Biodiesel Edge, Inc

50 %
50 %
Information about Biodiesel Edge, Inc
Business & Mgmt

Published on January 23, 2009

Author: rym87

Source: slideshare.net

Carlos Castellanos Helena Chan Andrew Dunning Bernardo Menezes Carlos Rymer "The use of vegetable oils for engine fuels may seem insignificant today. But such oils may become in course of time as important as petroleum and the coal tar products of the present time." Rudolph Diesel:1912

Begin business in 2010-2012 with first biodiesel production plant in Guerrero, Mexico. Jatropha, a high-yielding source of vegetable oil, will be main feedstock. Biodiesel Edge seeks investments of $40-45 million for initial start-up. Within five years, generate sales of over $200 million and returns of over 50%. Summary

Begin business in 2010-2012 with first biodiesel production plant in Guerrero, Mexico.

Jatropha, a high-yielding source of vegetable oil, will be main feedstock.

Biodiesel Edge seeks investments of $40-45 million for initial start-up.

Within five years, generate sales of over $200 million and returns of over 50%.

Product Biodiesel produced from Jatropha curcas , a tropical plant that produces seeds with high oil content. Reduces carbon dioxide and pollutant emissions by more than 70%. Jatropha can thrive in very poor soils with little rainfall. Feedstock Yield (gal/acre) Corn 18 Soybean 48 Jatropha 202

Biodiesel produced from Jatropha curcas , a tropical plant that produces seeds with high oil content.

Reduces carbon dioxide and pollutant emissions by more than 70%.

Jatropha can thrive in very poor soils with little rainfall.

Geographic advantages Pemex Government Contacts Government Incentives Limited Competition Climate Production advantages High Yields Low Input Costs Not compromising food Usable By-products Competitive Advantages

Geographic advantages

Pemex

Government Contacts

Government Incentives

Limited Competition

Climate

Production advantages

High Yields

Low Input Costs

Not compromising food

Usable By-products

Guerrero Location

Logistics Jatropha seeds crushed to extract vegetable oil, which mixed with other reactants produces biodiesel. Biodiesel then shipped by rail or tanker to Tula or Salina Cruz respectively, the two largest refineries owned by Pemex Blended at refinery with diesel fuel for consumption. Type of transportation Distance Cost Rail Less than 500 miles 4-5 cents per gallon Rail Greater than 500 miles 12-14 cents per gallon Gas Tanker Any 2-4 cents per gallon

Jatropha seeds crushed to extract vegetable oil, which mixed with other reactants produces biodiesel.

Biodiesel then shipped by rail or tanker to Tula or Salina Cruz respectively, the two largest refineries owned by Pemex

Blended at refinery with diesel fuel for consumption.

Equipment and Infrastructure Cost Large Scale-Plant (~13.5 million gallons/yr) $28,500,000 Land (~27,000 hectares) $2,200,000 Storage Tanks (10 units; ~100,000L) $2,000,000 Diesel Trucks (4) $1,000,000 Office Facility (1) $500,000 Farm Equipment and Land Preparation $7,000,000 Miscellaneous $1,000,000 Total $42,200,000

Cash Flow Year 1   Qtr. 1 Qtr. 2 Qtr. 3 Qtr. 4 Total Y1 Cash Receipts           Sales Receivables $9,330,817 $9,320,480 $9,314,278 $9,323,982 $37,289,558 Wholesale $9,281,250 $9,281,250 $9,281,250 $9,281,250 $37,125,000 Retail $49,567 $39,230 $33,028 $42,732 $164,558 Other Sources           Total Cash Receipts $9,330,817 $9,320,480 $9,314,278 $9,323,982 $37,289,558 Cash Disbursements           Cost of Production $1,696,512 $1,694,633 $1,693,505 $1,695,269 $6,779,920 Variable Labor $2,591,037 $2,588,166 $2,586,444 $2,589,139 $10,354,786 Advertising $125,000 $125,000 $125,000 $125,000 $500,000 Legal and Accounting $25,000 $25,000 $25,000 $25,000 $100,000 Communications $25,000 $25,000 $25,000 $25,000 $100,000 Office Supplies $50,000 $50,000 $50,000 $50,000 $200,000 Delivery Expenses $169,651 $169,463 $169,351 $169,527 $677,992 Depreciation $400,000 $400,000 $400,000 $400,000 $1,600,000 Property Tax $0 $0 $0 $0 $0 Total Cash Disbursements $5,082,200 $5,077,263 $5,074,300 $5,078,935 $20,312,698             Net Cash Flow $4,248,617 $4,243,218 $4,239,978 $4,245,047 $16,976,860             Cumulative Cash Flow $4,248,617 $8,491,835 $12,731,813 $16,976,860  

