(On behalf of Aravali Power Company Pvt. Ltd.)apcpl.co.in/cparam/apr16/UP energy bill.pdf(On behalf...

15
(On behalf of Aravali Power Company Pvt. Ltd.) Send To: Superintending Engineer Copy To: Beneficiary: 9-May-2016 Sl. No. From To Ref. Bill No. Rebatable amount (A) Non-Rebatable amount (B) Total (A+B) 1 1-Apr-16 30-Apr-16 NTPC/APCPL-APRIL-2016/UP 10,42,00,871 40,153 10,42,41,025 2 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP 9,40,995 9,40,995 3 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -35,00,808 -35,00,808 4 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP -1,08,50,232 -1,08,50,232 5 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -69,39,471 -69,39,471 6 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP 18,64,025 18,64,025 7 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -7,76,384 -7,76,384 8,49,38,996 40,153 8,49,79,149 Apr-16 ` Total: ₹ 8,49,79,149 Name of the bank PUNJAB NATIONAL BANK Branch Railway Road, Bahadurgarh(Haryana) Branch code Name of the beneficiary Aravali Power Company Private Limited TRA Account no. IFSC code PUNB0003500 For NTPC Limited I N V O I C E S U M M A R Y Energy bill Electricity Import-Export & payment Circle- UPPCL Uttar Pradesh Power Corporation Ltd. 11th Floor, Shakti Bhawan Extension, 14, Ashok Marg, Lucknow, UP 226001 Bill Date Bill Particulars 35002100026654 0035 Rs. (in words) Annual Adj-SFC Price FY 2014-15 E.&.O.E ₹ 8,49,79,149 Net Amount Payable Eight Crore - Forty Nine Lac - Seventy Nine Thousand - One Hundred Forty Nine Rupees Only Revision of ECR FY 2015-16 Annual Adj-SFC Price FY 2015-16 Late Payment Surcharge(LPSC) 0.00 The payment be made through RTGS/NEFT to the account of Aravali Power Company Private LImited as per following details. Annual Adj-SFC Saving FY 2015-16 Revision of ECR FY 2014-15 Annual Adj-SFC Saving FY 2014-15 1 of 15

Transcript of (On behalf of Aravali Power Company Pvt. Ltd.)apcpl.co.in/cparam/apr16/UP energy bill.pdf(On behalf...

(On behalf of Aravali Power Company Pvt. Ltd.)

Send To: Superintending Engineer Copy To:

Beneficiary:

9-May-2016

Sl. No. From To Ref. Bill No.Rebatable amount

(A)

Non-Rebatable

amount

(B)

Total

(A+B)

1 1-Apr-16 30-Apr-16 NTPC/APCPL-APRIL-2016/UP 10,42,00,871 40,153 10,42,41,025

2 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP 9,40,995 9,40,995

3 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -35,00,808 -35,00,808

4 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP -1,08,50,232 -1,08,50,232

5 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -69,39,471 -69,39,471

6 1-Apr-14 31-Mar-15 NTPC/APCPL-APRIL-2016/UP 18,64,025 18,64,025

7 1-Apr-15 31-Mar-16 NTPC/APCPL-APRIL-2016/UP -7,76,384 -7,76,384

8,49,38,996 40,153 8,49,79,149Apr-16 `

Total: ₹ 8,49,79,149

Name of the bank PUNJAB NATIONAL BANKBranch Railway Road, Bahadurgarh(Haryana)Branch code

Name of the beneficiary Aravali Power Company Private LimitedTRA Account no.

IFSC code PUNB0003500

For

NTPC Limited

I N V O I C E S U M M A R Y

Energy bill

Electricity Import-Export & payment Circle-

UPPCL

Uttar Pradesh Power Corporation Ltd.

