karnataka karnataka waste-to-power astrid fernandez annie hsieh daniel pedisich akshat sarvaria sue...
Post on 19-Dec-2015
216 views
TRANSCRIPT
![Page 1: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/1.jpg)
KarnatakaKarnataka Waste-to-Power
Astrid FernandezAnnie Hsieh
Daniel PedisichAkshat Sarvaria
Sue Veksler
![Page 2: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/2.jpg)
Agenda
Background on India
Current Business Environment
The Case and Solution
Risks and Benefits
Feasibility Analysis/ Valuation
Future Prospects
Conclusion/ Q&A
No pun intended!
![Page 3: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/3.jpg)
India: Social BackgroundPopulation (July 2002 estimate) 1,045,845,226
Age Structure
0-14 years old 32.7%
15-64 years old 62.6%
65 years and over 4.7%
Population Growth Rate (2002 estimate)
1.51%
Life Expectancy at Birth (total population)
63.23 years
Literacy (age 15+ can read and write)
Total population 52%
Male 65.5%
Female (1995 estimate) 37.7%
![Page 4: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/4.jpg)
India: Political Background
A parliamentary federal democracy.
The Republic of India is made up of 29 states, and six union territories.
As the largest democracy in the world, India has held regular and largely free elections since 1947.
Economic liberalization through opening up to foreign participation.
The Kashmir conflict with Pakistan.
![Page 5: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/5.jpg)
India: Economic Background
5th largest economy in the World and the 3rd largest GDP in Asia.
GDP growth averaged 5.8 percent in the 1990’s.
India’s economic growth started to decelerate after 1996 due to:
- the decline in economic reforms in the financial sector, infrastructure, trade and industrial policy, privatization, and labor laws.
- slowing of growth in real investment.
Effects of the Asian currency crisis.
![Page 6: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/6.jpg)
The government has been supporting and encouraging greater outside participation in its private sector.
Long tradition of an established legal, accounting, and judiciary system
Higher disposable incomes of Indian citizens and growing middle class.
Large English-speaking population.
Why India?
![Page 7: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/7.jpg)
Why Bangalore, Karnataka?
India’s technology sector presently represents 1% of its $200 Billion GDP (or $2 Billion).
Expected to be $87 Billion by 2008 (Nasscom and McKinsey and Co.).
Bangalore is the “Silicon Valley” of India.
![Page 8: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/8.jpg)
Our Solution:
Karnataka Waste-to-Power
![Page 9: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/9.jpg)
Too much garbage = Problem Not enough electricity = Problem Waste to Energy = Solution
Problems & Solutions
KWP offers a two-pronged solution, simultaneous waste disposal and
energy production.
![Page 10: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/10.jpg)
How does Waste-to-Energy work?
![Page 11: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/11.jpg)
Cities Paper%
Plastic %
Metal % Glass% Ash& Earth %
Total
Calcutta 3.18 0.65 0.66 0.38 34.00 47.00
Delhi 6.29 0.85 1.21 0.57 36.00 35.00
Nagpur 1.88 1.35 1.33 1.34 41.42 34.81
Bangalore 4.00 2.00 0 1.00 15.00 78.00
Bombay 10.00 2.00 3.6 .2 45.60 40.00
Physical Characteristics of Solid Waste from some Cities in India
Why is Karnataka the best place?
![Page 12: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/12.jpg)
Decreasing funds for education could impede economic growth. Dispute with Pakistan leads to travel advisories and less investors. Political instability and lack of consistent government.
Risks Associated With India
![Page 13: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/13.jpg)
Expertise lacking in regulatory bodies. Indian Governments have not come to terms with
independent regulation. Cannot trust or even speculate decisions made by
the regulatory body when in fact, an investor does not know who is calling the shots.
More Risks Associated With India
![Page 14: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/14.jpg)
Apparent mismatch between production and population
Growth potential
Templeton Developing Markets Trust fund fact sheet, 2002
But Opportunities Remain….
