Beruflich Dokumente
Kultur Dokumente
ON
FOR
BASHUNDHARA GROUP
MARCH 2019
Techno Economic Feasibility Report on an Integrated Steel Plant at Chittagong , Bangladesh Summary
Bashundhara Group (BG) has envisaged to produce 2.0 million tons per year (mtpy) of Hot Rolled Coils to cater to the flat product market in Bangladesh. In this
connection, BG has already been allotted a land in Mirsharai Economic Zone (MEZ) at Mirsarai upazila, Chittagong District. BG now intends to install steelmaking
and casting facilities to produce HR coils which is presently being 100 percent imported. For the proposed steel plant, the process route shall be with
Electric Arc Furnace-Ladle Furnace-Thin Slab Casting and rolling technology for producing HR coils
> Natural Gas price has been considered at 9.62 BDTper scm > Review the aspect of bringing the Natural Gas from the nearest TSCR
available source 1 x 2.0 mtpa
> Electrical energy tariff has been considered at 7.95 BDTper
Kwh and Demand charge at 40 BDT/KW/month Hot Rolled Coil
(7), 12.7%
Utilisation (TSCR Capacity) 35% 75% 85% 95% 100%
(6), 4.2%
120.0%
(4), 52.9%
(5), 3.6%
Hot rolled Coil 2.000 0.700 1.500 1.700 1.900 2.000 100.0%
(3), 23.4%
Hot Rolled Coil 68,800 68,800 68,800 68,800 68,800 60.0%
Burnt Lime & Dolo Fines 6,000 6,000 6,000 6,000 6,000
Limestone & Dolomite Fines 1,200 1,200 1,200 1,200 1,200 40.0%
(2), 1.7%
SMS Slag 500 500 500 500 500
(1), 1.4%
Landed Cost of Raw Material & Electrode, BDT/ton 20.0%
HBI 31,800 31,800 31,800 31,800 31,800
Scrap 33,000 33,000 33,000 33,000 33,000 0.0%
Limestone 2,300 2,300 2,300 2,300 2,300
Dolomite 2,400 2,400 2,400 2,400 2,400
SCENARIO 1 SCENARIO 1
Revenue, net 49,728 107,628 123,199 139,072 147,857 149,337 150,832
Cost of Goods Sold 38,644 83,735 96,558 109,876 117,905 120,307 122,764 Internal rate of return (post tax), % 24.3%
Gross profit 11,084 23,892 26,641 29,196 29,951 29,030 28,068 Payback period, years 4.4
SG & A expenses 249 538 616 695 739 747 754 Debt Service Coverage Ratio (DSCR) 2.8
EBITDA 10,836 23,354 26,025 28,500 29,212 28,283 27,314 Breakeven capacity utilisation, % 31.1%
EBITDA Margin, % 21.8% 21.7% 21.1% 20.5% 19.8% 18.9% 18.1%
S
t
r
a
t
e
g
y
, Technology & Finance in Metals, Mining & Energy
TABLE OF CONTENTS
Page
1 - INTRODUCTION................................................................. 1-1
-i-
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
3.8 Recommendation ..................................................................... 3-70
4.1 Project Concept, Process Route and Plant Capacity .............. 4-1
4.2 Product-mix ............................................................................... 4-1
4.3 Option Study ....................................................................... 4-2
4.3.1 Basic Considerations .............................................................. 4-2
4.3.2 Available Options .................................................................. 4-2
4.3.3 Evaluation of Options ............................................................ 4-3
4.3.4 Analysis of Options ............................................................... 4-4
4.4 capacity of steel melt shop ........................................................ 4-6
4.5 Selection of Charge Mix ........................................................... 4-6
4.6 Selection of technology for SMS .............................................. 4-6
4.7 Selection of Technology for Rolling Mill .................................... 4-9
4.8 Plant Configuration ........................................................... 4-10
4.9 Plant Materials Flowsheet .................................................. 4-10
- ii -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
6 - UTILITY AND SERVICE FACILITIES .................................. 6-1
- iii -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
6.4 Instrumentation, Automation, Plant Communication and
Fire Detection and Alarm Systems ........................................ 6-24
6.4.1 Instrumentation and Level-1 Automation System ............. 6-24
6.4.1.1 System Architecture ........................................................ 6-24
6.4.2 Supervisory Computer and Process Automation
System (Level-2) ................................................................ 6-28
6.4.2.1 Design Considerations ......................................................... 6-28
6.4.2.2 System Features .............................................................. 6-29
6.4.2.3 System Interfaces ............................................................ 6-30
6.4.2.3 Other Automation Systems .............................................. 6-30
6.4.2.4 Production Automation System (Level-3) ........................... 6-31
6.4.3 Plant Communication System .......................................... 6-32
6.4.3.1 Closed Circuit TV (CCTV) System ......................................... 6-32
6.4.3.2 Telephone System ................................................................ 6-33
6.4.3.3 Loudspeaker Inter-communication (LSIC) System .............. 6-33
6.4.3.4 VHF Wireless Communication System ................................ 6-34
6.4.3.5 Fire Detection and Alarm System ........................................ 6-34
6.5 Plant Layout and Transport Logistics ................................. 6-36
6.5.1 Plant layout .................................................................... 6-36
6.5.2 External Transportation .................................................. 6-37
6.5.2.1 Road ............................................................................... 6-37
6.5.2.2 Port ................................................................................. 6-39
6.5.3 In-plant Transportation ................................................... 6-39
6.6 Auxiliary Facilities .................................................................. 6-40
6.6.1 Laboratory ...................................................................... 6-40
6.6.2 Repair Shops ................................................................... 6-41
6.6.3 Central Stores ................................................................. 6-43
- iv -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
8.2 Basis of Manpower Estimate .................................................... 8-4
8.2.1 Total Manpower Requirement ................................................ 8-5
8.3 Training ............................................................................... 8-6
-v-
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
10.4.1 Means of Financing.............................................................. 10-8
10.4.2 Normal Capital Expenditure ................................................ 10-9
10.4.3 Depreciation ......................................................................... 10-9
10.4.4 Repayment of Borrowings ................................................... 10-9
10.4.5 Working Capital ................................................................... 10-9
10.4.6 Interest Charges .............................................................. 10-9
10.4.7 Corporate Tax ....................................................................... 10-10
10.4.8 Financial Indicators ...................................................... 10-10
10.5 Scenario Analysis .................................................................. 10-11
TABLES
- vi -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
Table 4-1 - Product-mix ............................................................................. 4-2
Table 4-2 - Comparative Features of Option-1 and Option-2 ................... 4-3
Table 4-3 - Financial Summary of the Options ......................................... 4-5
Table 4-4 – Comparitive Features of Conventional and Scrap
Preheating Technologies ................................................. 4-7
Table 5-1 - Annual Consumption of Various Raw Materials and
Mode of Receipt .............................................................. 5-2
Table 5-2 – Net Requirement of Calcined Products ..................................... 5-4
Table 5-3 – Gross Requirement of Flux ........................................................ 5-4
Table 5-4 – Peak Requirement of Calcined Products .................................. 5-6
Table 5-5 – Raw Materials Analysis ........................................................... 5-7
Table 5-6 - Break-up of EAF Tap-to-Tap Time ........................................ 5-11
Table 5-7 - EAF with Scrap Preheating Facility Production
Calculation .................................................................... 5-12
Table 5-8 - Production Capability of Caster ............................................ 5-13
Table 5-9 - Requirement of Major Raw Materials and Supplies ............ 5-14
Table 5-10 - Design Parameters of Thin Slab Caster .............................. 5-19
Table 5-11 – Product Mix ......................................................................... 5-29
Table 5-12 - Average Hourly Requirement of Oxygen (NCUM/HR) ............5-39
Table 5-13 - Average Hourly Requirement of Nitrogen (NCUM/HR) ..........5-40
