| |
|
|
|
|
|
FORM-5A |
|
|
| Abstract of Capital Cost Estimates and Schedule of
Commissioning for the New projects |
|
| |
|
|
|
| Name of the Company : |
HPSEB |
|
|
|
|
|
| |
|
|
|
| Name of the Power Station : |
3x42 MW Larji Power House. Dawada |
|
|
|
| |
|
|
|
| New Projects |
yes New |
|
|
|
| Capital Cost Estimates |
Rs 213.67 crores with
T& C |
|
|
|
| |
|
|
|
| Board of Director/ Agency
approving the project cost estimates: |
CEA New Delhi |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Date of
approval of the Capital cost estimates: |
April,2004 |
|
|
|
|
|
|
| |
Present
Day Cost |
Completed
Cost |
|
|
| Price level
of approved estimates |
As of End of ______Qtr. Of
the year _________ |
As on Scheduled COD of the
Station |
|
|
| |
|
|
|
Rs.232.60crores Appx. |
|
|
| Foreign
Exchange rate considered for the capital cost estimates |
|
Rs.47/dollar |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Capital Cost
excluding IDC & FC |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Foreign
Component, if any (In Million US $ or the relevant Currency) |
5200000
US Dollars |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Domestic
Component (Rs. Cr.) |
Rs.5247000 only |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Capital cost
excluding IDC & FC (Rs. Cr) |
Rs.
232.60 crores of Elect. Component |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| IDC & FC |
Rs.60.32 crores |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Foreign
Component, if any (In Million US $ or the relevant Currency) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Domestic
Component (Rs. Cr.) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| IDC & FC
(Rs.Cr.) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Rate of taxes
& duties considered |
ED
16.02% & CST @4% on C form |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Schedule of
Commissioning |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| COD of Unit-I |
15th December,2006 Last
unit |
|
|
|
|
| |
|
|
|
|
|
|
|
|
| COD of Unit-II |
12.10.06 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| ------------------------- |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| --------------------------- |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| COD of last
Unit |
26.09.06 unit III |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Note: |
|
|
|
| 1.
Copy of approval letter should be enclosed. |
|
|
|
| 2.
Details of capital cost are to be furnished as per FORM-5B or 5C as
applicable. |
|
|
| 3.
Details of IDC & Financing Charges are to be furnished as per FORM-16. |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
PETITIONER
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|