![Page 15: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/15.jpg)
In India the information technology industry currently represents just over 1% of the country’s $200 billion economy.
This reflects expectations that Internet usage in India will expand at one of the fastest rates in Asia, boosting knowledge and ultimately income.
Opportunities in India
![Page 16: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/16.jpg)
Based on the model of Wheelabrator Technologies Inc., a U.S. based subsidiary of Waste Management, Inc.
The initial purchase of a fleet of garbage trucks is based on a fleet of 500 trucks, costing $100,000 each.
We assume that we charge the municipal government $30/ton to collect waste. This is a cost that we intend to increase 3% per year in real terms.
We intend to produce 0.5% of the energy required in the local market (approximately 100 megawatts), and increase our production by a rate of 3% annually.
The Valuation
![Page 17: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/17.jpg)
Operating a sanitary disposal (a capped landfill) costs approximately $25/ton, increasing 3% annually.
Transportation costs are approximately $18/ton, also increasing 3% annually, and this represents the bulk of our expenses.
Plant operational costs grow at about 4.33% annually to accommodate more input and output.
Electricity is sold at the market rate, and increases at the rate of inflation each year.
The amount we need to put in a sanitary landfill for disposal actually decreases over time.
The Valuation
![Page 18: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/18.jpg)
The Valuation
2003 2004 2005 2006 2007 2008 2009 2010 2011
Revenue from waste management
$ 65,700,000.00
$ 71,519,578.34
$ 77,854,643.63
$ 84,750,856.69
$ 92,257,922.91
$ 100,429,950.46
$ 109,325,840.34
$ 119,009,710.86
$ 129,551,359.81
Electricity Sales
$ 5,000,000.00
$ 5,371,450.00
$ 5,532,593.50
$ 5,698,571.31
$ 5,869,528.44
$ 6,045,614.30
$ 6,226,982.73
$ 6,413,792.21
$ 6,606,205.97
Cost of operating plant
$ (7,620,000.00)
$ (8,291,793.68)
$ (9,022,813.96)
$ (9,818,282.39)
$ (10,683,880.82)
$ (11,625,792.05)
$ (12,650,743.96)
$ (13,766,057.59)
$ (14,979,699.38)
Sanitary Disposal of Remaining Waste Cost (approx $25/ton,inc. 3% annually)
$ (22,452,123.70)
$ (23,629,780.01)
$ (23,353,022.52)
$ (23,054,853.15)
$ (22,734,455.19)
$ (22,390,985.12)
$ (22,023,571.74)
$ (21,631,315.36)
$ (21,213,286.87)
Waste Transportation and Collection Costs (approx $18/ton,inc. 3% annually)
$ (39,420,000.00)
$ (42,495,128.10)
$ (43,060,313.31)
$ (43,633,015.47)
$ (44,213,334.58)
$ (44,801,371.93)
$ (45,397,230.18)
$ (46,001,013.34)
$ (46,612,826.82)
Profit/Loss
$ (146,250,000.00)
$ 1,207,876.30
$ 2,474,326.55
$ 7,951,087.34
$ 13,943,276.98
$ 20,495,780.76
$ 27,657,415.66
$ 35,481,277.19
$ 44,025,116.78
$ 53,351,752.72
![Page 19: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/19.jpg)
The Valuation
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue from waste management
$ 141,026,767.54
$ 153,518,644.60
$ 167,117,027.85
$ 181,919,929.47
$ 198,034,043.35
$ 215,575,514.13
$ 234,670,774.30
$ 255,457,455.53
$ 278,085,380.58
$ 302,717,643.28
$ 329,531,783.94
Electricity Sales
$ 6,804,392.15
$ 7,008,523.92
$ 7,060,673.92
$ 7,112,823.92
$ 7,164,973.92
$ 7,217,123.92
$ 7,269,273.92
$ 7,321,423.92
$ 7,373,573.92
$ 7,425,723.92
$ 7,477,873.92
Cost of operating plant
$ (16,300,338.14)
$ (17,737,406.92)
$ (19,301,170.41)
$ (21,002,798.27)
$ (22,854,444.87)
$ (24,869,336.15)
$ (27,061,864.08)
$ (29,447,689.44)
$ (32,043,853.69)
$ (34,868,900.71)
$ (37,943,009.25)
Sanitary Disposal of Remaining Waste Cost (approx $25/ton,inc. 2% annually)
$ (20,768,526.85)
$ (20,296,044.63)
$ (19,794,817.28)
$ (19,263,788.67)
