final project sarwesh_kasat roll no_18 2003

Upload: sowseelyad

Post on 08-Apr-2018

220 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    1/28

    FeasibilityStudyofBiodieselPlant

    i

    ChetanasR.K.InstituteofManagementandResearch

    FEASIBILITY STUDY OF BIODIESEL PLANT

    Submitted by

    Mr. Sarwesh O. Kasat

    Under the guidance of

    Mr. Suhas Gharat

    PROJECT SUBMITTED IN FULL COMPLETION OF MMS TO

    Chetanas R. K. Institute of Management & Research

    Bandra (East), Mumbai 400051

    MAY 2010

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    2/28

    FeasibilityStudyofBiodieselPlant

    ii

    ChetanasR.K.InstituteofManagementandResearch

    DECLARATIONThis is to declare that the study presented by me to Chetanas Institute of Management and

    Research, in full completion of MMS degree under the title FEASIBILITY STUDY OF

    BIODIESEL PLANT has been accomplished under the guidance of Mr. Suhas Gharat.

    Signature

    Sarwesh O. Kasat

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    3/28

    FeasibilityStudyofBiodieselPlant

    iii

    ChetanasR.K.InstituteofManagementandResearch

    CERTIFICATEThis is to certify that the study presented by SARWESH O KASAT to Chetanas Institute of

    Management and Research, in full completion of MMS degree under the title Feasibility Study

    of Biodiesel Plant has been done under the guidance of Mr. Suhas Gharat.

    The project is in the nature of original work that has not so far been submitted for any program

    of Chetanas Institute of Management & Research or any other University / Institute.

    References of work and related sources of information have been given at the end.

    Signature of the Guide Signature of Director

    Mr. Suhas Gharat Dr. Firdos T. Shroff

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    4/28

    FeasibilityStudyofBiodieselPlant

    iv

    ChetanasR.K.InstituteofManagementandResearch

    ACKNOWLEDGEMENTIt gives me great pleasure to present before you, my final semester report on Feasibility Study

    of Biodiesel Plant for the year 2008-2010.

    I express my sincere gratitude towards Chetanas Ramprasad Khandelwal Institute of

    Management and Research, for giving me an opportunity to work on this report.

    I take this opportunity to thank my respected project guide Mr. Suhas Gharat, for giving me an

    opportunity to undertake this project. His guidance has been invaluable to me while preparing

    this report.

    I also thank all those who helped me directly or indirectly in completing this project.

    Sarwesh O. Kasat

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    5/28

    FeasibilityStudyofBiodieselPlant

    v

    ChetanasR.K.InstituteofManagementandResearch

    TABLE OF CONTENTS

    1. Executive Summary 012. Introduction 02

    2.1 Objective of Study2.2 Scope2.3 Research Methodology

    3.

    Literature Review 04

    3.1 Background of Biodeisel3.2 Market Survey and Demand-Supply Position3.3 Flow Chart3.4 Capital Expenditure Planning Phase3.5 Cost Concept3.6 Cash Flow Statement3.7 Working Capital

    4. Findings and Recommendations 145. Conclusion 226. Bibliography 23

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    6/28

    FeasibilityStudyofBiodieselPlant

    Page1of23

    ChetanasR.K.InstituteofManagementandResearch

    EXECUTIVESUMMARYTohaveconfidenceistohavewings

    Financialmanagementisthebackboneofeverybusinessentity.Financeisactingasabloodfor

    theorganizationandefficient circulationof thesamemake thesystemrobust.Throughout theglobe

    business leaders act proactively in their financial planning which help to make concrete business

    foundation.

    Foranybusinessstartupweneedtoworkoutallthefinancialaspects.Financialfeasibilityhelps

    in takingdecisionwhether togo for theproject.Financialhelps inknowing the future cash flowand

    profitgenerationbydeterminingthedemandfortheproductbasedonextensivemarketresearch.

    InthisprojectreportIhavetriedtoworkoutallthefinancialwhichareneededforsettingupa

    BIODIESELPLANT.Theprojectprovidesathroughindepthknowledgeaboutvariousparameterswhich

    an entrepreneur needs to consider while starting a biodiesel plant. The project also covers the

    informationaboutBiodiesel,itsproductionprocess,itsbyproductanditsusageasaneffectivefuel.

    Various financial ratios like Debt to equity ratio, Debt service coverage ratio, Return on

    Investment,etchavebeencalculatetogettheknowledgeabouttheconditionoffinancialplanning in

    nutshell.Working capitalwhich act as a life line foranyproduction systemhavebeen calculate and

    related information have been put in for through understanding. Rawmaterialmanagement is also

    discussed

    along

    with

    its

    supply

    sources

    and

    future

    availability.

    The main objective of project revolves around checking the financial feasibility of Biodiesel

    plant. Thefinancialfeasibilityofbiodieselplanthadbeenprovedtobegoodandriskfreeattheendof

    thisprojectforwhichallthenecessarycalculationhasbeengivenalongwithotherrealtimeproof.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    7/28

    FeasibilityStudyofBiodieselPlant

    Page2of23

    ChetanasR.K.InstituteofManagementandResearch

    INTRODUCTIONObjectiveofProject:

    Theprojectgives theperspectiveabout thebiodieselasaproduct. Ithighlights the financial

    feasibilityaboutcommissioningthebiodieselplant.Projectgivesustheoverviewaboutwhichfinancials

    needtobeconsiderwhilesettingupanindustryandalsothevariousfinancialmeasurementswhichwe

    oneshouldconsiderforfinancialfeasibilityoftheproject.

    Scopeoftheproject:

    Forthebiodieselplantsetupthiswillactasthereadyreferenceandwillprovidetheinitialhelp

    fortheentrepreneurswhowanttoforayintothisbusiness.

    Biodieselactsasthealternatefuel.Asperthecurrentscenariothewayweareconsumingthe

    presentresourcesweneed todevelopvariousalternate fuel tosatisfy theever increasingdemandof

    fuel.Thusinthecomingfuturethedemandforwillbethere.Sothereisthescopeforbiodieselinthe

    future.

    ResearchMethodology:

    Data:

    PrimarySource:

    Interactionwiththefollowingpersons:

    Dr.SanjayBhoyarprofessoratPDKV,Akola Dr.SuhasZambhereatechnicalconsultantforBiodieselplant

    SecondarySource:

    Different articles from variouswebsites aswell as variousweb search engine acted asa thesourceforthesecondarydatasource.Theinformationabouttherawmaterialiscollectedfrom

    theinternetaswellaswiththeinteractionwiththeindustrypersons.

    Limitationofthedata:

    All the limitationof the secondarydata source is applicable to thisproject.Whereas for theprimarydatathesamplesizeistheonlylimitationwhichisverysmall.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    8/28

    FeasibilityStudyofBiodieselPlant

    Page3of23

    ChetanasR.K.InstituteofManagementandResearch

    LITERATUREREVIEWBACKGROUNDOFBIODIESEL

    Biodiesel fuel canbemade fromneworused vegetableoilsandanimal fats,whicharenontoxic, biodegradable, renewable resources. Fats and oils are chemically reacted with an alcohol

    (methanol is the usual choice) to produce chemical compounds known as fatty acid methyl esters.

