Documente Academic
Documente Profesional
Documente Cultură
SUBMITTED TO:
TNUIFSL
BY
Department of Planning
School of Architecture and Planning
Anna University
Chennai 600 025
List of Tables
Sl. Table Page
Title
No. No. No.
1. 2.1 Population of Udumalpet Municipal Area 1901 – 2001 9
2. 2.2 Occupational Pattern of Udumalpet 1991 10
3 2.3 Land use Pattern- Udumalpet –1991 11
4. 2.4 Educational Facilities In Udumalpet –2001 12
5. 2.5 Health Institutions In Udumalpet 2001 13
6. 2.6 Recreational Facilities In Udumalpet 2001 14
7. 2.7 Green Cover Project – Tree Planning. Udumalpet Municipality 14
8. 2.8 Green Cover Project – Private Partnership 15
9. 2.9 Below Property line (BPL) Families in Udumalpet- 2003 16
10. 2.10 Slums and its Population in Udumalpet- 2004 16
11. 3.1 Ward Wise Water Supply Status- Udumalpet - 2001 25
12. 3.2 Udumalpet Municipal First and Second Water Supply Scheme 26
13. 3.3 Generation of waste in Udumalpet 34
14. 3.4 Ward wise population / Waste / Sanitary Workers 35
15. 3.5 Street Lights - Udumalpet Municipality 37
16. 3.6 Parks and Playgrounds 40
17. 4.1 Vision Statement By Municipal Councilors 47
18. 5.1 Building Assets of Udumalpet Municipality – 2003 48
19. 5.2 Ward Wise Roads - Area and Cost 49
20. 5.3 Major Municipal Shops in Udumalpet – 2003 50
21. 5.4 Staff Position in Udumalpet – 2003 52
22. 6.1 Distribution of Development Components 55
23. 6.2 Repayment Schedule – Cash Inflow 57
24. 6.3 Cash Outflow 58
25. 6.4 Cash flow statement 58
26. 6.5 Distribution of Development Components 60
27. 6.6 Repayment Schedule – Cash Inflow 61
28. 6.7 Cash Outflow 63
29. 6.8 Cash flow statement 63
30. 6.9 Distribution of Development Components 65
31. 6.10 Repayment Schedule – Cash Inflow 67
32. 6.11 Cash Outflow 70
33. 6.12 Cash flow statement 70
34. 6.13 Distribution of Development Components 72
35. 6.14 Repayment Schedule – Cash Inflow 72
36. 6.15 Cash Outflow 74
37. 6.16 Cash flow statement 74
38. 6.17 Distribution of Development Components 76
39. 6.18 Repayment Schedule – Cash Inflow 77
40. 6.19 Cash Outflow 79
41. 6.20 Cash flow statement 80
42. 6.21 Cash flow statement - Wind Mill (municipal investment) 80
43. 6.22 Distribution of Development Components 82
44. 6.23 Repayment Schedule – Cash Inflow 83
45. 6.24 Debt / Savings Statement 84
46. 6.25 Benefits of Privatisation 86
PREFACE
Preparation of Business Plan was the second important step taken by the
Tamilnadu Urban Development Fund (TNUDF) under Tamilnadu Urban
Development Progarmme (TNUDP – III) being sponsored by World Bank. In the
earlier attempt under capacity building of urban local bodies TNUDF had
sponsored to prepare CCP for number of towns. The C.C.P. has identified series
of projects focusing on economic development, environmental protection,
infrastructure improvement and preservation of historical monuments and
heritage elements, besides formulating strategies and tasks for mobilization of
resources and augmentation of municipal finance. Though the local body could
implement various projects proposed in the C.C.P, the local bodies needed the
guidance in implementing some of the innovative projects especially private
partnership. Therefore, it is considered pertinent to formulate a strategic plan for
effective conversion of C.C.P into a Business Plan (BP).
August 2006
1
INTRODUCTION
1.2.OBJECTIVES:
In the above context, the following are the primary objectives of the Business
Plan (BP):
1.2.1. To crystallize and prioritize bankable projects from out of the
projects identified in the CCP and newly thought programme, if any;
1.2.2. To confirm the so identified projects through consultative process;
1.2.3. To workout and test performance indicators to assess the services and
financial efficiency of the local body;
1.2.4. To formulate FOP and design a mechanism of project implementation
including identifying potential investors.
1.4.METHODLOGY
1.4.1. Financial status report:
First step in the process of optimization of the financial system of the local
body is to prepare a status report on the financial position of the local
body, on one side and on improving the quality of basic services on the
other. The status report dwells on sources of income and the pattern of
expenditure. The main sources of finance of local bodies could be
categorized as internal and external. Internal reserve, include ‘local taxes’,
‘user charges’, ‘fees’ and rent or lease amount collected from properties
owned by the local body. Following are some of the taxes collected by
local bodies.
(i) Property tax
(ii) Registration fee
(iii) Fair tax
(iv) Annual tax
(v) Market tax
(vi) Profession tax
(vii) Advertisement tax
(viii) Entertainment tax
The user charges are directly connected with the services rendered by the
local body. This would include lighting tax, water tax and library cess. Fee
and duties are stamp duty and land and property registration fee. Part of
this amount is made available to the local body from out of the enhanced
value of properties. Proceeds from tenants and lessees of municipal
properties constitute another source of income. Loans and grants are
important components of external source of revenue. Grant–in–aid may
be of three types.
a) An ordinary grant meant to defray administration costs;
b) Grant in lieu of octroi;
Financial Plan and Asset Management plan are dovetailed to have the Business
Plan (BP). The BP will be a sustainable one from economic, social, technical and
institutional points of view and emulate improve the service delivery.
2
TOWN PROFILE
2.1. Udumalpet in its Regional Setting
Udumalpet, a selection grade Municipality from 1984, occupy a physical extend of 7.41
Sq.km of area. It is located on the National Highway connecting between Dindugal and
Mysore. It is also, otherwise, well connected by roads and railway. Being situated in the
near foot hill of Western Ghats, blessed with copious water resources from dams, it
attracts people of many walks of life. Being a calm, medium sized town, having fairly
good access and yearlong cool climate attracts many settlers. Top among them are the
officials last posted in Udumalpet or near by area select and settle in Udumalpet. The
towns within the range of 50 kms (straight distance) from Udumalpet are, Pollachi,
Palladam, Dharapuram, Palani and Valparai. The regional setting of Udumalpet is shown
in Fig.2.1.
Udumalpet is an important trading centre for cotton, jaggry, rice and other food grains.
It has also 5 large scale, 12 medium scale and 105 small-scale industries.
Udumalpet grown to a Municipality in the year 1918 and latter upgraded to second
grade Municipality in 1970. By status it was declared as first class Municipality in 1979.
The extend of the Municipality is 7.41 sq.km of which 6.582 sq.km are under urban use
and 0.828 sq.km are under non-urban such as agricultural etc., (DTCP Draft Master
Plan, Udumalpet 2000)
Earlier census record of Udumalpet shows a population of 10503 in the year 1901. It
had lost growth rate up to 1931 by registering negative growth rate. It had a sudden
decadal growth of 46.02 between 1931 and 1941. It had stabilized growth from 1951 to
1991, near about matching growth rate of the state of Tamil Nadu. From 1991 on ward,
the growth rate had declined and it had touched less than single digit (0.37 % - 1991-
2001). It is anticipated that this town would grow slowly unless certain investment is
pumped into this town in near future.(Table 2.1 and Fig 2.2)
Table 2.1 Population of Udumalapet Municipal Area and Tamil Nadu, 1901 - 2001
Decadal Tamil
S.No. Year Population Growth Nadu
Rate (%) (%)
1 1901 10503 - --
2 1911 10445 -10.55 14.8
3 1921 10236 -2.00 9.60
4 1931 12184 19.03 23.50
5 1941 17791 46.02 23.80
6 1951 23309 31.02 21.56
7 1961 28345 21.61 21.90
8 1971 39311 38.69 38.89
9 1981 54852 39.53 33.33
10 1991 58678 6.98 15.52
11 2001 58893 0.37 11.19
Source: Census of India 1961, 71, 81, 91, 2001
70000
60000
50000
Population
40000
30000
20000
10000
0
1901 1911 1921 1931 1941 1951 1961 1971 1981 1991 2001
Year Population
As of 1991 , Udumalipet had registered a total workers of 19846 being about 34% of
the total population. More than 60% of workers are in the tertiary sector, indicating that
this town is a service and trade centre. The detail of occupational pattern is depicted in
the table 2.2 and Fig. 2.3.)
Table 2.2 Occupational Pattern of Udumalpet 1991
% to Total % to Total
S.No. Sector Total Workers
Population Workers
1. Primary 1489 2.54 7.51
2. Secondary 6393 10.90 32.21
3. Tertiary 11964 20.39 60.28
Source : Census of India 1991
Primary
Secondary
Tertiary
A Landuse survey was conducted by the DTCP in 1991 (DTCP 2000) as part of the
preparation of revised Mater Plan for Udumalpet. It shows (table1.3) about 50% of it
under residential use, and the land under roads placed in the second position.
Percentages of other uses are less then 10 percent. The land uses that are supporting
the function of the town is shown in the table2.3 and Fig. 2.4..
% to the Total
S.No. Landuse Area (in Ha.)
Area
1. Residential 392.41 52.96
2. Commercial 44.06 5.95
3. Industrial 37.94 5.12
4. Public and Semi-Public 31.75 4.29
5. Educational 17.30 2.33
6. Roads 134.74 18.18
7. Undeveloped Area including 82.80 11.17
Agriculture
Total 741.00 100.00
Source: DTCP - 2000 Review of Mater Plan Udumalpet
Commercial
Industrial
Educational
Roads
Undeveloped Area
including Agriculture
There are 25 Primary Schools, 8 Middle schools, 6 matriculation Schools and 3 Higher
Secondary Schools in Udumalpet. In addition to this the town is served by 1 collage.
(Table 2.4).
2.8.2. Medicare
The town is served by one hospital and one maternity hospital run by the government.
The Government Hospital is having 250 bed strength as this the hospital to serve the
district as well as nearby settlements. Equally placed are the number of clinics and
nursing homes owned by private to having strength of about 209 beds. There is one
Veterinary Hospital to serve the district (Table 2.5).
Being a medium town of about 60000 population, it had not developed any major
recreational facilities so far. It is expressed in a section of the stockholders that this
town deserves a stadium as a centre of recreational attraction. However, many of the
parks and play field of the
Town is housing schools. There are eight declared parks and playgrounds in Udumalpet
and the current use is listed in Table 2.6.
A s in any typical town of India, Udumalpet is also housed with considerable size of slum
population spread across the town (Fig.2.5). The characteristics of slums are poor
housing, located all along low-lying, natural drainage system (especially along
Thangammal Oodai, and Kaluthrutan Pllam) and some are in congested part of the
town. Most of the slum population is dependent on the petty jobs, which generate very
low income, it is not surprise that many of the slum population are Below Poverty Line
(BPL). The distribution and the size of the slums and BPL population are shown in Table
2.9. and Table 2.10. It is been noted while on stockholders meeting that their
requirements are mainly on baseline infrastructure especially water supply, drainage,
public stand post, street lights, and roads. While making the CCP it is been taken care
to accommodate these minimum needs along with the street level proposals on
infrastructure.
activities marketing, truck terminals, godown, parking facilities are needed; Scattered
development cause handicap for the planning and provision of services. Actions are to
be taken to regularize the unauthorized development; Community and recreational
facilities are inadequate, needs attention for its up-gradation
While we look at the demographic profile of the town, it is stagnated for the last two
decades. It had recorded a mere decadal growth rate of 26% in 1981-2001. To revive
the town from all these negative trends, a long term development initiatives with the
following focus is needed:
• Initiate action to revive cotton and textile mills that are part of town few years ago
• Develop mechanism to attract markets, godowns, business establishments to
generate income and economy;
• Make use of tourism potentials of the surroundings and retain tourist in the town;
• In order to balance the size of old age peoples some amount of employment need
to be generated in the secondary and tertiary sectors. Else town may change as
dormitory town without any vibrant economy.
Therefore the estimated population for a given town is done with identified assumptions.
Thus the projected population would be realized as proposed, as long as the underlying
assumptions are fulfilled. Under this circumstance considering the size and vibration of
the town we propose to adopt 3 scenarios 1. Based on Arithmetic Projection (assuming
Natural growth plus some amount of investment attraction). 2. Geometric projection
(calculated with added projects which may likely to induce employment generation). 3.
Exponential projection (Implementation of Large scale long term projects with huge
investment).
80000
Under this circumstance a scenario of
population projection is worked out
70000
40000
growth in population is reflected due
1991 2001 2011 2021 2026 2031
Some of the innovative projects such as wind mill and street lights do form part of
Business plan. Udumalaipet is having still potentials for more projects under tourism
development, lodging facilities, education center, housing development, commercial
development, etc. If such projects are implemented Udumalaipet may gear up for a
higher level of population mostly attracting workers of secondary and tertiary sector.
80000
40000
method is worked out. The
estimated population up to
20000
80000
Workers Population indicated above may result
70000 to workers in Primary,
60000
secondary, tertiary sectors
Population
50000
40000 with a share of 0.9%,
30000
0.5%, 61% respectively.
20000
10000
0
1991 2001 2011 2021 2026 2031
Primary Secondary
Year Tertiary
80000
60000
28000
23000 primary, 0.71% of
18000
secondary, 35% of
13000
8000 tertiary sector
3000 respectively.
-2000
1991 2001 2011 Year 2021 2026 2031
Primary Secondary Tertiary
120000
100000
Population
80000
60000
40000
20000
0
1961 1971 1981 1991 2001 2011 2021 2026 2031
Year
Arithmetic increase Average increase btw Art. & Geo. Geometric increase Exponential projection
The proposed projects in the CCP states that the town development is identified in both
ward level and town level. The ward level projects are Water supply project: Distribution
line, Hand Pumps, Stand Points, Sewerage and Sanitation: Public Toilets, Strom Water
Drainage: Construction of New Drains, Improvement and Repairs, New Drains with Rain
Water Harvesting. Roads: CC Roads, BT Roads, up gradation and improvement, street
lights: new street lights, tube lights, sodium vapor Light, solid waste management: new
compost yard.
As a follow-up of CCP, Udumalpet Municipality has taken note of the above projects and
start implementing all most all ward level projects. Some projects like solid waste
management are under the consideration of the funding agencies. Thus the projects
that are identified for the ward level requirements are already fulfilled. Whereas,
projects that are identified at town level, such as extension of bus stand, solid waste
management, additional shopping at Rajendra market, wind mills, energy saving street
lights, construction of rail over sub-way etc are actively considered under Business Plan.
3
BASIC SERVICES AND COMMUNITY FACILITIES
The quality of life in urban areas is valued based on the services that are provided to the
citizens. In this context, in this section, the status, requirement assessment, issues and
possible solutions of basic services and community facilities of Udumalpet is analyzed.
The basic services that are dealt: 1. Water supply, 2. Sewerage, 3. Drainage, 4. Roads
and Streets, 5. Solid Waste Disposal and 6. Street lights, and the community facilities
are: 1. Park and Playground, 2. Stadium, 3. Schools, 4. Noon Meals Centres
Table No. 3.1 Ward Wise Water Supply Status- Udumalpet – 2001
20 5 1
21 5 1
22 7 4 3
23 2 2
24 11 1 1
25 4 3
26 7 6
27 5 2
28 9 5 2
29 9 5
30 7 4 1
31 7 7 1
32 1 1 1
33 8 6 1
Total 182 122 18 7
Source : Udumalpet Municipal Records
An average per-capita daily supply of water in Udumalpet is about 110 lpcd (66 lakhs
liters per day). (Vision2005, Udumalpet Municipality). (Fig.3.1). Compared to any other
local bodies of the Tamil Nadu, Udumalpet stands very high in terms of lpcd. This could
be possible by two major water supply schemes namely Scheme I (1963) and Scheme II
(1996). Both have the source from Thirumoorthy Dam and partly from Palar River. The
salient features of the schemes are as in Table 3.2
Table No. 3.2 Udumalpet Municipal First and Second Water Supply Scheme
The first scheme was initiated as back as 1958 and the supply was affected by 1963 to
meet the town’s population of 54852 (as of 1981). It also served wayside 9 villages. As
the population eventually increased, the second scheme was initiated in the year 1973.
At present Udumalpet is blessed with an average of 110 lpcd. As the ground water is
shallow and potable, the piped water of 110 lpcd is supplemented with 160 bore wells
and open cast wells. If these supply also taken into account, then the average lpcd may
still be higher. However, the service and supply of piped water supply is just adequate
for the population of about 60000 in 2002, the water supply may require augmentation
to meet future population. As the current supply is adequate, it is a matter of
distribution that concerns the water supply at Udumalpet. The distribution lines are not
adequate in the wards of 1, 2, 3, 4, 7, 8, 11, 15, 17, 19, 25, 30, 31 and 32.
Apart from the distribution lines the other concerned the pressure of water supply. It
may be noted that the town is supplied with 110 lpcd, many of those who have
adequate supply do not value the water and let out freely and use it lavishly. Due to this
misuse, the pressures at the tail end of distribution lines are low and supplies to those
connections are very low. Wards 4, 7, 8, 11, 15, 17, 18 and 28 are some remote parcels
of wards facing such problems. It may be noted that supply from OHT act as on gravity
and elevated portions of the town do not get adequate supply.
The town is covered with 6608 HSC and 150 PF connections and the details of each
wards position is shown in the table 3.1
The variations in supply and affordability to pay for the water supply are the major
concerns with respect to water supply at ward / individual level. Few wards like 8, 18,
21, 23, 27 and 29 are populated with low income Below Poverty Line (BPL) population.
The slum population had increased from 746 households in the year 1971 to 1053 in
2001. They do not have adequate income to gain individual connection. These wards
require generous treatment for water supply. As per the people’s opinions, they need
street post and bore wells in these wards. Some of the people in these wards expressed
to have public hand pumps (ward no. 8, 17, 18, 21, 23 and 29). Areas like wards 2, 9,
11, 17, 18 22 and 31 are fairly covered in distribution lines, but lack pressure for supply.
It is assessed during consultative meeting and with the people of these wards expressed
to have additional OHTs to have adequate supply. Fig. No. 3.1 depicts the water supply
distribution in Udumalpet. The average lpcd indicates that the supply is adequate.
However it is not matched with the distribution. At town level, the following issues are
emerged regarding water supply:
At ward level, the issues are in providing adequacy of supply and to match with the
affordability of certain groups of population.
There are two categories of problems as seen from the issues. One, to add new
distribution lines and construction of OHTs to satisfy the consumers these do not have
coverage as of now. The second is addressed to the regulating supply so as to have
justifiable, equated supply. These issues may be addressed by:
• As far as possible add new distribution lines to those areas not having
lines
• Packets having less pressures may be improved, on priority basis, by
improving the pressure maintenance systems such as pressure value
maintenance or shift supply etc.,
• Those areas which are developed on unapproved lands, actions may be
initiated for the process of approval, there by make them eligible for
municipal services including water supply as well as to improve the
municipal revenue.
• Maintenance and management of supply system and regulating supply
would yield to better service and even introduction of supply meter may
be installed so as to bring the consumers more responsible for the usage
of water.
Udumalpet has only a combined drainage system of sewage and storm water.
Therefore, roadside drains physically constructed or otherwise, carry all the liquid water
of the town (Fig.3.2). Treated sewage is only about 1 / 3 (through septic tanks) and the
remaining are raw let out. Part of the population of Udumalpet, especially slum people
and some parts of low-income people depends on community toilets and usage of open
toilets is common in this part town. The town is drained by 85 % of surface drains and
15 % of the area does not have any constructed drain.
As the drainage of this town is only partially under organized system, the drainage
follows general slops. Therefore, it is evident that the drainage system is open. Storm /
wastewater from near by villages (agricultural fields) get into the town and runs out and
cause many problem. In an overall system storm / waste water / drainage ultimately fall
into the “Thangammal Odai” (ward no. 16 and 28) which drains most of the town run
towards northwest. From this point all the headway of the of the drains radiate into the
towns with 3 to 4 courses and the “kallutharuthanpallam” of ward no. 16 is primary of
these. The layout, buildings that are found to be obstructing this course of general flow,
found inundated during rainy season. As there is no separate sewerage system, let out
sullage get stagnated along the road sides. The wards facing such problems are 2, 9,
11, 16 and 28.
