| |
|
|
|
|
 |
|
|
| |
Items |
Foreign Currency (Crore Rs.) |
Local Currency (Crore Rs.) |
Total (Crore Rs.) |
| A |
Eligible Portion |
| I |
Procurement / Construction |
|
|
|
| Base cost for JBIC Financing |
842 |
2,530 |
3,372 |
| Price Escalation |
96 |
252 |
348 |
| Phycal Contingency |
47 |
139 |
186 |
| II |
Consulting Services |
79 |
127 |
206 |
| Base Cost |
69 |
111 |
180 |
| Price Escalation |
5 |
10 |
16 |
| Phycal Contingency |
4 |
6 |
10 |
| Total (I + II) |
1,064 |
3,048 |
4,112 |
| B |
Non-Eligible Portion |
| a |
Land Acquisition |
|
167 |
167 |
| Base Cost |
|
156 |
156 |
| Price Escalation |
|
3 |
3 |
| Phycal Contingency |
|
8 |
8 |
| b |
Administration Cost |
|
206 |
206 |
| c |
Value Added Tax (VAT) |
|
311 |
311 |
| d |
Customs Duty |
|
136 |
136 |
| Total (a+b+c+d) |
|
820 |
820 |
| Total (A+B) |
1,064 |
3,868 |
4,932 |
| C |
Interest during Construction |
233 |
|
|
| |
Total Project Cost (A+B+C) |
1,297 |
3,868 |
5,165 |
|
|
 |
|
|
|
|
|
|
|
|