    Biodiesel is thenamegiven to theseesterswhen theyare intended foruseas fuel.Glycerol (used in

    pharmaceuticalsand cosmetics,amongothermarkets) isproducedasa coproduct.Biodiesel canbe

    producedbyavarietyofesterificationtechnologies.Theoilsandfatsarefilteredandpreprocessedto

    removewaterandcontaminants. If free fattyacidsarepresent, theycanberemovedor transformed

    intobiodieselusing specialpretreatment technologies.Thepretreatedoilsand fatsare thenmixed

    with an alcohol (usually methanol) and a catalyst (usually sodium or potassium hydroxide). The oil

    molecules (triglycerides) are broken apart and reformed into esters and glycerol, which are then

    separatedfromeachotherandpurified.Approximately55%ofthebiodieselindustrycanuseanyfator

    oilfeedstock,includingrecycledcookingoils.Theotherhalfoftheindustryislimitedtovegetableoils,

    the leastexpensiveofwhich is Jatropaoil.The Jatropaoil industryhasbeen thedriving forcebehind

    biodiesel commercialization because of large production capacity, product surpluses, and declining

    prices.Similarissuesapplytotherecycledoilsandanimalfatsindustry,eventhoughthesefeedstockare

    lessexpensivethanJatropaoils.Easedonthecombinedresourcesofbothindustries,thereisenoughof

    thefeedstocktosupply1.9billiongallonsofbiodiesel(underpoliciesdesignedtoencouragebiodiesel

    use).BiodieselBenefits

    Biodieselisasubstituteorextenderfortraditionalpetroleumdieselandyoudon'tneedspecial

    pumpsorhighpressureequipmentforfueling.Inaddition,itcanbeusedinconventionaldieselengines,

    soyoudontneedtobuyspecialvehiclesorenginestorunonbiodiesel.

    Scientistsbelieve carbondioxide isoneof themain greenhouse gases contributing to global

    warming.Heat biodiesel (100 percent biodiesel) reduces carbon dioxide emissions bymore than 75

    percentoverpetroleumdiesel.Usingablendof20percentbiodieselreducescarbondioxideemissions

    by15percent.

    Biodieselalsoproducesfewerparticulate,carbonmonoxide,andsulphurdioxideemissions,all

    targetedaspublichealthrisksbytheEnvironmentalProtectionAgency.Sincebiodieselcanbeused in

    conventionaldieselengines,therenewablefuelcandirectlyreplacepetroleumproducts;reducingthe

    countrysdependenceonimportedoil.

    Biodieselofferssafetybenefitsoverpetroleumdieselbecauseitismuchlesscombustible,with

    aflashpointgreaterthan150C,comparedto77Cforpetroleumdiesel.Itissafetohandle,store,and

    transport.

    Biodiesel canhelp reduceourdependenceon foreignoilandhelpus leverageour fossil fuel

    supplies.Itcanalsohelpreducegreenhousegasemissions,aswellaspublichealthrisksassociatedwith

    air

    pollution.

    It

    is

    nontoxic

    and

    biodegradable.

    Biodiesel

    contains

    only

    trace

    amounts

    of

    sulphur,

    typically

    less than thenewEPA standards thatwillgo intoeffect in2006 fordiesel fuel. It is safe tohandle,

    transport,andstore,andhasahigherflashpointthanpetroleumdiesel.Itcanalsobe storedindiesel

    tanksandpumpedwithregularequipmentexcept incolderweather,where tankheatersoragitators

    may be required. Biodieselmixes readilywith petroleumdiesel at any blend level,making it a very

    flexiblefueladditive.

    Biodiesel isanoxygenated fuel,so itcontributes toamorecomplete fuelburnandagreatly

    improvedemissionsprofile.Themorebiodieselusedinablend,thehighertheemissionreductions.One

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    9/28

    FeasibilityStudyofBiodieselPlant

    Page4of23

    ChetanasR.K.InstituteofManagementandResearch

    of theuniquebenefitsofbiodiesel is that it significantly reduces air toxic those are associatedwith

    petroleumdieselexhaustandaresuspectedofcausingcancerandotherhumanhealthproblems.NO

    emissionsareanexceptiontotherule,sincebiodieseltendstoincreaseNOemissions.Recentresearch

    hasshownanumberofwaystomitigatethisproblem.

    You can use pure biodiesel inmost enginesmade after 1994with some limitations. Engine

    performance(fueleconomy,torque,andpower)canbelessthanthatofdieselby8%to15%,because

    of the lowerenergy contentof thebiodiesel (121,000Btu compared to135,000Btu fordiesel fuel).

    Consumers should be aware of potential cold weather problems during vehicle operation and fuel

    storage.Consumersshouldalsowatchforobvioussignsofdamagearoundsealsandgaskets.Youcan

    use pure biodiesel in older engines, but the seals and gaskets are more likely to be damaged by

    biodiesel.Also,ithelpstostartoutwithacleanstoragetankifpurebiodieselisused.Mostpeopleusea

    blend of 20% biodiesel with petroleum diesel (B20) to avoid the problems listed above. Engine

    performancewithB20isvirtuallythesameaswithpetroleumdiesel.Problemsassociatedwithstorage,

    seals andgaskets,and coldweather isminimal. Even very lowamountsofbiodiesel (1% to2%) can

    providesubstantiallubricatingbenefitstopremiumdieselfuels.

    Everygallonofbiodieseldisplaces0.95gallonsofpetroleumbaseddieseloveritslifecycle.Itis

    also very energy efficient. For every unit of fossil energy used to produce biodiesel, 3.37 units of

    biodieselenergyarecreated.Additionally,biodieselreduces theamountofcarbondioxide(CO)being

    released into the atmosphere. It releases less fossilCOas compared to conventionaldiesel, and the

    cropsused toproducebiodieselabsorb largeamountsofCOas theygrow.Andbecausebiodiesel is

    nontoxic andbiodegradable, it is an excellent fuel foruse in fragile environments such as estuaries,

    lakes,rivers,andnationalparks.

    DESCRIPTION:

    BioDiesel isamanufacturedproduct,slightlyyellow incolour,oily liquidwithaslightaromatic

    odourandabittertaste.

    APPLICATIONS:

    It

    is

    commonly

    used

    as

    fuel

    for

    stationary

    diesel

    engine

    like

    Pump

    sets

    and

    other

    agricultural

    implementsandalsoinDieselcars.

    STANDARDS:

    Specifications for Biodiesel (B100): providedby the NationalBiodieselBoard. StandardSpecification forBiodieselFuel (B100)BlendStock forDistillateFuelsasprovidedby

    ASTHInternational.

    BIODIESELPRODUCTIONANDQUALITY:

    NationalBiodieselBoard. BiodieselHandlingandUseGuidelines BiodieselHandlingandUseGuidelines Japaneseversion.

    Pure biodiesel (B100) needs to meet the requirements of ASTH D6751 to avoid engine

    operationalproblems.ToobtainacopyofASTH'sStandardSpecificationforBiodieselFuel(B100)Blend

    StockforDistillateFuels,visittheASTHInternationalWebsite.Thistablesummarizestherequirements

    for B100. Keep up with the latest biodiesel activities by reading the National Biodiesel Board's

    newsletter,BiodieselBulletin.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    10/28

    FeasibilityStudyofBiodieselPlant

    Page5of23

    ChetanasR.K.InstituteofManagementandResearch

    TRANSPORTINFORMATION:

    Itishazardousforair,seaandroadtransport.