At ward level, as per enquires of the consultants and the public opinion through
consultative meeting, it is pointing towards the comprehensive drainage pattern on long
run. However, the wards that are facing drainage problems are 16, 28 and part of 13
and part of 15. The detailed report of the drainage requirements are shown in the
Annexure - I I
It is also revealed during the consultative and stakeholders meeting, few wards required
public toilets. This is the case where there is no feasibility to have private toilet
especially wards 8, 14, 20 and 28 where such problems exists.
3.2.4 Issues
• Overall drainage accumulation in “Thangammal Odai” and “Kallutharruthan
Pallam” in ward no. 15, 16 and 28 pose a environmental and hygienic
problems;
• Stagnation of waste water in wards of 1, 2, 4, 7, 8, 14, 23 and 32.
3.2.5 Foreseeable Solutions
• “Thangammal Odai” and “Kallutharruthan Pallam” a through treatment of
drainage system with retaining wall in both side would accelerate the
drainage and give relief form the drainage problems of the town.
• Proper channeling in “Kallutharruthan Pallam” would reduce the stagnation of
waste water;
• Desiltation of road side storm water drains and channeling road side drains
• Canvassing the public to join for septic tanks / such other methods through
NGO or CBOs would reduce the pollution
• Construction of pay and use public toilet would reduce the public nuisance
Though there is no known traffic survey conducted in recent years, first sight of the
town depicts that the most attracted area for traffic in the town is Pollachi – Palani road.
The central bus stand is also on this road. The bus stand does not have any organized
bays, therefore congested almost throughout day and some time at night.
There is no bypass road that serves the town at present. There are large number of
trucks and buses by passable through the town. The town physically grows all along the
five important roads of the town, therefore traffic is surely a problem for the town and
truck traffic at least contribute half of them.
The National Highways between Dindugal and Mysore passes through this town. This
Highway is used by buses, trucks, vans etc., which are partly by passable. Since,
Udumalpet serve as the marketing and administrative town, it also generate
considerable traffic towards itself. Traffic congestion is a daily life in the central towns
especially near bus stand and Bazaar Street. The detailed status of the roads in the town
is shown in the Annexure – I. Railway gate on Thalli road and Kolumam road in the
southeast of the town pose a traffic problem, especially in the peak hours of morning
and evening.
Bus stand being located in a small area and at central part of the town, movement of
buses from and to bus stand adds to the already congested main road. Efforts are
already on to relocate the bus stand, but its technical and financial feasibility are to be
worked out. It is seen from the consultative meeting and from the primary survey that
parking of trucks, on long-standing basis, on the already congested road is an issue to
be dealt.
It is brought out from the survey as well as during stakeholders meetings that problems
exists of road upgrade and upkeep in the ward of 2, 3, 5, 6, 7, 17,19, 21 and 25. In
these wards number of streets and some main roads need to be re-carpeted with BT.
Upgradation and improvements of roads need to be attended in the wards of 1, 2, 4, 19,
20 and 22.
ii. The bus stand required to be shifted outside the town. It’s feasibility need
to be analyzed. It would be a complimentary proposal to have better
access through bypass road, as Udumalpet is physically connected with
many of the towns of Tamil Nadu.
iii. Truck terminal is a solution for the roadside parking of trucks. Integrated
approach of having a Bypass – shifting of bus stand – truck terminal-
would be a long term solution of traffic problems of town
iv. A over bridge or under pass at the railway crossing in Thalli road and
Kolumam road would relive the traffic and mental tension of the
commuters during peak hours on these roads.
v. Problems of parking lots for 2, 3 and 4 wheelers on paid parking near the
bus stand would reduce the prolonged parking along the commercial
areas and near bus stand.
vi. Improved route and fleet strength of mini buses connecting the near by
villages and towns, as per the people’s demand, would enhance the
connectivity thereby improve the trade of the town.
vii. Introduction of signaling in the four road junction on Pollachi – Palani
road.
All these wastes are to be collected through 316 streets, using 36 push carts, one lorry,
one tipper and 3 mini lorries. There are 199 sanitary workers distributed to all the wards
of the Municipal area as given in the table no. 3.4
Table No. 3.4 Ward wise population / Waste / Sanitary Workers in Udumalpet
Ward No. of Population No. of Ratio / 1000 Quantity of
No. Pushcarts Sanitary Population wastes generated
Used Workers (In Tons )
1 1 1281 6 4.68 513
2 2 2049 7 3.42 820
3 1 1866 5 2.67 747
4 1 2336 7 2.99 935
5 2 2740 5 1.82 1096
6 2 1891 4 2.11 757
7 -- 2260 5 2.21 904
8 -- 1636 5 3.05 655
9 2 1412 9 6.37 2720
10 2 1305 7 5.36 2002
11 1 1598 10 6.25 3077
12 1 1106 8 7.23 443
13 1 1280 5 3.09 512
14 1 2806 6 2.13 1223
15 -- 1624 4 2.46 649
16 -- 1446 6 4.14 578
17 1 1506 6 3.97 604
18 -- 1146 5 4.36 459
19 2 2342 5 2.13 937
20 1 1076 6 5.57 431
21 2 1445 7 4.84 578
22 1 1613 6 3.71 641
23 1 2155 6 2.78 862
24 -- 1897 6 3.16 759
25 2 1323 6 4.53 530
26 2 1402 6 4.27 561
27 1 1977 6 3.03 791
28 -- 3574 6 1.67 1430
29 1 2305 6 2.60 922
30 2 1720 6 3.48 688
31 1 2195 5 2.27 878
32 1 1385 6 4.33 554
33 1 1858 6 3.22 744
Total 36 59639 199 3.33 30000
Source: Udumalpet Municipal Records
The collection of waste is done using dust bins (108), containers (15) and from 79
specified open spots.
There is at present, one compost yard at Siva Sakthi colony in Periyakottai Panchayat
nearing in 4.5 acres of land. It is about 2 km from the center of the town. No waste
that is collected from the town is treated and is disposed of by open dumping.
Therefore, no compost is manufactured and waste remains as waste and undergo
natural process. As per enquiry and from the primary survey, it is found that this site is
not enough for this purpose. There is proposal for manufacturing compost from the
waste through the technical know-how of TNPCB. At present it cost about Rs. 1000 per
MT / per day for collection and transport of waste in this town. There is lot of public
objections in using the present yard for dumping, it is already proposed by the
Municipality to acquire a new site at Ganapathypalayam village, with an extend of 6.73
he.
To do the collection in an organized way, and to reduce the problems of solid waste the
Municipality had already initiated 100% solid waste management camp, and from the
records of the Municipality about 99% of the waste is transported to the yard every day.
The present compost yard is very small in size compare to the amount of waste that is
generated. A proposal to acquire a new compost yard is already initiated by the
Municipality. The collection and transportation cost per MT of waste is at about Rs. 1000
for the local body at present. If the waste has to be compost properly, as against simple
dumping, would generate some income and also release the space for future compost.
At ward / street level, to dispose individual household waste and to transport these,
people awareness need to be created. It is a better idea to involve NGOs, CBOs and
other non-profit organizations to be involved in educating the people to self-organize to
keep the environmentally clean methods and to cooperate for better disposal / collection
of waste. Decentralized disposal points such as dustbins at individual level would be a
efficient disposal method. Decentralized compost, at zone level, through the latest and
efficient methods such as ‘Vermi Composting’ or ‘ Tiger worms’ methods would
reduce the collection and transportation cost. An attempt by the local body to acquire
100% removal and segregation of solid waste at source are to be the future endeavors
for the better management of solid waste. The municipality’s proposal to have a
composite yard with the technical collaboration with the Central Pollution Control Board
with the coordination of the State Pollution Control Board is on the cards with an
estimated investment of 150 lakhs.
As of now, there are 2501 Tube lights, 112 Mercury lights, 148 Sodium lights and high
mask lamps in the town. It is observed from the survey that these lights dots the town
fairly distributed
As of now, however, there are area thinly populated, sparsely distributed housing areas,
small lanes and bends, there are demands for street lights, especially places where
people have to move at night. It is found out from the interaction with the public and
elected representatives during ward level meeting, the wards that needs to be attended
with streetlights are 1, 2, 3, 4, 7, 8, 17, 19, 23, 28, 29, 30 and 33. There are demands
for tube lights as well as sodium vapor lights.
The demands for the public and from the elected representatives are to be analyzed in
accordance with the norms. There are few cases like narrow streets and bends where
felt needs are to be fulfilled even though it may not be with in the norms.
As per the notification of GOTN there are 7 no. of parks and playgrounds as notified
parks and play fields. Additionally there are about 19 parks and playgrounds in
Udumalpet. The main issue of these parks and playgrounds are its maintenance; it is to
cost the Municipality heavily. However, it is observed from the ward level meeting and
with the elected representatives, there are demands to plant and maintenance of these
parks. There is a demand that there should be a Stadium, Zoo with park in the town.
Apart from the specific infrastructure listed above, there are few social facilities like
school, bus shelters, culverts / bridges are assessed during the survey.
purpose
2 GTV Nagar Park T.S.No. 7/pt. Block 2390
“ “ “ “ “
8, Ward E
3 --Do-- --Do-- 972 “ “ “ “ “
4 Iswarya T.S.No. 2/pt. Block 1024
“ “ “ “ “
Extansion Park 7, Ward B
5 VG Rao Nagar T.S.No. 18/pt. Block 1620
“ “ “ “ “
Park 5, Ward B
6 Velan Nagar Park T.S.No.3/pt. Block 6, 1400
“ “ “ “ “
Ward B
7 Rudhraveni T.S.No.8/pt. Block 2, 1496
“ “ “ “ “
Nagar Park Ward G
8 UP Krishnan T.S.No.7/pt. Block 2, 878
“ “ “ “ “
Layout Park Ward G
9 Annapoorani T.S.No. Block No.
“ “ “ “ “
Nagar Park Ward
10 Vishnu Vaganam T.S.No.5/pt. Block 4, 557
“ “ “ “ “
Layout Park Ward E
11 SNR Nagar T.S.No.2/pt. Block 3, 2192
“ “ “ “ “
Extension Park Ward E
12 Abirami Nagar T.S.No. 1, 8 pt. 1212
“ “ “ “ “
Block 8, Ward B
13 GTK T.S.No. 2/pt. Block 830 +
Ranganathan 1, Ward E 392
“ “ “ “ “
Layout Park I &
II
14 Singapore Nagar T.S. 2, 10 pt. Block 5373
“ “ “ “ “
Park 13, Ward C
15 Mahalakhsmi T.S. % / pt. Block 6, 376 + “ “ “ “ “
4
FUTURE VISION OF UDUMALPET AS IDENTIFIED BY CCP
The infrastructures and facilities listed in Chapter 3 refer to the short term, felt need
requirements of Udumalpet. It is a planning methodology that ‘people’s needs’ are to be
satisfied as the ‘plan is for people’ in a sustainable method. However, a long-term look
of a growth of a town is also essential to sustain the growth of a town as the time roll
by. As the plan is “by people, for people, to people” getting to knew of their ultimate
‘shape’ (Vision) of their town wants to be is vital factor in planning.
To assess their ‘Vision’ as part of this project, structured questions were posed to the
‘stakeholders’ of the town. The assessment related to how to generate resources,
management pre-requisites of town’s development. The following table contains the
views expressed as “vision” for the stakeholders of the town. The findings were
subjected to SWOT analyzes to assess the ‘Vision’ statement. The major components
that are analyzed are:
6 ♦ To develop ♦ To construct
Udumalpet as bypass road
--- --- --- --- --- --- --- ---
an industrial
town
7 ♦ To develop ♦ Bus stand to be ♦ One way to ♦ Construction of ♦ Gandhi statue ♦ To keep the ♦ To create
Udumalpet as expanded avoid traffic buildings place should be city clean awareness
an industrial ♦ Bypass road congestion (Banks) in used only for ♦ Production of of people
town ♦ Construction of ♦ Encroachments Municipal vacant library manure and for
over bridge in to be removed land behind ♦ To construct sales from participatio
Thalli road – in main roads Municipal office Manimandapam Municipal n in welfare
Kolumam road ♦ Prohibit lorries ♦ To generate and Municipal wastes schemes
♦ Separate stand in small streets income by commercial ♦ Drains to be ♦ Financial
for lorry and construction of complexes maintained assistance
tempo buildings properly from NGOs
♦ Slaughter ♦ Steps to be ♦ Steps to be ♦ Financial
--- --- ---
houses to be taken for govt. taken to assistance
relocated in loans control pigs from govt.
town’s outer and dogs in for welfare
limits town projects
♦ Construction of ♦ To advice to ♦ Expansion
electric keep private of
crematorium places clean Municipal
♦ Need daily limit for
market better
manageme
nt
9 ♦ Steps to be ♦ Construction of ♦ Encroachments ♦ Steps to be ♦ Tirumoorthy ♦ Trees ♦ Constructio ♦ To regulate
taken to under ground should be taken to Mountain, plantation n of over Municipal
reopen the drainage removed in improve paper Amaravathi along roads bridge in buildings and
spinning and ♦ Buses to be Pollachi and and spinning dam and ♦ Need more Thalli road enhance rent
paper mills operated in Palani roads mills --- Chinnar should vehicles for railway ---
♦ Loan facilities night time ♦ Time allotment be under Tamil Municipal gate
for agro-based ♦ Separate stands for load and Nadu Tourism waste ♦ Bypass
activities for lorry, car, upload of Department collection road
♦ Amaravathi tempo and lorries in VOC Corporation
township manage traffic centres college developed as a ground playground ♦ Udumalpet increase
♦ Construction of ♦ Govt. to ♦ Construction tourism centre drainage s and parks Municipality no. of
railway over encourage of medical ♦ New should follow trains
bridge export business college buildings West Bengal ♦ Establish
♦ Signals ♦ Develop during Balurghat computer
♦ Buses time tourism constructio Municipality’s centre
table to be maintenance n to be administratio under govt.
changed under private regulated n as a roll ♦ Textile mills
♦ Communication sector ♦ Bus stand model to should be
facilities to all ♦ Avail loan should be provide reopened
villages from facilities for shifted services
town poor to run
small scale
business
13 ♦ Steps to be ♦ Establish ♦ Need ♦ Need public ♦ Temples, ♦ Environmenta ♦ Bypass ♦ House tax,
taken to security centres organization to participation in Churches and l awareness road water tax and
reopen textile for women and promote town’s Mosques to be to be created ♦ Constructio professional
mills children in economic development protected ♦ Need n of OHTs tax collected
♦ Construction congested development ♦ Temple emission regularly
of a new bus --- places like ♦ To create surrounding checking of ---
stand for the temples and awareness to places should all vehicles
future markets avail bank be kept clean
♦ Establish assistance for and with water
signals at small scale supply facilities
junctions industries
14 To be Expand bus Construction of To provide Lions’ club Maintenance To run
developed as stand roads economic and Rotary of noon meals
an Industrial Construction of opportunities club Thangammal centre
town for community hall for self participation odai and
employment employment in road Sathiq nagar
--- --- ---
opportunities scheme formation and drains
mini buses
operation
15 Encourage Bus stand to be A bridge and a To regulate Street name Construction To expand To construct Cotton
and protect shifted to outer sub way has to shops in front boards, of electric Municipal Govt. industries
the cotton place be constructed of bus stand separate foot crematorium area to recognized should be
producing By pass road Street name Many number paths, a include all lodge and reopened
formers Increase bed boards to be of Foot wear railway bridge new layout Hotels Bye pass
facilities in GH fixed in all shops are in and a subway and Sales Tax to road
To increase streets Kalpana road. to be developed be collected Constructio
doctors strength Construction of A separate land constructed in areas from all the n of bridge
in GH foot path in to be provided association around the business or sub way
Kalpana road , to fruit and foot with the town houses in Thalli
in front of Bus wear sellers. Private --- road
Stand, Bye Pass Govt. partners. Need Govt.
road, Thali recognized lodge and
road, Pollachi – lodges and restaurant
Palani road. Hotels are to be
Signals to be constructed.
