Professional Documents
Culture Documents
Business Plan ECCL PDF Final
Business Plan ECCL PDF Final
Business Plan ECCL PDF Final
BUSINESS PLAN
EASTERN COMBINED
COMPANIES LTD ( IZUBA
CEMENT)
PROPOSED DEVELOPMENT
OF
CEMENT PLANT
IN RWANDA
1
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
AUGUST 2021
TABLE OF CONTENTS
1 EXECUTIVE SUMMARY
2 VISION
2.1 Vision Statement
2.2 Milestones
3 MARKET ANALYSIS
3.1 Overall Market
3.2 Market Changes
3.3 Market Segments
3.4 Target Market
3.5 Customer Characteristics
3.6 Customer Needs
3.7 Buying Decisions
4 COMPETITIVE ANALYSIS
4.1 Industry Overview
4.2 Nature of Competition
4.3 Industry Changes
4.4 Primary Competitors
4.5 Competitive Products
4.6 Opportunities
4.7 Threats
5 STRATEGY
5.1 Competitive Capabilities
5.2 Competitive Weakness
5.3 Strategy
5.4 Implementing Strategy
6 PRODUCTS & SERVICES
6.1 Description
6.2 Positioning
6.3 Competitive Evaluation
6.4 Future Products
7 SALES & MARKETING
7.1 Marketing Strategy
2
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
8 OPERATIONS
8.1 The Cement Plant
8.2 Plant Construction
8.2 Key Personnel
8.2 Organizational Structure
8.3 Human Resources Plan
8.5 Customer Service
9 FINANCE
9.1 CAPEX
9.2 Assumptions
9.2 Profit & Loss
9.3 Cash Flow
10 APPENDICES
3
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
EXECUTIVE SUMMARY
EASTERN COMBINED COMPANIES LIMITED ( IZUBA CEMENT) (ECL) is a cement
4
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
5
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
6
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
7
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
AMOUN
ITEM DESCRIPTION % T
(USD.)
Plant Land Purchase - Market 2,000,0
RWAMAGANA (20ha) Rates 00
8
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
000
Plant Construction & 15% 4,860,0
Equipment Installation 00
Equipment Importation 5% 1,620,0
00
Plant Design & 5% 1,620,0
Construction 00
Supervision
Contingencies 5% 1,620,0
00
Working Capital (5% of 5% of 1,620,0
Annual Sales) Annual 00
Sales
TOTAL PROJECT 36,000,
BUDGET 000
2 VISION
2.1 Vision Statement
To be the premier cement manufacturing and marketing
company in the Lake Kivu region supporting sustainable
development.
10
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
11
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
PROCUREMENT 2021)
PLANT DETAILED DESIGN 3 MONTHS (OCT.-
DEC. 2021)
REGULATORY 3 MONTHS (OCT.-
PERMITTING(Including EIA) DEC 2021)
CIVIL WORKS CONSTRUCTION 10 MONTHS (JAN.
& EQUIPMENT ORDERS 2022 – OCT. 2022)
PLANT COMMISSIONING & NOV. 2022 –DEC.
HANDOVER 2022
PLANT LAUNCH JANUARY 2023
3 MARKET ANALYSIS
12
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
13
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
14
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
LTD
PRIME CEMENT 600,000
TOTAL
KENYA
BAMBURI CEMENT 32.6
LTD
MOMBASA CEMENT 15.8
LTD
E.A. PORTLAND 15.1
CEMENT Co.
