heat exchanger(final project) by hussain
TRANSCRIPT
2012Report on financial viability for installation of new heat exchanger in rfo (reduced fuel oil) at delayed coking unit of guwahati refinery
Presented By : Hussain Mustafa Azad
MBA 3rd Semester.
Jawarharlal Nehru School Of Management Studies.
Assam University
Indian oil Corporation LtdGuwahati Refinery Noonmati.
TABLE OF CONTENTS
SL. NO. PARTICULARS PAGE NO.
PREFACE 5
ACKNOWLEDGEMENT 6
STUDENT DECLARATION 7
EXECUTIVE SUMMARY 8
1.1IOCL
Brief introduction of IOCL,Guwahati Refinery 9
Aims & Objectives 12-13
Indian Oil Corporate History 14-15
Vision,Mission,Objectives & Obligation 16-19
Board Of Directors 20-21
Organistion Structure 22-23
Business Chart of IOCL 24
Divisions 25-30
Major Petroleum products 32-33
Performance Review 34-36
SWOT analysis 37-38
1.2Under IOCL, GUWAHATI REFINERY
Classification Of Capital Budget 39-45
Finance Department 46-49
A report by-Hussain Mustafa Azad,JNSMS Page 2
Function of Finance Department 50-57
Achievement of Finance Department 58-59
Development Report 2010-11 60-61
Implementation Of ERP-SAP 62-65
1.3Project Analysis
Project Finance under IOCL 66
Project Evaluation under IOCL 67
Capital Projects in IOCL 68
Clean Development Mechanism under IOCL 69
Name Of The Proposal & Desciption 70
Cost Estimate 72
Justification of the Proposal 72
Advantage 73
Technical Feasibility 73
Impact of Proposal on Manpower 74
Operating & Maintance Cost 74
Economies 75
Completion Schedule 77
Project Selection Criteria 79-82
Calculation 83-91
Conclusion 93
Bibliography 94
A report by-Hussain Mustafa Azad,JNSMS Page 3
PREFACE
In today’s era of globalization and competition, coping up with
technological advancement, which is undergoing evolution at a very fast
A report by-Hussain Mustafa Azad,JNSMS Page 4
rate, holds the key to the survival and growth of any organization. Installing
technology, well-equipped facilities or going for modification in the existing
ones are the means to attain better performance efficiency and hence
further the value addition.
Indian Oil, the largest commercial enterprise of India (by sales turnover)
is India’s sole representative in Fortunes prestigious listing of world’s 500
largest corporations, ranked 105th for the year 2009. To maintain strategic
edge in the market place, Indian Oil has given importance to capital
budgeting because capital investment decisions often represent the most
important decisions taken by an organization, and they are extremely
important, they sometimes also pose difficulties.
A company in practice should take all care in selecting a method or
methods of investment evaluation. The criterion selected should be a true
measure of the investment’s profitability (in terms of cash flows), and it
should lead to the net increase in the company’s wealth (that is, its benefits
should exceed its cost adjusted for time value and risk). It should also be
seen that the evaluation criteria do not discriminate between the investment
proposals. They should be capable of ranking projects correctly in terms of
profitability. The NPV method is theoretically the most desirable criterion as
it is a true measure of profitability; it generally ranks projects correctly and is
consistent with the wealth maximization criterion.
ACKNOWLEDGEMENT
A report by-Hussain Mustafa Azad,JNSMS Page 5
This training part of MBA programme taught me a lot to understand the
key of success in the organization. One of them is teamwork. Teamwork is
ability to work together towards a common vision. It is a fuel that allows
common people to attain results. Therefore, I would like to thank all
management team of Indian Oil Corporation Limited who help me to
achieve this result.
I would hereby like to extend my gratitude to the following people
without whose cooperation and help at every stage, successful completion of
the project would not have been possible.
It is my privilege to express my deep gratitude to Mr. G.K.Arora (CFM
at IOCL) who gave me such a great opportunity & infrastructure to do this
project and also for his kind cooperation & help throughout the project.
I would like to express my profound gratitude & a sincere thanks to Mr.
Ritesh Agarwal (ACO, Main Account), Mr. Abhishekh Maurya (ACO)
and Mr. Sushil Shil for their valuable time & educative guidance. Their
constant support, innovative ideas & practical approach helped me to make
the project more objective.
I would like to use this opportunity to thank my institution guide Mrs.
Lurai Rongmai(Assistant Professor,JNSMS) for her constant guide and
support.
Last but not the least, I would like to thank all others who directly or
indirectly helped me in this regard.
A report by-Hussain Mustafa Azad,JNSMS Page 6
STUDENT DECLARATION
I hereby declare that the project report entitled, “Report on Financial viability for installation of New Heat Exchanger in RFO (Reduced Fuel Oil) at Delayed Coking Unit of Guwahati Refinery” as per requirement of the MASTER OF BUSINESS ADMINISTRATION AT ASSAM UNIVERSITY is my original work prepared on individual effort based on the data provided by the Finance Department and Technical Service Department of Guwahati Refinery.
Place HUSSAIN MUSTAFA
AZAD
Date: MBA
3rd Semester
Jawarharlal Nehru School Of
Management Studies.
A report by-Hussain Mustafa Azad,JNSMS Page 7
EXECUTIVE SUMMARY
Project Title: To provide a brief overview of the organization and working of
Guwahati Refinery and determine the financial viability for installation of the New
Heat Exchanger In RFO (Reduced Fuel Oil) for Heat Recovery at Delayed Coking
of Guwahati Refinery.
Organization: Guwahati Refinery, Indian Oil Corporation Limited.
Organizational Guide: Mr Ritesh Agarwala (ACO, MAIN ACCOUNT)
Institution Guide: Mrs. Lurai Rongmai(Assistant Professor,JNSMS)
Duration of the project: 17th May to 30th July, 2012.
Objective of the study: To study the functioning of the different sections of the Finance Department of Guwahati Refinery and to determine the financial viability for installation of Heat Exchanger in RFO of Guwahati Refinery as an initiative towards CDM (Clean Development Mechanism) Projects.
Research Methodology: The Research carried out is a Descriptive study including mostly the secondary data. The data are analyzed using the various Capital Budgeting techniques. The data has been collected from the Finance and the Projects Department of Guwahati Refinery.
A report by-Hussain Mustafa Azad,JNSMS Page 9
INTRODUCTION
Brief introduction: GUWAHATI REFINERY:
The Guwahati Refinery in North East India -- the first Public Sector refinery of the country -- was commissioned in 1962 with a capacity of 0.75 MMTPA which was subsequently increased to 1.0 MMTPA through debottlenecking projects. The refinery processes only indigenous crude oil from the Assam oil fields. With its main secondary unit, a coking unit, it produces middle distillates from heavy ends and supplies petroleum products to North-Eastern India, and surplus products onward to Siliguri in West Bengal in 2003. Hydrotreater Unit for improving the quality of diesel has been commissioned in 2002. In 2003, the refinery installed an Indmax Unit, a novel technology developed by Indianoil's R&D Centre for upgrading heavy ends into LPG, Motor Spirit and Diesel oil.
Beginning of Petroleum Refining in India
• In 1881, Assam Railway & Trading co. began laying of tracks in Assam They used elephants in place of cranes.
• One day, one of the elephants wandered away, to come back with its feet smeared by slimy oil. Backtracking led to the discovery of oil in Borbhil, near present day Digboi
• A Canadian driller, Willey Leove shouted at native boys, “Dig boy dig”. Oil was struck and the name ‘Digboi’ stuck.
• Digboi became the birth place of India’s oil industry.
A report by-Hussain Mustafa Azad,JNSMS Page 10
• In 1890s, crude oil distillated at Margherita, 16 km away from Digboi, in cast iron pans, called ‘Stills’.
• Digboi Refinery of Assam Oil Company (AOC) was commissioned at its present location in 1901 with 500 Barrels per day capacity.
• AOC nationalized and its Refining and Marketing functions merged with IOC in October, 1981.
• Digboi refinery is the oldest running refinery in the world.
In 1890s Crude Oil used to be distilled in DIGBOI in Cast Iron pans – called ‘Stills’. Bottom portion of one such still of 9 feet diameter is still kept at Digboi Refinery.
Indian Oil Corporation Limited:
Date of Incorporation: 1st September 1964.
Type of Company:
Government Company under Section 617 of the Companies Act, 1956.
Administrative Minister:
Ministry of Petroleum & Natural Gas, Government of India.
Share Capital:
i)Authorized: Rs.6000.00croresii) Subscribed, issued & paid-up: Rs.2427.95 crores.
A report by-Hussain Mustafa Azad,JNSMS Page 11
Share Holding Pattern as on 31 st March 2011:
Listing with Stock Exchange:
The equity shares of the Company are presently listed with the following stock exchanges:- i) Bombay Stock Exchange (BSE) , Mumbai. ii) The National Stock Exchange of India Ltd. (NSE).
A report by-Hussain Mustafa Azad,JNSMS Page 12
AIMS AND OBJECTIVES
Any project work exposes the research scholar to the ground realities prevailing in the particular industry and thereby enables to carry out a meaningful realistic analysis.
The objectives of the project are as follows:-
• To provide a glimpse of Indian Oil Corporation Limited and of Guwahati
Refinery.
• To understand and describe the functioning of each sections of the Finance
Department of Guwahati Refinery.
• To determine the financial viability for installation of Heat Exchanger in
RFO (reduced fuel oil) rundown circuit of Guwahati Refinery leading to
reduce the energy consumption.
LIMITATIONS
The limitations of this study are as follows:-
The scope of the study is limited to the vicinity of Guwahati Refinery.
Time taken to complete the project work is very limited.
The primary data collected are assumed to be correct.
RESEARCH METHODOLOGY
The data collection is carried out mainly through personal interviews as well
as through the literature review from the relevant policy manuals as well as from
the various daily reports made by the Finance Department.
A report by-Hussain Mustafa Azad,JNSMS Page 13
SOURCES OF DATA:
For collecting necessary data two sources have been used. They are
primary data & secondary data.
a) PRIMARY DATA:
Face to face discussion with the Finance Manager, Training Department
personnel, Technical Department, Environment control, Finance Department
Personnel and the employees of Guwahati Refinery (a unit of IOCL).
b) SECONDARY DATA :
1. Data provided from the finance dept. regarding Cost of Investment, Cost of
Capital and other related information.
2. Journals and magazines published by I.O.C. Ltd.
3. Library: records and manuals.
4. Annual Report 2010-2011
5. Also through Company websites i.e.
www.iocl.com
6. Data collected from the Technical Service Department.
DATA ANALYSIS: The Research carried out is a Descriptive study including
mostly the secondary data. The data are analyzed using the various Capital
Budgeting techniques.