    PERSONALPROTECTION:

    Safetyglasses,adequateventilation.

    CONSUMERSAFETY:

    BioDiesel is used as substitute for Diesel and all safety precautions are same as that of

    Petroleumdiesel.

    ALTERNATIVEFUELSINCENTIVESANDLAWS:

    EnergyPolicyAct(EPAct)FleetInformationandRegulations:

    TheEnergyPolicyActof1992waspassedbyCongresstoreduceournation'sdependenceon

    importedpetroleumbyrequiringcertainfleetstoacquirealternativefuelvehicles.Usethislinktolearn

    moreabouttheEPActprograms.

    Regulatoryreviewcompleted:OnHay2,2001,theDepartmentofEnergy(DOE)publishedinthe

    FederalRegisterthecompletionofitsregulatoryreviewfortheBiodieselFuelUseCredit.Accordingto

    the review,DOEdoesnot intend to initiate further rulemaking tomodifyprovisions in the final rule

    publishedJanuary11,2001.EffectivedateoftheruleisApril13,2001.

    BiodieselFinalRulepublishedon January11,2001 the finalrulemakingconcerning theuseof

    biodiesel to fulfil EPAct requirements was published in the Federal Register. The final rule making

    amendsTitlesIIIandVoftheEnergyPolicyActof1992(EPAct),givingbiodieselfuelusecredittofleets

    thatwouldotherwisebe required topurchaseanalternative fuelled vehicle. If youare interested in

    learningmoreaboutthefinalrulemaking,pleasedownloadthiscopyoftheFederalRegister(PDF145

    KB)forJanuary11,2001.

    MARKETSURVEYANDDEMANDSUPPLYPOSITION

    Recenttrendsare indicativeoftremendous increase intheproductionofCommercialVehicles

    and

    the

    consumption

    of

    Diesel.

    The

    import

    bill

    is

    mounting

    and

    the

    availability

    is

    going

    down.

    Hew

    sourceswillhavetobedevelopedandnewunitshavetobeputupinthenextdecadetomanufacture

    BioDieselwhichwillsubstituteimporteddieselinlargequantitiestomeetthedomesticdemandwhere

    bycausingsmallerdrainofourlimitedsourcesofforeignexchange.Thegrowthofautomotiveindustry,

    particularlyinthelast15years,hasbeenspectacular.Itisnotthemagnitudeofvolumeonly,butalso

    thediversityofproducts(Commercialvehicle,cars,two/threewheelers),whichhavebeenimpressive.

    Theproposedproduct,i.e.BioDieselalsoshowsagoodpotentialgrowthfordemand.

    Thebiodiesel industry is relativelymature inEuropewith theEuropeanUnion (EU)being theworld leader in biodiesel production, producing1.4 billion gallons (5.3 billion litres) in2006,

    mainly fromrapeseed (EuropeanBiodieselBoard,2007). In2006 totalproductioncapacity in

    theEUwas3billiongallons(11.3billionlitres).TheEUhasmandatedarenewablefuelcontent

    of5.75%ofmarketshareby2010,howeverthistargetisunlikelytobemet(Commissionofthe

    EuropeanCommunities,2006).AnEUCommissionGreenPaper setsanevenmoreambitious

    objectiveof20%substitutionof conventional fuelsbyalternative fuels in the road transport

    sectorby2020(CommissionoftheEuropeanCommunities,2006).

    USbiodieselproductionin2006was250milliongallons(950millionlitres),withatotal

    productioncapacityof1.4billiongallons(5.3billionlitres).IntheUS,smallproducerscanqualify

    fora10centpergallontaxcredit forupto15milliongallonsofbiodieselproduced.TheU.S.

    FederalGovernment'sRenewableFuelsStandardtargets7.5billiongallons(23.4billionlitres)of

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    11/28

    FeasibilityStudyofBiodieselPlant

    Page6of23

    ChetanasR.K.InstituteofManagementandResearch

    renewable fuels by 2012 (Yacobucci, 2007). Canadian biodiesel production is limited and is

    estimated to be between 30 to 90 million litres per annum (Agra, 2006). The proposed

    renewable fuels standard inCanada calls fora2% renewable content indieselby 2012.The

    presenttotalproductioninIndia,ofBioDieselisestimatedtobe30,000Kilolitresperyear.

    Futuredemand:ThemajoruserofBioDieselwillbesmallfarmersaswellasforblendingwithdiesel in

    petroleumrefinery.ThedemandfortheproductwillgrowwiththeincreaseinproductionofOil

    Engines. Due to shortage and irregular supply of electrical power, the growth rate for oil

    engines, isexpected tobeveryhigh in coming years for stateswhereelectricalpower isnot

    easilyavailable. Lookingat the tremendousgrowth inAutomotiveandStationaryOilEngines,

    whichisprojectedtobe10%paintermsofnumberofnewengines,largequantitiesofDieseloil

    willberequired.TakingintoaccountthepotentialforBioDieselunits,thetotalcapacityofthese

    BioDieselplantswillsubstituteonlyatinyfractionofthetotaldieselrequirement.

    Conclusion:Fromthedemandandsupplyposition,itappearsthatthereshouldbeagoodscopefor

    anumberofnewventureswithacapacityof1to30Kilolitresperday.

    RAWMATERIALSSUPPLIERS

    Therawmaterialsare:

    VegetableOil:TomanufactureoneKilolitresofBioDiesel,basicrawmaterial,nonediblevegetableoil,

    required is1,050 litres.Soat100%capacityutilization,346,500 litresofnonediblevegetablewillbe

    required,whichiseasilyavailablefromthelocalmanufacturersandsuppliers.

    MethylAlcohol:TomanufactureoneKilolitresofBioDiesel,150litresofMethylAlcoholisrequired.At

    100%capacityutilization,requirementofMethylAlcoholwillbe49,500bulklitres,whichcanprocured

    easilyfromthemarket.CausticPotash:TomanufactureofoneKilolitresofBioDiesel,3.8kgsofcausticpotashisrequired.At100%capacityutilization,requirementofcausticpotashwillbe1254kgs,which

    canprocuredeasilyfromthemarket.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    12/28

    FeasibilityStudyofBiodieselPlant

    Page7of23

    ChetanasR.K.InstituteofManagementandResearch

    FLOW CHART

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    13/28

    FeasibilityStudyofBiodieselPlant

    Page8of23

    ChetanasR.K.InstituteofManagementandResearch

    CAPITAL EXPENDITURE PLANNING PHASES

    Identification of investment opportunities. Development of forecasts of benefits and costs. Evaluation of net benefit.

