| Scenario |
Completion Cost
Rs. 5165.00 Cr. |
Completion Cost
Rs. 4676.00 Cr. |
| (FIRR) |
(ERR) |
(FIRR) |
(ERR) |
| Base Case |
4.61% |
13.15% |
5.59% |
15.78% |
| Reduction in Traffic by 5% |
4.15% |
13.15% |
5.09% |
15.78% |
| Reduction in Traffic by 10% |
3.66% |
13.15% |
4.56% |
15.78% |
| Increase in Capital Cost by 5% |
4.30% |
12.65% |
5.25% |
15.17% |
| Increase in Capital Cost by 10% |
4.00% |
12.18% |
4.93% |
14.60% |