A report by-Hussain Mustafa Azad,JNSMS Page 14
Indian Oil Corporation-“The Energy of India”
Indian Oil Corporation Ltd. (Indian Oil) was formed in 1964 through the merger of Indian Oil Company Ltd. (Est. 1959) and Indian Refineries Ltd. (Est. 1958).
It is currently India's largest company by sales. Indian Oil is also the highest ranked Indian company in the prestigious Fortune 'Global 500' listing, at 105th position. It is also the 20th largest petroleum company in the world. Indian Oil and its subsidiaries account for 46.9% petroleum products market share in the industry, 40.4% national refining capacity and 67% downstream sector pipelines capacity.
The Indian Oil Group of companies owns and operates 10 of India’s 20 refineries with a combined refining capacity of 60.2 million tones per annum. These include one of the subsidiary refinery i.e. Chennai Petroleum Corporation Ltd. (CPCL). The Company’s cross-country crude oil and product pipelines network spanning over 9,300 km meets the vital energy needs of the country.
The Indian Oil Corporation Ltd. operates pipelines and refines imported as well as indigenous crude oil and markets petroleum products.
To maintain its competitive edge and leadership status, Indian Oil has invested Rs. 43,250 crore (US $10. 65 billion) during the XI Plan period (2007-12) in integration and diversification projects, besides refining and pipeline capacity augmentation, product quality upgradation and expansion of marketing infrastructure.
Indian Oil operates the largest and the widest network of petrol & diesel stations in the country, numbering around 16,455. It reaches Indane cooking gas to the doorsteps to over 46.4 million households in 2,709 markets through a network of 4,996 Indane distributors
Indian Oil's ISO-9002 certified Aviation Service commands a 63% market share in aviation fuel business, meeting the fuel needs of domestic and international flag carriers, private airlines and the Indian Defense Services. Indian Oil also enjoys a
A report by-Hussain Mustafa Azad,JNSMS Page 15
dominant share of the bulk consumer business, railways, and state transport undertakings, industrial, agricultural and marine sectors.
Indian Oil's world class R&D Centre is perhaps Asia's finest. Besides pioneering work in lubricants formulation, refinery processes, pipeline transportation and alternative fuels such as bio-diesel, the Centre is also the nodal agency of the Indian hydrocarbon sector for ushering in Hydrogen fuel in the country. Indian Oil joined the league of global technology providers in 2006-07 with its in-house developed IndMax technology selected for the 4 MMTPA Fluidized Catalytic Cracking (FCC) unit at the Corporation’s upcoming 15 MMTPA refinery-cum-petrochemicals complex at Paradip in Orissa, as well as for the FCC unit coming up at BRPL.
A report by-Hussain Mustafa Azad,JNSMS Page 16
Functions & duties
Indian Oil Corporation Ltd. has been established to carry out the objectives specified in the Memorandum & Articles of Association of the Company. The main activities of Indian Oil are refining, transporting and marketing of petroleum products.
A report by-Hussain Mustafa Azad,JNSMS Page 17
Vision
A major diversified, transnational, integrated energy company, with national leadership and a strong environment conscience, playing a national role in oil security & public distribution
Mission:
To achieve international standards of excellence in all aspects of energy and
diversified business with focus on customer delight through value of
products and services, and cost reduction.
To maximise creation of wealth, value and satisfaction for the stakeholders.
To attain leadership in developing, adopting and assimilating state-of- the-
art technology for competitive advantage.
To provide technology and services through sustained Research and
Development.
To foster a culture of participation and innovation for employee growth and
contribution.
To cultivate high standards of business ethics and Total Quality
Management for a strong corporate identity and brand equity.
To help enrich the quality of life of the community and preserve ecological
balance and heritage through a strong environment conscience.
Objectives:
To serve the national interests in oil and related sectors in accordance and
consistent with Government policies.
To ensure maintenance of continuous and smooth supplies of petroleum
products by way of crude oil refining, transportation and marketing activities
A report by-Hussain Mustafa Azad,JNSMS Page 18
and to provide appropriate assistance to consumers to conserve and use
petroleum products efficiently.
To enhance the country’s self-sufficiency in crude oil refining and build
expertise in laying of crude oil and petroleum product pipelines.
To further enhance marketing infrastructure and reseller network for
providing assured service to customers throughout the country.
To create a strong research & development base in refinery processes,
product formulations, pipeline transportation and alternative fuels with a
view to minimising/eliminating imports and to have next generation
products.
To optimise utilisation of refining capacity and maximise distillate yield and
gross refining margin.
To maximise utilisation of the existing facilities for improving efficiency
and increasing productivity.
To minimise fuel consumption and hydrocarbon loss in refineries and stock
loss in marketing operations to effect energy conservation.
To earn a reasonable rate of return on investment.
To avail of all viable opportunities, both national and global, arising out of
the Government of India’s policy of liberalisation and reforms.
To achieve higher growth through mergers, acquisitions, integration and
diversification by harnessing new business opportunities in oil exploration &
production, petrochemicals, natural gas and downstream opportunities
overseas.
To inculcate strong ‘core values’ among the employees and continuously
update skill sets for full exploitation of the new business opportunities.
A report by-Hussain Mustafa Azad,JNSMS Page 19
To develop operational synergies with subsidiaries and joint ventures and
continuously engage across the hydrocarbon value chain for the benefit of
society at large.
Obligations:
To provide prompt, courteous and efficient service and quality products at competitive prices:
1. Towards suppliers
To ensure prompt dealings with integrity, impartiality and courtesy and help promote ancillary industries.
2. Towards employees
To develop their capabilities and facilitate their advancement through
appropriate training and career planning.
To have fair dealings with recognised representatives of employees in
pursuance of healthy industrial relations practices and sound personnel
policies.
3. Towards community
To develop techno-economically viable and environment-friendly products.
To maintain the highest standards in respect of safety, environment
protection and occupational health at all production units.
4. Towards Defence Services
To maintain adequate supplies to Defence and other para-military services during normal as well as emergency situations.
A report by-Hussain Mustafa Azad,JNSMS Page 20
BOARD OF DIRECTORS
Leadership in Excellence
1. Shri R.S. Butola 2. Shri P.K.Goyal 3. Shri Michael Bastian
Chairman w.e.f.28.02.2011 Director (Finance) Independent Director
W.e.f.02.05.2011
4. Shri G. C. Daga 5. Shri P. K. Sinha 6. Shri Nirmal Kumar Poddar
Director (Marketing) Government Director Independent Director
7. Shri B. N. Bankapur 8. Shri Sudhir Bhargava 9. Dr. Sudhakar Rao
Director (Refineries) Government Director Independent Director w.e.f. 30.05.11 10. Shri K. K. Jha 11. Prof. (Dr.) Indira J. Parikh 12. Shri B. M. Bansal
Director (Pipelines) Independent Director Chairman & Director (P&BD)
A report by-Hussain Mustafa Azad,JNSMS Page 21
13. Dr. R. K. Malhotra 14. Shri Anees Noorani 15. Shri V. C. Agrawal Director Independent Director (Human Resources) (Research & Development) upto 31.07.2010
w.e.f. 05.08.2010 15. Shri Sudhir Bhalla 16. Dr. (Smt.) Indu R. Shahani 17. Shri S. V. Narasimhan
Director (Human Resources) Independent Director Chairman & Director (Finance)
w.e.f. 27.10.2010 18. Shri A. M. K. Sinha 19. Prof. Gautam Barua Director(Plng. & Business Independent DirectorDevelopment) w.e.f. 16.03.2011 Note: shows the core team
A report by-Hussain Mustafa Azad,JNSMS Page 22
Decision Making Process:
The decisions making process of IOCL follows the following Channel:
Overall management of the Company is vested with the Board of Directors of the Company. The Board of Directors is the highest decision making body within the Company.
As per the provisions of the Companies Act, 1956 certain matters require the approval of the shareholders of the Company in General Meeting. The Board of Directors is accountable to the shareholders of the Company, which is the ultimate authority of a Company. Indian Oil being a Public Sector Enterprise (PSE) ,the Board of Directors of the Company is also accountable to Government of_India.
The day-to-day management of the Company is entrusted on the Chairman and the
A report by-Hussain Mustafa Azad,JNSMS Page 23
BOARD OF DIRECTORS
CHAIRMAN
FUNCTIONAL DIRECTORS
EXECUTIVES
Functional Directors and other Officers of the Company. The Board of Directors has delegated powers to the Chairman, Functional Directors, who have in turn delegated powers to the Executives of the Company through Delegation of Powers. The Chairman, Functional Directors and other officers exercise their decision-making powers as per this delegation of powers.
The Chairman, Functional Directors and other Executives are accountable to Board of Directors for proper discharge of their duties & responsibilities.
The powers, which are not delegated are exercised by the Board of Directors subject to the restrictions and provisions of the Companies Act, 1956.
A report by-Hussain Mustafa Azad,JNSMS Page 24
ORGANISATION SET-UP:
Refineries(including AOD’s Digboi Refinery)
Pipelines
Marketing (including AOD’s Marketing)
R&D
BOARD OF DIRECTORS
Divisional Set-up
Finance
Human Resource
Planning & Business Development
Corporate Set-up
Business Chart of IOCL
IOCL has its presence in all spheres of downstream operations.
A report by-Hussain Mustafa Azad,JNSMS Page 25
Major Division
1. Refineries Division
IndianOil group of companies owns and operates 10 out of India’s 20 refineries with a combined refining capacity of 60.2 million tonnes per annum.
IndianOil refineries process all major indigenous crude oil plus over 36 types of imported crude oil, from which it produces more than 60 types of petroleum products, ranging from light distillates, such as LPG, naphtha and motor spirit, to heavy ends, such as furnace oil and low sulphur heavy stock. The flexibility of
A report by-Hussain Mustafa Azad,JNSMS Page 26
Refineries
Digboi (AOD)GuwahatiBarauniGujaratHaldiaMathuraPanipatBongaigaonCPCLNariman
Refineries HQ, New Delhi
Projects
Materials M & I
Finance
S & EP
Technical HR
processing capability allows IndianOil to vary both its crude oil inputs and petroleum product outputs to achieve the company’s desired production mix. To meet the growing domestic demand for middle distillate products, such as HSD and superior kerosene oil, IndianOil has invested in secondary processing facilities to produce these higher value added products.
IndianOil refineries are fully equipped to meet the current environmental norms in relation to product specifications in the country and are being constantly modernized and upgraded to be able to meet all future environment regulatory requirements.
2. Pipelines:
Indian Oil Corporation owns and operates the largest network of crude oil and
product pipelines in India. The total network of pipelines is more than 10,000 km
with a capacity of 71.61 million metric tonnes per annum as on March 2009.
IndianOil’s pipelines include 4366 kilometers of crude oil pipelines and 5964
kilometers of product pipelines.
The company’s pipelines are well positioned to supply petroleum products
from its refineries and India’s ports to high demand states in northwestern India.