Table 5-14 - Average Hourly Requirement of Argon (NCUM/HR) ...............5-40
Table 6-1 – Estimated Plant Power Requirements ..................................... 6-1
Table 6-2 – Power Transformer Ratings..................................................... 6-6
Table 6-3 – Switchgear Ratings ................................................................. 6-6
Table 6-4 - Make-up Water Requirement ................................................ 6-14
Table 6-5 - Major Water Systems ............................................................ 6-16
Table 6-6 - Average hourly Requirement of NG (NCUM/HR) ........................6-20
Table 6-7 - Major Incoming Raw Materials ............................................. 6-38
Table 6-8 - Major Outgoing Products ...................................................... 6-38
Table 8-1 - Summary of Manpower ........................................................... 8-6
Table 9-1 – Estimated Volume of Major Items of Construction ................ 9-1
Table 9-2 – Requirement of Major Construction Materials ....................... 9-2
Table 10-1 - Estimated Capital Cost of the Project .............................. 10-3
Table 10-2 - Total Cost of Input Material ................................................ 10-4
Table 10-3 - Annual Manufacturing Expenses ..................................... 10-6
Table 10-4 - Year-wise Manufacturing expenses ..................................... 10-7
Table 10-5 - Annual Sales Realisation .................................................... 10-8
Table 10-6 - Means of Financing ............................................................. 10-8
Table 10-7 - Financial Indicators........................................................... 10-10
Table 10-8 - Financial Indicators (Scenario 1) ........................................ 10-11
Table 10-9 - Sensitivity Analysis on IRR (Post Tax), DSCR and
Payback Period ........................................................... 10-12
Table 10-10 - Basis of WACC (Post Tax) .................................................. 10-13
- vii -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
FIGURES
- viii -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
TABLE OF CONTENTS
(Continued)
Page
APPENDICES
DRAWINGS
Drg. No.30691-97A-000-ELE-0001 … Overall Power Distribution
System – Block Diagram
- ix -
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1 - INTRODUCTION
1.1 BACKGROUND
Bashundhara Group (BG) is a flagship company of
Bangladesh, with footprints in real estate, cement, paper and pulp, LPG
bottling and distribution as well as a wide range of other industries. BG
intends to set up a 2.0 million tons per year green field integrated s teel
plant through electric arc furnace route with scrap as the major charge
material and producing hot rolled coils. BG has already been allotted land
in the Mirsharai Economic Zone (MEZ) located at Mirsarai upazila,
Chittagong District for setting up the steel plant.
1.2 AUTHORISATION
Bashundhara Group, vide agreement dated 13 th November 2018,
commissioned Dastur Engineering International (GMBH) – Abu Dhabi., in
association with M. N. Dastur & Company (P) Ltd, Consulting Engineers, for
the preparation of a Techno-Economic Feasibility Report (TEFR) for
installation of green field integrated steel plant in Chittagong, Bangladesh.
As per the agreement, the process route for TEFR shall be electric arc furnace
– thin slab casting and rolling.
1-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1 - Introduction (cont’d)
1-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1 - Introduction (cont’d)
1.5 ACKNOWLEDGEMENT
CONSULTING ENGINEERS gratefully acknowledge the co-
operation and assistance extended by Bashundhara Group during the preparation
of this TEFR.
1-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
2-1
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
paint, garments etc. have also been planned within the proposed MEZ.
Plantation has been observed on the east side. A super dyke is under
construction along the coast of Bay of Bengal is on the west side. Fig 2.1
below shows the location of the proposed site.
2-2
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
Because of the very soft clay, the proposed ISP site is not
accessible. However, the project area can presently be approached through
an under developed single lane earthen road along the north- west of the
site. It is planned to widen this road to two lanes in near
2-3
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
In order to have some preliminary idea about the site, few snaps,
captured during site visit made in December 2018 are appended below:
2-4
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
2-5
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
2-6
BASSUNDHARA GROUP
Integrated Steel Plant at Chittagong, Banglade sh
Techno-Economic Feasibility Report
39oC
9 oC
70-85%
2540 mm
60.17 mm/hr
f) 2-7 m/s
2-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3 - MARKET STUDY
3.1 PREAMBLE
Bangladesh’s growth story is one that few saw coming. In the
face of persistent challenges, the country’s stable economic growth has
provided the bedrock for a prosperous future. With a forecasted growth
rate that’s only second to India,
3.2 ECONOMY
3.2.1 General
Bangladesh is undergoing a transformation from a low- income
to a middle-income economy. The South Asian country continues to generate
strong growth - projected at around 7 percent for 2018 - driven by consumer
spending and investment’ – IMF Country Focus (June 2018).
3-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
and finished steel used to be met by imports from abroad and arising from
a ship breaking and recycling industry in the country. Bangladesh entered
into the league of steel producers in 2008 but the country’s
Year Production
2008 50
2009 70
2010 78
2011 85
2012 87
2013 356
2014 619
2015 1,148
2016 2,018
2017 2,640
3-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3.3.2 Capacity
Annual Capacity
Primary Steel Producers (Million Tons)
3-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
abroad. But, they soon realized the added benefits of making billets on
their backyards and started investing to produce billets through EAF/IF
and Continuous Casting (CC) route. As a consequence the c ountry’s steel
making capability received a major boost. Today in 2019, Bangladesh can
boast of primary or crude steel in the form of billet making capability to
the tune of 3.6 million tons per annum. This takes care of around 50 percent
of country’s billets required by its re-rolling industries at present.
3-11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Steel Trade
3-12
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Long Flat
Year Ingots/Semis Total Import
Products Products
2000 5 49 568 622
2001 24 24 389 437
2002 3 42 482 527
2003 25 43 811 879
2004 35 78 710 823
2005 297 45 934 1,276
2006 259 42 884 1,185
2007 157 5 947 1,150
2008 166 31 813 1,010
2009 577 55 1,150 1,781
2010 589 77 1,095 1,762
2011 796 121 1,403 2,320
2012 1,200 79 1,178 2,457
2013 1,052 81 1,222 2,356
2014 1,406 129 1,908 3,442
2015 1,759 177 2,593 4,529
2016 1,886 180 2,471 4,537
2017 1,810 201 2,730 4,741
Source: WTO Trade Database – UNCTAD/COMTRADE
The trend of long (including semis), flat steel products and total
steel imports is shown graphically in the following diagram (Fig. 3-6)
on the next page.
3-13
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
as the domestic production and availability from ship breaking and recycling
activities pick-up steam.
3-14
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
of steel scarps, which are readily recycled into the production and
consumption channels of the country’s steel sector.
3-15
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-16
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-17
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-18
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The substantial domestic demand for steel scraps and the expected
ongoing global supply of recyclable ships from the pool of ageing global
merchant ships suggest a promising outloo k for the ship recycling industry in
Bangladesh.
3-19
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Bulk
General Oil Tankers
Materials Recovered Carriers Average* (%)
Cargo (%) (%)
(%)
Re-Rollable Ferrous
56-70 61-75 72-81 70
Sheets
Melting Ferrous Scrap 10 8-10 5-7 10
Cast Iron Scrap 1.5-5 1.5-2.5 1.5-3 2
Non-ferrous Metals 0.5-1 0.50 0.5-2 1
Weight Loss 9-15 10-16 10-12 10
Machinery 4-8 1-6 0.5-2 4
Wooden Furniture and
5 1-5 1.5-2 3
Fittings / Fixtures
Source: Ship Breaking Industry – Challenges Ahead – Care Ratings July 31, 2018
‘*’ – Used in this study for calculating estimates of recycling materials
3-20
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-21
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-22
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The total material flow process of the steel industry, which is quite
unique to Bangladesh, is shown pictorially in the following diagram (Fig. 3-
11).