11th Floor, Shakti Bhawan Extension,

14, Ashok Marg, Lucknow,

UP 226001

Bill Date

Bill Particulars

35002100026654

0035

Rs. (in words)

Annual Adj-SFC Price

FY 2014-15

E.&.O.E

₹ 8,49,79,149

Net Amount Payable

Eight Crore - Forty Nine Lac - Seventy Nine Thousand - One Hundred Forty Nine Rupees Only

Revision of ECR FY 2015-16

Annual Adj-SFC Price

FY 2015-16

Late Payment Surcharge(LPSC) 0.00

The payment be made through RTGS/NEFT to the account of Aravali Power Company Private LImited as per following details.

Annual Adj-SFC Saving

FY 2015-16Revision of ECR FY 2014-15

Annual Adj-SFC Saving

FY 2014-15

1 of 15

(On behalf of Aravali Power Company Pvt. Ltd.)

2 of 15

(On behalf of Aravali Power Company Pvt. Ltd.)

Bill Period : 01.04.2016 to 30.04.2016 Tariff Ref:

Bill No.: NTPC/APCPL-APRIL-2016/UP

Bill Date 09-May-16

To: Superintending Engineer REA date 5-May-2016

Beneficiary: REA referance no.

Station: INDIRA GANDHI SUPER THERMAL POWER STATION, JHAJJAR( 3x500) MW

Regular Energy

Sl.

No.Unit Rate

Current Amount

( ` )

Already Claimed

( ` )

Net Now Claimed

( ` )

1Rs. Cr/Yr 1764.6095 4,09,06,947 0 4,09,06,947

2Rs/Kwh 3.067 6,32,93,924 0 6,32,93,924

3 Feb-15 RLDC Charges Rs. 1,45,01,100 4,72,881 4,32,727 40,153

UTR NO. PUNBR5201603221001986

8

4Rs. 1,88,08,614 9,40,995 0 9,40,995

5Rs. -21,68,74,513 -1,08,50,232 0 -1,08,50,232

6

Rs 2,28,57,78,978 2,28,39,14,953 18,64,025

7Rs. -10,74,52,673 -35,00,808 0 -35,00,808

8

Rs. -21,29,97,894 -69,39,471 0 -69,39,471

9

Rs. 1,07,64,96,346 1,07,83,92,295 -18,95,948

10

Rs. 1,07,76,15,910 1,07,64,96,346 11,19,564

Grand Total: ₹ 8,49,79,149

Revision of ECR FY 2015-16 in

lieu of change in SFC consmp.

(Table C Annex -C & G)

Amount Payable

₹ 8,49,79,149

Monthly Capacity Charges-

Annex A

Energy Charges Coal-Annex B

Rupees

(in words)Eight Crore - Forty Nine Lac - Seventy Nine Thousand - One Hundred Forty Nine Rupees Only

Annual Adjustment-SFC Price

FY 2014-15 Annex-D

Annual Adjustment -SFC

Saving FY 2014-15

Annex-D

Revision of ECR FY 2014-15

Annex -(Table A, Annex-C & F)

Annual Adjustment-SFC Price

FY 2015-16 Annex -E

Annual Adjustment -SFC

Saving FY 2015-16

Annex-E

Revision of ECR FY 2015-16 in

lieu of change in LPPF FY 2015-

16(Table B, Annex-C & G)

E N E R G Y B I L L

Electricity Import-Export & payment Circle-

UPPCL

CERC Regulation 2014-2019

Description

NRPC/Comml/201/

REA/2016/4117-4155

3 of 15

(On behalf of Aravali Power Company Pvt. Ltd.)

:

: April-16

Month Value REA referance no.

Apr-16 20637080NRPC/Comml/201/

REA/2016/4117-4155

Apr-16 3.490NRPC/Comml/201/

REA/2016/4117-4155

Month Value Unit

April-16 66.158 %

Yearly 83 %

Energy Charge Rate(ECR) April-16 3.067 Rs/Kwh

Rs. Crs.

SFC

GHR

AUX

April-16

April-16

April-16

BILL NO.- NTPC/APCPL-APRIL-2016/UP

Auxiliary Power Consumption

CVSF Kcal/kwh

LPPF Rs./Kg.

