+ All Categories
Home > Documents > Financial Appraisal of Expansion of Projects

Financial Appraisal of Expansion of Projects

Date post: 04-Apr-2015
Category:
Upload: ritikaagrawal2003
View: 369 times
Download: 4 times
Share this document with a friend
88
PROJECT REPORT ON PROJECT MANAGEMENT WITH CASE STUDIES IN BHILAI STEEL PLANT Submitted to the AIT, School of Management in partial fulfillment of the requirement for the award of degree Of Post Graduate Diploma in Management (PGDM) In Finance Management Submitted by- Ritika Agrawal, PGDM batch (2007-09) Apeejay Institute of Technology (AIT) School of Management, Greater Noida (U.P) Date………………..
Transcript
Page 1: Financial Appraisal of Expansion of Projects

PROJECT REPORT ON

PROJECT MANAGEMENT WITH

CASE STUDIES

IN

BHILAI STEEL PLANT

Submitted to the AIT, School of Management in partial fulfillment of the

requirement for the award of degree

Of

Post Graduate Diploma in Management (PGDM)

In

Finance Management

Submitted by-

Ritika Agrawal,

PGDM batch (2007-09)

Apeejay Institute of Technology (AIT)

School of Management, Greater Noida (U.P)

Date………………..

Page 2: Financial Appraisal of Expansion of Projects

2

Acknowledgement

It gives me immense pleasure to convey my heartfelt appreciation to the

institution. I sincerely thank the college for providing me with adequate

knowledge to take on this complex but interesting task.

I would express my extreme grateful towards the management of Bhilai Steel

Plant for providing me this opportunity to carry out analysis of one of its

ambitious projects. I would also like to thank the management and the staff of

Bhilai Steel Plant for their guidance and co-operation which they had

extended over the entire duration of my project.

I would take this opportunity to render my sincere thanks to Mr. B. P. Nayak

and Mr. S. S. Kshatriya who have been extremely helpful and co-operative to

share with me information and time which I understand was extremely

difficult. I would also extend my deepest gratitude and sincere thanks to Mr.

G. V. Rao, Mr. Lalit Khanna, Mr. Amit Sen, Mr. C. K. Agrawal and Mr. D.

Ghosh for their kind co-operation and help during the progress of the project. I

would sincerely thank my college guide Prof. (Mr.) R. K. Agrawal for his

consistent support and guidance from time to time, and he has played a

significant role towards the development of this report.

I also pay my deep gratitude and sincere thanks to Mr. Namdeo Barange

(Training Co-ordinator, BTI) who provided able guidance and ensured

uninterrupted training throughout the course of the project.

Finally, I would not have been able to finish my report without the support of

my parents, friends and my co-trainees in BSP. I thank them from the core of

my heart.

Ritika Agrawal

AIT, Greater Noida

Page 3: Financial Appraisal of Expansion of Projects

3

Summer Training Certificate

This is to certify that Ritika Agrawal, a student of Apeejay Institute of Technology, School of Management, PGDM 3

rd trimester has

undergone summer training in our Organization (Bhilai Steel Plant, Bhilai) during April to June 2008 for a period of 9 weeks from

21.04.08 to 21.06.08. She was given a project entitled “Project

Management”, in the subject Area of Financial Management.

We would also like to mention that Ritika Agrawal completed the

summer training project work under the supervision of Mr. B. P.

Nayak (AGM, Finance Dept.)

We wish her all the best in completing her PGDM program.

………………..

(Signature)

Mr. B. P. Nayak (AGM, Finance Dept.)

Bhilai Steel Plant Date

Page 4: Financial Appraisal of Expansion of Projects

4

Supervisor’s Certificate

This is to certify that Ritika Agrawal, PGDM 3rd

trimester student of Apeejay Institute of Technology, School of Management, Greater

Noida has undergone Summer Training at Bhilai Steel Plant for a period of 9 weeks from 21.04.08 to 21.06.08.

During the training period, the student worked on the summer Project entitled “Project Management” which was suggested and

awarded by the Mr.B.P.Nayak (AGM Finance deptt.) in the subject

area of Finance.

The survey, data collection and analysis work for preparing the

Summer Training Project Report has been carried out by the student in partial fulfillment of the requirements for the award of Post

graduate Diploma in Management (PGDM) by Apeejay

Institute of Technology, School of Management, Greater Noida, which is approved by All India Council of Technical Education

(AICTE), Government of India.

……………….. ………………………

(Signature) (Signature)

Prof. R.K.Agrawal Prof. R.K.Verma

Faculty Supervisor Director, AIT, Date: School of Management

Greater Noida (U.P)

Page 5: Financial Appraisal of Expansion of Projects

5

Student’s Declaration

I hereby certify that the survey, data collection and analysis work

related to Summer training project Report on “Project

Management” has been carried out exclusively on my own efforts

under the guidance of the Company supervisor Manager, Bhilai

Steel Plant, along with the guidance of AIT School of Management Supervisor Mr. R.K.Agrawal

(Signature) Name of the student

AIT, School of Management

Greater Noida Date

Page 6: Financial Appraisal of Expansion of Projects

6

Index

1. EXECUTIVE SUMMARY……………………………………………………….. 5

2. STEEL INDUSTRY – GLOBAL SCENARIO 7

3. INDIAN STEEL INDUSTRY 8

3.1. Introduction 8

3.2. Industry Structure 9

3.3. Types of Steel 10

3.4. Steel Markets – Production & Consumption 12

3.5. Prices 12

3.6. Current Scenario 14

4. STEEL AUTHORITY OF INDIA LIMITED (SAIL) 17

4.1. Major Units 18

4.2. SAIL‟s Growth Plan 19

5. BHILAI STEEL PLANT 23

5.1. Product Mix of BSP 24

5.2. New Products 26

5.3. The Cutting Edge in Steel Making 27

6. PROJECT FINANCE AND ACOUNTING

7. MARKET ASSESSMENT 28

8. NEED FOR CURRENT EXPANSION PLANS & PROEJCT DETAILS 30

8.1. Shortfall in Secondary Refining 31

8.2. Constraints In Slab Caster 32

8.3. Selection of Alternatives 33

8.4. RH Process 34

8.5. LF Process 35

8.6. Slab Casting Process 36

8.7. Benefits from Present Project 37

9. FINANCIAL ANALYSIS & APPRAISAL OF THE PROJECT 38

9.1. Capital Cost Estimate 38

9.2. Investment Evaluation Criteria 40

9.3. Cash Flow Estimates 44

9.4. Financial Appraisal 45

10. FINDINGS AND CONCLUSION 46

11. BIBLIOGRAPHY 48

Page 7: Financial Appraisal of Expansion of Projects

7

Executive Summary SAIL, a Navratna PSU, is the largest integrated steel producer in India with

about 23% market share. With five integrated steel plants and special alloy

plants, SAIL manufactures and sells a broad range of steel products – both flat

and long. Bhilai Steel Plant (BSP), one of the five integrated steel plants was

set up in the year 1959 with an initial capacity of 1 Mtpa. It presently has a hot

metal capacity of about 4.08 Mntpa (production of 5.18 Mntpa in FY 2006).

BSP is one of the major producers of long steel products in India. The current

product mix of BSP comprises Plates, Rails, Heavy Structurals, beams,

channels, merchant products, bars, rods and light structurals, wire rods and

semis like blooms and billets. Presently, the long products constitute about

74% and flat products about 26% of the saleable steel produced at BSP.

At present, production of hot metal is through 100% BF (blast furnace)

process which is well established as more than 90% of world production is

through this process. BSP has got two Steel Melting Shops, SMS – I and SMS

– II. In SMS – I steel is produced through Twin Hearth Furnace – ingot

casting route. In SMS – II steel is produced through BOF (Basic Oxygen

Furnace), secondary refining and continuous casting route. Rated capacity of

SMS – I is 2.5 Mt of ingot steel. Rated capacity of SMS – II as per DPR is 1.5

Mt cast steel. The current plan is to increase SMS – II production

progressively to a level of 2.5 Mt per annum and subsequently to 2.8 Mtpa by

2012 as per SAIL‟s Corporate Plan.

Steel Melting Shop – II of BSP has got 3 BOFs, each of capacity 130t (max.)

in Converter Shop. In Continuous Casting Shop (CCS) there are 3 online

Argon Rinsing Units, one offline Vacuum Arc Degasser (VAD) unit, one

offline Ladle Furnace (LF), one offline RH Degasser (RHD) unit, 3 single

strand slab casters, one combination slab cum bloom (3 strand) caster and one

four strand bloom caster. Slabs are sent for rolling into plates in Plate Mill and

blooms are sent for rolling into rails in Rail Mill.

Continuous Casting Shop (CCS) of BSP was commissioned in 1984 based on

design of erstwhile USSR. No major modernization of the slab casters have

been done since start up. Technology, equipment and design have become

obsolete. Quality of slabs being produced is poor. Lot of rejections are taking

place due to casting defects especially in special quality plates and thick plates

of all quality. Besides, productivity of the caster is low. Existing casters need

revamping with state of art technology to remain in the market. Revamping of

caster shall lead to loss of production due to shutdown. Therefore, installation

of a new slab caster is a necessity.

Page 8: Financial Appraisal of Expansion of Projects

8

There is big demand of line pipe steel (API grade) which requires vacuum

degassing. BSP is not producing this grade at present. Railways have also

demanded that all rail steel should be passed through RH Degasser only.

Keeping in view future projected demand of Railways, there shall be

constraint to process all Rail steel through existing RH Degasser. Ladle

Furnace is complimentary to RHD to take care of temperature drop during RH

treatment. Therefore, installation of second RH Degasser (RHD) and Ladle

Furnace (LF) is necessary along with installation of new caster.

Also as per the International Iron and Steel Institute (IISI) forecast, the Indian

Steel industry is likely to grow at over 7% per annum till 2015. The National

Steel Policy published by Ministry of Steel in 2005 also forecasts that the

demand for steel in India will grow from the current level of about 40 Mtpa to

110 Mtpa by 2020, indicating a growth rate of over 7%. Taking into

consideration the demand drivers from end user industries and the trend in

apparent consumption during FY 2002 to FY 2005, the projected growth rates

between FY 2007 to FY 2012 is assumed as 13% for plates and 8% for

railway materials. This market assessment again establishes the need for the

expansion & modernisation plan.

So my project would basically deal with installation of state of the art new

slab caster, RH Degasser, Ladle Furnace and associated facilities in Steel

Melting Shop – II. My scope of study would include the following:

The constraints in the existing facilities

Need for the current expansion & modernisation plan

Its strategic fit

Techno-economic feasibility

Cost estimates and appraisal of the project

Modes of financing

Risks associated with the project implementation

For this I studied and analysed the performance, benefits and loopholes of

existing facilities and compare it with the new plans. Assessment of the

current market demand and need of its old clientele helped in establishing its

need. Since the project was envisaged in 2005 all cost estimates have been

made with a conservative approach. For the project appraisal, techniques like

NPV, IRR, Payback and calculation of ROI and gross margin will be used.

And finally, the risks associated with the project were identified and

suggestions for mitigating risks were included. The concluding part contains

the observations on the entire project.

Page 9: Financial Appraisal of Expansion of Projects

9

Steel Industry - Global Scenario

The International Iron and Steel Institute (IISI) has announced that world

crude steel output reached 1239.5 million metric tonnes for the year 2006.

This is an increase of 8.8% on 2005. The total represents the highest level of

crude steel output in history. 2006 is also the third consecutive year in which

crude steel output has been above 1 billion tons. 2006 production is 65.3%

above the total production for the world ten years ago. It is also 45.7% above

the total five years ago. However, over the past ten years the most remarkable

growth has been in China and the Asia region. In 1996, China produced 101.2

mmt of crude steel. By 2001 this had risen to 150.9 mmt, an increase of 49.1

%. In 2006, China produced 418.8 mmt of crude steel, an increase of 313.8%

in just ten years. China‟s share of world crude steel production has also

increased exponentially. In 1996, China became the largest steel producing

country in the world for the first time, accounting for just 13.5 % of

production. In 2006, this share had risen to 33.8%, just above one third of all

crude steel produced in te world.

Ten years ago the Asia region accounted for 38.4% of all crude steel

produced. By 2001, this percentage has risen to 41.6%. In 2006, the Asia

region accounted for 53.7% of world steel production.

The healthy world economic growth and demand in emerging market

countries, notably in Asia, where major infrastructure projects were under

way, acted as the key trigger to this significant production rise. But this trend

seems rather transitory. The Organization for Economic Cooperation and

Development in November opined, while steel prospects for 2007 remained

relatively sound, an increase in output capacity especially in Asia, could lead

to overproduction and fall in prices.

Rank

2006

Rank

2005

Country 2006 2005 %

Change

1 1 China 418.8 355.8 17.7

2 2 Japan 116.2 112.5 3.3

3 3 USA 98.5 94.9 3.8

4 4 Russia 70.6 66.1 6.8

5 5 South

Korea

48.4 47.8 1.3

6 6 Germany 47.2 44.5 6.1

7 7 India 44.0 40.9 7.6

8 8 Ukraine 40.8 38.6 5.7

9 10 Italy 31.6 29.4 7.5

10 9 Brazil 30.9 31.6 -2.2

Page 10: Financial Appraisal of Expansion of Projects

10

Share of world crude steel production 1996, 2001 and 2006

Country 1996 (%) 2001 2006 Europe / CIS 37 36 29

North & South Amr 4 4 3

China 13 18 34

Other Asia 25 24 20

Others 21 18 14

Page 11: Financial Appraisal of Expansion of Projects

11

Indian Steel Industry

"We still have a number of persons in our country in SAIL, TISCO and other

big and small steel plants who have the capabilities. They have the will to

excel and transform the country, given a long term vision."

"We should be ready to compete in outside markets…..If our steel industry

gears up in about 3 to 4 years, Indian steel can be both in Indian and foreign

markets. Our vision should be towards this."

- Indian 2020: A vision for the new millennium by APJ Adbul Kalam and YS

Rajan

An Introduction

The Indian Steel industry is almost 100 years old now. Till 1990, the Indian

steel industry operated under a regulated environment with insulated markets

and large scale capacities reserved for the public sector. Production and prices

were determined and regulated by the Government, while SAIL and Tata Steel

were the main producers, the latter being the only private player. In 1990, the

Indian steel Industry had a production capacity of 23 MT. 1992 saw the onset

of liberalization and the Indian economy was opened to the world. Indian steel

sector also witnessed the entry of several domestic private players and large

private investments flowed into the sector to add fresh capacities.

The last decade saw the Indian steel industry integrating with the global

economy and evolving considerably to adopt world-class production

technology to produce high quality steel. The total investment in the Indian

steel since 1990 is over Rs 19,000 crores mostly in plant equipments, which

have been installed after 1990. The steel industry also went through a

turbulent phase between 1997 and 2001 when there was a downturn in the

global steel industry. The progress of the industry in terms of capacity

additions, production, consumption, exports and profitability plateaued off

during this phase. But the industry weathered the storm only to recover in

2002 and is beginning to get back on its feet given the strong domestic

economic growth and revival of demand in global markets.

With a current capacity of 35 MT the Indian Steel Industry is today the 8th

largest producer of steel in the world. Today, India produces international

standard steel of almost all grades/varieties and has been a net exporter for the

past few years, underlining the growing acceptability of its products in the

global market.

Page 12: Financial Appraisal of Expansion of Projects

12

Steel is a highly capital intensive industry and cyclical in nature. Its growth is

intertwined with the growth of the economy at large, and in particular the steel

consuming industries such as manufacturing, housing and infrastructure.

Steel, given its backward and forward linkages, has a large multiplier effect.

Economists quantify the economic impact of any sector through measures

such as the output multiplier effect, forward and backward effects etc. Based

on the Indian input-output model, the Iron, Steel and Ferro Alloys sector

(sector code 72 of CSO Table) reveals high output multiplier of 2.64 and

ranks 4 out of 115 sectors into which the economy is divided. The output

multiplier effect is defined as the total increase in output generation (in case of

sector 72, total increase of 2.64 units including unitary increase of the sector‟s

own output) for one unit increases of final demand in the particular sector.

The Forward Linkage refers to the inter relationship between the particular

sector and all other sectors which demand the output of the former as their

inputs. In the CSO table of 60 sectors (where all iron and steel sub sectors

have been merged to one sector), the Forward Linkage of the Iron and Steel

sector at 4.79 is quite significant (ranks 4 out of 60 sectors into which the

economy is divided). The significant output multiplier effect and the forward

linkage effects are the compelling reasons propelling various economies to set

up domestic plants to satisfy the local demand. Economists have estimated

that for every additional one lakh rupees output (2002-03 prices) in the Iron,

Steel and Ferro alloys sector, an additional 1.3 man years of employment are

created.

