असाधारण
EXTRAORDINARY
भाग III- खण्ड 4 PART III-Section 4 प्राधिकार से प्रकाशित
PUBLISHED BY AUTHORITY
No.83 NEW DELHI, WEDNESDAY, MARCH 12, 2014
CENTRAL ELECTRICITY REGULATORY COMMISSION NEW DELHI
No.L-1/144/2013/CERC Dated the 21st February, 2014
NOTIFICATION
In exercise of powers conferred under section 178 of the Electricity Act, 2003 (36 of 2003) read with section 61 thereof and all other powers enabling it in this behalf, and after previous publication, the Central Electricity Regulatory Commission hereby makes the following regulations, namely:
CHAPTER - 1 PRELIMINARY
- Short title and commencement.
(1) These regulations may be called the Central Electricity Regulatory Commission
(Terms and Conditions of Tariff) Regulations, 2014.
(2) These regulations shall come into force on 1.4.2014, and unless reviewed earlier or extended by the Commission, shall remain in force for a period of five years from 1.4.2014 to 31.3.2019:
Provided that where a project or a part thereof, has been declared under commercial operation before the date of commencement of these regulations and whose tariff has not been finally determined by the Commission till that date, tariff in respect of such project or such part thereof for the period ending 31.3.2014 shall be determined in accordance with the Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2009 as amended from time to time.
2. Scope and extent of application.
(1) These regulations shall apply in all cases where tariff for a generating station or a unit thereof and a transmission system or an element thereof including communication system used for inter-State transmission of electricity is required to be determined by the Commission under section 62 of the Act read with section 79 thereof.
(2) These regulations shall not apply for determination of tariff in case of the following:
(a) Generating stations or inter-State transmission systems whose tariff has been discovered through tariff based competitive bidding in accordance with the guidelines issued by the Central Government and adopted by the Commission under Section 63 of the Act;
(b) Generating stations based on renewable sources of energy whose tariff is determined in accordance with the Central Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2012, as amended from time to time or any subsequent enactment thereof.
3. Definitions and Interpretations.–
In these regulations, unless the context otherwise requires-
(1) ‘Act’ means the Electricity Act, 2003 (36 of 2003);
(2) „Additional Capitalisation' means the capital expenditure incurred, or projected to be incurred after the date of commercial operation of the project and admitted by the Commission after prudence check, in accordance with provisions of Regulation 14 of these regulations;
(3) 'Auxiliary Energy Consumption' or 'AUX' in relation to a period in case of a generating station means the quantum of energy consumed by auxiliary equipment of the generating station, such as the equipment being used for the purpose of operating plant and machinery including switchyard of the generating station and the transformer losses within the generating station, expressed as a percentage of the sum of gross energy generated at the generator terminals of all the units of the generating station:
Provided that auxiliary energy consumption shall not include energy consumed for supply of power to housing colony and other facilities at the generating station and the power consumed for construction works at the generating station;
(4) „Auditor‟ means an auditor appointed by a generating company or a transmission licensee, as the case may be, in accordance with the provisions of sections 224, 233B and 619 of the Companies Act, 1956 (1 of 1956), as amended from time to time or Chapter X of the Companies Act, 2013 (18 of 2013) or any other law for the time being in force;
(5) „Bank Rate‟ means the base rate of interest as specified by the State Bank of India from time to time or any replacement thereof for the time being in effect plus 350 basis points;
(6) „Beneficiary‟ in relation to a generating station covered under clauses (a) and (b) of sub-section 1 of section 79 of the Act, means a distribution licensee who is purchasing electricity generated at such generating station through a Power Purchase Agreement either directly or through a trading licensee on payment of fixed charges and by scheduling in accordance with the Grid Code:
Provided that where the distribution licensee is procuring power through a trading licensee, the arrangement should be secured through back to back power purchase agreement and power sale agreement:
Provided further that beneficiary shall also include any person who has allocation in inter State Generating Stations;
(7) „Block‟ in relation to a combined cycle thermal generating station includes combustion turbine-generator, associated waste heat recovery boiler, connected steam turbine- generator and auxiliaries;
(8) „CapitalCost‟ means the capital cost as determined in accordance with Regulation 9 of these regulations;
(9) „Change In Law‟ means occurrence of any of the following events:
(a) enactment, bringing into effect or promulgation of any new Indian law; or
(b) adoption, amendment, modification, repeal or re-enactment of any existing Indian law; or
(c) change in interpretation or application of any Indian law by a competent court, Tribunal or Indian Governmental Instrumentality which is the final authority under law for such interpretation or application; or
(d) change by any competent statutory authority in any condition or covenant of any consent or clearances or approval or licence available or obtained for the project; or
(e) coming into force or change in any bilateral or multilateral agreement/treaty between the Government of India and any other Sovereign Government having implication for the generating station or the transmission system regulated under these Regulations.
