Gudiyattam Gudiyattam Town - Municipal

Chapter ñ14 Final Report: Gudiyattam Municipality
b) Profession tax
Table 14-14: Assumptions ñ Profession tax
The current profession tax collection is 63% The same shall improve to 90%
over the next 5 years.
The arrears profession tax collection is 12% The same shall improve to 50%
over the next 5 years.
c) Other Non Tax Income
Table 14-15: Assumptions ñ Other Non Tax Income
71
The current rental / lease collection is
over the next 5 years.
% The same shall be
The arrears collection % of rent / lease is over the next 5 18 The same shall improve
years.
% to
d) Water Charges
Table 14-16: Assumptions ñ Water Charges
The current water charges collection is
over the next 5 years.
The arrears water charges collection is over the next 5
years.
e) Drainage Charges
- 154 -
46
%
21
%
The same shall improve
to
The same shall improve
to
Table 14-17: Assumptions ñ Drainage Charges
The current drainage collection is Nil The same shall be 80%
over the next 5 years.
The arrears drainage collection is Nil The same shall be 60%
over the next 5 years.
f) Other income
The collection % of all other income is taken at 100%
g) Others
The collection % of all other items of income is taken at 100%
14.5.25 Annuity Factor
The Annuity Factor for the new loans works out as under :
Table 14-18: Terms of Loan Funding for Proposed Investments
Tenor 20 years 10 years
Interest Rate 9.50% 9.50
Repayment Period 15 years 8 years
Moratorium 5 years 2 years
Repayment Factor 0.13 0.18
95
%
50
%
80
%
60
%
Voyants Solutions Private Limited