trinayan group _dairy farm
TRANSCRIPT
-
8/7/2019 Trinayan Group _Dairy farm
1/44
Cost of the Project and Means of Finance
Cost of Project
S. No. Particulars
1. Land 1
2. Cost of Construction 2
3 Animals 3
4 Machinery & Acessories 4
5. Electrical Equipments&Erections
6. Pre Operative Expenses
8. Margin for Working Capital
Total
Means of Finance
S. No. Particulars Ratio
1. Equity 26%
2. Term Loan 74%
Total
Term loan Disbursment Schedule
Particulars October
Land 15.00
Cost of Construction 50.06
Animals 0.00Machinery & Acessories 83.01
Electrical Equipments&Erections 1.88
Total Monthly Requirement 149.95
Cumulative Monthly Requirement 149.95
Schedule for procurement of animals
Amountsin lakhs
ScheduleNos.
-
8/7/2019 Trinayan Group _Dairy farm
2/44
Particulars October
Buffalos
Cows
Bulls
Total 0
No. of Days
Total Cost of Buffaloes 0
Total Cost of Cows 0
Total Cost of Bulls 0
Monthly Requirement 0
-
8/7/2019 Trinayan Group _Dairy farm
3/44
100000
20.00
66.75
370.00
110.68
2.50
0.50
3.79
574.22
146.77
427.45
574.22
Debt Portion 75%
November December January Feburary March April
0 0 0 0 0 0
0 0 0 0 0 0
0.00 29.63 29.63 29.63 31.50 31.500 0 0 0 0 0
0 0 0 0 0 0
0.00 29.63 29.63 29.63 31.50 31.50
149.95 179.57 209.20 238.82 270.32 301.82
Total(Rs.In Lakhs)
Value(Rs.In Lakhs)
-
8/7/2019 Trinayan Group _Dairy farm
4/44
November December January Feburary March April
50 50 50 50 50
5 5 5 5 5
0 0 0 5 5
0 55 55 55 60 60
0 3750000 3750000 3750000 3750000 3750000
0 200000 200000 200000 200000 200000
0 0 0 0 250000 250000
0 3950000 3950000 3950000 4200000 4200000
-
8/7/2019 Trinayan Group _Dairy farm
5/44
May June July August September Total
0 0 0 0 0
0 0 0 0 0
25.88 25.88 25.88 24.00 24.000 0 0 0 0
0 0 0 0 0
25.88 25.88 25.88 24.00 24.00
327.70 353.57 379.45 403.45 427.45
-
8/7/2019 Trinayan Group _Dairy farm
6/44
May June July August September Total
40 40 40 40 40 450
5 5 5 5 5 50
5 5 5 25
050 50 50 45 45 525
3000000 3000000 3000000 3000000 3000000
200000 200000 200000 200000 200000
250000 250000 250000 0 0
3450000 3450000 3450000 3200000 3200000
-
8/7/2019 Trinayan Group _Dairy farm
7/44
Schedules to Cost of Project
Schedule - 1 - Cost of Land
Particulars Rate/Acre Total Cost
Land Area 10.00 200,000 2,000,000
SCHEDULE : 2 - Cost of Construction of Sheds
Particulars
Buffalos 50 200 250.00 12,500.00
Cows 50 200 250.00 12,500.00
Bulls 50 200 25.00 1,250.00
Storage Yard 10 200 525.00 5,250.00
Cost of Construction of Sheds
Cost of Construction of Office Room 500 750
Total Cost of Construction
SCHEDULE : 3 - Cost of Animals
Particulars Cost per Animal Total Cost
Buffalos 450 75000 33750000
Cows 50 40000 2000000
Bulls 25 50000 1250000
Total 525 37000000
SCHEDULE : 4 - Cost of Machinery & Equipment
S.No Details of Items needed Nos Total Cost
1 Tractor (60 HP) 1 620,000
2 Tractor Implements 250,000
Area inAcres
Area PerAnimal In
Sq.ft.
Cost ofConstruction
per sq.ft.
No ofAnimals
Total Area (insq. ft.)