(10) 'Commission' means the Central Electricity Regulatory Commission referred to in sub-section (1) of section 76 of the Act;
(11) 'Communication System' includes communication system of Power Grid Corporation of India Ltd. covered under Unified Load Dispatch and Communication (ULD&C) scheme, SCADA, Wide Area Measurement System (WAMS), Fibre Optic Communication system, Remote Terminal Unit, Private Automatic Branch Exchange, Radio Communication System and auxiliary power supply system etc. used for managing inter-state transmission of electricity;
(12) 'Competitive Bidding' means a transparent process for procurement of equipment, services and works in which bids are invited by the project developer by open advertisement covering the scope and specifications of the equipment, services and works required for the project, and the terms and conditions of the proposed contract as well as the criteria by which bids shall be evaluated, and shall include domestic competitive bidding and international competitive bidding;
(13) 'Cut-off Date' means 31st March of the year closing after two years of the year of commercial operation of whole or part of the project, and in case the whole or part of the project is declared under commercial operation in the last quarter of a year, the cut- off date shall be 31st March of the year closing after three years of the year of commercial operation:
Provided that the cut-off date may be extended by the Commission if it is proved on the basis of documentary evidence that the capitalisation could not be made within the cut- off date for reasons beyond the control of the project developer;
(14) 'Date of Commercial Operation' or 'COD' shall have the same meaning as defined in Regulation 4 of these regulations;
(15) 'Declared Capacity' or 'DC' in relation to a generating station means, the capability to deliver ex-bus electricity in MW declared by such generating station in relation to any time-block of the day as defined in the Grid Code or whole of the day, duly taking into account the availability of fuel or water, and subject to further qualification in the relevant regulation;
(16) 'De-capitalisation' for the purpose of the tariff under these regulations, means reduction in Gross Fixed Assets of the project corresponding to the removal/deletion of assets as admitted by the Commission;
(17) 'De-Commissioning' means removal from service of a generating station or a unit thereof or transmission system including communication system or element thereof, after it is certified by the Central Electricity Authority or any other authorized agency, either on its own or on an application made by the project developer or the beneficiaries or both, that the project cannot be operated due to non performance of the assets on account of technological obsolescence or uneconomic operation or a combination of these factors;
(18) 'Design Energy' means the quantum of energy which can be generated in a 90% dependable year with 95% installed capacity of the hydro generating station;
(19) 'Day' means a calendar day consisting of 24 hours period starting at 0000 hour;
(20) 'Designated ISTS Customers' or 'DICs' shall have the same meaning as defined in Central Electricity Regulatory Commission (Sharing of Inter State Transmission Charges and Losses) Regulations, 2010 as amended from time to time or subsequent re- enactment thereof;
(21) 'Element' in respect of a transmission system shall mean an asset which has been distinctively defined under the scope of the project in the Investment Approval;
(22) 'Existing Project' means a project which has been declared under commercial operation on a date prior to 1.4.2014;
(23) 'Expenditure Incurred' means the fund, whether the equity or debt or both, actually deployed and paid in cash or cash equivalent, for creation or acquisition of a useful asset and does not include commitments or liabilities for which no payment has been released;
(24) 'Extended Life' means the life of a generating station or unit thereof or transmission system or element thereof beyond the period of useful life, as may be determined by the Commission on case to case basis;
(25) ‘Force Majeure’ for the purpose of these regulations means the event or circumstance or combination of events or circumstances including those stated below which partly or fully prevents the generating company or transmission licensee to complete the project within the time specified in the Investment Approval, and only if such events or circumstances are not within the control the generating company or transmission licensee and could not have been avoided, had the generating company or transmission licensee taken reasonable care or complied with prudent utility practices:
a) Act of God including lightning, drought, fire and explosion, earthquake, volcanic eruption, landslide, flood, cyclone, typhoon, tornado, geological surprises, or exceptionally adverse weather conditions which are in excess of the statistical measures for the last hundred years; or
(b) Any act of war, invasion, armed conflict or act of foreign enemy, blockade, embargo, revolution, riot, insurrection, terrorist or military action; or
(c) Industry wide strikes and labour disturbances having a nationwide impact in India;
(26) 'Generating Unit' in relation to a thermal generating station (other than combined cycle thermal generating station) means steam generator, turbine-generator and auxiliaries, or in relation to a combined cycle thermal generating station, means turbine- generator and auxiliaries; and in relation to a hydro generating station means turbine- generator and its auxiliaries;
(27) 'Grid Code' means the Central Electricity Regulatory Commission (Indian Electricity Grid Code) Regulations, 2010 as amended from time to time or subsequent re-enactment thereof;
(28) 'Gross Calorific Value' or 'GCV' in relation to a thermal generating station means the heat produced in kCal by complete combustion of one kilogram of solid fuel or one litre of liquid fuel or one standard cubic meter of gaseous fuel, as the case may be;
(29) „Gross Station Heat Rate’ or ‘GHR’ means the heat energy input in kCal required to generate one kWh of electrical energy at generator terminals of a thermal generating station;
(30) ‘Generating Station’ means any station for generating electricity, including any building and plant with step-up transformer, switch-gear, switch yard, cables or other appurtenant equipment, if any, used for that purpose and the site thereof; a site intended to be used for a generating station, and any building used for housing the operating staff of a generating station, and where electricity is generated by water- power, includes penstocks, head and tail works, main and regulating reservoirs, dams and other hydraulic works, but does not in any case include any sub-station;
(31) 'Indian Governmental Instrumentality' means the Government of India, Governments of State (where the project is located) and any ministry or department or board or agency or other regulatory or quasi judicial authority controlled by Government of India or Government of State, where the project is located.
