Gas Sales Agreement of Gujarat Gas - Excel by miz97336

VIEWS: 0 PAGES: 4

Gas Sales Agreement of Gujarat Gas document sample

More Info
									  Natural Gas Price Calculations As per the Gas Supply Agreement with Indian Oil Corporation Limited (IOCL) & Bharat Pe
                                                              Limited (BPCL)


Assumptions                                                            Unit            Value

Exchange Rate                                                          INR per USD                 46
Gross Calorific Value of Natural Gas                                   kcal/SM3                 9850
Sales Tax                                                              %                         12.5
Service Tax                                                            %                       12.36

Price of Natural Gas at the Sellers Terminal Point


Foreign Currency Part                                                  USD per mmBTU           2.937

INR Part                                                               INR per mmBTU       32.24
Total Fuel Price                                                       INR per mmBTU     167.342

Price of Transportation upto Essar Terminal Point




Capacity Charges                                                       INR per mmBTU            12.5


Cammodity Charges                                                      INR per mmBTU            1.39
Total Transportation Cost                                              INR per mmBTU           13.89



Total Cost of Natural Gas at Essar Terminal Point exclusive of Taxes   INR per mmBTU     181.232
                                                                       USD per mmBTU        3.94




                                                                       INR per SM3              7.08

Total Cost of Natural Gas at Essar Terminal Point inclusive of Taxes   INR per mmBTU       203.87
                                                                       USD per mmBTU         4.43




                                                                       INR per SM3              7.97
n Oil Corporation Limited (IOCL) & Bharat Petroleum Corporation
CL)


                              Basis
                              As per Gas Supply Agreement with IOCL &
                              BPCL
                              As used in the financial model
                              Actual Applicable
                              Actual Applicable




                              As per Gas Supply Agreement with IOCL &
                              BPCL
                              As per Gas Supply Agreement with IOCL &
                              BPCL
                              Calculated




                              As per Gas Transportation Agreement with
                              Gujarat State Petronet Limited (GSPL).

                              As per Gas Transportation Agreement with
                              Gujarat State Petronet Limited (GSPL).

                              Calculated



                              Calculated
                              Calculated
                              Calculated (1 mmBTU = 252000 kCal ;
                              http://www.encore-
                              international.net/First_Aid/Conversion_Tabl
                              es.html )

                              Calculated
                              Calculated
                              Calculated (1 mmBTU = 252000 kCal ;
                              http://www.encore-
                              international.net/First_Aid/Conversion_Tabl
                              es.html )
            Natural Gas Price Calculations As per the Gas Supply Agreement with Gujarat State Petroleum Corporation Lim


Assumptions                                                            Unit            Value

Exchange Rate                                                          INR per USD                 46
Gross Calorific Value of Natural Gas                                   kcal/SM3                 9850
Sales Tax                                                              %                         12.5
Service Tax                                                            %                       12.36

Price of Natural Gas at the Sellers Terminal Point


Foreign Currency Part                                                  USD per mmBTU           2.937

INR Part                                                               INR per mmBTU       31.80
Total Fuel Price                                                       INR per mmBTU     166.902

Price of Transportation upto Essar Terminal Point


Capacity Charges                                                       INR per mmBTU            12.5

Cammodity Charges                                                      INR per mmBTU            1.39
Total Transportation Cost                                              INR per mmBTU           13.89



Total Cost of Natural Gas at Essar Terminal Point exclusive of Taxes   INR per mmBTU     180.792
                                                                       USD per mmBTU        3.93




                                                                       INR per SM3              7.07

Total Cost of Natural Gas at Essar Terminal Point inclusive of Taxes   INR per mmBTU       203.37
                                                                       USD per mmBTU         4.42




                                                                       INR per SM3              7.95
with Gujarat State Petroleum Corporation Limited (GSPCL)


                              Basis

                              As per Gas Supply Agreement with GSPCL
                              As used in the financial model
                              Actual Applicable
                              Actual Applicable




                              As per Gas Supply Agreement with GSPCL

                              As per Gas Supply Agreement with GSPCL
                              Calculated




                              As per Gas Transportation Agreement
                              Gujarat State Petronet Limited (GSPL).
                              As per Gas Transportation Agreement
                              Gujarat State Petronet Limited (GSPL).
                              Calculated



                              Calculated
                              Calculated
                              Calculated (1 mmBTU = 252000 kCal ;
                              http://www.encore-
                              international.net/First_Aid/Conversion_Tabl
                              es.html )

                              Calculated
                              Calculated
                              Calculated (1 mmBTU = 252000 kCal ;
                              http://www.encore-
                              international.net/First_Aid/Conversion_Tabl
                              es.html )

								
To top