$ (18,701,868.38)
$ (18,107,930.69)
$ (17,480,813.46)
$ (16,819,316.99)
$ (16,122,202.87)
$ (15,388,192.81)
$ (14,615,967.35)
Waste Transportation and Collection Costs (approx $18/ton,inc. 2% annually)
$ (47,232,777.41)
$ (47,860,973.35)
$ (48,497,524.30)
$ (49,142,541.37)
$ (49,796,137.17)
$ (50,458,425.80)
$ (51,129,522.86)
$ (51,809,545.51)
$ (52,498,612.47)
$ (53,196,844.01)
$ (53,904,362.04)
Profit/Loss
$ 63,529,517.29
$ 74,632,743.61
$ 86,584,189.77
$ 99,623,625.08
$ 113,846,566.84
$ 129,356,945.40
$ 146,267,847.82
$ 164,702,327.51
$ 184,794,285.47
$ 206,689,429.66
$ 230,546,319.22
![Page 20: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/20.jpg)
Revenue & Cost of CapitalCost of Capital Calculation -
Goldman Integrated Model
India
US Risk-Free Rate A 5.00%
US Market Risk Premium B 4.51%
Comparable Beta C 1.5
Country Premium D 6.00%
Cost of Equity E=A+(B*C)+D 17.77%
NPV using Cost of Equity $43,646,893.33
Plant Start-up Cost
$ (137,500,000)
•The positive net present value of $46,646,893.33 is based on a discount rate of 17.77%, the approximate cost of equity, over the twenty-year projected life of this illiquid investment, taking a 4.3% inflation rate into account, increasing all revenues and expenses by at least this amount. We also include a thirty percent subsidy by the Indian government for the initial construction costs of the power plant, which is being provided to companies involved in renewable energy projects.
![Page 21: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/21.jpg)
There is a strong chance that that our valuation accurately reflects the worth of this project.
Unforeseen costs, such as litigation, strikes, changes in the regulatory environment, cleanup of environmental catastrophe, or inability to collect funds due for our collection services, could severely hamper our business model.
Potential Problems?
![Page 22: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/22.jpg)
Other risks to the valuation include, but are not limited to:
High initial capital cost,
financing issues due to lack investor confidence in a risky venture,
most of the technologies developed may not be suitable for the nature of Indian waste.
Potential Problems?
![Page 23: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/23.jpg)
Lack of financial resources at the local and state government levels.
Lack of long term strategy and concrete policy on waste management.
Lack of awareness of environmental issues in the culture, tempering enthusiasm for environmentally beneficial projects
Potential Problems?
![Page 24: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/24.jpg)
But…
Our model assumes that we are the sole collector of municipal solid waste in Karnataka, and we process 100% of the waste.
This is likely to occur for the foreseeable future due to the extensive start up costs to start such a business in this risky, but potentially profitable, market.
![Page 25: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/25.jpg)
Future Prospects
The model could be implemented in other Indian cities, as well as other developing markets.
A real option to expand could increase the net present value dramatically.
The social benefits of managing waste responsibly would make the value-added nature of this project a worthwhile venture for the local and national governments to support.
Other foreign investors in the region may be willing to invest in this venture as well; everyone needs electricity and waste management!
![Page 26: Karnataka Karnataka Waste-to-Power Astrid Fernandez Annie Hsieh Daniel Pedisich Akshat Sarvaria Sue Veksler](https://reader030.vdocuments.us/reader030/viewer/2022032703/56649d365503460f94a0d6f7/html5/thumbnails/26.jpg)
Any Questions?