(32) 'Infirm Power' means electricity injected into the grid prior to the commercial operation of a unit or block of the generating station in accordance with Central Electricity Regulatory Commission (Grant of Connectivity, Long-term Access and Medium-term Open Access in inter-State Transmission and related matters) Regulations, 2009 as amended from time to time;
(33) 'Installed Capacity' or 'IC' means the summation of the name plate capacities of all the units of the generating station or the capacity of the generating station reckoned at the generator terminals, as may be approved by the Commission from time to time;
(34) 'Implementation Agreement' means the agreement, contract or memorandum of understanding, or any such covenant, entered into (i) between transmission licensee and generating station or (ii) between transmission licensee and developer of the associated transmission system for the execution of project in coordinated manner;
(35) „Inter-StateGenerating Station‟ or „ISGS‟ has the meaning as assigned in the Grid Code;
(36) „InvestmentApproval‟ means approval by the Board of the generating company or the transmission licensee or Cabinet Committee on Economic Affairs (CCEA) or any other competent authority conveying administrative sanction for the project including funding of the project and the timeline for the implementation of the project.
Provided that the date of Investment Approval shall reckon from the date of the resolution/minutes of the Board/approval by competent authority.
(37) „Kilowatt-Hour’or ‘kWh‟ means a unit of electrical energy, measured in one kilowatt or one thousand watts of power produced or consumed over a period of one hour;
(38) 'Long-Term Transmission Customer' means a person having a long term transmission service agreement with the transmission licensee including deemed transmission licensee for use of inter-State transmission system by paying transmission charges and the term may be used interchangeably with the term Designated ISTS Customers (DICs);
(39) 'Maximum Continuous Rating' or ’MCR’ in relation to a generating unit of the thermal generating station means the maximum continuous output at the generator terminals, guaranteed by the manufacturer at rated parameters, and in relation to a block of a combined cycle thermal generating station means the maximum continuous output at the generator terminals, guaranteed by the manufacturer with water or steam injection (if applicable) and corrected to 50 Hz grid frequency and specified site conditions;
(40) „New Project’ means the project achieving COD or anticipated to be achieving COD on or after 1.4.2014;
(41) „Normative Annual Plant Availability Factor’ or ‘NAPAF’ in relation to a generating station means the availability factor as specified in Regulation 36 and 37 of these regulations for thermal generating station and hydro generating station respectively;
(42) „Operation and Maintenance Expenses‟ or ‘O&M expenses' means the expenditure incurred for operation and maintenance of the project, or part thereof, and includes the expenditure on manpower, repairs, maintenance spares, consumables, insurance and overheads but excludes fuel expenses and water charges;
(43) ‘Original Project Cost' means the capital expenditure incurred by the generating company or the transmission licensee, as the case may be, within the original scope of the project up to the cut-off date as admitted by the Commission;
(44) ‘Plant Availability Factor’ or ‘(PAF)' in relation to a generating station for any period means the average of the daily declared capacities (DCs) for all the days during the period expressed as a percentage of the installed capacity in MW less the normative auxiliary energy consumption;
(45) ‘Plant Load Factor’ or ‘(PLF)’ in relation to thermal generating station or unit for a given period means the total sent out energy corresponding to scheduled generation during the period, expressed as a percentage of sent out energy corresponding to installed capacity in that period and shall be computed in accordance with the following formula:
N
PLF = 10000 x ΣSGi/ {N x IC x (l00-AUXn)} %
i=1
Where,
IC = Installed Capacity of the generating station or unit in MW,
SGi= Scheduled Generation in MW for the ith time block of the period, N = Number of time blocks during the period, and
AUXn = Normative Auxiliary Energy Consumption as a percentage of gross energy generation;
(46) 'Project' means a generating station or a transmission system including communication system, as the case may be, and in case of a hydro generating station includes all components of generating facility such as dam, intake water conductor system, power generating station and generating units of the scheme, as apportioned to power generation and in case of thermal generating stations does not include mining if it is a pit head project and dedicated captive coal mine;
(47) „ProcedureRegulations‟ means the Central Electricity Regulatory Commission (Procedure for making of application for determination of tariff, publication of the application and other related matters) Regulations, 2004, as amended from time to time or any statutory re-enactment thereof;
(48) ‘Prudence Check’ means scrutiny of reasonableness of capital expenditure incurred or proposed to be incurred, financing plan, use of efficient technology, cost and time over-run and such other factors as may be considered appropriate by the Commission for determination of tariff. While carrying out the Prudence Check, the Commission shall look into whether the generating company or transmission licensee has been careful in its judgments and decisions for executing the project or has been careful and vigilant in executing the project;
