Professional Documents
Culture Documents
Sections
Tables
2.0 Investments
01 Investments in road sector C-15
02 Central road sector outlay/expenditure C-16
03 Statewise accrual/allocation from Cess (2007-08) C-17
04 Revenues from cess on petrol and diesel C-18
05 Statewise release of funds under centrally sponsored scheme C-18
Pradhan Mantri Gram Sadak Yojana C-18
06 Proposed programme for devlopment of state roads for Eleventh
Five-Year Plan (2007-2012) C-19
07 Funds required and available for NH maintenance C-20
08 Financing of NHAI C-20
3.0 NHDP
01 NHDP - Phase I Status C-21
02 NHDP - Phase II Status C-23
03 NHDP - Phase III Status C-24
04 NHDP - Phase V status C-26
05 NON NHDP Projects-status C-26
06 NHDP - Phase I (Contractwise details) C-27
07 NHDP - Phase II (Contractwise details) C-28
08 NHDP - Phase III (Contractwise details) C-29
09 NHDP - Phase V (Contractwise details) C-30
10 NON NHDP - Contractwise details C-30
Continued
Tables
continued
Tables
2007-08 68.4 31.6 1,094 506 1,600 n.a n.a n.a n.a n.a
2008-09 67.9 32.1 1,142 541 1,682 n.a n.a n.a n.a n.a
btkm: billion tonnes per kilometre; bpkm: billion people per kilometre
n.a: not available
Source: Working Group Report on Road Transport for the Eleventh Five-Year Plan, CRISIL Research
Ninth Plan
1 1997-2002 8,586 n.a. n.a. 386 4.5
Works under BRDB 950 145 210 210 256 210 210 415 415 584 1,564
Other charges (Domestic 20 2 0 2 0 1 1 2 1 2 5
Travel & Publicity etc.)
Development of 20 4 2 5 2 3 3 6 3 6 24
Information Technology
Strategic Roads under 50 10 10 20 25 20 20 71 71 74 192
BRDB/ RW
Research & Development 20 3 2 3 0 8 8 5 5 6 25
of planning Studies
Training 11 2 0 12 11 1 1 2 2 2 18
Machinery & Equipment 15 2 2 7 6 3 3 16 16 10 38
Charged Expenditure 50 5 5 5 4 5 5 5 5 5 25
NHAI Investment from 10,500 2,000 2,000 1,993 1,993 1,848 1,848 3,270 3,270 6,407 15,518
Central Road Fund (CRF)
NHAI (IBER) 24,700 n.a n.a n.a n.a n.a n.a n.a n.a n.a n.a
Roads of Inter-State & 500 100 25 100 65 96 96 171 171 281 5,994
economic importance for
States / UTs from CRF
Total 59,490 5,870 5,195 6,291 5,284 7,000 5,855 7,989 7,888 10,509 41,265
n.a: Not available
RE: Revised estimates; BRDB: Border Roads Development Board;
NHAI: National Highways Authority of India; CRF: Central Road Fund; UT: Union Territories
RW: Railways; IBER: Internal external budgetary resources;
Exp: Expenditure; N.H. (O): National highway (others)
Source: Ministry of Road Transport & Highways
(iii) Two-laning
A. with Paved Shoulders 20,000 300 120
B. with Hard Shoulders 20,000 -
(iv) Strengthening weak pavement and riding quality improvement 25,000 100 30
(vi) Missing gaps to link up new SEZs, ports, ICDs, satellite towns, 700 30 10
expressways, etc.
