final project sarwesh_kasat roll no_18 2003
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