SAVANNAH CEMENT 15.0
LTD
ARM CEMENT LTD 13.5 Under
Receivership
NATIONAL CEMENT 8.0
LTD
UGANDA
TORORO CEMENT 44.0 3.0 MILLION
LTD
HIMA CEMENT LTD 28.0 1.9 MILLION
SIMBA CEMENT LTD 15.0 1.0 MILLION
KAMPALA CEMENT 13.0 900,000
15
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
LTD
TANZANIA
DANGOTE CEMENT
LAKE CEMENT LTD
TANGA CEMENT LTD
CAMEL CEMENT LTD
KILIMANJARO
CEMENT LTD
ARM CEMENT LTD Under
Receivership
MBEYA CEMENT LTD
TANZANIA 36.0
PORTLAND CEMENT
RHINO CEMENT Under
Construction
MTWARA CEMENT
LTD
KISARAWE CEMENT
LTD
TANZANIA’S TOTAL ANNUAL CEMENT PRODUCTION WAS 7.1
MILLION TONNES AND THE ANNUAL CONSUMPTION WAS 4.1
16
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
18
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
19
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
20
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
21
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
22
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
23
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
24
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
25
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
26
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
27
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
28
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
29
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
30
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Cement price surges in land-locked African countries crying out for construction materials
are not new but it’s always illuminating to review how the situation is changing. Rwanda’s
sole 0.6Mt/yr integrated plant is run by Cimerwa, a subsidiary of South Africa-based PPC,
near Bugarama in the south-west of the country, close to the borders with Democratic
Republic of the Congo (DRC) and Burundi. PPC’s operation in Rwanda has performed well
in comparison to a poor market back home in South Africa. For its financial half year to
September 2019 Cimerwa reported revenue growth of 28% year-on-year to US$31.2m due
to a 20% increase in sales volumes. Earnings rose even more in percentage terms due to
higher volumes and an improved cost per tonne performance, likely due to a
31
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
32
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
33
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
34
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
4 COMPETITIVE ANALYSIS
4.1 Industry Overview
Customers do not switch suppliers often and tend to be
relatively satisfied with their current cement brand(s). The
strength of the relationship between customer and cement
35
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
36
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
38
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
39
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
40
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
41
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
42
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
43
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
44
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
46
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
4.7 Threats
The company faces the risk of competing with much larger,
better entrenched competitors. These firms have established
and commanding market shares, large advertising budgets,
large sales force, established relationships with customers,
and tremendous financial resources. We hope to offset this
risk by offering a low priced product with a strong brand
proposition which emphasizes on improving the livelihood
of the local communities and the championing of the
environmental conservation programs and initiatives on the
Virunga ecosystem.
It is possible that one or more existing competitors will react
to our entry into this market. Because of their established
market positions, a strong competitive reaction could be a
formidable threat. The competitive reactions that would be
most threatening would be a hostile buyout or a hostile price
war.
47
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
5 STRATEGY
5.1 Key Competitive Capabilities
Our key competitive advantage lies in our brand proposition
of the conservation of the Virunga ecosystem and protection
48
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
49
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
51
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
52
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
53
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
55
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
56
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
57
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
58
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
59
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
7.3 Advertising
60
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
61
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
8 OPERATIONS
8.1 The Cement Plant
EASTERN Cement Ltd proposes to install and operate a new
cement grinding plant in Rwamagana District of Rwanda,
using imported clinker and gypsum and locally mined
pozzolana as raw materials. The installed cement
production capacity of the plant is 350,000 tonnes per year.
The new plant will be built according to the Best
62
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
63
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
64
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
65
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
66
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
67
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
68
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
69
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
70
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
71
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
72
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
73
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
74
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
75
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
76
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
77
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
78
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
79
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
80
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
81
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
to facilitate taking the machinery into the building and for its
erection consistent with their impact on depths of beams.
Column spacing has a direct influence on depths of beams.
Depths of beams and sizes of columns determine clear space
for machinery. The different floors of the building can have
their own network of secondary beams to support the
machinery so that the load is in tum transferred to main
beams from them to main columns and down to the
foundations of column footings. Column footings are sized so
that loads transmitted to soil are within permissible load
bearing capacity of the soil.
Data Needed for Civil Design
Thus a civil designer needs to be furnished with a
departmental layout drawing which furnishes: 1.
Dimensions of the buildings. It is a universal convention that
building dimension is given in terms of centres of columns
and heights are reckoned from tops of floor levels, 2.
Locations of machinery with their outlines; their relative
centrelines in vertical and horizontal planes, 3. Over all sizes
and space occupied by machinery and connecting chutes and
82
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
83
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
84
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
85
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
86
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Contours
A contour map is very useful in ascertaining levels in
different parts of the plot and to ascertain natural drainages
in the plot. These could be used for draining the plant of
rainwater etc. There could be natural seasonal streams
flowing through the plot. They could be made use of to drain
rainwater so that the plant does not get flooded. In a flat
contour, it is possible that a plant will get flooded in rainy
season, if water has nowhere to go. Planning good drainage
in all sections of the plant is therefore very important. Pits
which house machinery and floors that go below ground
level should also be protected against flooding.
