Multi-Product Export Economics & RoDTEP Preset Calculator
Simulate full container economics and calculate Overall Net Profit across chemical chapters. Switch presets below for HS 2917.13.00 (Sebacic Acid), HS 2918.19.00 (12-HSA), and HS 1515.30.90 (First Special Grade Castor Oil).
1. Commercial & Shipping Parameters
$
Market benchmark: $3,800 to $5,200/MT
Standard 20ft container (16 MT palletized bags)
₹
Current USD/INR forex benchmark
Notified rate under DGFT Appendix 4R/4RE
₹
Ceiling cap per kg to prevent excessive percentage payouts
2. Stoichiometric Feedstock & Processing Costs
MT of raw oil required per 1 MT derivative
₹
NCDEX Kandla Spot Benchmark
₹
Caustic soda, acid, catalysts, energy & packaging
₹
Credit for 2-Octanol (Sebacic) or Glycerin (12-HSA)
Commercial Realization (Export FOB)
Total Commercial FOB (USD):
$70,400.00
Total Commercial FOB (INR):
₹5,913,600.00
Commercial FOB per MT:
₹369,600.00 / MT
Government Export Remission (RoDTEP)
Calculated Percentage RoDTEP:
₹59,136.00
DGFT Value Cap Ceiling:
₹240,000.00
Effective RoDTEP Claimable (INR):
₹59,136.00
Effective RoDTEP Claimable (USD):
$704.00
Manufacturing Outlay & Co-Product Deductions
Castor Oil Feedstock Outlay:
₹6,136,000.00
Chemical Conversion & Processing Outlay:
₹1,280,000.00
Less Co-Product Revenue Recovery:
-₹1,160,000.00
Net Landed Production Outlay:
₹6,256,000.00
Shipment Overall Profit & Performance
Profitable
Net Overall Profit (INR)
+₹0.00
Net Profit (USD)
+$0.00
Profit per Metric Ton
₹0 / MT ($0)
Net Profit Margin (%)
0.0% of FOB
Return on Outlay (ROI)
0.0% on Outlay
Total Realized Inflow
₹0.00
10 TPD Industrial Techno-Economic Sensitivity Simulator
Test operating plant margins under various commodity market price conditions.
Operational Variables
Live Projections (300 Operating Days)
Daily Gross Product Revenue:
$21,898
Daily Feedstock Cost (Oil):
$13,500
Daily Reagents, Power & Overheads:
$3,083
Daily Operating EBITDA:
$5,315
Annualized EBITDA:
$1.59M
Estimated Project Payback:
~1.4 Years
Micro-Scale Starter Plant Monthly Financial Calculator (₹95.00 Lakhs Model)
Calculate monthly cash turnover, operating expenses, and net in-pocket earnings based on your product split.
Gross Monthly Revenue:
₹2,770,000.00
By-Product Co-Recovery Credit:
+ ₹250,000.00
Raw Castor Oil Outlay:
₹2,271,500.00
Fixed Overhead Outlay (Rent, Wages, Ads):
₹157,000.00
Monthly Bank EMI Service:
₹115,000.00
Net In-Pocket Monthly Earnings
+₹476,500
Annualized Operating Run-Rate: ~₹57.18 Lakhs PAT
One-Container Ocean Export Profit Calculator (₹38.50 Lakhs Model)
Real-time profit generated by every 18 MT export container (720 bags of 25 kg 12-HSA flakes) leaving for Rotterdam or Dubai.
Container Invoice Value (USD):
$49,500.00
Container Invoice Value (INR):
₹4,158,000.00
Govt RoDTEP Cash Rebate:
₹41,580.00
Net Production Outlay:
₹3,258,000.00
Net Cash Profit per Container
+₹941,580
Shipping 1 container per month = ~₹9.40 Lakhs monthly gross cash generation!