No. OfAninmals
-
8/7/2019 Trinayan Group _Dairy farm
8/44
3 Cattle / Fodder Truck 1,500,000
4 Personal Vehicle 900,000
5 Tata - 207 250,000
6 Seed - Cum ferti drill 50,000
7 Feed Mill 200,000
8 Fodder Mill 200,000
10 Chaff Cutters 200,00011 Baler 250,000
12 Mud Pump 2 50,000
13 Presurre washers 100,000
14 Milking Equipment 1,200,000
15 Water Tankers 200,000
16 Cans / Utensils 300,000
17 Computor 100,000
18 Lap top 50,000
19 Office furniture 125,000
20 Motor Cycles 120,000
21 Feed basket 100,000
22 Fooder block machine 200,00023 TV/VCP 50,000
24 FM Radio Station 500,000
25 Reapers 150,000
26 Fodder Harvester 500,000
27 Azolla Tanks 100,000
28 Shiftable Electric Fencing 200,000
29 Silpaulin Sheets 500,000
30 Fodder compacting Press 250,000
31 Electric Fencing 500,000
32 CBG equipment 1,000,000
33 Solar water heaters 100,000
34 Solar lighting systems 253,000
TOTAL 11,068,000
22136 15150
SCHEDULE : 5 - Working Capital
Particulars Year 1 Year 2 Onwards 2010-11 2011-12
Current Assets
Inventory 0.5 18.1
Green Fodder 1 4.00 0.2 7.2
Dry Fodder 1 4.00 0.2 5.0
Concentrate Feed 0.25 1.00 0.2 5.8
Accounts Receivables 0.25 1.00 1.2 29.3
-
8/7/2019 Trinayan Group _Dairy farm
9/44
Advances to Suppliers 3% 10% 0.3 10.6
Pre paid Insurance 12.5 0.0
Other CA 0.4% 2% 0.2 5.3
Total Current Assets 14.7 63.2
Current Liabilities
Accounts Payable 0.25 1.00 0.26 8.87Other Current Liabilities 0.5% 2% 0.15 4.01
Total Current Liabilities 0.4 12.9
Non Cash Working Capital 14.3 50.3
Margin for Working Capital 3.8 25.3
Short Term Debt 10.5 25.0
27% 50%
Computation of tax
Provision for Income Tax 2.18 21.17 59.91
Advance Tax Paid 80% 1.7 16.9 47.9
-
8/7/2019 Trinayan Group _Dairy farm
10/44
Total Cost
2,500,000
2,500,000
250,000
1,050,000
6,300,000
375,000
6,675,000
500
-
8/7/2019 Trinayan Group _Dairy farm
11/44
as pre nabard
2012-13 2013-14 2014-15 2015-16 2016-17
22.8 22.8 22.8 22.8 22.8
9.0 9.0 9.0 9.0 9.0
6.6 6.6 6.6 6.6 6.6
7.2 7.2 7.2 7.2 7.2
40.6 40.6 40.6 40.6 40.6
-
8/7/2019 Trinayan Group _Dairy farm
12/44
13.3 13.3 13.3 13.3 13.3
0.0 0.0 0.0 0.0 0.0
7.3 7.3 7.3 7.3 7.3
84.0 84.0 84.0 84.0 84.0
11.08 11.08 11.08 11.08 11.084.59 4.59 4.59 4.59 4.59
15.7 15.7 15.7 15.7 15.7
68.3 68.3 68.3 68.3 68.3
68.3 68.3 68.3 68.3 68.3
100% 100% 100% 100% 100%
64.60 69.16 73.61 77.58
51.7 55.3 58.9 62.1
-
8/7/2019 Trinayan Group _Dairy farm
13/44
