Tamil Nadu Urban Infrastructure Financial Services ... - Municipal
Tamil Nadu Urban Infrastructure Financial Services ... - Municipal
Tamil Nadu Urban Infrastructure Financial Services ... - Municipal
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%