Status Finance Rep Original Date Prepared Year Month Function

Approved Tony KADAVIL 5/27/2021 2021 5 Manufacturing

Approved Tony KADAVIL 3/11/2020 2020 3 Manufacturing
Project Name BCI Number
Breaker Shaft Localisation addl cost BCI20210527120430
Breaker Shaft Localization-LaserWelding BCI20200311045925
Project Reference Organization Entity Project Sponsor Currency Total Capital (K)
  GSC India IN0104 Muraleedharan Dhamodharan KEUR 64.00000
  GSC India IN0104 REVI VASUDEVAN KEUR 855.00000

919
68,400,000
Total Assets (K) Total Assets (Keuros) Total Cost (K) Total Cost (Keuros) Mature (5th Year Return) (K)
64.00000 64.00000 64.00000 64.00000  
855.00000 855.00000 855.00000 855.00000  
NPV (K) 5 Yr IRR Full Cost (%) Project Category Project Group Estimated Completion Date
767.00000   Productivity & QVE Industrial Projects 6/15/2021
812.00000   Productivity & QVE Industrial Projects 3/25/2020
Request Type Total Approvers Approvers acted till now 1st Approved Date
Incremental 2 2 6/4/2021 12:22:05 PM (GMT)
Incremental 3 3 4/7/2020 3:09:18 AM (GMT)
2nd Approved Date 3rd Approved Date 4th Approved Date
6/28/2021 8:41:57 AM (GMT)    
6/24/2020 10:21:54 AM (GMT) 6/30/2020 5:31:37 AM (GMT)  
5th Approved Date 6th Approved Date 7th Approved Date 8th Approved Date
       
       
BCI Total Cost Currenc Ex Rate Total Cost- INR BCI Check IO Negative
BCI20210830103054 2,300,000 KINR 1.0 2,300,000 - -
BCI20210805133908 2,491,000 KINR 1.0 2,491,000 - -
BCI20210719132047 2,904,000 KEUR 85.0 246,840,000 137,501,050 -

BCI20210527124400 2,733,000 KEUR 90.9 248,457,030 - -

-
-
BCI20210527120430 64,000 KEUR - -
BCI20210520090657 162,000,000 KINR 1.0 162,000,000 68,454,401 -
-
-
-
-
-

BCI20210520085231 43,500,000 KINR 1.0 43,500,000 42,000 -

-
-
 -
-
-
-
-
BCI20210507043546 11,000 KEUR 86.4 950,000 - -
BCI20210407040641 212,040 KEUR 89.0 18,871,560 131,560 -
-
-
-
-
-
-
-
BCI20210330095953 782,410 KEUR 85.5 66,916,006 9,138 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

BCI20210329054508 1,066,000 KEUR 85.4 91,000,000 -

-
-
-
-

-
-
BCI20210217142105 261,270 KEUR 88.0 22,991,760 - -
BCI20210217104530 151,380 KEUR 88.0 13,321,440 - -
-
BCI20210129045659 103,960 KEUR 88.0 9,148,480 3,148,480
 -

BCI20210129041301 52,330 KEUR 85.0 4,448,050 - -

BCI20210124072010 51,430 KEUR 85.0 4,371,550 - -
BCI20210124064536 65,660 KEUR 86.5 5,679,590 - -
BCI20210116104242 72,000 KEUR 88.0 6,336,000 - -
-
BCI20201119081014 33,810,000 KINR 1.0 33,810,000 - -
-
-
-
BCI20201006094007 5,414,000 KINR 1.0 5,414,000 - -
BCI20200914053140 141,000 KEUR 84.7 11,939,880 (232,812)

-
-
-

BCI20200311050817 395,000 KEUR 80.0 31,600,000 9,125,727 -

-
-
-
BCI20200311045925 855,000 KEUR 80.0 68,400,000 1,015,448 -
BCI20200311045925
BCI20200311045925
BCI20200311045925
BCI20200311045925
BCI20200311045925 -
BCI20200311045925 -
BCI20200311045925 -
BCI20200311045925 -
BCI20200311045925 -
BCI20200311045925 -
BCI20200302134622 3,829,000 KINR 1.0 3,829,000 (55,200) -
BCI20200211040954 2,340,000 KINR 1.0 2,340,000 - -
BCI20200120121712 56,300 KEUR 80.0 4,504,000 28 -
 -
BCI20200813161126 2,369,000 KEUR 80.0 189,520,000 7,479,149 -
-