B. Other States
(i) Two-laning 10,000 75 Nil
(ii) Riding quality improvement of existing two lane roads 10,000 15 Nil
(iii) Providing hard shoulders and upgrading of surface on single lane roads 20,000 40 Nil
(iv) Bypasses, ROBs, bridges, safety engineering measures Lump sum 20 Nil
NHDP programme
^ Balance for award also includes contracts which are terminated and to be reawared again
#Total project cost includes CRISIL Research's estimation on the cost of projects on the basis of median
assumption for the stretches where the information was not available. Data as on March 31, 2009
Source: NHAI and CRISIL Research
NHDP Phase II
Balance for award Total #
No. of Length Projects cost No. of Length Projects cost
States contracts (kms) (Rs billion) contracts (kms) (Rs billion)
Andhra Pradesh 1 60 - 18 767 30
Assam 1 31 - 30 690 55
Bihar - - - 15 501 40
Delhi - - - 1 9 1
Gujarat - - - 13 676 35
Haryana - - - 5 183 12
Jammu & Kashmir 13 265 - 20 399 7
Karnataka - - - 4 126 8
Kerala 1 58 - 5 162 9
Madhya Pradesh - - - 15 634 35
Maharashtra 1 95 - 8 241 7
Punjab - - - 5 242 16
Rajasthan - - - 14 611 40
Tamil Nadu 1 82 - 23 811 53
Uttar Pradesh - - - 27 1,105 73
West Bengal 1 201 - 6 331 9
Total 19 792 - 209 7,488 429
Note:
NHDP Phase II include North South East West (NSEW) Corridor
#Total project cost includes CRISIL Research's estimation on the cost of projects on the basis of median assumption
for the stretches where the information was not available. Data as on March 31, 2009
Source: NHAI and CRISIL Research
Continued
Note:
NHDP Phase III include four laning of two-laned roads
#Total project cost includes CRISIL Research's estimation on the cost of projects on the basis of median
assumption for the stretches where the information was not available. Data as on March 31, 2009
Source: NHAI and CRISIL Research
Note:
NHDP Phase III include four laning of two-laned roads
#Total project cost includes CRISIL Research's estimation on the cost of projects on the basis
of median assumption for the stretches where the information was not available.
Data as on March 31, 2009
Source: NHAI and CRISIL Research
1
Chittorgarh Bypass (CB ) 76,79 Rajasthan NHAI 30 Aug 2005 Dec 2008 n.a. Ashoka Valecha
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 2,354 2,188 4,494
Equity share capital 1,280 1,280 1,421
Reserves and surplus 1,074 908 3,074
Deferred tax liability: |asset| 0 15 24
Total debt - - 293
Long-term debt
Short-term debt - - 29
Current liabilities & provisions 67 120 293
Sundry creditors 24 1 1
Total liabilities 2,421 2,323 5,104
JV/Consortium projects 71
Thindivanam-Ulundurpet 45 Tamil Nadu BOT 71 Oct 2006 May 2009 n.a. GMR Infrastructure Ltd-
2
(PKG-VI-A ) GMR Energy Ltd(JV)
as on March 31, 2009
n.a.: Not available
BOT: Build, Operate & Transfer
Footnote:
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-07 Mar-08 Mar-09
Tangible net worth 8,223 8,541 6,530
Equity share capital 256 256 256
Reserves and surplus 7,967 8,133 6,274
Deferred tax liability: |asset| 852 1,128 1,222
Total debt 19,502 27,005 40,524
Long-term debt 16,918 23,189 35,137
Short-term debt 2,583 3,816 5,387
Current liabilities & provisions 11,518 14,734 24,632
Sundry creditors 7,348 8,804 13,263
Total liabilities 40,094 51,409 72,907
Table 16: IJM Corporation Berhad - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own projects 163 7,080
Lalitpur - Sagar - C - 26 Madhya ADB 55 Apr 2006 Dec 2009 2,250 IJM Corporation
1
4 Pradesh Berhad
Mahua - Jaipur 11 Rajasthan BOT 108 Mar 2006 Mar 2009 4,830 IJM Corporation
2
Berhad
JV/Consortium projects 175 4,600
Chilkallurupet- 5 Andhra BOT 83 n.a. n.a. n.a. IJM Corporation
2
Vijayawada-Six Lane Pradesh Berhad-IDFC Ltd.(JV)
(AP-01)
Ulundrupet - Padalur 1,45 Tamil Nadu BOT 93 Dec 2006 May 2009 4,600 IJM Corporation
(Pkg-VI-B) Berhad - Sapoorji
2
Pallonji (JV)
as on March 31, 2009
n.a.: Not available
ADB: Asian Development Bank; BOT: Build, Operate & Transfer
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Table 18: ITD Cementation (I) Ltd - Details of NHDP contracts executed
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own Projects 193 6,453
Wathar - Satara 4 Maharashtra NHAI 35 Jul 2001 Dec 2003 960 Skanska Cementation
1
India Ltd.
