Biodiesel Comaprison Remarks

Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5 Scenario 6 Scenario 7 1 US Barrel = 158.987 Liter
CPO Price (RM/Mt) RM 1,500 RM 2,000 RM 2,500 RM 3,000 RM 3,500 RM 4,000 RM 4,500
Biodiesel Cost (RM/Mt) RM 2,350 RM 2,850 RM 3,350 RM 3,850 RM 4,350 RM 4,850 RM 5,350 Petroldiesel CV 45,457 kJ/kg
Petroldiesel Density 835.91 kg/m3
Petrodiesel Price (RM/Mt) RM 1,545 RM 1,545 RM 1,545 RM 1,545 RM 1,545 RM 1,545 RM 1,545
0.891 Mt of Petroldiesel RM 1,377 RM 1,377 RM 1,377 RM 1,377 RM 1,377 RM 1,377 RM 1,377 Biodiesel (Palm Oil ) CV 40,521 kJ/kg
Biodiesel (Palm Oil ) Density 964.94 kg/m3
*withouot adjustment
Breakeven Petroldiesel Price RM 2,350 RM 2,850 RM 3,350 RM 3,850 RM 4,350 RM 4,850 RM 5,350 1 US Barrel Diesel 69.65 US/Barrel
Petroldiesel (USD/Mt) USD 522 USD 675 USD 794 USD 912 USD 1,031 USD 1,149 USD 1,268 0.44 US/L
Petroldiesel (USD/L) USD 0.62 USD 0.81 USD 0.95 USD 1.09 USD 1.23 USD 1.37 USD 1.52 366.20 US/Mt
Petroldiesel (USD/Barrel) USD 99.32 USD 128.45 USD 150.99 USD 173.52 USD 196.06 USD 218.59 USD 241.13 1 USD = 4.22 MYR @ 9/8/2021 1,545.37 RM/Mt

*adjusted according to calorific value Comparing CV Value between Biodiesel to Petroldiesel

Breakeven Petroldiesel Price RM 2,637 RM 3,199 RM 3,760 RM 4,321 RM 4,882 RM 5,443 RM 6,004 1 Mt of Petroldiesel 45,457,000 kJ
Petroldiesel (USD/Mt) USD 625 USD 758 USD 891 USD 1,024 USD 1,157 USD 1,290 USD 1,423 1 Mt of Biodiesel 40,521,000 kJ
Petroldiesel (USD/L) USD 0.75 USD 0.91 USD 1.07 USD 1.22 USD 1.38 USD 1.54 USD 1.70
Petroldiesel (USD/Barrel) USD 118.87 USD 144.16 USD 169.46 USD 194.75 USD 220.04 USD 245.33 USD 270.62 1 Mt of Biodiesel equivalent 0.891 Mt Petroldiesel
Current Petroldiesel Price (USD/Barrel) USD 69.65 USD 69.65 USD 69.65 USD 69.65 USD 69.65 USD 69.65 USD 69.65
Processing cost of Biodiesel
Chemical Cost RM 702 per Mt
Labour Cost RM 44 per Mt
Electricity RM 59 per Mt
Quality Analysis RM 27 per Mt
Maintenance RM 18 per Mt
Subtotal RM 850 per Mt

Material Cost
CPO Production Cost RM 1,513 per Mt
Total Cost RM 2,363 per Mt