Indian Oil Corporation owns and operates the largest network of crude oil and
product pipelines in India. The total network of pipelines is more than 10,000 km
with a capacity of 71.61 million metric tonnes per annum as on March 2009.
IndianOil’s pipelines include 4366 kilometers of crude oil pipelines and 5964
kilometers of product pipelines. The company’s pipelines are well positioned to
supply petroleum products from its refineries and India’s ports to high demand
states in northwestern India.
A report by-Hussain Mustafa Azad,JNSMS Page 27
FUNCTIONING OF PIPELINE
Pipelines Refinery PipelinesDivision
A report by-Hussain Mustafa Azad,JNSMS Page 28
Sea Shore(Exploration)
Refinery Division
Marketing Division
Finished products to clients
3. Marketing Division
Indian Oil and its subsidiaries account for 47% petroleum products market
share. The company distributes its products directly to bulk customers and to retail
customers via a network of retail outlets and dealers/distributors.
The company’s overall distribution network encompasses over 35,000 sales
points incorporating its own franchise as well as independent outlets, consumer
pumps, distributors etc. the substantial majority of which are governed by
dealership agreements. Products are transported to the distribution points by
pipeline, ship tanker, rail tankers and road tanker trucks.
4. Research and Development
A report by-Hussain Mustafa Azad,JNSMS Page 29
Marketing HO, Mumbai
Regional ServicesNorth/East/West/South
State Offices
AOD International Marketing &
Overseas Subsidiaries
R&D Centre, Faridabad
Fuels &
Emission
Petrochem
& BiotechLube
Technology
Refining
Technology
Process DevelopmentProduct DevelopmentTransportation
StudiesProjects
Others
Established in 1972 for the development of lube as well as refining process
technologies, the IndianOil R&D Centre at Faridabad has completed over 35 years
of glorious service to the nation. It is one of its kind in Asia and has grown into a
major technological development center of international repute in the down stream
areas of lubricants, pipelines and refining processes.
Developing more than 2500 formulations over the years, it has successfully
perfected the state-of-the-art lube formulation technology meeting latest national
A report by-Hussain Mustafa Azad,JNSMS Page 30
and international specifications with approvals from major original equipment
manufacturers. IndianOil markets around 800 grades of lubricants under the brand
name "SERVO" based on its own R&D technology and is one among the six
worldwide technology holders of marine oil technology. It has extensive laboratory
and pilot plant facilities to successfully pursue projects in lube, refining and
pipeline areas making it a unique technology centre.
Its rich reservoir of highly qualified/ specialized scientific and technical
manpower has elevated this centre to global status. Having an effective IPR
portfolio of 195 patents including 48 US patents, the vibrant and innovative
research at the Centre has led to many technological innovations, some of which
have received prestigious national and international awards. INDMAX, i-Max,
OiliVorous-S, INDETreat/INDESweet are few of them. Being the nodal agency of
the hydrocarbon sector for implementation of the Hydrogen energy programmes in
the country, the Centre has taken up a pilot project for developing infrastructure for
fuelling neat hydrogen as well as H2-CNG blended fuel and is currently in the
process of setting up a Hydrogen-CNG dispensing station at COCO retail outlet in
Delhi. The Centre has also taken the lead in the development and
commercialisation of biodiesel.
Indian Oil Refineries: Installed Capacities
S.NO. NAME OF THE COMPANY
LOCATION OF REFINERY
CAPACITY
A report by-Hussain Mustafa Azad,JNSMS Page 31
(MMTPA)
1. IOCL GUWAHATI 1.00
2. IOCL BARAUNI 6.00
3. IOCL KOYALI 13.70
4. IOCL HALDIA 6.00
5. IOCL MATHURA 8.00
6. IOCL DIGBOI 0.65
7. IOCL PANIPAT 12.00
8. IOCL BRPL 2.35
9. IOCL *CPCL 09.50
10 IOCL *NARIMAN 1.0
TOTAL 6O.2
NOTE:
1. MMTPA – Million Metric Tonne Per Annum.
2. * Subsidiary of IOCL.
3. Indian Oil group of companies owns and operates 10 out of India’s 20
refineries with a combined refining capacity of 60.2(49.70-own capacity and
10.50-capacity of the subsidiary refineries) million metric tonnes per annum.
4. Another refinery is being set up on the East Coast at Paradip (Orissa) with a
capacity of 15.00 million metric tonnes per annum.
Major Products of a Refinery:
A report by-Hussain Mustafa Azad,JNSMS Page 32
Lightest
Heaviest
Liquified Petroleum Gas (LPG)NaphthaMotor Spirit (MS)/ Petrol/ GasolineAviation Turbine Fuel (ATF)Superior Kerosene Oil (SKO)High Speed Diesel (HSD)Light Diesel Oil (LDO)Furnace oil (FO)Heavy Petroleum Stock (HPS)Lube oilsRaw Petroleum Coke (RPC)Petroleum WaxBitumen/ Asphalt
PERFORMANCE REVIEW
CHANGE IN AUTHORISED SHARE CAPITAL
During the year, the Authorised Share Capital of the Corporation was increased
from 2,500 crore to 6,000 crore with the approval of members by a Postal Ballot
Process to enable the Corporation to raise finance through the issuance of shares in
the future.
DIVIDEND
The Board of Directors of your Corporation is pleased to recommend a dividend of
9.50 per equity share of 10/- each on the Paid-up Share Capital as against
13/- per share in the previous year due to lower profits. So far, your Corporation
has paid a cumulative dividend of 18,575 crore, excluding a dividend of 2,307
crore payable for the current year, subject to the approval by shareholders.
A report by-Hussain Mustafa Azad,JNSMS Page 35
PUBLIC DEPOSIT SCHEME
The Public Deposit Scheme, which was open only for employees and ex-
employees of the Corporation, was closed with effect from 31 August 2009. The
total outstanding deposits were ` 55,000 as on 31.03.2011.
A report by-Hussain Mustafa Azad,JNSMS Page 36
CONTRIBUTION TO EXCHEQUER
Your Corporation has been making enormous contributions to the Exchequer in the
form of duties and taxes. During the year, 77,622 crore was paid to the Exchequer
as against 57,680 crore in the previous year. In the current year, 39,658 crore was
paid to the Central Exchequer and 37,964 crore to the States Exchequer.
A report by-Hussain Mustafa Azad,JNSMS Page 37
SWOT ANALYSIS:
STRENGTH:
Dominant Foothold in Indian Market
Prominent Producer and Supplier of LPG.
Robust Network.
IOCL has 10 Refineries under its Group having a combined.Throughput of
60 MMTPA which is the highest in India.
Vast Network of Petrol Pumps spread across all parts of India and IOC
occupies more than 60% of Market Share in Petroleum Products in India.
IOCL has downstream pipeline network of 10064 Km spread across India
which is 71.4% of Total Downstream Pipeline Network in India. Large
Network of Pipeline gives IOCL a competitive edge.
IOCL is the highest rank company in list of Global Fortune 500 companies.
Currently its stand at 116th position.
IOC has integrated ERP package i.e SAP spread all across India.
WEAKNESS:
Non Autonomy.
Most of IOCL Refineries are Inland Refineries which increases the cost of
Production.
Some of the Refineries Technology is old. They can only process Low
Sulphur Crude and efficiency is also low.
Low throughput of Individual Refineries increases the Fixed Cost of
Production and company is unable to take advantages of Economy of
Scale.
A report by-Hussain Mustafa Azad,JNSMS Page 38
Since IOCL is a Public Sector Undertaking there is high Government
Regulation.
OPPORTUNITY:
Diversification into Renewable Energy.
Positive Outlook for Natural Gas Business.
Strengthening Petrochemical Operation.
Increasing Demand for Petroleum Products.
Developing its own technology with emphasis on R & D units.
Company can integrate its core Business of Petroleum Products with
Exploration Activities.
Diversification oppurtunities are there in Gas Sector & Alternate Energy
Sectors such as Bio-Fuels and also in Power Sector.
THREATS:
Highly Competitive Market
Environmental Regulations.
Volatile Oil and Gas Prices.
Rising Capital Costs in the Refining Sector
Prices regulated by Govt. for Four Major Products. i.e HSD, MS, SKO &
LPG
Increasing International Crude Prices and Depleting Crude Oil Reserves.
Increasing Trend in Consumption of Gas & Nuclear Energy
Emergence of Private Player like Reliance/ESSAR with latest refining
technology having High Crude Throughput Installed Capacity and
locational advantages.
A report by-Hussain Mustafa Azad,JNSMS Page 39
CLASSIFICATION OF CAPITAL BUDGET
In IOCL, Guwahati Refinery capital budget is classified in 2 categories:
Plan schemes
Non- plan schemes viz. Additional Facilities (AF)
PLAN SCHEMES:
Plan schemes are those schemes which are required to be included in the annual
plan documents for submission to Government / Planning Commission for
approvals. These schemes ultimately form part of the government’s annual plan.
they are important from national point of view and involve substantial expenditure,
generally above 100 crores on items relating to capacity improvement of primary
or secondary units. While non-plan schemes generally cover capital investments on
additional facilities like buildings, off site, utilities, furniture, vehicles, etc.
They are generally developed in line with action plan drawn on Long Range Plan
(5 years) / Perspective plan (10-15 years) of the corporation. No expenditure on
plan schemes is incurred unless the scheme is included in the approved annual plan
document with a budget allocation for the year and also the scheme is approved by
competent authority as per the delegation of powers. The annual plan is required to
be submitted to the Government by mid September every year.
It is essential that the revised outlay for the current year and the outlay required for
the next year are assessed realistically in order to ensure that the total actual
expenditure would be close to the proposed outlay.
A report by-Hussain Mustafa Azad,JNSMS Page 40
NON- PLAN SCHEMES (AF):
The AF schemes encompasses wide spectrum of activities covering safety,
statutory requirements, technology up gradation, welfare, replacements/addition of
assets, operational necessities, etc. Individually AF schemes may be lower cost,
collectively they may account for significant portion of the total capital
expenditure. Therefore the handling of AF schemes with regard to their selection,
accurate cost estimates and timely completion assumes a great significance. The
schemes need to be judiciously implemented after detailed study of various
alternatives available.
PROCEDURE FOR APPROVAL OF AF (ADDITONAL FACILITES)
SCHEMES
All AF proposals shall be initiated and prepared by units in the ZBB decision-
making package. The AF proposals are required to be forwarded to Secretary,
Investment Review Committee, and HO for approval only after obtaining
concurrence of the local finance and endorsed by the Unit Head.
The proposals forwarded to HO for approval shall cover full details and
justifications. HO would examine the proposal and obtain the approval of the
competent authority. On approval, necessary provision will be made in the AF
budget.