Projected Profitability Statement
PARTICULARS Schedules 2010-11 2011-12 2012-13 2013-14 2014-15 2015-
INCOME
Income from Sale of Milk A 55.44 337.68 473.76 473.76 473.76 473
Sale Value of Heifers B 0.00 8.10 8.10 8.10 8.10 8
Sale of Manure (Dung) C 1.31 5.25 5.25 5.25 5.25 5
Total 56.75 351.03 487.11 487.11 487.11 487
Cost of Dry Fodder D 2.06 21.66 26.97 26.97 26.97 26
Cost of Green Fodder E 1.82 15.11 19.78 19.78 19.78 19
Cost of Concentrate Feed F 8.58 69.63 86.21 86.21 86.21 86
Healthcare Expenses G 0.88 6.30 6.30 6.30 6.30 6
Insurance H 4.16 16.65 16.65 16.65 16.65 16
Salaries & Wages I 6.99 55.92 55.92 55.92 55.92 55
Electrical Charges J 0.55 5.25 5.25 5.25 5.25 5
Carriage & Handling Charges 0.55 3.38 4.74 4.74 4.74 4Lease Rent for land (10000 per acre) 30 3.00 3.00 3.00 3.00 3.00 3
Other Expenses 0.55 3.38 4.74 4.74 4.74 4
Cost of Production 29.15 200.27 229.55 229.55 229.55 229
Gross Profit 27.60 150.76 257.56 257.56 257.56 257
Administrative expenses 1.39 8.44 11.84 11.84 11.84 11
Selling & General Expenses 0.55 3.38 4.74 4.74 4.74 4
Cost of Sales 31.09 212.09 246.13 246.13 246.13 246
EBIDTA 25.66 138.94 240.98 240.98 240.98 240
Depreciation 5.93 22.90 19.79 17.12 14.81 12
EBIT 19.74 116.05 221.19 223.86 226.16 228
Interest on Term Loan 12.98 50.39 44.92 33.80 22.69 11
Interest on Working Capital Loan 0.35 3.38 0.00 0.00 0.00 0
Profit Before Tax 6.41 62.28 176.27 190.06 203.47 216
33.99% 2.18 21.17 59.91 64.60 69.16 73
Profit after tax 4.23 41.11 116.36 125.46 134.31 142
Profitability Ratios
Gross Profit % 49% 43% 53% 53% 53% 5
EBIDTA % 45% 40% 49% 49% 49% 4
PBT% 11% 18% 36% 39% 42% 4
PAT % 7% 12% 24% 26% 28% 2
OPERATING EXPENSES:-
Less:-Provision for Tax
-
8/7/2019 Trinayan Group _Dairy farm
14/44
2016-17
473.76
8.10
5.25
487.11
26.97
19.78
86.21
6.30
16.65
55.92
5.25
4.743.00
4.74
229.55
257.56
11.84
4.74
246.13
240.98
11.12
229.85
1.62
0.00
228.23
77.58
150.66
53%
49%
47%
31% 0
-
8/7/2019 Trinayan Group _Dairy farm
15/44
-
8/7/2019 Trinayan Group _Dairy farm
16/44
-
8/7/2019 Trinayan Group _Dairy farm
17/44
-
8/7/2019 Trinayan Group _Dairy farm
18/44
-
8/7/2019 Trinayan Group _Dairy farm
19/44
-
8/7/2019 Trinayan Group _Dairy farm
20/44
-
8/7/2019 Trinayan Group _Dairy farm
21/44
#REF! #REF! #REF! #REF! #REF! #REF! #RE
#REF! #REF! #REF! #REF! #REF! #REF! #RE
-
8/7/2019 Trinayan Group _Dairy farm
22/44
#REF!
#REF!