    Investment ideasInvestmentopportunitieshavetobeidentifiedorcreated.Mostproposals,inthenatureofcost

    reductionorreplacementorprocessorproductimprovementtakeplaceatplantlevel.Thecontribution

    of top level management in generating investment idea is generally confined to expansion or

    diversificationproject.Theproposalforaddinganewprojectmaygeneratefrommarketingdepartment

    orplantmanager

    Long Term FinanceFinancing isbasicallydonebyafirmtosupportits Investments.EquityandDebtrepresentthe

    twobroadsourcesoffinanceforabusinessfirm.EquityReferredtoasshareholdersfundsonbalance

    sheets in India.Equity investorshaveaclaimon theresidualcash flowsof the firm.DividendPaid to

    equity investors has to come out of the profit tax. Equity basically has an infinite life in terms of

    maturity.Equityinvestorsenjoytheprerogativetocontroltheaffairsofthefirm.Debtsreferredtoas

    loanfundsonbalancesheetsinIndia.Debtsinvestorsareentitledtoacontractualsetofthecashflows

    (interestandprincipal). Interestpaid todebt investor representsa taxdeductibleexpense.Debthas

    fixedmaturity.Debts investorsoften imposecertainrestrictionsonthewaythefirm isruntoprotect

    theirinterests.

    Equity Capital:Equity Capitals represent the ownership capital, as equity shareholders collectively own the

    company. Theyenjoy the reward andbear the riskofownership. Firmsmay raise the equity capital

    internally by retaining earnings. Alternatively, they could distribute the entire earnings to equity

    shareholdersandraiseequitycapitalsexternallybyissuingnewshares.

    In both cases, shareholders are providing funds to the firms to finance their capital

    expenditures. Therefore, theequity shareholders require rateof returnwouldbe the samewhether

    they supply funds by purchasing new shares or by foregoing dividends, which could have been

    distributedtothem.Thereisadifferencebetweenretainedearningsandissueofequitysharesfromthe

    firmspointofview.The firmmayhaveto issuenewsharesataprice lowerthan thecurrentmarket

    price.Also,itmayhavetoincurfloatingcosts.Thus,externalequitywillcostmoretothefirmthanthe

    internalequity.

    Internal Accruals:The internal accruals of a firm consist of depreciation charges and retained earnings.

    Depreciationrepresentstheallocationofcapitalexpendituretovariousperiodsoverwhichthecapital

    expenditureisexpectedtobenefitthefirm.Retainedearningsarethatportionofequityearnings(profitaftertaxlesspreferencedividends)whichareploughedbackinthefirm.Becauseretainedearningsare

    thesacrificemadebyequityshareholders,theyarereferredtoasinternalequity.Companiesnormally

    retain30% to80%ofProfitafter tax financinggrowth. If you lookata sampleof corporatebalance

    sheets youwill find that reserves and surplus (other than shared premium reserve and revaluation

    reserve),whichessentiallyrepresentaccumulatedareanimportantsourceoflongtermfinancing.Even

    this isanunderstatementof the contributionof retained earnings to long term financingbecause aportionofreservesandsurpluswouldhavebeencapitalizedbythefirmintheformofbonusshares.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    14/28

    FeasibilityStudyofBiodieselPlant

    Page9of23

    ChetanasR.K.InstituteofManagementandResearch

    Preference Capital:PreferenceCapitalrepresentsahybridformoffinancingithassomecharacteristicsofequityand

    someattributesofdebentures.Itresemblesequityinthefollowingways:

    Preferencedividendispayableonlyoutofdistributableprofits. Preferencedividend isnotobligatorypayment(thepaymentofpreferencedividend isentirelywithinthediscretionofdirectors) Preferencedividendisnottax deductiblepayment.

    PreferenceCapitalissimilartodebenturesinseveralways:

    Thedividendrateofpreferencecapitalisfixed. Theclaimofpreferenceshareholdersispriortotheclaimofequityshareholders Preferenceshareholdersdonotnormallyenjoytherighttovote.

    Term LoansSofarwelookedatthesourcesoffinancewhichfallunderthebroadcategoryofequityfinance

    (or shareholders funds).Nowwe turnourattention to long termdebt. Firmsobtain long termdebt

    mainlybyraisingtermloansorissuingdebentures.Historically,termloansgivenbyfinancialinstitutions

    andbanksweretheprimarysourceoflongtermdebtforprivatefirmsandmostpublicfirms.Terms

    loans,alsoreferredtoastermfinance,representsasourceofdebtfinancewhichisgenerallyrepayable

    in less than 10 years. They are employed to finance acquisition of fixed assets andworking capital

    margin. Term loans differ from short term bank loanswhich are employed to finance short term

    workingcapitalneedandtendtobeselfliquidatingoveraperiodoftime,usuallylessthan1year.

    DebenturesFormany firms,debenturesareaviablealternative to term loans.Akin topromissorynotes,

    debenturesareinstrumentsforraisinglongtermdebt.Debentureholdersarethecreditorsofcompany.

    Theobligationofacompanytowarditsdebentureholdersissimilartothatofaborrowerwhopromises

    topay interest andprincipal at specified times.Debenturesoftenprovidemore flexibility than term

    loansastheyoffergreatervarietyofchoiceswithrespecttomaturity,interestrate,security,repayment,

    andspecialfeatures.

    Short term financing.Identify theappropriatesourceof financing,given thecashconversioncycle: the inventory is

    ideallyfinancedbycreditgrantedbythesupplier;however,itmaybenecessarytoutilizeabankloan(or

    overdraft),orto"convertdebtorstocash"through"factoring".

    COST CONCEPTSThe amount of expenditurewhether it is actual or notional incurred on or attributable to a

    specifiedarticle,productoractivityisknownascost.Therearetwomethodsofascertainingcosts,viz.PostCostingandContinuousCosting.Postcostingmeans,analysisofactualinformationasrecordedin

    financial books. It is accurate and is useful in the case of cost plus contract where price is to be

    determinedfinallyonthebasisofactualcosts.Continuouscosting,aimsatcollectinginformationabout

    costasandwhentheactivitytakesplacesothatassoonasajobiscompletedthecostofcompletion

    wouldbeknown.Thisinvolvescarefulestimatesbeingpreparedofoverheads.Inordertobeofanyuse,

    costingmustbeacontinuousprocess.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    15/28

    FeasibilityStudyofBiodieselPlant

    Page10of23

    ChetanasR.K.InstituteofManagementandResearch

    Thoughthesellingpriceoftheproductisinfluencedbymarketconditions,whicharebeyondthe

    controlofanybusiness, it isstillpossibletodeterminethesellingpricewithinthemarketconstraints.Forthispurpose,itisnecessarytorelyuponcostdatasuppliedbyCostingDepartment.

    Direct Costs:Costswhicharedirectlyrelatedtoorattributabletoacostcentreorcostunit

    areDirectCosts.Such,ascostofbasicrawmaterialusedinthefinishedproduct,wages

    paid tooperatorsworking foractualproduction. It includes alldirectmaterial,direct

    labourandotherdirectexpenses.

    Indirect Costs:Costswhich are not directly identified with a cost centre or a cost unit are

    IndirectCosts.Suchcostsareapportionedoverdifferentcostcentresusingappropriate

    basis. Such as, Factory rent incurred over various departments; Salary of supervisor

    engagedinoverseeingproductionactivity.