With capital investments of over Rs 100, 000 crores, the Indian steel industry

currently provides direct/indirect employment to over 2 million people. As

India moves ahead in the new millennium, the steel industry will play a

critical role in transforming India into an economic superpower.

Industry Structure

The Indian steel industry can be divided into two distinct producer groups:

• Major producers : Also known as Integrated Steel Producers (ISPs), this

group includes large steel producers with high levels of backward

integration and capacities of over 1 MT. Steel Authority of India Limited

(SAIL), Tata Steel, Rashtriya Ispat Nigam Limited (RINL), Jindal

Vijayanagar Steel Limited (JVSL), Essar Steel and Ispat Industries form

this group.

SAIL, TISCO and RINL produce steel using the blast furnace/basic

Page 13: Financial Appraisal of Expansion of Projects

13

oxygen furnace (BF/BOF) route that uses iron ore, coal/coke as the basic

input mix for producing finished steel.

Other major producers such as Essar Steel, Ispat Industries and JVSL use

routes other than BF/BOF for producing steel. While Essar Steel and Ispat

Industries employ Electric Arc Furnace (EAF) route that uses sponge iron,

melting scrap or a mix of both as input, JVSL uses COREX, a

revolutionary technology for making steel using basically iron-ore and

coal.

• Other producers: This group consists of smaller stand-alone steel plants

that include producers and processors of steel.

• Processors/Re-rollers: Units producing small quantities of steel

(flat/long products) from materials procured from the market or

through their own backward integration system.

• Stand alone units making pig iron and sponge iron.

• Small producers using scrap-sponge iron-pig iron combination

produce steel ingots (for long products) using Electric Arc Furnace

(EAF) or Induction Arc Furnace (IAF) route.

The Major producers are strategic in nature and account for most of the mild

steel production in the country. The group produces most of the flat steel

products in the country including Hot Rolled, Cold Rolled and Galvanised

steel. The majors also produce a small proportion of Long products and other

special steel being produced in the country.

Other producers account for a majority of long products being produced in the

country and some of the value added flat steel products like cold rolled steel

and galvanized steel.

Types of Steel

All steel products are made from semi-finished steel that comes in the form of

slabs, billets and blooms. Though today there are over 3500 varieties of

regular and special steel available, steel products can be broadly classified into

two basic types according to their shape

Flat products

Page 14: Financial Appraisal of Expansion of Projects

14

Derived from slabs this category includes plates and Hot Rolled Steel such as

Coils/Sheets. While plates are used for applications such as shipbuilding etc.,

HR Steel is the most widely used variety of steel and other downstream flat

products such as Cold Rolled Steel and Galvanised steel are made from it.

HR Steel has a variety of applications in the manufacturing sector. It is

primarily used for making pipes and has many direct industrial and

manufacturing applications, including the construction of tanks, railway cars,

bicycle frames, ships, engineering and military equipment and automobile and

truck wheels, frames and body parts. Cold Rolled Steel is used primarily for

precision tubes, containers, bicycles, furniture and for use by the automobile

industry to produce car body panels. Galvanised Steel is used for making

roofs in the housing and construction sector.

(Vide Flow chart I and II)

Long products

These products derive their name from their shape. Made using billets and

blooms they include rods, bars, pipes, ropes and wires, which are used largely

by the housing/construction sector. There are also other products like rail

tracks in the category. (Vide Flow chart I and II)

Semi finished steel is also used to produce other varieties of specialized steel

such as Alloy Steel.

Flow chart I: Blast furnace route for producing steel

Page 15: Financial Appraisal of Expansion of Projects

15

Flow chart II: Electric Arc Furnace route of producing steel

Steel Markets – Production and Consumption

For the year 2003-04 the production of finished steel in the country was up

7.4% to 36.15 MT while the consumption was 30.4 MT. The production had

grown 6.7% during 2002-03.

During 2003-04 production of HR Steel by ISA member companies increased

by 9% to 13.14 million tones from 12.07 MT last year. Meanwhile domestic

demand for HR Steel increased by 13% to 10.29 MT this year compared to

9.34 MT last year. Exports increased by a mere 2% to 2.89 MT from 2.82 MT

in 2003-04.

• It is important to note that in 2003-04 domestic demand fell short of

production by 3 MT underlining that enough quantities of HR Steel

were available to the domestic user groups. Thus ISA member

companies have had to export to manage the surplus production.

• Companies did not export at the cost of the domestic industry.

• Exports as percentage of total production has gone down from 14% in

2002-03 to 13% in 2003-04.

Page 16: Financial Appraisal of Expansion of Projects

16

• Minimum levels of exports are essential to maintain a presence in the

international markets.

Other notable trends have been that product mix of major steel producers is

gradually shifting to value added products as producers look to diversify their

product mix to avoid any impact of cyclicity.

During the last few years Indian steel exports have been led by flat products –

HR Coil, CR Coil and Galavanised Steel while long products have had

negligible exports. This is explained by the fact that apparent consumption of

flat steel in India is way lower than the production, making India a net

exporter of the surplus. Long products meanwhile have enjoyed higher

apparent consumption thanks to the continued boom in the domestic housing

sector and governments thrust on infrastructure activities.

Prices

The last few years have witnessed the growing acceptability of Indian steel in

international markets and opening up of the economy has seen a progressive

decrease in import tariffs on steel. These linkages with the global economy

mean that today domestic steel prices are determined on the basis of two main

factors

• Input costs

• International steel prices.

The current trend in domestic prices of HR Steel and inputs such as coking

coal, iron ore and scrap, is a result of a worldwide increase in prices. This

trend is being driven by the acceleration of economic growth in China and

revival of key sectors across US, Europe and Asia. This has led to a sudden

jump in demand for steel across the globe and consequently for raw material

inputs as well. This has led to a shortage of key inputs resulting in increased

prices. A look at price trends of key inputs (Fig. 1) shows that average input

cost has climbed up by as much as 300%. With most major producers in the

country depending on import of inputs for production of HR Steel, current

prices are simply an end result of rising input costs.

Page 17: Financial Appraisal of Expansion of Projects

17

Increase in input costs

Input

(US$/T)

Price in

Dec 2002

Price in

Sept 2003

Price in

Mar 2004

Difference

over 2002

%

increase

over 2002

Coke 120.00 200.00 500 380 317%

Melting

Scrap 110.00 220.00 300 190 173%

Pig Iron 110.00 220.00 350 240 218%

Iron Ore 28.00 48.50 110 82 293%

Freight 9.00 28.00 40 31 344%

Source: Metal Bulletin and Internal

Sources Fig.1

In spite of the phenomenal increase in input costs domestic prices of HR steel

are comparable/lower than international prices.

Prices of steel as prevailing in the domestic markets of important steel

producing countries.

US $/pmt.

Feb 04 Jan-March

03

April-June

03

July-Sept 03

USA 515.00 350.00 332.00 345.00

China 550.00 350.00 340.00 385.00

India-US

$/pmt

507.00 348.00 358.00 370.00

Source-CRU-London Fig.2

The price comparison given above clearly highlights:

• Steel prices in India are in line with those prevailing in the domestic

markets of the major steel producing countries both in the developed

and developing markets.

• Indian Steel consumers are not at any disadvantage to their

counterparts in the developed and developing markets.

Page 18: Financial Appraisal of Expansion of Projects

18

With respect to price of HR Steel, a look at domestic prices during the last

five years (Fig. 3) clearly points that current prices are realistic and

comparable to prices prevailing in 1997-98.

Source :Internal Fig.3

Contrary to popular belief steel does not account for a significant proportion

of costs of end products (Fig.4)

Share of steel in total cost of production of user industries

Product Input steel (kgs) Value of steel as

% of cost of a

product

Value of steel as

% Market price

of a product (Rs)

Small Car 850 16 7

SUV 1075 15 4

Scooter 45 7 4

Refrigerator 15 7 5

Washing Mach. 9 3 3

Almirah 50 N.A. 16

Source : Tata Steel Fig.4

A look at profits of a few user companies (for the period Apr – Dec 2003)

suggests that while profitability of user group has ranged between 12% to

Page 19: Financial Appraisal of Expansion of Projects

19

233%, it is the steel industry, which is yet to emerge from the days of

recession.

Current Scenario

1. Indian economy growing @ 8 to 9%, is one of the fastest growing

economies in the world.

2. Industrial production showing encouraging trends. Index of industrial

production for Capital goods is growing @ 8.4% CAGR and growth in

index for consumer durables was @10.5% CAGR during 2005-06.

3. The 10th plan investment in infrastructure has been envisaged at around

Rs.880, 550 crores.

4. The major sector-wise anticipated investment is likely to be Rs.292000

crores in Power, Rs.145000 crores in Roads & Bridges, irrigation Rs.

111000 crores.

5. During 11th plan (2007-08 to 2011-12), the projected investment

towards infrastructure is likely to be Rs. 2027000 crores, an increase of

180% over 10th plan.

6. Per capita steel consumption at 35 kg low as compared to world average

of 150 kg. and 300kg for China.

7. National Steel Policy, as formulated by Indian Ministry of Steel

envisages the following –

I. Crude steel production of 110 million tones by 2019-20 at CAGR

of 7.1% from 2004-05.

II. The demand of steel by 2020 is likely to be 90 million tones at

CAGR of 6.9% from 04-05.

III. Steel exports by 2020 is likely to grow at CAGR of 13.3% from

04-05 to 26 million tones.

IV. Steel imports to the country by 2020 shall grow at CAGR of 7.1%

from 04-05 to 6 million tones.

Page 20: Financial Appraisal of Expansion of Projects

20

8. Lot of steel projects both brown-field and Greenfield likely to come up

and are in various stage of execution.

9. As per the news paper reports (Eco. Times dt.14-11-07), Steel Minister

has projected India's steel production to be around 124 million tones by

2012 and a capacity of around 275 million tones by 2019-20.

10. During the year 06-07, India produced around 49 million tones of

finished steel which was higher by 11 % over 05-06.

11. Imports at 4.1 million tones during 06-07 was higher by 6.5%. Exports

at 4.7 million tones grew by 6.1% during 06-07.

12. During 05-06 Iron ore exports at 84 million tones was almost at the

previous year's level of 87 million tones.

13. During April - Sept.'07 following has been the performance-

I. Crude steel production at 25.7 million tones, exhibited a growth of

5 % over corresponding period last year.

II. Exports at 2.6 million tones shows an increase by around 8% over

the same period of last year.

III. Imports were around 3.2 million tones which was an increase by

63% over April-Sept'06.

14. Due to infrastructure focus, production of long products is gradually

increasing and ratio of flat to long products is narrowing.

15. During Apr-Sept'07 non flat steel produced at 12.4 million tones

showed an increase of around 9% over April-Sept'06.

16. In case of flat products production during April-Sept'07 at 12.2 million

tones was almost at same level of last year.

17. Apparent Consumption of steel during April-Sept'07 was 22 million

tones which was an increase by 11 % over April-Sept'06. While long

products (excl. semis) at 12.3 million tones registered a growth of 9%,

the flat products consumption at 12.5 million tones indicated an

increase of 12%.

With due focus on infrastructure development and strong economic indicators,

the demand for steel in India shall continue to remain robust.

Page 21: Financial Appraisal of Expansion of Projects

21

The Government envisions India becoming a developed nation by 2020 with a

per capita GDP of $1540. For a nation that is economically strong, free of the

problems of underdevelopment and plays a meaningful role in the world as

befits a nation of over one billion people, the groundwork would have to begin

right now. The Indian Steel Industry will be required and is willing to play a

critical role in achieving this target.

With abundant iron ore resources and well-established base for steel

production in the country, steel is poised for growth in the coming decades.

Production has increased from 17 MT in 1990 to 36 MT in 2003 and 66 MT is

targeted for 2011. While steel will continue to have a stronghold in traditional

sectors such as construction, housing, ground transportation, special steels will

be increasingly used in hi-tech engineering industries such as power

generation, petrochemicals, fertilisers etc. Steel will continue to be the most

popular, versatile and dominant material for wide ranging applications. While

India may not become a leader in world steel market, it is poised to become a

powerful force.

Page 22: Financial Appraisal of Expansion of Projects

22

Steel Authority of India Limited (SAIL)

There’s a little bit of SAIL in everybody’s life….

“STEEL is the basic framework which has built nations, and it is on this

strength that nation stand apart. This manmade metal has an extraordinary

quality of contributing to every aspect of life. While it keeps the wheels of

industry turning. It also lends ever-lasting quality to all kinds of structure and

infrastructure.”

‘SARDAR VALLABBHAI PATEL’

Steel Authority of India Limited (SAIL) is the leading steel-making company

in India. It is a fully integrated iron and steel maker, producing both basic and

special steels for domestic construction, engineering, power, railway,

automotive and defence industries and for sale in export markets.

Ranked amongst the top ten public

sector companies in India in terms of

turnover, SAIL manufactures and sells a

broad range of steel products, including

hot and cold rolled sheets and coils,

galvanised sheets, electrical sheets,

structurals, railway products, plates, bars

and rods, stainless steel and other alloy

steels. SAIL produces iron and steel at

five integrated plants and three special

steel plants, located principally in the eastern and central regions of India and

situated close to domestic sources of raw materials, including the Company's

iron ore, limestone and dolomite mines. The company has the distinction of

being India‟s largest producer of iron ore and of having the country‟s second

largest mines network. This gives SAIL a competitive edge in terms of captive

availability of iron ore, limestone, and dolomite which are inputs for steel

making.

SAIL's wide range of long and flat steel products are much in demand in the

domestic as well as the international market. This vital responsibility is carried

out by SAIL's own Central Marketing Organisation (CMO) and the

International Trade Division. CMO encompasses a wide network of 34 branch

offices and 54 stockyards located in major cities and towns throughout India.

With technical and managerial expertise and know-how in steel making

Page 23: Financial Appraisal of Expansion of Projects

23

gained over four decades, SAIL's Consultancy Division (SAILCON) at New

Delhi offers services and consultancy to clients world-wide.

SAIL has a well-equipped Research and Development Centre for Iron and

Steel (RDCIS) at Ranchi which helps to produce quality steel and develop

new technologies for the steel industry. Besides, SAIL has its own in-house

Centre for Engineering and Technology (CET), Management Training

Institute (MTI) and Safety Organisation at Ranchi. The captive mines are

under the control of the Raw Materials Division in Kolkata. The Environment

Management Division and Growth Division of SAIL operate from their

headquarters in Kolkata. Almost all the plants and major units are ISO

Certified.

The Government of India owns about 86% of SAIL's equity and retains voting

control of the Company. However, SAIL, by virtue of its „Navratna‟ status,

enjoys significant operational and financial autonomy. SAIL, during FY 2006,

achieved its highest ever production and sales of 12.1 million tonne (Mnt) and

11.31 Mnt of saleable steel respectively, with turnover of Rs. 32280 crore and

net profit of Rs. 4013 crore. SAIL‟s current share of domestic steel market is

23%.

Major Units

Integrated Steel Plants

Bhilai Steel Plant (BSP) in Chhattisgarh

Durgapur Steel Plant (DSP) in West Bengal

Rourkela Steel Plant (RSP) in Orissa

Bokaro Steel Plant (BSL) in Jharkhand

IISCO Steel Plant (ISP) in West Bengal

Special Steel Plants

Alloy Steels Plants (ASP) in West Bengal

Salem Steel Plant (SSP) in Tamil Nadu

Visvesvaraya Iron and Steel Plant (VISL) in Karnataka

Subsidiary

Maharashtra Elektrosmelt Limited (MEL) in Maharashtra

Joint Ventures

SAIL has promoted joint ventures in different areas ranging from power

plants to e-commerce.

Page 24: Financial Appraisal of Expansion of Projects

24

NTPC SAIL Power Company Pvt. Ltd: A 50:50 joint venture

between Steel Authority of India Ltd. (SAIL) and National Thermal

Power Corporation Ltd. (NTPC Ltd.), it manages the captive power

plants at Rourkela, Durgapur and Bhilai with a combined capacity of

314 megawatts (MW)

Bokaro Power Supply Company Pvt. Limited: This 50:50 joint

venture between SAIL and the Damodar Valley Corporation formed in

January 2002 is managing the 302-MW power generation and 1880

tonnes per hour steam generation facilities at Bokaro Steel Plant.

Mjunction Services Limited: A joint venture between SAIL and Tata

Steel on 50:50 basis, this company promotes e-commerce activities in

steel and related areas.

SAIL-Bansal Service Center Ltd.: SAIL has formed a joint venture

with BMW industries Ltd. on 40:60 basis to promote a service centre at

Bokaro with the objective of adding value to steel.