-
8/7/2019 Trinayan Group _Dairy farm
23/44
INR Lakhs
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014
Sources of Funds
Long Term Sources
Net Profit 4.2 41.1 116.4 125.5 13
Depreciation 5.9 22.9 19.8 17.1 1
Increase in Share Capital
Paidup Capital 146.8 - - -
Increase in Term Liabilities
Term Loans 427.4 - - -
Long Term Sources 584.4 64.0 136.1 142.6 14
Short Term Sources
Increase In
Sundry Creditors 0.3 8.6 2.2 -
Provision for tax 2.2 19.0 38.7 4.7
Other Current Liabilities 0.1 3.9 0.6 -
WC Borrowings 10.5 14.5 - -
Decrease In
Inventory - - - -
Sundry Debtors - - - -
Advances to Suppliers - - - -
Advance tax paid - - - -
Pre paid expenses - 12.5 - -
Other Current Assets - - - -
Short Term Sources 13.1 58.4 41.5 4.7
Projected Funds Flow Statement
-
8/7/2019 Trinayan Group _Dairy farm
24/44
-
8/7/2019 Trinayan Group _Dairy farm
25/44
Schedule- A
Income from sale of Milk
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
Buffaloes
Number of Animals 200 450 450 450 450
Breeding Ratio 100% 100% 100% 100% 100%
Average Lactation Days Per year 75 200 280 280 280
Avg milk yield per animal (in Lts) 14 14 14 14 14
Avg. Yield of Milk (in Lts) 210000 1260000 1764000 1764000 1764000
Avg. price per Litre 24 24 24 24 24
Annual Income (Rs. In Lakhs) 50.4 302.4 423.36 423.36 423.36
Cows
Number of Animals 20 50 50 50 50Breeding Ratio 100% 100% 100% 100% 100%
Average Lactation Days Per year 75 210 300 300 300
Avg milk yield per animal (in Ltr) 14 14 14 14 14
Avg. Yield of Milk (in Ltr) 21000 147000 210000 210000 210000
Avg. price per Litre 24 24 24 24 24
Annual Income (Rs. In Lakhs) 5.04 35.28 50.4 50.4 50.4
Total Income per annum (Rs. In Lakhs) 55.44 337.68 473.76 473.76 473.76
Schedule - B
Revenue from sale of Heifers
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
No. of Heifers available for sale 0 405 405 405 405
Avg. Sale price per Heifer (in Rs.) 2000 2000 2000 2000 2000
Annual Sale Value (Rs. In Lakhs) 0 8.1 8.1 8.1 8.1
Schedule - C
Sale value of Manure
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
No. Animals 131.25 525 525 525 525
Sale price of Dung per animal per year (Rs) 1000 1000 1000 1000 1000
Annual Sale Value (Rs. In Lakhs) 1.31 5.25 5.25 5.25 5.25
-
8/7/2019 Trinayan Group _Dairy farm
26/44
Schedule - D
Cost of Dry Fodder
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
Buffaloes & Cows
Lactation Period
Number of Animals 220 500 500 500 500
Number of Days 75 205 290 290 290
Feed require per animal per day (Kgs) 5 5 5 5 5
Feed cost per kg 2.5 2.5 2.5 2.5 2.5
Annual feed cost (Rs. In Lakhs) (a) 2.06 12.81 18.13 18.13 18.13
Non - Lacation Period
Number of Animals 220 500 500 500 500
Number of Days - 75 75 75 75
Feed require per animal per day (Kgs) 7 7 7 7 7Feed cost per kg 2.5 2.5 2.5 2.5 2.5
Annula feed cost (Rs. In Lakhs) (b) 0.00 6.56 6.56 6.56 6.56
Bulls
Number of Animals 0 25 25 25 25
Number of Days 90 365 365 365 365
Feed require per animal per day (Kgs) 10 10 10 10 10
Feed cost per kg 2.5 2.5 2.5 2.5 2.5