(49) 'Pumped storage hydro generating station' means a hydro station which generates power through energy stored in the form of water energy, pumped from a lower elevation reservoir to a higher elevation reservoir;
(50) ‘Run-of-River generating station’ means a hydro generating station which does not have upstream pondage;
(51) „Run–of-River generating station with pondage’ means a hydro generating station with sufficient pondage for meeting the diurnal variation of power demand;
(52) 'Rated Voltage' means the manufacturer‟s design voltage at which the transmission system is designed to operate and includes such lower voltage at which any transmission line is charged or for the time being charged, in consultation with long-term transmission customers /DICs;
(53) „RegularService‟ means putting into use a transmission system or element thereof after successful trial operation and a certificate to that effect has been issued by the concerned Regional Load Dispatch Centre;
(54) ‘Scheduled Commercial Operation Date or SCOD’ shall mean the date(s) of commercial operation of a generating station or generating unit or block thereof or transmission system or element thereof as indicated in the Investment Approval or as agreed in power purchase agreement or transmission service agreement as the case may be, whichever is earlier;
(55) ‘Scheduled Energy ‟means the quantum of energy scheduled by the concerned Load Despatch Centre to be injected into the grid by a generating station for a given time period;
(56) ‘Scheduled Generation’ or ‘SG‟ at any time or for any period or time block means schedule of ex-bus generation in MW or MWh, given by the concerned Load Despatch Centre;
Note:
For the open cycle gas turbine generating station or a combined cycle generating station if the average frequency for any time-block, is below 49.52 Hz but not below 49.02 Hz and the scheduled generation is more than 98.5% of the declared capacity, the scheduled generation shall be deemed to have been reduced to 98.5% of the declared capacity, and if the average frequency for any time-block is below 49.02 Hz and the scheduled generation is more than 96.5% of the declared capacity, the scheduled generation shall be deemed to have been reduced to 96.5% of the declared capacity. In such an event of reduction of scheduled generation of gas turbine generating station, the corresponding drawal schedule of beneficiaries shall be corrected in proportion to their scheduled drawal with adjustment of transmission losses on post facto basis.
(57) ‘Sharing Regulations’ means Central Electricity Regulatory Commission (Sharing of Transmission Charges and Losses in inter-State Transmission System) Regulations, 2010 as amended from time to time;
(58) ’Small gas turbine generating station' means and includes open cycle gas turbine or combined cycle generating station with gas turbines in the capacity range of 50 MW or below;
(59) ‘Start Date or Zero Date‟ means the date indicated in the Investment Approval for commencement of implementation of the project and where no date has been indicated, the date of investment approval shall be deemed to be Start Date or Zero Date;
(60) „Storage type generating station‟ means a hydro generating station associated with large storage capacity to enable variation of generation of electricity according to demand;
(61) ‘Thermal Generating Station’ means a generating station or a unit thereof that generates electricity using fossil fuels such as coal, lignite, gas, liquid fuel or combination of these as its primary source of energy;
(62) ‘Trial Run’ or ‘Trial Operation’ in relation to transmission system or a generating station shall have the same meaning as specified in Regulation 5 of these regulations;
(63) 'Transmission Service Agreement' means the agreement entered into between the transmission licensee and the designated inter-State transmission customers in accordance with the Sharing Regulations and any other agreement between the transmission licensee and the long term transmission customer where the payment of transmission charges are not made through the POC mechanism under Sharing Regulations;
(64) „TransmissionLine‟ shall have the same meaning as defined in sub-section (72) of section 2 of the Act;
(65) 'Transmission System' means a line or a group of lines with or without associated sub-station, equipment associated with transmission lines and sub-stations;
(66) „Sub-Station‟ shall have the same meaning as defined in sub-section (69) of section 2 of the Act;
(67) ‘Useful life’ in relation to a unit of a generating station and transmission system from the COD shall mean the following, namely:
(a)
|
Coal/Lignite based thermal generating station
|
25 years
|
(b)
|
Gas/Liquid fuel based thermal generating station
|
25 years
|
(c)
|
AC and DC sub-station
|
25 years
|
(d)
|
Gas Insulated Substation (GIS)
|
25 years
|
(e)
|
Hydro generating station including pumped
|
35 years
|
|
Storage hydro generating stations
|
|
(f)
|
Transmission line (including HVAC & HVDC)
|
35 years
|
(g)
|
Communication system
|
15 years
|
Provided that the useful life for AC and DC substations and GIS for which Notice Inviting Tender is floated on or after 01.04.2014 shall be considered as 35 years.