    Fixed Costs:Therearethecostswhichareincurredforaperiod,andwhich,withinacertain

    outputandturnoverlimits,tendtobeunaffectedbyfluctuationsinthelevelsoutputor

    turnover. They do not tend to increase or decreasewith the changes in output. For

    example,rent,insuranceoffactorybuildingetc.remainthesamefordifferentlevelsof

    production.

    Variable Costs:Thesecostswhich tendtovaryorchange inrelationtovolumeofproduction.

    Theyincreaseintotalasproductionincreasesandviceversa.

    Forexample, costof rawmaterials,directwagesetc.However,variable costs

    perunitaregenerallyconstantforeveryunitofadditionaloutput.

    Semi-variable Costs:Thesearethecostswhicharepartlyfixedandpartlyvariable.Thesearefixedup

    toaparticularvolumeofproductionandbecomevariablethereafterforthenext level

    ofproduction.Hence, theyarealsocalledStepCosts.Someexamplesarerepairsand

    maintenance,electricity,telephoneetc.

    Production Costs:The cost of the set of operations commences with the supply of materials,

    labourandservicesandendswiththeprimarypackingoftheproduct.Thusitisequalto

    thetotalofdirectmaterials,directlabour,directexpensesandproductionoverheads.

    Administration Cost:Thecostofformulatingthepolicy,directingtheorganizationandcontrollingthe

    operationsof theundertaking,which isnotdirectly related toproduction, sellingand

    distribution, research or development activity or function. Some examples are office

    rent,accountsdepartmentexpenses,auditandlegalexpenses,directremuneration.

    Selling Cost:Thecostofseekingtocreateandstimulatedemandincludingsecuringordersisselling cost. These are sometimes called marketing costs. Some examples are

    advertisement,costofdemonstration,samplesetc.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    16/28

    FeasibilityStudyofBiodieselPlant

    Page11of23

    ChetanasR.K.InstituteofManagementandResearch

    Distribution Costs:Thecostof thesequenceofoperationswhichbeginswithmaking thepacked

    productavailablefordispatchandendswithmakingthereconditionedreturnedempty

    package,ifany,availableforreuse.

    Research and Development Cost:The

    cost

    of

    researching

    for

    new

    or

    improved

    products,

    new

    applications

    of

    materialsor improvedmethods isResearchcost.Thecostoftheprocesswhichbegins

    withthe implementationofthedecisiontoproduceanewor improvedproduct,orto

    employaneworimprovedmethodandendswithcommencementofformalproduction

    ofthatproductorbythatmethodisDevelopmentcost.

    CASH FLOW STATEMENTCashflowstatementisastatementwhichindicatessourcesofcashinflowsandtransactionofcash

    outflowsofafirmduringanaccountingperiod.Whencashflowsareadjustedfor presentvalueusing

    presentvaluefactorwhichisderivedfromcostofcapitalitisknownasdiscountedcashflows.

    Ananalysisofcashflowisusefulforshortrunplanning.Afirmneedssufficientcashtopaydebts

    maturinginthenearfuture,topay interestandotherexpensesandtopaydividendstoshareholders.

    The firm can make projection of cash inflows and outflows for the near future to determine the

    availabilityofcash.Thiscashbalancecanbematchedwiththefirmsneedforcashduringtheperiod,

    andaccordingly,arrangementcanbemadetomeetthedeficitorinvestthesurpluscashtemporarily.It

    summarisescausesofchangesincashpositionbetweenthedatesoftwobalancesheets.

    Cashflowsarisefrom3activities:

    1) Cash flows from operating activities Operating activities are the principal revenue producingactivitiesoftheenterpriselikesaleofgoodsandrenderingservices.

    2) Cash flows from investingactivities Investmentactivitiesare theacquisitionanddisposalof longtermassets.

    3)

    Cash flows from financingactivities Financingactivitiesare theactivities thatresult inchanges in

    thesizeandcompositionofownerscapitalandborrowingofthecompany.

    The statementhelps to analyse the companys liquidityposition, fixed asset acquiredby the

    firm,whetherthefirmuseexternalresourcesoffinancetomeetitsneedsetc.

    Cashoutflowsatoperational levelare in the formofcost.Costsaremainlyclassified into two

    typesthepurposeofcapitalbudgetingi.e.fixedcostandvariablecost.

    WORKING CAPITALAny industrial establishment requires broadly two kinds of funds. The first one is longterm

    fundswhicharerequiredforthepurchaseoffixedassetssuchasland,building,machineries,electrical

    installations, start up expenses, development expenses, purchase of goodwill, purchase of furniture,

    purchase of vehicles and other items to bring the establishment into operation. The second kind is

    short

    term

    funds.

    These

    are

    required

    to

    meet

    the

    needs

    of

    day

    to

    day

    expenses

    such

    as

    raw

    materials,

    stores, power and fuel, salaries, wages, administrative expenses, interest, sales and distribution

    expensesandotherexpensestoproducethesaleablegoods,uptotherealizationofthesaleproceeds.

    Till the sale proceeds are realized, the inventory is built up to facilitate smooth production and

    outstandingbillsi.e.debtorsarealsofinancedbytheshorttermfunds.Induecoursetheestablishment

    alsogetssomecreditfromtheirsupplierwhichisindirectfinancingoftheshorttermfunds.

    Funds employed in current assets constituteworking capital. It is in fact the lifeblood and

    controllingnerveoftheunit.Theconceptusedforworkingcapitalmaybegrossworkingcapitalornet

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    17/28

    FeasibilityStudyofBiodieselPlant

    Page12of23

    ChetanasR.K.InstituteofManagementandResearch

    working capital.Grossworking capital constitutes currentassets,whereasnetworking capitalmeans

    currentassetminuscurrentliabilities.Workingcapital,alsoknownasnetworkingcapital,isafinancial

    metricwhichrepresentsoperatingliquidityavailabletoabusiness.Alongwithfixedassetssuchasplant

    andequipment,workingcapitalisconsideredapartofoperatingcapital.Itiscalculatedascurrentassets

    minuscurrentliabilities.Ifcurrentassetsarelessthancurrentliabilities,anentityhasaworkingcapital

    deficiency,alsocalledaworkingcapitaldeficit.Acompanycanbeendowedwithassetsandprofitability

    but short of liquidity if its assets cannot readily be converted into cash. Positiveworking capital is

    requiredtoensurethatafirmisabletocontinueitsoperationsandthatithassufficientfundstosatisfy

    bothmaturingshorttermdebtandupcomingoperationalexpenses.

    Themanagement ofworking capital involvesmanaging inventories, accounts receivable and

    payableandcash.Howmuchworkingcapitalwillberequiredbyaparticularindustrialundertakingwill

    dependupontheproductioncycle i.e.fromthetimerawmaterial ispurchasedtothetimegoodsare

    soldandcashisrealized(operatingcycle).Therefore,theworkingcapitalforaunitwouldmeanthetotal

    currentassetsithastohold.

    Operatingcycledependsuponthefollowingactions:

    Seasonality Stockcut/safety Economyofpurchases Bunchedreceipts Productionprocess Disturbanceinproductionprocess Disturbanceinsalesduetotransportproblems Disturbanceinsalesduetodepressioninmarket Termsofsaleand Slowbilling(slowcollectionetc.)