Annual feed cost (Rs. In Lakhs) (c) 0.00 2.28 2.28 2.28 2.28
Total Cost of Dry Fodder (a+b+c) 2.06 21.66 26.97 26.97 26.97
Schedule - E
Cost of Green Fodder
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
Buffaloes & Cows
Lactation Period
Number of Animals 220 500 500 500 500
Number of Days 75 205 290 290 290Feed require per animal per day (Kgs) 22 22 22 22 22
Feed cost per kg 0.5 0.5 0.5 0.5 0.5
Annual feed cost (Rs. In Lakhs) (a) 1.82 11.28 15.95 15.95 15.95
Non - Lacation Period
Number of Animals 220 500 500 500 500
Number of Days - 75 75 75 75
Feed require per animal per day (Kgs) 18 18 18 18 18
-
8/7/2019 Trinayan Group _Dairy farm
27/44
Feed cost per kg 0.5 0.5 0.5 0.5 0.5
Annula feed cost (Rs. In Lakhs) (b) 0.00 3.38 3.38 3.38 3.38
Bulls
Number of Animals 0 25 25 25 25Number of Days 365 365 365 365
Feed require per animal per day (Kgs) 10 10 10 10 10
Feed cost per kg 0.5 0.5 0.5 0.5 0.5
Annual feed cost (Rs. In Lakhs) (c) 0.00 0.46 0.46 0.46 0.46
Total Cost of Green Fodder (a+b+c) 1.82 15.11 19.78 19.78 19.78
Schedule - F
Cost of Concentrate Feed
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
Buffaloes & Cows
Lactation Period
Number of Animals 220 500 500 500 500
Number of Days 75 205 290 290 290
Feed require per animal per day (Kgs) 4 4 4 4 4
Feed cost per kg 13 13 13 13 13
Annual feed cost (Rs. In Lakhs) (a) 8.58 53.30 75.40 75.40 75.40
Non - Lacation PeriodNumber of Animals 220 500 500 500 500
Number of Days - 160 75 75 75
Feed require per animal per day (Kgs) 1 1 1 1 1
Feed cost per kg 13 13 13 13 13
Annula feed cost (Rs. In Lakhs) (b) 0.00 10.40 4.88 4.88 4.88
Bulls
Number of Animals 0 25 25 25 25
Number of Days 365 365 365 365
Feed require per animal per day (Kgs) 5 5 5 5 5
Feed cost per kg 13 13 13 13 13Annual feed cost (Rs. In Lakhs) (c) 0.00 5.93 5.93 5.93 5.93
Total Cost of Concentrate Feed (a+b+c) 8.58 69.63 86.21 86.21 86.21
Schedule - G
Heathcare Expenses
-
8/7/2019 Trinayan Group _Dairy farm
28/44
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
All animals
Number of Animals 220 525 525 525 525
Cost per Animals ( in Rs.) 400 1200 1200 1200 1200
Total Annual Cost (Rs. In Lakhs) 0.88 6.3 6.3 6.3 6.3
Schedule - H
Insurance
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
No. of Animals 220 525 525 525 525
Insurace Cost Per Animal Per year (@4.5%) 16.65 16.65 16.65 16.65 16.65
Annual Cost of Insurance 16.65 16.65 16.65 16.65 16.65
Insurance to P&L A/c 4.16 16.65 16.65 16.65 16.65
Pre paid Insurance 12.49
Schedule - I
Salaries & Wages
PARTICULARS (at 100% capacity-500 animals) No of Employees Salaries
Per Month Per Year
(in. Rs) (Rs. Lakhs)
Doctor 2 30000 7.2
Manager 12 10000 14.4
Accounts 2 8000 1.92
Skilled Workers 24 5000 14.4
Un-Skilled Workers 50 3000 18
Total Cost (Rs. In Lakhs) 55.92
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15
Total Cost (Rs. In Lakhs) 13.98 55.92 55.92 55.92 55.92
% Increase in Salaries 0% 0% 0% 0%
Capacity (%) 50% 100% 100% 100% 100%