Provided further that the extension of life of the projects beyond the completion of their useful life shall be decided by the Commission;
(68) ‘Year’ means a financial year.
The words and expressions used in these regulations and not defined herein but defined in the Act or any other regulation of the Commission shall have the meaning assigned to them under the Act or any other regulation of the Commission.
CHAPTER – 2 GENERAL
- Date of Commercial Operation:
The date of commercial operation of a generating station or unit or block thereof or a transmission system or element thereof shall be determined as under:
(1) Date of commercial operation in case of a generating unit or block of the thermal generating station shall mean the date declared by the generating company after demonstrating the maximum continuous rating (MCR) or the installed capacity (IC) through a successful trial run after notice to the beneficiaries, if any, and in case of the generating station as a whole, the date of commercial operation of the last generating unit or block of the generating station:
Provided that
(i) where the beneficiaries have been tied up for purchasing power from the generating station, the trial run shall commence after seven days notice by the generating company to the beneficiaries and scheduling shall commence from 0000 hr after completion of the trial run:
(ii) the generating company shall certify to the effect that the generating station meets the key provisions of the technical standards of Central Electricity Authority (Technical Standards for Construction of Electrical plants and electric lines) Regulations, 2010 and Grid Code:
(iii) the certificate shall be signed by CMD/CEO/MD of the company subsequent to its approval by the Board of Directors in the format enclosed at Appendix VI and a copy of the certificate shall be submitted to the Member Secretary, (concerned Regional Power Committee) and concerned RLDC before declaration of COD:
(2) Date of commercial operation in relation to a generating unit of hydro generating station including pumped storage hydro generating station shall mean the date declared by the generating company from 0000 hour after the scheduling process in accordance with the Grid code is fully implemented, and in relation to the generating station as a whole, the date declared by the generating company after demonstrating peaking capability corresponding to installed capacity of the generating station through a successful trial run:
Provided that:
(i) where beneficiaries have been tied up for purchasing power from generating station, scheduling process for a generating unit of the generating station or demonstration of peaking capability corresponding to installed capacity of the generating station through a successful trial run shall commence after seven days notice by the generating company to the beneficiaries and scheduling shall commence from 0000 hr after completion of trial run:
(ii) the generating company shall certify to the effect that the generating station meets key provisions of the technical standards of Central Electricity Authority (Technical Standards for Construction of Electrical plants and electric lines) Regulations, 2010 and Grid code:
(iii) the certificate shall be signed by CMD/CEO/MD of the company subsequent to its approval by the Board of Directors in the format enclosed at Appendix VI and a copy of the certificate shall be submitted to the Member Secretary, (concerned Regional Power Committee) and concerned RLDC before declaration of COD:
(iv) in case a hydro generating station with pondage or storage is not able to demonstrate peaking capability corresponding to the installed capacity for the reasons of insufficient reservoir or pond level, the date of commercial operation of the last unit of the generating station shall be considered as the date of commercial operation of the generating station as a whole, and it will be mandatory for such hydro generating station to demonstrate peaking capability equivalent to installed capacity of the generating unit or the generating station as and when such reservoir/pond level is achieved:
(v) if a run-of-river hydro generating station or a generating unit thereof is declared under commercial operation during lean inflows period when the water inflow is insufficient for such demonstration of peaking capability, it shall be mandatory for such hydro generating station or generating unit to demonstrate peaking capability equivalent to installed capacity as and when sufficient water inflow is available.
(3) Date of commercial operation in relation to a transmission system shall mean the date declared by the transmission licensee from 0000 hour of which an element of the transmission system is in regular service after successful trial operation for transmitting electricity and communication signal from sending end to receiving end:
Provided that:
(i) where the transmission line or substation is dedicated for evacuation of power from a particular generating station, the generating company and transmission licensee shall endeavour to commission the generating station and the transmission system simultaneously as far as practicable and shall ensure the same through appropriate Implementation Agreement in accordance with Regulation 12(2) of these Regulations :
(ii) in case a transmission system or an element thereof is prevented from regular service for reasons not attributable to the transmission licensee or its supplier or its contractors but is on account of the delay in commissioning of the concerned generating station or in commissioning of the upstream or downstream transmission system, the transmission licensee shall approach the Commission through an appropriate application for approval of the date of commercial operation of such transmission system or an element thereof.
