| Sl No. |
Item |
Cost estimate as recommmended by the State Govt. (Rs. in Crpres) |
Cost estimate as recommmended by the MOUD (Rs. in Crpres) |
| 1 |
Land |
126.06 |
126.06 |
| 2 |
Alignment and Formation |
952.40 |
952.40 |
| 3 |
Station Buildings |
945.00 |
126.06 |
| 4 |
Depot |
280.00 |
126.06 |
| 5 |
P-Way |
78.10 |
126.06 |
| 6 |
Traction and Power Supply |
290.42 |
126.06 |
| 7 |
Signaling and Telecom |
185.00 |
126.06 |
| 8 |
R & R hutments |
30.00 |
126.06 |
| 9 |
Misc., utilities, road works, other civil works such as median, station signages, envtl. protection |
51.375 |
126.06 |
| 10 |
Rolling Stock |
554.80 |
126.06 |
| 11 |
Property development at station areas and greenery at central park depot |
250.00 |
126.06 |
| 12 |
Total of all items except Land |
3617.10 |
126.06 |
| 13 |
General charges @ 5% on items except land |
180.85 |
126.06 |
| 14 |
Total of all items including G. Charges |
3924.01 |
126.06 |
| 15 |
1% Design charges on item 14 |
39.24 |
126.06 |
| 16 |
Total of all items |
3963.25 |
126.06 |
| 17 |
Contingencies including administrative charges @ 4% on all items |
158.53 |
126.06 |
| 18 |
Gross total |
4121.78 |
126.06 |
| 19 |
Provision for interim consultancy charges |
5.00 |
126.06 |
| 20 |
Capital cost estimates (without taxes & duties) |
4126.78 |
126.06 |
| 21 |
Taxes and Duties |
441.22 |
126.06 |
| 22 |
Estimated cost (2007 prices) inclusive of taxes |
4568.00 |
126.06 |
| 23 |
Interest during construction |
233.00 |
126.06 |
| 24 |
Price escalation |
364.00 |
126.06 |
| |
Total Estimated Cost (2007 prices) inclusive of all |
5165.00 |
4676.00 |