3-23
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-24
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Source
Reuse from Total
Product Re-rollers’
Imports Ship Consumption
Production
Breaking
Long Steel
Rails - 15 - 15
Total Long
4,905 200 - 5,100
Steel
Flat Steel
Plates
including HR - 190 260 450
Plates
HR
Coils/Sheets - 1,200 140 1,340
including
CR Coils and
- 115 - 115
Sheets
Coated Sheets - 1,300 - 1,300
Total Flat
- 2,805 400 3,205
Steel
Total Steel
4,905 3,005 400 8,305
(Finished)
3-25
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3.3.8 Consumption
2.3.8.1 Availability – Semi-finished Steel
Bangladesh, unlike other countries, has an additional source of
steel - finished and semi-finished- from its ship building yards. Hence, it
is important to assess the overall availability of semi -finished steel in terms
of billets and re-rollable scraps so as to arrive at an accurate estimate of
finished steel production and consumption (Table 3-12 on the next page).
3-26
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-27
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Crude Steel: Table 3-13 on the next page furnishes the details
pertaining to the steel consumption trend in terms of crude steel.
3-28
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Ship Breaking
Production Imports
Year from Re-rollable of All Consumption
IF/EAF and Re- Products
LDT
usable
Scrap
2000 - 0.70 0.49 0.62 1.11
2001 - 1.70 1.19 0.43 1.62
2002 - 1.50 1.05 0.52 1.57
2003 - 1.00 0.70 0.87 1.57
2004 - 1.20 0.84 0.83 1.67
2005 - 0.80 0.56 1.27 1.83
2006 - 1.25 0.88 1.18 2.06
2007 - 0.80 0.56 1.16 1.72
2008 0.05 1.80 1.26 1.01 2.32
2009 0.07 2.25 1.58 1.79 3.44
2010 0.08 1.30 0.91 1.77 2.76
2011 0.08 2.30 1.61 2.32 4.01
2012 0.09 2.80 1.96 2.46 4.51
2013 0.36 2.28 1.60 2.35 4.31
2014 0.62 1.80 1.26 3.09 4.97
2015 1.15 2.28 1.60 4.53 7.28
2016 2.02 2.00 1.40 4.54 7.96
2017 2.64 2.00 1.40 4.81 8.85
Note: Imports include both semi-finished and finished steel materials.
No conversion factor applied on finished steel imports to generate crude
steel equivalent.
3-29
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
has been negligible in the past is now responsible for almost a quarter of the
consumption pie and the share is also increasing.
3-30
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The long term expansion rate of the domestic market has been
13 percent while in the mid to near term the market is expanding at even higher
rates – 18 percent since 2007 and 21 percent CAGR since 2014. The more
than usually considered normal values of CAGR for different time spans as
revealed by the graph are essentially becaus e of the exceptionally low base
values of the base periods. Such high CAGR values, for obvious reasons are
not sustainable in the long run. For future prediction purposes more robust
and sustainable growth rates are considered, which are discussed in the
relevant sections of the market study note.
3-31
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
finished steel has been carried out assuming a processing loss @10 percent.
The output has been broken down into long steel and flat steel products. The
output also takes into account the quantities of re -usable scrap in the form of
plates and sheets obtained fro m the ship breaking activities.
Input Output
Imports of
Year Long Consumption
Semi-finished Bars and
Sections Total Products
Steel Rods
3-32
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-33
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-34
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Domestic Consumption
Year
Long Steel Flat Steel Total
2000 0.37 0.71 1.08
2001 0.80 0.73 1.53
2002 0.72 0.78 1.50
2003 0.51 1.01 1.52
2004 0.66 0.95 1.61
2005 0.67 1.09 1.76
2006 0.84 1.13 1.97
2007 0.55 1.11 1.66
2008 1.04 1.17 2.21
2009 1.66 1.60 3.26
2010 1.27 1.36 2.63
2011 1.95 1.86 3.81
2012 2.50 1.74 4.24
2013 2.38 1.68 4.06
2014 2.44 2.27 4.71
2015 3.83 3.05 6.88
2016 4.60 2.87 7.47
2017 5.10 3.20 8.30
3-35
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The changing pattern of the relative shares of long and flat steel
products is furnished graphically in the following diagram (Fig 3-
16).
3-36
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Long Products
3-37
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Current Expected
Producers
Capacity - 2018 Capacity - 2020
AKS 12,75,000 12,75,000
BSRM 11,50,000 11,50,000
KSRM 4,00,000 4,00,000
Mohsteel Ltd 5,00,000 5,00,000
Anwar Ispat Ltd 3,60,000 3,60,000
Ratanpur Steels Re-rolling Mills
1,87,200 1,87,200
Ltd
Baizid Steel Industries Ltd 1,80,000 1,80,000
Bandar Steel Ltd 1,20,000 1,20,000
GPH Ispat Ltd 1,20,000 7,60,000
Others (Including Scrap Re-rollers) 1,405,000 1,405,000
Total Secondary Producers 5,697,200 6,337,200
3-38
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-39
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-40
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
For steel plates, however, the trend of imports reflects the true or
actual demand potential for the domestic market of Bangladesh.
Current
Flat Steel Product % Share
Import
Plates 190 6.9
Patterns 13 0.4
3-41
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-42
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Width
Product Thickness
>600mm <=600mm
>10mm 55 x
Plates –Plate Mill
>4.75mm - <10mm 52 x
>10mm 20 x
Plates – HS Mill
>4.75mm - <10mm 63 x
>10mm 75 x
Total Plates >4.75mm - <10mm 115 x
Total 190 x
HR Coils <3mm - <4.75mm 68 x
(Excluding Plate
Gauges) <3mm 1,087 x
Total HR Coils 1,155 x
>3mm - <4.75mm 7 x
HR Sheets
<3mm 5 x
Total HR Sheets 12 x
Patterned Coils 13 x
>3mm Neg x
CR Coils >1mm - <3mm 18 x
>0.5mm - <1mm 45 x
<0.5mm 22 x
Total CR Coils 85 x
CR Sheets >3mm 2 x
>1mm - <3mm 11 x
>0.5mm - <1mm 12 x
<0.5mm Neg x
Total CR Sheets 25 x
CR Strips (High Carbon)* x 5
Source: ITC Trade Map WTO/UNCTAD
‘*’ Included in CR Coils
3-43
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-44
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Both Al and Al-Zn coated steel have almost equal shares in the
import of such coated steel in the country.
3-45
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-46
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-47
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-48
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-49
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-50
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-51
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-52
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-53
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-54
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
440 freight wagons were purchased from India over the last three years,
whereas 150 passenger coaches were brought from Indonesia over the same
period. The project for the new manufacturing unit will breathe new life in the
workshop’s operation. The funds for the proposed project
jute, tea and readymade garments, in the last 10 years it has attracted attention of
many foreign buyers in shipbuilding. Two million people are related directly or
indirectly with the shipbuilding industry.
3-55
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
20 percent are in Chittagong and 10 percent are in Khulna and Barisal. These
yards are mainly engaged in building and repairing of inland and coastal
vessels, up to 3,500 DWT (Dead Weight Tonnage) to fulfill the demand of
local market.
3-56
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
ii)
iv)
v)
vi)
3-57
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-58
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-59
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
For steel and many industries, the long term growth treads in
the band of 6-8 percent compounded annually. Even within this band, the
industry may grow @8 percent or more, especially in the short run, when
the economic scenario is highly favourable. However, with continual
increase in the base values on yearly basis, the annual growth rate is most
likely to taper off and settle for 6 percent or less. Hence considering all
aspects, especially the favourable pro -industry wind sweeping the nation,
a growth rate of 7 percent CAGR has been adopted to predict the future
demand of flat steel products in the country.
The future demand estimates of flat steel for the domestic market
of Bangladesh are furnished in tabular form in Table 3 -24 on the next page.
