22.07.2013 Views

Tamil Nadu Urban Infrastructure Financial Services ... - Municipal

Tamil Nadu Urban Infrastructure Financial Services ... - Municipal

Tamil Nadu Urban Infrastructure Financial Services ... - Municipal

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Hence Krish- M is constrained in meeting its capital investment requirements and would require<br />

additional grant funding to meet its capital investment needs in full.<br />

Exhibit 5 provides a summary of the results of the FOP, prepared for a 20-year horizon.<br />

Exhibit 5 <strong>Financial</strong> and Operating Plan – summary<br />

Estd. Revenues – FY 2008 (Rs. Lakh)<br />

Estd. Revenues – FY 2016 (Rs. Lakh)<br />

Estd. Revenues - FY 2027 (Rs. Lakh)<br />

Revenue CAGR % - FY 2008-17<br />

Revenue CAGR % - FY 2008-27<br />

Average TE (excluding depreciation)/TR (%)<br />

Average DS/TR (%)<br />

Average DSCR<br />

Borrowing Capacity<br />

Investment Requirement<br />

Investment Capacity (at 50% loan)<br />

IC/IR (including <strong>Urban</strong> Service for Poor)<br />

IC/IR (without USP investment)<br />

CCP cum BP – Krishnagiri <strong>Municipal</strong>ity ix<br />

734<br />

2,069<br />

4,132<br />

11.9%<br />

9.5%<br />

20%<br />

37%<br />

1.11<br />

4742<br />

16,960<br />

9,484<br />

56%<br />

74%

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!