CVPF Kcal/kwh

3,437.00

4.24411

9,450

MONTH

Month Values

Parameter

Cap Charges up to month

SG Coal as per PROV REA (in KWH)

Base Values

Station Data

Beneficiary Data

2363 Kcal/Kwh

5.25 ml/KWh

Specific Fuel Oil Consumption

Gross Heat Rate

1 ml/KWh

117.21188

REA DATA REGULAR ENERGY

Electricity Import-Export & payment

Circle-UPPCL

PAFn

NAPAF

Cummulative Entitlment up to the

month (%)

Parameter

NAME OF THE BENEFICIARY

4 of 15

(On behalf of Aravali Power Company Pvt. Ltd.)

ANNEXURE -C

TABLE A REVISION OF ENERGY CHARGES IN ECONDARY FUEL ON CONSUMTION FOR FY 2014-15

Month LPPF CVPF SG Coal

Rs./MT Kcal/Kwh MU Already claimed Current Claim Already claimed Current claim

Apr-14 4560.49 3163 69.214725 3.581 3.585 2,47,85,793 2,48,13,479

May-14 4838.71 3277 1183.958450 3.668 3.674 43,42,75,959 43,49,86,335

Jun-14 4823.39 3173 1509.838675 3.776 3.778 57,01,15,084 57,04,17,051

Jul-14 4624.98 3024 297.819600 3.799 3.802 11,31,41,666 11,32,31,012

Aug-14 4440.83 2874 421.257850 3.838 3.838 16,16,78,763 16,16,78,763

Sep-14 4599.64 2959 867.335950 3.861 3.861 33,48,78,410 33,48,78,410

Oct-14 4760.12 2871 441.658800 4.118 4.120 18,18,75,094 18,19,63,426

Nov-14 5055.80 2957 354.800950 4.247 4.251 15,06,83,963 15,08,25,884

Dec-14 5125.49 3225 158.608500 3.948 3.953 6,26,18,636 6,26,97,940

Jan-15 5339.58 3256 284.853850 4.073 4.080 11,60,20,973 11,62,20,371

Feb-15 5473.36 3239 179.880700 4.197 4.205 7,54,95,930 7,56,39,834

Mar-15 5557.19 3225 136.319350 4.280 4.286 5,83,44,682 5,84,26,473

TOTAL 2,28,39,14,953 2,28,57,78,978

TABLE B REVISION OF ENERGY CHARGES IN LIEU OF CHANGE IN LPPF FOR FY 2015-16

Month LPPF LPPF SG Coal

CLAIMIED REVISED MU Already claimed Current Claim Already claimed Current claim

Apr-15 5888.20 5916.75 161.478925 4.371 4.392 7,05,82,438 7,09,21,544

May-15 6043.75 6052.24 198.514625 4.178 4.184 8,29,39,410 8,30,58,519

Jun-15 5949.75 5947.10 194.949975 4.225 4.223 8,23,66,364 8,23,27,374

Jul-15 5717.98 5702.64 323.858350 4.076 4.065 13,20,04,663 13,16,48,419

Aug-15 5405.86 5388.81 389.760400 4.056 4.043 15,80,86,818 15,75,80,130

Sep-15 5297.08 5272.37 523.187525 3.837 3.819 20,07,47,053 19,98,05,316

Oct-15 5205.73 5174.68 266.661975 3.604 3.582 9,61,04,976 9,55,18,319

Nov-15 5222.50 5192.63 119.025000 3.389 3.369 4,03,37,573 4,00,99,523

Dec-15 5012.10 5000.01 115.476675 3.448 3.439 3,98,16,358 3,97,12,429

Jan-16 4790.21 4776.63 186.696500 3.382 3.373 6,31,40,756 6,29,72,729

Feb-16 4520.97 4512.80 198.605425 3.192 3.186 6,33,94,852 6,32,75,688

Mar-16 4315.48 4378.25 156.738400 3.118 3.163 4,88,71,033 4,95,76,356

TOTAL 1,07,83,92,295 1,07,64,96,346 TABLE C REVISION OF ENERGY CHARGES IN ECONDARY FUEL ON CONSUMTION FOR FY 2015-16

Month LPPF CVPF SG Coal

Rs./MT Kcal/Kwh MU Already claimed Current Claim Already claimed Current claim

Apr-15 5916.75 3346 161.478925 4.392 4.401 7,09,21,544 7,10,66,875

