| |
|
|
|
Years
|
|
|
|
| No |
Parameters |
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
| a |
Energy
saving in Rs.lakhs |
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
40.32
|
| b |
Maintenance
cost in Rs.Lakhs |
|
1.50
|
1.65
|
1.82
|
2.00
|
2.20
|
2.42
|
2.66
|
2.92
|
3.22
|
3.54
|
| c |
Net
income Rs.lakhs (a-b) |
|
38.82
|
38.67
|
38.51
|
38.32
|
38.12
|
37.90
|
37.66
|
37.40
|
37.10
|
36.78
|
| d |
Tax
on net Income @35%(Rs.lakhs) |
|
13.59
|
13.53
|
13.48
|
13.41
|
13.34
|
13.27
|
13.18
|
13.09
|
12.99
|
12.87
|
| e |
Net
Cost saving in Rs.lakhs(c-d) |
|
25.23
|
25.14
|
25.03
|
24.91
|
24.78
|
24.64
|
24.48
|
24.31
|
24.12
|
23.91
|
| f |
Depreciation
Rs.Lakhs |
|
22.5
|
22.5
|
|
|
|
|
|
|
|
|
| g |
Tax
saving due to depreciation @35% (Rs.lakhs) |
|
7.88
|
7.88
|
|
|
|
|
|
|
|
|
| h |
Cash
inflow in Rs.lakhs(e+g) |
|
33.11
|
33.01
|
25.03
|
24.91
|
24.78
|
24.64
|
24.48
|
24.31
|
24.12
|
23.91
|
| i |
Cash
outflow in Rs.lakhs |
45
|
|
|
|
|
|
|
|
|
|
|
| j |
Net
Cash flow in Rs.lakhs(h-i) |
-45.00
|
33.11
|
33.01
|
25.03
|
.24.91
|
24.78
|
24.64
|
24.48
|
24.31
|
24.12
|
23.91
|
| k |
Net
present value (NPV) |
-45.00
|
28.06
|
23.71
|
15.23
|
12.85
|
10.83
|
9.13
|
7.69
|
6.47
|
5.44
|
4.57
|
| l |
Internal
rate of return (IRR) |
41%
|
|
|
|
|
|
|
|
|
|
|
| m |
Payback
period |
1.9
years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Product
improvement is a continuous process in Larsen & Tourbro
Limited. Information given herein is therefore subject to revision
without notice. |