-
-
-

-
-

-
-
-
-

BCI20200228045452 33,300,000 KINR 1.0 33,300,000 192 -

-
-

-
BCI20210802103859 15,388,000 0 1.0 15,388,000 - -
BCI20210628050606 12,900,000 0 1.0 12,900,000 10,000 -
 3 4 5 6 7
IO Budget Actual Commitment Allotted Available
1200030285 2,300,000 2,270,865 29,135 2,300,000 -
1200030181 2,491,000 - 99,640 99,640 2,391,360
1200030179 35,000 35,000 - 35,000 -
1200030180 54,000 54,000 - 54,000 -
1200030405 2,930,000 - 117,200 117,200 2,812,800
1200030406 2,900,000 - 116,000 116,000 2,784,000
1200030407 1,567,000 - 62,680 62,680 1,504,320
1200030408 3,204,000 - 128,160 128,160 3,075,840
1200030409 3,180,000 - 127,200 127,200 3,052,800
1200030410 3,180,000 - 127,200 127,200 3,052,800
1200030411 3,260,000 - 130,400 130,400 3,129,600
1200030412 3,260,000 - 130,400 130,400 3,129,600
1200030413 5,390,000 - 215,600 215,600 5,174,400
1200030414 2,907,000 - 116,280 116,280 2,790,720
1200030415 2,151,000 - 86,040 86,040 2,064,960
1200030416 4,300,000 - 172,000 172,000 4,128,000
1200030417 5,749,800 - 229,992 229,992 5,519,808
1200030418 5,749,800 - 229,992 229,992 5,519,808
1200030419 5,749,800 - 229,992 229,992 5,519,808
1200030420 5,749,800 - 229,992 229,992 5,519,808
1200030461 2,646,000 - 105,840 105,840 2,540,160
1200030462 3,420,000 - 136,800 136,800 3,283,200
1200030463 3,357,000 - 134,280 134,280 3,222,720
1200030464 3,681,000 - 147,240 147,240 3,533,760
1200030465 3,900,000 - 3,900,000 3,900,000 -
1200030466 4,050,000 - 4,050,000 4,050,000 -
1200030467 8,145,000 - 325,800 325,800 7,819,200
1200030468 5,397,750 - 215,910 215,910 5,181,840
1200030469 6,225,000 - 249,000 249,000 5,976,000
1200030470 7,200,000 - 288,000 288,000 6,912,000
1200029943 174,365,410 976,955 163,731,943 164,708,898 9,656,512
1200029944 23,182,020 - 17,185,131 17,185,131 5,996,889
1200029946 50,909,600 - 2,036,384 2,036,384 48,873,216
NA - - - - -
1200029838 30,400,000 22,161,811 8,572,032 30,733,843 (333,843)
1200029839 42,062,564 33,657,848 7,062,545 40,720,393 1,342,171
1200029840 4,658,975 4,157,975 660,000 4,817,975 (159,000)
1200029841 1,925,060 183,880 1,793,640 1,977,520 (52,460)
1200029895 2,959,000 2,083,505 118,360 2,201,865 757,135
1200030268 8,540,000 7,917,625 341,600 8,259,225 280,775
1200030396 3,000,000 - 120,000 120,000 2,880,000
1200030698 2,000,000 269,640 1,497,540 1,767,180 232,820
1200029830 16,520,000 14,053,063 2,450,109 16,503,172 16,828
1200029831 5,515,000 485,171 3,868,985 4,354,156 1,160,844
1200029832 700,000 444,189 28,000 472,189 227,811
1200029833 600,000 - 24,000 24,000 576,000
1200029834 1,220,000 861,770 48,800 910,570 309,430
1200029835 3,930,000 948,216 2,600,012 3,548,228 381,772
1200029836 8,100,000 3,909,386 3,783,839 7,693,225 406,775
1200029837 6,873,000 4,127,573 3,092,499 7,220,072 (347,072)
1200030046 950,000 879,899 38,000 917,899 32,101
1200029777 4,750,000 3,393,312 237,050 3,630,362 1,119,638
1200029811 2,400,000 1,198,634 908,875 2,107,509 292,491
1200029877 1,790,000 - 1,511,600 1,511,600 278,400
1200029878 3,600,000 - 3,309,725 3,309,725 290,275
1200029879 1,800,000 34,375 1,296,000 1,330,375 469,625
1200029929 800,000 715,000 32,000 747,000 53,000
