Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Annual Exchange rate on PPP 56.25 58.9 61.98 64.86 67.74 70.08 72.5
Annual exchange rate adjustment factor 0.0000% -0.0800% -0.1644% -0.2360% -0.3015% -0.3508% -0.3985%
The FX component in each package is to be updated in Column H of the Consolidated Investment Plan page
35.45 - 35.45
14.76 - 14.76
- 1,742.40 - 1,742.40
27.55 647.54 30.00% 194.26 453.28
- 180.19 - 180.19
26.36 619.54 30.00% 185.86 433.68
- 199.24 - 199.24
16.00 376.12 30.00% 112.84 263.28
- 151.84 50.00% 75.92 75.92
14.61 340.05 - 340.05
31.38 730.37 25.00% 182.59 547.78
7.60 176.82 25.00% 44.21 132.62
24.01 564.17 80.00% 451.34 112.83
20.23 475.34 80.00% 380.27 95.07
34.35 721.44 - 721.44
40.70 854.73 - 854.73
0.32 6.81 - 6.81
16.86 354.14 - 354.14
16.81 353.10 - 353.10
18.75 440.65 100.00% 440.65 -
20.00 470.02 100.00% 470.02 -
25.00 587.53 587.53 -
3.50 82.25 100.00% 82.25 -
2.50 58.75 100.00% 58.75 -
687.53 100.00% 687.53 -
- 39.36 40.00% 15.74 23.62
- 139.47 30.00% 41.84 97.63
A. Base Costs
Sub-total A. Base Costs 4,011.60 7,038.02 11,049.62 71.30 125.12 196.42 100.01%
Error Check OK
Total
ERROR CHECK
Total
Year-wise Base Cost
2014 2015 2016 2017 2018 Total Cost 2013 2014 2015 2016
50% 35.45 ### 17.73 - -
50% 14.76 7.38 7.38 - -
10% 15% 35% 25% 15% 1,742.40 - 174.24 261.36 609.84
10% 15% 35% 25% 15% 647.54 - 64.75 97.13 226.64
10% 15% 35% 25% 15% 180.19 - 18.02 27.03 63.07
10% 15% 35% 25% 15% 619.54 - 61.95 92.93 216.84
10% 15% 35% 25% 15% 199.24 - 19.92 29.89 69.73
10% 15% 35% 25% 15% 376.12 - 37.61 56.42 131.64
10% 15% 35% 25% 15% 151.84 - 15.18 22.78 53.14
10% 30% 50% 10% 340.05 - - 34.01 102.02
10% 30% 50% 10% 730.37 - - 73.04 219.11
10% 30% 50% 10% 176.82 - - 17.68 53.05
10% 30% 50% 10% 564.17 - - 56.42 169.25
10% 30% 50% 10% 475.34 - - 47.53 142.60
10% 30% 50% 10% 721.44 - - 72.14 216.43
10% 30% 50% 10% 854.73 - - 85.47 256.42
10% 30% 50% 10% 6.81 - - 0.68 2.04
10% 30% 50% 10% 354.14 - - 35.41 106.24
10% 30% 50% 10% 353.10 - - 35.31 105.93
10% 15% 35% 25% 15% 440.65 - 44.07 66.10 154.23
10% 15% 35% 25% 15% 470.02 - 47.00 70.50 164.51
10% 15% 35% 25% 15% 587.53 - 58.75 88.13 205.64
10% 15% 35% 25% 15% 82.25 - 8.23 12.34 28.79
10% 15% 35% 25% 15% 58.75 - 5.88 8.81 20.56
15% 20% 20% 20% 20% 687.53 34.38 103.13 137.51 137.51
10% 30% 20% 25% 15% 39.36 - 3.94 11.81 7.87
20% 20% 20% 20% 20% 139.47 - 27.89 27.89 27.89
0.16 4.30 16.46 48.56 67.43 39.59 1,348.86 25.36 128.33 510.19
e Base Cost Year-wise Physical Contingency FX-LC Split of Phy
2017 2018 2013 2014 2015 2016 2017 2018 FX LC
- - 3,568.04 0.89 - - - - - 3,568.93
- - 0.37 0.37 - - - - - 0.74
435.60 261.36 - 17.42 26.14 60.98 43.56 26.14 - 174.24
161.89 97.13 - 6.48 9.71 22.66 16.19 9.71 19.43 45.33
45.05 27.03 - 1.80 2.70 6.31 4.51 2.70 - 18.02
154.89 92.93 - 6.20 9.29 21.68 15.49 9.29 18.59 43.37
49.81 29.89 - 1.99 2.99 6.97 4.98 2.99 - 19.92
94.03 56.42 - 3.76 5.64 13.16 9.40 5.64 11.28 26.32
37.96 22.78 - 1.52 2.28 5.31 3.80 2.28 7.60 7.60
170.03 34.01 - - 1.70 5.10 8.50 1.70 - 17.00
365.19 73.04 - - 3.65 10.96 18.26 3.65 9.13 27.39
88.41 17.68 - - 0.88 2.65 4.42 0.88 2.21 6.62
282.09 56.42 - - 2.82 8.46 14.10 2.82 22.56 5.64
237.67 47.53 - - 2.38 7.13 11.88 2.38 19.02 4.75
360.72 72.14 - - 3.61 10.82 18.04 3.61 - 36.08
427.37 85.47 - - 4.27 12.82 21.37 4.27 - 42.73
3.41 0.68 - - 0.03 0.10 0.17 0.03 - 0.33
177.07 35.41 - - 1.77 5.31 8.85 1.77 - 17.70
176.55 35.31 - - 1.77 5.30 8.83 1.77 - 17.67
110.16 66.10 - 4.41 6.61 15.42 11.02 6.61 44.07 -
117.51 70.50 - 4.70 7.05 16.45 11.75 7.05 47.00 -
146.88 88.13 - 5.88 8.81 20.56 14.69 8.81 - 58.75
20.56 12.34 - 0.82 1.23 2.88 2.06 1.23 8.22 -
14.69 8.81 - 0.59 0.88 2.06 1.47 0.88 5.88 -
137.51 137.51 1.72 5.16 6.88 6.88 6.88 6.88 34.40 -
9.84 5.90 - 0.20 0.59 0.39 0.49 0.30 0.79 1.18
27.89 27.89 - 1.39 1.39 1.39 1.39 1.39 2.09 4.87
3,852.78 1,462.41 3,570.13 63.58 115.07 271.75 262.10 114.78 252.27 4,145.18
A. Base Costs
Sub-total A. Base Costs 4,011.60 7,038.02 11,049.62 71.30 125.12 196.42 100.01%
Resettlement Compensation
002 Location Families Per Fy. Total
002 Bhadla 20 100,000 2.00
002 Ramgarh 100 100,000 10.00
002 Bikaner 10 100,000 1.00
002 Kanasar 5 100,000 0.50
Total 13.50
Environmental Management
Output
1
1
1
3
1
1
1
3
Consulting Services