Contours could also be made use of in the planning of the
layout of the plant. A sloping contour can be made use of to
install kiln and cooler. Civil costs could be considerably
reduced if the natural slopes are made use of. In level
contours, kiln pier heights would increase from discharge
end to feed end. If ground was sloping, they could be of the
same height as shown reducing civil costs.
87
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
88
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
89
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
90
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Roads inside plant and also road from highway to the plant
may not be concreted to start with. They should be
concreted after the machinery is brought into the plant and
is erected. Otherwise, roads would get damaged. Concrete
roads have long life and require less maintenance. They also
reduce complaints from community about dust nuisance. At
project stage, it would be wise to provide for concrete roads.
Actual construction can be taken after erection is over.
Non-Factory Buildings
Non-Factory Buildings are facilities which indirectly help in
production and which are necessary for the smooth
operation of the plant on a continuous basis. They include
facilities like: 1. Workshops for machinery and electrical
repairs, 2. Stores for spares and consumables, bags,
explosives and refractories, 3. Laboratory, 4. engineering
offices within the plant, 5. Civil Engineering offices, 6. Water
treatment plant, 7. Pumping stations, etc., 8. Grid and Plant
substations, H.T. and L.T. control rooms and panels, room for
MCCs, 1. Watch and ward - security office, 2. Time office, 3.
Administrative office, 4. Garages, maintenance facilities for
91
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
92
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
93
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
94
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
95
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
96
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
97
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
98
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
99
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Outsourcing
It is common these days to get maintenance and repair jobs
done outside. Even maintenance of sections of plant is given
'on contract' like maintenance of: (i) compressors / blowers,
(ii) air conditioners, (iii) laying of refractories – castables,
(iv) computers.
Apart from routine maintenance, plant may also take up
from time to time additions / modifications in a section. The
'in house' workshop facilities can be handy on these
occasions.
Workshop Building
100
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
101
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
102
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
103
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
104
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
105
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
106
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
107
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
108
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
109
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
110
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
111
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
112
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
113
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
114
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
115
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
116
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
117
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
118
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
119
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
120
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
121
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
122
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
123
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
per day for the main plant and say 8,000litres per day after
expansion, it would be prudent to install wells in the river
bed that would supply 8,000litres per day and also arrange
for pumps and pipe lines that would pump at that rate in the
first phase only. Initially, pumps would work for smaller
number of hours and after expansion for longer number of
hours. Overhead tank to be provided should also have
capacity required after expansion. Separate overhead tanks
for crusher and quarries and colony would be desirable even
if quarries were close to the plant.
Water for Green Belts, Gardens
Presently, there is considerable emphasis on 'green belts'
and gardens and parks inside plant and outside and in
colony. These require a good amount of water. Chemically
treated sewage water could be used even for drinking
purposes but that may not be possible due to sentimental
objections to such schemes. However it can certainly be used
for non-drinking purposes like gardening mentioned above.
It would be necessary to install a water purifying plant and
separate distribution system to implement the scheme.
124
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Treatment of Water
Water needs to be softened for long life of nozzles of
conditioning tower and tubes of after coolers of
compressors, oil coolers and other water-cooled machinery.
Hence, a water treatment plant would be an integral part of
the water distribution system.
Water from Bore wells
When source of water has to be 'bore wells' it would be
necessary to establish ground water level in different parts
of the year and in different parts of the plant and colony.
Scientific assessment of availability of ground water should
be done for locating bore holes. There should always be
more than one bore well that too located in different parts of
the plot available for plant and colony, so that all do not dry
up at the same time and continuity of water supply is
maintained.
Study of Resources for Water
125
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
126
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
127
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
128
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
129
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
sections like kiln and one of the two major mills. However,
the present trend is to size captive power station large
enough and to synchronize captive power with grid power.