provided Sales Tax to be
collected from
all the business
houses
in Vasaga salai
back side
17 To develop Bus stand to be Main roads to Govt. should take Assistance Construction Construction Municipal To
Udumalpet as shifted to other be changed one charge all closed through Arima of under of over kaliyanamand maintain
a industrial place way and cotton mills and Rotary ground bridge in apam rents Rajendira
town GH to be provide signals Establish new associations drainage and Thalli road to be road
improved with Encroachments industries for Govt. improved all railway gate increased Municipal
latest facilities to be removed employment assistance for drains Tirumoorthy with all park
Bye pass road in Palani road opportunities and cotton mills to Plastic bags hills and facilities Udumalaipe
Construction of and economic encourage should Amaravathy House, t
commercial Vengatachallam development private banned dam to be vacant land Municipality
complexes in pillaipuram entrepreneurs To control announced and buildings to be
town centre pigs, street as a tourism taxes to be announced
---
kulam thidal and dogs and centre collected as a
near Kalpana cows Amaravathy properly Municipal
theatre govt. dam Two Corporation
land crocodile wheelers
park to be parking in
maintained bus stand
properly
Trees
plantation
along all
roads
18 By pass road Construction of Construction of Construction of Govt. should
Construction electric over bridge in side walls at take steps to
of stadium in crematorium Thalli road major drains to reopen the
Nethaji Expansion of Establish protect over flow closed cotton
ground and central bus women during rainy mills
also stand industrial estate season --- --- --- --- ---
construction Dumping yard to Construction of Tirumoorthy falls
of shops be shifted to Medical and road to be
around this other places Engineering improved and
ground colleges provide bathing
facilities and to
made as a
tourism centre
Construction of
under ground
drainage
19 To develop Bus stand to be Main roads to Govt. should take Assistance Plastic bags Tirumoorthy Parking To form
Udumalpet as shifted to other be changed one charge all closed through Arima should be hills and facilities near Udumalaipet
a industrial place way and cotton mills and Rotary banned Amaravathy bus stand as a District
town GH to be provide signals Establish new associations To control dam to be Tax should be HQ
improved with Encroachments industries for Govt. pigs, street announced collected Udumalaipet
latest facilities to be removed employment assistance for dogs and a tourism properly Municipality
Bye pass road in Palani road opportunities and cotton mills to cows centre Remove to be
Construction of Vengatachallam economic encourage Dumping Construction encroachment announced
commercial pillai puram development private yard to be of rest s and as a
complexes in entrepreneurs located out houses and construction of Municipal
---
town centre side the town proper commercial Corporation
kulam thidal and Municipal maintenanc shops in
near Kalpana waste to be es of Municipal
theatre govt. colleted Chianru lands
land properly Indira
Gandhi Zoo
Trees
plantation
along all
roads
20 Establish Construction of Locate godown Encourage self Construction of Incinerator Need helibad Private Construction
cotton under ground out side the employment Gandhi for burning out side the participation of stadium
industries drainage town for scheme through memorial medical waste town for in Water Cold storage
with latest Locate new bus loading training and bank mandapam Waste water traveling supply, for
technologies stand for muffsul uploading the assistance near kuttai treatment to and goods Drainage and vegetables
---
for services goods or Construction of thidal Gandhi reuse the load and sanitation and fruits
employment Construction of regulate the theatres, statue water for upload maintenance,
opportunities stage in Gandhi loading and kaliyanamandapa drinking or Tax
By pass road thidal and collect uploading times m, shops, latrines agriculture collection,
Establish rent for Need shared and coconut Vermin Street light
23 To develop Only local buses Automatic Establish tailoring Private Construction of People Development Fees to be
Udumalpet as operated in signals – Thalli school for participation in lodges in awareness works to be collected from
a industrial existing bus road, Pollachi women’s road Tirumoorthy about planned and lodges and
town stand and for road junction development maintenance dam and from environmental implemente nursing homes
Cotton mills outside buses and near bus Community the lodge protection d properly for
should be new bus stand stand Anna organization in revenue can Private through development
reopened for to be statue community hall maintain the hospitals private works
employment constructed in rountanna maintenance Thani to wastes to be organization Two
opportunities Tirupur road - Need people’s Tirumoorthy hill dumped in assistance percentage
Chinnaveerappa awareness road and separate place additional tax
mpatti and near about traffic scheduled trips through their may be
Palani road rules for children’s own vehicle collected from
power house visit tax payers of
Bypass road - more than
Pollachi road to thousand
---
Palani road rupees
Pallapampatti
Regulate lorry
time in town
Construction of
10 community
halls
Construction of
lorry terminus in
Pollachi road,
Tiruppur road
and Palani road
and also can
improve the
financial facilities
24 Closed cotton Bypass road
mills to be --- --- --- --- --- --- --- ---
reopened
25 To develop Specialized Construction of Bank loan for Private Tirumoorthy Construction Construction Construction
Udumalpet as hospital to be over bridge in small scale participation in hills and of under of electric of commercial
a industrial located here Thalli road industries providing water Prasanna ground crematorium complexes and
town Construction of railway gate Establish cottage tanks, bus Vinayakar drainage and Construction cycle stand
Establish new commercial and rail station industries for shelter, dust temple to be public toilets of stadium
industries for complexes in level crossing women bins, protected and Proper at Nethaji
employment Municipal place Mini buses to Establish maintenance of create a collection of ground
opportunities Reconstruction be operated to industries for parks and tourism centre waste and
of Community all places employment medical camp To be provided composting
Hall opportunities all facilities in
Temples,
Mosques and
Church
26 To develop Expansion of bus Removal of Maintenance of
Udumalpet as a stand encroachments town’s west
industrial town Bypass road on road sides and east side
Construction of Highways to be drains
--- --- --- --- --- ---
stadium widened
Construction of
over bridge on
railway gate
27 Construction of All roads to be Closed cotton Private and Workshops To create
bus and lorry widened mills to be community emission awareness
stand Construction of reopened organization creating about the
over bridge at Establish new can participate pollution near approval of
railway gate industries based to provide by schools and layouts and
on availability of services listed residential its
raw materials in 2, 3 and 4 colony, shifted requirement
Loan assistance to some other s
--- --- --- ---
for self place To provide
employment Electric water
scheme crematorium supply,
to be located street lights,
out side town drainage
limit facilities
28 To develop Bus stand to be V.O.C. street, Closed mills to Arima and Rajendira road Tirumoorthy To regulate To develop
Udumalpet as a shifted to right Chathiram street be reopened Rotary can slaughter hills and the vacant Udumalpet
industrial town place and Big Pazzar under participate in house to be Amaravathy lands and as a District
Need latest street to be government town shifted to the dam to be improve tax HQ
facilities in GH made one way development town limit announced collection and Udumalaipet
Bye pass road Desilting the as a tourism enforcement Municipality
Construction of Thangammal centre to be
commercial --- odai Need proper announced
complex in maintenance as a
Kalpana theatre in Chinnaru Corporation
south side vacant Indira
place Gandhi Zoo
and also
construction
of lodges
29 Cotton and Construction of Santhai pettai Establish new Construction of Tirumoorthy hills Pigs to be Establish Establish New bus
Agro -based railway over and V.O.C. industries an engineering to be made a regulated industries industries stand
industrial town bridge street to be Need agricultural college tourism centre Construction Construction Engineering
Construction of made one way revolution New mills and Ezhumalaiyan of bridge of shops in college
playground Roads to be also closed mills temple to be Construction Nethaji ground
New bus stand maintained to be reopened renovated of drains Construction
Parks Construction of Waste of stadium
shops around dumping yard Parks and
Nethaji ground to be located tourism
out side the development
town works
Latrine
facilities at
important
places
30 Town can be Construction of To identify Separate market NCC and NSS No public Chicken stalls Police Taxes to be Above said
developed over bridge in proper solution for readymade students can be meeting in Kuttai to be located station collected points (1 to
through cotton town’s south side to avoid traffic cloths to used for traffic thidal and also in separate Libraries in properly 9)are must
mills reopen level crossing congestion in encourage small maintenance establish parks place residential for town’s
Construction of Bypass road V.O.C and entrepreneurs NGO can in this thidal Construction areas development
new bus stand surrounding Guide line value participate to Nethaji ground of electric Post office
in town’s north places of land to be reduce town’s can be allotted crematorium Play ground
or south side Construction of reduced sanitation for public Need desilting Need
rountaana near problem meeting and proper separate
railway level maintenance electric bill
crossing (west of collection
side to Uzhavar Thangammal centre for
market) odai town’s south
side
31 Industrial based Need separate Bypass road Cotton mills to be Private and Avoid non-veg Wastes to be Buildings Construction Need road
transport nodal bus stands for along fire service reopened for public can stalls near by dumped rules to be of commercial and
centre local and outside station to S.V. town’s economic participate in temples, Church, outside the followed complexes drainage
buses within one mill growth traffic mosques town properly Proper facilities in
km distance Construction of department Need daily maintenance GTV layout
Lorry and van sub way in waste of Municipal and Laksmi
stands to be Ramasamy collection properties Ammal
located one km nagar railway Order all House tax, layout
distance from bus gate hotels and water tax and
stand private other taxes to
Construction of institutions, be collected
commercial maintain their without
complexes and surrounding balance
markets in one themselves
place
Slaughter
houses to be
located in town
limit
32 To develop Improve bus Bypass road Need govt. helps Private and Need a all Water Need proper Awareness
Udumalpet as a stand facilities Main road to be to reopen closed NGO participate religious bodies to be tax collection to be
industrial town Bypass road made one way mills in town committee to maintained To regulate created
Transport nodal Can be improved Police assistance development create --- properly Municipality among all of
centre GH facilities in traffic awareness Roads and and us for town
through increase maintenance is among people to bridges are Corporation and country
beds, doctors and must during maintain their must tax collection development
5
ASSETS OF UDUMALPET MUNICIPALITY
Municipal assets are the strength drawn to provide services to the citizens. The
assets generate income and increase the reserves. These assets are lands, building
and structures, parks, playgrounds, roads, and infrastructure.
5.1 Building Assets
There are about 21 buildings on rend / lease by Udumalpet Municipality to owned /
leased to schools, shops, noon meal centre, mini-markets etc. constructed at various
period of time with a cost of Rs. 18651.89 (as of construction). The detailed ward
wise list of such buildings is shown in the table 5.1
Table 5.1 Building Assets of Udumalpet Municipality – 2003
S.No Ward No Property Area in Sq.mt
1 1 Eripalayam Elementary School 418.00
2 1 Eripalayam public toilet 17.00
3 2 Dharapuram Elementary School 325.00
4 4 4th ward Elementary School 133.00
5 9 Sardar road Elementary School 139.00
6 16 Jailani colony noon meal centre 9.00
7 16 Thangammal odai Elementary School 288.00
8 18 Sathasivam street Elementary School 244.00
9 18 Cutcheri street school (West) 427.00
10 18 Cutcheri street school (East) 246.00
11 26 Ranakkumpalayam Elementary School 454.00
12 30 Ramasamy Nagar Elementary School 265.00
13 32 Rudhrappa Nagar Municipal School 502.00
14 33 C.K. Road Municipal Elementary School 367.00
15 9 Weekly market (Rajendra Nagar) 3818.00
16 9 Cattle yard Rajendra road 356.00
17 9 Palani road - market 883.00
18 11 Central Bus stand Shopping Complex 1619.00
19 11 Central Bus Stand 627.00
20 14 Pollachi road Burial Ground 120.00
21 19 C.K. road stall 114.00
22 19 M.C.W. centre Nagarajan road 198.00
23 19 C.K. road mini market 2507.00
24 19 Municipal Office 794.00
25 19 Ward Office Subbian street 60.00
26 19 Bullock Cart Stand 42.00
27 21 Ward Office 60.00
28 28 Scavengers Quarters 2673.00
29 29 Water Schemes (Office + Booster Station + OHT) 946.89
Total 18651.89
(Source: Udumalpet Municipal Records)
W. CC BT ER MR Total
No. Area Cost Area Cost Area Cost Area Cost Area Cost
1 1473.6 7.00 588 56038 82.35 1.00 -- -- 7435.95 56046
2 2618 9.00 8825.3 195840 4059.9 5.00 2172 7.00 17675.8 195861
3 381.25 1.00 7692.6 200866 8104.95 9.00 8959.15 22.00 25137.95 200899
4 45 7072.00 8943 463510 -- -- 3494.5 11.00 12482.5 470593
5 -- -- 37362 372280 -- -- 10128.4 5947.00 50739.45 378232
6 7363.6 22.00 26663 67173 3825 4.00 -- -- 37851.6 67199
7 1825 7.00 1806.6 3 -- -- -- -- 3631.6 10
8 837 3.00 5416 397984 1725 2.00 -- -- 7978 397989
9 936 3.00 9666.2 188784 -- -- -- -- 10602.2 188787
10 -- -- 15621.4 551808 2000 1.00 -- -- 17621.4 551809
11 946.1 108595.00 -- -- -- -- -- -- 946.1 108595
12 1035 153222.00 7432.75 250538 -- -- -- -- 8467.75 403760
13 2270 271589.00 3131.2 12834 -- -- -- -- 5401.2 284423
14 804 132690.00 8838.5 112998 4332.15 8.00 -- -- 13974.65 126275
15 1183.05 114260.00 4302 22795 -- -- -- -- 5485.05 137055
16 2118.04 159397.00 3326 175811 -- -- -- -- 335208 5444.04
17 2197.11 220276.00 560 16548 -- -- -- -- 2757.1 236824
18 1205 184896.00 -- -- -- -- -- -- 1205 184896
19 2391 348659.00 235806 412892 -- -- -- -- 25971.6 761551
20 -- -- 12412.9 334338 -- -- -- -- 12412.9 334338
21 316.4 44396.00 6916.4 273802 1442 2.00 -- -- 8674.8 318700
22 648.4 161888.00 11907.6 465831 400 2.00 1705 5.00 14667 627726
23 123 1.00 10313.5 488972 852 2.00 3000 86550.00 14288.5 575525
24 542.5 11672.00 93742 359121 -- -- -- -- 9916.7 370793
25 11083 161018.00 600 32123 -- -- -- -- 1708.3 193141
26 1092.45 167703.00 30803 246337 -- -- -- -- 4172.75 414040
27 1795.7 371870.00 1400 71952 -- -- -- -- 3195.7 443822
28 779.7 35081.00 5452.4 4836 -- -- 5338 12.00 11570.1 39929
29 2858 5076.00 5690.6 126436 5023.65 6.00 332 1.00 13904.55 131539
30 -- -- 16767.3 55452 468 2.00 -- -- 17235.3 55454
31 457.5 116411.00 10241.9 2381198 1848.3 3.00 3982 15.00 16529.7 354548.8
32 -- -- 16917.5 11 -- -- 450 1.00 17367.3 12
33 -- -- 2735.9 6 976.2 3.00 291 1.00 4003.1 10
272.9 3251.00 5143.6 40215 3207.5 3.00 2827 6.00 11451.05 43475
The Municipal office is functioning from its own office. The total strength of staff
including elected representatives is 388 with some position vacant. The details of
staff position are shown in the table 5.4. It also owns 7 vehicles to carry waste apart
from passenger vehicles for the use of officials.
Table 5.4 Staff Position in Udumalpet - 2003
S.No. Position Sanctioned Vacan
1 a. Municipal Health Officer 1 1
b. Sanitary Officer Nil --
c. Sanitary Inspectors 5 --
d. Public Health Supervisors 10 --
e. Sanitary Workers 204 12
f. Vehicle Drivers 5 --
2 Sanitary workers deployed for collection of waste 134 --
3 Sanitary workers deployed for transporting of waste 29 --
Source: Municipal Record
6
BUSINESS PLAN – PROJECT PROFILE
Introduction:
It is been clear from the vision statement collected at the instance of CCP, the
stakeholders anticipated that Udumalpet town could be a industrial cum
transportation node and a tourist center. To achieve this, investments need to be
routed at appropriate projects. As the vision statement do not directly lad to a
specific project consorted efforts are to be plowed in to achieve the vision. Business
Plan is one such efforts to review the projects that are identified in CCP and later
implemented and yet to formulate additional innovative projects. The Business Plan
looks the local body as a resource center rather than only service provider and tries
to emulate projects that are feasible to attract private investments.
Consultative Process:
To execute this assignment, a stakeholders meeting was called to assess the new
innovative projects that are to be included in the Business Plan preparation. Meeting
was held in Udumalpet during February 2006. It was headed by the Municipal
Chairman and Commissioner of Udumalpet town and it includes the participants like
Councilors of all the wards, Municipality officials, key stakeholders, NGOs and various
organizations etc. The projects that are listed by the stakeholders are assessed for
implementation. The consultants also went around to identify innovative projects in
the market. The windmill and the energy saving street lights are the projects not
listed in CCP but identified for CCP. A key decision taken by way of consultation is
included in the report. The projects that are considered under Business Plan are as
follows:
6.1.1 INTRODUCTION
Udumalaipet is centrally located connecting Coimbatore on the west and South by
Palani and North West to Tiruppur and Palladam. Coimbatore –Palani is the National
Highway therefore majority of traffic goes by this road. Bus stand is located along
this National Highway at the centre of the town. All commercial and important office
activities of the town are located in and around the Bus stand and along the major
corridors.
6.1.3 COMPONENTS
It was proposed to have Bus bays, few shops, Pay & use Toilets and some parking
area on this land. However geometrically this land is elongated East-West for about
600 ft and North-South at the most max 100 ft on one side forming triangle shape
(Fig: 6.1 Bus stand land) on discussion with the DTCP for the proposal of the above
components & on suggestion of DTCP it was decided to have 20 bus bays, Pay & use
toilets of 5 seats each for both Male & Female and a smaller portion of parking is
now considered for the Bus stand expansion. It is roughly worked out that the total
cost estimated for the project is Rs.1Crore, on the revenue side it is the current
practice to levy Rs.8/bay/occupancy and on tendering Pay & Use Toilet on annual
tender basis at an estimated revenue of 14lacs.
6.1.5 EXPENSES
This project involves 3 core activities such as formation of CC roads, Bus bay
construction and construction of pay & use Toilets in which the total loan amount
needed is 50%, 38% and 12% respectively. Development costs for the project
involves O&M charges at 2% of the total project cost & the Inflation rate of about
4% of the total project cost. So the total project cost is expected to be
Rs.1Crore.(Table 6.1)
The total cost is to be borrowed from TUFIDCO, TUUIFSL & Similar agencies at the
interest rate of 8.25% per annum for a repayment period of about 20yrs in which
moratorium period is of 5 yrs.
The total repayment made at the end of 2026 is about Rs.152.11 Lakhs for a total
loan amount of Rs. 100 Lakhs for the base year 2007.
6.1.6 REVENUE
After completing this project the avenues in which the revenue can be generated is
by means of collection of fees for the Bus bays, tendering the Pay & Use toilets. Base
rate has been arrived for the initial 3 years by considering the prevailing market rate
and it is proposed to increase 10% for the consecutive 3 years through out the
repayment period. The total recovery arrived at 2026 by means of collection is
Rs.348.84 lakhs.
6.1.6.1 Assumptions
The revenue from this project is assumed based on the following parameters. It is
assumed about 10hrs / day would be the maximum period of occupancy of all the
bus bays. It is also assumed that each bus occupying the bay may stay there for a
max period of 40 minutes. Therefore per day occupancy of all the 20 bays would be
400 buses. The total revenue generated would be 400 x 8 x 365 = 11 lakhs.
(rounded off).
There are totally 10 seats each 5 for both male and female. It is assumed that at
least 8 persons would be using one seat and they will be charged Re.1 per usage.
Therefore the total revenue from the toilet would be around Rs.3 lakhs / year.
Therefore, the total revenue generated through this project (bus bay + toilets) would
be about Rs.14 lakhs/ annum. The surplus amount out of this project at the end of
2026 is Rs. 196.73 Lakhs.
Particulars 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 total
Recovery
Bus Bay Fees 0.00 11.00 11.00 11.00 12.10 12.10 12.10 13.31 13.31 13.31 14.64 14.64 14.64 16.11 16.11 16.11 17.72 17.72 17.72 19.49 274.10
Pay& Use
0.00 3.00 3.00 3.00 3.30 3.30 3.30 3.63 3.63 3.63 3.99 3.99 3.99 4.39 4.39 4.39 4.83 4.83 4.83 5.31 74.73
Toilets
Total (A) 0.00 14.00 14.00 14.00 15.40 15.40 15.40 16.94 16.94 16.94 18.63 18.63 18.63 20.50 20.50 20.50 22.55 22.55 22.55 24.80 348.84
Repayment
Debt
0.00 5.26 5.26 5.26 5.26 11.78 11.34 10.91 10.47 10.04 9.61 9.17 8.74 8.30 7.87 7.43 7.00 6.57 6.13 5.70 152.11
Charges
Total (B) 0.00 5.26 5.26 5.26 5.26 11.78 11.34 10.91 10.47 10.04 9.61 9.17 8.74 8.30 7.87 7.43 7.00 6.57 6.13 5.70 152.11
Surplus/
0.00 8.74 8.74 8.74 10.14 3.62 4.06 6.03 6.47 6.90 9.03 9.46 9.89 12.19 12.63 13.06 15.55 15.98 16.41 19.10 196.73
Deficit
Cumulative
Surplus/ 0.00 8.74 17.48 26.21 36.35 39.97 44.03 50.06 56.53 63.43 72.46 81.91 91.81 104.00 116.63 129.69 145.23 161.21 177.63 196.73
Deficit
Recovery/
Repayment 0.00 2.66 2.66 2.66 2.93 1.31 1.36 1.55 1.62 1.69 1.94 2.03 2.13 2.47 2.60 2.76 3.22 3.43 3.68 4.35 2.29
(A/B)
Debt
Charges/
0.00 0.38 0.38 0.38 0.34 0.76 0.74 0.64 0.62 0.59 0.52 0.49 0.47 0.41 0.38 0.36 0.31 0.29 0.27 0.23 0.44
Recoveries
(B/A)
6.2.1 INTRODUCTION
Udumalpet is the municipality of about 7.41sq.Km and maximum of the town is
under the urban use. As per 2001 census, the total population of the town is about
59639 persons. On an average about 0.4Kg of wastes is generated per capita per
day. At the town level on an average about 30MT waste is generated and varies at
rate of 3MT/Day. The town is not provided with proper disposal yard and it is
required to propose a new one for the development of the town. This project is
initiated and 50% of the total cost is funded by CPCB. The memorandum is
submitted and accepted in which the remaining amount is been paid by the
municipality from its own source.
The present compost yard is Siva Sakthi colony, Periya kottai Panchayat with an
extent of 4.5 acres of land. It is about 2Km from the city center. Current practice of
Solid waste management is simply dumping in an open yard. As there are no
composting the waste remains as waste thus generating environmental Solid waste
problems as well as stinky environment. It is very close to existing residential
colonies and there is a stiff resistance from this colony people on the use of this site
for composting. Under the circumstance, the Local body was to push through to
identify a new compost yard with an extent of 6.73 Hectares which is located at
Ganapathipalayam village along the Udumalpetai- Pollachi Road.
6.2.5 EXPENSES
This project activity has Improvement of Collection & Transportation, Setting up of
Compost plant, Improvement of land fill site are executed from the total amount of
Rs.150Lakhs which it is divided into 24%, 58% & 12% respectively.
Development costs for the project involves O&M charges at 2% of the total project
cost & the inflation rate of about 4% of the total project cost. So the total project
cost is expected to be Rs.1.5Crore.
50% of the project cost is to be borrowed from TUFIDCO, TUUIFSL & Similar
agencies at the interest rate of 8.25% per annum for a repayment period of about
20yrs in which moratorium period is of 5 yrs.
6.2.6 REVENUE
After the project got completed the revenue can be generated by selling the manure
produced and by sale of recyclable waste. About 40% of the total garbage is
converted into manure i.e.216 Tons. Base rate has been arrived for the initial 3 years
by considering the prevailing market rate and it is proposed to increase 10% for the
consecutive 3 years through out the repayment period. The total recovery arrived at
2026 by means of collection is about Rs.690.76Lakhs.
The surplus amount out of this project at the end of 2026 is Rs. 576.68 Lakhs.
6.3.3 COMPONENTS
In order to provide under ground sewerage system involves construction of sewer lines,
house service connections, bedding, construction of main pumping station, Laying of
pumping Mains & construction of STP. It was roughly worked out that the total
estimated cost for the project is about Rs.2456Lakhs and the service providers are asked
to pay the initial deposits and 5% service charges as per the existing procedures. The
estimated connections will be about 17000 and the deposits collected for each
connection is of Rs.5000. The total estimated deposits will be of Rs.850Lakhs.
