Wednesday, June 25, 2008

A75u-I. LPG Connection financing in Nayakanahatti, Chitradurga District, Karnataka

Project Dates

Implementation start: Oct 07

Project Photos



Project Details

This project is to provide LPG connection financing to the members of Chaitanya MFI. Till the end of October 07, Chaitanya had 105 members. Of this 30 members require LPG connection financing as of end October 07. This need is expected to rise. Although there is a huge demand for LPG, supply of new connections is not always available. The local dealer releases small no. of connections once in a while. For customers to avail this window of opportunity they need to have the financing readily available to pay and get it. Loans from banks are generally slow and within the time the loan is sanctioned, the window of opportunity is lost.

Chaitanya MFI will give its customers, individual loans of size Rs. 3000 for a period of 50 weeks charging an interest of 15% flat. As of end October 30 customers are already existing. Within the next one month, another 20 are expected to be given LPG loans. In the next year another 50 are expected to be given LPG loans.

List of first 30 customers:

Project Financials
http://spreadsheets.google.com/pub?key=pwRdPi0mYDcLvojJJovlZOQ

put this spreadsheet again on 26 June 08

Project Size Details

This project is LPG connection financing for 50 customers in the first year and another 50 customers in the second year

Project Impact Details

The project will provide LPG for cooking to 100 households in 2 years. For the 100 households they will get a clean and convenient option for cooking.

Estimated Pre-investment Costs

Total Costs – Rs. 4835

S3IDF costs

Personnel costs – Rs. 835
Other costs – Rs. 2000
Total S3IDF costs – Rs. 2835

Partner costs

Personnel costs – Rs. 2000
Other costs
Total Partner costs – Rs. 2000

Returns for S3IDF Revolving Fund

8% flat annual returns;

15% actual returns

Project Indicators

Investment indicators:

Investment size – Rs. 150000

Revolving fund – Rs. 150000

RF to investment size –1

Cost Indicators

Total pre investment cost – Rs. 4835

Pre investment cost/Investment Ratio – 3%

Impact indicators

No. of direct beneficiaries – 100 (over 2 years)

Investment size /no. of beneficiaries –Rs. 1500

Project Risks

Project Owner/operator risk:

The operator is Chaitanya microfinance. This is a new microfinance institution. So there is a risk associated with a new comer. However, Chaitanya has done multiple projects with S3IDF and their repayments have had no problems. Hence this is not such a big risk.

Market risk: There is no market risk

Technology risk: There is no technology risk

Portfolio risk: There is no portfolio risk

Mission risk: There is no mission risk

Partners

Chaitanya Foundation, Indane dealer at Chalakere

A75w -Expansion of LPG connection financing in Nayakanahatti, Chitradurga District, Karnataka

Name of the Project

A75w. Expansion of LPG connection financing in Nayakanahatti, Chitradurga District, Karnataka


Project Dates
Implementation start: Jan 08

Project Photos

Project Details

This project follows A75u – LPG connection financing at Nayakanahatti. Through A75u 40 households have been given LPG connection financing. (The list of the customers is given at the end of this document) There is a need for a further 50 connections at Nayakanahatti, 20 connections at Jaglur and 10 connections at Kanahosalli. The connections at Jaglur and Kanahosalli will be through S3IDF’s infrastructure shops at Jaglur and Kanahosalli.

The financing will be done through Chaitanya MFI. Chaitanya MFI will give its customers, individual loans for the LPG connection for a period of 50 weeks charging an interest of 15% flat.

Project Financials

http://spreadsheets.google.com/pub?key=pwRdPi0mYDcIi_SPbUs26Qw

Project Size Details

The size of the project will be as follows:

Location

Number

Price of 1 connection

Total cost

Nayakanahatti

50

3000

150000

Jaglur

20

5000

100000

Kanahosalli

10

5000

50000

Total



300000

Project Impact Details

The project will provide LPG for cooking to 80 households. The impact of the project will be access of LPG cooking to 80 poor households.

Estimated Pre-investment Costs
Total Expected Costs – Rs. 7670

S3IDF costs

Personnel costs – Rs. 1670

Other costs – Rs. 2000
Total S3IDF costs – Rs. 3670

Partner costs

Personnel costs – Rs. 4000
Other costs
Total Partner costs – Rs. 4000

Returns for S3IDF Revolving Fund

8% flat annual returns;

15% actual returns

Project Indicators

Investment indicators:

Investment size – Rs. 300000

Revolving fund – Rs. 300000

RF to investment size –1


Cost Indicators

Total pre investment cost – Rs. 7670

Pre investment cost/Investment Ratio – 3%

Impact indicators

No. of direct beneficiaries – 80

Investment size /no. of beneficiaries – Rs. 3750

Project Risks

Project Owner/operator risk:

The operator is Chaitanya microfinance. This is a new microfinance institution. So there is a risk associated with a new comer. However, Chaitanya has done multiple projects with S3IDF and their repayments have had no problems. Hence this is not such a big risk.