There was a time when Cement Plants found it cheaper to
use their own Power as compared to grid power. In recent
times however prices of both Light and Heavy Oils have shot
up and hence this situation does not exist any longer.
Ring Mains in the Plant
The plant has what is known as a 'ring main' which supplies
grid power to load centres within the plant. If the captive
power plant is large enough there can be two ring mains in
parallel.
H. T. and LT Drives in a Section
Thus some sections will have only LT supply and others both
HT and LT supply and also D.C. drives. One option is to step
down voltage from grid voltage for the total plant in one
place and lead HT lines from it to respective sections in
which HT motors are used. This arrangement required long
6.6 KV cables to various sections. Another option is to locate
transformers near load centres i.e., near mills and kiln.
130
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
131
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
grid station. Lower the power factor, less is the useful energy
available and greater the losses. Power bills are based on
KWHs consumed and charges for maximum demand are on
KVAs.
Current Carried and Power Factor
Current required to be carried by cables varies according to
power factor.
Say total load of above motors is 200 kW; total current at
unity power factor would be 278 amps. If power factor were
0.85, the current would be 328 amps. All cables would draw
correspondingly higher current right up to the substation. It
is therefore, important to correct power factor at levels of
individual drives and also main power distribution panels.
Designing Power Distribution System
One of the first things to be done in designing the
distribution system is to work out the power to be drawn
from the grid for the plant. This can be drawn on a broad
basis starting from overall power consumption of similar
cement plants. For example if similar plants are consuming
95-100KWH/ton of cement, it may be assumed that the new
132
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
plant will also consume the same amount and total power to
be drawn calculated.
Load Factor
For conversion power factor and load factors are to be taken
into account. Power factor has been dealt with above.
Though it would be maintained at 0.95, for working out
power to be procured, it may be taken as 0.9. Load factor is a
usage factor; all machines do not run for all the 24 hours and
at a constant load. Peak loads occur at different times in
different sections. To obtain required capacity in spite of
fluctuations, higher capacity is needed to be installed. For
cement plants where most sections work in three shifts, it is
customary to take load factor as 80 %.
Margins for Substation Capacity and Expansion
The substation capacity should allow for some margin for
additions etc., that are not foreseen today. Therefore for the
first phase, electrical demand would be fixed at with say a
25% margin.
= 21000 x 1.25 = 26500 KVA say 26.5 MVA
133
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
134
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
135
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
136
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
137
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
from raw mill to clinker storage and. work out the capacity
of D.G. set on basis of load required to run these sections.
Thermal Power Plant
When captive power plant is a coal based thermal station, its
capacity will be arrived at in a similar manner. In a thermal
power plant, turbines will convert power from steam into
electricity by running generators. A very different layout
involving coal handling and coal preparation plant and water
supply system and boilers to generate steam at desired
temp. and pressure and also condensers and recovery
system for collecting water after steam has passed through
turbine and also cooling towers and other auxiliaries would
be required. This is a specialized job and should be entrusted
to Experts. Thermal plant should also be integrated in the
main plant augmenting needs of land, quantities of coal and
water, railway siding etc., for the purpose.
Power Distribution and Cables
Power Distribution System in the Cement Plant
Power Distribution System (PDS) of a Cement Plant begins
with the Substation of the grid where power is received and
138
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
139
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
140
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
141
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
142
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
143
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
144
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
145
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
cheap also and has come within the reach of even small
plants.
In the operation of any process plant, which produces
products useful for the community, materials are bought in
and worked upon physically, chemically and in other ways to
bring about the product, useful to the individuals, to society
and to Industry. The process of production can generally be
divided into sections and sub-sections with materials
handling and storages in between.
For smooth, continuous operation, the processes in each
section must be carried out efficiently and according to the
standards laid down for them. Finished product of one
section is the raw material of another section. Therefore,
each section must receive raw materials of given
specifications and process it to another set of given
specifications and pass it on the next section.
The transition from raw materials to finished product is not
always a strictly linear sequence of operation. There are
inputs from auxiliary or supporting processes, which are
146
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
147
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
148
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
149
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
150
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
151
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
152
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
153
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
154
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
155
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Communications
Communications is assuming great importance as plant sizes
are getting bigger and bigger and they are spread over wider
areas with simultaneous reduction of manpower.