(4) Date of commercial operation in relation to a communication system or element thereof shall mean the date declared by the transmission licensee from 0000 hour of which a communication system or element is put into service after completion of site acceptance test including transfer of voice and data to respective control centre as certified by the respective Regional Load Dispatch Centre.
5. Trial Run and Trial Operation-
(1) Trial Run in relation to generating station or unit thereof shall mean the successful running of the generating station or unit thereof at maximum continuous rating or installed capacity for continuous period of 72 hours in case of unit of a thermal generating station or unit thereof and 12 hours in case of a unit of a hydro generating station or unit thereof:
Provided that where the beneficiaries have been tied up for purchasing power from the generating station, the trial run shall commence after seven days notice by the generating company to the beneficiaries.
(2) Trial operation in relation to a transmission system or an element thereof shall mean successful charging of the transmission system or an element thereof for 24 hours at continuous flow of power, and communication signal from sending end to receiving end and with requisite metering system, telemetry and protection system in service enclosing certificate to that effect from concerned Regional Load Dispatch Centre.
CHAPTER - 3 PROCEDURE FOR TARIFF DETERMINATION
- Tariff determination
(1) Tariff in respect of a generating station may be determined for the whole of the generating station or stage or generating unit or block thereof, and tariff in respect of a transmission system may be determined for the whole of the transmission system or transmission line or sub-station or communication system forming part of transmission system:
Provided that:
(i) where all the generating units of a stage of a generating station or all elements of a transmission system have been declared under commercial operation prior to 1.4.2014, the generating company or the transmission licensee, as the case may be, shall file consolidated petition in respect of the entire generating station or transmissions system for the purpose of determination of tariff for the period 2014-15 to 2018-19:
(ii) in case of commercial operation of the generating station or transmission system including communication system on or after 1.4.2014, the generating company or transmission licensee shall file a consolidated petition combining all the units of the generating station or file appropriate petition for transmission elements of the transmission system which are likely to be commissioned during next six months from the date of application:
(iii) the tariff of the existing communication system forming part of transmission system shall be as per the methodology followed by the Commission prior to 1.4.2014.
(2) For the purpose of determination of tariff, the capital cost of a project may be broken up into stages, blocks, units, transmission lines and sub-stations, forming part of the project, if required:
Provided that where break-up of the capital cost of the project for different stages or units or blocks and for transmission lines or sub-stations is not available and in case of on-going projects, the common facilities shall be apportioned on the basis of the installed capacity of the units, line length and number of bays:
Provided further that in relation to multi-purpose hydro schemes, with irrigation, flood control and power components, the capital cost chargeable to the power component of the scheme only shall be considered for determination of tariff.
(3) Where an existing transmission project has been granted licence under section 14 of the Act read with Regulation 6(c) of the Central Electricity Regulatory Commission (Terms and Conditions of grant of Transmission Licence for inter-State Transmission of electricity and related matters) Regulations, 2009, the tariff of such project shall be applicable from the date of grant of transmission licence or from the date as indicated in the transmission licence, as the case may be. In such cases, the applicant shall file petition as per Annexure-I, clearly demarcating the assets which form the part of regulated business of generation and transmission, the value of such assets, source of funding etc. duly certified by an auditor.
(4) In case of multi-purpose hydro generation scheme with irrigation, flood control and power components, the capital cost chargeable to the power component of the scheme only shall be considered for determination of tariff.
(5) Where only a part of the generation capacity of a generating station is tied up for supplying power to the beneficiaries through long term power purchase agreement and the balance part of the generation capacity have not been tied up for supplying power to the beneficiaries, the tariff of the generating station shall be determined with reference to the capital cost of the entire project, but the tariff so determined shall be applicable corresponding to the capacity contracted for supply to the beneficiaries.
7. Application for determination of tariff:
(1) The generating company may make an application for determination of tariff for new generating station or unit thereof in accordance with the Procedure Regulations, in respect of the generating station or generating units thereof within 180 days of the anticipated date of commercial operation.
(2) The transmission licensee may make an application for determination of tariff for new transmission system including communication system or element thereof as the case may be in accordance with the Procedure Regulations, in respect of the transmission system or elements thereof anticipated to be commissioned within 180 days from the date of filing of the petition.
(3) In case of an existing generating station or transmission system including communication system or element thereof, the application shall be made not later than 180 days from the date of notification of these regulations based on admitted capital cost including any additional capital expenditure already admitted up to 31.3.2014 (either based on actual or projected additional capital expenditure) and estimated additional capital expenditure for the respective years of the tariff period 2014-15 to 2018-19.
