Post on 04-Jun-2018
transcript
8/13/2019 Ssb Gasagency1
1/51
SSB GAS AGENCY-PROJECT APPRAISALCHENNAI, INDIA FIGURES ARE IN LACS
Profitability StatementSUBSIDY IS TREATED AS REDUCTION IN SELLING PRICE FOR THE PURPOSE OF THIS APPRAISAL
Particulars 2013 20
Number of cylinder per connection 9.00
Standard months in a year 12.00 1
Standard number of days 30.00 3
1 Connections 16,000.00 18,000
2 Number of cylinders sold per month (average) 12,000.00 13,500
Rate per cylinder 25.00 398.00 27.50 43
Revenue from cylinder per day 159,200.00 197,010.00
3 Commercial gas units per month 3,000.00 4,00
Rate per commercial gas unit 150.00 1,795.00 165.00 1,974
Revenue from commercial gas unit per day 179,500.00 263,266.67
4 Spares and other utilities per month in value 75.00 105,000.00 75.00 125,000
Per day spares sales 3,500.00 4,16
Per day REVENUE generation in lacs 3.42
Per day cost of the above 3.16
PARTICULARS % 2013 % 2014
Revenue 1,231.92 1,67
Less Cost Of Revenue 92.44 1,138.77 92.37 1,544
GROSS PROFIT 7.56 93.15 7.63 12
Less G&A Expenses 1.07 13.20 1.11 1
NET PROFIT BEFORE DEPRECIATION, INTEREST AND TAX 6.49 79.95 6.51 10
Less Depreciation 3.84 47.25 2.40 4
NET PROFIT AFTER DEPRECIATION BUT BEFORE INTEREST AND TAX 2.65 32.70 4.11 6
Less Interest 2.60 32.00 1.39 2
NET PROFIT BEFORE TAX 0.06 0.70 2.72 4
8/13/2019 Ssb Gasagency1
2/51
SSB GAS AGENCY-PROJECT APPRAISALCHENNAI, INDIA FIGURES ARE IN LACS
Profitability StatementSUBSIDY IS TREATED AS REDUCTION IN SELLING PRICE FOR THE PURPOSE OF THIS APPRAISALDetails for the above workings:
Salaries and benefits 7.20 11.
others 600,000.00 6.00 700,000.00 7.00
13.20 18.
450.00
CAPITAL -OWNERS FUNDS 200.00 LOAN FROM FINANCIAL INSTITUTION AT 14 % W.D.V. 250.00
Total Proejct Investment (initial cash outlay) 450.00 cost of buildings and equiptments valued at the time of take over 0.70 315.00
depreciation at standard rate of 15% reducing balance basis 0.15 47.25 40.
SALARY STRUCTURE 2,013.00 2,014.0
QTY DESIGNATION PER MTH AMOUNT QTY PER MTH1 MANAGER 20,000.00 20,000.00 1.00 25,000.0 2 OFFICE ASSISTANTS 7,500.00 15,000.00 3.00 10,000.0
5 HELPERS 5,000.00 25,000.00 7.00 6,000.0
Total per month 60,000.00 Total per year 7.20
Initial Investment in Land, Buildings and infrastructure
8/13/2019 Ssb Gasagency1
3/51
SIVESTAR BHAVAN RESTAURANT, KARAMA BLD-1, OPP. KARAMA MUNICIPALITY PO BOX 43749, DUBAI, UAE
CASH FLOW PROJECTION FOR 4 YEARS
S.# Particulars 2013 2014 2015 2016
OPENING BALANCE (9.35) 13.77 69.03
OWNERS INITIAL PROJECT CONTRIBUTION 200.00
LOAN FROM BANK 250.00
CASH PROFIT 79.95 108.86 132.16 157.02
Sources of Funds 529.95 99.51 145.93 226.05
a) REPAYMENT OF PRINCIPAL 57.29 62.50 62.50 62.50
b) REPAYMENT OF INTEREST 32.00 23.25 14.40 6.28
c) Payment towards purchase of unit 450.00
Application of funds 539.30 85.75 76.90 68.78
Surplus/deficit Carried forward (9.35) 13.77 69.03 157.27
Application of Funds
8/13/2019 Ssb Gasagency1
4/51
S.# Particulars 2013 2014 2015 2016
8/13/2019 Ssb Gasagency1
5/51
S.# Particulars 2013 2014 2015 2016
8/13/2019 Ssb Gasagency1
6/51
S.# Particulars 2013 2014 2015 2016
8/13/2019 Ssb Gasagency1