Rs.1124.24Lakhs. This project is phased in three phases and the loan amount obtained
from the finance agencies are taken in phase as per the requirement. This cost in three
phases are used for the development charges such as provision of service lines,
compensation to the NH, provisions for railway crossing, Power supply connection
charges, land alienation and acquisition charges etc.
6.3.5 EXPENSES
The core activity involved in this project are construction of sewer lines, house service
connections, bedding, construction of main pumping station, laying of main pumping
station, construction of STP and the total loan amount is shared at 40%, 6%, 5%, 3%,
4%, 7% respectively. Development costs for the project involves O&M charges at 2% of
the total project cost & the inflation rate of about 4% of the total project cost. So the
total project cost is expected to be Rs.24.56Crore.
The remaining project cost is to be borrowed from TUFIDCO, TUUIFSL & Similar
agencies at the interest rate of 8.25% per annum for a repayment period of about 20yrs
in which moratorium period is of 5 yrs.
6.3.6 PHASING
The total loan amount is obtained in 3 phases as per the schedule as Rs.286.69,
Rs.481.0, Rs.356.55 respectively. So the loan amount will be Rs.1124.24Lakhs. The
interest rate 8.25% will be calculated as per phases and in the first phase the principle
starts in the year 2008 (of Rs.15.09) the interest from 2012 will Rs.33.76. The total loan
amount paid for the first phase will be Rs.436.08. In the second phase the principle
starts at 2009 (of Rs.25.32) and the interest from 2013 (of Rs.56.64). In the third phase
the principle starts in 2010 (Rs.18.77) and interest from 2014 (of Rs.41.99)
No. of years for Repayment: 20 No. of years for Repayment: 20 No. of years for Repayment: 20
Repayment starting
Moratorium period: 5 Years Moratorium period: 5 Years Moratorium period: 5 Years
year: 2008
Repayment starting year: 2008 Repayment starting year: 2009 Repayment starting year: 2011
Total
Loan year Principal Interest Total Balance Loan year Principal Interest Total Balance Loan year Principal Interest Total Balance Year
Repayment
286.69 2007 0.00 0.00 0.00 286.69 2007 0.00
2008 15.09 0.00 15.09 271.60 481 2008 0.00 0.00 0.00 481.00 2008 15.09
2009 15.09 0.00 15.09 256.52 2009 25.32 0.00 25.32 455.68 2009 40.40
2010 15.09 0.00 15.09 241.43 2010 25.32 0.00 25.32 430.37 356.55 2010 0.00 0.00 0.00 356.55 2010 40.40
2011 15.09 0.00 15.09 226.34 2011 25.32 0.00 25.32 405.05 2011 18.77 0.00 18.77 337.78 2011 59.17
2012 15.09 18.67 33.76 211.25 2012 25.32 0.00 25.32 379.74 2012 18.77 0.00 18.77 319.02 2012 77.84
2013 15.09 17.43 32.52 196.16 2013 25.32 31.33 56.64 354.42 2013 18.77 0.00 18.77 300.25 2013 107.93
2014 15.09 16.18 31.27 181.07 2014 25.32 29.24 54.56 329.11 2014 18.77 0.00 18.77 281.49 2014 104.59
2015 15.09 14.94 30.03 165.98 2015 25.32 27.15 52.47 303.79 2015 18.77 23.22 41.99 262.72 2015 124.48
2016 15.09 13.69 28.78 150.89 2016 25.32 25.06 50.38 278.47 2016 18.77 21.67 40.44 243.95 2016 119.60
2017 15.09 12.45 27.54 135.80 2017 25.32 22.97 48.29 253.16 2017 18.77 20.13 38.89 225.19 2017 114.72
2018 15.09 11.20 26.29 120.71 2018 25.32 20.89 46.20 227.84 2018 18.77 18.58 37.34 206.42 2018 109.84
2019 15.09 9.96 25.05 105.62 2019 25.32 18.80 44.11 202.53 2019 18.77 17.03 35.80 187.66 2019 104.96
2020 15.09 8.71 23.80 90.53 2020 25.32 16.71 42.02 177.21 2020 18.77 15.48 34.25 168.89 2020 100.07
2021 15.09 7.47 22.56 75.45 2021 25.32 14.62 39.94 151.89 2021 18.77 13.93 32.70 150.13 2021 95.19
2022 15.09 6.22 21.31 60.36 2022 25.32 12.53 37.85 126.58 2022 18.77 12.39 31.15 131.36 2022 90.31
2023 15.09 4.98 20.07 45.27 2023 25.32 10.44 35.76 101.26 2023 18.77 10.84 29.60 112.59 2023 85.43
2024 15.09 3.73 18.82 30.18 2024 25.32 8.35 33.67 75.95 2024 18.77 9.29 28.05 93.83 2024 80.55
2025 15.09 2.49 17.58 15.09 2025 25.32 6.27 31.58 50.63 2025 18.77 7.74 26.51 75.06 2025 75.67
2026 15.09 1.24 16.33 0.00 2026 25.32 4.18 29.49 25.32 2026 18.77 6.19 24.96 56.30 2026 70.79
286.69 149.38 436.08 2027 25.32 2.09 27.40 0.00 2027 18.77 4.64 23.41 37.53 2027 50.81
481.00 250.63 731.63 2028 18.77 3.10 21.86 18.77 2028 21.86
2029 18.77 1.55 20.31 0.00 2029 20.31
356.55 185.78 542.33 1710.03
The total repayment made at the end of 2026 is about Rs.1710.03Lakhs for a total loan amount of Rs.1124.24Lakhs for the base year 2007.
6.3.7 REVENUE
The revenue generated from this project is by getting service charges at the rate of
Rs.5000/ connection and the total cost obtained as revenue will be Rs.2282.15Lakhs.
Base rate has been arrived for the initial 3 years by considering the prevailing market
rate and it is proposed to increase 10% for the consecutive 3 years through out the
repayment period. The total recovery arrived at 2026 by means of collection is about Rs.
2282.15lakhs.
6.3.7.1 Assumptions
It is assumed that the total deposits collected for the service connections will be added
in the principle amount in order to reduce the loan amount obtained from the finance
institutions. Thus we take only the service charges collected in each year can be
calculated as revenue. Since the installation period is 3 years the service charges will be
collected from the year 2010.
The surplus amount out of this project at the end of 2026 is Rs. 436.35Lakhs.
Debt servicing for this project starts with principle in the year 2008 (of Rs.15.09Lakhs)
and the interest from 2012 (of Rs.33.76lakhs). The total debt serving for the project
works out at Rs.1710.03Lakhs for a loan amount of Rs.1124.24lakhs (including the
grants) and total debt services are 1124 : 1710 (rounded off).
From the cash flow statement, the cash flow remains fluctuating in the first & second
phases and the cash flow is surplus in the third phase. Recovery vs repayment ratio
starts at 1.26 in the year 2010 and for the total of the project it is 6.68. Where as the
rate of debt charges and recovery remains under 1.22 indicating the project revenue is
surplus over the debt servicing.
RECOVERY 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
Service Charges 0.00 0.00 0.00 51.0 102.0 102.0 102.0 102.0 102.0 112.2 112.2 112.2 112.2 112.2 123.42 123.42 123.42 123.42 123.42 135.76 135.76 135.76
TOTAL 0.00 0.00 0.00 51.0 102.0 102.0 102.0 102.0 102.0 112.2 112.2 112.2 112.2 112.2 123.42 123.42 123.42 123.42 123.42 135.76 135.76 135.76
Particulars 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 TOTAL
RECOVERY
Service
0.0 0.00 0.00 51.00 102.00 102.00 102.00 102.00 102.00 112.20 112.20 112.20 112.20 112.20 123.42 123.42 123.42 123.42 123.42 135.76 135.76 135.76 2146.39
Charges
TOTAL (A) 0.0 0.00 0.00 51.00 102.00 102.00 102.00 102.00 102.00 112.20 112.20 112.20 112.20 112.20 123.42 123.42 123.42 123.42 123.42 135.76 135.76 135.76 2146.39
REPAYMEN
T
Debt charges 0.0 15.09 40.40 59.17 59.17 77.84 107.93 127.82 122.93 118.05 113.17 108.29 103.41 98.53 93.65 88.76 83.88 79.00 74.12 69.24 49.27 20.31 1710.03
TOTAL (B) 0.0 15.09 40.40 59.17 59.17 77.84 107.93 127.82 122.93 118.05 113.17 108.29 103.41 98.53 93.65 88.76 83.88 79.00 74.12 69.24 49.27 20.31 1710.03
Surplus/
0.0 -15.09 -40.40 -8.17 42.83 24.16 -5.93 -25.82 -20.93 -5.85 -0.97 3.91 8.79 13.67 29.77 34.66 39.54 44.42 49.30 66.52 86.50 115.45 436.35
Deficit
CUMULATIV
E
0.0 -15.09 -55.49 -63.66 -20.84 3.32 -2.61 -28.42 -49.36 -55.21 -56.18 -52.27 -43.48 -29.81 -0.03 34.63 74.16 118.58 167.88 234.41 320.91 436.35
SURPLUS/
DEFICIT
Recovery/
Repayment(A 0.00 0.00 0.00 0.86 1.72 1.31 0.95 0.80 0.83 0.95 0.99 1.04 1.09 1.14 1.32 1.39 1.47 1.56 1.67 1.96 2.76 6.68 1.26
/B)
6.4.5 EXPENSES
The loan amount is divided for construction of first floor and terrace floor and designing
of two staircases. Development cost for the project includes 2% of the total project cost
as O&M charges and 4% of the total project cost as inflation charges. Thus the total
project cost is Rs.243.80Lakhs.
Table 6.13: Distribution of Development Components
The total cost is to be borrowed from TUFIDCO, TUUIFSL & Similar agencies at the
interest rate of 12.5% per annum for a repayment period of about 20yrs.
Repayment Total
Loan Principal Interest Total Balance Year
year Repayment
243.80 2007 0.00 0.00 0.00 243.80 2007 0.00
2008 12.83 30.48 43.31 230.97 2008 43.31
2009 12.83 28.87 41.70 218.14 2009 41.70
2010 12.83 27.27 40.10 205.31 2010 40.10
2011 12.83 25.66 38.49 192.47 2011 38.49
2012 12.83 24.06 36.89 179.64 2012 36.89
2013 12.83 22.46 35.29 166.81 2013 35.29
2014 12.83 20.85 33.68 153.98 2014 33.68
2015 12.83 19.25 32.08 141.15 2015 32.08
2016 12.83 17.64 30.48 128.32 2016 30.48
2017 12.83 16.04 28.87 115.48 2017 28.87
2018 12.83 14.44 27.27 102.65 2018 27.27
6.4.6 REVENUE
The shops in the complex are left to lease on the monthly basis and the total revenue
for all the 47 shops on an average will be around Rs.62218/ month. The total amount
generated will be Rs.227.08Lakhs. This is assessed based on the prevailing market rate.
Base rate arrived at this year will be revised on every consecutive 3 years of 10%
through out the repayment period. The total recovery period arrived at 2026 of will be
Rs.5658.6Lakhs
The surplus amount out of this project at the end of 2026 is Rs.5110.05Lakhs.
RECOVERY 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Revenue from
0.00 227.08 227.08 227.08 249.79 249.79 249.79 274.77 274.77 274.77 302.25 302.25 302.25 332.48 332.48 332.48 365.73 365.73 365.73 402.30
shops
TOTAL 0.00 227.08 227.08 227.08 249.79 249.79 249.79 274.77 274.77 274.77 302.25 302.25 302.25 332.48 332.48 332.48 365.73 365.73 365.73 402.30
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TOT
AL
Particulars
RECOVERY
Revenue from
0.00 227.08 227.08 227.08 249.79 249.79 249.79 274.77 274.77 274.77 302.25 302.25 302.25 332.48 332.48 332.48 365.73 365.73 365.73 402.30 5658.60
shops
TOTAL (A) 0.00 227.08 227.08 227.08 249.79 249.79 249.79 274.77 274.77 274.77 302.25 302.25 302.25 332.48 332.48 332.48 365.73 365.73 365.73 402.30 5658.60
REPAYMENT
Debt charges 0.00 43.31 41.70 40.10 38.49 36.89 35.29 33.68 32.08 30.48 28.87 27.27 25.66 24.06 22.46 20.85 19.25 17.64 16.04 14.44 548.55
TOTAL (B) 0.00 43.31 41.70 40.10 38.49 36.89 35.29 33.68 32.08 30.48 28.87 27.27 25.66 24.06 22.46 20.85 19.25 17.64 16.04 14.44 548.55
Surplus/Deficit 0.00 183.77 185.38 186.98 211.30 212.90 214.50 241.09 242.69 244.30 273.38 274.98 276.59 308.42 310.02 311.63 346.48 348.09 349.69 387.86 5110.05
CUMULATIVE
SURPLUS/ 0.00 183.77 369.15 556.13 767.43 980.33 1194.83 1435.92 1678.61 1922.90 2196.28 2471.26 2747.85 3056.27 3366.30 3677.93 4024.41 4372.50 4722.19 5110.05
DEFICIT
Recovery/
Repayment(A/B 0.00 5.24 5.45 5.66 6.49 6.77 7.08 8.16 8.57 9.02 10.47 11.08 11.78 13.82 14.81 15.95 19.00 20.73 22.80 27.87 10.32
)
Debt
Charges/Devt. 0.00 0.19 0.18 0.18 0.15 0.15 0.14 0.12 0.12 0.11 0.10 0.09 0.08 0.07 0.07 0.06 0.05 0.05 0.04 0.04 0.10
Charges(B/A)
Wind mill is a Non conventional, Natural source of energy in order to tap wind power
for energy production following aspects are necessary.
i. Wind resource with a wind power density of atleast 200W/Sq.M at 50M height
for an economic harvesting of wind power is necessary.
ii. As the wind mil requires clearance of wind and establishment of wind turbines
restricts other land uses such as Construction of Buildings, OHT, Powerlines
etc…
iii. The site specific accessibility and availability of power grid system is another
component for setting up of wind mill.
6.5.3 COMPONENTS
The wind mill project does not require the entire land, neither has it required fertile
land. Any waste or barren land available can be used for the installation of wind
turbines without affecting the local population for economic activities. About 2 units
been installed each of 0.5MW in the given area and the anticipated total energy
generation in good windy areas with good performance machine will be 5lakhs units
(KMW) with one machine. So the total power generated will be 10 lakhs units/ year.
The establishment cost for this wind mill is Rs.225Lakhs. The produced electricity will
be sold to the TNEB at Rs.2.75 per unit which is calculated as the revenue.
6.5.5 EXPENSES
The total loan amount needed will be divided into provision of reliable grid
availability, establishment of dedicated substations for power evacuation &
consultancy services at reasonable rate. Development costs for the project involves
O&M charges at 2% of the total project cost & the custom rate is 5% of the total
project cost. So the total project cost is expected to be Rs.254.25Lakhs.
The Total cost for the project is to be met from the commercial loan. Therefore, the
prevailing commercial terms of interest, repayment conditions applies for the project.
It is assumed that the loan is calculated for the period of 20 years at the interest rate
of 12.5% per annum.
6.5.6 REVENUE
The power generated in the project will be sold to the TNEB for Rs.2.75/unit and this
will be the anticipated revenue from this project. The rate will remain the same
through out the repayment period. The total cost recovered with this project will be
Rs.522.50Lakhs. No tax on the electricity generated for captive use by the
Government of Tamil Nadu.
6.5.6.1 Assumptions
The revenue for this project is assumed in the following parameters. It is assumed
that the power generated is the average power generated in the year where the
generation is high in the windy season and that is feeble in other seasons. About
5lakhs of unit is generated with 250KW machine. We assumed about 12Hectares of
land is required for 1MW production and for the given area we can install 2units each
of 0.5 MW producing capacity. The unit can produce the above said quantity for
about 20 years if the unit is maintained properly. So the total revenue produced will
be Rs.27.50Lakhs per year and the total revenue generated will be Rs.522.50Lakhs
till 2026.
Debt servicing for this project starts with interest in the year 2009 (of
Rs.45.16lakhs). The total debt serving for the project works out at Rs.572.06lakhs in
a loan amount of Rs.254.25lakhs (including grants) & total debt services are 254:387
(rounded).
6.5.9 PRIVATISATION
Windmill is the kind of project involving heavy investment cost and the locally
operating agencies are interested in taking up this project if it is privatized. The
project may be privatized for 10 yrs having the land leased for the first 10 years at
free of cost. The initial investment for the equipments, etc… should be done under
the Private person’s investment. This organization has the privilege to enjoy the
production and the site for 10 years and at the beginning of the 11th year the site
with the equipments should be handed over to the Local body. The energy produced
and the Materials available on the site is the revenue and the asset for the Local
body. As per the Literature the windmill units can sustain for about 20years if
properly maintained. So the total revenue gained by the Local body will be from the
total production from 11th -20th year and the sale of scrap at the 20th year. About
20% of the total cost will be spending as the maintenance cost and the total revenue
for the local body will be Rs.266.25Lakhs at 2026 without any initial investment.
Since the land is both used as the compost yard and for wind mill there will not be any loss occurred to the local body by leasing the land to
the private organization.
Scrap Sale
18.75 18.75
at 2026
TOTAL 0 0 0 0 0 0 0 0 0 0 0 27.5 27.5 27.5 27.5 27.5 27.5 27.5 27.5 46.25 266.25
RECOVERY 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
Power sold
0.00 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50
to TNEB
TOTAL
0.00 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50
Particulars 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 TOTAL
RECOVERY
Power sold to
0.00 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 522.50
TNEB
TOTAL (A) 0.00 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 27.50 522.50
REPAYMENT
Debt charges 0.00 45.16 43.49 41.82 40.14 38.47 36.80 35.13 33.45 31.78 30.11 28.44 26.76 25.09 23.42 21.75 20.07 18.40 16.73 15.05 572.06
TOTAL (B) 0.00 45.16 43.49 41.82 40.14 38.47 36.80 35.13 33.45 31.78 30.11 28.44 26.76 25.09 23.42 21.75 20.07 18.40 16.73 15.05 572.06
Surplus/Deficit 0.00 -17.66 -15.99 -14.32 -12.64 -10.97 -9.30 -7.63 -5.95 -4.28 -2.61 -0.94 0.74 2.41 4.08 5.75 7.43 9.10 10.77 12.45 -49.56
CUMULATIVE
- - - - - - - - - - - - - - - - -
SURPLUS/ 0.00 -95.06 -89.31
17.66 33.65 47.97 60.62 71.59 80.89 88.51 94.47 98.75 101.36 102.29 101.56 99.15 81.88 72.78 62.01 49.56
DEFICIT
Recovery/
0.00 0.61 0.63 0.66 0.69 0.71 0.75 0.78 0.82 0.87 0.91 0.97 1.03 1.10 1.17 1.26 1.37 1.49 1.64 1.83 0.91
Repayment(A/B)
Debt
Charges/Devt. 0.00 1.64 1.58 1.52 1.46 1.40 1.34 1.28 1.22 1.16 1.09 1.03 0.97 0.91 0.85 0.79 0.73 0.67 0.61 0.55 1.09
Charges(B/A)
6.6.5 EXPENSES
This project is a short term project and the inflation and O&M Charges will not be
calculated for it. So the total project cost is expected to be only Rs.12.5Lakhs.
The total cost is to be borrowed from TUFIDCO, TUUIFSL & Similar agencies at the
interest rate of 8.25% per annum for a repayment period of about 20yrs in which
moratorium period is of 5 yrs.
Repayment Total
Loan Principal Interest Total Balance Year
year Repayment
12.51 2007 0.00 0.00 0.00 12.51 2007 0.00
2008 0.66 0.00 0.66 11.85 2008 0.66
2009 0.66 0.00 0.66 11.19 2009 0.66
2010 0.66 0.00 0.66 10.53 2010 0.66
2011 0.66 0.00 0.66 9.87 2011 0.66
2012 0.66 0.81 1.47 9.21 2012 1.47
2013 0.66 0.76 1.42 8.56 2013 1.42
2014 0.66 0.71 1.36 7.90 2014 1.36
2015 0.66 0.65 1.31 7.24 2015 1.31
The total repayment made at the end of 2026 is about Rs.19.02Lakhs for a total loan
amount of Rs.12.51Lakhs for the base year 2007.
