As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal #...

5
Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss) Rs./MT 3150.0 3400.2 2825.4 2881.6 3702.8 2479.3 GCV of Receipt Coal ‐‐Raw kcal/kg 3226.0 3226.0 3400.0 3276.0 3357.0 3451.0 GCV of Receipt Coal ‐‐Imported coal kcal/kg 0.0 0.0 0.0 0.0 0.0 0.0 GCV of Coal considering stacking loss kcal/kg 3146.0 3090.0 3279.0 3144.0 3350.0 3385.0 Actual LDO cost Rs./KL 45200.0 45176.4 43429.3 43405.5 45526.3 41422.5 Actual FO cost Rs./KL 31292.7 31689.3 29664.4 29663.4 31631.6 28594.8 Actual LDO GCV kcal/kg 10585.0 10569.0 10592.0 10592.0 10596.0 10471.0 Actual FO GCV kcal/kg 10131.0 10129.0 10142.0 10142.0 10363.0 10171.0 Approved Total energy charge (EC) Rs./kWh 3.207 2.904 2.825 2.800 3.204 2.584 Approved Fuel charge as part of EC ‐‐‐ Rs./kWh 3.152 2.843 2.770 2.736 3.072 2.498 Normative Fuel charge ‐‐ ( C ) Rs./kWh 3.1805 2.7931 2.5559 2.3284 3.4493 2.2016 FSA rate ‐‐ ( D = C ‐ B ) Rs./kWh 0.029 ‐0.050 ‐0.214 ‐0.408 0.377 ‐0.296 Rate submitted for MOD (EC + FSA) ‐‐‐ (A + D ) Rs./kWh 3.2355 2.8541 2.6109 2.3924 3.5813 2.2876 PRS‐3 , 4 PRL‐3 to 5 PRL‐6 & 7 KRD‐6 & 7 Koradi # 8 ,9 & 10 Chandrapur # 8 ,9 Parli # 8 Landed coal cost (considering Transit Loss) Rs./MT 3705.8 0.0 4214.9 0.0 3008.7 2650.8 4214.9 GCV of Receipt Coal ‐‐Raw kcal/kg 3660.0 0.0 3749.0 3704.0 3356.0 3475.0 3843.0 GCV of Receipt Coal ‐‐Imported coal kcal/kg 0.0 0.0 0.0 0.0 0.0 GCV of Coal considering stacking loss kcal/kg 3642.0 #DIV/0! 3734.0 #DIV/0! 3235.0 3387.0 3741.0 Actual LDO cost Rs./KL 46854.0 #DIV/0! 41342.1 43039.9 43960.1 41418.7 41333.3 Actual FO cost Rs./KL 30957.3 #DIV/0! 29276.4 30665.0 30964.8 28594.1 29358.5 Actual LDO GCV kcal/kg 10541.0 0.0 10484.0 10636.0 10636.0 10471.0 10484.0 Actual FO GCV kcal/kg 10432.0 0.0 10613.0 10517.0 10517.0 10171.0 10613.0 Approved Total energy charge (EC) ‐‐‐ Rs./kWh 2.411 3.344 2.987 2.628 2.322 2.150 2.863 Approved Fuel charge as part of EC ‐‐‐ Rs./kWh 2.356 3.344 2.942 2.576 2.322 2.150 2.863 Normative Fuel charge ‐‐‐ ( C ) Rs./kWh 2.7378 0.000 3.0338 0.0000 2.1999 1.9277 2.909 FSA rate ‐‐‐ (D = C ‐B) Rs./kWh 0.3818 ‐3.344 0.0918 ‐2.5760 ‐0.122 ‐0.2223 0.046 Rate submitted for MOD (EC + FSA) ‐‐ (A + D ) Rs./kWh 2.7928 0.000 3.0788 2.3651 2.1999 1.9277 2.9085 Units not in service during the month Units not in service during the month As per FSA data for the month of April 2018 Normative Fuel cost computation based on FY 17-18 approved tariff as per orders in Case No. 46 /2016 and Case No. 59 of 2017

Transcript of As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal #...