1200029947 2,400,000 2,011,509 96,000 2,107,509 292,491
1200029974 1,200,000 971,482 48,000 1,019,482 180,518
1200029655 4,880,000 2,160,192 1,528,394 3,688,586 1,191,414
1200029656 400,000 355,670 16,000 371,670 28,330
1200029657 3,800,000 2,546,196 1,212,330 3,758,526 41,474
1200029658 7,360,000 4,375,536 2,495,700 6,871,236 488,764
1200029659 2,800,000 1,302,541 1,198,407 2,500,948 299,052
1200029660 4,800,000 4,704,260 95,740 4,800,000 -
1200029661 4,930,000 3,539,529 683,200 4,222,729 707,271
1200029662 3,250,000 3,054,496 130,000 3,184,496 65,504
1200029663 2,125,000 1,651,877 473,123 2,125,000 -
1200029664 7,000,000 6,530,644 691,720 7,222,364 (222,364)
1200029665 935,000 886,116 37,400 923,516 11,484
1200029666 850,000 845,245 - 845,245 4,755
1200029667 612,000 416,750 174,480 591,230 20,770
1200029668 2,465,000 1,783,841 681,159 2,465,000 -
1200029669 7,905,000 6,452,621 1,452,379 7,905,000 -
1200029670 7,437,000 5,386,540 2,061,808 7,448,349 (11,349)
1200029671 2,933,000 2,551,468 117,320 2,668,788 264,212
1200030123 2,424,868 2,424,868 - 2,424,868 -
1200029646 - - - - -
1200029647 - - - - -
1200029648 - - - - -
1200029649 - - - - -
1200029650 4,000,000 3,849,000 151,000 4,000,000 -
1200029651 8,500,000 2,586,400 4,845,156 7,431,556 1,068,444
1200029652 12,000,000 11,756,096 243,904 12,000,000 -
1200029653 5,950,000 5,800,000 150,000 5,950,000 -
1200029654 - - - - -
1200030010 56,550,000 - 2,262,000 2,262,000 54,288,000
1200030314 4,000,000 2,223,272 1,747,801 3,971,073 28,927
1200029494 22,991,760 19,722,769 3,387,215 23,109,984 (118,224)
1200029495 8,619,795 8,453,889 165,906 8,619,795 -
1200029716 4,701,645 4,514,821 186,824 4,701,645 -
1200029496 - - - - -
1200029842 6,000,000 - 240,000 240,000 5,760,000
1200030559 3,148,480 812,545 1,042,700 1,855,245 1,293,235
1200029467 4,448,050 3,974,588 470,725 4,445,313 2,737
1200029466 4,371,550 2,399,434 1,969,862 4,369,296 2,254
1200029465 5,679,590 5,662,044 13,128 5,675,172 4,418
1200029483 4,646,000 3,130,718 185,840 3,316,558 1,329,442
1200029951 1,690,000 - 67,600 67,600 1,622,400
1200029621 13,524,000 4,083,370 8,072,829 12,156,199 1,367,801
1200029622 6,762,000 - 270,480 270,480 6,491,520
1200029623 6,762,000 - 270,480 270,480 6,491,520
1200029624 6,762,000 - 270,480 270,480 6,491,520
1200029196 5,414,000 3,338,084 216,560 3,554,644 1,859,356
1200029058 2,917,458 - 116,698 116,698 2,800,760
1200029059 3,535,285 3,245,450 141,411 3,386,861 148,424
1200029113 3,800,000 3,778,092 21,908 3,800,000 -
1200029295 194,898 - 7,796 7,796 187,102
1200029296 153,509 - 6,140 6,140 147,369
1200029488 367,168 338,224 14,687 352,910 14,258
1200029950 888,403 - 888,403 888,403 -
1200029999 315,971 - 315,971 315,971 0
1200028920 500,812 - 20,032 20,032 480,780
1200028971 1,720,000 1,720,000 - 1,720,000 -
1200028972 1,155,000 1,155,000 - 1,155,000 -
1200028978 891,000 891,000 - 891,000 -
1200028979 572,000 572,000 - 572,000 -
1200028980 702,000 702,000 - 702,000 -
1200028984 210,091 210,091 - 210,091 0
1200029474 283,750 283,750 - 283,750 -
1200029766 1,800,000 - 72,000 72,000 1,728,000
1200029964 7,720,000 6,045,335 308,800 6,354,135 1,365,865