6.6.6 REVENUE
This project will not be having any revenue after installation of the energy saving
street lights but the amount of electricity consumed in the present situation will be
less than that of the proposed option. The saved amount will be around
Rs.20.34Lakhs which could be used for other development projects in the
Municipality. So the total amount saved at the end of 2026 will be around
Rs.406.8Lakhs i.e. the loan obtained in 2007 can be repaid by the amount saved in
the project. From the Table below we can find the savings amount per year is more
than the Debt charges and the total savings gained at the end of the repayment
period is Rs.387.78Lakhs.
Particulars 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 TOTAL
Debt
0.00 0.66 0.66 0.66 0.66 1.47 1.42 1.36 1.31 1.26 1.20 1.15 1.09 1.04 0.98 0.93 0.88 0.82 0.77 0.71 19.02
charges
Savings 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 406.80
TOTAL (B) 20.34 19.68 19.68 19.68 19.68 18.87 18.92 18.98 19.03 19.08 19.14 19.19 19.25 19.30 19.36 19.41 19.46 19.52 19.57 19.63 387.78
So we can assume the Total surplus amount gained out of this project at the end of 2026 is Rs.387.78Lakhs.
6.6.8 PRIVATISATION
Privatisation of street light project will be cost effective for the Local body. The
conditions for this project will be the total initial investment should be done by the
private person. About 50% of the total cost saved by this project should be shared with
the local body. The Private organization has the privilege to enjoy the benefits for 5
years. At the beginning of 6th year the total cost saved will be enjoyed by the revenue to
the local body. Thus the total revenue gained from 2018 till the end of 2026 will be
Rs.183.06Lakhs without any initial investment.
RECOVERY 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 TOTAL
Power saved
by using
PRIVATISED TO SOME ORGANISATION 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 183.06
dimmer &
36W light
TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 20.34 183.06
Particulars 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 TOTAL
REPAYMENT
Debt charges 0.00 0.66 0.66 0.66 0.66 1.47 1.42 1.36 1.31 1.26 1.20 1.15 1.09 1.04 0.98 0.93 0.88 0.82 0.77 0.71 19.02
TOTAL (B) 0.00 0.66 0.66 0.66 0.66 1.47 1.42 1.36 1.31 1.26 1.20 1.15 1.09 1.04 0.98 0.93 0.88 0.82 0.77 0.71 19.02
The proposed Subway under the existing railway line is across 50ft & 60ft of
Palaniandavar road adjacent to existing railway station. The existing subway of 3ft width
is currently inadequate. Both the side of this existing subway we find development of
approved layouts. During the closing of existing railway crossing along the
Kumaralingam road all the two wheelers including the Cycles, Pedestrians make use of
this existing 3ft wide subway. As the 3ft cannot cater to both way movement of the
traffic, it is always a chaotic scene in the subways. Though there is a demand for Flyover
at the crossing of Kumaralingam Road and Thali road due to implementation cost it
cannot be taken up for development immediately. Therefore it is proposed to widen the
subway with new structure to allow two wheelers in both sides.
6.7.3 COMPONENTS
It is proposed to have a 2M span subway for the easy movement of the vehicles and
pedestrians. It involves excavation on either side of the existing subway, bedding, R.C.C
construction, Concreting of the subway. The benefits for the town both time saving,
energy saving and some times life saving. Duration of this project will be around 6
months and the benefits may span for the next 20 years. Since this is the service project
the debt could be compensated by other revenue generating project of the local body.
In this project a subway is proposed under the existing railway line. About 30% of the
total project cost is been allocated as grant by TUNIFSL for the service project. The
remaining project cost has to be sourced from the finance institutions for about
Rs.4.9Lakhs and the total project cost of about Rs.7Lakhs. The total cost will be used for
the establishment charges.
6.7.5 EXPENSES
This project involves components like earthwork, bedding, R.C.C wall construction,
concreting in which the total loan amount is divided into 10%, 30%, 30%, 30%
respectively. Development costs are O&M cost & Inflation cost. On this assumption, the
total project cost is expected to be Rs.7Lakhs.
The cost excluding grants is to be borrowed from TUFIDCO, TUUIFSL & Similar agencies
at the interest rate of 8.25% per annum for a repayment period of about 20yrs in which
moratorium period is of 5 yrs.
6.7.6 REVENUE
This project is totally a service project and it will not field to any kind of revenue.
However due to its benefits it is considered necessary to have this subway implemented.
Particulars 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 TOTAL
REPAYMENT
Debt charges 0.00 0.26 0.26 0.26 0.26 0.58 0.56 0.53 0.51 0.49 0.47 0.45 0.43 0.41 0.39 0.36 0.34 0.32 0.30 0.28 7.45
TOTAL (B) 0.00 0.26 0.26 0.26 0.26 0.58 0.56 0.53 0.51 0.49 0.47 0.45 0.43 0.41 0.39 0.36 0.34 0.32 0.30 0.28 7.45
Under this assignment 7 projects are identified in Udumalapet Municipality. Each project
is backed with cash flow statement describing recoveries out of the project and
repayment of loan (Principle + Interest) over a period of time is worked out elaborately
considering the interest rate and moratorium period which is applicable for obtaining
loan. Table 6.31 describes the cash flow statement worked out for this business plan. At
the end of 2026, Rs. 3037.77 lakhs of money has to be repaid including principle &
interest for the loan amount Rs. 1560.45 lakhs at 8.25 % rate of interest for service and
12.5% for commercial projects including a moratorium period of 5 years and 1 year
respectively. A total recovery out of business plan projects is Rs. 9018.95 lakhs at
the end of year 2026. Therefore at the end of the repayment year business plan projects
ends at a surplus of Rs. 5985.45 lakhs.
Loan Surplus /
Projects Recovery Debts
Raised Deficit
Bus Stand Improvement 100.00 348.84 152.11 196.73
SWM 75.00 641.65 109.81 531.84
UGD 1124.24 1874.86 1640.45 234.41
Rajendra Market 243.80 5658.60 548.55 5110.05
Wind mill - 495.00 557.01 -62.01
Street lights improvement 12.51 0 19.02 -19.02
Construction of ROB 4.90 0 6.55 -6.55
Total 1560.45 9018.95 3033.50 5985.45
13%
23%
60%
62%
Out of seven identified projects construction of UGD takes nearly 62 percent of the total loan
amount. Improvement of Rajendra market also shares 13% of loan amount accounts to
Rs. 243.80 lakhs. Even then recoveries from Rajendra market tops the list by bagging 60% of
total recoveries (Rs. 5658 lakhs) during the repayment period. It is followed by UGD of
Rs. 1874 lakhs by means of user charges during the repayment period.
Table. 6.31. Cash Flow Statement for the Business Plan Projects
Cumulative
Year Recovery Repayment Surplus
/ Deficit
2007 0.00 0.00 0.00
2008 241.08 64.31 176.77
2009 296.30 137.14 159.16
2010 347.30 152.63 194.67
2011 422.41 149.61 272.80
2012 425.18 172.33 252.85
2013 425.18 203.54 221.65
2014 451.70 219.34 232.37
2015 454.75 210.68 244.07
2016 464.95 201.69 263.27
2017 494.12 192.69 301.43
2018 497.48 183.70 313.78
2019 497.48 174.71 322.77
2020 529.57 165.71 363.86
2021 544.48 156.72 387.76
2022 544.48 147.73 396.76
2023 579.78 138.73 441.05
2024 583.84 129.74 454.10
2025 583.84 120.75 463.09
2026 635.00 111.75 523.25
TOTAL 9018.95 3033.50 5985.45
During the entire repayment period recoveries are more than the repayment for the loan
raised, maximum surplus is achieved during the year 2026 (ie. Rs. 523.25 lakhs). In 2009
surplus of Rs. 159.16 lakhs is the least compared to a repayment period of 20 years.
Recovery Vs Repayment
700
600
Rs. in Lakhs
500
400
300
200
100
0
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Year
Recovery Repayment
As a first step in prioritizing the capital investments is the identification of potential projects
which would yield better revenue with in the reach of the local body. In this business plan
such two projects are identified namely, improvement of street lights and investment on wind
mill project. Street light project may not though revenue improvement but it would certainly
reduce the regular expenditure on energy consumption. On a long run this would help local
body to bail out of long term revenue expenditure. Whereas wind mill project is totally a non
conventional energy source but with high-end capital investment. As this project yields a good
investment return, this could be implemented either municipality paying front-end high
investment enjoying a long term revenue or allowing private partners to invest at the front-
end and accumulate revenue and asset at the back end. As these projects are innovative in
nature to be adopted by the local body it would be definitely a sure pattern of such
investment for future.
“Waste to Wealth” is one of the best method of self generating improvement of one of the
services of the ULBs. On this line parks and play grounds, water recycling are some of the
other areas in which local body could improve self-generating programs. In this business plan
one of such project considered is the generation of manure from the solid wastes. To adopt
such projects are more of a policy decisions as well as lengthy gestation period, only slowly
such projects could pick up for improvement of local body.
7
UDUMALPET MUNICIPAL FINANCE
The finances of ULBs are operated under the general account of “Income and Expenditure”.
Some times these accounts are classified depending on the sources as “revenue” and
“capital”. Therefore, the outgoing items relate to “revenue expenditure” and “capital
expenditure” and, the incoming to “revenue receipt” and “capital receipt”. However, for a
medium sized municipality like Udumalpet, the capital expenditure is not to be sizable, which
otherwise may effect the municipal finance heavily, the “revenue” and “capital” (receipt and
expenditure) are not dealt separately. Therefore, municipal finance is classified as “Income”
and “Expenditure”. The Table 7.1 depicted the “Income and Expenditure” of Udumalpet for
the year 2000-01 to 2005-06.
1041 Road Cut Restoration Charges 60046 250 5000 10000 10000
1042 Avenue Receipts 9100 5150 3500 5000 10000 10000
1043 Demolition Charges 2100
1044 Other Fees 93122 448 100 1000 10000 10000
1045 Other Income 470807 444224 438826 600000 318000 500000
1046 Duty Transfer of Property 8726756 880922 8953030 7500000 4000000 4000000
1047 Entertainment Tax 5607607 2535248 6977977 7400000 6000000 6000000
1052 Grants for Schemes Implementation 653997
1053 Devolution Fund 10920391 3978987 4735137 16000000 17000000 20000000
1054 Copy Application Fees 89628 92169 76199 90000 130000 130000
1055 Dishonored Cheque Charges 50
1057 Profit in Sale of Assets 33837
1058 Hire Charges 77832 30632 39463 200000 100000 100000
1059 Sale of Rubbish, Debris & Silt 2100
1066 Miscellaneous Recovered 12303 128884 101028 100000 100000 200000
1067 Interest from Investments 605534 848443 36518 900000 100000 300000
1068 Interest from Banks 268909 241882 646142 400000 300000 300000
Project Overhead Appropriation
1069 1553664 812896 566399 600000 600000 500000
Expenses
1071 Interest on Staff Advances 3465 700 10000 20000 28000
1074 Deposit Lapsed 313759
1075 Dividend on Shares 3000 3000 3000
1079 Income from Road Margins 784 1000 5000 5000
Initial Amount for New Water
1081 780000 620000 1438825 1548275
Connection
Income for Giving New Water
1082 219003 266105 273972 222500
Connection
1083 Metered/Tap Rate Charges 3269475 4229825 4329825 4524250
Charges for Water Supply through
1084 54980 60824 75347 75000 20000 30000
Lorries
1085 Septic Tank Cleaning Charges 7450 58593 45545 50000
1088 Prior Year Income 3962797 559832 615816 677385 677400 677400
Total Income 58337297 38878454 54539526 69394723 49777400 55677400
EXPENDITURE STATEMENT
2001 Pay including Personal Pay 14117464 14053967 13687660 15740809 18000000 20000000
2002 Special Pay 108122 38420 9618 11500
2003 DA 5917048 5807702 6351731 7304490
2004 Interim Relief 2960 360 420
2005 HRA 632298 621426 575309 672300
2007 Cash Allowance 50 100 25 75
2008 Conveyance Allowance 52902 65338 54475 65750
2009 Medical Allowance 226986 182436 186681 187000
2010 Other Allowance 150647 124517 127340 152150
2011 Ex-Gratia/Bonus 758400
2012 Travel Allowance 117865 115543 108348 180000 200000 200000
2014 Supply of Uniform 35440 276820 300000 200000 300000
2015 Telephone Charges 145522 146078 188001 250000 175000 200000
2016 Light Vehicle Maintenance 116083 187222 10508 75000 90000 200000
2017 Legal Expenses 65525 43300 100000 140000 200000
2018 Stationery & Printing 195502 196919 129872 400000 300000 500000
2019 Advertisement Charges 95700 90441 43794 150000 100000 200000
2020 Other Expenses 691722 40980 243977 300000 200000 500000
Provision for Doubtful Collection-
2022 63859 175023 192500
Revenue
2026 Computer Operational Expenses 32410 3168 6925 100000 250000 500000
2027 Interest Charges by the Bank 1000
2028 Bank Charges 1343 2003 7172 10000 20000 20000
Interest on Loans/Ways & Means
2029 9840571 9302409 1235270 1300000 800000 1000000
Advance/Overdraft
2030 Lapsed Deposit Refund 111982 44307 100000 200000 200000
2031 Pension (Super-annuation, etc.) 1619772 1758209 2505211 2500000 1200000 1000000
2032 Commuted Value of Pension 313986 633537 600000 500000 500000
2033 Death-cum-Retirement Gratituty 673607 709070 697180 700000 800000 500000
2034 Special PF-cum-Gratituty 20000 35000 41024 45126 100000 100000
The receipts & expenditure details of Udumalpet municipality are presented in a consolidated
form in Table 7.2. From this, it is proven that financial health of the municipality is in a better
state where opening balance of the ULB increases from Rs. 2.41 crores to Rs. 5.41 crores
over a period of six years from 2000-01 to 2005-06. But at the identical period the revenue
hasn’t grow at the same phase. During 2001-02, expenses are more than the revenue
generated by the local body it is mainly due to the lesser devolution from the state
government and reduction in assigned revenue compared to the previous year.
Table 7.2 Income and Expenditure under Major heads 2000-01 to 2005-06
Income and Expenditure – Statement (All figures in Rs. Lakhs)
Sl. 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06
Account Head
No. Actuals Budget
Opening Balances 241.21 289.02 177.49 285.05 458.60 540.16
INCOME STATEMENT
A. Property Tax 119.52 123.29 148.40 171.62 90.00 100.00
B. Other Taxes 16.07 15.11 16.26 15.50 20.00 29.00
C. Assigned Revenue 143.34 34.16 159.31 149.00 100.00 100.00
D. Devolution Fund 109.20 39.79 47.35 160.00 170.00 200.00
Service Charges and
E. 60.33 78.52 87.43 92.33 29.20 30.30
Fees
Grants and
F. 0.00 6.54 0.00 0.00 0.00 0.00
Contributions
G. Sale and Hire Charges 0.78 0.67 0.39 2.00 1.00 1.00
H. Other Income 94.50 85.11 80.08 96.72 81.00 90.00
Prior Year Income 39.63 5.60 6.16 6.77 6.77 6.77
Total Income 583.37 388.78 545.40 693.95 497.97 557.07
EXPENDITURE STATEMENT
A. Personnel Cost 220.85 210.45 213.78 246.39 184.00 205.00
Terminal and
B. 25.81 30.25 38.77 39.60 26.50 21.50
Retirement Benefits
C. Operating Expenses 35.72 35.46 36.09 45.33 36.25 68.95
Repairs and
D. 12.88 15.48 13.19 26.05 25.47 40.50
Maintenance
E. Program Expenses 0.02 3.85 2.83 4.70 7.20 14.85
Administrative
F. 18.27 11.94 15.31 25.80 20.65 36.00
Expenses
G. Finance Expenses 99.66 96.71 12.87 17.04 11.20 13.20
H. Depreciation 122.26 94.93 104.42 114.87 104.53 94.19
Prior Year Expenses 0.10 1.25 0.56 0.62 0.62 0.62
Total Expenses 535.57 500.31 437.83 520.39 416.42 494.81
Closing Balances 289.02 177.49 285.05 458.60 540.16 602.23
Source: Udumalpet Municipal Records
The debt and overdue of the municipality in terms of outstanding Principal is from
Government of Tamil Nadu, MUDF/ TNUDF and TUFIDCO to the tune of 1067 lakhs in the
year 2003-04.
Total
Total Outstanding
Sl. Loan Rate of Principal &
Loan Particulars Amount as on March
No. Period Interest Interest
Drawn 31, 2004
Repaid
When aggregated under major heads of income and expenditure it shows (Table 7.4) major
incomes are from property tax and devolution fund which together accounts for about 50% of
total revenue of the municipality (Table 7.4). It is followed by Assigned revenue at a
contribution of 20% to total revenue of the ULB. Property tax is the single largest resource of
the Udumalpet town with the average share of 23% to total revenue over a period of past six
years. On expenditure side about 40% spends on personal cost and 20% on depreciation.
Operation & Maintenance expenses during 2001 to 2005 accounts to an average of 4% of
total expenses.
22.0%
0.2%
16.9% 23.9%
0.3% 44.2%
12.1%
8.3%
3.6% 4.4%
1.2% 8.9% 6.4%
22.3% 20.8%
4.6%
Property Tax Other Taxes Personnel Cost Terminal and Retirement Benefits
Assigned Revenue Devolution Fund Operating Expenses Repairs and Maintenance
Service Charges and Fees Grants and Contributions Program Expenses Administrative Expenses
Sale and Hire Charges Other Income Finance Expenses Depreciation
Table 7.4. Income and Expenditure under Major heads in Percentage 2000-01 to 2005-06
Income and Expenditure - Sector wise Contribution (All figures in percentage)
Sl. 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 Average
Head of Account
No.
Actuals Budget
INCOME STATEMENT
A. Property Tax 21.98 32.18 27.52 24.97 18.32 18.17 23.86
B. Other Taxes 2.96 3.94 3.02 2.26 4.07 5.27 3.59
C. Assigned Revenue 26.36 8.92 29.54 21.68 20.36 18.17 20.84
D. Devolution Fund 20.08 10.38 8.78 23.28 34.61 36.34 22.25
Service Charges
E. 11.10 20.49 16.21 13.44 5.94 5.51 12.11
and Fees
Grants and
F. 0.00 1.71 0.00 0.00 0.00 0.00 0.28
Contributions
Sale and Hire
G. 0.14 0.17 0.07 0.29 0.20 0.18 0.18
Charges
H. Other Income 17.38 22.21 14.85 14.08 16.49 16.35 16.89
100.00 100.00 100.00 100.00 100.00 100.00 100.00
EXPENDITURE STATEMENT
A. Personnel Cost 41.24 42.17 48.89 47.40 44.25 41.48 44.24
Terminal and
B. Retirement 4.82 6.06 8.87 7.62 6.37 4.35 6.35
Benefits
Operating
C. 6.67 7.11 8.25 8.72 8.72 13.95 8.90
Expenses
Repairs and
D. 2.41 3.10 3.02 5.01 6.13 8.20 4.64
Maintenance
E. Program Expenses 0.00 0.77 0.65 0.90 1.73 3.00 1.18
Administrative
F. 3.41 2.39 3.50 4.96 4.97 7.28 4.42
Expenses
G. Finance Expenses 18.61 19.38 2.94 3.28 2.69 2.67 8.26
H. Depreciation 22.83 19.02 23.88 22.10 25.14 19.06 22.01
100.00 100.00 100.00 100.00 100.00 100.00 100.00
50
40 40.28
30
Growth Rate in %
27.24
20 18.86 18.83
10 11.87
-6.58
0
-10 2001-02 2002-03 2003-04 2004-05 2005-06
-20 -12.49 -19.98
-30 -28.24
-33.36
-40
Table 7.5. Income and Expenditure under Major heads Growth Trend 2000-01 to 2005-06
Income and Expenditure - Growth Pattern (All figures in percentage)
Sl. Account Head 2001-02 2002-03 2003-04 2004-05 2005-06 Average
No. Actuals Budget
INCOME STATEMENT
A. Property Tax 3.16 20.37 15.64 -47.56 11.11 -2.10
B. Other Taxes -6.02 7.66 -4.69 29.03 45.00 6.49
C. Assigned Revenue -76.17 366.34 -6.47 -32.89 0.00 62.70
D. Devolution Fund -63.56 19.00 237.90 6.25 17.65 49.90
E. Service Charges and 30.14 11.36 5.60 -68.38 3.77 -5.32
Fees
F. Grants and -- -100.00 -- -- -- -25.00
Contributions
G. Sale and Hire Charges -14.47 -40.72 406.80 -50.00 0.00 75.40
H. Other Income -9.93 -43.37 6361.03 1846.82 423.76 2038.64
Total Income -33.36 40.28 27.24 -28.24 11.87 1.48
EXPENDITURE STATEMENT
A. Personnel Cost -4.71 1.58 15.25 -25.32 11.41 -3.30
B. Terminal and 17.17 28.18 2.15 -33.08 -18.87 3.60
Retirement Benefits
C. Operating Expenses -0.72 1.77 25.58 -20.02 90.21 1.65
D. Repairs and 20.18 -14.76 97.48 -2.24 59.01 25.16
Maintenance
E. Program Expenses 19594.73 -26.46 66.00 53.19 106.25 4921.86
F. Administrative -34.68 28.29 68.49 -19.96 74.33 10.54
Expenses
G. Finance Expenses -2.95 -86.70 32.39 -34.25 17.86 -22.88
H. Depreciation -22.35 10.00 10.00 -9.00 -9.89 -2.84
Total Expenditure -6.58 -12.49 18.86 -19.98 18.83 -5.05
It is seen from the Income and Expenditure statement that the major source of
income for the municipality is through the taxes. The DCB of major sources of incomes are
from (i) Property Taxes (ii) Professional Taxes and (iii) Water Taxes.
i) Property Taxes: There are about 11744 assessments in Udumalpet and the trend
is increasing in slow phase owning to the slow growth of the town. The collection
analysis shows that the current collection has reached to about 90 percent and the
arrears collection in the year 2005-06 is about 55 percent. Property tax accounts
for 185 lakhs for the year 2005-06.(Table 7.6)
ii) Professional Tax: Though the contribution of Professional Tax to the total income
the municipality is less, its collection is at a rate of 90 percent of total current
demand in the year 2005-06. It has registered very less arrears (14%) in an
average over a period of last six years. Even then total collection performance
including current and arrears is only 52% nearly 48% of total demand is left
uncollected each year. No. of assessments is decreased from 4076 to 3790 during
past six years. Profession charges account for about 30 lakhs for the year 2005-06.