Bhilai JP Cement Ltd: SAIL has also incorporated a joint venture

company with M/s Jaiprakash Associates Ltd to set up a 2.2 MT cement

plant at Bhilai.

SAIL has signed an MOU with Manganese Ore India Ltd (MOIL) to set

up a joint venture company to produce ferro-manganese and silico-

manganese at Bhilai.

SAIL today is one of the largest industrial entities in India. Its strength has

been the diversified range of quality steel products catering to the domestic, as

well as the export markets and a large pool of technical and professional

expertise.

SAIL’s Growth Plan 2010

Much has happened ever since SAIL‟s Corporate Plan was announced in

2004. Investment plans for the three speciality steel plants have been firmed

up. Company has grown in size with the amalgamation of IISCO (now

renamed as IISCO Steel Plant). Production targets have been revised from 19

million tonnes (MT) of steel to about 24 MT. Estimated investment has

increased from Rs 25,000 crore to around Rs 40,000 crore. And the time

period has been squeezed by two years, bringing the targeted year of

completion of major projects from 2012 to 2010.

Page 25: Financial Appraisal of Expansion of Projects

25

Saleable Steel Capacities (MT)

PLANT 2010

Bhilai Steel Plant 6.21

Durgapur Steel Plant 2.85

Rourkela Steel Plant 2.90

Bokaro Steel Plant 6.50

IISCO Steel Plant 2.37

Alloy Steels plant 0.43

Salem Steel Plant 0.36

Visvesvaraya Iron & Steel Plant

0.22

Dynamic Adjustments

SAIL‟s Growth Plan is essentially a directional document. With the changing

market scenario and technological advancements the company shall continue

to fine-tune our growth plans keeping in mind the steel plants‟ operational

requirements.

As such, the company‟s growth plan is in tune with the boom being

experienced by the global steel industry and the high rates of growth being

established by the Indian economy and the major steel-consuming sectors.

The endeavour is not only in tandem with India‟s National Steel Policy of

achieving a production level of 110 MT of crude steel by the year 2020, but

also amply reflects the company‟s Vision of achieving market leadership. The

target of 110 mt of steel has been worked out on the basis of a compounded

annual growth rate of 7.3% per annum.

Enhancing Competitiveness

The objective, however, remains the same. Beside capacity enhancement, the

growth plan addresses the need of the SAIL plants and other units towards

eliminating technological gaps in the production process, improving

productivity levels for all stages right from raw materials to rolling mills,

bringing in technologies for energy savings, yield improvement, pollution

control and automation. The long term plan is to build sustainable

competencies.

Page 26: Financial Appraisal of Expansion of Projects

26

MECON, a leading consultant in the field of metallurgical industry, has been

assigned the task of preparing composite project feasibility reports (CPFRs)

for Bhilai, Durgapur, Rourkela and Bokaro Steel Plants of SAIL, indicating

various schemes required to be implemented along with all requisite auxiliary

services, essential utilities logistics and infrastructure support necessary to

achieve the enhanced production.

The key technological up-gradations undertaken during the growth period is

expected to achieve the following:

1. 100% production of steel through BOF route

2. 100% processing of steel through continuous cast route

3. gradual implementation of alternative fuel injection methods like coal

dust/tar injection in all the blast furnaces

4. state-of-the-art process control computerisation / automation

5. state-of-the-art online testing and quality control facilities

6. gradual implementation of Enterprise Resource Planning (ERP) across its

plants.

The focus is on producing wider product-mix with emphasis on value added

products and improved product quality. Some of the new products that are in

the pipeline are SAW line pipes for the fast-growing oil and gas sector, CRGO

steels - a product in severe short supply globally, wide flange beams for the

construction sector and colour coated sheets. The IT initiatives like ERP are

also being integrated with the existing business systems.

SAIL‟s growth plan 2011-12 also entails modernisation of three of its special

steel plants – Alloy Steels Plant (ASP) at Durgapur, Visvesvaraya Iron &

Steel Plant (VISL) at Bhadravati and Salem Steel Plant (SSP) at Salem. This

will ensure increase in the production of saleable steel from SAIL‟s special

steel plants from a level of 0.379 MT in 2004-05 to 0.993 MT by 2010.

Ensuring Raw Materials

The iron ore production has been estimated to go up to the level of 35 MT per

annum. The plan includes developing two major mechanised iron ore mines –

at Rowghat in the western region and Chiria in the east. Both the mines will

be developed with latest technology to ensure assured supply of required

quantity of quality iron ore to SAIL plants. Under its corporate plan SAIL

aims at setting up of pellet plants (one at Bhilai and another near

Page 27: Financial Appraisal of Expansion of Projects

27

Manoharpur), which would enable utilisation of huge iron ore fines generated

during the mining operations, apart from reducing cost of hot metal

production.

SAIL has adopted the following four pronged strategy to meet the enhanced

requirement of iron ore:

1. Developing new blocks/mines

2. Maximising production from existing mines

3. Improving the quality of iron ore by suitable beneficiation, and

4. Achieving operating efficiencies by economic scale of operations

Renewal of existing iron ore mining leases and grant of some of the new

leases are essential for making investment for development of new mines and

expansion of some of the mines. This is critical for fulfillment of SAIL‟s

Corporate Plan.

The total coking coal requirement is likely to increase from the current level

of 15 MT to around 28 MT by 2010. Plans are on the anvil to enter into

strategic investments/ tie-ups for coking coal blocks in India and abroad to

ensure assured supply of Coking coal. SAIL‟s corporate plan envisages

investment in collieries at Tasra, Ramnagore, Chasnalla and Jitpur.

Prevailing Scenario

True, SAIL is looking into future and the journey has begun. As of now,

projects worth around Rs 28,000 crore are in various stages of

implementation. This includes ongoing 28 numbers of projects worth more

than Rs 2,800 crore spread over six production units across the country. The

tendering for rest of the approved projects worth around Rs 25,000 crore is

presently under progress. And, more importantly, three new production

facilities have recently been commissioned at a total cost of Rs 187 crore at

Bhilai Steel Plant (BSP).

In a significant development, the company now obtains consolidated approval

for the major projects instead of piece meal approvals. For instance, the SAIL

board has in the last one year granted „in-principle‟ approval for the entire

package of Rs 1,553 crore of projects for Sales Steel Plant (SSP), Rs 9,592

crore for IISCO Steel Plant (ISP) and Rs 9,265 crore for Bokaro Steel Plant

(BSL).

Some of the important ongoing projects include Installation of Slab Caster at

Bhilai Steel Plant, Installation of Bloom Caster at Durgapur Steel Plant,

Installation of Pipe Coating Plant at Rourkela Steel Plant, Rebuilding of Coke

Page 28: Financial Appraisal of Expansion of Projects

28

Oven Battery No. 5 and Upgradation of Automation System of Tandem Mill

in CRM Complex at Bokaro Steel Plant and Installation of Argon Oxygen

Decarburisation (AOD) and High Powered Electric Arc Furnace (EAF) at

Alloy Steels Plant.

Unique Features

As per the Growth Plan, BSL is likely to become the first steel plant in SAIL

to have a state-of-the-art thin slab caster. With this, Bokaro plant will acquire

capability to process 100% of steel through continuous casting process. ISP

for the first time will boast of having sinter making facilities with the

installation of two new sinter plants and continuous casting facilities with the

installation of continuous billet and beam blank/ bloom casters. The steel plant

at Burnpur will also be added with a new wire & rod mill of 1.2 MT capacity.

With the installation of a new Bar & Rod Mill (1.4 million tonnes) and a new

Structural Mill (0.4 million tonnes), the production of semis will come down

from current level of 56% to 7% at Durgapur Steel Plant. Similarly, Salem

Steel Plant for the first time will have steel making facilities along with

continuous slab caster. Presently, SSP is entirely dependent on external

sources for supply of stainless steel slabs. Effective Implementation

The mere statistics may not tell the real story. The logistics, the tonnages, the

number of executing agencies, the procedures, the contract labourers, the

finance, so on and so forth – the sheer scale of operations and the range of

activities are staggering. Needless to mention, the key to success lies in

meticulous planning, continuous monitoring and effective finishing. The task

becomes all the more daunting due to the additional challenge of simultaneous

management of ongoing operations in steel plants.

On its part, the company firms up concrete plans to pull out all the stops.

Integrated Project Management, Delegation of Power to Project Managers,

Prequalification of Conference with Prospective Bidders, MoUs with Vendors

for Regular Jobs and Performance Evaluation of Contracting Agencies are

some of the new initiatives in this regard. SAIL has also simplified its

purchase and contract procedures that will surely go a long way in facilitating

timely completion of the projects on such a large scale.

Human Resource

Thrust on human resource development continues with a renewed focus on

Page 29: Financial Appraisal of Expansion of Projects

29

inculcating a greater value orientation across the company. A series of

initiatives are being taken to improve the competence level of the employees

in tune with changing technologies, customer demands and market dynamics.

Accordingly, training modules have been redesigned with a clear focus on

competence mapping, skill gap analysis, multi-skilling and multi-tasking apart

from imparting training on new technologies of steel making. Efforts are also

on to put a system in place to institutionalise the sharing of knowledge among

the employees.

Ensuring competitiveness

Achieving cost competitiveness remains a prime target of SAIL‟s future plans.

Today in SAIL, the focus of the sustained cost control exercise is on

shortening cycle time, reducing specific usage of inputs, eliminating wastages

and improving yields. The work has begun in right earnest. The challenge

before SAIL is to ensure that the projects are implemented without time and

cost overruns.

Today, the accent in SAIL is to continuously adapt to the competitive business

environment and excel as a business organisation, both within and outside

India.

Page 30: Financial Appraisal of Expansion of Projects

30

Bhilai Steel Plant

Bhilai Steel Plant – a symbol of Indo-Soviet

techno-economic collaboration, is one of the

first three integrated steel plants set up by

Government of India to build up a sound base

for the industrial growth of the country. The

agreement for setting up the plant with a

capacity of 1 Mt of Ingot steel was signed

between the Government of erstwhile USSR

and India on 2nd

February 1955, and only after

a short period of 4 years, India entered the

main stream of the steel producers with the

commissioning of its first Blast Furnace on 4th

February, 1959 by the then

President of India, Dr Rajendra Prasad. Commissioning of all the units of 1

MT stage was completed in 1961 and within a year of integrated operation of

the plant the plant achieved its rated capacity production.

Thereafter, the plant was expanded to 2.5 MT capacity per year, and then to 4

MT of crude steel per year, with Soviet assistance.

BSP is the sole manufacturer of rails and producer of the widest and heaviest

plates in India. Bhilai specializes in the high strength UTS 90 rails, high

tensile and boiler quality plates, TMT bars, and electrode quality wire rods. It

is a major exporter of steel products with over 70% of total exports from the

Steel Authority of India Limited being from Bhilai.

The distinction of being the first integrated steel plant with all major

production units and marketable products covered under ISO 9002 Quality

Certification belongs to BSP. This includes manufacture of blast furnace coke

and coal chemicals, production of hot metal and pig iron, steel making

through twin hearth and basic oxygen processes, manufacture of steel slabs

and blooms by continuous casting, and production of hot rolled steel blooms,

billets and rails, structurals, plates, steel sections and wire rods. The plant‟s

Quality Assurance System has subsequently been awarded ISO 9001:2000.

A leader in terms of profitability, productivity and energy conservation, BSP

has maintained growth despite recent difficult market conditions. Seven times

winner of the Prime-Minister‟s Trophy for the best integrated steel plant in the

country, it is the only steel plant to have achieved this distinction.

Page 31: Financial Appraisal of Expansion of Projects

31

Bhilai has its own captive mines spread over 10929.80 acres. It gets iron ore

from Rajhara group of mines, 85 kms south-west of Bhilai. Limestone

requirements are met by Nandini mines, 20 kms north of Bhilai and dolomite

comes from Hirri in Bilaspur district, 135 kms east of the plant. To meet the

future requirement of iron ore, another mining site Rowghat, situated about

100 km south of Rajhara, is being developed as the ore reserves at Rajhara are

depleting. With the expansion of its capacity to 4MT, the plant now consists

of ten coke oven batteries. Six of them are 4.4 metres tall. The 7 metres tall

fully automated batteries No. 9 & 10 are among the most modern in India. Of

Bhilai‟s seven blast furnaces, three are of 1033 cu. metres capacity each, three

of 1719 cu. metres and one is 2000 cu. metres capacity. Most of them have

been modernised incorporating state-of-the-art technology.

Steel is made through twin hearth furnaces in Steel Melting Shop I as well as

through LD Converter-Continuous Casting route in SMS II. Steel grades

conforming to various national and international specifications are produced

in both the melting shops. Production of cleaner steel is ensured by flame

enrichment and oxygen blowing in SMS I while secondary refining in

Vacuum Arc Degassing ensures homogeneous steel chemistry in SMS II. Also

in SMS II is a 130 T capacity RH (Ruhrstahi Heraus) Degassing Unit,

installed mainly to remove hydrogen from rail steel and Ladle Furnace to meet

present and future requirements of quality steel. Bhilai is capable of providing

the cleanest and finest grades of steel.

The rolling mill complex consists of the Blooming and Billet Mill, Rail &

Structural Mill, Merchant Mill, Wire Rod Mill and also a most modern Plate

Mill. While input to the BBM and subsequently to Merchant Mill and Wire

Rod Mill comes from Twin Hearth Furnaces,

the Rail & Structural Mill and Plate Mill roll

long and flat products respectively from

continuously cast blooms and slabs only. The

total length of rails rolled at Bhilai so far would

circumvent the globe more than 4.5 times.

During 2005-06, BSP produced 4.29 Mnt of saleable steel and earned Gross

Profit (GP) of Rs. 2535 crore on total income of Rs. 9683 crore. BSP‟s

income constituted about 35% of the total income of SAIL. BSP presently has

a hot metal capacity of about 4.08 Mntpa (production of 5.18 Mntpa in FY

2006). It proposes to increase the same to 7.50 Mntpa by implementing

sustenance, modernisation and expansion programme.

Page 32: Financial Appraisal of Expansion of Projects

32

MAJOR PRODUCTS OF BHILAI STEEL PLANT

Hot Rolled Coils, Sheets and Skelp

Hot rolled coils, sheets and skelp (narrow coil), are the largest product

category of the company in terms of both sales

volume and revenue. Hot rolled coils are

primarily used for making pipes and have many

direct industrial and manufacturing applications,

including the construction of tanks, railway

cars, bicycle frames, ships, engineering and military equipment and

automobile and truck wheels, frames and body parts. Hot rolled coils are also

used as feedstock for cold rolling mills where they undergo further processing.

Hot rolled coils are also delivered to the company's own cold rolling mills and

silicon sheet mill and pipe plant in a wide range of widths and thicknesses as

the feedstock for higher value-added steel products. The company is the

largest producer of hot rolled coils, sheets and skelp in India.

Semi-Finished Products

The company produces semi-finished products, including blooms, billets and

slabs, which are converted into finished products in the company's processing

plant and, to a lesser extent, sold to rerollers for conversion to finished

products

Plates

Steel plates are used mainly for the manufacture of bridges, steel structures,

ships, large diameter pipes, storage tanks, boilers, railway wagons and

pressure vessels. The company also produces weatherproof steel plates for the

construction of railcars. The company is currently the largest producer of steel

Page 33: Financial Appraisal of Expansion of Projects

33

plates in India with a domestic market share of more than 80 per cent for these

products. The company is the only producer of wide and heavy plate products

in India.

Cold Rolled Products

Cold rolling of hot rolled products produces a superior surface finish,

improves the physical properties of the steel, such as tensile strength, and

reduces its thickness to precise gauges. As a result, cold rolled products

generally command higher prices than hot rolled products. The products of the

cold rolling mill include cold rolled sheets and coils, which are used primarily

for precision tubes, containers, bicycles, furniture and for use by the

automobile industry to produce car body panels. Cold rolled products are also

used for further processing, including for colour coating, galvanising and

tinning.

Railway Products

Railway products, including rails, wheels and axles, sleeper and fish plates

(which are used to connect and strengthen rails), are produced through a

process of hot rolling blooms in the finishing mills and forging ingots and

Page 34: Financial Appraisal of Expansion of Projects

34

blooms in the forging press or hammer. Railway products are used primarily

to upgrade and expand the existing railway network in India

Structurals

Structural steel products are produced through a process of hot rolling in the

section or structural mills. They are long steel products with cross sections of

various shapes. I-beams, channels and angle steel are used in mining, the

construction of tunnels, factory structures, transmission towers, bridges, ships

railways and other infrastructure projects

Bars and Rods

The company produces steel bars and rods through a process of hot rolling

billets in the finishing mills. Reinforcement steel and wire rods are primarily

used by the construction industry. The company is one of the largest

producers of reinforcement bars in India which are primarily sold to the

construction industry.

