Académique Documents
Professionnel Documents
Culture Documents
sulfur oxides and sulfates (major components of acid rain) from biodiesel are essentially eliminated compared to diesel. The use of biodiesel results in a substantial reduction of unburned hydrocarbons. Emissions of nitrogen oxides are either slightly reduced or slightly increased depending on the duty cycle of the engine and testing methods used. Biodiesel reduces net CO2 emissions by more than 70 percent compared to petroleum diesel. This is due to biodiesels closed carbon cycle. The CO2 released into the atmosphere when biodiesel is burned is recycled by growing plants, which are later processed into fuel. Is biodiesel safer than petroleum diesel? Scientific research confirms that biodiesel exhaust has a less harmful impact on human health than petroleum diesel fuel. In general, the standard storage and handling procedures used for petroleum diesel can be used for biodiesel. Biodiesel can be operated in any diesel engine with little or no modification to the engine or the fuel system. Biodiesel has a solvent effect that may release deposits accumulated on tank walls and pipes from previous diesel fuel storage. The release of deposits may clog filters initially and precautions should be taken. Ensure only fuel meeting the biodiesel specification is used.
ECONOMIC FACTORS
Depending upon the price of feed vegetable oil presently, Biodiesel is 1.5 2 times costlier than petro-diesel; cost of vegetable oil accounts for about 75% cost of production of biodiesel. Due to the higher cost biodiesel and biodiesel-diesel blends have not penetrated the market. To have a greater impact on the Indian Farm/ Rural sector biodiesel may have to compete with petro-diesel. Availability of non-edible vegetable oils, in large amounts, at reasonably lower price and improvements in conversion technology would reduce the cost of biodiesel.
Basic transesterification is carried out at atmospheric pressure and temperature around 60-70C. Some technologies use higher temperatures and elevated pressure, typically in super critical range of methanol. For high FFA feedstocks acid catalysed esterification followed by base catalysed transesterification is used or FFA can be removed first and the purified oil is transesterified.
Majority of commercial processes use base catalysed reaction because it is most economic for several reasons: Low reaction temperature upto 100C and pressure up to 10 bar. High conversion (~98%) and minimal side reactions and reaction time. Direct conversion to methyl esters with no intermediates. Exotic material of construction are not necessary.
Appropriate Technology
The selection of appropriate technology for production of biodiesel requires careful selection of processing steps, catalyst and downstream process integration. The quality of feed vegetable oil particularly FFA content plays and important role in identifying the suitable technology. The important factors to be considered include: Must be able to process variety of vegetable oils without or minimum modifications. Must be able to process high free fatty containing oils/ feedstocks. Most of the non-edible oils available in India contains high FFA (2-12%) For India non-edible oils obtained from plants which can be grown on waste/ semi arid lands are more suitable. Species can be selected based on the regional climatic conditions Must be able to process raw both expelled and refined oil. Process should be environment friendly almost zero effluents. Able to produce marketable by products glycerine, fatty acids, soap if any. Must be able to produce fuel grade esters; Biodiesel produced should meet the standard specifications. The process should be adaptable over a large range of production capacities.
Process I
5
This process is suitable for feed stocks having FFA content >1% to about 20%. The oil is pretreated before transesterification at moderate temperature (60-80C) in presence of a base catalyst. FFA are also converted to biodiesel resulting in higher yield of biodiesel. Pretreated oil is transesterified with methanol at Crude Biodiesel and glycerine are 60-70C in presence of a base catalyst. separated and purified by distillation.
Main Features of IIP Process I Flexibility for processing variety of vegetable oils separately or mixed without any modification. Tolerance of higher levels of free fatty acids Conversion of free fatty acids present in feed oils to biodiesel or alternatively free fatty acids can be recovered as byproduct or soap. Biodiesel produced meets the standard specification (ASTM, European or proposed BIS). Glycerine produced is ~ 99% pure. Process can be adapted to wide range of production capacities.