7/51
8/13/2019 Ssb Gasagency1
8/51
8/13/2019 Ssb Gasagency1
9/51
8/13/2019 Ssb Gasagency1
10/51
8/13/2019 Ssb Gasagency1
11/51
8/13/2019 Ssb Gasagency1
12/51
8/13/2019 Ssb Gasagency1
13/51
8/13/2019 Ssb Gasagency1
14/51
8/13/2019 Ssb Gasagency1
15/51
8/13/2019 Ssb Gasagency1
16/51
8/13/2019 Ssb Gasagency1
17/51
8/13/2019 Ssb Gasagency1
18/51
8/13/2019 Ssb Gasagency1
19/51
8/13/2019 Ssb Gasagency1
20/51
8/13/2019 Ssb Gasagency1
21/51
8/13/2019 Ssb Gasagency1
22/51
8/13/2019 Ssb Gasagency1
23/51
8/13/2019 Ssb Gasagency1
24/51
8/13/2019 Ssb Gasagency1
25/51
8/13/2019 Ssb Gasagency1
26/51
8/13/2019 Ssb Gasagency1
27/51
8/13/2019 Ssb Gasagency1
28/51
8/13/2019 Ssb Gasagency1
29/51
8/13/2019 Ssb Gasagency1
30/51
8/13/2019 Ssb Gasagency1
31/51
8/13/2019 Ssb Gasagency1
32/51
8/13/2019 Ssb Gasagency1
33/51
8/13/2019 Ssb Gasagency1
34/51
8/13/2019 Ssb Gasagency1
35/51
8/13/2019 Ssb Gasagency1
36/51
8/13/2019 Ssb Gasagency1
37/51
8/13/2019 Ssb Gasagency1
38/51
8/13/2019 Ssb Gasagency1
39/51
8/13/2019 Ssb Gasagency1
40/51
8/13/2019 Ssb Gasagency1
41/51
8/13/2019 Ssb Gasagency1
42/51
8/13/2019 Ssb Gasagency1
43/51
8/13/2019 Ssb Gasagency1
44/51
8/13/2019 Ssb Gasagency1
45/51
8/13/2019 Ssb Gasagency1
46/51
8/13/2019 Ssb Gasagency1
47/51
8/13/2019 Ssb Gasagency1
48/51
8/13/2019 Ssb Gasagency1
49/51
8/13/2019 Ssb Gasagency1
50/51
8/13/2019 Ssb Gasagency1
51/51
CAPITAL FOR THE PROJECT 450.00 LESS OWNERS CONTRIBUTION (200.00)
Net loan requested 250.00 5.21 Rate of interest 14% 14
S.no Principal interest Repaymentof Prinicipal
Repaymentof interest Balance
1 250.00 2.92 252.92 2 252.92 2.95 5.21 2.92 247.74 3 247.74 2.89 5.21 2.95 242.47 4 242.47 2.83 5.21 2.89 237.20 5 237.20 2.77 5.21 2.83 231.93 6 231.93 2.71 5.21 2.77 226.66 7 226.66 2.64 5.21 2.71 221.39 8 221.39 2.58 5.21 2.64 216.12 9 216.12 2.52 5.21 2.58 210.85 10 210.85 2.46 5.21 2.52 205.58 11 205.58 2.40 5.21 2.46 200.32 12 200.32 2.34 5.21 2.40 195.05 57.29 32.00 13 195.05 2.28 5.21 2.34 189.78 14 189.78 2.21 5.21 2.28 184.51 15 184.51 2.15 5.21 2.21 179.24
16 179.24 2.09 5.21 2.15 173.97 17 173.97 2.03 5.21 2.09 168.70 18 168.70 1.97 5.21 2.03 163.43 19 163.43 1.91 5.21 1.97 158.16 20 158.16 1.85 5.21 1.91 152.89 21 152.89 1.78 5.21 1.85 147.62 22 147.62 1.72 5.21 1.78 142.35 23 142.35 1.66 5.21 1.72 137.08 24 137.08 1.60 5.21 1.66 131.81 62.50 23.25 25 131.81 1.54 5.21 1.60 126.54 26 126.54 1.48 5.21 1.54 121.27 27 121.27 1.41 5.21 1.48 116.00 28 116.00 1.35 5.21 1.41 110.73 29 110.73 1.29 5.21 1.35 105.46 30 105.46 1.23 5.21 1.29 100.19 31 100.19 1.17 5.21 1.23 94.92 32 94.92 1.11 5.21 1.17 89.65 33 89.65 1.05 5.21 1.11 84.38 34 84.38 0.98 5.21 1.05 79.11 35 79.11 0.92 5.21 0.98 73.84 36 73.84 0.86 5.21 0.92 68.57 62.50 14.40 37 68.57 0.80 5.21 0.86 63.30 38 63.30 0.74 5.21 0.80 58.03 39 58.03 0.68 5.21 0.74 52.76 40 52.76 0.62 5.21 0.68 47.49 41 47.49 0.55 5.21 0.62 42.22 42 42.22 0.49 5.21 0.55 36.95
43 36.95 0.43 5.21 0.49 31.68 44 31.68 0.37 5.21 0.43 26.41 45 26.41 0.31 5.21 0.37 21.14 46 21.14 0.25 5.21 0.31 15.87 47 15.87 0.19 5.21 0.25 10.60 48 10 60 0 12 5 21 0 19 5 33 62 50 6 28