Vaniyambadi- 46 Tamil Nadu NHAI 51 Nov 2001 Feb 2006 1,837 Skanska Cementation
1
Pallikonda India Ltd.
Pallikonda - Ranipet 46 Tamil Nadu NHAI 45 Oct 2001 Jan 2006 1,693 Skanska Cementation
1
& Walahjapet Bypass India Ltd.
Icchapuram - Kolram 5 Andhra NHAI 33 Sep 2001 Dec 2005 975 Skanska Cementation
1
Pradesh India Ltd.
Kolram - Palasa 5 Andhra NHAI 29 Sep 2001 Aug 2005 988 Skanska Cementation
1
Pradesh India Ltd.
Balance sheet
(Rs million) Dec-06* Dec-07 Dec-08
Tangible net worth 1,080 3,463 3,498
Equity share capital 58 115 115
Reserves and surplus 1,022 3,348 3,383
Deferred tax liability: |asset| - (32) 2
Total debt 1,656 848 4,352
Long-term debt 127 340 343
Short-term debt 1,530 508 4,009
Current liabilities & provisions 3,851 4,998 6,074
Sundry creditors 1,152 1,381 2,131
Total liabilities 6,587 9,309 13,924
Table 22: IVRCL Infrastructure & Projects Ltd - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own Projects 229 18,192
Salem to Kerala 47 Tamil Nadu BOT 54 Jul 2006 Apr 2009 4,698 IVRCL Infrastructure
2
Border Section - TN-6 Projects Ltd.
Salem to Kerala 47 Tamil Nadu BOT 49 Jul 2006 Apr 2009 3,798 IVRCL Infrastructure
2
Border Section - TN - Projects Ltd.
7
Madurai- 7 Tamil Nadu NHAI 39 Sep 2005 May 2009 4,742 IVRCL Infrastructure
1
Kanniakumari Section Projects Ltd.
- NS -40
Madurai- 7 Tamil Nadu NHAI 40 Sep 2005 May 2009 2,324 IVRCL Infrastructure
1
Kanniakumari Section Projects Ltd.
- NS - 41
Jalandhar - Amritsar 1 Punjab BOT 49 May 2006 Nov 2008 2,630 IVRCL Infrastructure
2
( JA ) Projects Ltd.