PREPARATION OF AF PROPOSALS
A report by-Hussain Mustafa Azad,JNSMS Page 41
The units as per the prescribed format shall submit the AF proposals. While this is
the minimum requirement for submission of an AF proposal, additional/
supplementary date/ information needs to be added as required for a better
appreciation and evaluation of the proposal.
AF proposal shall contain the following information:
Name, objective and purpose
Background/ origin of the proposal
Generation/ evaluation of alternatives
Description of activities
Benefits / saving from the proposal
Project cost estimates
Completion schedule
Economics
NAME, OBJECTIVE AND PURPOSE
The name of the proposal should be brief but reflect the contents. The objective
and purpose of the proposal shall be stated clearly and unambiguously and it
should be ensured that the same are specific and not general nature.
BACKGROUND / ORIGIN OF THE PROPOSAL
Following points are of importance.
The circumstances leading to the preparation of the proposals should be
explained in detail. In case the proposal is prepared in pursuance of the
recommendations of a committee, working group, statutory bodies, ministry
etc., the mere mention of this does not constitute the background for
A report by-Hussain Mustafa Azad,JNSMS Page 42
propelling the case. The case must be presented in perspective, explaining
briefly the rationale behind particular recommendations. Full documentary
evidence must be presented in support wherever applicable.
In many cases, AF proposal are initiated to improve an existing operation by
removing constraints, updating technology, replacement/ addition of
equipments, process modifications, extension of an existing facility to new
areas etc. in all these cases, it is of prime importance that the proposal
includes a brief description of existing facilities/ operations . The
constraints/ limitations experienced with the existing facilities must be
discussed and efforts made in the past to overcome these problems etc.
should be sufficiently elaborated. Brief description of operation of facilities
in past vis-à-vis the need for proposed modification would help to appreciate
the problem.
GENERATION / EVALUATION OF ALTERNATIVES
Once the objective of the proposal is firmed and the evaluation of the existing
facilities have been completed the next logical step is the generation of alternatives
or options available for achieving the desired objectives.
The following 2 points are of importance in this regard:
All possible alternatives should be explored and listed. This may involve
different level of efforts and cost or different ways of performing the same
functions, activity or operation.
A report by-Hussain Mustafa Azad,JNSMS Page 43
Evaluation of alternatives must also be carried out in systematic manner.
While there cannot be a uniform approach for evaluation of alternatives,
some of factors to be considered are: cost-benefit analysis, repercussion on
other units/ operation, time schedule, availability of resources, down time
requirements in case of plant modifications, long – term implications,
conforming to corporate policies, legal and other statutory requirements, etc.
in any case, the proposal should clearly indicate the criteria and
considerations that led to the selection of the recommended alternative.
DESCRIPTION OF ACTIVITIES
Once the evaluation of alternatives and selection of the optimum scheme is
completed the proposal should be developed with sufficient detailing.
Some of the major considerations/ requirements at this stage are listed below:
BENEFITS /SAVING FROM THE PROPOSALS
The importance ability of the proposed scheme must be fully explored with
reference to area requirements vis-à-vis availability, extent of enabling jobs
required, execution feasibility (impact on running units, safety precautions
needed, etc.), shut down requirements, utility requirements/ availability,
hook up jobs, etc. these must also be documented as part of the proposal.
Efforts must be made to identify and examine the utility of redundant/-
unutilized materials available in the plant. This would help in cutting down
cost and time besides ensuring the use of idle equipment.
A report by-Hussain Mustafa Azad,JNSMS Page 44
The proposal should include only those activities/ facilities need for meeting
the objective. Each element/ activity included in the proposal must be
backed by adequate justification for its inclusion. It is always better not to
include an entirely unrelated activity/ facility in a proposal but rather make a
separate proposal with justification, etc. for the same.
In case the proposal envisages the introduction of new technology/ process/
equipments, it is desirable to gather reliable information on the performance
of similar process/ equipment elsewhere within the country or outside,
instead of relying entirely on the vendor’s claims.
An assessment of the additional manpower requirements for operating the
proposed facility should be made and included as a part of the proposal.
The methodology or execution of the project should be finalized at the
proposal stages itself. In case it is felt necessary to engage a consultant,
adequate justification for the same, job scope for consultant etc. must be
clearly mentioned in the proposal.
PROJECT COST ESTIMATES
Need for realistic cost estimates
The importance of making an accurate cost estimate4 cannot be over
stressed. It will have a direct bearing on the economic viability of the
scheme. While over-estimation may cause blockage of funds which
otherwise could be utilized profitability for some other purpose, under
estimation would necessitate repeated approvals for cost overruns and may
also affect the project completion schedules.
Basis
A report by-Hussain Mustafa Azad,JNSMS Page 45
It is essential that the basis adopted for cost estimation of all major
components be included. Generally, cost estimates for major equipments,
imported goods, proprietary items etc. shall be on the basis of current
budgetary quotations. Detailed work ups, copies of quotations etc, must be
enclosed with the proposal. The effort shall always be to base the cost
estimates on a sound basis.
Escalation
All cost estimates shall be as on the date of submission of the proposal and
the rate of escalation adopted for different cost estimates shall be indicated,
along with basis.
Foreign exchange requirements
The foreign exchange requirements are to be worked out separately and
shown. The need to import equipments /process etc. involving outgo of
Foreign exchange are to be critically reviewed, indigenous availability fully
explored and foreign exchange component of the proposal kept to the bare
minimum.
A report by-Hussain Mustafa Azad,JNSMS Page 46
FINANCE DEPERTMENT OF GUWAHATI REFINERY
FINANCIAL MISSIONS
1. To provide high quality financial staff support for decision-making and
control to all levels of management—corporate, divisional, unit and location
to enable the achievement of overall corporate objectives and goals.
2. To play a lead role in scanning the domestic and international financial
environment, the formulation and implementation of all financial policies
and plans for different time spans consistent with and conducive to the
business plans for expansion, diversification, productivity etc.
3. To interact pro-actively with the relevant Government agencies on pricing
and investment and with financial institutions, depositors and creditors, with
sensitivity and promptness, for mobilization and provision of funds for
uninterrupted operations and project execution at optimal costs.
4. To maintain, review and update of all relevant accounting records, systems
and procedures for discharging the fiduciary responsibilities and enabling
compliance with statutory obligations.
5. To inculcate financial awareness, cost benefit attitudes and system
orientation in the entire organization.
A report by-Hussain Mustafa Azad,JNSMS Page 47
6. To develop the human resources, systems and techniques of finance for
continuing innovation and contribution towards IOC corporate excellence.
FINANCIAL OBJECTIVES
1. To ensure adequate return on capital employed and maintain a reasonable
annual dividend on its equity capital.
2. To ensure maximum economy in expenditure.
3. To generate sufficient internal resources for financing partly/wholly
expenditure on new capital projects.
4. To develop long term corporate plans to provide adequate growth of the
activities of the Corporation.
5. To continue to make an effort in bringing reduction in the cost of production
of petroleum products by means of systematic cost control measures.
6. The endeavour to complete all planned projects within stipulated time and
within stipulated cost estimates.
FINANCIAL GOALS
1. To inculcate cost consciousness in user departments.
2. Development of Standard Refining costs at each unit level.
3. Proper implementation of budgetary control and submission of MIS in time.
4. To keep the level of inventories below the level fixed by the Board and
outstanding debts, loans & advances and claims at bare minimum.
5. Ensure payment on due date to various agencies.
A report by-Hussain Mustafa Azad,JNSMS Page 48
6. Monitor capital expenditure to ensure completion within stipulated time and
cost.
7. Optimize utilization of working capital.
8. Efficient management of Funds.
THE FUNCTIONS OF THE FINANCE DEPARTMENT INCLUDES:
Management of financial resources for meeting the Corporations
programmes of operations and capital expenditure including investment of
surplus fund, if any.
Ensuring uniform financial and accounting policies and procedures, to the
extent possible, in the Division.
Establish and maintain a system of financial scrutiny and internal checks and
render advice on financial matters including examination of feasibility
studies and detailed project reports.
Establishment and maintain an appropriate system of Budgetary Control and
Management Information System for different levels of the Management.
Carry out periodical/special studies with a view to control costs, reduce
expenditure, economy in administrative expenditure, and improve efficiency
to maximize profitability of the Corporation.
Maintain the financial accounts, cost accounts and other relevant books and
records in accordance with the various statutory and other requirements.
A report by-Hussain Mustafa Azad,JNSMS Page 49
FLOW OF FINANCE DEPARTMENT
(REFINERIES AND PIPELINES DIVISION)
DIRECTOR (R&P)
ED (FINANCE) HO
G.M. (FINANCE)
DGM (FINANCE)
A report by-Hussain Mustafa Azad,JNSMS Page 50
CFMs
SFMs
FMs
DFMs
SACOs
ACOs
THE FUNCTIONING OF DIFFERENT SECTIONS OF THE FINANCE DEPARTMENT AT GUWAHATI REFINERY:
1. MAIN ACCOUNTS:
The main accounts section is entrusted with the responsibility of the following:
1. Preparation of Balance sheet
2. Preparation of Tax Audit
3. Co-ordinator for all Audits i.e. Statutory, Government, CAG, Internal
Audit, etc.
4. Physical Asset verification.
5. Insurance of Assets and stocks.
6. Head Office Account Reconciliation.
7. Capitalization of Employee Assets.
A report by-Hussain Mustafa Azad,JNSMS Page 51
Cash budget is prepared in this section and the same is to be produced before HO.
All other section of finance department provides the information to the Main
Accounts for preparing list “B”. List “B” details include 20 items approximately.
Some of them are mentioned below.
Employment and Housing accommodation statistics.
Payment of sales tax, Excise duty, Entry tax and other tax and duties.
Loss on disposal/write-off of –
(a) Assets
(b) Stores and spares showing original cost, book value and
reason for disposal of each item under various categories.
Asset management is also controlled by this section. For assets management, they
prepare the master of assets, which includes name, cost centre and other details for
capitalization of assets. Further, receiving debit, credit notes and reconciliation of
the is also a part of this section.
2. PURCHASE ACCOUNT:
Generally this section deals with the payment of purchase items only. After
purchase, the material is delivered to the stores department. The Stores Department
makes Goods Receipt Note (GRN) and sends it to the purchase section. Here the
GRN is checked with the purchase order (PO) and payment is made through e-
banking.
The purchases section is responsible for:
1. Scrutiny of purchase proposals.
2. Deposit and advance payments to suppliers.
3. Passing of bill for supplies received.
A report by-Hussain Mustafa Azad,JNSMS Page 52
4. Pricing of goods receipts notes.
5. Accounting of cash purchases made by the materials department.
6. Arrangement for insurance of goods in transit.
7. Maintenance of books of accounts.
8. Sales tax matters/ VAT etc.
9. Payment for imported goods in the respective currency.
3. WORKS/PROJECTS:
The work section mainly deals with capitalization of CWIP (Capital Work In
Progress) and payment of running contracts. Its considers only plants
maintenance, roads, painting, welding, water etc. First and final payments are
made on the basis of work completion.