Vegetable oil
Oil Pretreatment
Methanol + catalyst
Transesterification
Crude Biodiesel
Refining
Biodiesel Glycerine
Process II
This process is suitable for feedstocks having FFA<1%. Transesterification is carried out at ambient conditions in presence of a base catalyst. After separation of glycerine biodiesel is purified by distillation. Oil containing higher FFA can also be processed, if a pretreatment step is included. From technical point of view t his process is especially suitable for small scale operations. Any of these processes can be selected to produce biodiesel depending upon the characteristics of feed oil stock. Biodiesel produced meets standard specifications (ASTM / European / BIS proposed) (Table-1). In this process transesterification is carried out at ambient conditions in liquid phase with NaOH/ KOH as catalyst in presence of a solvent. The purpose of solvent is to make homogeneous single liquid phase, eliminating liquid-liquid mass transfer limitations. Vigorous mixing as in case of Process I is not required. After settling, the glycerin lower layer and biodiesel upper layer are separated. Biodiesel is purified by vacuum distillation. Unreacted material obtained as bottoms in distillation is recycled to transesterification reactor. FFA goes as sodium/ potassium salt in glycerin layer and is recovered as byproduct by neutralizing with an mineral acid (HCl, H3PO4, H2SO4) Experimental Studies 1. Solubility of oil and MeOH in solvent Requirement of solvent at various oil to MeOH ratio to make single phase 8 by all three processes
2. [A]
After separation of glycerin layer, biodiesel recovered by distillation, bottoms recycled in next batch. Vegetable Oil Batch size Solvent MeOH Results Average of 7 consecutive runs Conversion of oil Yield of biodiesel (based on oil fed) [B] : : 99+ wt% 97 wt% : : : : Soya refined, Acid value ~ 1.0 mg KOH/g ~ 450 g (Fresh vegetable + recycle) Methyl ester of soya oil (10% of oil) Oil ratio : 4:1 (mole/mole)
Jatropha curcas oil (Acid value 11.6 mg KOH/g) Average of two runs Conversion of oil Yield of biodiesel (based on oil ) : : 92 % 84 wt%
By product Fatty acids Note: This process allows simultaneous production of biodiesel and FFA separation
Oil Feed
Glycerine separation
Glycerine
Biodiesel
10
GENERAL COMMENTS ON PROCESS II The studies carried out established the following: Transesterification, at ambient conditions, is feasible using the solvent (Ester of fatty acids) Reaction proceeds well even at temperatures as low as 5-8C. reaction and settling time 6-8 h. (depends upon temperature) No stirring is required; The reactant form a single phase, thus mass transfer limitations are eliminated. Initial mixing of MeOH, oil, solvent and alkali is however necessary. Experiments with various oils like soya refined oil, Jatropha curcas and Mahua oil having upto acid no. 19.0 have been carried out. Vegetable oil containing FFA (acid no. upto about 12) could be processed without any difficulty. At higher FFA the reactant mixture becomes viscous and this hindered the separation of glycerin. NaOH/KOH suitable as catalyst. Product separation and purification possible by distillation/ water washing. Distillation preferred as it increased the yield of biodiesel, by converting recycled distillation bottoms to biodiesel. If water washing is used additional step of biodiesel drying needed. Product biodiesel met the specifications. FFA, if present in oil is recovered as by product with glycerin. Process tested with fresh oil as well as with recycle of distillation bottoms along with fresh oil in batch mode. 7 cycles of recycle have been tested. Total
Scale up issues
11
Batch scale reactors may be large L/D tanks with external For larger plants continuous process may be desirable. (Feasibility
circulating pump for initial mixing of reactants. for continuous operation needs to be established). Static mixers / CSTR followed by settlers. Down stream separation steps can be designed using standard available methods/ software packages.
12
13
14
Process III
IIP heterogeneous Biodiesel Process Indian Institute of Petroleum has developed a novel heterogenous catalyst and process to produce biodiesel under a research programme partially funded by The Department of Biotechnology. The process in ecofriendly and produces biodiesel meeting the current International and National specifications. This process is suited to feedstocks containing wide range of FFA or 100% FFA. In this process esterification of FFA and transesterification of triglycerides is carried out in a single step over a proprietary catalyst at moderate temperature and pressure. The catalyst is recycled and glycerine is obtained as by product. Biodiesel and glycerine are purified by distillation. The process is suitable for producing both methyl or ethyl ester.
Table -1Comparison of Biodiesel produced by IIP Process with National & International Specifications
Characteristics Density, 15C, g/cc Kinematic Viscosity @ 40C cSt Flash Point, C, closed cup, min Sulfated Ash content Max., wt %, max Water content, mg/kg, max Sulphur max. mg/kg, max Cu strip corrosion, 3 hr/50C, max ASTMD6751-02 1.9-6.0 130 0.02 500 50 3 BIS, India 0.86-0.90 3.5-5.0 120 0.02 500 50 1 Jatropha Curcas Methyl Ester 0.8887 4.55 135 0.008 250 <1 1 Karanja Oil Methyl Ester 0.98944 5.07 174 0.002 200 4.5 1 Mahua Oil Methyl Ester 0.8808 5.13 150 0.002 275 4.3 1
Acid Number, mgKOH/g, max Carbon residue, wt% max Cetane number, min Methanol, % mass, max Total glycerol%, by mass, max
Process Description The plant can be operated continuously in Fixed-bed reactor(s) or in batch mode in stirred reactors.