Fortunately communication facilities have also developed
fast in the last few years.
Communications in a Cement Plant
Communications for a cement plant can be described in 3
levels.
(i) within the plant itself, (ii) between plant and Head Office,
(iii) with world at large.
Operations and maintenance teams and other sections like
quarries need to be in touch with one another and with
control rooms to pass on information and to receive
instructions.
156
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Means of Communications
Internal communications can be by: 1. Telephones located
strategically, 2. Pager system with loud speakers and
announcers, 3. Walkie-talkies, 4. Mobile phones.
Telephone Exchange
The size of the internal telephone exchange system depends
on size of the plant and number of telephones planned. It is
basically meant for departmental heads and executives to
communicate with one another as long as they are near the
telephone.
Communications in a Section of the Plant
Communications are also required within a section of the
plant. The departmental head may like to give instructions to
workers inside the section to make some adjustments,
alternatively workers may like to bring to the attention of
the head anomalies / problems observed. This can be done
through: (i) Pager systems - with loud speakers installed at/
selected floors asking concerned worker operators to go to
nearest phone and talk, (ii) Walkie talkies - workers carry
walkie talkies and communicate with other workers or office
157
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
158
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
159
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
160
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
161
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Operational Parameters
Laboratory should regularly establish: 1. Raw meal/clinker
ratio for consumption, 2. Raw meal/clinker ratio for kiln
feed, 3. Dust collected as % of raw meal, 4. Coal consumption
on as fired basis. Then when weigh feeders / solids flow
meter are calibrated - clinker output can be directly
calculated from readings and totalisers of raw mix feeder to
kiln. Specific fuel consumption can be calculated as
percentage of clinker produced from readings of feeder or as
Kcal/kg by multiplying it with average calorific value of coal
for the period.
Collecting Samples for Testing
An important part of carrying out tests is to collect samples
from field of right type, size and at required frequencies and
to send them to the Laboratory for testing. There would be
samples from mines, from stock piles, from raw mill from
blending system; samples of clinker and cement and coal as
received and as fired. These are to be collected in a proper
manner so that they are truly representative of the
respective materials at respective locations. Collecting
162
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
163
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
164
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
165
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
167
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
RAW MATERIAL
Clinker 297,500 MT
Pozzolana 35,000 MT
Gypsum 17,500 MT
FINISHED PRODUCTS
8.3 Logistics
The transportation of the key plant operations will be
outsourced to a company.
The logistics of the key plant materials will be as follows:
168
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
RAW MATERIAL
169
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
171
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
CEM I CEM II
Clinker 95 65
Gypsum 5 5
Pozzolana 0 30
173
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
174
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
175
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
cement
CEMENT Grinding of 1
MILL the Clinker 40tph
+ gypsum +
pozzolana
to make
cement
PACKING Cement bag 1 40tph
PLANT automatic
packing
CEMENT 1 5,000
WAREHOUS MT
E
CEMENT Loading of 1 10tph
BULK bulk
LOADER cement
onto
cement
trucks
176
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
177
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
SILO/HOPPER DISCHARGE
178
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
CRUSHER FEEDER
Cement Silo
179
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
180
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
BUCKET ELEVATORS
Cement Mill
181
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Packing Plant
182
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
183
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
presented below
185
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
186
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
187
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
188
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
189
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
190
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
192
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
how they want it, is the key to repeat business and to word-
of-mouth advertising. Not only will we train our employees
to deliver excellent customer service, we will give them the
flexibility to respond creatively to client requests. In
addition, we will continually monitor our client’s level of
satisfaction with our service though surveys and other
convenient feedback opportunities.
193
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
9 FINANCIAL PROJECTIONS
9.1 Project Financing
The company seeks equity or debt financing for the project
implementation. The Company will raise a total amount of
USD. 5,500,000 which will be utilized for the purchase of the
plant site land in Rwamagana Town and the pozzolana
quarry site in Musanze District.
The proposed Investor: Developer ratio is proposed at:
INVESTORS: 90% (USD.55, 000,000)
DEVELOPER: 10% (USD. 5,500,000)
The loan interest is assumed at 2% per annum so that
the repayment amount of the principal loan of USD.