Total Cost (Rs. In Lakhs) 6.99 55.92 55.92 55.92 55.92
Schedule - J
Electricity/Disel Charges
No. of Animals 220 525 525 525 525
Average cost per animal per annum 1000 1000 1000 1000 1000
Total Electricity/Disel charges (in Lakhs) 0.55 5.25 5.25 5.25 5.25
-
8/7/2019 Trinayan Group _Dairy farm
29/44
2015-16 2016-17
450 450
100% 100%
280 280
14 14
1764000 1764000
24 24
423.36 423.36
50 50100% 100%
300 300
14 14
210000 210000
24 24
50.4 50.4
473.76 473.76
2015-16 2016-17
405 405
2000 2000
8.1 8.1
2015-16 2016-17
525 525
1000 1000
5.25 5.25
-
8/7/2019 Trinayan Group _Dairy farm
30/44
2015-16 2016-17
500 500
290 290
5 5
2.5 2.5
18.13 18.13
500 500
75 75
7 72.5 2.5
6.56 6.56
25 25
365 365
10 10
2.5 2.5
2.28 2.28
26.97 26.97
2015-16 2016-17
500 500
290 29022 22
0.5 0.5
15.95 15.95
500 500
75 75
18 18
-
8/7/2019 Trinayan Group _Dairy farm
31/44
0.5 0.5
3.38 3.38
25 25365 365
10 10
0.5 0.5
0.46 0.46
19.78 19.78
2015-16 2016-17
500 500
290 290
4 4
13 13
75.40 75.40
500 500
75 75
1 1
13 13
4.88 4.88
25 25
365 365
5 5
13 135.93 5.93
86.21 86.21
-
8/7/2019 Trinayan Group _Dairy farm
32/44
2015-16 2016-17
525 525
1200 1200
6.3 6.3
2015-16 2016-17
525 525
16.65 16.65
16.65 16.65
16.65 16.65
2015-16 2016-17
55.92 55.92
0% 0%
100% 100%
55.92 55.92
525 525
1000 1000
5.25 5.25
-
8/7/2019 Trinayan Group _Dairy farm
33/44
Princpal Amount 427.45
Rate of Interest (%) 13%
Repayment Period 6
Moratorium Period 1
Interest Instalment
1 October 149.95 1.62 -
2 November 149.95 1.62 -
3 December 179.57 1.95 -
4 January 209.20 2.27 -
5 February 238.82 2.59 -
6 March 270.32 2.93 - 12.98 -
7 April 301.82 3.27 -
8 May 327.70 3.55 -
9 June 353.57 3.83 -
10 July 379.45 4.11 -11 August 403.45 4.37 -
12 September 427.45 4.63 -
13 October 427.45 4.63 7.12
14 November 420.32 4.55 7.12
15 December 413.20 4.48 7.12
16 January 406.08 4.40 7.12
17 February 398.95 4.32 7.12
18 March 391.83 4.24 7.12 50.39 42.74
19 April 384.70 4.17 7.12
20 May 377.58 4.09 7.12
21 June 370.45 4.01 7.12
22 July 363.33 3.94 7.1223 August 356.21 3.86 7.12
24 September 349.08 3.78 7.12
25 October 341.96 3.70 7.12
26 November 334.83 3.63 7.12
27 December 327.71 3.55 7.12
28 January 320.59 3.47 7.12
29 February 313.46 3.40 7.12
30 March 306.34 3.32 7.12 44.92 85.49
31 April 299.21 3.24 7.12
32 May 292.09 3.16 7.12
33 June 284.97 3.09 7.12
34 July 277.84 3.01 7.12
35 August 270.72 2.93 7.12
36 September 263.59 2.86 7.12
37 October 256.47 2.78 7.12
38 November 249.34 2.70 7.12
39 December 242.22 2.62 7.12
40 January 235.10 2.55 7.12
41 February 227.97 2.47 7.12
42 March 220.85 2.39 7.12 33.80 85.49
43 April 213.72 2.32 7.12
InstlNo. InstalmentMonth PrincpalOutstanding YearlyInterest YearlyInstalment
-
8/7/2019 Trinayan Group _Dairy farm
34/44
44 May 206.60 2.24 7.12
45 June 199.48 2.16 7.12
46 July 192.35 2.08 7.12
47 August 185.23 2.01 7.12
48 September 178.10 1.93 7.12
49 October 170.98 1.85 7.12
50 November 163.85 1.78 7.12
51 December 156.73 1.70 7.1252 January 149.61 1.62 7.12