Recycle Methanol
Methanol Recovery
Phase Separation
Biodiesel Purification
BIODIESEL
Glycerin Phase
Glycerin Refining
Glycerin
Catalyst The IIP process uses a unique heterogeneous catalyst which catalyses transesterification and esterification simultaneously and provides improved selectivity and unit flexibility and suppresses corrosion and by product formation. No pretreatment of vegetable oil is necessary to remove FFA. The catalysts also convert FFA into biodiesel. Catalyst I Catalyst - II
Feedstocks Vegetable oils having FFA content upto 5%. Methanol purity is normally at least 99.85 wt%, however oils with higher FFA can be readily processed and lower purity methanol can be processed. Use of other alcohols e.g. Ethyl alcohol, Butyl alcohol in place of methyl alcohol have been tested and established. The catalyst also works with aqueous ethyl alcohol (azeotrope of EtOH-water) Product & by product yields Conversion of triglycerides and FFA is greater than 99%. Yields ester of over 98% based on Triglycerides and FFA present in the oil are obtained; unconverted MeOH is recycled. The process is suited to feed stocks containing wide range of FFA. The process can produce both methyl and ethyl esters. The reaction is performed at higher temperature and pressure than in homogenous-catalysed processes; excess alcohol is recovered by flash vaporization, glycerin is separated in a settler and biodiesel is purified by distillation under vacuum. Main Features of the process Flexibility for processing variety of vegetable oils separately or mixed.
Tolerance of higher levels of free fatty acids. Requires no pretreatment or removal of FFA. Conversion of free fatty acids present in feed oils to biodiesel Tolerance of water in alcohol (aqueous ethanol can be used) No emulsion or soap formation Catalyst is recycled when operated in batch mode and is not deactivated either with water or FFA. Biodiesel produced meets the standard specification (ASTM, European or proposed BIS). Glycerin produced is ~ 99% pure Process can be adapted to wide range of production capacities. The process is ecofriendly with almost zero effluents. Technological/ Economic Benefits Use of heterogeneous catalyst has direct impact on the economics of biodiesel production. Several neutralization and washing steps needed for processes using homogeneous catalysts such as NaOH, KOH, MeONa etc. are eliminated. Cost of alkali and associated waste streams are eliminated Typical Results (Bench Scale, Catalyst I)
Feed oil
Jatropha Curcas Oil Acid value : 11.6 mgKOH/g Moisture : 600-800 ppm * oil was filtered before use; No pretreatment Alcohol Operating Conditions Methanol (99.7%) Moisture : 0.2 wt%
: 1:10 mol/mol : 0.6 wt% of feed oil (fine powder, catalyst I ) : 600ml stirred reactor (SS316) : Batch
Unreacted methanol recovered by evaporation Glycerin separated in a settler Biodiesel recovered and purified by vac. Distillation Catalyst, recovered MeOH and unreacted/partially reacted vegetable oil recycled. Yields
o o
Typical Results (Bench scale, catalyst II) Feed oil JC Oil Acid value : 13.0 mgKOH/g Moisture : 600-800 ppm Oil was filtered before use, no pretreatment Alcohol Methanol (99.7%) Moisture (0.2 wt%) Operating Conditions Oil to MeOH ratio Catalyst Reactor : 1:10 mol/mol : : 1 wt% of feed oil (fine powder) 600 ml stirred reactor (SS 316)
Yields
Mode of Operation :
Batch
Average biodiesel yield without recycle Continuous operation in Pilot Plant Reactor Catalyst Temperature Pressure Vegetable oil flow rate Catalyst MeOH flow rate Conversion (per pass) Typical results Temperature Pressure Oil flow rate (soya oil) Methanol/ oil ratio(mol) Conversion per pass : 175C : : : : : :
Fixed-bed, Externally heated; Down flow mode. Material : SS-316 Catalyst II; extrudates; particle size (mesh 8 + 12) : : : : : : 170 200 15 25 kg/cm2g 60 135 g/h 741 g mole ratio 10:1 75 88%
(based on oil) Aqueous Alcohol (Catalyst I) Use of other alcohols e.g. Ethyl alcohol, Butyl alcohol in place of methyl alcohol have been tested and established. The catalyst also works with aqueous ethyl alcohol (azeotrope of EtOH-water)
Typical Results Alcohol Oil Mode of Operation : : : Batch 70% based on oil EtOH (with 8 wt% water) JC oil
Typical Results Catalyst Alcohol Alcohol to oil ratio Mode of operation Yield of biodiesel : : : : : Catalyst II, extrudates MeOH
without recycle
Heterogenous catalyst Reactor fixed bed Flow : Down Flow Catalyst loading to reactor top.