May-15 6052.24 3593 198.514625 4.184 4.189 8,30,58,519 8,31,57,776

Jun-15 5947.10 3498 194.949975 4.223 4.228 8,23,27,374 8,24,24,849

Jul-15 5702.64 3485 323.858350 4.065 4.065 13,16,48,419 13,16,48,419

Aug-15 5388.81 3311 389.760400 4.043 4.043 15,75,80,130 15,75,80,130

Sep-15 5272.37 3429 523.187525 3.819 3.825 19,98,05,316 20,01,19,228

Oct-15 5174.68 3588 266.661975 3.582 3.586 9,55,18,319 9,56,24,984

Nov-15 5192.63 3828 119.025000 3.369 3.374 4,00,99,523 4,01,59,035

Dec-15 5000.01 3611 115.476675 3.439 3.444 3,97,12,429 3,97,70,167

Jan-16 4776.63 3518 186.696500 3.373 3.378 6,29,72,729 6,30,66,078

Feb-16 4512.80 3518 198.605425 3.186 3.191 6,32,75,688 6,33,74,991

Mar-16 4378.25 3438 156.738400 3.163 3.166 4,95,76,356 4,96,23,377

TOTAL 1,07,64,96,346 1,07,76,15,910

Energy Charge Rate (ECR) (Rs.) Amount (Rs.)

REVISION OF ENERGY CHARGE RATE FOR FY 2014-15

REVISION OF ENERGY CHARGE RATE FOR FY 2015-16

Energy Charge Rate (ECR) (Rs.) Amount (Rs.)

Energy Charge Rate (ECR) (Rs.) Amount (Rs.)

5 of 15

ANNEXURE - A

COMPUTATION OF CAPACITY CHARGES

On behalf of Aravali Power Company Private Limited

MONTH Apr-16From 1-Apr-16

To 30-Apr-16

Bill Period :01.04.2016 to

30.04.2016

Bill Date9-May-16

Paramenters Nature Unit

CAPACITY CHARGES (CERC Regulations 2014-19)Installed cpacity Actual MW 1500

Annual Fixed Cost approved by Commission As per CERC Rs. Crs. 1764.6095

Normative Annual Plant Availability Factor Normative % 83

Percent Plant Availability Factor achived during the month Actual % 66.158

Percent Plant Availability Factor achived during the year Actual % 66.158

Celing limit for AFC(cummulative) As per CERC Rs Crs. 147.0507917

Capacity Charges for the month(Actual cummulative) Actual Rs Crs. 117.2118828

Capacity Charges allowed by Commission FOR THE MONTH As per CERC Rs Crs. 117.21188

Capacity Charges allowed by Commission UP TO THE MONTH As per CERC Rs. Crs. 117.21188

ANNEXURE - B

COMPUTATION OF ENERGY CHARGES

On behalf of Aravali Power Company Private Limited

MONTH Apr-16From 1-Apr-16

To 30-Apr-16

Paramenters Nature Unit

ENERGY CHARGES REV 00Gross Heat Rate As per CERC Kcal/Kwh 2363

Specific Fuel oil Consumption Normative ml/Kwh 1

Calorific Value of Secondary Fuel oil Month Kcal/ml 9.45000

Normative Auxiliary Enegy Consumption in percentage normative % 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml Actual Rs/ml 0

No of days in the month Actual No. 30

No of days in the year Actual No. 365

Weighted Average landed Price of primary fuel Month Rs/Kg. 4.24411

Weighted Average Gross calorific value of primary fuel - Month Kcal/kg. 3437

Normative Energy Charge Rate computed on the basis of norms

specified for station heat rate, Aux. consumption and Secondary

Fuel oil consumption

Normative Rs./Kwh

3.067265077

Energy Charge Rate(ECR) As per CERC Rs/Kwh 3.067

(On behalf of Aravali Power Company Pvt. Ltd.)