(Table 7.7).
Table 7.7. DCB for Professional Tax of Udumalpet 2000-01 to 2005-06
Sl. Particulars 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06
No.
Figures Rs. In lakhs
II. Profession Tax - Demand, Collection and Balance
Total Number of 4076 3945 3980 3790 3790 3790
Assesses
Growth in -- -3.21 0.89 -4.77 0.00 0.00
Assessments
A. Demand
1. Arrears 11.71 13.50 16.72 14.71 14.41 14.41
2. Current 18.37 17.26 19.55 17.94 15.83 15.83
3. Total 30.08 30.76 36.27 32.65 30.24 30.24
B. Collection
1. Arrears 2.56 1.95 4.57 0.53 1.42 1.42
2. Current 15.32 13.90 16.30 15.50 14.27 14.27
3. Total 17.88 15.85 20.87 16.03 15.69 15.69
C. Balance
1. Arrears 9.14 11.55 12.15 14.18 12.99 12.99
2. Current 3.04 3.36 3.25 2.44 1.56 1.56
3. Total 12.18 14.91 15.40 16.62 14.55 14.55
D. Collection Analysis
1. Arrears (%) 21.86 14.44 27.33 3.60 9.85 9.85
2. Current (%) 83.40 80.53 83.38 86.40 90.15 90.15
3. Total (%) 59.44 51.53 57.54 49.10 51.88 51.88
Source: Udumalpet Municipal Records
iii) Water Charges: The current rate of collection of water charges is about 83
percent. Compared to the property assesses the total assessment of water charges
is less pointing to the potential assesses for water charges. Total collection
performance including current and arrears is only 50% nearly half of total demand
is left uncollected each year.
Collection performance of arrears is only 13% but it accounts to 40% of total demand. No.
of assessments is increased from 7468 to 8357 during past six years at an average rate of
2.5%. Water charges account for about 87 lakhs for the year 2005-06. (Table 7.8)
Table 7.8. DCB of Water Charges of Udumalpet 2000-01 to 2005-06
Sl. Particulars 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06
No.
Figures Rs. In lakhs
III. Water Charges - Demand, Collection and Balance
Total Number of 7468 7667 7877 8128 8357 8357
Assessments
Growth in -- 2.66 2.74 3.19 2.82 0.00
Assessments
A. Demand
1. Arrears 20.18 26.12 26.86 32.45 37.58 41.23
2. Current 32.69 42.29 43.38 45.24 46.00 46.00
3. Total 52.87 68.41 70.24 77.69 83.58 87.23
B. Collection
1. Arrears 2.17 9.58 3.76 4.02 4.00 5.57
2. Current 24.56 31.97 34.02 36.10 38.35 38.36
3. Total 26.73 41.55 37.78 40.12 42.35 43.93
C. Balance
1. Arrears 0.18 16.54 23.10 28.44 33.58 21.66
2. Current 8.12 10.32 9.35 9.14 7.65 2.28
3. Total 8.30 26.86 32.45 37.58 41.23 23.94
D. Collection Analysis
1. Arrears (%) 10.75 36.68 14.00 12.39 10.64 13.51
2. Current (%) 75.13 75.60 78.42 79.80 83.37 83.39
3. Total (%) 50.56 60.74 53.79 51.64 50.67 50.36
Source: Udumalpet Municipal Records
The Capital Investment Programme (CIP) is worked out for five financial years (i.e. 2006-07
to 2010-11) by fusing the projects fund into FOP. The FOP is prepared based on the
projection of revenues under various head of accounts and projected by following the past
trends and relevant assumptions on ULBs powers to augment resources. The projections of
expediture for the existing level of services are also inbuilt in the projection. The debt-serving
burden under the purview of the new schemes also worked out keeping the strength and
capacity of overall municipal finance. (Table 7.10)
The Financial Operating Plan (FOP) is essentially a multi-year forecast of finances of the urban
local body. The FOP can be generated for a short-medium term of 5-8 years and also for a
long-term for 20 years period. In this context, the FOP are envisaged with short-term period
of 5 years (2006-07 to 2010-11) and a long-term period of 20 years (2006-07 to 2025-26). A
salient feature of the FOP is that all outstanding dues including debt and non-debt liabilities
have been taken into account. It needs mention that the identified investments are phased
from the year 2006-07.
The FOP is essentially a financial forecast, developed on the basis of the growth trends of
various components of income and expenditure, based on the time-series data. It is
noteworthy that several assumptions need to be made while forecasting the finances of the
ULBs. The immense care have been taken to adopt various assumptions based on the current
growth trends, contribution pattern of various revenue drivers and utilization pattern of
various expenditure drivers. In addition, various quantifiable assets and liabilities of the ULBs
were also taken into account and phased out over a period of time. The following section
provides an insight into the various assumptions made, necessary logic and justifications for
such assumptions.
7.8.1 Assumptions:
The financial forecast for the horizon period has been made based on the analysis of the
growth trend, sectoral contribution (for receipts/income) and utilization (for expenses) and
other externalities likely to impact the forecast like pay commission revisions, flow of
devolution fund, etc. The FOP is prepared for a short-term & long-term horizon periods with
sustainable level of capital investments in both the terms. Following are some of the
assumptions adopted while projecting the FOP of Udumalpet town.
7.8.2 Revenue Receipts / Income: It has been projected under the following heads:
Property Tax
Other Taxes
o Professional Tax
o Other Taxes (excluding Professional Tax)
Assigned Revenue
Devolution Fund
Service Charges and Fees
o Water Charges
o Service Charges and Fees (excluding Water Charges)
Grants and Contributions
Sale and Hire Charges
Property Tax:
Property tax accounts for an amount of about Rs. 185 lakhs in the year 2005-06. It accounts
on an average for about 23 percent of the total income of the municipality. Property tax is
one of the major revenue sources of the Udumalpet Municipality. The projection for future is
based on the forecast demand and the current demand of year 2005-06 is taken as the base.
Its trend for the past 5 years shows at 1.84 percent increase and it is assumed to grow at the
rate of 2.0 percent per year for the projected period. Further, it is also assumed that the
general ARV revision (which was due last year) would be undertaken during the year 2005-
06. The other assumptions underlying projection of revenue from property tax are presented
in the table below:
Professional Tax:
Professional tax is one of the major revenue sources among the other taxes levied by the
ULB. The projection for future is based on the forecast demand and the current demand of
year 2005-06 is taken as the base. Further, it may be noted that the last revision was done
during 2002-03 and thus the next revision is assumed after 10-12 years (2014-15). The
professional tax scored at Rs. 15.50 lakhs (2005-06) having an average growth of -2.00
percent. It is assumed that this would grow at the rate of 5 percent for the projected period.
The other assumptions underlying projection of revenue from professional tax are presented
in the table below:
Table 7.12. Assumptions for the Financial Projections - Professional Tax
Water Charges:
The projection of water charges for future is based on the forecast demand and the current
demand of year 2005-06 is taken as the base. The water charges scored at Rs. 45 lakhs
(2005-06) having an average growth of 2.86 percent. It is assumed that this would grow at
the rate of 2 percent for the projected period. The other assumptions underlying projection of
revenue from professional tax are presented in the table below:
Devolution Funds:
Devolution funds are projected based on the formula adopted by the GoTN to devolve SFC
grants. The State’s official projection of Sales Tax for next 10 years is considered as the base.
As per the formula, about 8 percent of the State’s Sales ax would be devolved for the local
bodies (both urban and rural). About 42 percent of the total amount available for the
devolution would be devolved to the urban local bodies at the following rate:
Municipal Corporations -31percent
Municipalities - 34 percent
Town Panchayats - 35 percent
Further, it may be observed that the base population figure considered for SFC devolution is
the latest Census figures and accordingly, the SFC devolution per capita has been calculated
for ULB, at the State level. This per capita devolution has been adopted to project the SFC
devolutions for the Udumalpet town, keeping the population of the ULB as per the 2001
Census as the base.
The assumptions for forecast of other revenue items are presented in the table below. The
growth rate under each item of receipt is adopted based on the average trend of all the ULBs
under different categories. In case of abnormalities in the growth trend, a nominal growth
rate has been adopted.
Table 7.14. Assumptions for the Financial Projections - Other Revenue Receipts
7.8.3 Revenue Expenditure: It has been projected under the following heads:
Personnel Cost
o Salaries
o Others
Terminal and Retirement Benefits
Operating Expenses
Repairs and Maintenance
Program Expenses
Administrative Expenses
Finance Expenses
o Finance Expenses (excluding Interest n Loans)
o Interest on Loans
Phasing of Non-Debt Liability
Accordingly, the Personnel Cost is assumed to be growing at the rate of 10 percent per
annum.
Other Expenditure:
The assumptions for forecast of other revenue expenditure items are presented in the table
below. The growth rate under each item of expenditure is adopted based on the average
trend in this local body over last five years. In case of abnormalities in the growth trend, a
nominal growth rate has been adopted.
Table 7.15. Assumptions for the Financial Projections - Other Revenue Expenses
It is noteworthy that the revenue expenditure item ‘Depreciation’ is not considered for
financial projection, as it is just a notional item
Debt servicing component has been dealt separately in detail as per the terms and conditions
of the loan. The debt servicing of both existing proposed loans have been taken into
consideration. While calculating the debt servicing, the principal repayment and interest
payable on the loans have been calculated separately. The interest on loans has been
considered as the revenue expenditure item while the principal repayment has been taken as
cash-flow item. However, for calculating the Debt-Service Coverage (DSC) ratio, both principal
repayment and interest payable on the loans have been taken into account.
Based on the above assumptions, FOP has been formulated for a short term period of 2006-
07 to 2010-11 and in that the total revenue receipt has been estimated to reach to Rs. 1293
lakhs in 2010-11 from Rs.557 lakhs in 2005-06. The total revenue expenditure has been
increased from Rs.564 lakhs (2005-06) to Rs. 929 Lakhs (2010-11). It is observed that in all
the years Operating ration (RE/RI) remains well within operating feasibility of (less than 1).
The debt serving over the total revenue is well within 23 percent indicating ease of the
municipal finance in repayment of loan (Table 7.16). For a Long term period of 2006-07 to
2025-26, total revenue receipt has been estimated to reach to Rs. 4638 lakhs in 2025-26 from
Rs.557 lakhs in 2005-06. The total revenue expenditure has been increased from Rs.564 lakhs
(2005-06) to Rs. 3016 Lakhs (2025-26). It is observed that in all the years Operating ration
(RE/RI) remains well within operating feasibility of (less than 1). The debt serving over the
total revenue is well within 14 percent indicating ease of the municipal finance in repayment
of loan (Table 7.17).
Table. 7.16. Financial Operational Plan (FOP) – Short Term Period (2006-07 to 2010-11) Figures Rs. In lakhs
2000- 2001- 2002- 2003- 2004- 2005- 2006- 2007- 2008- 2009-
2010-11
Sl. 01 02 03 04 05 06 07 08 09 10
Account Head
No. Actuals Short-term Projections
Est.
==============================> ========================>
Opening Balance 241.21 289.02 177.49 285.05 458.60 539.96 643.04 677.51 972.30 1257.10 1521.50
Revenue Receipts
1 Property Tax 119.52 123.29 148.40 171.62 90.00 100.00 154.01 157.09 160.23 163.44 166.71
2 Other Taxes
a. Professional Tax 16.07 15.11 16.26 15.50 20.00 29.00 12.24 12.85 13.50 14.17 14.88
3 Assigned Revenue 143.34 34.16 159.31 149.00 100.00 100.00 108.00 116.64 125.97 136.05 146.93
4 Devolution Fund 109.20 39.79 47.35 160.00 170.00 200.00 185.03 203.38 223.42 243.32 265.00
5 Service Charges and Fees
a. Water Charges 32.69 42.30 43.30 45.24 0.20 0.30 55.44 56.55 57.68 70.61 72.02
b. Service Charges and Fees 27.64 36.22 44.14 47.09 29.00 30.00 33.00 36.30 39.93 43.92 48.32
6 Grants and Contributions 0.00 6.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Sale and Hire Charges 0.78 0.67 0.39 2.00 1.00 1.00 1.05 1.10 1.16 1.22 1.28
8 Other Income 94.50 85.11 80.08 96.72 81.00 90.00 103.50 119.03 136.88 157.41 181.02
9 Prior Year Income 39.63 5.60 6.16 6.77 6.77 6.77 0.00 0.00 0.00 0.00 0.00
10 Recoveries from Projects 0.00 0.00 0.00 0.00 0.00 0.00 0.00 241.08 296.30 347.30 422.41
Total Revenue Receipts 583.37 583.37 388.78 545.40 693.95 497.97 557.07 652.27 944.02 1055.07 1318.36
Revenue Expenditure
1 Personnel Cost
a. Salaries 219.67 208.94 209.93 241.34 180.00 200.00 220.00 242.00 266.20 372.68 409.95
b. Others 1.18 1.51 3.85 5.05 4.00 5.00 5.50 6.05 6.66 7.32 8.05
2 a. Terminal and Retirement Benefits 25.81 30.25 38.77 39.60 26.50 21.50 23.65 26.02 28.62 31.48 34.63
b. Next five years 1.07 3.29 4.61 6.36
3 Operating Expenses 35.72 35.46 36.09 45.33 36.25 68.95 75.85 83.43 91.77 100.95 111.04
4 Repairs and Maintenance 12.88 15.48 13.19 26.05 25.47 40.50 43.74 47.24 51.02 55.10 59.51
5 Program Expenses 0.02 3.85 2.83 4.70 7.20 14.85 16.34 17.97 19.77 21.74 23.92
6 Administrative Expenses 18.27 11.94 15.31 25.80 20.65 36.00 39.60 43.56 47.92 52.71 57.98
7 Finance Expenses
a. Finance Expenses 1.25 3.69 0.51 4.04 3.20 3.20 3.52 3.87 4.26 4.69 5.15
b. Interest on Loans 98.41 93.02 12.35 13.00 8.00 10.00 136.22 128.44 120.66 112.87 105.09
c. Debt service on new investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 68.52 92.23 109.40 107.79
8 Depreciation 122.26 94.93 104.42 114.87 104.53 94.19 0.00 0.00 0.00 0.00 0.00
9 Prior Year Expenses / Phasing of Non-Debt 0.10 1.25 0.56 0.62 0.62 0.62 0.00 0.00 0.00 0.00 0.00
Liability
Total Revenue Expenditure 535.57 500.31 437.83 520.39 416.42 494.81 564.41 663.96 777.28 916.77 971.28
Revenue Surplus / Deficit 47.80 111.53 107.56 173.55 81.56 62.27 87.86 280.06 277.79 260.67 347.28
Principle Payment (Earlier Loan) 42.25 42.77 12.36 13.34 53.38 53.38 53.38 53.38 53.38 53.38 53.38
Net Surplus / Deficit 127.81 -59.37 199.63 275.08 132.70 103.07 34.48 226.68 224.41 207.28 293.90
Closing Balance 289.02 177.49 285.05 458.60 591.31 643.04 677.51 904.20 1128.60 1335.88 1629.78
Table. 7.17. Financial Operational Plan (FOP) – Long Term Period (2006-07 to 2025-26) Figures Rs. In lakhs
Sl. 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Account Head
No. Long-term Projections=================================================================================================>
Opening Balance 1872.27 2219.86 2578.92 2966.77 3380.33 3851.05 4486.59 5159.06 5905.36 6733.87 7625.83 8721.37 9926.58 11212.00 12680.59
Revenue Receipts
1 Property Tax 221.05 225.47 229.98 234.58 239.27 337.11 343.85 350.72 357.74 364.89 483.85 493.53 503.40 513.46 523.73
2 Other Taxes
a. Professional Tax 15.62 16.41 17.23 18.09 18.99 28.30 30.28 32.40 34.67 37.10 39.70 42.48 45.45 48.63 52.04
b. Other Taxes 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Assigned Revenue 158.69 171.38 185.09 199.90 215.89 233.16 251.82 271.96 293.72 317.22 342.59 370.00 399.60 431.57 466.10
4 Devolution Fund 290.00 317.36 347.30 380.06 415.92 455.15 498.09 545.08 596.51 652.78 714.36 781.75 855.50 936.21 1024.53
5 Service Charges and Fees
a. Water Charges 73.46 89.91 91.71 93.54 114.50 116.79 119.12 154.38 157.47 160.62 196.60 200.53 204.54 250.36 255.37
b. Service Charges & 53.15 58.46 64.31 70.74 77.81 85.59 94.15 103.57 113.92 125.32 137.85 151.63 166.80 183.48 201.82
Fees
6 Grants and Contributions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Sale and Hire Charges 1.34 1.41 1.48 1.55 1.63 1.71 1.80 1.89 1.98 2.08 2.18 2.29 2.41 2.53 2.65
8 Other Income 208.18 239.40 275.31 316.61 364.10 418.72 481.52 553.75 636.81 732.34 842.19 968.51 1113.79 1280.86 1472.99
9 Prior Year Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 Recoveries from Projects 425.18 425.18 451.70 454.75 464.95 494.12 497.48 497.48 529.57 544.48 544.48 579.78 583.84 583.84 635.00
Total Revenue Receipts 1446.66 1544.98 1664.11 1769.83 1913.07 2170.66 2318.12 2511.24 2722.40 2936.83 3303.81 3590.52 3875.33 4230.94 4634.24
Revenue Expenditure
1 Personnel Cost
a. Salaries 450.94 496.04 545.64 600.20 660.23 726.25 798.87 878.76 966.64 1063.30 1169.63 1286.59 1415.25 1556.78 1712.45
b. Others 8.86 9.74 10.72 11.79 12.97 14.27 15.69 17.26 18.99 20.89 22.97 25.27 27.80 30.58 33.64
2 a. Terminal and 38.09 41.90 46.09 50.70 55.77 61.34 67.48 74.22 81.65 89.81 98.79 108.67 119.54 131.49 144.64
Retirement Benefits
b. Next five years 9.18
3 Operating Expenses 122.15 134.36 147.80 162.58 178.84 196.72 216.39 238.03 261.84 288.02 316.82 348.51 383.36 421.69 463.86
4 Repairs and Maintenance 64.27 69.41 74.96 80.96 87.44 94.43 101.99 110.14 118.96 128.47 138.75 149.85 161.84 174.79 188.77
5 Program Expenses 26.31 28.94 31.83 35.02 38.52 42.37 46.61 51.27 56.39 62.03 68.24 75.06 82.56 90.82 99.90
6 Administrative Expenses 63.78 70.15 77.17 84.89 93.37 102.71 112.98 124.28 136.71 150.38 165.42 181.96 200.16 220.17 242.19
7 Finance Expenses
a. Finance Expenses 5.67 6.24 6.86 7.55 8.30 9.13 10.04 11.05 12.15 13.37 14.70 16.17 17.79 19.57 21.53
b. Interest on Loans 97.30 89.52 81.73 73.95 66.17 58.38 50.60 42.81 35.03 27.24 19.46 11.68 3.89 0.00 0.00
c. Debt service on new 137.39 165.04 182.49 175.17 167.84 190.63 181.64 172.64 163.65 154.66 145.66 136.67 127.68 118.68 109.69
investments
Total Revenue Expenditure 1058.87 1149.84 1242.14 1318.31 1403.28 1498.30 1604.35 1722.54 1854.06 2000.24 2162.52 2342.50 2541.93 2766.64 3018.74
Revenue Surplus / Deficit 387.79 395.15 421.97 451.52 509.79 672.36 713.77 788.70 868.34 936.59 1141.29 1248.02 1333.40 1464.30 1615.50
Principle Payment
53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 0.00 0.00
(Earlier Loan)
Net Surplus / Deficit 334.41 341.77 368.59 398.13 456.40 618.98 660.38 735.32 814.96 883.21 1087.91 1194.64 1280.02 1464.30 1615.50
Closing Balance 1964.19 2305.96 2674.54 3072.68 3529.08 4148.06 4808.44 5543.77 6358.73 7241.94 8329.85 9524.48 10804.50 12268.80 13884.30
Based on the FOP formulated excluding the identified projects in the business plan it
is evident that ULBs revenue resources is fall short by Rs. 425 lakhs in short term
and Rs. 639 lakhs in long term period. By way of projecting the revenue base of the
local body it is estimated that total revenue receipt is estimated to reach to Rs. 896
lakhs in 2010-11 from Rs.557 lakhs in 2005-06.