o o o o
Vegetable oil & methanol premixed and preheated to 150-170C and fed Same catalyst load used for 7 months Typical results :
o o
Effect of operating parameters : Temperature C 175 190 190 175 175 Pressure kg/m2g 23 23 23 23 23 Flow rate methanol g/hr 43 43 43 29 29 Flow rate veg. Conversion wt Oil g/hr %/ of veg oil 80 74.7 80 87.3 80 87.8 80 75.32 80 79.75
Note : Actual conversion of vegetable oil Per pass is more than given in the table above. The figures of conversion in the least column are actual yields of biodiesel
obtained after distillation without recycle of unreacted tiglycerides. For evaluation purposes, over all conversion may be taken as 99% with yield of biodiesel as 98% based on vegetable oil, as obtained in batch runs (data given above). Batch Distillation Data Liquid product obtained from the reactor bottom was separated into two layers. The upper layer containing biodiesel and unreacted oil was distilled under vacuum (2-3 mm Hg abs. Pressure) in a one plate distillation setup. Top product (170-200C) was collected as biodiesel. Bottom temperature was 220C max. Bottom recycled back to reactor.
25 10 10 25 18 10 22 3 1.5 1 5
Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs.
1.5 3 6
420000.0 15820000.0 700000 1050000 17570000.0 700000 1757000 20027000.0 4900000 24927000.0
10 15 10 10
Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year 1683.7 Bio Oil cost Rs./ton 20000.0 Methanol tons per year 215.5 Methanol Cost Rs./ton 10000.0 Catalyst tons per year 8.42 Cat Cost Rs./ton 25000 By-products Credit Glycerine Glycerine produced, ton/yr 121.22 Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME
Rs./Yr
Rs./ ton
Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
36920236.7 2741387.9
22375.9 1661.4
CASE II
Annual Capacity TPA (330 Days a Year)= Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Cost Index Value 34704029.4 12130034.8 3032508.7 1213003.5 1213003.5 3032508.7 2183406.3 1213003.5 2668607.6 1650
10
Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs.
15 10 10
1819505.2 30446387.2 1213003.5 3044638.7 34704029.4 8491024.3 43195053.8 Rs./Yr Rs./ ton
Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year 1683.7 Bio Oil cost Rs./ton 20000.0 Methanol tons per year 215.5 Methanol Cost Rs./ton 10000.0 Catalyst tons per year 8.42 Cat Cost Rs./ton 25000 By-products Credit Glycerine Glycerine produced, ton/yr 121.22 Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint)
204362.5
123.9
Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
24161.2 30201.5
CASE III
Annual Capacity TPA (330 Days a Year)= Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs. Cost Index Value 52601472.3 18385694.6 4596423.7 1838569.5 1838569.5 4596423.7 3309425.0 1838569.5 4044852.8 3300
1103141.7 41551669.9 1838569.5 2757854.2 46148093.5 1838569.5 4614809.4 52601472.3 12869986 65471458.6
10 15 10 10
Manufacturing Expenses
Rs./Yr
Rs./ ton
Direct Raw Materials & Cat & Chemicals Bio Oil tons per year 3367.3 Bio Oil cost Rs./ton 20000.0 Methanol tons per year 431.0 Methanol Cost Rs./ton 10000.0 Catalyst tons per year 16.84 Cat Cost Rs./ton 25000 By-products Credit Glycerine Glycerine produced, ton/yr 242.45 Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
306000.0 11934000.0 510000.0 765000.0 13209000.0 510000.0 1320900.0 15039900.0 3570000 18609900.0 Rs./ ton
10 15 10 10
Glycerin produced, ton/yr 48.49 Glycerin Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
CASE - II
Annual Capacity TPA (330 Days a Year)= Effective Date to which estimate applies Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs. Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year Bio Oil cost Rs./ton Methanol tons per year Methanol Cost Rs./ton Catalyst tons per year Cat Cost Rs./ton By-products Credit Glycerine Glycerine produced, ton/yr Glycerine Cost Rs./ton Cost Index Value 26062072.8 8837596.8 2209399.2 883759.7 883759.7 2209399.2 1590767.4 883759.7 2651279.0 1650 Jun-04
530255.8 20679976.4 883759.7 1325639.5 22889375.6 883759.7 2288937.6 26062072.8 6186317.7 32248390.5 Rs./ ton