The works/project section is responsible for:
1. Payment of Bill.
2. Receipt/Release of EMD/SD.
3. Deductions/Deposits of various Statutory Deductions/Deposits like
TDS,WCT etc.
4. Creation of Assets Master.
5. Capitalization of Assets.
6. Accounting of post capitalization assets.
7. Issue of TDS certificate.
4. PAYROLL:
This section mainly deals with the payment to employees for their work. Rules for
pay and allowance are prescribed by head office from time to time. The eligibility
for special type of allowance such as special allowances, shift allowance etc. is
A report by-Hussain Mustafa Azad,JNSMS Page 53
determined by personnel department and intimations are sent to the finance
department giving the details of employees those who are eligible for such
allowance. Then the Pay Roll section functions accordingly.
Function dealing with this section can be broadly classified as:
1. Scrutiny & concurrence of proposals from personnel department.
2. Payment of salaries and allowances.
3. Advances payment to employees.
4. Deductions from pay bills.
5. Other welfare schemes including gratuity.
6. Personal claims and other payments.
7. Statutory and statistical requirements.
8. Deduction of Tax at Sources and filing ETDS.
This section also maintains the data of transfer and new recruitment of employees
and adds it to master information. If a person is transferred to another unit, the LPC
(last pay certificate) is required to be added into master information.
5. STORES AND CENVAT:
MODVAT stands for Modified Value Added Tax, which is now known as
CENVAT i.e. Central Value Added Tax. It is a scheme, which provides relief to
final manufacturers on the excise duty borne by the suppliers in respect of goods
manufactured by them. Under this scheme, a manufacturer can take credit of excise
duty paid on raw materials and components used by them. The normal excise duty
rate is 16%. However it depends upon the Tariff class under which the product is
classified.
The section dealing with accounting of stores have the following functions:
Passing and accounting of transportation bills.
A report by-Hussain Mustafa Azad,JNSMS Page 54
Accounting of receipts, issues, return and transfer of materials.
Accounting of imported materials for capital works and operations/
maintenance.
Stock verification.
Accounting for sale of surplus/scrap materials.
6. TA/LTC/MEDICAL:
This section maintains in-transfer and out-transfers accounting for claim settlement
and also handles the bill payment of official tour of employees. HO. The Claim of
Leave Travel Concession (LTC), Leave Fair Assistance(LFA) and the claim of the
foreign tours is controlled by this section. This section also deals with the payment
of medical related issues.
The main finctions of this section is:
1. Scrutiny and Payment of bills related to PRMS, Leave Fair Assistance
(LFA), Leave Travel Concession(LTC).
2. Bill payment of official tours of employees.
3. Scrutiny of orders and bill payment to Panel Doctors and Panel Hospital.
7. PRODUCTION ACCOUNTING:
This section maintains production accounts, including crude accounting, custom
duty payments, product bill accounts, bitumen drum accounts and stock valuation
accounts. Production Accounts Section keeps records of input in terms of crude oil
and output in terms of the company’s final products.
The basic functions of the production accounts are:
A report by-Hussain Mustafa Azad,JNSMS Page 55
1. Accounting of Crude oil quantity and value for the receipts, consumption
and stock.
2. Accounting of inter-divisional/ inter-unit transfer of products for ex-refinery
value and excise duty.
3. Accounting of consumptions of own fuel/products.
4. Valuation of closing stocks i.e. Raw Material, ISD, Finished Goods
5. Preparation of Cost Sheet and Cost Audit Performa
6. Monitoring of Revenue Budget, Preparation of Revenue Budget.
7. Monthly Profitability.
8. Monitoring of STR MOU performance.
8. CASH / BANK:
This section mainly deals with making payments. No fixed limit is established by
the organization for making payments. The organization has special current
accounts with State Bank of India. These accounts are the sources of payments.
The balance at the end of the day, becomes nil by transferring the amount to the
head office. The employees of the organization are paid through cash up to
Rs.20000 and by cheque for over and above Rs. 20000. Salary to the employees is
paid through cheques.
Cash section shall be responsible for:
1. Receipts of cheques and bank drafts
2. Payment of cheques and bank drafts.
3. Handling of bank deposits/ withdrawls, custody of cash and transfer of
funds.
4. Preparation of BRS (Bank Reconciliation Statement)
A report by-Hussain Mustafa Azad,JNSMS Page 56
5. Safe custody of valuables and documents.
6. Preparation of bank reconciliation statement.
7. Maintenance of subsidiary cash credit account and special current account.
9. PROVIDENT FUND & ADVANCES:
The scheme of the provident fund is the same as in case of any government
undertaking i.e. 12% of the dearness allowance is kept aside for this purpose and
the company contributes the same amount. All the employees irrespective of their
position in the organization are entitled to 9.5% interest on provident fund. This
rule is applied uniformly to all the units and branches of the refineries division of
Indian Oil Corporation limited.
10. OIL ACCOUNT
Here are some basic functions of the oil accounting:
1. Accounting of crude oil receipts
2. Accounting of customs duty on crude oil.
3. Accounting of finished product receipts
4. Dispatch of products.
5. Excise procedure and accounting
6. Material balance & Production statistics.
7. Monthly Excise Duty Payment thorugh e-payment.
8. Loss/Gain calculation of finished product due to rise/decrease in
temperature.
11. CONCURRENCE SECTION
A report by-Hussain Mustafa Azad,JNSMS Page 57
The Financial Concurrence is objected towards protection of financial interests of
the Company in the decision making while ensuring financial propriety as a part of
internal control system. The internal control is exercised through the vetting and
concurrence by Finance department so that decision-making is as per policy
guidelines, rules, regulations, provision of budgets, etc. and it is not detrimental to
the financial interest of the Company.
The financial concurrence facilitates achievement of transparency in the decision
making which is subject to the scrutiny of various Government agencies like audit,
vigilance etc.
12. MISCELLANEOUS SECTION
The expense which cannot be accounted and beard by any other section is done by
this section.
The function of the Miscellaneous Section includes the following:
1. Accounting of cash imp rest and advances for company expenses for specific
reasons such as gift items for functions, urgent purchase etc.
2. Passing of bills of miscellaneous nature such as expenses of Auditor.
3. Miscellaneous recoveries from outsiders
4. Inter-sectional coordination.
5. Payment of Electricity Duty.
6. Payment for expenditure of Canteen and Training.
A report by-Hussain Mustafa Azad,JNSMS Page 58
ACHIEVMENT OF FINANCE DEPARTMENT ATGUWAHATI REFINERY
INDIAN OIL CORPORATION LTD MIS.SECTION
SERVICE ACTUAL IN 2009-10
TARGET 2010-11
CURRENT STATUS
TRANSPORT BILLS WITHIN WEEK WITHIN 3 DAYS ACHIEVED AND SUSTAINED
SUPPLIER’S BILLS TWO TO THREE DAYS
WITHIN 2 DAYS DO
CISF’S PAYMENT WITHIN WEEK 2 DAYS DO
A report by-Hussain Mustafa Azad,JNSMS Page 59
ADVANCE PAYMENT WITHIN THE DAY
WITHIN THE DAY
DO
C.D.PAYMENT WITHIN 3 DAYS
WITHIN THE 2 DAYS
DO
PAYMENT POWER BILLS etc
WITHIN WEEK
WITHIN 3 DAYS
DO
HOSPITAL, SCHOOL BILLS etc
2 TO 3 DAYS WITHIN 2 DAYS
DO
CANTEEN,LABOUR, SUPPLY BILLS
WITHIN 2/3DAYS
WITHIN 2 DAYS
DO
A report by-Hussain Mustafa Azad,JNSMS Page 60
INDIAN OIL CORPORATION LTDGUWAHATI REFINARY
TA/LTC/MEDICAL
SERVICE ACTUAL IN 2009-10
TARGET2010-11
CURRENT STATUS
PAYMENT OF MEDICAL BILL/MEDICLA P.A
4 DAYS WITHIN 2 DAYS
ACHIEVED AND SUSTAINED
PAYMENT OF TA, LTC ect
4 DAYS WITHIN 2 DAYS
DO
PAYMENT OF PARTY’S BILL/PANNEL PHARMA etc
6 days WITHIN 2 DAYS
DO
PMRS PAYMENT WITHIN WEEK
WITHIN 2 DAYS
DO
A report by-Hussain Mustafa Azad,JNSMS Page 61
DEVELOPMENT REPORT 2010-11
FINANCE DEPARTMENT
#1. Utilisation of SAP
Tool developed and implemented for drawing fixed asset schedule along-
with Balance sheet through SAP
Designed and implemented new simplified procedure for accounting of fund
transfer from units through SAP thereby reducing work and improving
control.
#2.Account Review by Auditors
No comments received from CAG on balance sheet audit for 2009-10 annual
accounts of Refineries Division.
#3.Crude Oil Sales Agreement (COSA)
Crude Oil Sales Agreement (COSA) with ONGC,effective 1st April 2010 for
supply of indigenous crude Oil initiated in May 2010 & approved by Board.
#4. Banking & Insurance
E-payment target of 90% achieved
After review of the risk involved in crude oil transportation, risk coverage
has been extended by replacing the ICC-C policy with institute bulk oil
policy
A report by-Hussain Mustafa Azad,JNSMS Page 62
Reduction in package insurance policy rates to the extent of 19.24%
involving savings of around Rs 10 crores
#5 Trust Accounts
Merger of IBP& BRPL Trust with IOCL SABF Trust approved by the
respective Trusts. The merger activities have been completed.
Merger of BRPL Gratuity Trust with IOCL employees Gratuity Trust
completed.
#6 Custom & Excise
Custom Refund of RS86.33 crores has been received during calendar year.
Major demand on exempted values of clearances for products like SKO-
PDS,LPG-Domestic, LSHS/NAPTHA for end use as captive consumption
and by fertilizer industry involving Rs 1100 crores dropped at customs,
central Excise & service Tax Appellate Tribunal, Kolkata.
A report by-Hussain Mustafa Azad,JNSMS Page 63
IMPLEMENTATION OF ERP-SAP IN GUWAHATI REFINERY.
ERP-SAP has been implemented in Guwahati Refinery in 2002. This was the
fourth refinery to IOCL to go live in SAP after PRP, MR, JR in the year 2002.
All modules viz FICO, PM, MM, HR, PS implemented and all transactions are
done in SAP.
FEATURES OF ERP-SAP
Covers the entire value chain/ supply chain, from customer requirement to
fulfillment.
Covers all business dimensions of the organization, process, people, structure
and technology.
Oriented towards business process and not around function.
Covers all management levels of the organization.
Fully integrated with all functionality of the organization.
Built-in best practices available-strong enabler in improving business
performance.
Addresses all the enterprise requirements.