Page 35: Financial Appraisal of Expansion of Projects

35

Speciality Products

Speciality products include electrical sheets, tin plates and pipes. Electrical

sheets are cold rolled products of silicon steel for electrical machinery. Tin

plates are cold rolled steel electrolytically coated with tin for food packaging.

Pipes are longitudinally or spirally welded from hot rolled coils for conveying

such things as water, oil and gas

Alloy and Stainless Products

In addition to the steel products indicated above, SAIL produces a wide range

of alloy steel products at ASP. Elements including chromium, nickel,

vanadium and molybdenum are used in the alloy mixture to impart special

properties to steel. These alloy steels are primarily used for sophisticated

applications, including in the automobile, railway and defence industries.

Product Mix of BSP

BSP is one of the major producers of long steel products in India. The current

product mix of BSP comprises Plates, Rails, Heavy Structurals, beams,

channels, merchant products, bars, rods and light structurals, wire rods and

semis, like blooms and billets. Presently, the long products constitute about

74% and flat products about 26% of the saleable steel produced at BSP.

Rail & Structural Mill (Capacity - 7,50,000 T )

Products

Rails - R52 Kg/m & R60 Kg/m ; UTS 880 N/mm2 rails as per IRST-

12/96 specifications , Euronorms and international standards.

Thick web asymmetric rail Zu 1-60

Page 36: Financial Appraisal of Expansion of Projects

36

Beams - 600,500,450,400,350,300 & 250.

Channels - 400,300 & 250.

Angles - 200 & 150.

Crossing Sleeper.

Crane Rails - KP80, 100,120 & 140.

Bhilai is the sole supplier of the country's longest rail tracks of 260

metres.

Bhilai Rails

Largest producer and leading rail maker of the world.

Four and a half decades of experience in rail making.

Produced over 15 million tonnes of rails; 2.7 lakh km in length.

Indian Railways- World‟s second largest rail company moves

exclusively on Bhilai rails.

Bhilai rails are subjected to world‟s highest traffic density and axle

loads.

Rails exported to 10 countries with exports to South Korea, New

Zealand, Argentina, Turkey, Iran, Egypt, Ghana, Bangladesh and

Malaysia.

Technological Superiority

Steel from LD Convertor – Ladle furnace - RH Degasser – Concast

route; achieving world best level of degassing/refining to less than 1.5

ppm of hydrogen in liquid steel in 100% of heats.

Capability to produce as rolled lengths of 80 meter and welded panels

upto 260 meters

High degree of Straightness due to world‟s most advanced and Laser

straightness measurement based end straightening machine.

World class tested rails passing through state of art online NDT

equipment; Laser straightness measurement, Ultrasonic and eddy

current testing machines

Computer controlled automatic rail handling system and automatic yard

mapping for rail storage.

Computerised Rail Tracking system for collection and storage of all

process and testing related data of each rail.

Merchant Mill (Capacity - 5,00,000 Tonnes)

Page 37: Financial Appraisal of Expansion of Projects

37

Products

Plain Rounds : dia 28, 32, 36,40, 50,53, 56, 63 & 67

TMT Bars : 25,28, 32, 36, 40 & 45

Lt. Structurals :Channel 100 x 50, 75 x 40

Angles : 50 x 50 x 5 upwards to 90 x 90 x 10

Wire Rod Mill (Capacity - 4,20,000 T)

Products

Wire Rods (Plain, Electrode Quality & TMT) in 5.5, 6, 7, 8 & 10 mm

plain and ribbed, and 12 mm plain in coil form

8, 10, and 12 mm TMT

Plate Mill (Capacity – 9,50,000 T)

(Plate thickness: 8-120mm, Width: 1500-3270mm, Length: 5-12.5 M)

The modern Plate Mill rolls out heavy and medium plates, as well as those for

pipe manufacturers. Plates of wide variety, in any required size, and strength,

chemical and physical properties, can be produced here. It has capacity to

produce high pressure, boiler quality and high tensile steels. Shipbuilding

plates, conforming to Lloyds specifications, and pressure vessel boiler plates,

conforming to various ASTM, ASME standards, have withstood the

challenges of nature and time. Some of the unique features of the mill are on-

line finishing facilities and off-line normalising facilities. Bhilai has the

widest plate mill in the country, and it uses continuously cast slabs as input.

Liquid steel produced under controlled conditions in the LD Converters is

rinsed with argon gas to homogenise the composition as well as to remove

non-metallic inclusions before continuous casting so as to ensure the

production of high quality feedstock for the Plate Mill. As per customers'

requirement or specifications, plates are normalised in a roller hearth

normalising furnace.

New Products

Page 38: Financial Appraisal of Expansion of Projects

38

To meet the customers‟ requirements, increase the market share and widen the

product range, several new products have been developed.

BS-1501-224 Grade 490A for mounded pressure vessels.

API 5L X-52/X-65 Plates for Line Pipe Applications.

High Tensile Plates BSEN-100025, S-355 K2G3 and BS4360 50 DD

Specifications for export with sub-zero impact toughness, thicker plates

in boiler quality grade.

SAILMA 300 HI plates in 75 & 80 mm thickness were developed for

DLW, Varanasi, for application in locomotive base plate.

DMR-249 A (ABA grade) plates with stringent toughness requirement

at sub-zero temperature was developed for Defence Research Lab,

Hyderabad.

Corrosion resistant Molybdenum rail (52 kg) was developed and

supplied to Railways.

Commercial production of Cu-Ni-Cr Plates for corrosion resistant (with

corrosion resistance index of 6 Min.) applications has been successfully

done for customers like BHEL & TISCO.

Commercial production of 25 mm TMT- Fe 415 and TMT- HCR 500

bars at Merchant Mill. 950 mm High Tensile impact tested IS 8500 Fe

540 B Plates were successfully rolled and supplied for the first time.

63 mm High Tensile Plates of DIN 17100 St 52.3 were successfully

rolled and supplied for the first time.

API X-60 plates were developed in up to 3270 mm width in thickness

range of 14-22 mm for pipeline segment.

SAILMA 300 HI plates in 75 & 80 mm thickness were developed for

DLW, Varanasi for application in locomotive base plate.

A new segment - Windmill Tower was identified in Non-conventional

Energy seector and supplies to the tune of 2500 T/month is being made

to customers like L&T, ECC & ATMASTCO.

DMR-249 A (ABA grade) plates with stringent toughness requirement

at sub-zero temperature was developed for Defence Research Lab,

Hyderabad.

Narrow width slabs in 180 mm thickness, in 205x290 size in SWR 14

grade with specific chemistry, and Hy blooms in 205x 265 size and

205x325 size in SWR 14 grade were developed at BBM for cycle

manufacturers.

Besides, successful trial production of wire rods of EN-8 grade high

carbon steel, and Weather Resistant Cu-P Plates for corrosion resistant

applications have been done.

Lower tonnage orders of non-standard size plates with lower slab weight are

also being executed. Plates from Bhilai have been exported to Europe,

America, Middle East, South East Asia from 1986.

Page 39: Financial Appraisal of Expansion of Projects

39

The Cutting Edge in Steel Making

Vacuum Arc Degassing: This unit ensures production of low sulphur steel

with lower gas contents. Precise control of casting temperature, composition

and improved steel cleanliness is achieved.

RH Degasser: A 130 T capacity RH (Ruhrstahi Heraus) Degassing Unit was

installed mainly to remove hydrogen from rail steel. All rail heat produced in

SMS-II have hydrogen level < 1.5 ppm.

Ladle Furnace: It is installed to process steel to reduce diversion due to

chemistry and to process cold heats or return heats. The 130 T furnace also

has benefits like reduction in tapping temperature of BOF, improvement in

lining life of BOF, etc. It acts as a buffer between BOF & CCM for holding

the heats, reduce consumption of ferro-alloys, carbonisers and deoxidiser and

produce cleaner steel.

BSP is the sole supplier of rails to Indian Railways and is also a dominant

producer of long products and plates in India. However, in the past few years,

its market share is under pressure, mainly on account of entry of other

manufacturers such as M/s. Welspun and M/s Jindal Steel & Power Limited in

the field of plates and rails.

To meet enhanced competition from both domestic and international

manufacturers, the future requirements of customers and to retain its market

share in various segments, modernization and expansion of BSP is a necessity.

Project life cycle

Page 40: Financial Appraisal of Expansion of Projects

40

Conceptualisation

Formulation of proposal

Feasibility studies report

Investment decision

Environmental Clearance

Administrative Approval

Engagement of consultant

Detailed Project Report

Technical specification

Financial Closure

Contract Finalisation

Execution of Contracts/project

Monitoring and Control

Completion of construction

Commissioning of project

Performance guarantee test

Handing over to operation

Closure of contracts

Completion cost and capitalisation

Post project Evaluation and Report

PROJECT FINANCE & ACCOUNT

Page 41: Financial Appraisal of Expansion of Projects

41

At the time of the country‟s independence in 1947, it was

confronted with various economic and social problems that require to be

tackled in a planned and systematic manner. India was primarily an agrarian

economy; it had a very weak industrial base, low level of savings/investments

and lacked infrastructural facilities. A vast percentage of the population was

extremely poor. Their existed considerable inequalities in income and regional

imbalances in economic attainments. Under such circumstances, a bag effort

was required from the government. The private sector had neither the

necessary resources in terms of funds, nor they will to assume risks involved

in long generation investment projects. Moreover, the financial returns on

such projects were too low to attract private sector enterprises investment.

Give the type and range of problems faced by the country on its economic,

social and strategic fronts and the various imperatives such as the necessity on

the part of government to use the public sector as an instrument for self-reliant

economic growth so as to develop a sound agricultural and industrial base,

diversify the public economy and overcome the economic backwardness.

In view of the above expectations for continued large

investment in PSU, there has been a significant growth, both in number and

investments, in such enterprises over the years, their declining role in the

recent years notwithstanding. For instance, from a modest investment of Rs.

29 crore in 5 PSU as on April 1, 1951, investments grow to Rs 3, 24,632 crore

in 240 such enterprises by march 31, 2002.

The predominant considerations for continued large

investments in PSU were

(i) to accelerate the growth of core and strategically important sectors like

railways, telecommunications, defense, etc;

(ii) to invest in the consumer oriented industries such as drugs and food

industries, with a view to ensure easier availability of vital articles of

mass consumption at economic and reasonable prices;

(iii) To take over sick units from private sector enterprises in order to

sustain production and protect employment.

The project finance & accounts section is broadly covered under the following

five headings:

1. Capital Budget

2. Project Concurrence

3. Zonal Accounts

4. Works Compilation

5. Import Account

Page 42: Financial Appraisal of Expansion of Projects

42

1. CAPITAL BUDGET SECTION

Before project finance & Account covered goes on FEASIBILITY REPORT

A) Initiation and submission of investment proposal.

Capital investment proposals are initiated by various

shops/departments. These shops/departments submit their investment proposal

in the prescribed format to the project planning & Engineering

Department(PP&E). PP&E is the nodal agency for submission, processing and

decision of all investment proposal. PP&E makes a preliminary scrutiny and

sends the investment proposals for finance capital budget section, industrial

engineering department, O&M and BEDB.

These proposals are studies in capital budget section and checked with respect

to following points:-

1. Whether any techno-economic/feasibility report for the proposal

has been prepared or not. If any techno-economics has been

prepared, the pay-back period, NPV, IRR, ROI & Sensitivity

analysis of the investment proposal is checked.

2. If the proposal is for replacement of the asset, whether write-off

sanction of assets being replaced has been obtained by the shop.

3. Whether the cost estimate prepared by the shop/consultant is

correct.

4. Proposal is studies with respect to need, the process, benefits,

and technical/legal/financial implications.

These proposals are then discussed in investment planning units (IPU)

meetings. The in-charge of PP&E is chairman of the IPU committee. Officers

of the capital budget section attend the IPU meeting as member of the

committee. Other members of the IPU committee are:

1. Representation from industrial Engineering Department

2. Representation of the Organizations & Methods Department

3. Consultant (BEDB, CET or other)

4. Proposing Department

5. Material Management Department

6. Executing Agency

7. Specialized agencies/Consultant

The IPU committee thoroughly examines the investment proposal

under the following aspects:

Page 43: Financial Appraisal of Expansion of Projects

43

a) Technical feasibility

b) Economic viability

c) Commercial aspects

d) Financial aspects

e) Others

Depending on the merits of the proposal, the IPU committee either

recommends it or may reject it or may suggest modifications for further

consideration.

B) Approval of the investment proposal

Proposals recommended by IPU are put up for Management‟s approval by

PP&E Deptt. These proposals are received in the capital budget section before

management approval for final scrutiny of the proposal.

Scheme sanctioning Authorities are as under:

C) Budget Certification

All contractual agencies (incl. contract cell, Turnkey cell and Material

management department) before issuing award letter/placement of final

purchase order/Letter of intent/for procurement/work to be done under any

capital scheme are required to obtain budget certification from capital budget

section. While certifying budget section has to verify the availability of budget

and has to see that whether the material being procured or work order/contract

being awarded is as envisaged at the time of approval.

D) Monthly Expenditure Report

A monthly report of capital expenditure incurred on various project is

compiled at the month end and is sent to corporate office (project Directorate

and Finance Directorate). Copies of the report are also to sent to project

planning & Engg. Deptt. (PP&E) and project Monitoring cell (PMC). A

summarized monthly report of capital expenditure is also sent to MD, ED

(F&A), ED(Proj), ED(Works), ED(MM), GM(F&A), GM(Proj), GM(PP&E

& BEDB).

For the purpose of the monthly report information from various section of

finance department has to be obtained. These sections are:

1. Zonal Accounts sections of project finance

2. Store Bills Section

3. Project Accounts section

4. Operation Accounts Section

Page 44: Financial Appraisal of Expansion of Projects

44

5. Township Accounts Section

E) POST COMPLETION AUDIT:

All major schemes are reviewed by the post completion Audit (PCA)

committee after one year of commissioning of the scheme.

Committee for PCA:

a) Head of department where the project was executed is the chairman of

the committee.

b) Representative of concerned department

c) Project co-coordinator/Officer

d) Representative of Finance (capital budget section)

e) Representative of PP&E

f) Representative of executive agency

g) The consultant

h) Representative from IED & O&M as the case may be. Chairman of

each post completion audit committee convenes the post completion

audit meeting and coordinates preparation of the “post completion

Audit Report”. The post completion report is prepared in the format

issued by project directorate of SAIL. The report is submitted to the

Sanctioning Authority.

The capital budget section is required to compile following information for

preparation of post completion Audit report:

a) Activity-wise Actual completion cost of the project vs. sanctioned cost

b) Cost over-run analysis:

Physical factors

Fiscal factors

c) Time over-run Analysis

d) Phasing of Expenditure

F) Budget Provision & Annual Budget Preparation

During each financial year in the month of June-July, finance department

prepares the Revised Budget estimate (RE) & Budget estimate (BE) for

capital expenditure against all running/ recently completed and forthcoming

AMR schemes.

2. PROJECT CONCURRENCE

Page 45: Financial Appraisal of Expansion of Projects

45

Project concurrence section (also known as project/work finance)

handles all the contracts executing most of the works of capital nature, also

executes work of revenue nature off-loaded by works departments to project

department and also, executes all the works of revenue nature pertaining to

project department itself like civil, repair and maintenance jobs in Expansion

building, site offices, TPL workshop, CEZ etc.

All the work of capital nature are cleared through IPU committee

before administrative approval of competent authority. Under schemes where

the executing agency is project department all activities like estimate, tender,

award, operating, contract closure etc for all contracts to be placed under the

scheme are carried out by project department through concurrence of project-

finance (PE).

The contracts placed for execution of schemes can be broadly

classified as Turn-key and non-turn-key. For dealing with these two different

types of contracts separate contract cells have been formed under the project

department viz,. Turn-key cell (TKC) and project-contract-cell (PCC). Under

a turn-key contract total scope of work and entire responsibility of successful

commissioning of the package is entrusted to the contactor.

Various Stages of Concurrence by Project Finance:

1. Tendering and tender documents:-

Before calling of tender approval of management with the concurrence of

finance is obtained with respect to

a) Mode of tendering

b) tender schedule

c) Block estimate

d) Notice Inviting Tender (NIT)

e) Special terms of the contract

f) Payment terms and

g) Eligibility criteria

Each proposal is examined with respect to above mentioned points and

concurred keeping in view the guidelines given in various documents like

project/contract management manual, Rate contract with private party, Rate

contract with HSCL, Delegation of powers (DOP), Purchase/contract

procedure 2000 and standard bidding document.

