CALOPHYLLUM
INOPHYLLUM
BIODIESEL
BUSINESS
PLAN
About Calophyllum inophyllum
It grows in warm temperatures in wet or moderate conditions. Mean annual rainfall required is 1000 mm. Mean annual temperature of 18–33°C. It tolerates a wide range of soils. It grows best in sandy well drained soils in coastal areas but will tolerate clays, calcareous soils, and rocky soils. The tree demands light and prefers full sun, and only less shade is tolerated. It is sensitive to frost and fire. It tolerates occasional water logging in coastal
Calophyllum inophyllum as a source of biodiesel
The perennial tree flowers twice a year, with an annual average nut yield of 12 kg/ tree (5 year old) and 100 kg in 20 year old tree. Fruiting starts at 4-5 yrs. a five year old tree yields 3 kg kernel, ie.2.1L oil per tree. The highly acidic and viscous oil was found to yield inferior quality biodiesel using conventional conversion processes, but modified production processes led to better results. As part of the study, researchers conducted engine tests using B5 and B20 biodiesel produced with Beauty leaf tree oil and found that it performed as well as conventional diesel.
Calophyllum inophyllum Research & Development
The ABC included Calophyllum inophyllum in its research portfolio on the basis of certain solid credentials: a higher recovery and quality of oil than other crops, no direct competition with food crops as it is a edible source of fuel, and no direct competition with existing farmland as can be grown for both purpose: same this tree can be established as a biodiesel feedstock crop either in monoculture or in mixed planting with other biodiesel feedstocks or food crops.
Enhanced cultivation Technology
Even a superior genotype variety planted in inadequate soil and improperly cared for, will be unable to reach its potential and will create dissatisfied stakeholders. ABC scientists are continuously working on enhanced genetics, agronomics and horticulture sciences to drive new varieties, more knowledge around the plant’s nutritional requirements and more science-based processes for the care and custody of the plant and have Cultivation Techniques Calophyllum inophyllum. The years of continuous research, experiments and in cultivating and breeding the tree, ABC was able to develop a systematic breeding and cultivar development strategy. Newly bred cultivars are extensively tested in multi-location trials and true to type seeds are being produced with high quality standard
Calophyllum inophyllum: Yields
Yield Estimates: Calophyllum inophyllum
|
Approximate Yield/hectare: 625 trees
|
Optimal yield
|
5th year
|
Seed yield
|
7.5 tons
|
Oil (46% of Yield) ton
|
3.45 tons
|
Biodiesel ton
|
3.1 tons
|
ILUC discussion and Calophyllum inophyllum
Many studies have shown there is enough land available to produce more food, more feed and more biofuels. Though the discussion of indirect land use change (ILUC) caused by biofuels is not scientifically supported, the Calophyllum inophyllum does not causes land use change. Contrary to it Calophyllum inophyllum Contrary to it is targeted for marginal lands which are unproductive, often because of salinity and for water logging. It is claimed to be highly salt tolerant and as such is used for reforestation in the dry, saline wasteland. Biodiesel can make a large contribution to the world’s future energy requirements; this is a resource we cannot ignore. The challenge is to harness it on an environmentally and economically manner and without compromising food security.
Economics: Cost & benefit ratio
By using Calophyllum inophyllum tree for biodiesel production and then utilizing the waste for further oil extraction. Using current proven sate of art agronomy, enhanced cultivator and technologies developed by BBA, the biodiesel from Calophyllum inophyllum would be economically viable. The Calophyllum inophyllum Biodiesel can be produced< US$ 50 per barrel without taking into account by-products revenue. If we credit the revenue from by-products like press cake, glycerin, leaves etc. Biodiesel can be produced @ no cost, see detailed economics below
Calophyllum inophyllum has attracted attention as pressure mounts to find sustainable alternative fuels to help meet countries' renewable energy targets and cut greenhouse gas emissions, without interfering with agricultural production. Researchers at BBA has honor to establish this untapped resource as alternative source for Bio- Diesel industry of future as Calophyllum inophyllum is a strong candidate to contribute significant amounts of biofuel feedstock.
Therefore the Calophyllum inophyllum trees must be regarded as a sure source of 2nd Generation Biodiesel and the foundation around which a profitable Business plan can be built for its ability to provide large amount of oil and its pure hardiness and stress handling ability. The Calophyllum inophyllum is tree that has enough credentials: a higher recovery and quality of oil than other crops, no direct competition with food crops as and no direct competition with existing farmland as it can be grown on degraded saline and marginal land. Based on our proprietary knowledge and extensive experience gained we have developed Based on our proprietary knowledge and extensive experience gained we have developed and enhanced a wide range of Products for creating a “FALESAFE FUEL FARM”
CALOPHYLLUM INOPHYLLUM BIODIESEL BUSINESS PLAN: BBA’s Professional Business Plan Service
A feasibility study and a business plan are essential steps in developing a successful biodiesel business. However it is not easy to prepare an excellent business plan.
With its extensive experiences in the field, enhanced technology, plant science & professional knowledge, effective consulting service and business intelligence BBA can clearly understand the business model, products and services, production, marketing and provides all aspects of feasibility analysis and business development including assessments of the following: crop production, crushing, co-product markets, feedstock acquisition and contracting, technology analysis, risk analysis specific to biodiesel technology, feedstock, markets, and general project risks, market and financial analysis.