53 February 142.48 1.54 7.12
54 March 135.36 1.47 7.12 22.69 85.49
55 April 128.23 1.39 7.12
56 May 121.11 1.31 7.12
57 June 113.99 1.23 7.12
58 July 106.86 1.16 7.12
59 August 99.74 1.08 7.12
60 September 92.61 1.00 7.12
61 October 85.49 0.93 7.12
62 November 78.37 0.85 7.12
63 December 71.24 0.77 7.1264 January 64.12 0.69 7.12
65 February 56.99 0.62 7.12
66 March 49.87 0.54 7.12 11.58 85.49
67 April 42.74 0.46 7.12
68 May 35.62 0.39 7.12
69 June 28.50 0.31 7.12
70 July 21.37 0.23 7.12
71 August 14.25 0.15 7.12
72 September 7.12 0.08 7.12 1.62 42.74
177.97 427.45
Particulars 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16
Interest 12.98 50.39 44.92 33.80 22.69 11.58
Princpal - 42.74 85.49 85.49 85.49 85.49
-
8/7/2019 Trinayan Group _Dairy farm
35/44
-
8/7/2019 Trinayan Group _Dairy farm
36/44
2016-17
1.62 177.97
42.74 427.45
-
8/7/2019 Trinayan Group _Dairy farm
37/44
Projected Profitability Statement
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16
Share Capital 146.77 146.77 146.77 146.77 146.77 146.77
Reserves & Surplus 4.23 45.34 161.70 287.15 421.47 564.42
Term Liabilities
Term Loan 427.45 384.70 299.21 213.72 128.23 42.74Short term borrowings 10.50 25.00 0.00 0.00 0.00 0.00
Current Liabilities 2.58 34.04 75.58 80.27 84.83 89.28
591.53 635.86 683.27 727.92 781.30 843.22
Gross Block 200.43 200.43 200.43 200.43 200.43 200.43
5.93 28.82 48.61 65.73 80.55 93.38
Net Block 194.5 171.6 151.8 134.7 119.9 107.1
Live Stock 370.00 370.00 370.00 370.00 370.00 370.00
Current Assets 16.44 80.15 131.89 135.64 139.29 142.85
Cash Surplus 10.59 14.10 29.56 87.58 152.13 223.32
591.53 635.86 683.27 727.92 781.30 843.22
Difference 0.00 0.00 0.00 0.00 0.00 0.00
LIABILITIES:-
ASSETS:-
Less:- Depreciation
-
8/7/2019 Trinayan Group _Dairy farm
38/44
(Rs. in Lakhs)
2016-17
146.77
715.08
0.000.00
93.25
955.10
200.43
104.50
95.9
370.00
146.02
343.15
955.10
0.00
-
8/7/2019 Trinayan Group _Dairy farm
39/44
0
#REF!
#REF!
Debt Service Coverage Ratio
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17
Source
Net Profit 4.23 41.11 116.36 125.46 134.31 142.96 150.66
Interest on Term Loan 12.98 50.39 44.92 33.80 22.69 11.58 1.62
Depreciation 5.93 22.90 19.79 17.12 14.81 12.83 11.12
Cash Inflows 23.13 114.40 181.06 176.38 171.82 167.37 163.40
Repayments
Instalments of Term Loan 0.00 42.74 85.49 85.49 85.49 85.49 42.74
Interest on Term Loan 12.98 50.39 44.92 33.80 22.69 11.58 1.62
12.98 93.13 130.41 119.29 108.18 97.07 44.37
DSCR 1.78 1.23 1.39 1.48 1.59 1.72 3.68
AVERAGE DSCR 1.84
Internal Rate of Return (IRR) 63%
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17
Cash Outflows -574.22Cash Inflows 18.72 97.27 165.80 164.89 164.10 163.43 162.85
-
8/7/2019 Trinayan Group _Dairy farm
40/44
-
8/7/2019 Trinayan Group _Dairy farm
41/44
41
Depreciation Statement
Gross Block
PARTICULARS Rate 2010-11 2011-12
Land 0% 20.00 20.00Buildings 10% 67.25 67.25
Plant & Machinery 15% 110.68 110.68
Electrical Equipments & Erections 15% 2.50 2.50
200.43 200.43
