Place Maintainance Setup Cost Opp cost

Baddi 5 100 10
Ankleshwa 6 110 11
Nagpur 5 95 9.5

all in Lakhs
Year Total Earnings Delhi Mumbai Kolkata Bangalore
1 180 Baddi 3 2 4
2 275 1559.20641 Ankleshwa 2 8 5 3
3 400 Nagpur 4 5 6 5
4 600 Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '1000
5 775

all in 100 tonnes

City Demand Plant Capacity
Delhi 11 Baddi 30
Mumbai 12 Ankleshwar 40
Kolkata 9 Nagpur 30
Bangalore 10
Chennai 8
 Chennai Delhi Mumbai Kolkata Bangalore Chennai
1 Baddi 5 4 4
4 Ankleshwa 4 6 7 6 3
5 Nagpur 6 3 3
nnes through train (all in '100000 INR)
Place Setup Cost Opp cost Opp Year 0 Mnt Year0 Maint 1
Baddi 100 10 38.549783627 25 5
Ankleshwar 110 11 42.40476199 30 6
Nagpur 95 9.5 36.622294446 35 5

Oppurtunity cost T0 Year1 Year2 Year3 Year4

38.5497836271311 10 10 10 10
42.4047619898442 11 11 11 11
36.6222944457746 9.5 9.5 9.5 9.5

setup transp
Total cost to run three plants for 5 years 512.5768 707.14260241
Total cost 1219.719
Revenue 1559.206
Profit Margin 339.487
 2 3 4 5 Total cost for 5 year
5.75 6.6125 7.604375 8.745031 163.5498
6.9 7.935 9.12525 10.49404 182.4048
5.75 6.6125 7.604375 8.745031 166.6223

Year5
10
11
9.5
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 4.3923 2.9282 146408.5 5.8564 1.4641 Baddi
Ankleshwar 2.9282 11.7128 7.3205 4.3923 5.8564 Ankleshwar
Nagpur 5.8564 7.3205 8.7846 7.3205 7.3205 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

1.4641

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 21 0 0 9 30 30 Baddi
Ankleshwar 20 0 0 18 0 38 40 Ankleshwar
Nagpur 0 0 16 0 5 21 30 Nagpur
20 21 16 18 14
Year1 11 12 9 10 8
Year2 12.65 13.80 10.35 11.50 9.20
Year3 14.55 15.87 11.90 13.23 10.58 304.5328
Year4 16.73 18.25 13.69 15.21 12.17
Year5 19.24 20.99 15.74 17.49 13.99

Year2 13 14 11 12 10
Year3 15 16 12 14 11
Year4 17 19 14 16 13
Year5 20 21 16 18 14
Delhi Mumbai Kolkata Bangalore Chennai
7.3205 5.8564 14639.54 14639.54 5.8564
5.8564 8.7846 10.2487 8.7846 4.3923
14639.54 8.7846 4.3923 14639.54 4.3923

Delhi Mumbai Kolkata Bangalore Chennai

4.3923 2.9282 14639.54 5.8564 1.4641
2.9282 8.7846 7.3205 4.3923 4.3923
5.8564 7.3205 4.3923 7.3205 4.3923

Year 0 707.1426024
Year 1 111
Year 2 146.3
Year 3 182.71
Year 4 238.249
Year 5 304.5328
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3.993 2.662 133098.7 5.324 1.331 Baddi
Ankleshwar 2.662 10.648 6.655 3.993 5.324 Ankleshwar
Nagpur 5.324 6.655 7.986 6.655 6.655 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

1.331

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 19 0 0 11 30 30 Baddi
Ankleshwar 17 0 0 16 2 35 40 Ankleshwar
Nagpur 0 0 14 0 0 14 30 Nagpur
17 19 14 16 13
Year1 11 12 9 10 8
Year2 12.65 13.80 10.35 11.50 9.20
Year3 14.55 15.87 11.90 13.23 10.58 238.249
Year4 16.73 18.25 13.69 15.21 12.17
Year5 19.24 20.99 15.74 17.49 13.99

Year2 13 14 11 12 10
Year3 15 16 12 14 11
Year4 17 19 14 16 13
Year5 20 21 16 18 14
Delhi Mumbai Kolkata Bangalore Chennai
6.655 5.324 13308.67 13308.67 5.324
5.324 7.986 9.317 7.986 3.993
13308.67 7.986 3.993 13308.67 3.993

Delhi Mumbai Kolkata Bangalore Chennai

3.993 2.662 13308.67 5.324 1.331
2.662 7.986 6.655 3.993 3.993
5.324 6.655 3.993 6.655 3.993

Year 1 111
Year 2 146.3
Year 3 182.71
Year 4 238.249
Year 5 304.5328
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3.63 2.42 120998.8 4.84 1.21 Baddi
Ankleshwar 2.42 9.68 6.05 3.63 4.84 Ankleshwar
Nagpur 4.84 6.05 7.26 6.05 6.05 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

1.21

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 16 0 0 11 27 30 Baddi
Ankleshwar 15 0 0 14 0 29 40 Ankleshwar
Nagpur 0 0 12 0 0 12 30 Nagpur
15 16 12 14 11
Year1 11 12 9 10 8
Year2 12.65 13.80 10.35 11.50 9.20
Year3 14.55 15.87 11.90 13.23 10.58 182.71
Year4 16.73 18.25 13.69 15.21 12.17
Year5 19.24 20.99 15.74 17.49 13.99

