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