2. Receipts and Opening of Tenders:

Page 46: Financial Appraisal of Expansion of Projects

46

Tenders are to be opened on due date of tender opening. However, before

opening it is ensured that three or more offers have received, earnest money as

required is given by the tenders. In case of less than three offers are received,

it is ensured that three attempts were made and competent authority‟s

approval is obtained to open the offers.

3. Tender Evaluation, Negotiation, Approval and Award:

Comparative statement along with complete offer of each party is checked in

finance. In case of non-turnkey contract, no commercial deviations to BSP‟s

terms and conditions are normally allowed. Prices are compared taking into

account any rebate/discount offered by the bidder. In case the L1 offer is

within the approved range of the estimate the work is awarded. Otherwise

negotiations are held with the L1 bidder only. If the prices are found

acceptable and workable, the work is awarded to L1 bidder after the approval

of competent authority subject to budget availability.

In case of a turnkey contract bidders normally give their deviations to our

terms and conditions of SBD (Standard Bidding Document). These deviations

are examined and discussed in the commercial committee before it is

discussed with individual bidders. Before price opening all the bidders are

made commercially at par by either loading their prices for acceptable

deviations or intimating to other bidders about these deviations. Deviations by

the bidders on vital provisions of the SBD are asked to withdraw with or

without withdrawal price. Bids with unacceptable deviations are treated as

non-responsive and rejected. Before price opening it is also ensured that the

bids are technically acceptable.

4. Contract (Document) Finalization:

Contract is finalized based on the SBD, Technical specifications and

subsequent clarifications/confirmations on agreed terms and conditions in

commercial discussions with the successful bidder.

5. Execution of contract:

During execution of the contracts that are vetted if finance include bank

Guarantees, Insurance policies, EPF clearance, sales tax and income tax

clearance certificates, labour licences etc. it is also ensured that payments are

made as per the terms and conditions of the contract. Amendments to the

contract are normally not accepted. In exceptional cases they are examined

and are incorporated after the approval of competent authority. Extra clims

and recoveries are settled as per the terms and conditions of the contract.

Page 47: Financial Appraisal of Expansion of Projects

47

Rates for extra items are concurred in finance based on existing rates available

or the market rates whichever is lower.

6. Contract Closure:

In case of turnkey contracts a formal closure of the contract is done with the

approval of management. Issues like delay analysis and LD for delay, pending

recoveries and claims for extra work by contractors are discussed and

finalized in closure committee. The recommendation of the committee are

processed for the approval of management and contract is closed. In case of

non-turnkey contracts final deviation statement is processed for management‟s

approval before the contract is closed. Reasons for deviation are analysed and

rates for extra items, if any, are concurred in finance.

3. ZONAL ACCOUNTS

Activity of Zonal accounts section starts after award of contracts (TK)/ Works

contract/work order to the contractors by project (TK Cell)/Contract cell for

execution of a project/work/job. This contract is operated until final payments

is released based on closure of contract/Final Deviation. During this period

following activities are controlled.

1. Accounting and control of materials issued to projects

a) For Issue of Material: Indents are floated by operating Engineers

to collect materials from store. Zonal Accounts verifies following

details as per provision in the tender schedule for items and

quantities.

1) Reference of contract no. and date, name of work, party‟s name.

2) Demanded quantities

3) Responsibility code, expense code and scheme no.

4) Material Description as per tender schedule/billing schedule

5) Mode of issue i.e. free of cost or cost recovery basis.

After ensuring above details, indents are registered and handed over to

operating department for collection of materials from store.

b) Accounting of Materials: After receiving debt from tore a/c

section for material issued to contractors, the debit related to issue

on cost recovery basis is transferred to intermediary suspense

account and issue of materials on free of cost basis is transferred to

the expense code. As regards recovery towards cost of materials

Page 48: Financial Appraisal of Expansion of Projects

48

through bills is transferred to the expense code. As regards

recovery towards cost of materials through bills is credited

c) To intermediary suspense a/c and balance of this account after

completion of work is transferred to Expense code.

d) Control of Material A/C : After passing above journal entries

contractor wise material A/c is maintained till completion of work

and this accounts is verified with party‟s material statement

submitted with final deviation statement/ proposal for closure of

contract.

2) For payment to the contractor: Bills/invoices are processed by operating

Engineers along with measurement book duly certified and signed by them

indicating following details.

For all contracts.

1) Reference of contract no. and date, name of work, contractor‟s

name

2) Contractor‟s bill/invoice no. and date

3) Period of execution till date and measurement till date

4) Item wise execute, Rate and amount.

5) Deduction if any towards security deposit, Taxes and duties and

issue for material on cost recovery basis.

6) Labour License/ ESP clearance certificate

7) Registration of PAN NO. CGCT and CST NO.

4.WORKS COMPILATION

accounting of capital expenditure incurred by bsp

maintenance of cwip account for all running schemes

monitoring of running schemes to identify and book to cwip a/c any

shortffall with reference to actual execution

identifying schemes with little or no progress for appraising

management

capitalisation of assets procured under all sanctioned schemes as and

when declared completed

identification of in-house expenditure resulting in a fixed asset, for

capitalisation (after obtaining approval of managenent)

ensuring capitalisation with correct amount, date, location, asset code

ensuring compliance of accounting policies and accounting standards

ACCOUNTING OF CAPITAL EXPENDITURE

Page 49: Financial Appraisal of Expansion of Projects

49

1. Payments to contractors under A/Ts, work orders & TK contracts

Project finance & Accounts- Zonal A/cs

a) under turnkey contracts:

b) under Non

c) Import A/cs

d) Store bills

e) Operation A/cs

f) Township A/cs

2. Consultancy charges:

Scheme wise debits for consultancy charges are received from CET, Ranchi

every quarters through IUCA. These debits are allocated to various running

scheme and investment proposals under consideration and booked to WIP by

WC. In case any debit is received against a completed scheme or an

investment proposal, which is not going to be considered for approval by

management, the same is charged off to revenue by WC.

3. Expenditure during construction (EDC):

Accounting of EDC including interest during construction is dealt by central

A/c section based on inputs given by WC w.r.t. major schemes being executed

by project dept. EDC arises out of salaries and wages paid to the employees of

project dept, the power consumed by project dept etc. IDC is allocated by

corporate office based on funding pattern for BSP.

4.Issue of steel & other stores:

For all stores to scheme whether drawn by shops or project Zones, the debit

for the cost of that item is received from stores A/c section through MMIS

every month.

For stores issued to project, the debit is first received in zonal A/c section

where after scrutiny the debit is passed on to WC. But in case of store issue to

a contractor on cost recovery basis, the debit is kept in a material issue

suspense A/c and the recovery from the party is credited to this A/c.

4. In-house fabrication:

Details of fabrication done at TPL workshop are every month by WC. Cost

pertaining to capital schemes is booked to WIP under the appropriate scheme.

Page 50: Financial Appraisal of Expansion of Projects

50

For work done through various Engineering shops the total cost of work is

obtained from costing section with break-up of cost of material, labour,

services, consumables, power, machining etc. based on information given by

WC. This cost is booked to WIP in WC by crediting various revenue A/c

codes. thru ISA code 28555.88 or 28599.88.

A database is maintained by WC section for getting scheme-wise WIP and

capitalization can also be obtained readily.

CAPITAL BUDGET SECTION

Formulation of investment proposals at plant

For all investment proposals, a feasibility report (FR) should be prepared. The

plants may assign preparation of FR to the in-house consultant, centre for

Engineering & Technology (CET), for before submission to the IPU. In

exceptional cases, outside consultant may be appointed with due approval of

the competent authority. The consultant may involve representative from

environment control division of the plant, if required. The Consultant shall

explore all options with techno-economics to arrive at the cost-effective

scheme. FR should,inter-alia, include minimum technical solution and cut-off

capital cost.

In the case of market oriented proposals, specific vetting by the central

marketing organization (CMO) on the following shall be obtained by the plant

before the proposal is put-up for approval of competent authority:

Increase in sales realization due to augmentation in production of

finished products;

Increase in sales realization on account of improvement in

mechanical/chemical properties;

Increase in sales realization on account of improvement in physical

properties/ condition viz. better surface finish, removal of bends, better

packaging etc.

While preparing FR, the consultant shall make a realistic assessment of input

parameters, so as to ensure proper designing of equipment and efficient

operation of plant after commissioning. The consultant shall also verify

important input parameters, which are vital for the success of the scheme.

a) FEASIBILITY REPORT

For each new project a feasibility report is prepared. The FR contents

following details:

Page 51: Financial Appraisal of Expansion of Projects

51

1. Executive Summary:

Summary of project background & history

Summary of market analysis

Raw material & Supplies

Location, site & environment

Engineering & technology

Organisation & overheads cost

Human resource

Investment appraisal

Advantages

Drawbacks

2. Project background & basic idea

* Description of the project idea

* Project promoter or initiator

* Project history (Development)

* Investigations already preformed

* Cost of preparatory studies & related investigations.

Last Five years Performance

YEAR INPUT OUTPUT MILL UTILISATION

2002-03 - - -

2003-04 - - -

Like that

Existing Facility

Need of installation of facility

Production details of five years

Annual business plan

2. Selection of alternatives.

3. Project Description

Proposal and Scope of work

Layout

Demand

Market analysis

Envisaged technological parameters.

Instrumentation, control & automation

Utilities & Services

Page 52: Financial Appraisal of Expansion of Projects

52

Fire fighting system

Civil work

Design consideration

Technical specification

4. Structural

Dismantling

Modification

Design consideration

Specifications of steel structural work

Pollution control

Manpower requirement

4. Location, site & environment

5. Engineering & technology

6. Organization & overheads cost

Wages and Salaries

Factory overheads

Maintenance

Rent

Insurance

Taxes

Overheads cost

7. Raw material & supplies

cost by Unit cost

Annual cost

Overheads cost

8. Human Resource

9. Project Implementation

Implementation schedule

Implementation strategy

Technical eligibility criteria of bidders for proposed package

Basic accounting statement

Methods of investment appraisal

10. Financial analysis

Capital cost estimates

Taxes & Duties (excise duty, custom duty, cst@, Vat@, service tax,

education tax, Fright & insurance)

Mode of finance

Phasing of capital expenditures

Interest during construction

Cost benefit analysis

Page 53: Financial Appraisal of Expansion of Projects

53

Financial analysis

Net working capital

NPV

Internal rate of return

Interpretation of the IRR

Interpretation of the payback

Simple & annual rate of return

11. Recommendations

b) Sanctioning Authority for investment proposals

Present delegation of powers for sanction of investment proposals for SAIL

plant/ Units is as follows:

Project cost limit Sanctioning Authority

1. Upto Rs. 10Cr. MDs of Integrated plant

Director (commercial)

ED, ASP/SSP/VISL

2. Rs 10 Crore to Rs. 25 Crores Chairman, SAIL

3. Above Rs. 25 crore Board

c) Investment Planning Unit ( IPU)

Investment planning unit shall be the nodal agency at the plant who will co-

ordinate the formulation and appraisal of capital investment proposals. The

existing IPU or its equivalent shall be strengthened with experienced

executives drawn from various units/ shops of the plant and shall preferably

report to the Head of project. IPU shall also make initial prioritization of the

proposals to be taken up depending upon fund availability and the business

plans of the company.

d) Project Appraisal Group (PAG)

The proposal after processing by IPU shall be considered by a high powered

“Project Appraisal Group” comprising head of works, finance, projects with

head of IPU as convenor. In addition to a representative of CET and for

market related proposals a representative of CMO may be co-opted. PAG

shall obtain commitment on benefits from the project owner and also ensure

Page 54: Financial Appraisal of Expansion of Projects

54

final prioritization of proposals at the plant level and “finance closure” i.e.

sourcing of funds for financial concurrence and approval of the chief

executive. The proposals beyond the delegated powers of the chief executive

shall be forwarded to the corporate office for approval.

e) Budgetary provision

To facilitate examination of all critical aspects/ operations/ project parameters,

the project to be taken up should be in conformity with the Business plan of

the company. Necessary provision should exist in the five year plan. The

proposal should be taken up within the available provisions as per the

prioritized list as well as the annual budget. For proposals which are not

covered in the prioritized list but are considered urgent for implementation,

adequate justification needs to be given for taking up the proposal indicating

the schemes which may be dropped in lieu of the same.

f) To-stage project Approval

1. Stage-I (In-principal) Approval

2. stage-II ( formed up cost ) Approval

g) Time Schedule for Appraisal of proposals

Receipt of the proposal in project Directorate

Dispatch of proposal copies to the Appraising agencies and receipt of

comments

Receipt of clarifications from the plant

Holding of meeting at project directorate for freezing of all outstanding

issues, if needed

Finalization of investment proposal on the basis of clarifications from

plant

Finalization of Approval Note by the project directorate

Concurrence of proposal by finance directorate and submission for

approval of Chairman, SAIL

h) Importance of investment decisions

Investment decisions require special attention because of the following

reasons

They influence the firm‟s growth in the long run.

They affect the risk of the firm.

They involve commitment of large amount of funds.

They are irreversible at substantial loss.

They are among the most difficult decisions to make.

Page 55: Financial Appraisal of Expansion of Projects

55

i) Types of investment decision

There are many ways to classify investments. One classification is as follows:-

Expansion of existing business.

Expansion of new business.

Replacement and modernization.

ii) Expansion and diversification

A company may add capacity to its existing product lines to expand existing

operations. For example the Gujarat state fertilizer company (GSFC) may

increase its plant capacity to manufacture more urea. It is an expansion of new

business requires investments in new products and a new kind of production

activity within the firm. There is also a kind of unrelated diversification.

Investment in existing or new products may also be called as revenue

expansion investment

iii) Replacement and modernization.

The main objective of modernization and replacement is to improve operating

efficiency and reduce costs. Cost savings will reflect in the increased profits,

but the firms revenue may remain uncharged. Assets become outdate and

obsolete with technological changes. The firm must decide to replace those

assets with new assets that operate more economically. Replacement decisions

help to introduce more efficient and economical assets and therefore, are also

called cost reduction investments. However replacements decisions that

involve substaintial modernization and technological improvements expand

revenues as well as reduce costs.

Yet another useful way to classify investments is as follows:-

Mutually exclusive investments

Independent investments

Contingent investments

INVESTMENT EVALUATION CRITERIA

Three steps are involved in the evaluation of an investment:-

Estimation of cash flows

Estimation of the required rate of return

Page 56: Financial Appraisal of Expansion of Projects

56

Application of a decision rule for making the choice.

Investment decision rule

The investment decision rules may be referred to capital budgeting

techniques, or investment criteria. A sound appraisal technique may be used to

measure the economic worth of an investment project. the essential property

of a sound technique is that it should maximize the shareholders wealth. The

following other characteristics should also be possessed by a sound

investment evaluation criterion:

It should consider all cash flows to determine the true profitability of

the project.

It should provide for an objective and unambiguous way of separating

good project from bad projects

It should help ranking of projects according to their profitability.

It should recognize the fact that bigger cash flows are preferable to

smaller ones and early cash flows are preferable to later ones.

It should help to choose among mutually exclusive projects that projects

which maximizes the share holders wealth.

It should be a criterion which is applicable to any conceivable

investment project independent of others.

These conditions will be clarified with the features of various investment

criteria.

Evaluation criteria

A number of investment criteria are in use in practice. They may be grouped

in the following two categories:

1. Discounted cash flow (DCF) criteria

Net present value (NPV)

Internal Rate of Return (IRR)

Profitability Index (PI)

2. Non Discounted cash flow criteria

Payback period (PB)

Discounted payback period

Accounting rate of return (ARR)

Discounted payback is a variation of the payback period method. It involves

discounted cash flows, but as we shall see latter it is not a true measure of

investment profitability. As practically NPV is the most valid technique of

Page 57: Financial Appraisal of Expansion of Projects

57

evaluating an investment project. It is consistent with the objective of

maximizing shareholder‟s wealth.

NET PRESENT VALUE METHOD

The net present value method is the classic economic method of evaluating the

investment proposals. It is a DCF technique that explicitly recognizes the time

value of money. It correctly postulates that cash flows arising at different time

periods differ in value and are comparable only when their equivalents present

values are found out. The following steps are involved in calculating NPV‟s:-

Cash flow of the investment project should be forecasted based on

realistic assumptions.

Appropriate discount rate should be identified to discount the forecasted

cash flows. The appropriate discount rate is the projects opportunity

cost of capital, which is equal to the required rate of return expected by

investments of equivalent risk.