Flexible to accommodate future changes.
GENERAL ADVANTAGES
Reduced working capital requirements.
Improved customer service and quality.
A report by-Hussain Mustafa Azad,JNSMS Page 64
Reduced obsolescence.
Reduced cost.
Having accountability through out the organization.
Improved productivity and effectiveness.
MISCONCEPTIONS ABOUT SAP
ERP facilitates the decision-making and does not decide.
ERP provides comprehensive information to optimize but does not optimize
dynamically.
It automates and integrates transactions but does not target the cycle time
SPECIFIC ADVANTAGES FOR FINANCE
Each Refinery / Pipelines unit, each regional office and state office of marketing
division is a separate company under SAP. Inter company transactions involving
transfer of product, money and assets are taken care of by the system. There is no
need to generate control account advices, Debit/ credit notes between the division,
units, and regions and between units, regions vs. HOs.
No joint reconciliation meetings between divisions, regions, units and HOs.
Authorized executives of each company will have access to the inter-company
accounts of other companies. Hence, they can always compare and locate
differences, if any.
The new concept of fund center helps monitor online the revenue budget of each
company in respect of revenuer expenses (a commitment item as per SAP
terminology) at the time of release of payments. There is a warning message when
75% of the budget is exhausted. There is an error message in respect of
A report by-Hussain Mustafa Azad,JNSMS Page 65
controllable revenuer expenses when the budget is completely exhausted, and the
payment is not processed until supplementary budget is given to the fund center.
Whether the expanse is for current operation or for Assents under construction is
distinguished by capturing a cost center or internal order/ WBS respectively.
Various groups of vendors and customers have separate respective control
Accounts (reconciliation accounts, in SAP terminology) in the general ledger. No
one is allowed to post any transaction in these control (reconciliation) accounts;
therefore, the balances of each sub-ledger representing a group of vendors or
customers are always be equal to the respective control (reconciliation) accounts.
Earlier since there was a time gap in communicating the frequent price changes to
supply locations, the invoices continue to be prepared at the old rates for some time
at some locations. This necessitates checking of all the invoices prepared at supply
locations with the rate masters maintained at the regional office. This job was
currently been done by the rate checking section of finance in the divisional
offices, which raised debit/credit loads on the customers. After SAP, there is no
need for rate checking because the price changes are made centrally for most of the
price elements. Hence, there is no need for subsequent rate checking of the
invoices.
After SAP, each of collection, withdrawal and current bank account has a separate
general ledger code. The user had to feed the bank statement in to the system and
the system is doing the bank reconciliation and is moving the matched transactions
to another account living the open unmatched items in the general ledger account
of that bank account. After SAP, with the help of cash management facility, it is
possible to view all the balances as per our books of all the bank accounts in the
desired manner. This will help in managing the overdraft facility in a more logical
manner.
A report by-Hussain Mustafa Azad,JNSMS Page 66
Since the system security is of utmost importance under SAP, user ID and
Password is strictly enforced. Under SAP a complete Audit trial is maintained in
the System. Therefore, the responsibility for any miss-happening is established as
per the user ID to perform the relevant transactions.
DEMERITS
ERP facilitates the decision making and does not decide.
ERP provides comprehensive information to optimize but does not optimize
dynamically.
It automates and integrates transactions but does not target the cycle time
A report by-Hussain Mustafa Azad,JNSMS Page 67
.
Project financing is a loan structure that relies primarily on the project's cash
flow for repayment, with the project's assets, rights, and interests held as secondary
security or collateral. Project finance is especially attractive to the private sector
A report by-Hussain Mustafa Azad,JNSMS Page 69
because they can fund major projects off balance sheet. Project financing involves
identifying the project, determining the feasibility of the project, identifying
sources of finance for the project, mitigating the risk and monitoring
implementation of the project. It is most commonly used in the mining,
transportation, telecommunication and public utility industries.
KEY PARAMETERS TO BE EVALUATED IN A PROJECT
The key parameters to be evaluated in a project are:
Risk Analysis
Demand Analysis
Project Cost Estimation
Revenue Analysis
Financial Analysis
Project Selection Criteria
Project Evaluation under IOCL
Project evaluation is a high level assessment of the project to see whether the
project is worthwhile to proceed and whether the project will fit in the strategic
planning of the whole organization. Project evaluation helps to decide which of the
several alternative projects has a better success rate, a higher turnover.
A report by-Hussain Mustafa Azad,JNSMS Page 70
Capital Projects in IOC are broadly divided
into:
· Core-sectors projects: The core divisions of IOCL are Refining,
Marketing, Pipelines and R&D, and the projects undertaken by these divisions
come under the Core-sector projects.
· Diversification projects: Projects undertaken by IOCL in fields other than
A report by-Hussain Mustafa Azad,JNSMS Page 71
its core divisions (e.g. Exploration &Production (E&P), Liquefied natural
gas (LNG), Petrochemicals and power etc.) come under diversification
Projects.
· Globalization projects: Core/ non- core sector projects which are
undertaken oversees come under globalization projects
· Merger / Acquisitions: The merger and acquisition of other organizations
by IOCL come under this head.
Clean Development Mechanism under IOCL
The Clean Development Mechanism (CDM) is one of the "flexibility"
mechanisms defined in the Kyoto Protocol (IPCC, 2007). It is defined in Article 12
of the Protocol, and is intended to meet two objectives: (1) to assist parties not
included in Annex I in achieving sustainable development and in contributing to
the ultimate objective of the United Nations Framework Convention on Climate
Change (UNFCCC), which is to prevent dangerous climate change; and (2) to
assist parties included in Annex I in achieving compliance with their quantified
emission limitation and reduction commitments (greenhouse gas (GHG) emission
caps). "Annex I" parties are those countries that are listed in Annex I of the treaty,
and are the industrialized countries.
The CDM allows industrialized countries to invest in emission reductions
wherever it is cheapest globally through renewable energy, energy efficiency, and
fuel switching. An industrialised country that wishes to get credits from a CDM
project must obtain the consent of the developing country hosting the project that
the project will contribute to sustainable development.
A report by-Hussain Mustafa Azad,JNSMS Page 72
Crediting mechanisms like the CDM could play three important roles in reducing the amount of (mitigating) future climate change:
Improve the cost-effectiveness of GHG mitigation policies in developed countries.
Help to reduce "leakage" (carbon leakage) of emissions from developed to developing countries.
Boost transfers of clean, less polluting technologies to developing countries.
NAME OF THE PROPOSAL:
Heat Recovery at Delayed Coking Unit by installing a new Heat Exchanger in RFO (Reduced Fuel Oil) rundown circuit.
1. BRIEF DESCRIPTION:
Delayed Coking Unit (DCU) of Guwahati Refinery was installed with
Rumanian Technology with a capacity of 0.33 MMTPA. Heat integration of the
unit was done by M/s Kinetic Technology of India (KTI) with installation of New
Charge Heater (03F101) and feed preheat exchanger trains. But, heat integration of
Reduced Fuel Oil (RFO) was not addressed during the said revamp. Opportunity
exists in RFO circuit to recover heat by integrating with generation of MPS in the
existing system. Further, Delayed Coking Unit of Guwahati Refinery has been
identified in Benchmarking Study conducted among all PSU refineries by M/s
A report by-Hussain Mustafa Azad,JNSMS Page 73
Shell Global Solutions at the request of MoP&NG. As per Benchmarking report
2008 , DCU is operating with higher Energy Index, which signifies that the unit
consumes more energy than theoretical/ benchmark energy figure of DCU of
similar capacity and has recommended to explore possibility of heat integration to
improve energy Index.
In light of above, this is a proposal to install a new exchanger in DCU to recover
additional heat from rundown stream. This recoverable heat energy, equivalent to
175 SRFT, is presently being rejected in Cooling Water System and thus being
wasted. The proposed exchanger is Reduced Fuel Oil (RFO) Vs Boiler Feed Water
(BFW) leading to increase in MP steam generation in Steam Generator section due
to increased BFW inlet temperature.
A report by-Hussain Mustafa Azad,JNSMS Page 74
2. COST ESTIMATE : Rs. 70.7 Lakhs- Price used are based on which year : 2008-09
- % of escalation amount : N/A
- % of custom duty : N/A
Budgetary cost estimate of exchanger contingency @ 10%. Datasheet of the proposed exchanger was sent to a Heat Exchanger vendor M/s Ozone Engineers, Kolkata. The party conducted the detailed thermal design of the heat exchanger and has submitted their budgetary offer for basic price of Rs. 9.58Lakhs for design, fabrication, testing ,commissioning and supply of the exchangers.
The total cost estimate including the additional expenses for piping, fittings, instruments and cost of execution works out to Rs.63.1Lakhs. Based on cost estimation of Engineering Services the total cost estimation of Heat Exchanger installation has worked out to be Rs 70.7 Lakhs .
3. JUSTIFICATION OF THE PROPOSAL
The envisaged energy saving potential of this process scheme is equivalent to 175 SRFT.. Considering SRF price of Rs. 18354/MT, similar to that of LSHS price of MoU 10-11, this translates in additional Gross Refinery Margin (GRM) of Rs.32.10 Lakhs/Annum.
With total investment cost of Rs. 70.7 lakhs, simple payback for the proposed AF project would be mere 2.85 years(without CDM) and 2.65 years ( with CDM). Reduction of 175 SRFT of fuel in boilers will lead to reduction of 567 MT of CO2 emission to the atmosphere translating to equivalent Carbon Emission Reduction
A report by-Hussain Mustafa Azad,JNSMS Page 75
(CER) of 567MT. This would provide an additional benefit of Rs. 2.55lakhs under CDM as it qualifies under technological barrier.
4. ADVANTAGES :
The increased heat recovery in the unit, due to installation of the new exchanger, would result in increased Medium Pressure generation from steam generator. This would reduce the energy consumption and hence the Energy Index of DCU.
The investment cost would be recovered in only 2.85 years and the installed heat exchanger would continue to yield recurring benefit.
ALTERNATIVE OPTION CONSIDERED, IF ANY: No.
CONSEQUENCE (ON PRODUCTION/ PROFIT/ EFFICIENCY ETC.,) IN CASE THE PROPOSAL IS NOT ACCEPTED:
i) LOSS OF PRODUCTION : No ii) LOSS OF PROFIT : Yesiii) LOSS OF EFFICIENCY : Yesiv) OTHERS (PLEASE SPECIFY) : Opportunity to maximize MPS
production ex DCU.