55,000,000 is USD. 66,000,000. The loan is expected to
be repaid over 10 years, assuming a grace period of 2
years. The annual loan repayment is USD. 6,600,000.
194
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
195
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
9.5 Salaries
Section 8.3 present the staff payroll and determined that the
annual staff salaries is USD. 1,620,000.
196
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
9.6 Taxes
All the requisite trading and government taxes are estimated
at 30% of the annual sales, amounting to USD. 30,000,000.
197
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
APPENDICES
198
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Manufacturing
79.4% 1,01,68
Cost 63,553 76,264 88,975 1,27,107 1,27,107 1,27,107
5
Administration
1.7%
expenses 1,385 1,413 1,444 1,478 1,515 1,557 1,602
EBITDA 18.8%
15,062 18,323 21,581 24,837 31,378 31,337 31,292
Depreciation 3.9%
3,134 2,724 2,371 2,066 1,801 1,572 1,373
EBIT 14.9%
11,928 15,599 19,210 22,771 29,577 29,765 29,919
Finance expenses 1 2 3 4 5 6 7
Total finance cost
2,921 2,921 2,659 2,135 1,610 1,086 562
PBT 11.3%
9,007 12,678 16,552 20,637 27,967 28,679 29,357
Tax 30% 3.4%
2,702 3,803 4,966 6,191 8,390 8,604 8,807
PAT 7.9%
6,305 8,874 11,586 14,446 19,577 20,075 20,550
Cash profit
9,439 11,599 13,957 16,511 21,378 21,647 21,923
PRODUCTION
9,00,000.0 TONNE
CAPACITY
0 S
199
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
(USD
Projected Cashflow Statement '000)
Inflow 1 2 3 4 5 6 7
Share capital
7,302
Term Loan
29,208
Cash profit before interest,
depreciation & tax 15,062 18,323 21,581 24,837 31,378 31,337 31,292
Total
51,572 18,323 21,581 24,837 31,378 31,337 31,292
Out flows 1 2 3 4 5 6 7
200
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Share Capital and Liabilities 7,302.00 7,302.00 7,302.00 7,302.00 7,302.00 7,302.00 7,302.00
Reserves and Surplus 6,304.69 15,179.12 26,765.31 41,210.96 60,787.54 80,862.71 1,01,412.44
Assets
Gross Fixed Assets 34,010.00 34,010.00 34,010.00 34,010.00 34,010.00 34,010.00 34,010.00
Net Fixed Assets 30,875.75 28,151.30 25,780.28 23,714.70 21,913.57 20,341.69 18,968.83
Current Assets
Cash & Bank Balances 10,376.59 21,975.47 30,691.08 41,960.71 58,096.82 74,502.27 91,183.26
Preliminary expenses not
W/Off 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Payables & others 447.64 447.64 447.64 447.64 447.64 447.64 447.64
Total Current Liabilities 1,447.64 1,447.64 1,447.64 1,447.64 1,447.64 1,447.64 1,447.64
Net Current Assets 17,988.94 29,587.82 38,303.43 49,573.06 65,709.17 82,114.62 98,795.61
201
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
(USD
Schedule of Administrative Expenses '000)
Details Ksh USD 1 2 3 4 5 6 7
Staff Salaries 11,60,00,000 11,04,762 1,104 1,104 1,104 1,104 1,104 1,104 1,104
Tel & communication exps 20,00,000 19,048 20 22 24 27 29 32 35
Marketing and advertising 64,00,000 60,952 60 66 73 80 88 97 106
Printing & stationery 10,00,000 9,524 10 11 12 13 15 16 18
Security 1,00,00,000 95,238 95 105 115 126 139 153 168
Motor vehicle 70,00,000 66,667 66 73 80 88 97 106 117
Other repair & Maint 10,00,000 9,524 10 11 12 13 15 16 18
Entertainment 10,00,000 9,524 10 11 12 13 15 16 18
Pre- Expenses W/Off 45,00,000 42,857 0 0 0 0 0 0
Misc expenses 10,00,000 9,524 10 11 12 13 15 16 18
Totals 14,99,00,000 14,27,619 1,385 1,413 1,444 1,478 1,515 1,557 1,602
202
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Year 1 2 3 4 5 6 7
Interest on Working
Capital
Interest Schedule
Interest on Term Loan 2,620.80 2,620.80 2,358.72 1,834.56 1,310.40 786.24 262.08
Interest on Working