Present value of cash flows should be calculated using the opportunity

cost of capital as the discount rate.

Net present value should be found out by subtracting present value of

cash outflows from present value of cash inflows. The project should be

accepted if NPV is positive (i.e. NPV>0)

Evaluation of NPV method

NPV is the measure of an investment‟s profitability. It provides the most

acceptable investment rule for the following reasons:-

Time value: It recognizes the time value of money a rupee received

tomorrow.

Measure of true profitability: it uses all cash flows occurring over the

entire life of the project in calculating its worth. Hence it is a measure

of the projects true profitability. The NPV method relies on estimated

cash flows and the discount rate rather than any arbi9trary assumptions,

or subjective considerations.

Value additivity: The discounting process facilitates measuring cash

flows in terms of present values; that is in terms of equivalent current

rupees. There fore the NPV‟s of projects can be added. This is called

value additivity principle. It implices that if we know the NPV‟s of

individual projects the value of the firm will increase by the sum of

their NPV‟s. we can also say that if know values of individual assets the

firms value can simply be found out by adding their values.

Page 58: Financial Appraisal of Expansion of Projects

58

Shareholder value: The NPV method is always consistment with the

objective of the shareholder value maximization. This is the greatest

virtue of the method.

Are there any limitations in using the NPV rule? The NPV method is a

theoretically sound method. In practice it may pose some computational

problems.

1.Cash flow estimation- the NPV method is easy to use if forecasted cash

flows are known. In practice it is quite difficult to obtain the estimates of cash

flows due to uncertainty.

2.Discount rate- it is difficult in practice to precisely measure the discount

rate.

3.Mutually exclusive projects- Further caution needs to be applied in using

the NPV method when alternative projects with unequal lives or under funds

constraint are evaluated. The NPV rule may not give unambiguous results in

these situations.

4.Ranking of projects- It should be noted that the ranking of investments

projects as per the NPV rule is not independent of the discount rates. The

impact of the discounting becomes more severe for the cash flow occurring

later in the life of the project; the higher is the discount rate the higher would

be the discounting impact.

INTERNAL RATE OF RETURN

The internal rate of return (IRR) method is another discounted cash flow

technique, which takes account of the magnitude and timing of cash flows.

Other term used to describe the IRR method are yield on an investment,

marginal efficiency of capital, rate of return over cost, time adjested rate of

internal return and so on. The concept of IRR is quite simple to understand in

the case of a one period project.

For example that you deposit Rs. 10000 with a bank and would get back Rs.

10800 after one year. The true rate of return on your investment id s 8%. You

may observe that the rate of return of your investment (8 percent) makes the

discounted (present) value of your cash inflow (Rs. 10800) equal to your

investment (Rs. 10000)

By formula if we calculate

R= C1-C0/C0

R= C1/C0-1

Page 59: Financial Appraisal of Expansion of Projects

59

Hear rate of return r depends on the project‟s cash flows rather than any

outside factor. Therefore it is referred to as the IRR. The IRR is the rate that

equates the investment outlay with present value of cash inflow received after

one period this also implies that the rate of return is the discount rate which

makes NPV=0. there is no satisfactory way of defining the true rate of return

of a long term assets. IRR is the best available concept. We shall see that

although it is a very frequently used concept in finance, yet at times it can be a

misleading measure of investment worth.

It can be noted that the IRR equation is the same as the one used for the NPV

method. In the NPV method the required rate of return, is known and the net

present value is found, while in the IRR method the value of r has to b

determined at which the net present value becomes zero.

Uneven cash flows: calculating IRR by Trial and Error

The accept rule of reject rule using the IRR method is to accept the project if

its internal rate of return is higher than the opportunity cost of capital (r>k).

here k is also known as the required rate of return or cut off, or hurdle rate.

The project shall be rejected if its internal rate of return is lower than

opportunity cost of capital (r<k) the decision maker may remain indifferent if

the internal rate of return is equal to the opportunity cost of capital. Thus the

IRR acceptance rules are:

* Accept the project when r > k

* Reject the project when r < k

* May accept the project when r = k

The reasoning for the acceptance rule becomes clear if we plot NPVs and

discount rates for the project.

Evaluation of IRR method

IRR method is like the NPV method. It is a popular investment criterion since

it measures profitability as a percentage and can be easily compared with the

opportunity cost of capital. IRR method has following merits:

Time value the IRR method recognized the time value of money.

Page 60: Financial Appraisal of Expansion of Projects

60

Profitability measure it considers all cash flows occurring over the

entire life of the project to calculate its rate of return.

Acceptance rule It generally gives the same acceptance rule as the

NPV method.

Shareholder value It is consistent with the shareholders wealth

maximization objective. When ever a project IRR is greater than the

opportunity cost of capital, the shareholders wealth will be enhanced.

Like the NPV method the IRR method is also theoretically a sound investment

evaluation criterion. However IRR rule can give misleading and inconsistent

results under certain circumstances. Here we briefly mention the problems

that IRR method may suffer from:

Multiple rates A project may have multiple rate or it may not have a

unique rate of return. As we explain later on those problems arise

because of the mathematics of IRR computation>

Mutually exclusive projects It may also fail to indicate a correct

choice between mutually exclusive projects under certain situations.

Value additivity Unlike in the case of the NPV method, the value

additivity principle does not hold when the IRR method is used-IRR of

projects do not add.

Page 61: Financial Appraisal of Expansion of Projects

61

Live Project: Installation of Slab Caster, RH Degasser and Ladle Furnace in SMS-II

Market Assessment

As per the International Iron & Steel Institute (IISI) forecasts, the Indian Steel

industry is likely to grow at over 7% per annum till 2015. The National Steel

Policy published by Ministry of Steel in 2005 also forecasts that the demand

Page 62: Financial Appraisal of Expansion of Projects

62

for steel in India will grow from the current level of about 40 Mtpa to 110

Mtpa by 2020, indicating a growth rate of over 7%.

India is emerging as one of world‟s fastest growing significant economies

with anticipated GDP growth rate of 8% plus a year. Domestic demand for flat

products will emanate from segments such as capital goods including

electrical and industrial machinery and equipment, automobile industry, pipes

and tubes, consumer durables, containers, storage vessels, tanks, food

packaging, ship building, pressure vessels, construction/manufacturing

projects, etc. Demand for long products will be primarily driven by buoyancy

activity in housing and construction sector, announcement of railway freight

corridors and demand from Railways.

Significant proportion of announced green-field capacity is unlikely to be

developed in the next five years as the capital requirements estimated are over

$75 billion, which may be difficult to be raised internally. However, brown-

field expansion by existing steel-makers, the backward integration of re-

rollers and the forward integration of smaller DRI or pig iron producers into

steel making coupled with the emergence of 2-3 green-field projects, will push

up steel output. In the medium-term, a mismatch between domestic steel

output and consumption demand may develop, which force the Indian steel

manufacturers to increasingly look out for export opportunities. India is

placed in a vantage position for exporting to the countries in the Asian

continent, which is economically the fastest growing region in the world.

The National Steel Policy has set a domestic steel production target of 100

Mnt by 2019-20 to meet projected internal demand of 90 Mnt. It has been

projected that to meet the growing demand, crude steel output should increase

to 72.7 Mnt by 2011 itself, with a CAGR of 9.2 percent. Taking into

consideration the demand drivers from end user industries and the trend in

apparent consumption during FY 2002 to FY 2006, the projected growth rates

between FY 2007 to FY 20012 for flat and long products have been assumed

as mentioned below.

Projected Growth Rates for FY 2007 to FY 2012 (Flat & Long Steel Products) Flat Products % age

HR Sheets 20

Page 63: Financial Appraisal of Expansion of Projects

63

Plates 13

Electrical Steel Sheets 12

HR Coils / Strips 10

GP / GC Sheets 10

CR Sheets / Coils 8.5

Tin Plates 2.5

Pipe (Large Dia) 2

Tin Free Steel 0.1

TMBP 0.1

Long Products

Structurals 8.7

Bars & Rods 8.3

Railways Materials 8

Companies such as Mittal Steel, Posco, Tata Steel, SAIL, Essar Steel, Jindal,

JSPL, Rashtriya Ispat Nigam, Bhusan Steel, etc have announced massive

investment plans. Rs 2,71,000 crore of investments have been envisaged

(through 102 MoUs with GOI) to add 103 Mnt to the domestic capacity. Many

of these companies are, however, announcing expansion plans to garner the

mining leases for iron ore (the crucial input) before other competitors could

gain control over these limited resources. Steel projects generally have a long

gestation period and are set up in modules of 3 to 4 Mntpa. It is, therefore felt

that many of these MoUs may not actually fructify.

Steel business is in the commodity sector and is characterised by cyclical

movements. Since steel consumption is positively linked to GDP growth and

more so to growth in infrastructure, a healthy growth in steel consumption can

reasonably be expected in the next 5 years, when BSP‟s expansion capacity

would go on stream. However, as already mentioned above, there may be

intermediate periods of demand-supply mismatch, when the domestic demand

will not be able to absorb all the additional steel output and the Indian steel

producers would then need to export an increasing proportion of their

production so as to maintain a high level of capacity utilization.

SAIL, with its fully integrated operations, and low debt gearing is already a

low cost producer of steel. The proposed modernization-cum-expansion

schemes would further enhance SAIL‟s competitiveness and its ability to

market its product in the international markets. It may be further mentioned

that though steel sector is cyclical in nature, it is not expected to witness the

rock-bottom prices, which prevailed in early 2000. If SAIL can successfully

enter into long-term contracts for procurement of coking coal at reasonable

rates, it would be able to withstand the future cyclical changes in the business,

Page 64: Financial Appraisal of Expansion of Projects

64

market its full output to the domestic / international customers and its

operations would be viable during all phases of business cycle.

Page 65: Financial Appraisal of Expansion of Projects

65

Need for Current Expansion Plans and Project Details

At present, production of hot metal in BSP is through 100% BF (blast furnace)

process which is well established as more than 90% of world production is

through this process. BSP has got two Steel Melting Shops, SMS – I and SMS

– II. In SMS – I steel is produced through Twin Hearth Furnace – ingot

casting route. In SMS – II steel is produced through BOF (Basic Oxygen

Furnace), secondary refining and continuous casting route. Rated capacity of

SMS – I is 2.5 Mt of ingot steel. Rated capacity of SMS – II as per DPR is 1.5

Mt cast steel. The current plan is to increase SMS – II production

progressively to a level of 2.5 Mt per annum and subsequently to 2.8 Mtpa by

2012 as per SAIL‟s Corporate Plan.

Steel Melting Shop – II of BSP has got 3 BOFs, each of capacity 130t (max.)

in Converter Shop. In Continuous Casting Shop (CCS) there are 3 online

Argon Rinsing Units, one offline Vacuum Arc Degasser (VAD) unit, one

offline Ladle Furnace (LF), one offline RH Degasser (RHD) unit, 3 single

strand slab casters, one combination slab cum bloom (3 strand) caster and one

four strand bloom caster. Slabs are sent for rolling into plates in Plate Mill and

blooms are sent for rolling into rails in Rail Mill.

Continuous Casting Shop (CCS) of BSP was commissioned in 1984 based on

design of erstwhile USSR. No major modernization of the slab casters have

been done since start up. Technology, equipment and design have become

obsolete. Quality of slabs being produced is poor. Lot of rejections are taking

place due to casting defects especially in special quality plates and thick plates

of all quality. Besides, productivity of the caster is low. Existing casters need

revamping with state of art technology to remain in the market. Revamping of

caster shall lead to loss of production due to shutdown. Therefore, installation

of a new slab caster is a necessity.

There is big demand of line pipe steel (API grade) which requires vacuum

degassing. BSP is not producing this grade at present. Railways have also

demanded that all rail steel should be passed through RH Degasser only.

Keeping in view future projected demand of Railways, there shall be

constraint to process all Rail steel through existing RH Degasser. Ladle

Furnace is complimentary to RHD to take care of temperature drop during RH

treatment. Therefore, installation of second RH Degasser (RHD) and Ladle

Furnace (LF) is necessary along with installation of new caster.

SMS – II has got 3 number BOFs each of capacity 130t (max.) in Converter

Shop. During the tapping and travel of steel from BOF to casting bay and

Page 66: Financial Appraisal of Expansion of Projects

66

CCS, online inert gas purging is done. Slag cut off device (dart type) is used

in BOFs to restrict slag entry into steel ladle during tapping. Production from

SMS –II during 2004-2005 was 2.335 Mt. Details of production in last three

years in SMS – II is given at……… There is a plan to increase SMS – II

production progressively to a level of 2.5 Mt per annum by 2007. Production

from SMS – II is planned to be increased to 2.8 Mtpa by 2012 as per corporate

plan by introducing several de-bottlenecking schemes and balancing facilities.

Secondary refining units consist of one off line VAD unit (commissioned in

1991), one off line LF and one off line RH Degasser unit (commissioned in

2000). There are 3 nos. single strand slab caster (# 1, 2, 3), one no. four strand

bloom caster #5, one no. combination caster #4 (slab cum 3 strand bloom

caster producing blooms at present) and Slab and Bloom Storage Yard

(SBSY). Slabs produced are sent to Plate Mill for rolling into plates and small

quantities of slabs are sold as semis. Blooms are sent to Rail Mill for

production of rails. These casters are bottlenecks in increasing the production

from SMS – II due to obsolete technology, low machine availability, poor

product quality and low yield.

Shortfall in secondary refining capacity

Production potential of secondary refining unit

Design production capacity of secondary refining units installed at BSP is as

follows:

VAD 12 heats

LF 24 heats

RHD 24 heats

LF is complimentary to RH Degasser. Normally, every heat going to RH

Degasser needs heating for which it passes through LF also. Thus, installed

capacity of secondary refining units is 36 heats only (24 heats of RHD and 12

heats of VAD). Total secondary refining capacity in terms of tonnage is

8,00,000 t for RH Degasser and 4,00,000 t for VAD unit.

At present VAD is used to process boiler quality, high tensile grade, and thick

plates of all grades in limited quantity. Besides, all defence grade steel is also

produced through VAD unit. It is also being used as heating unit for rail steel

when both bloom caster no. 5 and combi-caster no. 4 are operating

simultaneously. This is to ensure timely supply of heats for sequence casting

since treatment time at LF is more than RHD. However, treatment of slab /

plate grade steel through VAD is not preferred due to following reasons:

Page 67: Financial Appraisal of Expansion of Projects

67

1. Treatment time is high, thereby, sequence casting can not be practiced.

For defence grade and grades requiring very low nitrogen, treatment

time varies from 3-4 hours. If heats from VAD are to be treated,

normally it shall be first or last heat, thereby severally limiting its

production capacity.

2. It is difficult to produce ultra low carbon grade steel, steels requiring

very low hydrogen upto 1.5 ppm and very low sulphur levels upto

0.001% needed for value added grades and API grades due to high

treatment time.

3. Not suitable for bulk production.

4. Operating cost is high.

Bulk of the slab / plate grade steel is treated at online argon rinsing unit

without being processed through secondary refining units and despatched to

caster directly. Special steel in limited quantity, which require degassing are

treated through VAD unit as mentioned above.

Production of rails during last 5 financial years (1st April to 31

st March) is

as following:

2000 – 2001 472440 t

2001 – 2002 583781 t

2002 – 2003 769168 t

2003 – 2004 808553 t

2004 – 2005 868444 t

It is clear from above trend that there is continuous increase in supply of rails

to Indian Railways which will increase in future also. Railways are projecting

a demand of 1.0 Mtpa rails in future. The existing one nos. RHD and LF unit

can not process rail steel on consistent basis beyond 8,00,000 t per annum

although these units have treated more than rated capacity.

As per the Corporate Plan 2012, SMS – II, BSP has to produce 1.75 Mtpa of

Slabs and 1.05 Mtpa of blooms, totalling to 2.8 Mtpa. Out of these 1.75 Mtpa

of slabs the majority of the grades would be vacuum treated and 100% of rail

blooms would need vacuum treatment. Since the current vacuum capacity is

restricted to 1.2 Mtpa, the shop needs augmentation in its vacuum treatment

facility along with steel heating facility.

Constraints in Slab Caster Constraints being faced in present slab casters are as follows:

1. Quality of slabs and plates being produced at present is poor. Lot of

rejections are taking place due to casting defect (both surface as well as

Page 68: Financial Appraisal of Expansion of Projects

68

internal). During 2004 – 2005 rejection due to steel defect was 4.8%. Some

of the defects are segmentation, inclusions, longitudinal cracks, spider

cracks, transverse cracks, internal porosity, oscillation marks, double

pouring, tail end rejection, dimensional inaccuracy etc. Scarfing is being

done to the extent of 60-70% on overall basis and 100% in all special

quality steels.