    Manynewlystartedunitsbecomesickorrunintofatalproblemsduetodefectivefinancialplan.The

    planadoptedmayfailtoprovideadequatecapitaltomeettheneedsofbothfixedandworkingcapital,

    particularlythelater.Thereareinstanceswhereunitshavebeenabletoobtainsufficientfundstobuya

    plantbut failed toequip the sameand conductproductionoperations successfullybecauseof faulty

    assessmentofworkingcapitalneeds.

    Asfarastherequirementofpurchaseoffixedassets isconcerned, it isalmostcertainwhat items

    are to be purchased and how much amount will be involved and usually the decision for this

    expenditureistakenintheverybeginning.Ifaborrowerapproachesforfundsforthispurpose,bankers

    examine the technical feasibility, economic validity and managerial competency before deciding to

    sanctiontheloan.Thereisnotmuchproblemtosanctionit,providedthebankerissatisfiedaboutthe

    earning capacityand the repayment schedule.Both thebankers aswell asborrowerhave todecide

    aboutitonlyonce.

    Ontheotherhand,amountofworkingcapitalrequiredbytheconcernedunitmayvaryfromtime

    to time,dependingupon various factors suchas costof rawmaterial,utilization capacity,marketing

    arrangementsetc. It isonaccountofthis fact thatentrepreneursusuallyspendmostof theirtimetomanageworkingcapitalrequirements.

    Priortonationalization,bankslargelyfinancedmediumandlargescaleindustriesandtraders.There

    was inequitable distribution of credit amongst different sector and geographical areas. The security

    orientedapproach of banks resulted in credit being available only to thewelltodo, thus leading to

    concentrationofeconomicpowerintheirhands.Evenupto1973,industriesdidnothavetoplantheir

    creditssinceitwaseasilyavailableagainstcollaterals.Banksontheirpartdidnotthinkofcreditplanning

    becausebankswereflushwithfunds.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    18/28

    FeasibilityStudyofBiodieselPlant

    Page13of23

    ChetanasR.K.InstituteofManagementandResearch

    WORKING CAPITAL MANAGEMENTDecisionsrelatingtoworkingcapitalandshorttermfinancingarereferredtoasworkingcapital

    management.Theseinvolvemanagingtherelationshipbetweenafirm'sshorttermassetsanditsshort

    termliabilities.Thegoalofworkingcapitalmanagementistoensurethatthefirmisabletocontinueits

    operationsandthat ithassufficientcashflowtosatisfybothmaturingshorttermdebtandupcoming

    operational expenses. By definition, working capital management entails short term decisions

    generally,relating to thenextoneyearperiods,whichare"reversible".Thesedecisionsare therefore

    nottakenonthesamebasisasCapitalInvestmentDecisionsrathertheywillbebasedoncashflowsand

    /orprofitability.Onemeasureofcashflowisprovidedbythecashconversioncycle thenetnumberof

    days from the outlay of cash for raw material to receiving payment from the customer. As a

    management tool, thismetricmakesexplicitthe interrelatednessofdecisionsrelatingto inventories,

    accounts receivableandpayable,and cash.Because thisnumbereffectively corresponds to the time

    thatthefirm'scashistiedupinoperationsandunavailableforotheractivities,managementgenerally

    aimsatalownetcount.

    Guidedbytheabovecriteria,managementwilluseacombinationofpoliciesandtechniquesforthe

    managementofworkingcapital.Thesepoliciesaimatmanagingthecurrentassets(generallycashand

    cash equivalents, inventories and debtors) and the short term financing, such that cash flows and

    returnsareacceptable.

    Cashmanagement:Identifythecashbalancewhichallowsforthebusinesstomeetdaytodayexpenses,butreducescashholdingcosts.

    Inventory management. Identify the level of inventory which allows for uninterruptedproductionbutreducestheinvestmentinrawmaterials andminimizesreorderingcosts and

    henceincreasescashflow.

    Debtorsmanagement.Identifytheappropriatecreditpolicy,i.e.credittermswhichwillattractcustomers,suchthatany impactoncashflowsandthecashconversioncyclewillbeoffsetby

    increasedrevenueandhenceReturnonCapital(orviceversa).

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    19/28

    FeasibilityStudyofBiodieselPlant

    Page14of23

    ChetanasR.K.InstituteofManagementandResearch

    FINDINGSANDRECOMMENDATIONFINANCIAL STATEMENTS

    PARTICULAR AMOUNT

    COSTOFFINANCE

    LANDANDSITE 145

    BUILDINGANDCIVILWORK 7,295

    PLANTANDMACHINERY 11,233

    UTILITIES 860

    KNOWHOWANDENGINEERINGFEES 550

    MISC.FIXEDASSETS 2,050

    PRELIMINARY&PREOPERATIVEEXPENCES 539

    WORKINGCAPITALREQUIREMENT 21,300

    TOTAL 43,778

    MEANSOFFINANCE (0)