as on March 31, 2009
n.a.: Not available
NHAI: National Highways Authority of India; BOT: Build, Operate & Transfer
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 5,311 14,242 26,885
Equity share capital 214 259 277
Reserves and surplus 5,097 13,982 26,608
Deferred tax liability: |asset| 31 46 (33)
Total debt 7,804 7,897 17,248
Long-term debt 4,961 4,059 7,118
Short-term debt 2,842 3,837 10,130
Current liabilities & provisions 6,254 13,619 15,624
Sundry creditors 4,395 10,937 12,660
Total liabilities 19,399 35,804 59,724
1
Bridges Section 5 Andhra NHAI 3 Aug 2008 Mar 2005 1,029 Larsen & Toubro Ltd
(AP-19) Pradesh
1
Bridges Section 5 Andhra NHAI 0 Aug 2001 May 2005 1,003 Larsen & Toubro Ltd
(AP-20) Pradesh
1
Tada - Chennai 5 Tamil Nadu NHAI 42 Jun 2001 Dec 2005 1,850 Larsen & Toubro Ltd
1
Kaijali - Manor 8 Maharashtra ADB 57 Nov 2000 Nov 2003 1,689 Larsen & Toubro Ltd
2
Panipat Elevated 1 Haryana BOT 10 Jan 2006 Jun 2008 2,700 Larsen & Toubro Ltd
Highway
2
Jadcheria to Kotakatta 7 Andhra BOT 56 Aug 2006 Mar 2009 3,137 Larsen & Toubro Ltd
- NS - 2 Pradesh
2
Krishnagiri to 7 Tamil Nadu BOT 63 Jul 2006 Jan 2009 3,727 Larsen & Toubro Ltd
Thopurghat - NS-2
1
RJ/MP Border to Kota 76 Rajasthan ADB 70 Sep 2005 Oct 2008 3,114 Larsen & Toubro Ltd
(RJ-11)
2
Allahabad Bypass- 2 Uttar Pradesh WB & 1 Sep 2003 Oct 2008 55 Larsen & Toubro Ltd
Bridge I BOT
JV/Consortium 80 4,347
projects
Barachatti-Gorhar 2 Bihar, WB 80 Mar 2002 Jul 2007 4,347 Larsen & Toubro /
1
(TNHP/IV-D) Jharkhand HCC Ltd.
as on March 31, 2009
n.a.: Not available
WB: World Bank; ADB: Asian Development Bank
NHAI: National Highways Authority of India
JBIC: Japan Bank for International Cooperation
BOT: Build, Operate & Transfer
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 49,431 72,403 94,672
Equity share capital 275 567 585
Reserves and surplus 49,157 71,836 94,087
Deferred tax liability: |asset| 1,268 1,074 1,217
Total debt 34,971 64,318 123,159
Long-term debt 24,723 31,618 40,208
Short-term debt 10,248 32,699 82,952
Current liabilities & provisions 76,174 106,023 156,013
Sundry creditors 35,412 46,698 95,614
Total liabilities 161,844 243,818 375,061
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 9,428 10,604 15,976
Equity share capital 208 471 458
Reserves and surplus 9,221 1,019 15,518
Deferred tax liability: |asset| 66 115 170
Total debt 4,629 13,132 21,560
Long-term debt 576 3,572 6,628
Short-term debt 4,053 9,559 14,933
Current liabilities & provisions 4,124 7,966 14,332
Sundry creditors 2,513 4,726 7,794
Total liabilities 18,247 31,817 52,038
Table 34: Patel Engineering Co. Ltd - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
JV/Consortium projects 188 17,537
AP/Karnatka border- 7 Karnataka Annuity 61 Mar 2007 Mar 2009 4,028 Patel Engineering - KNR
2
Nandi Hill (JV)
Madurai - NS - 39 - 7 Tamil Nadu NHAI 42 Sep 2005 Oct 2008 5,674 Patel Engineering - KNR
1
Tirunelveli Section (JV)
Madurai - Tirunelveli 7 Tamil Nadu NHAI 43 Oct 2005 Sep 2008 4,235 Patel Engineering - KNR
1
Section - NS - 43 (JV)
Lumding to Daboka - 54 Assam NHAI 19 n.a Sep 2010 1,300 Patel Engineering - KNR
1
AS-15 (JV)
Nagaon bypass - AS-18 37 Assam NHAI 23 Dec 2005 Jun 2009 2,300 Patel Engineering - KNR
1
(JV)
as on March 31, 2009
n.a.: Not available