Cash Flow Year 2 Biodiesel Edge, Inc Cash Flow Projection (Year 2 by Quarter)   Qtr. 1 Qtr. 2 Qtr. 3 Qtr. 4 Total Y2 Cash Receipts           Sales Receivables $11,651,130 $11,640,793 $11,634,591 $11,644,294 $46,570,808 Wholesale $11,601,563 $11,601,563 $11,601,563 $11,601,563 $46,406,250 Retail $49,567 $39,230 $33,028 $42,732 $164,558 Other Sources           Total Cash Receipts $11,651,130 $11,640,793 $11,634,591 $11,644,294 $46,570,808 Cash Disbursements           Cost of Production $2,118,387 $2,116,508 $2,115,380 $2,117,144 $8,467,420 Variable Labor $3,235,355 $3,232,485 $3,230,762 $3,233,457 $12,932,059 Advertising $125,000 $125,000 $125,000 $125,000 $500,000 Legal and Accounting $25,000 $25,000 $25,000 $25,000 $100,000 Communications $25,000 $25,000 $25,000 $25,000 $100,000 Office Supplies $50,000 $50,000 $50,000 $50,000 $200,000 Delivery Expenses $211,839 $211,651 $211,538 $211,714 $846,742 Depreciation $400,000 $400,000 $400,000 $400,000 $1,600,000 Property Tax $0 $0 $0 $0 $0 Total Cash Disbursements $6,190,581 $6,185,643 $6,182,681 $6,187,316 $24,746,220             Net Cash Flow $5,460,549 $5,455,150 $5,451,910 $5,456,978 $21,824,587 Cumulative Cash Flow $5,460,549 $10,915,698 $16,367,609 $21,824,587  

 

5-Year Summary of Income Projection   Total Y1 Total Y2 Total Y3 Total Y4 Total Y5 Sales           Wholesale $37,125,000 $46,406,250 $83,531,250 $120,656,250 $204,187,500 Retail $133,380 $166,725 $300,105 $433,485 $733,590 Total Sales $37,258,380 $46,572,975 $83,831,355 $121,089,735 $204,921,090             (V) Cost of Production $6,750,000 $8,437,500 $15,187,500 $19,743,750 $31,581,563 (V) Variable Labor $10,309,091 $12,886,364 $18,556,364 $23,092,364 $39,339,491 Cost of Goods Sold $17,059,091 $21,323,864 $33,743,864 $42,836,114 $70,921,053             Gross Margin $20,065,909 $25,082,386 $50,087,491 $78,253,621 $134,000,037 Total Expenses $12,120,000 $11,736,250 $18,387,250 $23,502,250 $31,777,500 Net Earnings $7,945,909 $13,346,136 $31,700,241 $54,751,371 $102,222,537

Questions?

Add a comment

Related presentations

Related pages

Biodiesel - Wikipedia

Biodiesel refers to a vegetable oil - or ... to the faster pressure drop at the edge of the ... Ashland Inc. and Cargill announced plans ...
Read more

Biodiesel - Market Issues and Solutions

cutting edge of fuel additive technology to ensure Biodiesel can become a truly viable and practical alternative. We understand fuel and the need to
Read more

US Freedom Bio Fuels Biodiesel Processor, Biodiesel Kits ...

Save yourself money by making your own biofuel with supplies from our biodiesel supply store and your own biodiesel processor or biodiesel processor kit.
Read more

Thin layer chromatography and image analysis to detect ...

Glycerol is a by-product of biodiesel production and is ... Inc. (Whitehouse Station, NJ). The biodiesel sample was ... identified using edge detection ...
Read more

2014 March/April Biodiesel Magazine by BBI ... - issuu

Issuu is a digital publishing platform ... 2014 March/April Biodiesel Magazine, Author ... Atlantic Trading & Marketing Inc.—Houston Universal Green ...
Read more

Extreme Biodiesel (XTRM) | United States Alternative Energy

Extreme Biodiesel (XTRM) develops biodiesel and alternative energy products. XTRM is dedicated to creating a clean environment and new energy sources.
Read more

EGE bio | Kansas Biodiesel, Hood Cleaning, Used Cooking ...

EGE bio | Kansas Biodiesel, Hood Cleaning, Used Cooking Oil Collection, Grease Collection. Based in Kansas, we provide Biodiesel, Restaurant Services ...
Read more

Renewable Fuel Additives - Innospec

Innospec Inc. Share Price: 72.25. ... Renewable Fuel Additives. At the cutting edge of renewable ... Biodiesel can have a detrimental impact on the low ...
Read more

Biodiesel Bulletin - Biodiesel.org

The Biodiesel Bulletin is published monthly by the National Biodiesel Board (NBB).
Read more