3-60
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Year Forecast
2018 3.42
2019 3.66
2020 3.92
2021 4.19
2022 4.49
2023 4.80
2024 5.14
2025 5.60
2026 5.88
2027 6.29
2028 6.74
2029 7.21
2030 7.71
3-61
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
% Demand
Flat Steel Product
Share 2020 2025 2030
Plates 6.9 270 380 530
Patterns 0.5 20 30 40
3-62
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Coated Demand
% Share
Products 2020 2025 2030
is
3-63
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
% Demand
Product Thickness
Share 2020 2025 2030
Plates – >10mm 29 78 110 153
PM >4.75 -
27 74 104 145
<10mm
Plates – >10mm 11 28 39 54
HSM >4.75mm -
33 90 127 178
<10mm
>10mm 39 106 149 207
Total
Plates >4.75mm -
61 164 231 323
<10mm
Total 100 270 380 530
3-64
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Demand
%
Product Thickness Share 2020 2025 2030
HR Coils <3mm -
6 50 70 95
(Excluding <4.75mm
Plate
Gauges) <3mm 94 770 1,080 1,515
3-65
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
HR CR Al, Al-
Country Tin Galv Coated
Coils/ Coils/ Zn Total
Plates Plates Prod Prod
Sheets Sheets Prod
India 630 2,470 880 215 143 90 480 4,908
Sri
50 34 25 17 23 38 43 230
Lanka
Afghanis
12 13 26 17 - 2 70
tan
Nepal 25 327 126 2 - 4 484
Maldives 2 2
3-66
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-67
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
HR CR Al, Al-
Tin Galv Coated
Country Coils/ Coils/ Zn Total
Plates Plates Prod Prod
Sheets Sheets Prod
Thailand 203 2,676 877 277 111 158 275 4,577
3-68
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3.7 OBSERVATIONS
Bangladesh economy is on a path of rapid ascendancy. According
to international financial institutions like World Bank and IMF the growing
trend is expected to be sustained.
3-69
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The rapid economic growth is raising the income level of its people
leading to increase in demand of commodities.
The demand of steel in general and that flat rolled steel, like
the nation’s economy is on a path of ascendancy as well.
3.8 RECOMMENDATION
This study on the future growth and opportunities of hot rolled
steel in Bangladesh unequivocally recommends creation of suitable capacity,
which can function as a major supplier of the product feeding a number of
secondary cold rollers dotting the region of the country.
3-70
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
3-71
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4 - PROJECT CONCEPT
4.2 PRODUCT-MIX
The product-mix suggested for the project is given in Table 4-1
on the next page. It essentially includes those quality/grade clusters for which
the country is presently completely dependent on imports to meet its growing
demand.
4-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Quantity
Grades Share (%) (ton)
Lloyd grade for shipbuilding 12.5 250,000
LPG cylinder grade 8.0 160,000
Steel grade for corrugated steel 42.5 850,000
Construction grades 29.0 580,000
Automotive grades 8.0 160,000
Total 100 2,000,000
4-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
In all the cases, for Option-1, the charge mix for Phase-1 shall
be 70 percent purchased Scrap and 30 percent purchased HBI as investment
for DR plant is not being considered at 1.0 mtpy stage.
4-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
OPTION-1 OPTION-2
CASE -1A CASE -1B CASE -1C CASE -2A CASE -2B CASE -2C
Parameters (After Ph II) (After Ph II) (After Ph II)
Note:
(1) Option-1A is the reference base. All parameters expressed as
indices with base value = 1.0
4-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
4-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
system, stores for refractories, spares and consumables, shop office, laboratory
etc. Other major facilities will include a captive air separation plant and lime
plant.
Facilities Configuration
EAF with scrap preheating 1 x 220 Ton/200 MVA
Ladle furnace 1 x 220 Ton/40 MVA
Thin slab casting and rolling 1 x Single strand
4-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Gross Gross/net
Receipt Net annual annual daily
Sl. Size quantity quantity ( 1) quantity ( 2) Mode of
No. Material mm ton ton ton receipt
A. For Calcining Plant
B. For SMS
Note:
5-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
A storage capacity of thirty (30) days has been considered for all
materials.
5-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The steel melt shop will produce 2.0 mtpy hot rolled coil .
Accordingly, the net annual requirement of calcined products for steel melt
shop has been estimated in Table 5-2.
5-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The gross production figures include the product dust loss and
undersize which will be screened out. The materials balance for lime and
calcined dolomite are shown below in Fig. 5-1 and 5-2 respectively:
5-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Description CaO (%) MgO (%) SiO2 (%) Al2O3 (%) LOI (%)
Limestone 53-54 1.00 0.50-0.60 0.30-0.50 43.00
5-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
limestone and raw dolomite will be fed into the kilns by means of skip hoist
and stone distribution system located at kiln top.
5-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5.3 STEELMAKING
This section elaborates the steelmaking and casting process,
production programme and selection of major equipment. Salient features
of major equipment, estimated annual requirements of major raw materials,
major facilities and layout of steel melt shop are also discussed.
5-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Furnace preparation 6
Charging -
Scrap and HBI melting, refining and super 37
heating
Tapping 3
Total 46
5-11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
EAF sizing: EAF sizing has been made according to the following
basis:
5-12
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
While the production rate will vary depending on slab size as well
as different grades of steel, the production capability of the caster have been
given in Table-5-8 below on a reference, width, thickness and casting speed.
Yield %: The yield of metallic input to liquid steel and liquid steel
to HRC are as follows:
5-13
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Estimated net
Material requirement
tons/yr
Purchased scrap 1,587,000
Purchased HBI 694,000
Plant return scrap 31,300
Ferro alloys 43,000
Calcined lime 71,610
Calcined dolomite 30,700
Carbon (for injection and charged) 57,300
Electrodes 2,400
Oxygen, N cu m 74 x 106
Argon and Nitrogen, N cu m 410 x 103
5-14
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Primary voltage, kV .. 33
5-15
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-16
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-17
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-18
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-19
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
While the production rate will vary depending on thin slab size
as well as different grades of steel, it has been considered that the caster has
the capability of casting 31 Nos. of heats produced per day.
5-20
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Flux and Ferro Alloy Storage and Feeding Sys tem: One
set of material filling systems to the overhead bunkers will be
provided, for EAF and LF unit. Material handling system for the EAF and
LF units will be located adjacent to the furnace aisle.
5-21
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
For ferro alloys and flux feeding to EAF, ladle at tapping and
LF, a set of bunkers have been provided. Materials will be loaded into these
bunkers by means of an automatic belt conveying system. From the
bunkers, the materials will be discharged by vibrating feeders into a set of
weigh hoppers where the batch for alloying will be prepared. These batches
will be discharged into respective process units through a set of conveyor,
intermediate hopper, gates and transfer chute.
Liquid Steel Handling: The liquid steel from the EAF will
be tapped into a preheated ladle placed on a transfer car . An online ladle
preheater shall be provided for temperature adjustment in the ladle.
5-22
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
units will be carried out by means of EOT cranes travelling in the furnace
aisle. LF will be provided with 2 nos. transfer cars with load cell based
weighing facilities.
The EAF slag will be poured through the slag door of the
furnace in a slag pit and collected in the intermediate slag cooling area by
means of front-end loaders. The cooled slag from this intermediate area
will be disposed off to the slag storage area by dump trucks. In future, the
slag will be collected in slag pots which will be kept on self propelled slag
pot transfer car.
5-23
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
stand for three ladles have been envisaged to meet the production
requirement. One online vertical preheater is also envisaged.
5-24
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Adjacent to the steel melt shop there is one flux storage aisle also
storing calcined lime and dolomite in their respective concrete storage bins.
Ferro alloys and additives will be received from the respective stores/storage
areas by in-plant trucks, loaded into the ground hopper located in storage
aisle for subsequent supply to the process units. Combined gas cleaning plant
for EAF and LF is located adjacent to SMS.
