Rice ran per

Feed Rice ran week(TPW)

PKCL annual production 300000 TPA
West 165000 TPA
karad 60000 TPA 24000 462 2769
kirloskarwadi 40000 TPA 16000 308 1846
pune 40000 TPA 16000 308 1846
Kalyan 25000 TPA 9000 173 1038

Price of rice ran 1400 per tonne

Cost of capital 20 % 26640000

Inventory if road transport is used 6 weeks
Inventory if rail transport is used 10 weeks
Inventory if rail wagon is used 15 weeks
Inventory for Inventory for Inventory for Max. storage capacity
road rake wagon at factory Lucknow
Lucknow 0
Manmad 1700
775385 1292308 1938462 4200 Kalyan 1910
516923 861538 1292308 980 Pune 2010
516923 861538 1292308 980 Karad 2210
290769 484615 726923 980 Kirloska 2245
2100000 3500000 5250000
Rali rake
karad 660
kirloskarwadi 660
pune 640
Kalyan 600
Qty per shipment 1600
Manmad Kalyan Pune Karad Kirloska
1700 1910 2010 2210 2245
0 210 310 510 545
210 0 140 340 375
310 140 0 200 235
510 340 200 0 35
545 375 235 35 0

Wagon Road Capacity cost of addtransport cost

695 1110 rs/tonne karad 6000 6 12
695 1060 rs/tonne kirloskarwadi 1400 6 12
670 940 rs/tonne pune 1400 10 20
630 950 rs/tonne Kalyan 1400 12 20
22 10-13 tonnes
 Karad Kirloskwa Pune kalyan
Transport cost 26640000 16960000 15040000 8550000
Inventory carrying cost 775385 516923 516923 290769
Addl storage cost 0 62363.08 103938.5 8418.462
Transport & handling cost 288000 192000 320000 180000
27703385 17731286 15980862 9029188 70444720