ANNEX-D

PERIOD FROM 1-Apr-14 TO 31-Mar-15

Sl. No. component Nature UNIT QTY/AMT

(A) (B) (D) (E) (F)1 IC Yearly MW 1,500

2 SFC CERC Norm ml/Kwhr 1

3 LPSFiYearly Rs/ml

0.06278109

4 LPSFYYearly Rs/ml

0.06450567

5 ACsfoyYearly ml

4182000000

5 NAPAFCERC Norm %

83

6 NDY Yearly Days 365

7 Saving on account of Secondary fuel oil consumption

(SFC X NAPAF X 24 X NDY X IC X 10-ACsfoy) XLPSFy X 0.5 Rs. (21,68,74,513)

8 Adjustment on account of secondary fuel price

SFC X NAPAF X 24 X NDY X IC X10X(LPSFy-LPSFi) Rs. 1,88,08,614

Normative Annual Plant Availability

Factor

Number of Days in a Year

(C)

COMPUTATION FOR SHARING OF SAVINGS ON SECONDARY FUEL OIL & SECONDARY FUEL PRICE

ADJUSTMENT DURING THE YEAR 2014-15

Description

Installed Capacity

Secondary Fuel Oil Consumption

Landed Price of Secondary Fuel as per

Petition

Final Landed Price of Secondary Fuel

Yearly(Actual)

Actual consumption of secondary fuel oil

during the year

8 of 15

(On behalf of Aravali Power Company Pvt. Ltd.)

ANNEX-E

PERIOD FROM 1-Apr-15 TO 31-Mar-16

Sl. No. component Nature UNIT QTY/AMT

(A) (B) (D) (E) (F)1 IC

Yearly MW 1,500

2 SFC CERC Norm ml/Kwhr

1

3 LPSFiYearly Rs/ml

0.06278109

4 LPSFY

Yearly Rs/ml0.05295557

5 ACsfoyYearly ml

2891680000

5 NAPAFCERC Norm %

83

6 NDYYearly Days

366

7 Saving on account of Secondary fuel oil consumption

(SFC X NAPAF X 24 X NDY X IC X 10-ACsfoy) XLPSFy X 0.5 Rs. (21,29,97,894)

8 Adjustment on account of secondary fuel price

Rs. (10,74,52,673) SFC X NAPAF X 24 X NDY X IC X10X(LPSFy-LPSFi)

Normative Annual Plant Availability

Factor

Number of Days in a Year

(C)

COMPUTATION FOR SHARING OF SAVINGS ON SECONDARY FUEL OIL & SECONDARY FUEL PRICE

ADJUSTMENT DURING THE YEAR 2015-16

Description

Installed Capacity

Secondary Fuel Oil Consumption

Landed Price of Secondary Fuel as per

Petition

Final Landed Price of Secondary Fuel

Yearly(Actual)

Actual consumption of secondary fuel oil

during the year

9 of 15

Revision of Energy Charge Rate on account of sharing of secondary fuel saving

Annexure -F

MONTH Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-141-Apr-14 1-May-14 1-Jun-14 1-Jul-14 1-Aug-14 1-Sep-14

To UNIT 30-Apr-14 31-May-14 30-Jun-14 31-Jul-14 31-Aug-14 30-Sep-14

ENERGY CHARGES REVISED (ALREADY CLAIMED)Gross Heat Rate Kcal/Kwh 2363 2363 2363 2363 2363 2363

Specific Fuel oil Consumption Kcal/Kwh 1 1 1 1 1 1

Weighted Average landed Price of primary fuel Rs/Kg. 4.56049 4.83871 4.82339 4.62498 4.44083 4.59964

Weighted Average Gross calorific value of primary fuel - AS

RECEIVEDKcal/kg.