    PROMOTERS'CAPITAL 9,000

    SECUREDTERMLOAN 19,800

    WCFINANCE 14,978

    TOTAL 43,778

    DEBTEQUITYRATIO

    COSTOFPROJECT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    20/28

    FeasibilityStudyofBiodieselPlant

    Page15of23

    ChetanasR.K.InstituteofManagementandResearch

    SR.NO. PARTICULARS AMOUNT UNIT

    1 ALLTHEAMOUNTISRs.in Thousand

    2 PROMOTER'SCAPITAL 9000 Rs.

    3 TERMLOAN 19800 %

    4 INTERESTRATEON TERMLOAN 11.50% %

    5 W.CLOANINTERSTRATE 12% KLPERYEAR

    6 BIODIESEL 100%CAPACITY 3300 TONSPERYEAR

    7 GLTCERINEPRODUCTIONCAPACITY 363 PERUNIT

    8 POWERRATE 7 PERLTR

    9 FUELOIL(LDO) RATE 33 PERCU.M

    10 WATERRATE 12.5

    11 PACKINGTOBEDONEIN DRUMSOF220LTR.

    12 COSTOFTHEDRUM 600 Rs.

    13 TAXRATE 30%

    14 TOTALDAYSINTHEYEAR 330

    ASSUMPTION

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    21/28

    FeasibilityStudyofBiodieselPlant

    Page16of23

    ChetanasR.K.InstituteofManagementandResearch

    PARTICULARS 1 2 3 4

    PRODUCTIONINKL 2,310 2,640 2,970 3,300

    SALES

    BIODIESEL 106,260 121,440 136,620 151,800

    GLYCERIN 4,066 4,646 5,227 5,808

    NETSALES 110,326 126,086 141,847 157,608

    RAWMATERIALCOST 85,811 98,069 110,328 122,587

    PACKINGCOST 6,930 7,920 8,910 9,900

    UTILITIESCOST 2,400 2,743 3,086 3,428

    SALARIES&WAGES 1,033 1,033 1,033 1,033

    REPAIRS&MAINTAINENCE 595 680 765 850

    DEPRICIATION 2,788 2,788 2,788 2,788

    TOTALCOSTOFPRODUCTION 99,556 113,233 126,909 140,586

    ADD:OPENINGSTOCK 15,657 17,894 20,130

    LESS:CLOSINGSTOCK 15,657 17,894 20,130 22,367

    COSTOFSALES1%OFSALES 1,103 1,261 1,418 1,576

    GROSSPROFIT 25,323 13,829 15,756 17,683

    INTEREST

    1.ONTERMLOAN 2,277 2,174 1,760 1,346

    2.ONW.C.LOAN 1,797 2,054 2,311 2,568

    ADMINISTRATIVEOVERHEADS 2,450 2,800 3,150 3,500

    SELLINGOVERHEADS&EXPENSES 315 315 315 360

    PRELIMINARY&PREOPERATIVEEXP.WRITEOFF 77 77 77 77

    TOTALOVERHEADS(14+15+16+17) 6,916 7,420 7,612 7,850

    PROFITBEFORETAX(13 18) 18,407 6,410 8,144 9,833

    PROVISIONFORTAX 5,522 1,923 2,443 2,950

    NETPROFITAFTERTAX 12,885 4,487 5,701 6,883

    RETAINEDPROFITS 12,885 4,487 5,701 6,883

    ADD:DEPRICIATION 2,788 2,788 2,788 2,788

    ADD:PRELIMINARY&PREOPERATIVEEXP.WRITEOFF 77 77 77 77

    NETCASHACCRUALS 15,750 7,352 8,566 9,748

    PROJECTEDINCOMESTATEMENT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    22/28

    FeasibilityStudyofBiodieselPlant

    Page17of23

    ChetanasR.K.InstituteofManagementandResearch

    PARTICULARS 5 6 7

    PRODUCTION IN KL 3,300 3,300 3,300

    SALES

    BIODIESEL 151,800 151,800 151,800

    GLYCERIN 5,808 5,808 5,808

    NETSALES 157,608 157,608 157,608

    RAW MATERIALCOST 122,587 122,587 122,587

    PACKINGCOST 9,900 9,900 9,900

    UTILITIESCOST 3,428 3,428 3,428

    SALARIES&WAGES 1,033 1,033 1,033

    REPAIRS&MAINTAINENCE 850 850 850

    DEPRICIATION 2,788 2,788 2,788

    TOTALCOSTOFPRODUCTION 140,586 140,586 140,586

    ADD:OPENINGSTOCK 22,367 22,367 22,367

    LESS:CLOSINGSTOCK 22,367 22,367 22,367COSTOFSALES1%OFSALES 1,576 1,576 1,576

    GROSSPROFIT 15,446 15,446 15,446

    INTEREST

    1.ON TERMLOAN 932 518 104

    2.ON W.C.LOAN 2,568 2,568 2,568

    ADMINISTRATIVEOVERHEADS 3,500 3,500 3,500

    SELLINGOVERHEADS&EXPENSES 360 360 360

    PRELIMINARY&PREOPERATIVEEXP.WRITEOFF 77 77 77

    TOTALOVERHEADS(14+15+16+17) 7,436 7,022 6,608

    PROFITBEFORETAX (13 18) 8,010 8,424 8,838

    PROVISION FORTAX 2,403 2,527 2,651

    NETPROFITAFTERTAX 5,607 5,897 6,187

    RETAINEDPROFITS 5,607 5,897 6,187

    ADD:DEPRICIATION 2,788 2,788 2,788

    ADD:PRELIMINARY&PREOPERATIVEEXP.WRITEOFF 77 77 77

    NETCASHACCRUALS 8,472 8,762 9,052

    PROJECTEDINCOMESTATEMENT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    23/28

    FeasibilityStudyofBiodieselPlant

    Page18of23

    ChetanasR.K.InstituteofManagementandResearch

    YEAR 1 2 3 4 5 6 7

    PARTICULARS

    SOURCESOFFUNDS

    1 EQUITYSHARECAPITAL 19,800

    2 NETCASHACCRUALS

    3 TERMLOAN 14,978

    4 BANKBORROWING 43,778

    TOTAL 78,556

    APPLICATIONOFFUNDS

    1 CAPITALEXPENDITURE 7,295

    2 CURRENTASSETS

    (INCREASE/DECREEASEINWC)

    3 PRELIMINARYEXP. 21,300

    5 DECREASEINTERMLOAN 3,600 3,600 3,600 3,600 3,600

    6 TAX

    TOTAL 28,595 3,600 3,600 3,600 3,600 3,600

    NETCASHFLOW 49,960 (3,600) (3,600) (3,600) (3,600) (3,600)

    OPENINGCASH 49,960 46,360 42,760 39,160 35,560 31,960

    CLOSINGCASHFLOW 49,960 46,360 42,760 39,160 35,560 31,960 31,960

    CASH FLOW STATEMENT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    24/28

    FeasibilityStudyofBiodieselPlant

    Page19of23

    ChetanasR.K.InstituteofManagementandResearch

    1 2 3 4 5 6 7

    SOURCESOFFUND

    EQUITY 9,000 9,000 9,000 9,000 9,000 9,000 9,000

    RETAINEDEARNING 12,885 17,371 23,072 29,955 35,562 41,459 47,645

    TERMLOAN 19,800 16,200 12,600 9,000 5,400 1,800

    W.CLOAN 14,978 17,118 19,257 21,397 21,397 21,397 21,397

    TOTAL 56,662 59,689 63,929 69,352 71,359 73,655 78,042

    APPLICATIONOFFUNDS

    FIXEDASSETS

    LAND 145 145 145 145 145 145 145

    BUILDING 7,295 7,295 7,295 7,295 7,295 7,295 7,295

    PLANT&MACHINERY 11,783 11,783 11,783 11,783 11,783 11,783 11,783

    MISC.FIXEDASSETS 2,050 2,050 2,050 2,050 2,050 2,050 2,050

    UTILITIES 860 860 860 860 860 860 860

    DEPRECIATION (2,788) (5,576) (8,364) (11,152) (13,940) (16,728) (19,516)