Five Year Projections: Calophyllum inophyllum Biodiesel Project: 10,000 Ha
|
CJP estimates the key financial figures for a company’s Calophyllum inophyllum Project over 10 years. Th3e projections include abbreviated income and cash flow statements and a balance sheet.
|
Years
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
Income Statement
|
|
|
|
|
|
|
|
Net sales
|
$3,700,000
|
$36,820,000
|
$40,356,250
|
$53,380,000
|
$72,700,000
|
$86,500,000
|
$89,231,250
|
Cost of goods sold
|
$1,398,060
|
$6,766,180
|
$8,115,966
|
$9,475,240
|
$16,046,260
|
$19,081,460
|
$21,971,260
|
Net Operating Income
|
$2,301,940
|
$30,053,820
|
$32,240,284
|
$43,904,760
|
$56,653,740
|
$67,418,540
|
$67,259,990
|
Operating expenses
|
$150,000
|
$1,170,000
|
$1,170,000
|
$1,170,000
|
$1,150,000
|
$1,150,000
|
$1,150,000
|
Net Income
|
$2,151,940
|
$28,883,820
|
$31,070,284
|
$42,734,760
|
$55,503,740
|
$66,268,540
|
$66,109,990
|
|
|
|
|
|
|
|
|
Cash Flow Statement
|
|
|
|
|
|
|
|
Beginning balance
|
$9,205,734
|
$39,936,740
|
$98,780,064
|
$157,050,114
|
$239,379,990
|
$345,234,121
|
$471,152,891
|
Cash inflow
|
$15,877,460
|
$36,820,000
|
$40,356,250
|
$53,380,000
|
$72,700,000
|
$86,500,000
|
$89,231,250
|
Cash outflow
|
$14,853,546
|
$22,023,324
|
$17,913,800
|
$28,949,876
|
$33,154,130
|
$39,418,770
|
$41,904,257
|
Ending Cash Balance
|
$39,936,740
|
$98,780,064
|
$157,050,114
|
$239,379,990
|
$345,234,121
|
$471,152,891
|
$602,288,398
|
|
|
|
|
|
|
|
|
Balance Sheet
|
|
|
|
|
|
|
|
Cash
|
$39,936,740
|
$98,780,064
|
$157,050,114
|
$239,379,990
|
$345,234,121
|
$471,152,891
|
$602,288,398
|
Accounts receivable
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
Inventory
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
Prepaid expenses
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
Total Current Assets
|
$39,936,740
|
$98,780,064
|
$157,050,114
|
$239,379,990
|
$345,234,121
|
$471,152,891
|
$602,288,398
|
Fixed assets
|
$27,687,091
|
$41,433,766
|
$62,826,217
|
$86,206,340
|
$124,702,210
|
$170,733,440
|
$217,010,433
|
Total Assets
|
$67,623,831
|
$140,213,831
|
$219,876,331
|
$325,586,331
|
$469,936,331
|
$641,886,331
|
$819,298,831
|
|
|
|
|
|
|
|
|
Accounts payable
|
$1,220,600
|
$6,555,600
|
$7,901,850
|
$9,248,100
|
$15,872,500
|
$18,835,000
|
$21,797,500
|
Accrued & other liabilities
|
|
|
|
|
|
|
|
Total Current Liabilities
|
$1,220,600
|
$6,555,600
|
$7,901,850
|
$9,248,100
|
$15,872,500
|
$18,835,000
|
$21,797,500
|
Long-term debt
|
$12,292,710
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
Other long-term liabilities
|
|
|
|
|
|
|
|
Total Long-term Liabilities
|
$12,292,710
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
$6,177,460
|
Shareholders' equity
|
$12,000,000
|
$12,000,000
|
$12,000,000
|
$12,000,000
|
$12,000,000
|
$12,000,000
|
$12,000,000
|
Total Liabilities and Equity
|
$67,623,831
|
$140,213,831
|
$219,876,331
|
$325,586,331
|
$469,936,331
|
$641,886,331
|
$819,298,831
|
We make the integration of our experience and professional knowledge with your information. We provide in depth analysis of crop cultivation and crop care part of plan for which we have team of agronomist and plant scientists, and then we have engineers and experts in biodiesel industries to finish the technology and production part of business plan. We have professionals in accounting to complete financial and economics part. BBA can offer the type of consulting that only numerous years of leadership in the biodiesel market can provide at an affordable price.
ABC can help clients identify the needs, opportunities and solutions of their local, regional and national markets. By identifying these needs and providing management direction, ABC can help in creating a perfect business plan in order to develop and manage an effective and successful biodiesel facility. The most critical component of any business plan is the pro forma, an educated view or projection of what the performance of a company is capable of, given a specific set of assumptions and conditions. ABC has been involved in identifying these needs for specific projects for a number of years and can help develop a realistic and obtainable:
- Income Statement
- Balance Sheet
- Capital Budget
- Cash Flow
- Break-even Analysis
- Sensitivity Analysis
- Assumptions Governing the Projections
These projections will be valuable in determining feasibility of the project, securing financing, attracting investment and guiding management so that the company can reach its full potential.
We provide readymade Calophyllum inophyllum Biodiesel Bbusiness plan for a size of 20 hectare and 100 hectare. You can order here
For 1000 ha and more we offer to formulate and provide a complete customized comprehensive Calophyllum inophyllum Biodiesel business plan from farming to fuel. For this RFP may be sent here or mail © 2004- 2025 ABC-Advanced Biofuel center ,, All Rights Reserved
|
|