Furnace Aisle: The liquid steel from the EAF in the furnace
aisle will be transferred in the same aisle by EOT cranes to LF. The
EAF shell and roof maintenance and ladle preparation facilities will also be
housed in this aisle. The ladle turret will also be located in this aisle in
order to restrict all ladle movements in this aisle. This aisle will be served
by two Nos. EOT cranes.
5-25
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Ladle cranes will be of steel mill heavy duty type to meet the
steel ladle handling requirements. In addition to this, the main production
cranes will also be used for EAF shell exchange and ladle preparation. The
casting and preparation aisle cranes will be provided for tundish, mould
and segment preparation, handling and storage. The intermittent scrap
storage cranes will be provided with grab/magnet for charging the metallic
charge onto the charging conveyor of the furnace.
5-26
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The coil yards are laid out parallel to the mill bay for despatch
of hot rolled coils by trailers. A leveler cum cut -to-length line for
production of plates has been envisaged in the coil yard. Alternatively, the
HR strip can also be produced in plate form by installation of inline shear
after the downcoiler.
The roll shop is located adjacent to the mill aisle for ease of
transportation of mill rolls between the roll shop and mill bay with the help
of roll transfer car. Depending on the finalized mill configuration, provision
of direct transfer of rolls to roll shop would be considered as well.
5-27
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
After exiting from the tunnel furnace, the head end of thin slab
is cropped and subsequently passed through a high-pressure descaler
where water is sprayed simultaneously on top and bottom surfaces of the
slab to remove the scale. The descaled slab is then rolled in the hot rolling
mill to the desired thickness. The hot rolling mill could both be a 6 to 7
finishing stand mill or a combination of 2 to 3 roughing mill stands and 5
to 6 finishing mill stands. The rolled strip is then cooled to the coiling
temperature by the laminar cooling water spray system on the runout roller
table and then coiled at the downcoiler.
5-28
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Capacity
Grades distribution (%)
Lloyd grade for shipbuilding 12.5
LPG cylinder grade 8.0
Steel grade for corrugated steel 42.5
Construction grades 29.0
Automotive grades 8.0
Total 100
plant.
5-29
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-30
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
insulation material. The upper part of the furnace will be lined with ceramic
fibre modules. Combustion system will consist of adequate number of
burners and blowers. Burners will be suitable for natural gas firing. Requisite
number of recuperators will be provided for preheating of combustion air.
Waste gas exhaust system comprising flue off -takes, flue ducting and natural
draft chimneys will be provided. Water cooled and individually driven rolls
will be provided for conveyance of slabs through the furnace. Electrical
equipment of furnace will be complete with MCC, VVVF drive control
units, motors, operator's console, push button station, etc.
5-31
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The pinch rolls on entry and exit side of the descaler will be of
solid forged steel construction and would prevent water ingress into the
preceding and succeeding equipment. The top pinch rolls will be provided
with pneumatic adjustment.
5-32
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The mill stands shall be provided with work roll bending and
axial shifting of work rolls wherever required for strip profile and flatness
control. The balancing cum bending cylinders and the shifting cylinders will
be mounted in cylinder blocks fitted on mill windows and acting on work roll
chocks.
5-33
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Run-out table: Run-out roller table will transport the hot rolled
strip emerging from the last finishing mill stand to the downcoiler. The hollow
steel table rollers shall be individually driven and mounted on anti-friction
bearings. Each table roller along with foot mounted motor will be
individually mounted on the table frame for easy replacement during
maintenance. Fixed splashguards will be provided on both sides of the run-
out roller table. Space provision shall be kept in the layout for installation
of top and bottom strip surfac e inspection system at a later date. The top
strip surface inspection system shall be installed at the exit of finishing mill and
the bottom strip surface inspection system shall be installed near the
downcoiler.
5-34
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-35
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
For production of plates from hot rolled coils a leveler cum cut-
to-length line has been envisaged in the coil yard. Alternatively similar line can
be installed at the end of the main rolling line after the down coilers.
5-36
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The major equipment in the roll and bearing shop will be the
following:
a) Two CNC work roll grinders for work rolls of finishing
mill and other rolls.
m) Two roll transfer car for transfer of work rolls and back-
up rolls from and to the mill bay.
5-37
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-38
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Consumers Flow
EAF .. 10,280
TSCR .. 155
General purpose .. 760
Losses and liquid storage .. 1,455
Total .. 12,650
5-39
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Consumers Flow
EAF .. 2,558
LF .. 740
TSCR .. 600
Miscellaneous (instrument, purging
.. 500
etc.)
Losses and liquid storage .. 570
Total .. 4,968
Consumers Flow
SMS .. 75
Total .. 85
5-40
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
5-41
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techn- Economic Feasibility Report
- in MW .. 242
6-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
system. The utility and auxiliary system, plant facilities like air
separation unit and water treatment facility will be more or less steady
power consumers.
6-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The bulk power for SMS auxiliaries, mill and plant facilities like
air separation plant (ASP) and water treatment plant (WTP) will be carried
over 33 kV cables from six nos. outgoing bays at clean b us section of the
33 kV GIS up to the 33/6.6 kV load block step -down substations LBSS-1,
LBSS-2 and LBSS-3 located at WTP area, SMS area, and mill area
respectively.
6-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The low voltage consumers of various plant units will be fed from
6.6 kV/ 415 V load centre step-down substation (LCSS). At LCSS the
power will be stepped down over 6.6/0.433-0.250 kV transformers and will
be distributed from 415-240 V switchboards. For large heavy duty ladle
cranes in steel melt shop, 6.6 kV/ 690 V crane LCSS are proposed to
feed the DSL of the bays for these cranes from 690 V switchboards. The
transformers and switchboards of LCSS will preferably have bus-duct
connectivity.
6-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
vector control to ensure energy savings by matching the respective f lows with
process requirements. Moreover, energy efficient motors will be adopted for
constant speed applications.
6-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
All 415 V AC fixed speed motors will be fed from cubicle type
415 V motor control centres (MCC) with direct–on–line starters comprising
moulded case circuit– breakers having positive isolation feature and with
overload, short circuit and earth fault releases, magnetic contactors,
separate electronic overload relays etc.
The 6.6 kV motors will be fed from cubicle type motor control
centres (MCC) comprising requisite number of motor feeders with HRC fuses and
vacuum contactor /Vacuum circuit breaker and numerical motor protection
relays with monitoring facilities.
6-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
400 kV (E), 33 kV (E), 6.6 kV (UE) grade cables will be used for
400 kV, 33 kV and 6.6 kV systems respectively. The cables will comprise
compacted stranded copper conductor with semi -conducting conductor
screen, XLPE insulation, semi-conducting tape and copper wire insulation
screen, extruded PVC inner sheath, galvanized steel wire/flat armour and
extruded PVC outer sheath.
6-11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-12
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Emergency lighting will also be provided for other critical areas of the
plant as required.
The lighting power supply will be arranged from the 415 V AC,
3phase, 4wire distribution system in various plant departments. Lighting
power will be distributed through main lighting distribution boards and sub-
lighting distribution boards.
6-13
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
2 Ladle Furnace 15
6-14
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Notes:
1. Blowdown generated in the indirect cooling water circuit
will be used as make-up in contaminated circuit.
2. Blowdown from the cooling circuit will be collected in the
common effluent treatment plant and the same will be treated
and recycled to the consumers of low end application.
3. Waste backwash of filtration plants of various
contaminated circuits will be treated and reused within
respective systems.
6-15
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The schematic water flow diagram for the proposed plant is given
in drawing No. 30691-97A-000-WTS-0001.
Sl.
No. System Main equipment/facilities
1. Make-up water system Make-up water storage reservoir,
pumping system and distribution
pipework.
2. Drinking water system Pumping system, filter, chlorination
unit, overhead tank and distribution
pipework.