    NETFIXEDASSET 19,345 16,557 13,769 10,981 8,193 5,405 2,617

    CURRENTASSETS

    CASH 15,555 18,386 22,367 27,662 32,534 37,696 44,948

    PRELIMINARYEXPENSES 462 385 308 231 154 77

    NETWORKINGCAPITAL 21,300 24,361 27,485 30,477 30,477 30,477 30,477

    TOTAL 56,662 59,689 63,929 69,352 71,359 73,655 78,042

    BALANCESHEET

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    25/28

    FeasibilityStudyofBiodieselPlant

    Page20of23

    ChetanasR.K.InstituteofManagementandResearch

    SR. PARTICULARS PERIO BASIS MARGIN

    NO. (DAYS) (%) Amount Margin Amount Margin

    CURRENTASSETS1 RAWMATERIALS 45 RMCOST 30 11,701 3,510 13,373 4,012

    2 PACKINGMATERIAL 15 MATERIALCOST 25 315 79 360 90

    3 GOODSINPROCESS 5 RMCOST 50 1,300 650 1,486 743

    4 FINISHEDGOODS 7 SALESVALUE 30 2,340 702 2,675 802

    5 DEBITORS 30 SALESVALUE 30 10,030 3,009 11,462 3,439

    TOTAL 25,686 7,950 29,356 9,086

    CURRENTLIABILITIES

    1 CREDITORS 15 RMCOST 30 3,900 1,170 4,458 1,337

    2 SALARY&WAGES 30 EXPENSES 100 94 94 94 94

    3 FUEL

    OIL 7 FUEL

    OIL

    COST 30 40

    12

    46

    14

    4 OTHERUTILITIES 30 MONTHLYEXP. 100 100 100 115 115

    5

    ADMINISTRATIVE

    OVERHEADS 30 MONTHLYEXP. 100 223 223 255 255

    6 SELLINGOVERHEADS 30 MONTHLYEXP. 100 29 29 29 29

    TOTAL 4,386 1,628 4,995 1,843

    NE TWORKINGCAPITAL 21,300 6,322 24,361 7,243

    YEAR1 YEAR2

    WORKINGCAPITALREQUIREMENT

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    26/28

    FeasibilityStudyofBiodieselPlant

    Page21of23

    ChetanasR.K.InstituteofManagementandResearch

    SR. PARTICULARS

    NO. Amount Margin Amount Margin Amount Margin Amount Margin Amount Margin

    CURRENTASSETS

    1 RAWMATERIALS 15,045 4,513 16,716 5,015 16,716 5,015 16,716 5,015 16,716 5,015

    2 PACKINGMATERIAL 405 101 450 113 450 113 450 113 450 113

    3 GOODSINPROCESS 1,672 836 1,857 929 1,857 929 1,857 929 1,857 929

    4 FINISHEDGOODS 3,009 903 3,343 1,003 3,343 1,003 3,343 1,003 3,343 1,003

    5 DEBITORS 12,895 3,869 14,328 4,298 14,328 4,298 14,328 4,298 14,328 4,298

    TOTAL 33,025 10,222 36,695 11,357 36,695 11,357 36,695 11,357 36,695 11,357

    CURRENTLIABILITIES

    1 CREDITORS 5,015 1,504 5,572 1,672 5,572 1,672 5,572 1,672 5,572 1,672

    2 SALARY&WAGES 94 94 94 94 94 94 94 94 94 94

    3 FUELOIL 52 15 57 17 57 17 57 17 57 17

    4 OTHERUTILITIES 129 129 143 143 143 143 143 143 143 143

    5

    ADMINISTRATIVE

    OVERHEADS 223 223 318 318 318 318 318 318 318 318

    6 SELLINGOVERHEADS 29 29 33 33 33 33 33 33 33 33

    TOTAL 5,541 1,994 6,218 2,277 6,218 2,277 6,218 2,277 6,218 2,277

    NETWORKINGCAPI 27,485 8,227 30,477 9,080 30,477 9,080 30,477 9,080 30,477 9,080

    WORKINGCAPITALREQUIREMENT

    YEAR7YEAR3 YEAR4 YEAR5 YEAR6

    SR.NOPARTICULARS 1 2 3 4 5 6 7

    1

    TOTALWORKINGCAPITAL

    REQUIREMENT 21,300 24,361 27,485 30,477 30,477 30,477 30,477

    2 PROMOTER'SMARGIN 6,322 7,243 8,227 9,080 9,080 9,080 9,080

    3 PERMISSIBLEBANKLIMITS 14,978 17,118 19,257 21,397 21,397 21,397 21,397

    FINANCINGOFWORKINGCAPITAL

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    27/28

    FeasibilityStudyofBiodieselPlant

    Page22of23

    ChetanasR.K.InstituteofManagementandResearch

    CONCLUSION0 1 2 3 4 5 6 7

    DISCOUNTINGFACTOR 13.00%

    CASHFLOWS 15,750 7,352 8,566 9,748 8,472 8,762 9,052

    CUMULATIVECASHINFLOW 15,750 23,101 31,667 41,415 49,887 58,648 67,700

    CASHOUTFLOW (43,972)

    DISCOUNTINGFACTOR 13% 13% 13% 13% 13% 13% 13%

    DCIF 13,938 5,758 5,936 5,978 4,598 4,208 3,848

    DCF (43,972) 13,938 5,758 5,936 5,978 4,598 4,208 3,848

    TOTALDCIF 44,264

    NPV 292

    IRR 0.21%PAYBACKPERIOD 4 YEARS

    4 MONTHS

    ROI 29.30% 10.20% 12.96% 15.65% 12.75% 13.41% 14.07%

    DSCR 7.92 1.65 1.93 2.24 2.08 2.25 2.47

    DEBTTOEQUITYRATIO 3.86 1.59 1.26 0.99 0.78 0.60 0.46 0.38

    CONCLUSIONSHEET

    Fromtheabovetablewecandrawfollowingconclusion:

    The NPV of the project considering only the revenue of first seven year and adiscountingfactorof13%is292,whichispositive.Asinthiscasewehavenotconsider

    theterminalvaluefortheprojectsothevalueofNPVwhich ispositive isgoodforthe

    projectandweshouldgofortheproject.

    TheIRRfortheprojectat13%discountingfactoris.21%. Thepaybackperiodfortheprojectis4yearsand4months ROIandDSCRarehighforthefirstyearascomparedwiththeremaining;thisisduethe

    reasonthatwearedoingtherepaymentofthetermloanform2nd

    yearonward.

    Atthebeginningoftheprojectthedebttoequityratiois3.86whichisreducingastheretainedearningsfortheproject is increasingastheplantstartoperating.Wearenot

    doing any extra capital expenditure in the seven year that is the reasoningwhy the

    retainedearningsareincreasing.

  • 8/7/2019 FINAL PROJECT SARWESH_KASAT ROLL NO_18 2003

    28/28

    FeasibilityStudyofBiodieselPlant

    Page23of23

    BIBLIOGRAPHYThestudyisbasedonsecondarydatacollectedfromRBIwebsite,variousscholarlyarticlesand

    researchpapers.ItalsoinvolvesdiscussionwithDr.SanjayBhoyar,BiodieseldepartmentPDKV,Akola

    andDr.SuhasZambhereaconsultantforBiodieselplant,Mumbai.

    ARTICLES&RESEARCHPAPER:

    http://www.iwmi.cgiar.org/EWMA/files/papers/rajagopal_biofuels_final_Mar02.pdfThisdocumentbriefsyouabouttheproductionstrategiesandchallengesinvolvedinthe

    sameinIndia.

    http://www.crowniron.com/userImages/Biodiesel.pdfThisdocumentgivestheinformationabouttheplantlayoutandengineeringaspectsof

    thebiodieselplant.

    http://www.istc.illinois.edu/tech/smallscalebiodiesel.pdfThisreportbriefsaboutthebiodieselplantandmaterialrequirementforthesame.

    http://www.unapcaem.org/Activities%20Files/A0801/0307.pdfThisdocumentgivesthe informationaboutesterificationplant in Indiaandalsoabout

    theproductionfacilitiesinIndia.

    http://www.canolacouncil.org/uploads/convention_2008/Global%20Biodiesel%20Market%20Trends%20%20Outlook%20and%20Opportunities%20%20THURMOND.pdf

    This document gives the information about the global market survey, raw material

    trendsandmarketforecastofthebiodieselinthefuture.

    BOOKS:

    FinancialManagement:SeventhEditionbyPrasannaChandra PrinciplesofCorporateFinance:EightEditionbyRichardBrealey&StewartMyers