3163 3277 3173 3024 2874 2959

Calorific Value of Secondary Fuel oil Kcal/ml 9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

Normative Auxiliary Enegy Consumption in percentage % 5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml Rs/ml 0 0 0 0 0 0

No of days in the month no 30 31 30 31 31 30

No of days in the year no 365 365 365 365 365 365

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)Rs./Kwh

3.581430488 3.667730048 3.775952453 3.799026148 3.838146919 3.861207023

ECR (Rounded to Three decimal points) Rs/Kwh 3.581 3.668 3.776 3.799 3.838 3.861

Actual SFC Consumption 0.55 0.2 0.71 0.64 1.02 1.93

Gross Heat Rate Kcal/Kwh 2363 2363 2363 2363 2363 2363

Specific Fuel oil Consumption Kcal/Kwh 0.775 0.6 0.855 0.82 1.01 1.465

Weighted Average landed Price of primary fuel Rs/Kg. 4.56049 4.83871 4.82339 4.62498 4.44083 4.59964

Weighted Average Gross calorific value of primary fuel - AS

RECEIVEDKcal/kg.

3163 3277 3173 3024 2874 2959

Calorific Value of Secondary Fuel oil Kcal/ml 9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

Normative Auxiliary Enegy Consumption in percentage % 5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml Rs/ml 0 0 0 0 0 0

No of days in the month no 30 31 30 31 31 30

No of days in the year no 365 365 365 365 365 365

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)Rs./Kwh

3.584666033 3.673620732 3.778150834 3.801771848 3.837992809 3.853997867

ECR (Rounded to Three decimal points) Rs/Kwh 3.585 3.674 3.778 3.802 0.000 0.000

ENERGY CHARGES REVISED CURENT CLAIM(Sharing of oil gains)

Revision of Energy Charge Rate on account of sharing of secondary fuel saving

Annexure -F

MONTH

To

ENERGY CHARGES REVISED (ALREADY CLAIMED)Gross Heat Rate

Specific Fuel oil Consumption

Weighted Average landed Price of primary fuel

Weighted Average Gross calorific value of primary fuel - AS

RECEIVED

Calorific Value of Secondary Fuel oil

Normative Auxiliary Enegy Consumption in percentage

Weighted Average landed price of Secondary Fuel in Rs/ml

No of days in the month

No of days in the year

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)

ECR (Rounded to Three decimal points)

Actual SFC Consumption Gross Heat Rate

Specific Fuel oil Consumption

Weighted Average landed Price of primary fuel

Weighted Average Gross calorific value of primary fuel - AS

RECEIVED

Calorific Value of Secondary Fuel oil

Normative Auxiliary Enegy Consumption in percentage

Weighted Average landed price of Secondary Fuel in Rs/ml

No of days in the month

No of days in the year

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)

ECR (Rounded to Three decimal points)

ENERGY CHARGES REVISED CURENT CLAIM(Sharing of oil gains)

Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-151-Oct-14 1-Nov-14 1-Dec-14 1-Jan-15 1-Feb-15 1-Mar-15

31-Oct-14 30-Nov-14 31-Dec-14 31-Jan-15 28-Feb-15 31-Mar-15

2363 2363 2363 2363 2363 2363

1 1 1 1 1 1

4.76012 5.0558 5.12549 5.33958 5.47336 5.55719

2871 2957 3225 3256 3239 3225

9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

0 0 0 0 0 0

31 30 31 31 28 31

365 365 365 365 365 365

4.118403736 4.247004992 3.94775218 4.073492415 4.197466865 4.280255924

4.118 4.247 3.948 4.073 4.197 4.280

0.8 0.56 0.37 0.24 0.136 0.28

2363 2363 2363 2363 2363 2363

0.9 0.78 0.685 0.62 0.568 0.64

4.76012 5.0558 5.12549 5.33958 5.47336 5.55719

2871 2957 3225 3256 3239 3225

9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

0 0 0 0 0 0

31 30 31 31 28 31

365 365 365 365 365 365

4.120057362 4.250756569 3.952745263 4.079707669 4.20474767 4.286442931

4.120 4.251 3.953 4.080 4.205 4.286

R3evision of Energy Charge Rate on account of sharing of savings secondary fuel

(On behalf of Aravali Power Compny Private Limited)