NHAI: National Highways Authority of India
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 1,945 7,032 8,442
Equity share capital 50 60 60
Reserves and surplus 1,895 6,972 8,382
Deferred tax liability: |asset| 122 108 104
Total debt 2,585 3,248 6,578
Long-term debt 1,706 2,160 4
Short-term debt 880 1,089 6,574
Current liabilities & provisions 4,145 4,323 6,607
Sundry creditors 1,865 2,226 3,447
Total liabilities 8,802 14,716 21,755
1
Kota to Chittorgarh 1,76 Rajasthan ADB 65 Oct 2005 Dec 2008 4,464 Punj Lloyd Ltd
(RJ-8)
JV/Consortium projects 168 8,114
Jaipur Bypass Phase II 8 Rajasthan NHAI 35 Sep 1998 Jan 2001 1,546 Progressive Const Ltd/ Punj
1
Lloyd
Nasirabad - Gulabpura 79 Rajasthan NHAI 56 Nov 2001 Jan 2004 1,318 Progressive Const Ltd/ Punj
1
Lloyd
Construction of Karur 7 Tamil Nadu NHAI 1 Jul 1999 Sep 2002 n.a. P.T. Sumber Mitra & Jaya -
1
ROB Punj Lloyd
2
Maharastra Border- 4 Karnataka Annuity 77 Jun 2002 Oct 2004 5,250 IL&FS - CTNL / Punj Lloyd
Belgaum
as on March 31, 2009
n.a.: Not available
ADB: Asian Development Bank; NHAI: National Highways Authority of India
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Table 37: Punj Lloyd Ltd - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own Projects 164 10,957
1
Silchar-Udarband - AS-1 54 Assam NHAI 32 Sep 2004 Jun 2009 1,546 Punj Lloyd Ltd
1
Lanka to Daboka - AS-16 54 Assam NHAI 24 Dec 2005 Jun 2009 2,250 Punj Lloyd Ltd
1
Guwahati to Nalbari - AS-4 31 Assam NHAI 28 Dec 2005 Jun 2009 1,760 Punj Lloyd Ltd
1
Guwahati to Nalbari - AS-5 31 Assam NHAI 28 Oct 2005 Jun 2009 1,982 Punj Lloyd Ltd
1
Nalbari to Bijni - AS-8 31 Assam NHAI 30 Dec 2005 Jun 2009 2,000 Punj Lloyd Ltd
1
Nalbari to Bijni - AS-9 31 Assam NHAI 22 Dec 2005 Jun 2009 1,420 Punj Lloyd Ltd
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 11,071 11,479 25,958
Equity share capital 522 523 607
Reserves and surplus 10,548 10,956 25,097
Deferred tax liability: |asset| 606 361 915
Total debt 5,550 17,500 16,553
Long-term debt 2,224 11,166 8,496
Short-term debt 3,325 6,334 8,058
Current liabilities & provisions 5,494 26,068 31,932
Sundry creditors 3,596 13,441 19,421
Total liabilities 22,721 55,408 75,358
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 74,457 88,778 158,577
Equity share capital 3,006 2,286 2,356
Reserves and surplus 71,451 86,493 156,221
Deferred tax liability: |asset| 2,041 2,511 2,678
Total debt 42,669 66,304 59,036
Long-term debt 28,721 57,910 48,833
Short-term debt 13,948 8,395 10,203
Current liabilities & provisions 19,453 29,301 35,207
Sundry creditors 6,621 11,616 11,682
Total liabilities 138,620 186,894 255,499
Table 42: Simplex Infrastructure Ltd - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own projects 56 3,275
Simrahi to Ring bund 57 Bihar NHAI 15 Apr 2006 Apr 2008 1,005 Simplex Infrastructure
1
(missing link) (BR-4) Ltd
UP/Bihar Border to Kasia 28 Uttar WB 41 Dec 2005 Dec 2008 2,270 Simplex Infrastructure
1
(LMNHP-8) Pradesh Ltd
JV/Consortium projects 4 2,100
Improvement of access of 205, 4 Tamil Nadu MORTH 4 Apr 2005 Jun 2009 2,100 Somdutt Builders/
GQ within & 45 Simplex
1
Chennai City Infrastructure
as on March 31, 2009
n.a.: Not available
WB: World Bank; NHAI: National Highways Authority of India
MORTH: Ministry of Road Transport and Highways
