest on Term Loan Repayment of Term Loan Total (N) Average DSCR (M/N) 1

2.07

3.46

4.81

6.19

16.52 50.13%

` (in lakh)
2 1.64 0.09 0.12 1.85 0.12 0.12 0.24 4.07 1.38 0.09 0.10 1.58 0.10 0.36 0.46 3 1.36 0.09 0.06 1.51 0.06 0.48 0.54 4 1.37 0.09 0.01 1.48 0.01 0.33 0.34 Total 5.76 0.36 0.28 6.40 0.28 1.29 1.57

39

Induced Draft Fan in Brick Industry

ANNEXURE 6: DETAILS OF PROCUREMENT AND IMPLEMENTATION PLAN Weeks S.No. Activity 1 1 2 3 4 5 Service Contract Civil Modification Fan Installation T raining T rail operation 2 3 4 5 6 7 8 9 10 11 12

40

Induced Draft Fan in Brick Industry

Annexure 7 Details of technology/equipment and service providers Name M r.J GINAMDAR M r. .K. ROY A CHOU D H U RY Organisation Cascade Airtech Precision Engineering Works India Contact No. +919371049643 +919433534448 E-mail cascadeairtech@gmail.com precision.ak@gmai l.com

41

Induced Draft Fan in Brick Industry

Annexure 8 Quotations or Techno-commercial bids for new technology/equipment Technical Specifications for ID Fan S.No Description Unit Details

Technical Specifications 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Model Capacity Pressure Working Temperature B HP Motor Fan speed Impeller size Full load torque Impeller value M.O.C Casing in Impeller Drive stand top plate Side plate Base Frame Inlet Damper Quantity -m3/hr mm W atergauge
0

C AT - M-32 20000 150 100-150 15.91 20 1440 812 7.91 10.68 M S IS 2062 3.15 6/5/3.15 10 3.15 ISMC 125x40 M u vane lti 06

hp hp rpm mm kg-m kg.m2 -mm BP/B/S mm mm ----

42

Induced Draft Fan in Brick Industry

S.No 19 20 21 22 23 24 25

Description Construction Bearing Pedestal Fan Pulley M otorPulley Design Orientation

Unit --------

Details SISW 22214 EK SN- 514 B4-200 B4- 200 Backward curved Pl confirm

43

Induced Draft Fan in Brick Industry

A) Scope of Supply Complete fan with motor TFC Sq Cage foot mounted induction 3- Phase Motor make Crompton/siemens /KEC Inlet Damper, Pulleys, V- Belt, Belt Guard, Base frame for motor,& Fan, Access Door, Drain Connection Motor Slide Rails B) Dynamic Balancing - As per ISO 1940 Grade G 6.3 C) Painting - 2 coats of Primer + 2 coats of HRA Paint Other Terms & Conditions, 1) Payments 2) Delivery Period 50 % Advance with P O Balance Against Proforma Invoice. 4-5 weeks after receipt of P O & Advance & Approval of G A Drawing. 3) Delivery 4) Tax 5) Excise Duty 6) Warrantee Ex- Our- Pune- works CST Extra as applicable Against C form, Presently Not Applicable. 12 Calendar Months from Date of receipt at site, for any Design/Manufacturing Defect. 7) Packing & Forwarding Charges - 4% Extra 8) Validity 30 Days.

We hope that you will find this offer is in line with your requirement, if any query Please feel free to contact us

Best Regards, J G INAMDAR- CEO, CASCADE AIRTECH, 101, Abhiraj Park, Alandi Road, Bhosari, PUNE- 411039, MS INDIA Cont. no 09371049643/ 020- 27125643 URL www.indiamart.com/cascadeairtech/ 44

Induced Draft Fan in Brick Industry

45

Bureau of Energy Efficiency (BEE)


(Ministry of Power, Government of India) 4th Floor, Sewa Bhawan, R. K. Puram, New Delhi 110066 Ph.: +91 11 26179699 (5 Lines), Fax: +91 11 26178352 Websites: www.bee-india.nic.in, www.energymanagertraining.com

Feedback Ventures Pvt. Ltd


15th Floor, Tower 9B, DLF Cyber city DLF Phase-III, Gurgaon-122 002 Ph: 0124-416 9100 Fax: 0124-416 9175 www.feedbackventures.com

India SME Technology Services Ltd


DFC Building, Plot No.37-38, D-Block, Pankha Road, Institutional Area, Janakpuri, New Delhi-110058 Tel: +91-11-28525534, Fax: +91-11-28525535 Website: www.techsmall.com

Vous aimerez peut-être aussi