Market risk: There is no market risk

Technology risk: There is no technology risk

Portfolio risk: There is no portfolio risk

Mission risk: There is no mission risk

Partners

Chaitanya, local LPG suppliers in Nayakanahatti, Jaglur and Kanahosalli

A75u - List of LPG connections



Name

Location

Amount given

Members made in the month of October 07

1

Thippamma

Nayakanahatty

3000

2

Manjula

Nayakanahatty

3000

3

Gowramma

Nayakanahatty

3000

4

Manjula

Nayakanahatty

3000

5

Nagarathnamma

Nayakanahatty

3000

Members made in the month of November 07

6

Anusuyamma

Nayakanahatty

3000

7

Jayalakshmi

Nayakanahatty

3000

8

Manjamma

Nayakanahatty

3000

9

Haseena

Nayakanahatty

3000

10

Noorunnisa

Nayakanahatty

3000

11

Thippamma

Nayakanahatty

3000

Members made in the month of December 07

12

Nagaveeni

Nayakanahatty

3000

13

Naveeda

Nayakanahatty

3000

14

Faijunnisa

Nayakanahatty

3000

15

Haseena

Nayakanahatty

3000

16

rahamath Bi

Nayakanahatty

3000

17

Vishalakshi

Nayakanahatty

3000

18

Gangamma

Nayakanahatty

3000

19

Sunandamma

Nayakanahatty

3000

20

Jayamma

Nayakanahatty

3000

21

Mallamma Sp

Nayakanahatty

3000

22

Nandini

Nayakanahatty

3000

23

Thasleem

Nayakanahatty

3000

24

Shaheena

Nayakanahatty

3000

25

Papakka

Nayakanahatty

3000

26

Mamthaj Begam

Nayakanahatty

3000

27

Sunanda

Nayakanahatty

3000

28

Manjula

Nayakanahatty

3000

29

Thippamma

Nayakanahatty

3000

30

Vanajakshamma

Nayakanahatty

3000

31

Manjamma

Nayakanahatty

3000

32

Vasanthamma

Nayakanahatty

3000

33

Renukamma

Nayakanahatty

3000

34

Anusuyamma

Nayakanahatty

3000

35

Shilpa

Nayakanahatty

3000

36

Sharadamma

Nayakanahatty

3000

37

Sunandamma

Nayakanahatty

3000

38

Julzar Banu

Nayakanahatty

3000

39

Sapurabi

Nayakanahatty

3000

40

Thaheer banu

Nayakanahatty

3000

41

Sreemathamma

Nayakanahatty

3000

42

Manjulamma

Nayakanahatty

3000

43

Bhagyamma

Nayakanahatty

3000

44

Vijayamma

Nayakanahatty

3000

45

Vanajakshi

Nayakanahatty

3000

46

Nethramma

Nayakanahatty

3000

47

Abida banu

Nayakanahatty

3000

48

Husen Bi

Nayakanahatty

3000

49

Mubina Banu

Nayakanahatty

3000

50

Neelamma

Nayakanahatty

3000

Total



150000

A75ab- LPG Connection financing in Jaglur

Project Dates

Project Approval Document – May 12, 2008

Project Photos

Project Details

This project follows A75u and A75w – LPG connection financing at Nayakanahatti and Jaglur. Through A75u and A75w 125 households have been given LPG connection financing. The connections have been given through S3IDF infrastructure shops. The financing will be done through Chaitanya MFI. Chaitanya MFI will give its customers, individual loans for the LPG connection for a period of 50 weeks charging an interest of 15% flat. There is an additional requirement for 150 LPG connections at Jaglur, however Chaitanya MFI is targeting giving 40 connections only due to the lack of funds. The total project cost for giving LPG connections to 40 households is Rs. 200000. Of this Rs. 100000 will be the contribution from Chaitanya Foundation and Rs. 100000 is the support required from S3IDF.

Project Financials

http://spreadsheets.google.com/pub?key=pwRdPi0mYDcJCs6J1VU_nJQ


Project Size Details

The size of the project will be as follows:

Location

Number

Price of 1 connection

Total cost

Jaglur

40

5000

200000

Project Impact Details

The project will provide LPG for cooking to 40 households. The impact of the project will be access of LPG cooking to 40 poor households.

Estimated Pre-investment Costs

Total Expected Costs – Rs. 5340

S3IDF costs

Personnel costs – Rs. 3340
Other costs – Rs. 2000
Total S3IDF costs – Rs. 5340

Partner costs

Personnel costs – 0
Other costs - 0
Total Partner costs – 0

Returns for S3IDF Revolving Fund

8% flat annual returns;

15 % returns on a reducing balance method

Project Indicators

Investment indicators:

Investment size – Rs. 200000

Revolving fund – Rs. 100000

RF to investment size – 50%

Cost Indicators

Total pre investment cost – Rs. 5340

Pre investment cost/Investment Ratio – 3%

Impact indicators

No. of direct beneficiaries – 40

Investment size /no. of beneficiaries – Rs. 5000

Project Risks

Project Owner/operator risk:

The operator is Chaitanya microfinance. This is a new microfinance institution. So there is a risk associated with a new comer. However, Chaitanya has done multiple projects with S3IDF and their repayments have had no problems. Hence this is not such a big risk.

Market risk: There is no market risk

Technology risk: There is no technology risk

Portfolio risk: There is no portfolio risk

Mission risk: There is no mission risk

Partners

Chaitanya, local LPG suppliers in Jaglur

Tuesday, June 17, 2008