(4) The generating company or the transmission licensee, as the case may be, shall make an application as per Annexure-I of these regulations, for determination of tariff based on capital expenditure incurred duly certified by the auditors or projected to be incurred up to the date of commercial operation and additional capital expenditure incurred duly certified by the auditors or projected to be incurred during the tariff period of the generating station or the transmission system as the case may be:
Provided that the petition shall contain details of underlying assumptions for the projected capital cost and additional capital expenditure, wherever applicable.
(5) If the petition is inadequate in any respect as required under Annexure-I of these regulations, the application shall be returned to the generating company or transmission licensee as the case may be, for resubmission of the petition within one month after rectifying the deficiencies as may be pointed out by the staff of the Commission.
(6) If the information furnished in the petition is in accordance with the regulations and is adequate for carrying out prudence check of the claims made, the Commission shall consider the suggestions and objections, if any, received from the respondents within one month from the date of filing of the petition and any other person including the consumers or consumer associations. The Commission shall issue the tariff order after hearing the petitioner, the respondents and any other person specifically permitted by the Commission.
(7) In case of the new projects, the generating company or the transmission licensee, as the case may be, may be allowed tariff by the Commission based on the projected capital expenditure from the anticipated COD in accordance with Regulation 6 of these regulations:
Provided that:
(i) the Commission may grant tariff upto 90% of the annual fixed charges claimed in respect of the transmission system or element thereof based on the management certificate regarding the capital cost for the purpose of inclusion in the POC charges in accordance with the CERC (Sharing of Inter State Transmission charges and losses), Regulation, 2010 as amended from time to time:
[(i a) The difference between the tariff determined in accordance with proviso (i) above and the tariff determined in accordance with Regulation 6 of these regulations shall be recovered or refunded with simple interest at the rate equal to the bank rate as on 1st April of the respective year, in three equal monthly instalments.]1
(ii) if the date of commercial operation is delayed beyond 180 days from the date of issue of tariff order in terms of clause (6) of this regulation, the tariff granted shall be deemed to have been withdrawn and the generating company or the transmission licensee shall be required to file a fresh application for determination of tariff after the date of commercial operation of the project:
(iii) where the capital cost considered in tariff by the Commission on the basis of
1 Added vide First Amendment Regulations,2015 w.e.f. 24.11.2015
projected capital cost as on COD or the projected additional capital expenditure exceeds the actual capital cost incurred on year to year basis by more than 5%, the generating company or the transmission licensee shall refund to the beneficiaries or the long term transmission customers /DICs as the case may be, the excess tariff recovered corresponding to excess capital cost, as approved by the Commission alongwith interest at 1.20 times of the bank rate as prevalent on 1st April of respective year:
(iv) where the capital cost considered in tariff by the Commission on the basis of projected capital cost as on COD or the projected additional capital expenditure falls short of the actual capital cost incurred on year to year basis by more than 5%, the generating company or the transmission licensee shall be entitled to recover from the beneficiaries or the long term transmission customers /DICs as the case may be, the shortfall in tariff corresponding to reduction in capital cost, as approved by the Commission alongwith interest at 0.80 times of bank rate as prevalent on 1st April of respective year.
(8) In case of the existing projects, the generating company or the transmission licensee, as the case may be, may be allowed tariff by the Commission based on the admitted capital cost as on 1.4.2014 and projected additional capital expenditure for the respective years of the tariff period 2014-15 to 2018-19 in accordance with the Regulation 6:
Provided that:
(i) the generating company or the transmission licensee, as the case may be, shall continue to bill the beneficiaries or the transmission customers / DICs at the tariff approved by the Commission and applicable as on 31.3.2014 for the period starting from 1.4.2014 till approval of tariff by the Commission in accordance with these regulations:
[(i a) The difference between the tariff determined in accordance with proviso (i) above and the tariff determined in accordance with Regulation 6 of these regulations shall be recovered or refunded with 2 simple interest at the rate equal to the bank rate as on 1st April of the respective year, in three equal monthly instalments.]2
(ii) where the capital cost considered in tariff by the Commission on the basis of projected capital cost as on COD or the projected additional capital expenditure submitted by the generating company or the transmission licensee, as the case may be, exceeds the actual capital cost incurred on year to year basis by more than 5%, the generating company or the transmission licensee shall refund to the beneficiaries or the long term transmission customers /DICs as the case may be, the excess tariff recovered corresponding to excess capital cost, ,as approved by the Commission alongwith interest at 1.20 times of the bank rate as prevalent on April 1 of respective year:
(iii) where the capital cost considered in tariff by the Commission on the basis of projected capital cost as on COD or the projected additional capital expenditure submitted by the generating company or the transmission licensee, as the case
2 Added vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
may be, falls short of the actual capital cost incurred on year to year basis by more than 5%, the generating company or the transmission licensee shall be entitled to recover from the beneficiaries or the long term transmission customers DICs as the case may be, the shortfall in tariff corresponding to reduction in capital cost, as approved by the Commission alongwith interest at 0.80 times of bank rate as prevalent on April 1 of respective year.