5. TECHNICAL FEASIBILITY :
a) EFFECT OF ENVIRONMENT, IF ANY : None b) TECHNICAL CONSTRAINTS, IF ANY : None
A report by-Hussain Mustafa Azad,JNSMS Page 76
6. IMPACT OF PROPOSAL OF MAN POWER :
a) WHETHER ADDITIONAL MANPOWER IS REQUIRED FOR RUNNING
THE FACILITY. IF YES, PLEASE FURNISH THE DETAILS IN THE FORM
OF AN ANNEXURE: No
b) IF ADDITIONAL MANPOWER IS REQUIRED, HOW THE SCHEME WILL
BE MANNED : No
c) WILL THE PROPOSAL RESULT IN SAVING MANPOWER FOR
DEVELOPMENT IN OTHER JOBS : No
7. OPERATIONING AND MAINTENANCE COST :
Power, Fuel & Utility cost : Nil
Salary & allowance : Nil
Repair & Maintenance cost : Rs. 0.9 Lakhs
(Considering 1.25% of Investment Cost)
Overheads & Insurance : Rs. 0.29 Lakhs
(Considering 0.4 % of Investment Cost)
Total Net Operating cost : Rs 1.19 Lakhs
8. REQUIREMENT OF ADDITIONAL WORKING CAPITAL, IF ANY : NIL(DETAILS TO BE ATTACHED)
A report by-Hussain Mustafa Azad,JNSMS Page 77
9. ECONOMICS:
a) PAY BACK PERIOD : 2.65 Years (With CDM)
2.3 Years (Without CDM)
b) INTERNAL RATE OF RETURN : 36.37% (With CDM)
33.72% (Without CDM)
c) ANY OTHER CRITERIA USED: ARR, NPV, PI, Discounted payback
period.
(Refer to below)
10.PHASING OF EXPENDITURE :
YEAR Rs.in Lakhs
2012 70.7 Lakh (100 % of total investment)
A report by-Hussain Mustafa Azad,JNSMS Page 78
11.CLASS OF PROPOSAL :
PRIORITY MARKS
STATUTORY REQUIREMENT [ X ] 20SAFETY ITEM [ X ] 20
ECONOMIC GROUNDS [ √ ] 18
OPERATIONAL NECESSITY [ √ ] 16 WELFARE / SOCIAL BENEFIT [ X ] 14
REPLACEMENT / ADD.OF ASSETS [ X ] 12
12. LEVEL OF DESIRABILITY : WEIGHTAGE
ESSENTIAL [ ] 5HIGHLY DESIRABLE [ ] 3
DESIRABLE [ ] 1.5
PRIORITY RANKING:
PRIORITY WEIGHTAGE TOTAL
MARKS MARKS
DEPT. UNIT HEAD [ 18 ] [ 3 ] [ 54 ]
UNIT ED / GM [ 18 ] [ 3 ] [ 54 ]
HEAD OFFICE [ ] [ ] [ ]
13.APPROVAL:In view of the foregoing condition, for additional heat recovery in DCU,it is
proposed to procure a new heat exchanger as per attached process datasheet,
information and install the same in the unit as per attached process scheme.
A report by-Hussain Mustafa Azad,JNSMS Page 79
14.COMPLETION SCHEDULE:
The project is estimated to be complete within 12 months from the date of
financial approval of the proposal. Chart for various activities envisaged for
completion and commissioning is attached below:
Benefit calculation for installation of RFO Exchanger at Delayed Coking Unit
A report by-Hussain Mustafa Azad,JNSMS Page 80
Calculation for CO2 Emission Reduction & CDM Benefit
Parameter Value Unit Remarks1) Saving in High pressure steam due to
installation of heat exchanger 2369687.7 Kg/Year
2) Steam to fuel ratio 12.6 : 1 Ratio As per AOR 2006-07
3) Fuel
=175
Metric Ton
4) Cost 18354 Per Metric Ton
5) Monetary Benefit for installation of RFO exchanger(Saving)
175 × 18354 =32.10
Lakhs/per year
Very Attractive
Parameters Value Units1) Fuel Saving from RFO
Exchanger175 MT/pa
2) Average Density of refinery fuel oil
0.96 MT/M3
3) Calculated C:H Ratio of RFO(carbon:hydrogen)
7.63:1
4) Carbon content of saved fuel oil
= 154.62
MT
5) CO2 Emission due to saved fuel oil (considering 12 MT of carbon generates 44 Mt of CO2)
= 567
MT
6) Rate of carbon credit 8 Euro7) Rs to Euro conversion 56.188) CDM Benefit 567 ×8 ×56.18 = 2.55 Lakhs
PROJECT SELECTION CRITERIA
Net Present Value:
A report by-Hussain Mustafa Azad,JNSMS Page 81
NPV can be defined as, “A sophisticated capital budgeting technique found by
subtracting a project’s initial investment from the present value of its cash inflows
discounted at a rate equal to the firm’s cost of capital.”.
NPV = PV of cash inflows – cash outlay
THE DECISION CRITERIA:
If NPV is greater than 1, accept the projectIf NPV is less than 1, reject the projectIf NPV is equal to 1, indifferent
Profitibility Index (PI)
Profitibility Index(PI)is the ratio of the present value of cash inflows,at the required rate
of return,to the initial cash outflow of the investment.
PI = PV of cash inflows
Initial cash outlay
THE DECISION CRITERIA:
When PI is used to make accept-reject decisions, the decision criteria are as
follows:
If the PI is greater than 1, accept the project.
If the PI is less than 1, reject the project.
If the PI is equal to 1, indifferent
INTERNAL RATE OF RETURN.
A report by-Hussain Mustafa Azad,JNSMS Page 82
The internal rate of return(IRR) is probably the most widely used sophisticated capital budgeting technique. The internal rate of return(IRR) is the discount rate that equates the NPV of an investment opportunity with Rs 0 (it is because the present value of cash inflows equals the initial investment). It is the compound annual rate of return that the firm will earn if it invests in the project and receives the above given cash inflows.
IRR = Lower Discount Rate + (Higher Discount Rate –
Lower Discount Rate)
The Decision Criteria
When IRR is used to make accept-reject decisions, the decision criteria are as follows:
If the IRR is less than the cost of capital, reject the project.
If the IRR is greater than the cost of capital, accept the project.
If the IRR is equal to the cost of capital, indifferent.
PAYBACK PERIOD
Payback periods are commonly used to evaluate proposed investments. The
Payback period is the amount of time required for the firm to recover its
initial investment in a project, as calculated from Cash Flows. In the case of
an annuity, the payback period can be found by dividing the initial
investment by the annual cash inflow. For a mixed stream of cash inflows,
the yearly cash inflows must be accumulated until the initial investment is
recovered
A report by-Hussain Mustafa Azad,JNSMS Page 83
Payback period can be defined as “The amount of time required for a firm to recover its initial investment in a project, as calculated from cash inflows.”
Pay back period = Initial investment
Annual Cash Inflow
According to the payback criterion, the shorter the payback period, the more desirable the project. A firm using this criterion, may specify the maximum acceptable payback period.
The Decision Criteria
When the payback period is used to make accept-reject decisions, the decision criteria will be:
If the payback period is less than the maximum acceptable payback period accept the project.
If the payback period is greater than the maximum acceptable payback period, reject the project.
Although popular the payback period is generally viewed as unsophisticated capital budgeting technique, because it does not explicitly consider the time value of money.
DISCOUNTED PAY BACK PERIOD
A major shortcoming of the conventional payback period method is that it does not
take into account the time value of money. To overcome this limitation, the
A report by-Hussain Mustafa Azad,JNSMS Page 84
discounted payback period is used. In this modified method, the cash flows are first
converted into their present values, and then added to ascertain the period of time
required to recover the initial outlay of the project.
ACCOUNTING RATE OF RETURN
The accounting rate of return, also referred to as the average rate of return or the return on investment, is a measure of profitability which relates income to investment, both measured in accounting terms.
ARR = Average Annual Income After Tax & Depreciation x 100
Initial Investment
The higher the accounting rate of return, the better the project. In general, projects which have an accounting rate of return equal or greater than a pre-specified cut off rate of return
IRR CALCULATION OF RFO EXCHANGER SYSTEM AT GR (WITH CDM)
RS. LAKHS
1 LAND P&M CIVIL TOTAL
A report by-Hussain Mustafa Azad,JNSMS Page 85
PROJECT COST (PCWOFC) 0.00 68.7 2.00 70.7
FINANCIAL COST 0.00 0.00 0.00 0.00
0.00 68.7 2.00 70.7
2
PHASING (PCWFC) 0TH YEAR 1 ST YEAR 2 ND YEAR TOTAL
70.7 0.00 0.00 70.7
3
OPERATING COST RS. LAKHS
-REPAIR &MAINTENANCE @1.25% 0.9
-INSURANCE @ 0.4% 0.29 1.19
4
REALISATION
Delta products Product prices Freight under recovery ED benefits Products
Rs/MT Rs/MT Rs/MT MT / CER RS LAKHS
FUEL OIL 18354 0.00 0.00 175 32.10
CDM 449.44 0.00 0.00 567 2.55
TOTAL 34.65
GROSS PROFIT = (34.65 – 1.19) LAKHS
= 33.46 LAKHS
Calculations with CDM
Year
Gross Profit
Written Down Value Depreciation
Profit Before
TaxIncome Tax PAT
Cash Flow
Disc Factor @13%
PV Of Cash Flows
A report by-Hussain Mustafa Azad,JNSMS Page 86
0 -70.7 1.000 -70.70
1 33.46 70.7 24.75 8.72 2.96 5.76 30.50 0.885 26.99
2 33.46 45.96 6.89 26.57 9.03 17.54 24.43 0.783 19.13
3 33.46 39.06 5.86 27.06 9.38 17.68 24.08 0.693 16.69
4 33.46 33.2 4.98 28.48 9.68 18.80 23.78 0.613 14.58
5 33.46 28.22 4.23 29.23 9.93 19.30 23.53 0.543 12.77
6 33.46 23.99 3.6 29.86 10.15 19.71 23.31 0.480 11.20
7 33.46 20.39 3.06 30.4 10.33 20.07 23.13 0.425 9.83
8 33.46 17.33 2.6 30.86 10.49 20.37 22.97 0.376 8.64
9 33.46 14.73 2.21 31.25 10.62 20.63 22.84 0.333 7.60
10 33.46 12.52 1.88 31.58 10.73 20.85 22.73 0.295 6.70