The total revenue expenditure is also increased from Rs.564 lakhs (2005-06) to Rs.
821 Lakhs (2010-11). It is observed that in all the years Operating ration (RE/RI)
remains well within operating feasibility of (less than 1). The debt serving over the
total revenue is well within 23 percent indicating ease of the municipal finance in
repayment of loan (Table 7.18). For a Long term period of 2006-07 to 2025-26, total
revenue receipt has been estimated to reach to Rs. 3999 lakhs in 2025-26 from
Rs.557 lakhs in 2005-06. The total revenue expenditure has been increased from
Rs.564 lakhs (2005-06) to Rs. 2906 Lakhs (2025-26). It is observed that in all the
years Operating ration (RE/RI) remains well within operating feasibility of (less than
1). The debt serving over the total revenue is well within 10 percent indicating ease
of the municipal finance in repayment of loan (Table 7.19).
Table. 7.18. Financial Operational Plan (FOP) – Short Term Period (2006-07 to 2010-11) - (Excluding Business Plan Projects) Figures Rs. In lakhs
2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11
Account Head
Sl. No. Short-term Projections
Actuals ==========================> Est.
========================>
Opening Balance 241.21 289.02 177.49 285.05 458.60 539.96 643.04 677.51 727.43 792.67 805.29
Revenue Receipts
1 Property Tax 119.52 123.29 148.40 171.62 90.00 100.00 154.01 157.09 160.23 163.44 166.71
2 Other Taxes
a. Professional Tax 16.07 15.11 16.26 15.50 20.00 29.00 12.24 12.85 13.50 14.17 14.88
3 Assigned Revenue 143.34 34.16 159.31 149.00 100.00 100.00 108.00 116.64 125.97 136.05 146.93
4 Devolution Fund 109.20 39.79 47.35 160.00 170.00 200.00 185.03 203.38 223.42 243.32 265.00
5 Service Charges and Fees
a. Water Charges 32.69 42.30 43.30 45.24 0.20 0.30 55.44 56.55 57.68 70.61 72.02
b. Service Charges and Fees 27.64 36.22 44.14 47.09 29.00 30.00 33.00 36.30 39.93 43.92 48.32
(excluding Water Charges)
6 Grants and Contributions 0.00 6.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Sale and Hire Charges 0.78 0.67 0.39 2.00 1.00 1.00 1.05 1.10 1.16 1.22 1.28
8 Other Income 94.50 85.11 80.08 96.72 81.00 90.00 103.50 119.03 136.88 157.41 181.02
9 Prior Year Income 39.63 5.60 6.16 6.77 6.77 6.77 0.00 0.00 0.00 0.00 0.00
Total Revenue Receipts 583.37 388.78 545.40 693.95 497.97 557.07 652.27 702.94 758.77 830.14 896.15
Revenue Expenditure
1 Personnel Cost
a. Salaries 219.67 208.94 209.93 241.34 180.00 200.00 220.00 242.00 266.20 372.68 409.95
b. Others 1.18 1.51 3.85 5.05 4.00 5.00 5.50 6.05 6.66 7.32 8.05
2 a. Terminal and Retirement 25.81 30.25 38.77 39.60 26.50 21.50 23.65 26.02 28.62 31.48 34.63
Benefits
b. Next five years 1.07 3.29 4.61 6.36
3 Operating Expenses 35.72 35.46 36.09 45.33 36.25 68.95 75.85 83.43 91.77 100.95 111.04
4 Repairs and Maintenance 12.88 15.48 13.19 26.05 25.47 40.50 43.74 47.24 51.02 55.10 59.51
5 Program Expenses 0.02 3.85 2.83 4.70 7.20 14.85 16.34 17.97 19.77 21.74 23.92
6 Administrative Expenses 18.27 11.94 15.31 25.80 20.65 36.00 39.60 43.56 47.92 52.71 57.98
7 Finance Expenses
a. Finance Expenses 1.25 3.69 0.51 4.04 3.20 3.20 3.52 3.87 4.26 4.69 5.15
(excluding Interest n Loans)
b. Interest on Loans 98.41 93.02 12.35 13.00 8.00 10.00 136.22 128.44 120.66 112.87 105.09
8 Depreciation 122.26 94.93 104.42 114.87 104.53 94.19 0.00 0.00 0.00 0.00 0.00
9 Prior Year Expenses / Phasing of 0.10 1.25 0.56 0.62 0.62 0.62 0.00 0.00 0.00 0.00 0.00
Non-Debt Liability
Total Revenue Expenditure 535.57 500.31 437.83 520.39 416.42 494.81 564.41 599.65 640.14 764.14 821.67
Revenue Surplus / Deficit 47.80 -111.53 107.56 173.55 81.56 62.27 87.86 103.30 118.63 65.99 74.48
Principle Payment (Earlier Loan) 42.25 42.77 12.36 13.34 53.38 53.38 53.38 53.38 53.38 53.38 53.38
Net Surplus / Deficit 127.81 -59.37 199.63 275.08 132.70 103.07 34.48 49.92 65.24 12.61 21.10
Closing Balance 289.02 177.49 285.05 458.60 591.31 643.04 677.51 727.43 792.67 805.29 826.38
Table. 7.19. Financial Operational Plan (FOP) – Long Term Period (2006-07 to 2025-26) - (Excluding Business Plan Projects) Figures Rs. In lakhs
Sl. Account Head 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
No. Long-term Projections======================================================================>
Opening Balance 826.38 907.94 1028.06 1164.28 1318.35 1511.48 1829.03 2175.64 2588.19 3039.29 3534.73 4225.88 4979.47 5805.39 6806.60
Revenue Receipts
1 Property Tax 221.05 225.47 229.98 234.58 239.27 337.11 343.85 350.72 357.74 364.89 483.85 493.53 503.40 513.46 523.73
2 Other Taxes
a. Professional Tax 15.62 16.41 17.23 18.09 18.99 28.30 30.28 32.40 34.67 37.10 39.70 42.48 45.45 48.63 52.04
b. Other Taxes 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
(excluding Professional Tax)
3 Assigned Revenue 158.69 171.38 185.09 199.90 215.89 233.16 251.82 271.96 293.72 317.22 342.59 370.00 399.60 431.57 466.10
4 Devolution Fund 290.00 317.36 347.30 380.06 415.92 455.15 498.09 545.08 596.51 652.78 714.36 781.75 855.50 936.21 1024.53
5 Service Charges and Fees
a. Water Charges 73.46 89.91 91.71 93.54 114.50 116.79 119.12 154.38 157.47 160.62 196.60 200.53 204.54 250.36 255.37
b. Service Charges and Fees 53.15 58.46 64.31 70.74 77.81 85.59 94.15 103.57 113.92 125.32 137.85 151.63 166.80 183.48 201.82
(excluding Water Charges)
6 Grants and Contributions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Sale and Hire Charges 1.34 1.41 1.48 1.55 1.63 1.71 1.80 1.89 1.98 2.08 2.18 2.29 2.41 2.53 2.65
8 Other Income 208.18 239.40 275.31 316.61 364.10 418.72 481.52 553.75 636.81 732.34 842.19 968.51 1113.79 1280.86 1472.99
9 Prior Year Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Revenue Receipts 1021.48 1119.80 1212.41 1315.07 1448.11 1676.53 1820.64 2013.76 2192.83 2392.34 2759.32 3010.73 3291.49 3647.10 3999.23
Revenue Expenditure
1 Personnel Cost
a. Salaries 450.94 496.04 545.64 600.20 660.23 726.25 798.87 878.76 966.64 1063.30 1169.63 1286.59 1415.25 1556.78 1712.45
b. Others 8.86 9.74 10.72 11.79 12.97 14.27 15.69 17.26 18.99 20.89 22.97 25.27 27.80 30.58 33.64
2 a. Terminal and Retirement 38.09 41.90 46.09 50.70 55.77 61.34 67.48 74.22 81.65 89.81 98.79 108.67 119.54 131.49 144.64
Benefits
b. Next five years 9.18
3 Operating Expenses 122.15 134.36 147.80 162.58 178.84 196.72 216.39 238.03 261.84 288.02 316.82 348.51 383.36 421.69 463.86
4 Repairs and Maintenance 64.27 69.41 74.96 80.96 87.44 94.43 101.99 110.14 118.96 128.47 138.75 149.85 161.84 174.79 188.77
5 Program Expenses 26.31 28.94 31.83 35.02 38.52 42.37 46.61 51.27 56.39 62.03 68.24 75.06 82.56 90.82 99.90
6 Administrative Expenses 63.78 70.15 77.17 84.89 93.37 102.71 112.98 124.28 136.71 150.38 165.42 181.96 200.16 220.17 242.19
7 Finance Expenses
a. Finance Expenses 5.67 6.24 6.86 7.55 8.30 9.13 10.04 11.05 12.15 13.37 14.70 16.17 17.79 19.57 21.53
(excluding Interest n Loans)
b. Interest on Loans 97.30 89.52 81.73 73.95 66.17 58.38 50.60 42.81 35.03 27.24 19.46 11.68 3.89 0.00 0.00
8 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Revenue Expenditure 886.54 946.30 1022.80 1107.63 1201.59 1305.60 1420.65 1547.83 1688.35 1843.52 2014.79 2203.76 2412.19 2645.89 2906.98
Revenue Surplus / Deficit 134.94 173.50 189.60 207.45 246.52 370.93 399.99 465.93 504.48 548.83 744.53 806.97 879.30 1001.21 1092.25
Principle Payment (Earlier Loan) 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 53.38 0.00 0.00
Net Surplus / Deficit 81.56 120.12 136.22 154.06 193.14 317.55 346.60 412.55 451.10 495.45 691.15 753.59 825.92 1001.21 1092.25
Closing Balance 907.94 1028.06 1164.28 1318.35 1511.48 1829.03 2175.64 2588.19 3039.29 3534.73 4225.88 4979.47 5805.39 6806.60 7898.85
16000
14000
12000
R s. in La kh s
10000
8000
6000
4000
2000
0 2 0 0 0 -0 1
2 0 0 1 -0 2
2 0 0 2 -0 3
2 0 0 3 -0 4
2 0 0 4 -0 5
2 0 0 5 -0 6
2 0 0 6 -0 7
2 0 0 7 -0 8
2 0 0 8 -0 9
2 0 0 9 -1 0
2 0 1 0 -1 1
2 0 1 1 -1 2
2 0 1 2 -1 3
2 0 1 3 -1 4
2 0 1 4 -1 5
2 0 1 5 -1 6
2 0 1 6 -1 7
2 0 1 7 -1 8
2 0 1 8 -1 9
2 0 1 9 -2 0
2 0 2 0 -2 1
2 0 2 1 -2 2
2 0 2 2 -2 3
2 0 2 3 -2 4
2 0 2 4 -2 5
2 0 2 5 -2 6
Year
Including Business Plan Projects Excluding Business Plan Projects
By way of implementing the suggested projects in the Business plan the local body attain a position were they could sustain their revenue base in long run and in turn civic
services could be improved by means of their own resources without getting engrossed in debts.
ANNEXURE – I
Existing Roads and Drainage Facilities and its Conditions in Udumalpet - 2003
Udumalaipet Municipality
Roads Storm Water Drains
Road Condition Exis of Cross
W Widt Yr. of Right side of the
S.N Length Assessment for BT and CC Rd cut. Left side of the Road Drainage
No Name of Road Rd. Import Surfac h Format Cond Road
o only works Work
. Category ance e type ./ itions
Compl. Surfac Poth Road Cond Ty Leng Cond Cause
Metres Yes/No Type Length Culverts Bridges
e cond. oles Edges ition pe th ition ways
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
1 1 Cheran Sengutuvan Street MR SR CC 45 3 1982 P NE NP Uneven No PO 45 G -- -- -- 1 -- --
2 1 Palaniappan Street MR SR BT 124 8 1982 B PE MP Uneven No -- -- -- PO 124 P 2 -- --
3 1 Gopalsamy Lane MR SR CC 32 2.5 1979 P NE NP Even No PO 30 P -- -- -- -- -- --
4 1 Part Lane MR SR CC 118 2.6 1986 G NE NP Even No PO 118 P PO 78 P -- -- --
5 1 Karikalan Street MR SR BT 132 4.75 2000 G NE NP Uneven No PO -- P -- -- -- -- -- --
6 1 Thilagar Lane MR SR CC 78 2.6 1987 G NE NP Even No PO 48 G -- -- -- -- -- --
7 1 Subash Street MR SR BT 87 4.5 2000 G NE NP Uneven No PO 87 G PO 87 B 1 -- --
8 1 Subash Lane - 1 MR SR CC 63 3 2000 G NE NP Even No -- -- -- PO 43 G -- --
9 1 Thilagar Street MR SR BT 215 6 1996 G NE NP Even No PO 215 B PO 215 B -- --
10 1 Thilagar Lane MR SR CC 27 3.05 -- G NE NP Even No -- -- -- -- -- -- -- -- --
11 1 Eripalayam Harijan Colony MR SR BT 67 3 1989 P PE MP Uneven No -- -- -- -- -- -- -- -- --
12 1 Eripalayam Harijan Colony MR SR CC 190 2 1987 P PE MP Even No PO 190 P PO 50 P -- -- --
13 1 Anna Street MR SR BT 269 4.5 1997 G NE NP Uneven No PO 269 P PO 251 P 1 -- --
14 1 Subash Lane - 2 MR SR CC 60 3 1979 G NE NP Uneven No -- -- -- PO 60 G -- -- --
15 1 Road at north of Elementary School MR SR BT 115 10 2001 G FE TMP Uneven No PO 115 G PO 115 B 1 -- --
16 2 Eswaran Koil Street MR SR ER 102 4.1 1979 B NE NP Uneven No PO 120 B -- -- -- -- -- --
17 2 Eswaran Koil Lane MR SR CC 129 2.55 1981 P PE MP Even No PO 129 P -- -- -- -- -- --
18 2 Valluvar Lane MR SR CC 60 2 1979 G NE NP Even No -- -- -- PO 60 B -- -- --
19 2 Sarojini Lane MR SR CC 105 2 2001 G NE NP Even No -- -- -- PO 105 G -- -- --
20 2 KannaKi Lane MR SR CC 103 2 1979 P NE NP Even No PO 103 P -- -- -- -- -- --
21 2 Nehru Lane MR SR CC 97 3.5 1980 G NE NP Even No PO 97 G PO 97 G 1 -- --
22 2 Siva Subramanian Street MR SR BT 209 4 1997 G NE NP Uneven No PO 200 B PO 200 B -- -- --
23 2 Siva Subramanian Lane MR SR CC 97 3 1979 G NE NP Even No -- -- -- PO 97 G -- -- --
24 2 Arasilungo Street MR SR CC 104 3 1978 G PE MP Uneven No PO 104 P -- -- -- -- -- --
25 2 Bharathi Lane MR SR CC 154 3.7 2001 G PE MP Uneven No -- -- -- PO 154 B -- -- --
26 2 Gandhi Lane MR SR CC 156 1.8 1980 G NE NP Even No PO 156 G -- -- -- -- -- --
27 2 Cart truck East West MR SR BT 340 3 1979 G PE MP Uneven No -- -- -- PO 340 P 2 -- --
28 2 Cart truck East West MR SR ER 152 6 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
29 2 Kannusamy Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
30 2 1. North South30 feet Raod MR SR BT 275 3.9 1997 G NE NP Uneven No -- -- -- -- -- -- -- -- --
31 2 2. North South 50 feet Road MR SR BT 291 6.1 1997 G NE NP Uneven No -- -- -- -- -- -- -- -- --
3. Back side of E.B.Office East West
32 2 MR SR 345 4.05 2002 G -- -- -- -- PO 90 G -- -- -- 1 -- --
Rd
33 2 Avanandeeswara Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
34 2 3. East West 30 feet Road MR SR BT 148 4.4 1997 G NE NP Uneven No -- -- -- -- -- -- -- -- --
35 2 4. East West 30 feet Road MR SR BT 148 4.3 1997 G NE NP Uneven No -- -- -- -- -- -- -- -- --
36 2 5. North South 30 feet Road MR SR BT 67 4 1997 G NE NP Uneven No -- -- -- -- -- -- -- -- --
37 2 (U.K.U.P. Colony) -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
38 2 1. North South 30 feet Road MR SR ER 180 9.15 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
358 14 2. North south 30 feet road (East) MR SR BT 232 3.5 1996 P FE MP Even No -- -- -- -- -- -- -- -- --
359 14 3. East west Road 1 MR SR BT 85 3.5 1996 P FE MP Even No -- -- -- -- -- -- -- -- --
360 14 4. East west Road 2 MR SR BT 85 3.5 1996 P FE MP Even No -- -- -- -- -- -- 1 -- --
361 14 5. East west road - 3 MR SR BT 85 3.5 1996 P FE MP Even No -- -- -- -- -- -- 1 -- --
362 14 6. East west Road - 4 MR SR BT 85 3.5 1996 P FE MP Even No -- -- -- -- -- -- -- -- --
363 14 7. North South 20 feet Road MR SR BT 50 3.5 1996 P FE MP Even No -- -- -- -- -- -- -- -- --
364 14 8. East west 30 feet main Road MR SR BT 100 6 1999 P NE NP -- -- -- -- -- -- -- -- 1 -- --
365 14 U.K.C. Nagar -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
366 14 1. North south 30 feet Road MR SR ER 58 9.15 -- -- -- -- -- -- PO 58 G PO 58 G 1 -- --
367 14 2. North south 30 feet Road MR SR BT 234 3.05 1996 G NE NP Even No -- -- -- -- -- -- -- -- --
368 14 3. North south 60 feet Road MR SR BT 200 18.3 1997 G NE NP Even No -- -- -- -- -- -- -- -- --
369 14 4. North south Cart truck MR SR BT 200 4 1998 G NE NP Even No PO 100 G -- -- -- 1 -- --
370 14 U.K.C. Nagar(North) -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
371 14 1. East west 30 feet Road(North) MR SR BT 189 9.15 1999 G NE NP Even No -- -- -- -- -- --
372 14 2. North south 30 feet Road(East) MR SR ER 15 9.15 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
373 14 3. North south 30 feet Road(Bappid) MR SR ER 69 9.15 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
374 14 4. North south 30 feet Road MR SR ER 85 9.15 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
375 14 5. Cross Road (North) MR SR ER 25 9.15 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
376 14 Sadiq nagar -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
377 14 1. Sadiq nagar Road 1 MR SR BT 36 3 2000 G NE NP Even No -- -- -- -- -- -- -- -- --
378 14 2. Sadiq nagar Road 2 MR SR BT 42 4.5 2000 G NE NP Even No -- -- -- -- -- -- -- -- --
379 14 3. Sadiq nagar Road 3 MR SR CC 40.2 2 1998 G NE NP Even No PO 40 G -- -- -- -- -- --
380 15 Sikkandar street MR SR CC 49 3.75 1998 G NE NP Even No PO 42 G -- -- -- -- -- 1
381 15 Thangamani Odai Sardar lane MR SR CC 45 2.4 1990 G NE NP Even No PO 45 G PO 45 G -- -- 1