2. Casters are more than 20 years old based on technology supplied by

erstwhile USSR in late seventies. These casters have low productivity due

to low casting speed, higher down time due to maintenance, low machine

availability and shorter length of sequence casting.

3. API grade and other high value grade steel are not cast because of quality

problems leading to high rate of rejection of plates.

4. Rejection in thick plates (40 mm and above) of all grades is quite high.

These plates get rejected largely due to centreline segregation. These

segregations are detected during ultrasonic testing in Plate Mill which is a

normal requirement by customer. Centreline segregation occurs when

solute high in sulphur, manganese and phosphorous is present in the very

last part of the slab to solidify.

5. Slabs are cut to a length of 5 to 11 m at primary gas cutting machine. Plate

Mill feed size is 1.8 to 3.35 m. processing of all the slabs is done in Slabs

and Bloom Storage Yard (SBSY). Slabs are marked, inspected, defective

slabs scarfed and further cut in offline gas cutting machine. This leads to

lower productivity, loss in yield and higher operating cost.

There is big demand for API grade pipes especially in API X65 and API X70

grade in India which are used for oil transportation, offshore application and

natural gas transportation. Plates are input material for pipe manufacture. A

report prepared in September 2003 by BSP-RDCIS task force gave demand

projections of about 3.0 Mt of line pipe steel in the next 4-5 years. The report

also shows an installed capacity of 1.2 Mt of line pipes in India. At present,

input plates and sheets for line pipe steel are mostly imported. API grade

plates can be supplied to existing pipe manufacturer or to proposed Pipe Plant

at BSP. There is big export potential for these plates also as indicated in the

report.

Difficulties in producing API grade plates

1. API grade steel (API X65, X70) require low sulphur and low dissolved

gases like hydrogen. Requirement of UTS for these grades is 530 Mpa

for API X65 and X70 grades respectively. To achieve these physical

properties alloying elements like Niobium and Vanadium are added.

Page 69: Financial Appraisal of Expansion of Projects

69

These steel are meant for offshore application and transportation of

petroleum products, therefore, very sensitive to hydrogen induced

cracking. Treatment of these steels through vacuum degassing is

necessary.

2. Due to presence of alloying elements, these steels are very crack

sensitive and difficult to cast. Perfect machine parameters with respect

to mould oscillation, secondary cooling, strand support, machine

alignment etc. are required which are difficult to be ensured in present

casters on consistent basis.

3. Segregation leads to internal cracks in plates. It is formed in slabs

during solidification in the casters and can not be avoided in the

existing casters. During rolling, these segregations remain inside the

plates and are detected during ultrasonic testing leading to rejection of

plates.

Neither, the quality demands of API grade and other high grade steel slabs can

be met by the existing casters nor the existing casters can meet the

productivity levels as envisaged under the corporate plan 2012. Therefore,

modern casters are required to be installed in SMS – II.

Selection of Alternatives

The project consists of new slab caster, secondary refining units (RH Degasser

and LF) along with associated buildings, cranes and auxiliary units.

Secondary refining units

Functions of secondary refining units of steel are as follows:

Homogenization and adjustment of temperature and composition.

Alloying and chemistry adjustment.

Desulphurisation.

De-oxidation.

Removal of dissolved gases like hydrogen, nitrogen.

Decarburization (ultra low carbon grade)

Removal / modification of NMI (Non Metallic Inclusion)

Grain refinement

Depending upon requirement secondary refining processes are classified as

follows:

i) Vacuum Process

ii) Atmospheric Process

Page 70: Financial Appraisal of Expansion of Projects

70

Process under vacuum falls into two categories i.e. with heating function and

without heating function. In the first category are processes under vacuum

with heating function such as VAD, ASEA-SKF, RH-OB, VOD etc. in the

second category are process under vacuum without heating function such as

RH, DH, VD, Tank Degassing and stream degassing.

Processes under atmosphere also fall into two categories i.e. without heating

facility and with heating facility. Without heating facility includes stirring

process (inert gas rinsing) and injection process (powder, wire). Processes

under atmosphere using heating facility are Ladle Furnace, CAS-OB, IR-UT.

These processes also use inert gas rinsing and wire / powder injection.

Selection of process depends upon various factors like present and future

product mix, quality requirement, treatment time, volume of steel to be

treated, availability of space (ground space and height) logistics of shop,

handling facility, availability of utilities like argon, steam, availability of

power, capital cost, operating cost and consistency in achievement of quality

parameters and operating parameters continuously.

Out of all above process for removal of dissolved gases, specially hydrogen

from rail steel, the most versatile and effective vacuum degassing process is

RH (Ruhrstahl Heraus) degassing process. Selection of this process has been

done due to following reasons:

Hydrogen upto 1.5 ppm can be achieved by degassing in a very short

treatment time for rail steel and API grade steels.

Very low level of carbon, oxygen and nitrogen can be achieved in

short time for production of clean steel for plates.

Suitable for treatment of large volume of steel compared to any

other vacuum degassing process. Due to design of process,

homogenization of total bath takes place very effectively.

Higher heat weight can be treated due to less free board requirement.

Process cycle time is less and suitable for sequence casting.

Operating cost is less.

Operating experience available in SMS – II of BSP since one RH

Degasser is operating satisfactorily.

Established process worldwide especially for rail and API grade

steel production.

Consistency and reproducibility of test results.

India Railways, whom BSP is supplying rails wanted that total rail

steel should be vacuum degassed through RH route and the existing

Page 71: Financial Appraisal of Expansion of Projects

71

RH degassing facility is not sufficient to take care of the increased

quantum of rail steel envisaged in future.

RH Process

RH degasser is an effective vacuum degassing process for removal of

dissolved gases like hydrogen, nitrogen, oxygen and for decarburisation for

production of ultra low carbon steel.

RH unit essentially comprises a refractory lined vessel with snorkel (two

refractory lined tubular legs), which dips into liquid steel when vacuum is

applied to the vessel. Circulation rate is as high as 110 t/min. which enables

circulation of total volume of steel. Thus steel circulates number of times in

order to achieve high degree of dissolved gas removal. Inside the RH vessel,

the bursting bubbles of lift gas and carbon monoxide disperse the steel into

small droplets. This results in a high degree of metallurgical effectiveness of

the vacuum application. As the partial pressure of hydrogen is reduced

directly in proportion to the vacuum created in the vessel, hydrogen removal

is achieved. Level of vacuum to be achieved within 3 min. is 0.5 torr.

However, there is a temperature loss during treatment at RH unit since there is

no heating facility provided.

RH process is capable of removal of not only hydrogen but removal of oxygen

(de-oxidation), carbon and nitrogen to a very low level. For light treatment,

liquid steel is tapped unkilled or semi killed from BOF and sent to RH unit. At

the RH unit initial deoxidation occurs due to CO formation by natural

decarburization under vacuum. After 10-12 minutes of treatment final

deoxidation is carried out with aluminium or other deoxidisers. Thus, large

amount of deoxidisers can be saved by light natural decarburisation that takes

place in RH process depending upon partial pressure of CO gas. Sulphur can

also be reduced to very low level by addition of lime or wire injection. Thus,

to produce clean steel of slab or plate grade (like API, boiler quality, high

tensile grade) requiring low hydrogen, low oxygen and sulphur, RH degasser

is a very effective process. Treatment time is normally 20-25 minutes.

BSP is the sole supplier of rails to Indian Railways and enjoys monopoly. One

rail-manufacturing unit is being put up in private sector also. BSP has to face

competition from this supplier. Customer is demanding that all the rails should

be processed through RH Degasser only. This is because Railways are

demanding rails with hydrogen content of 2 ppm or less which is more

stringent than present specification IRS T-12-96. Large investment has been

already made in Long Rail project in Rail Mill very recently to supply long

rails of 80m length or in multiple of 80m to Indian Railways. SAIL has also

Page 72: Financial Appraisal of Expansion of Projects

72

agreed „In Principle‟ to meet the demand of Railways to process all rail steel

through RH Degasser.

Due to addition of carburisers in ladle and treatment at RH Degasser unit,

temperature of steel drops. To take care of this drop in temperature a heating

facility is required which is complimentary to RH degasser. Out of various

heating facility mentioned above, Ladle Furnace has been selected due to

following reasons:

i) Electrical heating is required since chemical heating can not be

considered due to restriction of Aluminium in rail steel and oxygen in

plate grades steel.

ii) LF is a very good desulphurisation unit.

iii) Treatment time is short and large volume can be treated.

iv) Homogenization of bath with respect to temperature and composition is

very effective.

v) Less operating cost.

vi) Very versatile, user friendly, popular secondary refining process for

raising temperature.

LF Process

Ladle is the refining vessel in the LF process. Ladle filled with steel comes

below treatment station. Ladle top is covered by ladle roof which is supported

on columns having hydraulic cylinders for lowering and lifting. Roof is water-

cooled. There are various openings in the roof i.e. three for graphite electrode,

one for alloy addition / trimming additions, one for fume exhaust and one for

temperature / oxygen measurement / sampling. Argon gas is purged through

porous plug from bottom of steel ladle. A ladle free board of about 300-400

mm is left from the top of the ladle. Slag carryover in steel from BOF shall be

more than 3kg/tonne of steel.

Electrodes are lowered and an arc is struck between electrode and steel bath.

Heat generation takes place at the slag metal interface. Steel is purged from

bottom by argon continuously even when heating is on. Heating rate of 4-

50C/min. is achieved. Trimming additions are done through Ferro Alloy

Feeding Arrangement (FAFA) system. Wire injection is done through wire

feeder. Auto sampler and temperature and/or oxygen measurement system is

provided for sampling and measurement. Ladle Furnace installation consists

of Treatment Station, Furnace Transformer, FAFA system, Hydraulic System,

capacitor and VCB unit, MCC, water supply facilities, fume exhaust system

and power (HT and LT) supply facilities. Treatment time at LF is 30-35 min.

this depends upon desulphurisation required, rise in temperature and grade of

steel.

Page 73: Financial Appraisal of Expansion of Projects

73

RH Degasser and Ladle Furnace are standard secondary refining units. There

are numerous plants operating in India and abroad. RH Degasser in India is

operating at SMS – II of BSP and LD shop of TISCO. LFs are in operation at

BSP, BSL, RSP, ASP, TISCO, JVSL, Essar Steels among the big integrated

steel plants besides numerous units in secondary steel sector. It may be noted

that SMS – II of BSP has operating experience of LF and RH Degasser and

addition of new units of RH Degasser and LF shall not pose any problem.

Slab Casting Process

Continuous slab casting is a standard practice. Ladle is placed on to turret.

Liquid steel is poured from ladle to tundish and then to water cooled copper

mould. Metal stream falls over false bottom called dummy bar head which is

sealed in mould with asbestos packing on all the four sides. Tundish acts as a

secondary reservoir of metal as well as vessel for quality control of steel. Steel

is partially solidified in mould with thin shell of skin formed around mould.

Mould is oscillating and casting powder is used as lubricant. Below mould is

zero segment (Bender) with no drive. It is provided to give support to strand

for withdrawal. After Bender strand passes through set of rollers called

segments in radial portion. At the end of horizontal strand segment, dummy

bar is separated from strand. Water is sprayed on strand surface along with air

for cooling. Rollers are also water cooled along with frame. Strand is cut at

gas cutting machine into desired length. Cut slabs are marked and sent to yard

or to mills for hot charging. Before metal from one ladle is finished, another

ladle is placed on turret. Turret is rotated and metal from new ladle is cast.

Thus, continuous casting continues one ladle after another. After a series of

heats casting machine is prepared within one hour.

The new caster is to be installed between axis 7 and 9 by the side of existing

slab caster no.1.

Merits:

i) No shutdown of existing caster is required, thus no loss of production.

ii) Online secondary cutting of slabs and direct feeding to reheating

furnace of Plate Mill (warm charging) is possible. This will lead to

saving in energy.

iii) Installation of new slab caster will enable BSP to take UP replacement

of other slab caster and bloom caster with state of art technology

without any production loss.

Demerit:

i) Higher capital cost

Page 74: Financial Appraisal of Expansion of Projects

74

Among all other alternatives, the above was chosen because of its lower

overall costs, possibility to do replacement of existing caster without loss of

production. New location of Slab Caster will also facilitate direct transfer of

hot slabs to reheating furnace of Plate Mill (warm charging).

At present there are five casters in the shop. Caster nos. 1, 2 & 3 are slab

casters, caster no. 4 is a slab cum triple bloom caster (combi-caster) and caster

no. 5 is a four strand bloom caster. As per Corporate Plan 2012, the shop is

envisaged to produce 1.75 Mtpa of high quality slabs and 1.05 Mtpa of high

quality blooms and beam of high quality slabs and 1.05 Mtpa of high quality

blooms and beam blanks. Shop would need at least two modern slab casters

and one modern bloom cum beam blank caster to achieve this production

target.

Benefits from Present Project

To produce slabs of international standard with regard to quality and

dimensions.

To enable upgradation / replacement of existing casters with state of art

caster without loss of production. This will ultimately help in creating high

quality slab casting facility of around 1.75 Mtpa.

To produce and exploit market potential to supply 3,00,000 of API grade

steel and other value added steel grades. Vacuum degassing of steel

through RH Degasser helps to remove dissolved gases like hydrogen,

nitrogen and oxygen which assist formation of inclusion and hydrogen

induced cracking specially in API grade plate steels.

Supply 100% rail steel to Indian Railways through RH Degasser unit

keeping in view future increased demand of rails also.

Creating potential to produce thicker plates of all grades including API

grades in bulk quantity for which BSP is not accepting orders. It may be

noted that SAIL enjoys monopoly in thicker plates in the country. This is

possible by having soft reduction facility in slab caster. Reduction of

thickness in small steps during final solidification is called soft reduction.

Soft reduction is to compensate thermal shrinkage in the final stages of

solidification in order to avoid accumulation of solute enriched liquid. This

will help reduction of segregation in cast slabs and reduce related defects

in plates.

Page 75: Financial Appraisal of Expansion of Projects

75

Additional slabs can be converted to plates at that time in Plate Mill.

Reduction in operating cost due to increased productivity, improvement in

yield, saving in energy consumption etc.

Slab casters are operating at RSP and BSL of SAIL which have been

installed recently with state of art technology. In private sector modern slab

casters are operating at TISCO, JVSL and Essar Steel etc. All these casters

have been installed in nineties. BSP slab casters being the oldest in the

country and of being first generation can not compete with these modern

day casters in terms of quality and productivity.

Financial Analysis and Appraisal of the Project

The total scope of work has been broadly divided into the following main

packages for efficient implementation of the project:

1. Enabling Works Package

2. New Slab Caster

3. New RH Degasser

4. New Ladle Furnace

5. Augmentation of Power Supply for Ladle Furnace

6. Augmentation of Argon Supply

7. 64 T / 48 T EOT Crane

After finalisation of the specifications based on the scope of work tenders for

the project were issued.

Capital Cost Estimates

The basis of the estimate is negotiated L1 prices for the tendered out packages

and estimated cost for the balance facilities.

Necessary provisions have been made in the estimate as per details given

below:

I. Spares: Nil

II. Taxes and duties:

a. Import duty @ 33.4% inclusive of Basic Customs Duty (@ 15%)

and Addl. Duty of Customs (CVD) @ 16% of CIF value of

imported supplies

Page 76: Financial Appraisal of Expansion of Projects

76

b. Income tax, R&D Cess and Educational Cess has been considered

as applicable on imported services.

c. All taxes & duties and freight and insurance applicable on

indigenous portion is included in the firmed-up prices and has been

estimated for balance packages.

III. Erection and Commissioning Charges have been considered as

quoted by the L1 tenderers for firmed-up packages and estimated for

balance packages.

IV. Engg. & Construction including imported Design & Engg. And

Foreign supervision has been considered based on firmed-up prices

for packages finalised.

V. Provision for a total of 300 mandays of training abroad of

Purchaser‟s personnel has been kept based on firmed-up prices.

VI. Provision for Contingency has been kept @ 1.5% on overall basis.

Mode of Financing

The entire capital investment is envisaged to be met through debt-equity in the

ratio of 1:1. Interest on loan has been considered @ 10% per annum. Cost of

capital is also taken to be 10%.