1200030292 6,919,620 6,897,499 22,121 6,919,620 -
1200028969 23,731,638 - 1,750,266 1,750,266 21,981,372
1200028970 35,134,269 2,714,269 1,405,371 4,119,640 31,014,629
1200029047 1,570,163 130,163 1,440,000 1,570,163 (0)
1200029048 1,690,163 130,163 1,560,000 1,690,163 (0)
1200029049 1,624,163 130,163 1,494,000 1,624,163 (0)
1200029050 1,868,634 87,383 1,781,250 1,868,633 1
1200029381 170,000 135,037 6,800 141,837 28,163
1200029481 810,000 746,812 32,400 779,212 30,788
1200029490 170,000 - 6,800 6,800 163,200
1200029707 298,522 - 298,521 298,521 1
1200029827 317,000 316,250 - 316,250 750
1200029444 3,884,200 837,500 3,031,200 3,868,700 15,500
1200028586 2,340,000 1,969,746 93,600 2,063,346 276,654
1200028888 1,070,000 844,897 225,000 1,069,897 103
1200029298 1,523,000 1,523,000 - 1,523,000 -
1200029299 357,672 357,672 - 357,672 -
1200029300 379,500 379,500 - 379,500 -
1200029569 - - - - -
1200029595 - - - - -
1200030241 1,173,800 1,166,429 - 1,166,429 7,371
1200029149 37,600,000 33,862,615 1,504,000 35,366,615 2,233,385
1200029150 61,790,000 57,745,352 2,471,600 60,216,952 1,573,048
1200029229 2,470,265 - 98,811 98,811 2,371,454
1200029230 850,000 850,000 - 850,000 -
1200029231 1,582,000 783,000 63,280 846,280 735,720
1200029232 1,515,000 981,000 60,600 1,041,600 473,400
1200029233 3,503,292 - 3,390,132 3,390,132 113,160
1200029264 11,811,508 11,723,421 88,087 11,811,508 -
1200029265 5,100,000 4,278,988 996,287 5,275,275 (175,275)
1200029308 33,010,000 29,992,112 2,843,506 32,835,617 174,383
1200029309 900,000 900,000 - 900,000 -
1200029327 4,482,842 4,482,842 - 4,482,842 0
1200029378 333,292 - 13,332 13,332 319,960
1200029594 4,547,725 532,080 4,004,859 4,536,939 10,786
1200029794 1,564,927 1,564,921 - 1,564,921 6
1200029802 400,000 367,898 16,000 383,898 16,102
1200030218 380,000 321,500 15,200 336,700 43,300
1200030220 3,200,000 2,621,000 193,000 2,814,000 386,000
1200030316 7,000,000 6,290,100 280,000 6,570,100 429,900
1200030422 9,700,000 9,631,100 68,900 9,700,000 -
1200028901 7,658,459 6,557,866 1,370,123 7,927,989 (269,530)
1200028902 8,564,273 7,225,666 1,635,586 8,861,252 (296,979)
1200028903 2,803,014 1,260,000 112,121 1,372,121 1,430,894
1200028904 2,404,000 2,404,000 - 2,404,000 -
1200028905 3,838,000 3,838,000 - 3,838,000 -
1200028906 2,800,000 2,800,000 - 2,800,000 -
1200028908 118,000 118,000 - 118,000 -
1200029387 249,900 249,900 - 249,900 -
1200029388 249,900 249,900 - 249,900 -
1200029955 110,000 110,000 - 110,000 -
1200029956 48,000 48,000 - 48,000 -
1200029957 68,000 68,000 - 68,000 -
1200029958 450,000 450,000 - 450,000 -
1200029959 240,000 240,000 - 240,000 -
1200029960 200,000 192,000 8,000 200,000 -
1200029961 450,000 450,000 - 450,000 -
1200030005 85,000 81,850 - 81,850 3,150
1200030006 75,000 75,000 - 75,000 -
1200030082 50,535 50,535 - 50,535 -
1200030188 1,350,000 - 1,350,000 1,350,000 -
1200030189 220,727 220,727 - 220,727 -
1200030275 1,267,000 269,945 50,680 320,625 946,375
1200030388 15,388,000 - 615,520 615,520 14,772,480
1200030627 8,800,000 - 352,000 352,000 8,448,000
1200030628 4,090,000 - 163,600 163,600 3,926,400