ANNEXURE -G

MONTH Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-151-Apr-15 1-May-15 1-Jun-15 1-Jul-15 1-Aug-15 1-Sep-15

To 30-Apr-15 31-May-15 30-Jun-15 31-Jul-15 31-Aug-15 30-Sep-15Billing Period

ENERGY CHARGES REVISED(REV 02) FEB 2016Gross Heat Rate 2363 2363 2363 2363 2363 2363

Specific Fuel oil Consumption 1 1 1 1 1 1

Weighted Average landed Price of primary fuel 5.8882 6.04375 5.94975 5.71798 5.40586 5.29708

Weighted Average GCV of primary fuel - AS RECEIVED 3346 3593 3498 3485 3311 3429

Calorific Value of Secondary Fuel oil 9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

Normative Auxiliary Enegy Consumption in percentage 5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml 0 0 0 0 0 0

No of days in the month 30 31 30 31 31 30

No of days in the year 366 366 366 366 366 366

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX) 4.371201501 4.178240984 4.224965072 4.075529678 4.055550596 3.837189588

ECR (Rounded to Three decimal points) 4.371 4.178 4.225 4.076 4.056 3.837

ENERGY CHARGES REVISED(REV 03) MARCH 2016Gross Heat Rate 2363 2363 2363 2363 2363 2363

Specific Fuel oil Consumption 1 1 1 1 1 1

Weighted Average landed Price of primary fuel 5.91675 6.05224 5.9471 5.70264 5.38881 5.27237

Weighted Average GCV of primary fuel - AS RECEIVED 3346 3593 3498 3485 3311 3429

Calorific Value of Secondary Fuel oil 9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

Normative Auxiliary Enegy Consumption in percentage 5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml 0 0 0 0 0 0

No of days in the month 30 31 30 31 31 30

No of days in the year 366 366 366 366 366 366

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX) 4.39239606 4.184110397 4.223083286 4.064595987 4.042759452 3.819289735

ECR (Rounded to Three decimal points) 4.392 4.184 4.223 4.065 4.043 3.819

R3evision of Energy Charge Rate on account of sharing of savings secondary fuel

(On behalf of Aravali Power Compny Private Limited)

ANNEXURE -G

MONTH Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-151-Apr-15 1-May-15 1-Jun-15 1-Jul-15 1-Aug-15 1-Sep-15

To 30-Apr-15 31-May-15 30-Jun-15 31-Jul-15 31-Aug-15 30-Sep-15Billing Period

ENERGY CHARGES REVISED REV 04(Sharing of oil gains)

Actual Specific fuel oil consumption 0 0.42 0.41 1.39 1.33 0.22

Gross Heat Rate 2363 2363 2363 2363 2363 2363

Specific Fuel oil Consumption 0.5 0.71 0.705 1.195 1.165 0.61

Weighted Average landed Price of primary fuel 5.91675 6.05224 5.9471 5.70264 5.38881 5.27237

Weighted Average GCV of primary fuel - AS RECEIVED 3346 3593 3498 3485 3311 3429

Calorific Value of Secondary Fuel oil 9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

Normative Auxiliary Enegy Consumption in percentage 5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

Weighted Average landed price of Secondary Fuel in Rs/ml 0 0 0 0 0 0

No of days in the month 30 31 30 31 31 30

No of days in the year 366 366 366 366 366 366

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX) 4.401214259 4.188982422 4.228085475 4.061413546 4.040081084 3.825270484

ECR (Rounded to Three decimal points) 4.401 4.189 4.228 0.000 0.000 3.825

R3evision of Energy Charge Rate on account of sharing of savings secondary fuel

(On behalf of Aravali Power Compny Private Limited)