3. Water based fire fighting Motor driven and diesel engine driven
system pumps, jockey pumps, storage reservoir of
required capacity, ring main, yard and
shop hydrant system.
4. Soft water system Softening plant with regeneration
system, supply pumps and distribution
pipework.
5. Electric arc furnace (EAF) Pumpings system, cooling towers, heat
water system exchangers, emergency OHT and pipe
work.
6. Ladle furnace (LF) water Pumpings system, cooling towers, heat
system exchangers, emergency OHT and pipe
work.
7. TSCR water system Pumping system, cooling towers, flumes,
scale pit, settling tank, emergency OHT,
pressure filters and pipework.
8. Air separation plant water Pumping system, cooling towers and
system pipework.
6-16
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
For cooling of the roof, shell and other parts of the EAF re -
circulating soft water will be used. For cooling of the soft water indirect
cooling water will be supplied. The re-circulating cooling water system will
consist of pumps, cooling tower overhead expansion tank and a set of plate
heat exchangers.
Independent re-circulating indirect cooling water systems for both soft and
indirect cooling water circuits have been envisaged for the proposed plants.
For cooling of the roof, high current system and other parts of
the LF re-circulating soft water will be used. For cooling of the soft water
indirect cooling water will be supplied. The re -circulating cooling water
system will consist of pumps, cooling tower overhead expansion tank and a
set of plate heat exchangers.
6-17
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Soft water will be used for cooling of the mould of the caster,
machine cooling and others part of the caster.
Indirect cooling water will be used for cooling of the soft water
through heat exchanger. Also, indirect cooling water will be used for
cooling of furnace, Hydraulic and lubrication unit. The indirect cooling
water will be cooled in the cooling tower and will be circulated through pump.
Direct cooling water will be used mainly for the roller table and
spray cooling etc. of the caster. Direct cooling water system will comprise of
Scale pit, settling tank, filtration plant, cooling tower, pumping system etc.
6-18
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-19
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Consumers Flow
EAF .. 685
LF .. 2,300
TSCR .. 6,470
LCP .. 1,875
Total .. 11,330
6-20
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-21
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6.3.4 Pipework
Overhead yard pipework: The major utility pipeline
services will include the following:
The yard portion of the pipe work for all services will be laid on
overhead towers and trestles with a clear height of 6-7 m above finished
ground level (FGL).
6-22
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-23
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-24
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-25
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-26
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-27
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-28
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-29
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-30
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-31
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-32
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-33
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-34
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
All the FDA systems will be connected to the central fire station
through interplant FDA network to facilitate central monitoring of the FDA
systems.
6-35
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-36
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-37
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Gross
Quantity Carrying
Sl. per year Mode of Capacity Vehicle
No. Material (ton) Source transportation of Vehicle per day
Middle
1 Lime Stone 180330 Trailer 40 ton 14
East
Middle
2 Dolomite 81430 East / Truck 40 ton 6
Thailand
Middle
4 HBI 794960 East / Trailer 40 ton 61
India
Total 206
Gross
Carrying
Sl. Quantity Mode of Vehicle
Material Destination Capacity
No. per year transportation per day
of Vehicle
(ton)
Total 176
6-38
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6.5.2.2 Port
Inland water transportation system is well developed in
Chittagong district. Chittagong port is a deep sea port of the country and
is located at distance of 67 km from the site (85 km by sea route). As
informed by Bashundhara group, a jetty is planned to develop by BEZA
for the economic zone as well as Bashundhara Group for receipt of inbound
and dispatch of outbound transportation from Chittagong port to the site
through sea route.
6-39
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
a) Steelmaking laboratory
b) Thin slab casting and rolling mill laboratory
These two laboratories will carry out the required tests and
analyses of samples at various stages and will help to ensure that quality
is maintained at every stage of production.
6-40
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The mechanical testing section will carry out various testing like
tensile test, bend test and hardness test of the rebar samples. Major equipment
present in this section are tensile testing machine, rockwell hardness tester,
etc. Samples will be carried manually from the rebar mill to the laboratory.
Metallurgical microscope will be used to study the microstructures of sample
cross section. A part of the laboratory will be air conditioned.
6-41
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-42
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-43
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
6-44
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
7-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
7-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Caster Area: The water required for cooling the hot cast thin
slabs would generate hot fumes comprising mainly water vapour and
suspended particulates. The thin slab casting area would be provided with
adequate ventilation in order to have the water vapour properly dispersed.
7-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
7-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
8-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
8-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
8-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
8-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
8-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
A. Administration
Division 20 - - - 20 20
B. Works division:
B1 Works management 10 - - - 10 10
.
B2 Steelmaking and
calcining plant 16 57 58 57 188 234
.
B3 Rolling mill 8 46 46 41 141 169
.
B4 Utility and services 18 28 28 28 102 129
.
B5 Quality assurance 2 6 6 6 20 26
.
Total (B) 54 137 138 132 461 568
TOTAL (A+B) 74 137 138 132 481 588
8.3 TRAINING
It is presumed that the personnel in the administration
departments having requisite qualification and experience will be
available from the local market and they do not normal ly require any
specific training. It is expected that their recruitment will be progressive
depending upon the requirement during the construction period and will
be completed before commissioning of the plant.
8-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Note:
(1) Estimated volume of structural steelwork is inclusive of
steel for inserts and embedment for civil work.
9-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl. Estimated
Item Unit
No. quantity
1. Cement ton 256,440(1)
Note:
(1) The quantities given above under Sl. Nos. 1 to 4 are inclusive
of piling quantities
9-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
The health and safety policy will also frame ‘safety rules’ for
construction work that will be undertaken at site, prior to commencement
of any work related to the project. These rules will have to be finalised
considering international practice; and in cognisance of the prevalent local
laws and statutory regulations as provided for in the various industrial acts.
9-11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
9-12
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1 Euro = BDT.94.39
1 USD = BDT.83.09
1 INR = BDT. 1.17
a) Plant cost
b) Margin money for working capital
c) Preliminary and Pre-operative expenses
d) Interest during construction
10-1
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
10-2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Mill BDT
A Plant Cost
1. Land and land development 2,228.2
2. Civil and structural steelwork 16,390.9
3. Plant and Equipment as erected 37,294.9
4. Construction facilities 100.0
Design, Engineering and Administration during
5. 2,555.4
construction
6. Contingency 2,928.5
Total (A) 61,497.9
B Other Costs
1. Margin Money for working capital 3,902.2
2. Preliminary and preoperative expenses 1,012.8
3. Interest During Construction 4,064.0
Total (B) 8,979.0
C Capital Cost (A+B) 70,476.9
10-3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
a) Input materials
b) Conversion costs
c) Overheads
10-4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
and wages have been worked out based on these basis. Provision has
also been kept for outsourced manpower.
10.2.3 Overheads
This includes salaries for administrative manpower and cost
towards insurance on fixed assets, office expenses and sales expenses.
10-5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Unit Quantity Rate Amount
BDT Mill BDT
A Total input material - - - 80,807.6
C Overheads - - - 1623.0
Production build-up
Item Year 5
Year 1 Year 2 Year 3 Year 4
onwards
Operating Months
6 12 12 12 12
HR Coil 35% 75% 85% 95% 100%
10-6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description 1st year 2nd year 3rd year 4th year 5th year
Total manufacturing
D 36,441.7 77,371.9 87,449.3 97,526.6 102,565.3
expenses
10-7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sales
Saleables Unit NSR Quantity Amount
BDT/ton tpy Mill BDT
Profit and Loss Statements and Cash Flow Statements have been
provided in Appendices 7-1 and 7-2.
Sl. Amount
No. Sources of fund Mill BDT
A. Loan 49,333.9
B. Equity 21,143.0
10-8
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
10.4.3 Depreciation
Depreciation has been calculated on straight-line method for the
purpose of profit and loss statement. For corporate tax calculation,
depreciation has been calculated on written down value (WDV) method.