Footnote:
'1' refers to projects being executed on EPC basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 2,318 2,738 7,504
Equity share capital 86 86 99
Reserves and surplus 2,232 2,652 7,405
Deferred tax liability: |asset| 123 181 371
Total debt 4,442 6,867 7,487
Long-term debt 981 1,858 2,409
Short-term debt 3,461 5,009 5,078
Current liabilities & provisions 4,411 7,934 12,572
Sundry creditors 2,911 4,128 5,057
Total liabilities 11,298 17,682 27,938
Table 45: Sunway Construction Berhad - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own projects 109 7,137
Orai to Jhansi (UP-4) 25 Uttar Pradesh ADB 66 Oct 2005 Dec 2009 4,160 Sunway Construction -
1
Berhad
RJ/MP Border to Kota 76 Rajasthan ADB 43 Oct 2005 Jun 2009 2,977 Sunway Construction -
1
(RJ-9) Berhad
JV/Consortium projects 155 6,962
Gorhar - Barwa Adda 2 Jharkhand WB 79 Sep 2001 Jun 2009 2,997 Progressive Const Ltd /
Sunway Construction -
1
Berhad
Varanasi - Mohania 2 Uttar Pradesh WB 76 Mar 2002 Jun 2009 3,965 Progressive Const Ltd /
(GTRIP/IV-A) Sunway Construction -
1
Berhad
as on March 31, 2009
n.a.: Not available
WB: World Bank; ADB: Asian Development Bank
Footnote:
'1' refers to projects being executed on EPC basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Source: Bloomberg
Balance sheet
(Rs million) Mar-06 Mar-07 Mar-08
Tangible net worth 2,684 3,208 3,682
Equity share capital 1,804 1,862 1,862
Reserves and surplus 880 1,346 1,820
Deferred tax liability: |asset| - - -
Total debt 3,235 1,860 2,178
Long-term debt 3,235 1,860 2,178
Short-term debt - - -
Current liabilities & provisions 182 122 236
Sundry creditors 0 0 2
Total liabilities 6,101 5,190 6,096
Table 49: IRB Infrastructure Developers Ltd - Details of NHDP contracts under implementation
Stretch NH No States Funded Length Dates Cost Contractor/
by (kms) Start Scheduled (Rs million) Developers
Own Projects 125 15,531
BHARUCH TO SURAT 8 GUJARAT BOT 65 Jan Jul 2009 14091 IRB Infrastructure
2
PACKAGE BOT-II (BSP-II) 2007 Developers Ltd
Jam - Wadner - NS-59 7 Maharashtra NHAI 30 Oct Apr 2008 n.a. IRB Infrastructure
1
2005 Developers Ltd
Devdhari - Kelapur -NS-6 7 Maharashtra NHAI 30 Oct Apr 2008 1440 IRB Infrastructure
1
2005 Developers Ltd
JV/Consortium projects 239 28,350
SURAT-DHAISAR 8 MAHARASHTRA BOT 239 Feb-09 Aug-11 28350 IRB Infrastructure
(MH-01) [120.77] / Developers Ltd - Deutsche
2
GUJARAT[118.2] Bank AG
as on March 31, 2009
n.a.: Not available
NHAI: National Highways Authority of India
BOT: Build, Operate & Transfer
Footnote:
'1' refers to projects being executed on EPC basis
'2' refers to projects being executed on BOT Toll/Annuity/SPV basis
Note:
1) Project cost refers to the award (EPC) cost to civil contractors; actual project cost could be higher (including interest during
construction and other costs)
2) Projects under implementation mainly relate to 4-laning unless mentioned otherwise
Source: National Highways Authority of India & CRISIL Research
Balance sheet
(Rs million) Mar-07 Mar-08
Tangible net worth 3,775 16,207
Equity share capital 2,473 3,324
Reserves and surplus 1,303 12,883
Deferred tax liability: |asset| (6) 26
Total debt 26,297 20,493
Current liabilities & provisions 2,314 2,600
Sundry creditors 540 426
Total liabilities 32,380 39,325