ANNEXURE -G

MONTH

To Billing Period

ENERGY CHARGES REVISED(REV 02) FEB 2016Gross Heat Rate

Specific Fuel oil Consumption

Weighted Average landed Price of primary fuel

Weighted Average GCV of primary fuel - AS RECEIVED

Calorific Value of Secondary Fuel oil

Normative Auxiliary Enegy Consumption in percentage

Weighted Average landed price of Secondary Fuel in Rs/ml

No of days in the month

No of days in the year

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)

ECR (Rounded to Three decimal points)

ENERGY CHARGES REVISED(REV 03) MARCH 2016Gross Heat Rate

Specific Fuel oil Consumption

Weighted Average landed Price of primary fuel

Weighted Average GCV of primary fuel - AS RECEIVED

Calorific Value of Secondary Fuel oil

Normative Auxiliary Enegy Consumption in percentage

Weighted Average landed price of Secondary Fuel in Rs/ml

No of days in the month

No of days in the year

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)

ECR (Rounded to Three decimal points)

Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-161-Oct-15 1-Nov-15 1-Dec-15 1-Jan-16 1-Feb-16 1-Mar-16

31-Oct-15 30-Nov-15 31-Dec-15 31-Jan-16 29-Feb-16 31-Mar-16

2363 2363 2363 2363 2363 2363

1 1 1 1 1 1

5.20573 5.2225 5.0121 4.79021 4.52097 4.31548

3588 3828 3611 3518 3518 3438

9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

0 0 0 0 0 0

31 30 31 31 28 31

366 366 366 366 366 366

3.603905673 3.388837389 3.447755416 3.382228373 3.192125816 3.117937794

3.604 3.389 3.448 3.382 3.192 3.118

2363 2363 2363 2363 2363 2363

1 1 1 1 1 1

5.17468 5.19263 5.00001 4.77663 4.5128 4.37825

3588 3828 3611 3518 3518 3438

9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

0 0 0 0 0 0

31 30 31 31 28 31

366 366 366 366 366 366

3.582409884 3.369454991 3.43943887 3.372639928 3.186357216 3.16328917

3.582 3.369 3.439 3.373 3.186 3.163

R3evision of Energy Charge Rate on account of sharing of savings secondary fuel

(On behalf of Aravali Power Compny Private Limited)

ANNEXURE -G

MONTH

To Billing Period

ENERGY CHARGES REVISED REV 04(Sharing of oil gains)

Actual Specific fuel oil consumptionGross Heat Rate

Specific Fuel oil Consumption

Weighted Average landed Price of primary fuel

Weighted Average GCV of primary fuel - AS RECEIVED

Calorific Value of Secondary Fuel oil

Normative Auxiliary Enegy Consumption in percentage

Weighted Average landed price of Secondary Fuel in Rs/ml

No of days in the month

No of days in the year

Energy Charge Rate ECR={(GHR-

SFCxCVSF)XLPPF/CVPF+SFCxLPSFi}x100 /(100-AUX)

ECR (Rounded to Three decimal points)

Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-161-Oct-15 1-Nov-15 1-Dec-15 1-Jan-16 1-Feb-16 1-Mar-16

31-Oct-15 30-Nov-15 31-Dec-15 31-Jan-16 29-Feb-16 31-Mar-16

0.53 0.32 0.31 0.23 0.32 0.65

2363 2363 2363 2363 2363 2363

0.765 0.66 0.655 0.615 0.66 0.825

5.17468 5.19263 5.00001 4.77663 4.5128 4.37825

3588 3828 3611 3518 3518 3438

9.45000 9.45000 9.45000 9.45000 9.45000 9.45000

5.25000 5.25000 5.25000 5.25000 5.25000 5.25000

0 0 0 0 0 0

31 30 31 31 28 31

366 366 366 366 366 366

3.585790155 3.374054876 3.444203345 3.377853545 3.190707141 3.165511893

3.586 3.374 3.444 3.378 3.191 3.166