10-9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Item Value
A. Internal rate of return (post tax), % 30.7
D. Payback period, years 3.8
Debt Service Coverage Ratio
E. 3.5
(DSCR)
F. Breakeven capacity utilisation, % 25.2
10-10
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Item Value
A. Internal rate of return (post tax), % 24.3
D. Payback period, years 4.4
Debt Service Coverage Ratio
E. 2.7
(DSCR)
F. Breakeven capacity utilisation, % 46.2
10-11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sensitivity to multiple
B.1
variations (Scenario 1)
- Capital cost - (+) 5%
From the Table 10-9, IRR level of all the scenarios hold good
along with the base level IRR projection of 30.7 per cent which is
reasonably good than the estimated weighted average cost of capital of the
project (WACC) of 10.3 per cent.
The WACC (post tax) has been estimated in the year when the
tax holiday expires i.e. in the 11 th year of operation. The basis of the WACC
(post tax) is provided in Table 10-10 on the next page.
10-12
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
10-13
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
APPENDICES
0
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1
BASUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno Economic Feasibility Report
Sl.
No. Description Quantity
5. Chute Lot
6. Hoist … Lot
2
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
(1 X 425 tpd)
3
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
4
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
B. LADLE FURNACE (LF)
5
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
All EOT cranes will be provided with load cell based weighing
facilities.
6
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
7
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Appendix-5-4 - List of Major Equipment for Tunnel Furnace and Hot Strip
Mill (cont’d)
Sl.
No. Description Quantity
8
BASUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno Economic Feasibility Report
Sl.
No. Description Quantity
9
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
SL.
No. Description Quantity
10
BASUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno Economic Feasibility Report
SL.
No. Description Quantity
11
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
12
BASUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno Economic Feasibility Report
Sl.
No. Description Quantity
13
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
A. INSTRUMENTATION AND LEVEL-1
AUTOMATION SYSTEM
1. Level 1 Automation system … 1 Lot
2. Field mounted instruments and special … 1 Lot
instruments
3. Cables … 1 Lot
B. SUPERVISORY COMPUTER AND PROCESS
AUTOMATION SYSTEM (LEVEL-2)
1. Level 2 Automation for EAF … 1 Lot
2. Level 2 Automation for LF … 1 Lot
14
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Equipment name Quantity
A. STEELMAKING LABORATORY
1. OE Spectrometer … 1 No.
2. XRF Spectrometer (SEQ) … 1 No.
3. Swing Grinder … 1 No.
4. Briquetting Press … 1 No.
5. Automatic C&S Analyser … 1 No.
6. Vertical Cutoff Machine … 1 No.
7. Lollipop sample cutter and finisher … 1 No.
15
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
6. Column Drill … 1
9. Cabinet/Almirah … 9
16
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
Sl.
No. Description Quantity
17
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
18
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report
1st Year 2nd Year 3rd Year 4th Year 5th Year 6th Year 7th Year 8th Year 9th Year 10th Year 11th Year 12th Year 13th Year 14th Year 15th Year 16th Year 17th Year 18th Year 19th Year 20th Year
A Operating cost w/o Salaries & wages 35,579.4 75,612.9 85,621.3 95,629.7 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9 100,633.9
B Salaries & Wages 154.2 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4 308.4
C Works cost 35,733.6 75,921.3 85,929.7 95,938.1 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3 100,942.3
D Admn Overheads 708.1 1,450.6 1,519.6 1,588.5 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0 1,623.0
E Total Manufacturing Expenses (A-D) 36,441.7 77,371.9 87,449.3 97,526.6 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3 102,565.3
F Expected sales 48,264.4 103,423.7 117,213.6 131,003.4 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3 137,898.3
G Gross profit before interest & depreciation (F - 11,822.7 26,051.8 29,764.3 33,476.8 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1
H Financial expenses
Interest on term loan 2,279.7 4,642.7 4,393.8 3,777.1 3,160.5 2,543.8 1,927.1 1,310.4 693.8 115.6 (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) 0.0 - - -
Interest on borrowing for WC 585.3 1,252.0 1,418.2 1,584.4 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5
Total (H) 2,865.1 5,894.8 5,812.0 5,361.6 4,828.0 4,211.3 3,594.6 2,978.0 2,361.3 1,783.2 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5
I Depreciation 1,280.4 2,560.7 2,610.9 2,661.2 2,711.4 2,761.6 2,811.8 2,862.0 2,912.2 2,962.4 2,924.1 2,885.7 2,925.6 2,965.6 3,015.8 3,052.3 3,088.9 3,139.1 3,189.3 3,239.5
J Operating Profit (G-H-I) 7,677.3 17,596.3 21,341.3 25,454.1 27,793.7 28,360.2 28,926.6 29,493.1 30,059.5 30,587.5 30,741.5 30,779.9 30,739.9 30,700.0 30,649.7 30,613.2 30,576.7 30,526.5 30,476.3 30,426.0
L Profit/Loss before tax (J-K) 7,668.0 17,587.0 21,332.0 25,444.8 27,784.4 28,360.2 28,926.6 29,493.1 30,059.5 30,587.5 30,741.5 30,779.9 30,739.9 30,700.0 30,649.7 30,613.2 30,576.7 30,526.5 30,476.3 30,426.0
M Provision For Tax - - - 1,590.9 2,727.8 3,821.3 4,981.2 6,199.8 7,470.8 8,779.2 11,093.7 11,157.2 11,208.0 11,248.7 11,281.3 11,307.4 11,328.3 11,345.0 11,358.4 11,369.2
N Profit after tax (L-M) 7,668.0 17,587.0 21,332.0 23,853.9 25,056.6 24,538.8 23,945.4 23,293.3 22,588.8 21,808.3 19,647.7 19,622.7 19,531.9 19,451.2 19,368.4 19,305.8 19,248.4 19,181.4 19,117.8 19,056.9
19
BASHUDHARA GROUP
Integrated Steel Plant at Chittagong
Techno-Economic Feasibility Report
A. SOURCES OF CASH
ITC Relief - - - - - - - - - - - - - - - - - - - - - -
Profit before tax with interest added ba - - 10,533.1 23,481.8 27,144.1 30,806.4 32,612.4 32,571.5 32,521.3 32,471.1 32,420.8 32,370.6 32,409.0 32,447.4 32,407.4 32,367.5 32,317.3 32,280.7 32,244.2 32,194.0 32,143.8 32,093.6
Depreciation - - 1,280.4 2,560.7 2,610.9 2,661.2 2,711.4 2,761.6 2,811.8 2,862.0 2,912.2 2,962.4 2,924.1 2,885.7 2,925.6 2,965.6 3,015.8 3,052.3 3,088.9 3,139.1 3,189.3 3,239.5