10 15 10 10
Rs./Yr
-6546122.4
-3967.3
Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
CASE III
Annual Capacity TPA (330 Days a Year)= Effective Date to which estimate applies Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs. Cost Index Value 39502715.5 13395291.8 3348823.0 1339529.2 1339529.2 3348823.0 2411152.5 1339529.2 4018587.5 3300 Jun-04
803717.5 31344982.8 1339529.2 2009293.8 34693805.8 1339529.2 3469380.6 39502715.5 9376704.3 48879419.8
10 15 10 10
Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year Bio Oil cost Rs./ton Methanol tons per year Methanol Cost Rs./ton Catalyst tons per year Cat Cost Rs./ton By-products Credit Glycerine
Rs./Yr
Rs./ ton
Glycerine produced, ton/yr 242.45 Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
25 10 10 25 18 10 26 3 1.5 1 5 1.5 3 6
357000.0 13685000.0 595000 892500 15172500.0 595000 1517250 17284750.0 4165000 21449750.0 Rs./ ton
10 15 10 10
13469387.8
20408.2
Methanol Cost Rs./ton 10000.0 Catalyst tons per year 0.040 Cat Cost Rs./ton 500000 By-products Credit Glycerine Glycerine produced, ton/yr 48.49 Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
862040.8 20204.1
1306.1 30.6
CASE II
Annual Capacity TPA (330 Days a Year)= Effective Date to which estimate applies Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs. Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year Bio Oil cost Rs./ton Methanol tons per year Methanol Cost Rs./ton Catalyst tons per year Cat Cost Rs./ton By-products Credit Glycerine Glycerine produced, ton/yr Rs./Yr Cost Index Value 29952088.3 10310529.5 2577632.4 1031053.0 1031053.0 2577632.4 1855895.3 1031053.0 2680737.7 1650 Jun-04
618631.8 23714217.9 1031053.0 1546579.4 26291850.3 1031053.0 2629185.0 29952088.3 7217370.7 37169459.0 Rs./ ton
10 15 10 10
Glycerine Cost Rs./ton 54000 Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
CASE III
Annual Capacity TPA (330 Days a Year)= Effective Date to which estimate applies Cost Index Type: CE Fixed Capital, CFC Direct Plant Cost Purchased Equipment, (E) Installation % E Instrumentation % E Electricals % E Piping % E Building % E Yard improvement % E Service Facilities %E Boiler/Hot water system Cooling tower system Tube well Generator Miscellaneous Piping 25% of above Land %E Total Direct Plant Cost (DPC)= Indirect Plant Cost Eng. & Supervision %E Costruction Exp. % E Total DPC+above two =(B) Contractor fees %E Contingency % B Total Erected Cost (CFC) Working Capital 15% CFC or 70% E (Higher) Total Capital Investment, CTC, Rs. Manufacturing Expenses Direct Raw Materials & Cat & Chemicals Bio Oil tons per year Bio Oil cost Rs./ton Methanol tons per year Methanol Cost Rs./ton Catalyst tons per year Cat Cost Rs./ton By-products Credit Glycerine Glycerine produced, ton/yr Glycerine Cost Rs./ton Rs./Yr Cost Index Value 44711251.5 15627840.4 3906960.1 1562784.0 1562784.0 3906960.1 2813011.3 1562784.0 3438124.9 3300 Jun-04
937670.4 35318919.4 1562784.0 2344176.1 39225879.5 1562784.0 3922587.9 44711251.5 10939488 55650739.8 Rs./ ton
10 15 10 10
-13092244.9
-3967.3
Operating Labour (3 shifts, 4 men per shift, 3000 p.m/men) Supervisory & Clerical, 25% labour Utilities Electricity Cooling water Maintenance & repair (3% of DPC/annum) Operating supplies (15% of maint. & repairs) Laboratory Charges (15% optg labour) Patents & Royalties (1% of total expenses) Total, ADME Indirect Overhead (payroll and plant packaging, storage, 60% of sum of optg lab, supervision & maint) (Assumed nil) Local Taxes (Nil) Insurance (0.5 % on DPC/ annum) Interest on Capital (70% fixed capital loaned) ^@7.5% per annum Total AIME Total Manufacturing expenses, AME Depreciation (10% of DPC), ABD General Expenses Administrative costs (15% sum of optg lab, supervision & maint) Total Expenses, AGE Manufacturing cost @Rs/kg Revenue from sales as @ Rs./kg Net Annual Profit, ANP Income Tax (Assumed zero) Net profit after tax, ANNP After tax rate of return, i=((ANNP+ABD)/CTC)*100 Payout period, years
TABLE 3A :
13
TABLE 3B :
TABLE 3C :