No. of Months 3 12
Depreciation
PARTICULARS 2010-11 2011-12
Land 0.00 0.00
Buildings 1.68 6.56
Plant & Machinery 4.15 15.98Electrical Equipments & Erections 0.09 0.36
5.93 22.90
Cumulative Depreciation
PARTICULARS 2010-11 2011-12
Land 0.00 0.00
Buildings 1.68 8.24
Plant & Machinery 4.15 20.13
Electrical Equipments & Erections 0.09 0.45
5.93 28.82
Net Block
PARTICULARS 2010-11 2011-12
Land 20.00 20.00
Buildings 65.57 59.01
Plant & Machinery 106.53 90.55
Electrical Equipments & Erections 2.41 2.05
194.50 171.61
-
8/7/2019 Trinayan Group _Dairy farm
42/44
42
2012-13 2013-14 2014-15 2015-16 2016-17
20.00 20.00 20.00 20.00 20.0067.25 67.25 67.25 67.25 67.25
110.68 110.68 110.68 110.68 110.68
2.50 2.50 2.50 2.50 2.50
200.43 200.43 200.43 200.43 200.43
12 12 12 12 12
2012-13 2013-14 2014-15 2015-16 2016-17
0.00 0.00 0.00 0.00 0.00
5.90 5.31 4.78 4.30 3.87
13.58 11.55 9.81 8.34 7.090.31 0.26 0.22 0.19 0.16
19.79 17.12 14.81 12.83 11.12
2012-13 2013-14 2014-15 2015-16 2016-17
0.00 0.00 0.00 0.00 0.00
14.14 19.45 24.23 28.53 32.40
33.71 45.26 55.07 63.41 70.50
0.76 1.02 1.24 1.43 1.59
48.61 65.73 80.55 93.38 104.50
2012-13 2013-14 2014-15 2015-16 2016-17
20.00 20.00 20.00 20.00 20.00
53.11 47.80 43.02 38.72 34.85
76.97 65.42 55.61 47.27 40.18
1.74 1.48 1.26 1.07 0.91
151.82 134.70 119.88 107.05 95.93
-
8/7/2019 Trinayan Group _Dairy farm
43/44
Summary of Performance Analysis
PARTICULARS 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17
Net Sales 56.75 351.03 487.11 487.11 487.11 487.11 487.11
Gross Profit 27.60 150.76 257.56 257.56 257.56 257.56 257.56
Gross Profit % to Sales 49% 43% 53% 53% 53% 53% 53%
EBIDTA 25.66 138.94 240.98 240.98 240.98 240.98 240.98
% EBIDTA to Sales 45% 40% 49% 49% 49% 49% 49%
Depreciation 5.93 22.90 19.79 17.12 14.81 12.83 11.12
Interest 13.33 53.76 44.92 33.80 22.69 11.58 1.62
Profit Before Tax 6.41 62.28 176.27 190.06 203.47 216.57 228.23
% PBT to Sales 11% 18% 36% 39% 42% 44% 47%
Profit After Tax 4.23 41.11 116.36 125.46 134.31 142.96 150.66
% PAT to Sales 7% 12% 24% 26% 28% 29% 31%
Equity Capital 146.77 146.77 146.77 146.77 146.77 146.77 146.77
Reserves & Surplus 4.23 45.34 161.70 287.15 421.47 564.42 715.08
Tangible Net Worth 151.00 192.12 308.47 433.93 568.24 711.20 861.85
Term Loans 427.45 384.70 299.21 213.72 128.23 42.74 0.00
Debt Equity Ratio 2.83 2.00 0.97 0.49 0.23 0.06 0.00
Current Assets 16.44 80.15 131.89 135.64 139.29 142.85 146.02
Current Liabilities 2.58 34.04 75.58 80.27 84.83 89.28 93.25
Working Capital Gap 13.86 46.11 56.31 55.37 54.46 53.57 52.78
Working Capital Limits 10.50 25.00 0.00 0.00 0.00 0.00 0.00
Current Ratio 6.36 2.35 1.74 1.69 1.64 1.60 1.57
(Excluding TL Installments)
Fixed Assets 194.50 171.61 151.82 134.70 119.88 107.05 95.93
Fixed Assets Turnover Ratio 0.29 2.05 3.21 3.62 4.06 4.55 5.08
DSCR 1.78 1.23 1.39 1.48 1.59 1.72 3.68
Average DSCR
TOL/TNW 2.92 2.31 1.22 0.68 0.37 0.19 0.11
-
8/7/2019 Trinayan Group _Dairy farm
44/44
200000
100
20,000,000.00
240,000,000.00
1.84