Su b-total (A) 7,255.3 43,057.5 40,092.2 30,466.9 31,426.2 35,138.7 36,164.0 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1 35,333.1
B. DISPOSITION OF FUNDS
N ormal capital expenditure - - - - 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2
Decrease in LT loan - - - 3,083.4 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 3,083.4 - - - - - - - - - -
Interest on term loan - - 2,279.7 4,642.7 4,393.8 3,777.1 3,160.5 2,543.8 1,927.1 1,310.4 693.8 115.6 (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) 0.0 - - -
Interest on borrowing for WC - - 585.3 1,252.0 1,418.2 1,584.4 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5 1,667.5
Provision for tax - - - - - 1,590.9 2,727.8 3,821.3 4,981.2 6,199.8 7,470.8 8,779.2 11,093.7 11,157.2 11,208.0 11,248.7 11,281.3 11,307.4 11,328.3 11,345.0 11,358.4 11,369.2
Su b-total (B) 7,255.3 43,057.5 35,036.8 13,664.5 15,251.8 16,392.3 15,887.7 15,256.5 15,799.7 16,401.6 17,056.0 14,702.8 13,818.4 13,881.9 13,932.7 13,973.4 14,006.0 14,032.1 14,053.0 14,069.7 14,083.1 14,093.9
C. NET SURPLUS - - 5,055.4 16,802.4 16,174.4 18,746.5 20,276.4 20,076.5 19,533.3 18,931.5 18,277.1 20,630.2 21,514.7 21,451.2 21,400.3 21,359.7 21,327.1 21,301.0 21,280.1 21,263.4 21,249.9 21,239.2
D. Opening Balance - - - 5,055.4 21,857.8 38,032.2 56,778.7 77,055.1 97,131.6 116,664.9 135,596.4 153,873.5 174,503.7 196,018.4 217,469.5 238,869.9 260,229.5 281,556.6 302,857.6 324,137.7 345,401.1 366,651.0
CUMULATIVE - - 5,055.4 21,857.8 38,032.2 56,778.7 77,055.1 97,131.6 116,664.9 135,596.4 153,873.5 174,503.7 196,018.4 217,469.5 238,869.9 260,229.5 281,556.6 302,857.6 324,137.7 345,401.1 366,651.0 387,890.2
20
BASHUDHARA GROUP
Integrated Steel Plant at Chittagong
Techno-Economic Feasibility Report
Construction period
1st yr 2nd yr 3rd yr 4th yr 5th yr 6th yr 7th yr 8th yr 9th yr 10th yr 11th yr 12th yr 13th yr 14th yr 15th yr 16th yr 17th yr 18th yr 19th yr 20th yr 21st yr 22nd yr
Operating Period
1st yr 2nd yr 3rd yr 4th yr 5th yr 6th yr 7th yr 8th yr 9th yr 10th yr 11th yr 12th yr 13th yr 14th yr 15th yr 16th yr 17th yr 18th yr 19th yr 20th yr
A Cash outflow
A.1 - Capital cost w/o IDC incl. normal capital expenditure 7,061.6 41,185.2 14,564.8 3,601.3 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2
A.2 - Working capital - - 15,608.9 1,085.0 2,215.9 2,215.9 1,108.0 - - - - - - - - - - - - - - -
A.3 Total Cash outflow 7,061.6 41,185.2 30,173.7 4,686.4 3,273.1 3,273.1 2,165.1 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2
B Total Cash inflow - - 11,822.7 26,051.8 29,764.3 31,550.7 32,131.2 30,944.3 29,732.8 28,507.3 27,275.4 26,042.1 23,637.6 23,571.4 23,517.0 23,473.3 23,438.0 23,409.7 23,387.0 23,368.3 23,353.1 75,149.5
C Net Cash Flow ( B - A) (7,061.6) (41,185.2) (18,351.0) 21,365.4 26,491.2 28,277.6 29,966.1 29,887.1 28,675.7 27,450.2 26,218.3 24,984.9 22,580.4 22,514.2 22,459.9 22,416.2 22,380.8 22,352.6 22,329.8 22,311.2 22,296.0 74,092.4
21
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report Title>
Construction period
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th 13th 14th 15th 16th 17th 18th 19th 20th 21st 22nd
Operating Period
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th 13th 14th 15th 16th 17th 18th 19th 20th
D. Net cash outflow (A+B+C) 7,255.3 43,057.5 32,171.7 4,686.4 3,273.1 3,273.1 2,165.1 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2 1,057.2
E. Cumulative Cash outflow 7,255.3 50,312.8 82,484.5 87,170.9 90,444.0 93,717.0 95,882.1 96,939.3 97,996.4 99,053.6 100,110.8 101,167.9 102,225.1 103,282.2 104,339.4 105,396.5 106,453.7 107,510.8 108,568.0 109,625.1 110,682.3 111,739.4
F. PAT - - 7,668.0 17,587.0 21,332.0 23,853.9 25,056.6 24,538.8 23,945.4 23,293.3 22,588.8 21,808.3 19,647.7 19,622.7 19,531.9 19,451.2 19,368.4 19,305.8 19,248.4 19,181.4 19,117.8 19,056.9
G. ITC relief - - - - - - - - - - - - - - - - - - - - - -
H. Depreciation & amort. - - 1,289.7 2,570.0 2,620.2 2,670.4 2,720.7 2,761.6 2,811.8 2,862.0 2,912.2 2,962.4 2,924.1 2,885.7 2,925.6 2,965.6 3,015.8 3,052.3 3,088.9 3,139.1 3,189.3 3,239.5
I. Interest - - 2,865.1 5,894.8 5,812.0 5,026.3 4,354.0 3,643.9 2,975.6 2,352.0 1,774.4 1,271.4 1,065.8 1,063.1 1,059.5 1,056.5 1,053.8 1,051.6 1,049.7 1,047.8 1,046.0 1,044.4
J. Net cash in-flow (E+F+G+H) - - 11,822.7 26,051.8 29,764.3 31,550.7 32,131.2 30,944.3 29,732.8 28,507.3 27,275.4 26,042.1 23,637.6 23,571.4 23,517.0 23,473.3 23,438.0 23,409.7 23,387.0 23,368.3 23,353.1 23,340.8
K. Cumulative Cash inflow - - 11,822.7 37,874.5 67,638.8 99,189.5 131,320.7 162,265.0 191,997.8 220,505.1 247,780.6 273,822.7 297,460.2 321,031.6 344,548.7 368,022.0 391,460.0 414,869.8 438,256.8 461,625.1 484,978.2 508,319.0
L. Cumulative net cash flow (7,255.3) (50,312.8) (70,661.8) (49,296.4) (22,805.1) 5,472.5 35,438.6 65,325.7 94,001.4 121,451.5 147,669.8 172,654.8 195,235.2 217,749.4 240,209.3 262,625.5 285,006.3 307,358.9 329,688.8 351,999.9 374,295.9 396,579.5
22
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report Title>
Sl.
No. Description 1st Year 2nd Year 3rd Year 4th Year 5th Year 6th Year 7th Year 8th Year 9th Year 10th Year
A. Coverage
1. Profit after tax 7,668.0 17,587.0 21,332.0 23,853.9 25,056.6 24,538.8 23,945.4 23,293.3 22,588.8 21,808.3
2. Depreciation 1,280.4 2,560.7 2,610.9 2,661.2 2,711.4 2,761.6 2,811.8 2,862.0 2,912.2 2,962.4
Preliminery Expenses
3. 9.3 9.3 9.3 9.3 9.3 - - - - -
Written Off
4. Interest on term loan 2,279.7 4,642.7 4,393.8 3,777.1 3,160.5 2,543.8 1,927.1 1,310.4 693.8 115.6
Total coverage 11,237.4 24,799.8 28,346.1 30,301.5 30,937.7 29,844.2 28,684.3 27,465.8 26,194.8 24,886.4
B. Loan liability
1, Loan repayment - 3,083.4 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 6,166.7 3,083.4
2. Interest on term loan 2,279.7 4,642.7 4,393.8 3,777.1 3,160.5 2,543.8 1,927.1 1,310.4 693.8 115.6
C. Total Loan liability 2,279.7 7,726.1 10,560.5 9,943.9 9,327.2 8,710.5 8,093.8 7,477.2 6,860.5 3,199.0
D. DSCR 3.5 4.9 3.2 2.7 3.0 3.3 3.4 3.5 3.7 3.8 7.8
23
BASHUNDHARA GROUP
Integrated Steel Plant at Chittagong, Bangladesh
Techno-Economic Feasibility Report Title>
2. Wages/Salaries 308.4 -
9. Depreciation 2,711.4 -
DRAWINGS
DASTUR ENGINEERING INTERNATIONAL GmbH, ABU DHABI
M. N. DASTUR & COMPANY (P) LTD
CONSULTING ENGINEERS, KOLKATA
30691-97A-000-ELE-0001 0