11 33.46 10.64 1.6 31.86 10.83 21.03 22.63 0.261 5.90
12 33.46 9.05 1.36 32.1 10.91 21.19 22.55 0.231 5.20
13 33.46 7.69 1.15 32.31 10.98 21.33 22.48 0.204 4.59
14 33.46 6.54 0.98 32.48 11.04 21.44 22.42 0.181 4.05
15 33.46 5.56 0.83 32.63 11.09 21.54 22.37 0.160 3.58
CALCULATIONS
Pay Back Period 2.65 years
Net Present Value Rs.86.75
Profitability Index 2.23
Internal Rate Of Return 36.37%
Discounted Pay Back Period 3 .54 years
Average Rate Of Return 27.09%
IRR CALCULATION OF RFO EXCHANGER SYSTEM AT GR (WITHOUT CDM)
RS. LAKHS
A report by-Hussain Mustafa Azad,JNSMS Page 87
1 LAND P&M CIVIL TOTAL
PROJECT COST (PCWOFC) 0.00 68.7 2.00 70.7
FINANCIAL COST 0.00 0.00 0.00 0.00
0.00 68.7 2.00 70.7
2
PHASING (PCWFC) 0TH YEAR 1 ST YEAR 2 ND YEAR TOTAL
70.7 0.00 0.00 70.7
3
OPERATING COST RS. LAKHS
-REPAIR &MAINTENANCE @1.25% 0.9
-INSURANCE @ 0.4% 0.29 1.19
4
REALISATION
Delta products Product prices Freight under recovery ED benefits Products
Rs/MT Rs/MT Rs/MT MT RS LAKHS
FUEL OIL 18354 0.00 0.00 175 32.10
TOTAL 32.10
GROSS PROFIT = (32.10 – 1.19) LAKHS
= 30.91 LAKHS
Calculations without CDM
YearGross Profit
Written Down Value
Depreciation
Profit Before Tax
Income Tax PAT
Cash Flows
Disc Factor @
13%PV Of Cash
Flows
A report by-Hussain Mustafa Azad,JNSMS Page 88
0 -70.70 1.000 -70.7
1 30.91 70.7 24.75 6.17 2.1 4.07 28.81 0.885 25.4
2 30.91 45.96 6.89 24.02 8.16 15.86 22.75 0.783 18.0
3 30.91 39.06 5.86 25.05 8.51 16.54 22.4 0.693 15.5
4 30.91 33.2 4.98 25.93 8.81 17.12 22.1 0.613 13.5
5 30.91 28.22 4.23 26.68 9.07 17.61 21.84 0.543 11.8
6 30.91 23.99 3.6 27.31 9.28 18.03 21.63 0.480 10.3
7 30.91 20.39 3.06 27.85 9.47 18.38 21.44 0.425 9.1
8 30.91 17.33 2.6 28.31 9.62 18.69 21.29 0.376 8.0
9 30.91 14.73 2.21 28.7 9.76 18.94 21.15 0.333 7.0
10 30.91 12.52 1.88 29.03 9.87 19.16 21.04 0.295 6.1
11 30.91 10.64 1.6 29.31 9.96 19.35 20.95 0.261 5.4
12 30.91 9.05 1.36 29.55 10.05 19.5 20.86 0.231 4.8
13 30.91 7.69 1.15 29.76 10.11 19.65 20.8 0.204 4.2
14 30.91 6.54 0.98 29.93 10.17 19.76 20.74 0.181 3.7
15 30.91 5.56 0.83 30.08 10.22 19.86 20.69 0.160 3.3
CALCULATIONS
Pay Back Period 2 .85 years
Net Present Value Rs.75.87
Profitability Index 2.07
Internal Rate Of Return 33.72%
Discounted Pay Back Period 3 .87 years
Average Rate Of Return 24.75%
ITEMWISE DETAILS OF COST ESTIMATE FOR RFO EXCHANGER
A report by-Hussain Mustafa Azad,JNSMS Page 89
EQUIPMENT COST 47.1
HEAT EXCHANGER 9.6
56.7
PIPE 4.4
TAXES &FREIGHT 1.2
62.3
INSTALLATION 2.0
64.3
ADD: CONTINGENCY @10% 6.4
70.7
Pay Back Period
Since the cash inflows are uneven pay back period can be calculated as:
In first two years we recover Rs 54.93 lakhs.
To recover Rs 70.70 we need Rs 15.77 lakhs more
This amount(Rs.15.77 Lakhs) can be recover in third year. In third year cash inflow is Rs 24.08 lakhs
Therefore the Pay Back Period = 2 + 15.77
24.08
= 2.65 years
A report by-Hussain Mustafa Azad,JNSMS Page 90
Initial Investment 70.70 lakhs
Inflow in 1st year 30.5 0 lakhs
Inflow in 2nd year 24.43lakhs
Inflow in 3rd year 24.08 lakhs
Accounting Rate Of Return (ARR)
Average income after tax &depreciation = 287.24/15
= Rs 19.15 lakhs
Initial investment = Rs 70.70 lakhs
ARR = 19.15 x 100
70.70
= 27.09%
As the ARR of this project is 27.09% which is higher than the minimum rate established
by the management of the organization which is 13%, thus we accept the project.
Net Present Value (NPV)
PV of cash inflows = Rs 157.45 lakhs
Cash outflow = Rs 70.70 lakhs
NPV = 157.45 – 70.70
= Rs 86.75 lakhs
Here we see that NPV of the project is Rs 86.75 lakhs which is greater than 1 thus we accept the project.
Profitability Index (PI)
PV of cash inflows = Rs 157.45 lakhs
Cash outflow = Rs 70.70 lakhs
A report by-Hussain Mustafa Azad,JNSMS Page 91
PI = 157.45
70.70
= 2.23
Here PI is 2.23 which is greater than 1, so we accept the project
Discounted Pay Back Period:
Initial Investment 70.70 lakhs
Inflow in 1st year 26.99 lakhs
Inflow in 2nd year 19.13 lakhs
Inflow in 3rd year 16.69 lakhs
Inflow in 4th year 14.58 lakhs
In the first three years we recover Rs 62.81 lakhs
To recover Rs 70.70 lakhs we need Rs 7.89 lakhs more
This amount (Rs.7.89 lakhs) can be recovered in fourth year. In fourth year cash inflow is Rs 14.58 lakhs
Therefore the Discounted Pay Back Period = 3 + 7.89
14.58
= 3.54 years
Internal Rate of Return:
IRR = 30% + 82.66 – 70.70 (40% – 30%)
A report by-Hussain Mustafa Azad,JNSMS Page 92
82.66 – 63.90
= 36.37%
As the IRR is higher than the opportunity cost of capital of the organization i.e36.37%, so we accept the project.
Pay Back Period
Initial Investment 70.70 lakhsInflow in 1st year 28.81 lakhs
Inflow in 2nd year 22.75 lakhs
Inflow in 3rd year 22.40 lakhs
Since the cash inflows are uneven pay back period can be calculated as:
In first two years we recover Rs 51.56 lakhs.
To recover Rs 70.70 we need Rs 19.14 lakhs more
This amount (Rs.19.14 lakhs) can be recovered in third year. In third year cash inflow is Rs 22.40 lakhs
Therefore the Pay Back Period = 2 + 19.14
22.40
= 2.85 years
Accounting Rate of Return (ARR)
Average income after tax &depreciation = 262.52/15
= Rs 17.50 lakhs
A report by-Hussain Mustafa Azad,JNSMS Page 93
Initial investment = Rs 70.70 lakhs
ARR = 17.50 x 100
70.70
= 24.75%
As the ARR of this project is 24.75% which is higher than the minimum rate established
by the management of the organization which is 13%, thus we accept the project.
Net Present Value (NPV)
PV of cash inflows = Rs 146.57 lakhs
Cash outflow = Rs 70.70 lakhs
NPV = 146.57 – 70.70
= Rs 75.87 lakhs
Here we see that NPV of the project is Rs 75.87 lakhs which is greater than 1 thus we accept the project.
Profitability Index (PI)
PV of cash inflows = Rs 146.57 lakhs
Cash outflow = Rs 70.70 lakhs
PI = 146.57
70.70
= 2.07
Here PI is 2.07 which is greater than 1, so we accept the projectDiscounted Pay Back Period
Initial Investment 70.70 lakhs
Inflow in 1st year 25.50 lakhs
A report by-Hussain Mustafa Azad,JNSMS Page 94
Inflow in 2nd year 17.82 lakhs
Inflow in 3rd year 15.52 lakhs
Inflow in 4th year 13.55 lakhs
In the first three years we recover Rs 58.84 lakhs
To recover Rs 70.70 lakhs we need Rs 11.86 lakhs more
This amount (Rs11.86 lakhs) can be recovered in fourth year. In fourth year cash inflow is Rs 13.55 lakhs
Therefore the Discounted Pay Back Period = 3 + 11.86
13.55
= 3.87 years
Internal Rate of Return
IRR = 30% + 77.16 – 70.70 (40% – 30%)
77.16 – 59.72
= 33.72%
As the IRR is higher than the opportunity cost of capital of the organization i.e. 13%, so we accept the project.
CONCLUSION
Criterion
With CDM Without CDM
Payback Period
PBP < Target Period
PBP < Target Periodi.e 2.85yrs<15yrs
A report by-Hussain Mustafa Azad,JNSMS Page 95
i.e 2.65yrs<15yrsNet Present Value(NPV)
NPV > 0 i.e Rs 86.75 > 0
NPV > 0 i.e Rs 75.87> 0
Profitability Index
PI > 1 i.e 2.23 > 1
PI > 1i.e 2.07 > 1
Internal Rate of Return(IRR)
IRR > Cost Of Capital i.e 36.37%>13%
IRR > Cost Of Capitali.e33.72%>13%
Discounted payback Period
DPBP < Target period i.e 3.54yrs<15yrs
DPBP < Target period i.e 3.87yrs<15yrs
Accounting Rate of Return(ARR)
ARR > Target period i.e 27.09%>15%
ARR > Target periodi.e 24.75%>15%
To judge the worthiness of the project several aspects have been analyzed, considering CDM and without CDM whereby taking into consideration the financial viability and profitability of the project which also results in low CO2 emission as well as generate profit (by savings) in the long run .The various outcome by using the different capital budgeting techniques to find out the feasibility of the project are mentioned below:-
Based on the above findings we can conclude that the project is very much feasible from financial as well as from economic point of view. Therefore it is recommended that the old heat exchanger in DCU which was to recover additional heat in rundown circuit of Guwahati Refinery should be replaced with the new one so as to gain good amount of carbon credit and increase efficiency in production energy index at the same time generate revenue in the form of savings .
A report by-Hussain Mustafa Azad,JNSMS Page 96
BIBLOGRAPHY
Books Referred:
1. Kothari, C.R., Research Methodology Methods and
techniques, Reprint Edition, 2010, New Age International
Publiser.
2.Chandra Prasanna, Projects Planning Analysis Selection
Implementation and Review,Fourth Edition,Published in
1997.
3. Srivastava Rajiv,Misra Anil,Financial
Mangement,Second Edition,Published in 2011,Oxford
University Press.
Weblinks:
http://www.iocl.com
http://myiris.com/shares/research/motilal/INDOILCO_20100129.pdf
http://www.iocl.com/Aboutus/FinancialPerformance.aspx
http://www.iocl.com/Aboutus/FinancialPerformance.aspx
http://www.business.qld.gov.au/dsdweb/v4/apps/web/content.cfm?id=7415
A report by-Hussain Mustafa Azad,JNSMS Page 97