Capital 300.00 300.00 300.00 300.00 300.00 300.00 300.00
203
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Depreciation Schedule
Rate 2017 2018 2019 2020 2021 2022 2023
S.No Particulars
(%) COST WDV WDV WDV WDV WDV WDV
1 Buildings 2.5
1,500.00 1,462.50 1,425.94 1,390.29 1,355.53 1,321.64 1,288.60
2 Plant & Machinery 12.5
22,850.00 19,993.75 17,494.53 15,307.71 13,394.25 11,719.97 10,254.97
3 Furniture & Fittings 12.5
60.00 52.50 45.94 40.20 35.17 30.77 26.93
Office
4 33
Equipment/Systems 100.00 67.00 44.89 30.08 20.15 13.50 9.05
Motor Vehicles/Heavy
5 20
Vehicles 1,000.00 800.00 640.00 512.00 409.60 327.68 262.14
TOTAL
25,510.00 22,375.75 19,651.30 17,280.28 15,214.70 13,413.57 11,841.69
S.No Depreciation Amount Amount Amount Amount Amount Amount Amount
1 Buildings
37.50 36.56 35.65 34.76 33.89 33.04 32.22
2 Plant & Machinery
2,856.25 2,499.22 2,186.82 1,913.46 1,674.28 1,465.00 1,281.87
3 Furniture & Fittings
7.50 6.56 5.74 5.02 4.40 3.85 3.37
4 Office Equipment/Systems
33.00 22.11 14.81 9.93 6.65 4.46 2.99
5 Motor Vehicles/Heavy Vehicles
200.00 160.00 128.00 102.40 81.92 65.54 52.43
Total Depreciation
3,134.25 2,724.45 2,371.02 2,065.57 1,801.14 1,571.88 1,372.87
Net Fixed Assets
22,375.75 19,651.30 17,280.28 15,214.70 13,413.57 11,841.69 10,468.83
204
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
Ratios
Ratios Measure 1 2 3 4 5 6 7
Gross Profit Raio %
20.56 20.56 20.56 20.56 20.56 20.56 20.56
Administrative Expenses to Total
%
Revenue 1.73 1.47 1.29 1.15 0.95 0.97 1.00
EBITDA to Revenue %
18.83 19.09 19.27 19.40 19.61 19.59 19.56
PBT to Revenue %
11.26 13.21 14.78 16.12 17.48 17.92 18.35
205
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
206
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
208
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
209
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
take up to two to three weeks for the firm to clear the entire
supply backlog it has.
Until end of last year (2017), Cimerwa was producing
380,000 tonnes, but it is expected that the plant would now
be producing up to 500,000 tonnes per annum.
However, the plant has not been able to produce to its full
capacity of 600,000 tonnes.
The demand for cement in the country, they say, has been
growing and that will continue growing as more
infrastructure projects come up. The firm is betting on
cashing in on this.
Data from Rwanda Revenue Authority shows that last year
(2017), at least 79,573 tonnes of cement was imported from
Tanzania while an additional 164,814 tonnes were imported
from Uganda.TOTAL IMPORT OF 244,387 tonnes.
High prices of coal
While the Pretoria Portland Cement subsidiary has invested
in upgrading the plant that they commissioned in 2015, the
cement producer has been struggling with rising
international coal prices.
Mthembu highlighted that that the ban of coal imports in
Tanzania, where the firm gets its coal, greatly affected the
plant’s production. The company relies heavily on imported
coal from Malawi and Tanzania.
210
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
211
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
and Burundi. The premier also said that the plant will create
employment opportunities for Rwandans.
212
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
213
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
214
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
215
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
216
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
217
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
218
EASTERN COMBIBED COMPANIIES T LTD ( IZUBA CEMENT) – Business Plan
219