Page 1: As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss)

Bhusawal # 2,3

Bhusawal # 4,5

KPKD‐ 1 to 4 KPKD‐5  NSK CHPR

Landed coal cost (considering Transit Loss) Rs./MT 3150.0 3400.2 2825.4 2881.6 3702.8 2479.3GCV of Receipt Coal ‐‐Raw kcal/kg 3226.0 3226.0 3400.0 3276.0 3357.0 3451.0GCV of Receipt Coal ‐‐Imported coal kcal/kg 0.0 0.0 0.0 0.0 0.0 0.0GCV of Coal considering stacking loss kcal/kg 3146.0 3090.0 3279.0 3144.0 3350.0 3385.0Actual LDO cost  Rs./KL 45200.0 45176.4 43429.3 43405.5 45526.3 41422.5Actual FO cost Rs./KL 31292.7 31689.3 29664.4 29663.4 31631.6 28594.8Actual LDO GCV kcal/kg 10585.0 10569.0 10592.0 10592.0 10596.0 10471.0Actual FO GCV kcal/kg 10131.0 10129.0 10142.0 10142.0 10363.0 10171.0

Approved Total energy charge (EC) Rs./kWh 3.207 2.904 2.825 2.800 3.204 2.584Approved Fuel charge as part of EC ‐‐‐  Rs./kWh 3.152 2.843 2.770 2.736 3.072 2.498Normative Fuel charge  ‐‐ ( C ) Rs./kWh 3.1805 2.7931 2.5559 2.3284 3.4493 2.2016

FSA rate  ‐‐ (  D = C ‐ B ) Rs./kWh 0.029 ‐0.050 ‐0.214 ‐0.408 0.377 ‐0.296Rate submitted for MOD (EC + FSA) ‐‐‐ (A + D )

Rs./kWh 3.2355 2.8541 2.6109 2.3924 3.5813 2.2876

PRS‐3 , 4 PRL‐3 to 5 PRL‐6 & 7 KRD‐6 & 7Koradi # 8 ,9 

& 10Chandrapur # 

8 ,9Parli # 8

Landed coal cost (considering Transit Loss) Rs./MT 3705.8 0.0 4214.9 0.0 3008.7 2650.8 4214.9GCV of Receipt Coal ‐‐Raw kcal/kg 3660.0 0.0 3749.0 3704.0 3356.0 3475.0 3843.0GCV of Receipt Coal ‐‐Imported coal kcal/kg 0.0 0.0 0.0 0.0 0.0GCV of Coal considering stacking loss kcal/kg 3642.0 #DIV/0! 3734.0 #DIV/0! 3235.0 3387.0 3741.0Actual LDO cost  Rs./KL 46854.0 #DIV/0! 41342.1 43039.9 43960.1 41418.7 41333.3Actual FO cost Rs./KL 30957.3 #DIV/0! 29276.4 30665.0 30964.8 28594.1 29358.5Actual LDO GCV kcal/kg 10541.0 0.0 10484.0 10636.0 10636.0 10471.0 10484.0Actual FO GCV kcal/kg 10432.0 0.0 10613.0 10517.0 10517.0 10171.0 10613.0

Approved Total energy charge (EC) ‐‐‐  Rs./kWh 2.411 3.344 2.987 2.628 2.322 2.150 2.863Approved Fuel charge as part of EC ‐‐‐  Rs./kWh 2.356 3.344 2.942 2.576 2.322 2.150 2.863Normative Fuel charge  ‐‐‐ ( C ) Rs./kWh 2.7378 0.000 3.0338 0.0000 2.1999 1.9277 2.909

FSA rate  ‐‐‐ (D = C ‐B) Rs./kWh 0.3818 ‐3.344 0.0918 ‐2.5760 ‐0.122 ‐0.2223 0.046Rate submitted for MOD (EC + FSA)   ‐‐ (A + D )

Rs./kWh 2.7928 0.000 3.0788 2.3651 2.1999 1.9277 2.9085

Units not in service during the month

Units not in service 

during the month

As per FSA data for the month of April 2018Normative Fuel cost computation based on FY 17-18 approved tariff as per orders in Case No. 46 /2016 and Case No. 59 of 2017

Page 2: As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss)
Page 3: As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss)
Page 4: As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss)
Page 5: As per FSA data for the month of April 2018 Data for web April-18.pdf · Bhusawal # 2,3 Bhusawal # 4,5 KPKD‐ 1 to 4 KPKD‐5 NSK CHPR Landed coal cost (considering Transit Loss)