Quick and Efficient Gas Business Plan — Operations
The 4.9 tonne bulk vessel, decanting and filling workflow, cylinder handling, stock control and the trading day behind 49 fills.
Operations
Jump to section
- Overview & contents
- i. Important Notice and Basis of Preparation
- 1. Executive Summary
- 2. The Business and the Regulated Price
- 3. Licensing, Safety and Compliance
- 4. Market and Customers
- 5. SWOT and Competitive Position
- 6. Operations
- 7. Financial Plan
- 8. Break-Even and Debt Service
- 9. Investment Analysis
- 10. Sensitivity and Scenario Analysis
- 11. The Margin Squeeze
- 12. Risk Analysis
- 13. Implementation Roadmap
- 14. Key Performance Indicators
- 15. Key Assumptions
- 16. Conclusion and Recommendation
- A. Appendix A: Consolidated Financial Summary
- B. Appendix B: Volume, Price and Cost Schedules
- C. Appendix C: Funding, Debt and Working Capital Schedules
- D. Appendix D: Risk Register
- E. Appendix E: Glossary
- 6.1 The filling operation
- 6.2 Volume build
- 6.3 Staffing
- 6.4 Supply and delivery logistics
- 6.5 The accessory business
6.1 The filling operation
|
Step |
What happens |
|---|---|
|
1. Cylinder received |
Customer presents their own cylinder; ownership and condition checked |
|
2. Inspection |
Valve, neck ring, foot ring, corrosion and test date inspected; failures rejected or offered for revalidation |
|
3. Tare weight confirmed |
Empty weight stamped on the cylinder is used as the filling reference |
|
4. Fill by mass |
Filled on a calibrated scale to the correct fill ratio, never by volume or by time |
|
5. Leak test |
Valve and neck leak tested before the cylinder leaves the bay |
|
6. Seal and issue |
Cylinder sealed, ticketed and handed over or loaded for delivery |
Filling by mass on a calibrated scale is both a safety requirement and a commercial one. Overfilling is dangerous; underfilling is theft from the customer and, in a market where consumers are advised to weigh their cylinders, a fast route to a lost reputation. The plan assumes a fill loss of 1.8 per cent from vapour, purging and weighing tolerance, which raises the effective cost of gas from R30.80 to R31.36 per kilogram.
6.2 Volume build
|
Cylinder |
Gas mass |
Share of fills |
Share of kilograms |
Typical customer |
|---|---|---|---|---|
|
9 kg cylinder |
9 kg |
54% |
28.7% |
Household cooking and heating |
|
19 kg cylinder |
19 kg |
24% |
27.0% |
Spaza shops, takeaways, small business |
|
14 kg cylinder |
14 kg |
9% |
7.4% |
Larger households, caravans |
|
48 kg cylinder |
48 kg |
13% |
36.9% |
Restaurants, caterers, workshops |
|
Weighted average per fill |
16.9 kg |
100% |
100% |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|---|---|---|---|---|---|
|
Cylinder fills per trading day |
27.3 |
37.6 |
44.2 |
47.0 |
49.4 |
|
Trading days |
310 |
310 |
310 |
310 |
310 |
|
Average kilograms per fill |
16.9 |
16.9 |
16.9 |
16.9 |
16.9 |
|
Tonnes of LPG sold |
143.0 |
197.2 |
231.7 |
246.5 |
258.9 |
|
Bulk deliveries a year |
34.3 |
47.3 |
55.6 |
59.2 |
62.2 |
At 47 fills a day across 310 trading days and an average of 16.9 kilograms per fill, the shop moves 246.5 tonnes of LPG a year. The 48 kilogram cylinder is only 13 per cent of transactions but a much larger share of kilograms, which is why the commercial customer base matters more than the transaction count suggests.
6.3 Staffing
|
Role |
Number |
Monthly cost each |
Note |
|---|---|---|---|
|
Owner-manager |
1 |
R26 000 |
On site; the business does not carry a second management layer |
|
Qualified gas filler / SAQCC operator |
1 |
R17 500 |
Registration is a licence condition, not a preference |
|
Filling assistants |
2 |
R8 400 |
|
|
Driver |
1 |
R9 200 |
Dangerous goods qualified |
|
Counter and admin |
1 |
R9 800 |
|
|
Total, including statutory contributions |
6 |
R80 965 |
Annual R971 584 |
All wages are above the national minimum of R30.23 per ordinary hour. The SAQCC-registered filler is the least substitutable person in the business. Without a registered practitioner on site the shop cannot lawfully fill, which makes this role a single point of failure — and the plan therefore commits to training a second employee to registration within eighteen months rather than treating it as a contingency to be arranged if the first one leaves.
6.4 Supply and delivery logistics
|
Element |
Design |
Why it matters |
|---|---|---|
|
Bulk vessel |
4.9 tonne, holding about 4 165 kg of usable gas |
Cannot be stockpiled ahead of winter. Volume is met by delivery frequency |
|
Delivery frequency |
1.2 a month in January rising to 4.9 in July |
The single most operationally demanding feature of the business |
|
Winter commitment |
Contracted into the supply agreement |
A supplier who can deliver twice in summer but not five times in July costs the best trading weeks |
|
Second approved wholesaler |
Qualified by Year 3 |
Removes a single point of failure on both price and winter availability |
|
Tanker access |
Turning circle and safe reach to the vessel fill point |
A site that a tanker cannot service is not a site |
|
Outbound delivery |
LDV with cylinder cage, dangerous-goods qualified driver |
SANS 10231 applies to the vehicle, the driver and the equipment |
|
Delivery radius |
The surrounding suburbs within reasonable turnaround |
Fee-based, and it is what builds the small-business account base |
6.5 The accessory business
|
Line |
Margin |
Role in the model |
|---|---|---|
|
Cylinder sales — 9, 14, 19 and 48 kg |
22% |
Serves customers whose cylinders fail inspection, and builds the exchange float |
|
Gas appliances — heaters, hobs, braais |
32% |
Highly seasonal; attaches to the winter heating customer |
|
Regulators, hoses and fittings |
High margin, low value |
High attachment rate on almost every transaction |
|
Installation and Certificate of Conformity work |
56% |
Requires a SAQCC-registered practitioner. The highest-margin line in the business |
|
Cylinder revalidation |
Unregulated |
Cylinders retested roughly every ten years; converts a rejected fill into a sale |
|
Delivery |
Fee-based |
Builds the small-business account base that stabilises the diary |