Page 77: Financial Appraisal of Expansion of Projects

77

Capital Cost Estimate (Based on Negotiated L1 Prices)

FE Parity: 1 Euro = Rs 52.96

(15/07/05) Base Date: 3rd Quarter 2005 All figures in Rs. Crores

Sl. No. Description of Item

Total for all Packages

FC LC Total

1 Design & Engg. 22.24 6.42 28.65

2 Supply of Plant & Eqpt. Incl. Tech Strs 101.8 185.04 286.84

3 Refractories 2.93 5.28 8.21

4 Commissioning Spares 0.11 0.11

5 Civil Works 52.33 52.33

6 Supply of Building Strs. 24.43 24.43

7 Erection of fabricated Bldg. Strs. 3.23 3.23

8 Erection of Refr. Incl. WCT 1.41 1.41

9 Erection & Comm. Of Plant & eqpt, PG 18.05 18.05

10 Foreign Supervision in India 4.45 0 4.45

11 Training Charges 0.67 0.03 0.71

12 OCF, Inland transport, Customs clearance 0 1.47 1.47

13 Marine-cum-erection Insurance 0 1.37 1.37

14 Total Contract Price as quoted 132.09 299.18 431.27

15 Cenvat Credit 24.19 24.19

16 Total Contract Price net of CENVAT 132.09 274.99 407.08

17 Taxes & Duties (Purchaser's Scope)

a) CD @ 15% 15.92 15.92

b) CVD @ 16% 19.53 19.53

c) Income Tax 5.94 5.94

d) R & D Cess @ 5% 1.37 1.37

e) Edu. Cess @ 2% 0.84 0.84

Sub-Total (Purchaser's Scope) 0 43.59 43.59

18 Evaluated Price (before CENVAT) 132.09 342.77 474.86

19 E & C (Owner) 20.53 20.53

20 Contingency @ 1.5% 1.98 5.45 7.43

21 Total Plant Cost 134.07 368.75 502.82

22 IDC 17.94 17.94

23 Capital Cost 134.07 386.69 520.76

Phasing of Expenditure & IDC

Years Plant Cost

Equity 50%

Mkt Loan 50% IDC 10%

Total Fund incl IDC

502.82 251.41 251.41

26.37% 1 132.61 66.31 66.31 3.32 135.93 64.63% 2 319.92 159.96 159.96 14.63 334.55

10% Post

Comm 50.28 25.14 25.14 50.28

Page 78: Financial Appraisal of Expansion of Projects

78

100% Total 502.82 251.41 251.41 17.94 520.76

Investment Evaluation Criteria

Three steps are involved in the evaluation of an investment:

Estimation of Cash-flows

Estimation of the required rate of return (the opportunity cost of

capital)

Application of a decision rule for making the choice.

Investment Decision Rule

The investment decision rules are referred to as capital budgeting techniques,

or investment criteria. A sound appraisal technique should be used to measure

the economic worth of an investment project. The essential property of a

sound appraisal technique is that it should maximise the shareholders‟ wealth.

A number of investment criteria (or capital budgeting techniques) are in use in

practice and for this project exclusively we will be using Discounted Cash

Flow techniques i.e. Net Present Value (NPV), Internal Rate of Return (IRR)

and Profitability Index (PI).

Net Present Value Method

It is a DCF method that explicitly recognises the time value of money. It

correctly postulates that cash flows arising at different time periods differ in

value and are comparable only when their equivalents – present values – are

found out.

Acceptance Rule:

Accept the project when NPV is positive NPV > 0

Reject the project when NPV is negative NPV < 0

May accept the project when NPV is zero NPV = 0

Internal Rate of Return

The internal rate of return (IRR) method takes into account of the magnitude

and timing of cash flows. The internal rate of return (IRR) is the rate that

equates the investment outlay with the present value of cash inflow received

Page 79: Financial Appraisal of Expansion of Projects

79

after one period. This also implies that the rate of return is the discount rate

which makes NPV = 0.

Acceptance Rule

The accept–or–reject rule, using the IRR method, is to accept the project if its

internal rate of return is higher than the opportunity cost of capital (r > k). k is

also known as the required rate of return, or cut-off, or hurdle rate. The IRR

acceptance rules are:

Accept the project when r > k

Reject the project when r < k

May accept the project when r = k

Profitability index

Another time-adjusted method of evaluating the investment proposals is the

benefit-cost (B/C) ratio or profitability index (PI). Profitability Index 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)

Acceptance Rule

Accept the project when PI is greater than one PI > 1

Reject the project when PI is less than one PI < 1

May accept the project when PI is equal to one PI = 0

The project with positive NPV will have PI greater than one. PI less than

means that the project‟s NPV is negative.

Accounting Rate of Return Method

The accounting rate of return (ARR), also known as the return on investment

(ROI), uses accounting information to measure the profitability of an

investment. The accounting rate of return is the ratio of the average after tax

profit divided by the average investment. The average investment would be

equal to half of the original investment if it were depreciated constantly.

Alternatively, it can be found out by dividing the total of the investment‟s

book values after depreciation by the life of the project. The accounting rate of

return, thus, is an average rate and can be determined by the following

equation:

Page 80: Financial Appraisal of Expansion of Projects

80

ARR = Average income / Average investment

Acceptance Rule:

As an accept – or – reject criterion, this method will accept all those projects

whose ARR is higher than the minimum rate established by the management

and reject those projects which have ARR less than the minimum rate. This

method would rank a project as number one if it has highest ARR and lowest

rank would be assigned to the project with lowest ARR.

Page 81: Financial Appraisal of Expansion of Projects

81

Assumptions for Techno-economics

1 Envisaged production of API Gr X65 Plates 000t 100

2 Envisaged production of API Gr X70 Plates 000t 200

Sub-Total (1+2) 000t 300

3 Quality Extra for API X65 Gr Plates (Mar'05) Rs./t 6000

4 Quality Extra for API X70 Gr Plates (Mar'05) Rs./t 6500

Weighted Avg. Quality Extra for API X65+X70 Rs./t 6333

5 Addl. Cost of production of API Gr. Plates over IS2062 Gr. Rs./t 3778

6 Avg. Net Sales Realisation of CC Slab (last 3 years) Rs./t 15746

7 VC of finished Slab (2004-05 budgeted) Rs./t 8945

8 Contribution from slab (6-7) Rs./t 6801

9 NSR of Plates (IS 2062 Off grade), Rs./t 2002-03 2003-04 2004-05 Avg of 3 yrs.

upto 20 mm 14200 20500 24400 19700

20-40 mm 15400 20667 24400 20156

above 40 mm 15500 20467 24800 20256

Avg. 15033 20544 24533 20037

10 NSR of Plates (IS 2062 Prime Grade) 2002-03 2003-04 2004-05 Avg of 3 yrs.

upto 20 mm 18400 21160 26500 22020

20-40 mm 19200 23800 26500 23167

above 40 mm 19700 23100 27000 23267

Avg. 19100 22687 26667 22818

11 Difference in NSR of Prime Gr. & Off Gr. (9-10) 2781

12 CC Slab Production 187000

13 Equivalent hot metal (@ 1.024t per tonne of

Steel) 191488

14 Hot metal to pig iron Yield 93%

15 Equivalent pig iron production 178084

16 Variable cost of pig iron (2004-05 Std. cost of

BSP) 5904

17 3 yrs Avg. of NSR of pig iron 11390

18 Avg. Contribution from pig iron 5486

19 Loss on account of pig iorn, Rs cr 97.7

2002-03 2003-04 2004-05 Avg of 3 yrs.

NSR of pig iron, Rs/t 7200 10220 16750 11390

Page 82: Financial Appraisal of Expansion of Projects

82

Gross Margin Calculation Sl. No. Item Unit

Base Case

Proposed Case

A Technical Parameters

1 Gross Crude Steel Production per annum 000t 2,335 2500

2 Gross Slab Production 000t 1340 1507

3 Prime Slab Production 000t 1265 1449

4 Addl. Slab Production 000t 184

5 Production of Plates 000t 1132 1132

6 Reduction in rejection of plates due to casting defects from 4.8% to 1% 000t 27

7 Production of API Gr. X65 / X70 Plates 000t 300

B Benefits Qty (000t)

Rate (Rs/t)

Amount, Rs. Cr

1 Quality Extra from API X65 / 70 Gr. Plates 300 5222 156.67

2 Addl. Contribution from Surplus Slabs 184 6801 125.14

3 Addl. Realisation due to reduction in Off - Gr. Plates 24 2781 6.67

4 Loss of Contribution from pig iron iron eqvt. Of surplus slabs 159 5486 -87.25

Total Benefits 201.23

C Expenditure Qty (000t)

Rate (Rs/t)

Amount, Rs. Cr

1 Addl. Expenditure for Production of API Gr. Steel 300 3125 93.75

2 Repair & Maintenance @ 2% of Cap. Cost 10.06

Total Expenditure 103.81

D GROSS MARGIN (B-C) Rs. Cr 97.42

Financial Analysis

1 Capital Cost Rs crore 520.76

2 Gross Margin Rs crore 97.42

3 Interest on Loan @ 10%

(Debt:Equity – 1:1)

Rs crore 26.04

4 Depreciation @ 5.28% Rs crore 27.50

5 Corporate Tax @ 30.6% on net

profit

Rs crore 13.43

Page 83: Financial Appraisal of Expansion of Projects

Cash Flow Estimation

Discounted Cash Flow Analysis (Pre-Tax)

Year Out-flow In-flow Corp. Tax Net-flow

1 135.93 -135.93

2 334.55 -334.55

3 50.28 82.81 32.53

4 0.00 87.68 87.68

5 0.00 97.42 97.42

6 0.00 97.42 97.42

7 0.00 97.42 97.42

8 0.00 97.42 97.42

9 0.00 97.42 97.42

10 0.00 97.42 97.42

11 0.00 97.42 97.42

12 0.00 97.42 97.42

13 0.00 97.42 97.42

14 0.00 97.42 97.42

15 0.00 97.42 97.42

16 0.00 97.42 97.42

17 0.00 97.42 97.42

18 0.00 97.42 97.42

19 0.00 97.42 97.42

20 0.00 97.42 97.42

21 0.00 97.42 97.42

22 -26.04 97.42 123.46

NPV (10%) 233.18

IRR 16.46%

PI 1.93

Discounted Cash Flow Analysis (Post-Tax)

Year Out-flow In-flow Corp. Tax Net-flow

1 135.93 -135.93

2 334.55 -334.55

3 50.28 82.81 8.96 20.31

4 0.00 87.68 10.45 77.23

5 0.00 97.42 13.43 83.99

6 0.00 97.42 13.43 83.99

7 0.00 97.42 13.43 83.99

8 0.00 97.42 13.43 83.99

9 0.00 97.42 13.43 83.99

10 0.00 97.42 13.43 83.99

11 0.00 97.42 13.43 83.99

12 0.00 97.42 13.43 83.99

13 0.00 97.42 13.43 83.99

14 0.00 97.42 13.43 83.99

15 0.00 97.42 13.43 83.99

16 0.00 97.42 13.43 83.99

17 0.00 97.42 13.43 83.99

18 0.00 97.42 13.43 83.99

19 0.00 97.42 13.43 83.99

20 0.00 97.42 13.43 83.99

21 0.00 97.42 13.43 83.99

22 -26.04 97.42 13.43 123.46

NPV (10%) 143.28

IRR 12.71%

PI 1.93

Page 84: Financial Appraisal of Expansion of Projects

Financial Appraisal

1 Capital Cost Rs crore 520.76

2 Gross Margin Rs crore 97.42

3 Interest on Loan @ 10%

(Debt:Equity – 1:1)

Rs crore 26.04

4 Depreciation @ 5.28% Rs crore 27.50

5 Corporate Tax @ 30.6% on net

profit

Rs crore 13.43

6 NVP @ 10% discount rate Rs crore 233.18

7 IRR (Pre-Tax) 16.46%

8 IRR (Post-Tax) 12.71%

9 Profitability Index 1.93

The appraisal of the project has been done using discounted cash flow

techniques i.e. NPV, IRR and Profitability Index (PI) and their values have

been shown in the table above.

NPV accepts a project if its value is positive. The NPV worked out in the

above case gives a positive value and thus is acceptable using this technique.

While using IRR, the acceptance rules says that a project is acceptable if the

internal rate of return is greater than the cost of capital. The cost of capital for

this project is 10% and the IRR that has been calculated is 12.71% (post-tax)

and 16.46% (pre-tax) which is greater than the cost of capital. Thus the project

is acceptable.

Profitability Index is the ratio of the present value of cash inflows, at the

required rate of return, to the initial cash outflow of the investment. A project

will be acceptable if the PI is greater than one and will be rejected if it is less

than one. The above project has a PI of 1.93 and is thus acceptable.

So, financially the project is considered to be viable and cost effective and

therefore is acceptable.

Sensitivity Analysis

The sensitivity analysis has been carried out and IRR for various options is as

follows:

Increase in capital cost by 5%: 12.87%

Decrease in expected Gross Margin by 5%: 12.84%

Page 85: Financial Appraisal of Expansion of Projects

85

Reduction in production of API grade plates by 20%: 11.70%

Increase in production cost of API grade plates by 10%: 12.81%

Page 86: Financial Appraisal of Expansion of Projects

86

Findings and Conclusion

1. The estimated cost of critical equipment has witnessed a steep

increase within a relatively short period. It appears that the pricing of

such equipment is complex in nature, having regard to the fact that no

specific (clear) price trend is witnessed in the recent past.

2. The discussions of IFCI, CET and BSP/SAIL reveal that SMS-II has

inherent potential to produce higher tonnage of steel (2.5 Mtpa) vis-à-

vis peak production of 2.335 Mtpa recorded for the year 2004-05.

BSP, however, is experiencing constraints with respect to requisite

casting as well as secondary refinery facilities (RH Degasser, Ladle

Furnace). As a sequel, installation of additional secondary refinery

equipment along with a new slab caster is likely to facilitate in

enhancing the production in SMS-II to the extent of about 2.5 Mtpa.

3. In the past, BSP enjoyed the virtual monopolistic status in respect of

supply of rails to Indian Railways. Of late, the said scenario has

witnessed two-fold change viz. emerging competition from other

producers and Railway‟s insistence of supplying a quality product viz.

processing the rail through RH Degasser facility. The existing RH

Degasser facility has already stretched its operations in as much as,

BSP in the year 2004-05 processed Gross rails aggregating 0.993

Mtpa vis-à-vis the rated capacity at 0.8 Mtpa (utilising VAD for the

purpose of re-heating). Having regard to the business potential in

respect of rails and the Railways (sole customer‟s) insistence of

supplying of specific product characteristic (rails), the augmenting of

existing RH Degasser facility by way of installing of additional RH

Degasser appears to be a step in the right direction. This will facilitate

SAIL to fulfil the quality criteria besides retaining market in this

segment.

4. BSP currently has three casters reportedly about 20 years old,

employing old technological process resulting in inefficiencies in

casting and higher casting defects. The rejection is even higher in

respect of special quality or thick plates leading to inability to produce

value-added steel products to meet the growing demand for the same.

In such scenario, the casters need augmentation, renovation or

replacement. The option of revamping of existing caster vis-à-vis

installation of new slab caster were examined and was concluded that

this proposition is a cost-efficient one and therefore a step in the right

Page 87: Financial Appraisal of Expansion of Projects

87

direction. The installation of new slab caster would also facilitate BSP

to minimise casting defects and produce value-added / special quality

steel besides ensuring its higher utilisation within overall production

parameters of the unit.

5. The capita cost estimates work out to be Rs. 520.76 cr. The IRR for

the project, based on the profitability projections drawn, works out to

16.46% (pre-tax) and 12.71% (post-tax), which may be considered

reasonable in the current scenario.

The sensitivity scenarios reveal that SAIL should ensure production of value-

added / special steel like API grade as envisaged.

The project has certain other inherent benefits such as saving in operating cost

of slabs, improvement in lining life of BOFs, saving in iron loss, better

recovery of ferro-alloys etc. the same, however, have not been considered for

IRR computation.

The IRR for the proposal is likely to improve in the event SAIL will utilise the

new slab caster to the higher levels of operations than envisaged in the

profitability forecasts. The RH Degasser and Ladle Furnace could also be

utilised at higher levels than projected in the profitability forecasts, in the

event the demand for special grade steel / value-added product emerge in the

near future. In such situation, the IRR could improve further than projected in

the profitability estimates.

Page 88: Financial Appraisal of Expansion of Projects

88

Bibliography

The above report has been prepared from the following sources of data and

information:

1. Websites

1.1. www.sail.co.in

1.2. www.moneycontrol.com

1.3. www.indiansteelalliance.org

1.4. www.ibef.org

1.5. www.wikipedia.org

1.6. www.tatasteel.com

2. Books

2.1. Financial Management, I M Pandey

2.2. Project Management – Strategic Perspectives, Krishnaphani Kesiraju

3. Other References

3.1. Annual Reports – BSP & SAIL

3.2. Iron & Steel Review

3.3. Customs Handling Manual


Recommended