Year2 13 14 11 12 10
Year3 15 16 12 14 11
Year4 17 19 14 16 13
Year5 20 21 16 18 14
Delhi Mumbai Kolkata Bangalore Chennai
6.05 4.84 12098.79 12098.79 4.84
4.84 7.26 8.47 7.26 3.63
12098.79 7.26 3.63 12098.79 3.63

Delhi Mumbai Kolkata Bangalore Chennai

3.63 2.42 12098.79 4.84 1.21
2.42 7.26 6.05 3.63 3.63
4.84 6.05 3.63 6.05 3.63

Year 1 111
Year 2 146.3
Year 3 182.71
Year 4 238.249
Year 5 304.5328
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3.3 2.2 109998.9 4.4 1.1 Baddi
Ankleshwar 2.2 8.8 5.5 3.3 4.4 Ankleshwar
Nagpur 4.4 5.5 6.6 5.5 5.5 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

1.1

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 14 0 0 10 24 30 Baddi
Ankleshwar 13 0 0 12 0 25 40 Ankleshwar
Nagpur 0 0 11 0 0 11 30 Nagpur
13 14 11 12 10
Year1 11 12 9 10 8
Year2 12.65 13.80 10.35 11.50 9.20
Year3 14.55 15.87 11.90 13.23 10.58 146.3
Year4 16.73 18.25 13.69 15.21 12.17
Year5 19.24 20.99 15.74 17.49 13.99

Year2 13 14 11 12 10
Year3 15 16 12 14 11
Year4 17 19 14 16 13
Year5 20 21 16 18 14
Delhi Mumbai Kolkata Bangalore Chennai
5.5 4.4 10998.9 10998.9 4.4
4.4 6.6 7.7 6.6 3.3
10998.9 6.6 3.3 10998.9 3.3

Delhi Mumbai Kolkata Bangalore Chennai

3.3 2.2 10998.9 4.4 1.1
2.2 6.6 5.5 3.3 3.3
4.4 5.5 3.3 5.5 3.3

Year 1 111
Year 2 146.3
Year 3 182.71
Year 4 238.249
Year 5 304.5328
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3 2 99999 4 1 Baddi
Ankleshwar 2 8 5 3 4 Ankleshwar
Nagpur 4 5 6 5 5 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 12 0 0 8 20 30 Baddi
Ankleshwar 11 0 0 10 0 21 40 Ankleshwar
Nagpur 0 0 9 0 0 9 30 Nagpur
11 12 9 10 8
Year1 11 12 9 10 8
Year2 12.65 13.80 10.35 11.50 9.20
Year3 14.55 15.87 11.90 13.23 10.58 111
Year4 16.73 18.25 13.69 15.21 12.17
Year5 19.24 20.99 15.74 17.49 13.99
Rounded off
Year2 13 14 11 12 10
Year3 15 16 12 14 11
Year4 17 19 14 16 13
Year5 20 21 16 18 14
Delhi Mumbai Kolkata Bangalore Chennai
5 4 9999 9999 4
4 6 7 6 3
9999 6 3 9999 3

Delhi Mumbai Kolkata Bangalore Chennai

3 2 9999 4 1
2 6 5 3 3
4 5 3 5 3

Year 1 111
Year 2 146.3
Year 3 182.71
Year 4 238.249
Year 5 304.5328
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3 2 99999 4 1 Baddi
Ankleshwar 2 8 5 3 4 Ankleshwar
Nagpur 4 5 6 5 5 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 12 0 0 8 20 30 Baddi
Ankleshwar 11 0 0 10 0 21 40 Ankleshwar
Nagpur 0 0 9 0 0 9 30 Nagpur
11 12 9 10 8
11 12 9 10 8

111
Delhi Mumbai Kolkata Bangalore Chennai
5 4 9999 9999 4
4 6 7 6 3
9999 6 3 9999 3

Delhi Mumbai Kolkata Bangalore Chennai

3 2 9999 4 1
2 6 5 3 3
4 5 3 5 3
 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3 2 99999 4 1 Baddi
Ankleshwar 2 8 5 3 4 Ankleshwar
Nagpur 4 5 6 5 5 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 12 0 0 8 20 30 Baddi
Ankleshwar 11 0 9 10 0 30 40 Ankleshwar
Nagpur 0 0 0 0 0 0 30 Nagpur
11 12 9 10 8
11 12 9 10 8

129
Delhi Mumbai Kolkata Bangalore Chennai
5 4 9999 9999 4
4 6 7 6 3
9999 6 3 9999 3

Delhi Mumbai Kolkata Bangalore Chennai

 Delhi Mumbai Kolkata Bangalore Chennai
Baddi 3 2 99999 4 1 Baddi
Ankleshwar 2 8 5 3 4 Ankleshwar
Nagpur 4 5 6 5 5 Nagpur
Exhibit 5: Total Cost of transporting 100 tonnes through train (all in '100000 INR)

Delhi Mumbai Kolkata Bangalore Chennai

Baddi 0 12 0 0 0 12 30 Baddi
Ankleshwar 11 0 0 10 0 21 40 Ankleshwar
Nagpur 0 0 9 0 8 17 30 Nagpur
11 12 9 10 8
11 12 9 10 8

203
Delhi Mumbai Kolkata Bangalore Chennai
5 4 9999 9999 4
4 6 7 6 3
9999 6 3 9999 3

Delhi Mumbai Kolkata Bangalore Chennai