382 15 Thangamani Odai lane MR SR CC 38 2.5 1990 G NE NP Even No PO 38 G PO 38 G -- -- 1
383 15 Thangamani Odai Street MR SR BT 420 8.5 1982 G NE NP Even No PO 420 G PO 420 G -- -- --
384 15 Jallani Colony -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
385 15 1. East west 30 feet Road - 1 MR SR BT 77 6 1997 G NE NP Even No PO 77 G PO 77 G -- -- --
386 15 2. East west 30 feet Road - 2 MR SR CC 95 3.5 1998 G NE NP Even No PO 90 G -- -- -- -- -- --
387 15 3. East west 30 feet Road - 3 MR SR CC 68 4.8 1998 G NE NP Even No PO 68 G PO 68 G -- -- --
388 15 4. East west 30 feet Road - 4 MR SR BT 45 3 1997 G NE NP Even No PO 45 G PO 45 G -- -- --
389 15 5. North south Cross lane MR SR CC 42 3 1998 G NE NP Even No PO 42 G PO 42 G -- -- --
390 15 6. North south Road MR SR BT 45 3 1997 G NE NP Even No PO 45 G PO 45 G -- -- 1
391 16 Razul lane MR SR CC 105 3 1995 G NE NP Even No PO 105 G PO 105 G -- -- --
392 16 Sadasivam street MR SR BT 379 6 1999 G NE NP Even No PO 379 P PO 379 P 1 -- --
393 16 MRT lane MR SR CC 173 2.5 1992 G NE NP Even No PO 173 P -- -- -- -- -- --
394 16 Kumanan lane MR SR CC 41 2.5 1990 G NE NP Even No PO 50 P -- -- -- -- -- --
395 16 Maraimalai Adigal lane MR SR CC 50 3.3 1992 G NE NP Even No -- -- -- PO 41 P -- -- --
396 16 MRT lane MR SR CC 34 4.8 1998 G NE NP Even No -- -- -- PO 33 P -- -- --
397 16 Jinna lane MR SR CC 145 2.4 1998 G NE NP Even No PO 145 P -- -- --
Thennai Marathu street(from big
398 16 bazaar street to Thangammal odai MR SR BT 263 4 1998 G NE NP Even No PO 263 P PO 263 P 2 -- --
street)
399 16 Vaniyar lane 1 MR SR CC 83 4.45 1992 G NE NP Even No PO 83 P -- -- --
400 16 Arul mozhi lane MR SR CC 88 2.5 1998 GG NE NP Even No PO 88 P -- -- --
401 16 Nellukadai lane MR SR CC 130 3.6 1998 G NE NP Even No PO 130 P -- -- --
402 17 Nellukadai Street MR SR BT 140 4 1997 G NE NP Even No PO 140 P PO 140 P -- -- --
403 17 Perumal koil lane MR SR CC 165 3.6 1997 G NE NP Even No PO 165 G -- -- --
404 17 Nallan Chettiar lane MR SR CC 120 3.3 1997 G NE NP Even No PO 120 G -- -- --
405 17 Kathi Allam lane MR SR CC 90 2.5 1997 G NE NP Even No -- -- -- PO 90 P -- -- --
bakery)
454 21 Manikkam lane MR SR ER 50 3 1998 G -- -- -- -- -- -- -- PO 50 G -- --
455 22 Masthan Layout Road MR SR BT 134 4 1999 G NE NP Even No PO 134 P PO 50 P 1 -- --
Anna colony good shed Road
456 22 MR SR BT 422 5 1998 G NE NP Even No -- -- -- PO 200 G 1 -- --
Extension
Kannamanaikanur cart track(Muneer
457 22 MR SR BT 450 3.5 1999 G NE NP Even No PO 450 B -- -- -- 2 -- --
nagar cart track)
458 22 Sate thottam MR SR CC 66 2.4 1999 G NE NP Even No PO 132 P PO 132 P -- -- --
459 22 Palaniandavar nagar -- -- -- -- -- -- G -- -- -- -- -- -- -- -- -- -- -- -- --
460 22 1. North south Road MR SR BT 300 5.7 1998 G NE NP Even No PO 300 P PO 90 P 1 -- --
461 22 2. East west Road MR SR BT 307 5 1998 G NE NP Even No -- -- -- -- -- -- 1 -- --
462 22 3. East west Road MR SR ER 30 7.5 -- -- NE NP Even No -- -- -- -- -- -- 1 -- --
463 22 4. North west Road MR SR BT 100 4.5 1982 P NE NP Even No PO 100 P PO 100 P 2 -- --
464 22 5. East west Road MR SR BT 120 4.5 1985 P PE MP Even No PO 120 P PO 120 P 2 -- --
465 22 6. East west Road MR SR ER 25 7 -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
466 22 7. North south Road MR SR BT 98 4.7 1985 P PE MP Even No PO 48 P -- -- -- -- -- --
467 22 8. East west Road MR SR BT 115 4.6 1985 P PE MP Even No PO 115 P PO 115 P 1 -- --
468 22 9. East west Road MR SR BT 105 4 1985 P PE MP Even No PO 105 P -- -- -- 1 -- --
469 22 10. East west Road MR SR BT 303 4 1985 P PE MP Even No PO 300 P PO 200 P 1 -- --
470 22 11. North south Road MR SR BT 94 4 1985 P PE MP Even No PO 94 P PO 90 P 1 -- --
471 22 12. East west & North south MR SR BT 116 4 1985 P PE MP Even No PO 116 P PO 116 P 1 -- --
472 22 Anna colony lane MR SR CC 196 2.5 1999 G NE NP Even No -- -- -- -- -- -- -- -- --
473 22 Kanthasamy Muthaiyapillai Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
474 22 1. North south 60 feet Road MR SR BT 140 4 2002 G NE NP Even No -- -- -- -- -- -- -- -- --
475 22 2. East west 30 feet Road MR SR BT 119 3 2002 G NE NP Even No -- -- -- -- -- -- -- -- --
476 22 3. East west 30 feet Road MR SR WBM 96 3 1995 G -- -- -- -- -- -- -- -- -- -- -- -- --
477 22 4. East west 60 feet Road MR SR WBM 86 4 1995 G -- -- -- -- -- -- -- -- -- -- -- -- --
478 22 5. North south 23 feet Road MR SR WBM 52 3 1998 G NE NP Even No -- -- -- -- -- -- -- -- --
479 23 N.G.Ramasamy street MR SR BT 574 5.1 1999 G NE NP Even No PO 550 P PO 550 P 2 -- --
480 23 Sathiya BIBI Layout MR SR BT 90 3.7 1992 G NE NP Even No -- -- -- PO 90 G 1 -- --
481 23 Road Meer Ghouse Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
482 23 1. Meer Ghouse layout Road 1 MR SR BT 76 7 1999 G NE NP Even No PO 76 G PO 76 G -- -- --
483 23 2. Meer Ghouse layout Road 2 MR SR BT 55 7.5 1997 G NE NP Even No PO 55 G PO 55 G 1 -- --
484 23 3. Meer Ghouse layout Road 3 MR SR BT 106 4.4 1997 G NE NP Even No PO 90 G -- -- -- 1 -- --
485 23 4. Meer Ghouse layout Road 4 MR SR BT 57 5 1997 G NE NP Even No -- -- -- PO 55 G -- --
486 23 5. Meer Ghouse layout Road 5 MR SR BT 128 10.6 1997 G NE NP Even No PO 128 G PO 128 G 1 -- --
487 23 Ameer layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
488 23 1. Ameer layout Road 1 MR SR BT 196 4 1997 G NE NP Even No PO 192 G -- -- -- -- -- --
489 23 2. Ameer layout Road 2 MR SR CC 82 1.5 1980 G NE NP Even No PO 82 P -- -- -- -- -- --
490 23 3. Ameer layout Road 3 MR SR BT 146 5.2 1997 G NE NP Even No PO 146 P PO 146 P 1 -- --
491 23 4. Ameer layout Road 4 MR SR BT 66 3.5 1997 G NE NP Even No PO 66 P PO 66 G 1 -- --
492 23 M.E. Quarters Road MR SR BT 230 6.3 1998 G NE NP Even No PO 56 G -- -- -- 1 -- --
493 23 Annapurani layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
494 23 1. North south 30 feet Road MR SR WBM 173 3 1999 -- -- -- -- -- -- -- -- -- -- -- -- -- --
495 23 2. East west 23 feet Road MR SR WBM 68 3 1999 -- -- -- -- -- -- -- -- -- -- -- -- -- --
496 23 3. East west 23 feet Road MR SR WBM 74 3 1999 -- -- -- -- -- -- -- -- -- -- -- -- -- --
497 23 4. East west 23 feet Road MR SR WBM 72 3 1999 -- -- -- -- -- -- -- -- -- -- -- -- -- --
498 23 Meer Ghouse layout Extension MR SR WBM 75 4 1983 -- -- -- -- -- PO 75 P PO 75 P 1 -- --
499 23 Muthaiyapillai Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
500 23 1. North south Road MR SR BT 170 4.2 1996 G NE NP Even No -- -- -- -- -- -- 1 -- --
595 29 1. North south 30 feet Road MR SR BT 156 4.4 1998 G NE NP Even No PO 156 G -- -- -- -- -- --
596 29 2. East west 20 feet Road MR SR ER 45 6.1 -- -- -- NP Even No -- -- -- -- -- -- -- -- --
597 29 Ramalingar layout -- -- -- -- -- -- -- -- -- -- No -- -- -- -- -- -- -- -- --
598 29 1.East west 30 feet Road MR SR BT 83 4 1999 -- -- NP Even No PO 83 G -- -- -- -- -- --
599 29 G.T.K. Ranganathan layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
600 29 1. East west 23 feet Road MR SR ER 117 7 -- -- -- NP Even No -- -- -- -- -- -- -- -- --
601 29 2. East west 23 feet Road MR SR ER 117 7 -- -- -- NP Even No -- -- -- -- -- -- -- -- --
602 29 3. North south 30 feet Road MR SR ER 81 9.15 -- -- -- NP Even No -- -- -- -- -- -- -- -- --
603 30 Gangatharan layout -- -- -- -- -- -- -- -- -- -- No -- -- -- -- -- -- -- -- --
604 30 1. Street 1 MR SR BT 146 5.6 1985 G FE MP Even -- PO 146 P PO 146 P 1 -- --
605 30 2. Street 2 MR SR BT 415 10 1985 P NE NP Even No -- -- -- PO 415 P -- -- --
606 30 3. Street 3 MR SR BT 135 5.5 1985 P FE MP Even No PO 135 P PO 135 P 1 -- --
607 30 4. Street 4 MR SR BT 135 4.4 1999 G FE MP Even No PO 135 P PO 135 P 1 -- --
608 30 Mariappa layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
609 30 1. North south 30 feet Road MR SR BT 220 5 1999 G NE NP Even No PO 220 P PO 220 P 1 -- --
610 30 2. North south 40 feet Road MR SR BT 166 6 1999 G NE NP Even No -- -- -- -- -- -- -- -- --
611 30 3. East west cross Road MR SR BT 46 5 1999 G NE NP Even No PO 160 P PO 160 P 1 -- --
612 30 4. East west cross Road MR SR BT 60 6 1999 G NE NP Even No PO 60 P -- -- -- 2 -- --
613 30 Ramasamy Nagar (West) MR SR -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
1.Road in front of Vinayagar koil
614 30 MR SR BT 240 4.6 1998 G NE NP Even No -- -- -- PO 240 P -- -- --
(North south Road)
2.Rd in front of Vinayagarkoil (East
615 30 MR SR BT 50 7.7 1990 P FE MP Even No PO 50 P PO 50 P 2 -- --
west Rd)
3.Rd in front of Vinayagarkoil (East
616 30 MR SR BT 87 6.6 1997 G NE NP Even No PO 87 P PO 87 P -- --
west Rd)
4. Southeast west Rd(South to
617 30 MR SR BT 96 4.4 1997 G NE NP Even No PO 96 P -- -- -- 1 -- --
vinayagarkoil)
5. Southeast west Rd(South to
618 30 MR SR BT 157 4.4 1997 G NE NP Even No PO 157 P PO 157 P 1 -- --
vinayagarkoil)
6. NorthEast west Rd (North to
619 30 MR SR BT 96 4.2 1997 G NE NP Even No PO 96 P -- -- -- -- -- --
vinayagarkoil)
7. East west Road to Rudrappa nagar
620 30 MR SR BT 160 4 1986 G NE NP Even No PO 160 P PO 30 P 1 -- --
and cross cut road
621 30 Ramasamy Nagar (East) NP Even No -- -- --
622 30 1. East west 60 feet Road MR SR BT 162 6 1994 G NE NP Even No PO 162 P PO 162 P -- -- --
2. North south 23 feet Rd (Around
623 30 MR SR BT 74 3 2002 G FE MP Even No PO 74 P PO 74 P 2 -- --
Old tank)
3. North south 23 feet Rd (Around
624 30 MR SR BT 70 3 2002 G FE MP Even No PO 70 P PO 70 P 1 -- --
Old tank)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
4. East west 23 feeet Road (Around
625 30 MR SR BT 79 3 2002 G FE MP Even No PO 79 P PO 79 P -- -- --
old tank)
5. East west 23 feeet Road (Around
626 30 MR SR BT 79 4.4 2002 G FE MP Even No PO 79 P -- -- -- 1 -- --
old tank)
6. North south Road(Around old
627 30 MR SR WBM 80 4 2002 G FE MP Even No PO 80 P PO 78 P -- --
tank)
7. North south Road(Around New old
628 30 MR SR BT 80 3.5 1992 P FE MP Even No PO 80 P PO 80 P 1 -- --
tank)
8. North south Road (Road
629 30 MR SR WBM 37 4 1994 P FE MP Even No PO 37 P PO 37 P -- -- --
connecting MGR Nagar)
630 30 9. East west Road MR SR BT 78 3 1994 P FE MP Even No PO 74 P -- -- --
631 30 10. East west Road MR SR BT 78 3 1993 P FE MP Even No PO 74 P 74 P -- -- --
632 30 11. Ramasamy ngr. last Eastwest Rd MR SR BT 95 3 1999 G NE NP Even No -- -- -- PO 95 P -- -- --
( North)
12. Ramasamy ngr. last East west Rd
633 30 MR SR BT 120 4 2000 G NE NP Even No PO 120 P -- -- --
( East)
Ramasamy Nagar 60 feet Main
634 31 scheme Road (From shet road to MR SR BT 894 6 1999 G FE MP Even No PO 894 P PO 894 P 2 -- --
Rudrappa nagar last cut road)
635 31 MGR nagar 2 -- --
636 31 1. East west Road (East) MR SR BT 210 3.75 1999 G NE NP Even No PO 210 P 1 -- --
637 31 2. East west Road (West) MR SR BT 165 3.5 1999 G NE NP Even No PO 165 P PO 165 P -- -- --
638 31 3. MGR nagar Slum Road MR SR CC 305 1.5 1998 G NE NP Even No -- -- -- PO 305 P -- -- --
639 31 Ramanathan layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
640 31 1. East west 30 feet Road MR SR BT 55 4 1992 P FE MP Even No -- -- -- -- -- -- -- -- --
641 31 2. North south 60 feet Road MR SR BT 116 6 1992 P FE MP Even No -- -- -- -- -- -- -- -- --
642 31 Lakshmiammal layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
643 31 1. East west 23 feet Road MR SR BT 43 4 1996 P NE NP Even No -- -- -- -- -- -- -- -- --
644 31 2. North south 60 feet Road MR SR BT 48 4 1996 P NE NP Even No -- -- -- -- -- -- -- -- --
645 31 3. East west 40 feet Road MR SR BT 50 5 1995 P NE NP Even No -- -- -- -- -- -- -- -- --
646 31 R.R. Lakshmi nagar -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
647 31 1. East west 23 feet Road MR SR WBM 68 3 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
648 31 2. East west 30 feet Road MR SR WBM 50 4 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
649 31 3. East west 30 feet Road MR SR WBM 66 4 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
650 31 4. East west 20 feet Road MR SR WBM 30 3 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
651 31 5. East west 23 feet Road MR SR WBM 36 3 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
652 31 6. East west 30 feet Road MR SR WBM 44 4 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
653 31 7. East west 30 feet Road MR SR WBM 36 4 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
654 31 8. North south 30 feet Road MR SR WBM 169 4 1995 -- -- -- -- -- -- -- -- -- -- -- -- -- --
655 31 G.T.V. Layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
656 31 1. East west 60 feet Road MR SR WBM 103 4 1983 -- -- -- -- -- PO 103 G PO 103 G 1 -- --
657 31 2. East west 60 feet Road MR SR BT 110 5 1983 P FE MP Even No PO 116 B PO 116 B 1 -- --
658 31 3. North south 30 feet Road MR SR WBM 74 3 1983 -- -- -- -- -- KT 74 -- KT 74 -- 1 -- --
659 31 4. North south 20 feet Road MR SR WBM 40 2.5 1983 -- -- -- -- -- KT 40 -- KT 40 -- 1 -- --
660 31 5. North south 30 feet Road MR SR WBM 48 3 1983 -- -- -- -- -- KT 48 -- KT 48 -- 1 -- --
661 31 6. North South 30 feet Road MR SR WBM 154 3 1983 -- -- -- -- -- KT 154 -- KT 154 -- 1 -- --
662 31 7. East west20 feet Road MR SR ER 191 6.1 1983 -- -- -- -- -- KT 191 -- KT 191 -- 1 -- --
663 31 8. East west 30 feet Road MR SR ER 101 4 1983 -- -- -- -- -- KT 101 -- KT 101 -- 1 -- --
664 31 9. North South 30 feet Road MR SR WBM 50 9.15 1983 -- -- -- -- -- KT 50 -- KT 50 -- 1 -- --
665 31 10. East west 20 feet Road MR SR ER 37 6.1 1983 -- -- -- -- -- KT 37 -- KT 37 -- 1 -- --
666 31 11. North south 30 feet Road MR SR WBM 94 4 1983 -- -- -- -- -- KT 94 -- KT 94 -- 1 -- --
667 31 Sowthamalar layout -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
668 31 1. East west 30 feet Road MR SR BT 183 3.8 1986 P NE NP Even No PO 183 P PO 183 P 1 -- --
669 31 2. North south 23 feet Road MR SR BT 80 3.8 1986 G NE NP Even No PO 50 P PO 80 P -- -- --
670 31 3. East west 23 feet Road MR SR BT 65 3.5 1986 P NE NP Even No PO 65 P PO 45 P 1 -- --
671 31 4. East west 30 feet Road MR SR BT 76 3.5 1986 G NE NP Even No -- -- -- PO 76 P -- -- --
672 31 5. East west 23 feet Road MR SR BT 60 3.3 1986 G NE NP Even No -- -- -- -- -- -- -- -- --
673 32 Gomathi Nagar Road (Slum) MR SR ER 75 6 1990 -- -- -- -- -- PO 75 G PO 75 G 1 -- --
674 32 Gomathi Nagar Road (Slum) MR SR BT 870 4 2002 G -- -- -- -- PO 870 G PO 870 G 2 -- --
675 32 Periyasamy layout MR SR WBM 300 4 1992 G -- -- -- -- -- -- -- -- -- -- -- -- --
676 32 Rudrappa Nagar -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
677 32 1. North south mainroad MR SR BT 390 13 1998 G NE NP Even No PO 390 G PO 370 G 1 -- --
678 32 2. East west Raod 1 MR SR BT 130 3.4 1976 P FE MP Even No -- -- -- PO 130 G 1 -- --