8. Truing up
(1) The Commission shall carry out truing up exercise along with the tariff petition filed for the next tariff period, with respect to the capital expenditure including additional capital expenditure incurred up to 31.3.2019, as admitted by the Commission after prudence check at the time of truing up:
Provided that the generating company or the transmission licensee, as the case may be, shall make an application for interim truing up of capital expenditure including additional capital expenditure in FY 2016-17.
(2) The generating station shall carry out truing up of tariff of generating station based on the performance of following Controllable parameters:
a) Controllable Parameters :
i) Station Heat Rate;
ii) Secondary Fuel Oil Consumption;
iii) Auxiliary Energy Consumption; and
iv) Re-financing of Loan.
(3) The Commission shall carry out truing up of tariff of generating station based on the performance of following Uncontrollable parameters:
i) Force Majeure;
ii) Change in Law; and
iii) Primary Fuel Cost.
(4) The Transmission Licensee shall carry out truing up of tariff of transmission system based on the controllable parameter of Re-Financing of loans.
(5) The Commission shall carry out truing up of tariff of transmission licensee based on the performance of following Uncontrollable parameters:
(i) Force Majeure; and
(ii) Change in Law.
(6) The financial gains by a generating company or the transmission licensee, as the case may be on account of controllable parameters shall be shared between generating company/transmission licensee and the beneficiaries on monthly basis with annual reconciliation. [The financial gains computed as per the following formulae in case of generating station other than hydro generating stations on account of operational parameters as shown in Clause 2 (a) (i) to (iii) of this Regulation shall be shared in the ratio of 60:40 between the generating stations and beneficiaries:]3
3 Substituted vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
Net Gain = (ECRN– ECRA) x Scheduled Generation Where,
ECRN – Normative Energy Charge Rate computed on the basis of norms specified for Station Heat Rate, Auxiliary Consumption and Secondary Fuel Oil Consumption.
ECRA – Actual Energy Charge Rate computed on the basis of actual SHR, Auxiliary Consumption and Secondary Fuel Oil Consumption for the month.
Provided that in case of financial gains on account of Clause 2 (a)(iv) and Clause 4 of this Regulation shall be shared in accordance with Clause 7 of Regulation 26 of these regulations.
[Provided that in case of hydro generating stations, the net gain on account of Actual Auxiliary Energy Consumption being less than the Normative Auxiliary Energy Consumption, shall be computed as per following formulae provided the saleable scheduled generation is more than the saleable design energy and shall be shared in the ratio of 60:40 between generating station and beneficiaries:
(i) When saleable scheduled generation is more than saleable design energy on the basis of normative auxiliary consumption and less than or equal to saleable design energy on the basis of actual auxiliary consumption:
Net gain (Million Rupees)=
(Saleable Scheduled generation in MUs- Saleable Design energy on the basis of normative auxiliary consumption in MUs) x 0.90
(ii) When saleable scheduled generation is more than saleable design energy on the basis of actual auxiliary consumption:
Net gain (Million Rupees)=
{Saleable Scheduled generation in MUs- [(Saleable Scheduled Generation in MUs x (100-normative AEC in %)/(100- actual AEC in %)]}x 0.90]4
(7) The financial gains and losses by a generating company or the transmission licensee, as the case may be, on account of uncontrollable parameters shall be passed on to beneficiaries of the generating company or to the long term transmission customers/DICs of transmission system, as the case may be.
(8) The generating company or the transmission licensee as the case may be, shall carry out the truing up of grossed up rate of return on equity in accordance with Clause 3 of Regulation 25 of these regulations.
(9) The generating company or the transmission licensee as the case may be, shall make an application, as per Annexure-I to these regulations, for carrying out truing up exercise in respect of the generating station or a unit or block thereof or the transmission system or the transmission lines or sub-stations by 31.10.2019.
(10) The generating company or the transmission licensee as the case may be, shall submit for the purpose of truing up, details of actual capital expenditure and additional
4 Added vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
capital expenditure incurred for the period from 1.4.2014 to 31.3.2019, duly audited and certified by the auditor.
(11) Where after the truing up, the tariff recovered exceeds the tariff approved by the Commission under these regulations, the generating company or the transmission licensee, shall refund to the beneficiaries or the long term transmission customers
/DICs, as the case may be, the excess amount so recovered as specified in the Clause 13 of this regulation.
(12) Where after the truing up, the tariff recovered is less than the tariff approved by the Commission under these regulations, the generating company or the transmission licensee shall recover from the beneficiaries or the long term transmission customers
/DICs, as the case may be, the under-recovered amount as specified in the Clause 13 of this regulation.
(13) The amount under-recovered or over-recovered, along with simple interest at the rate equal to the bank rate as on 1st April of the respective year, shall be recovered or refunded by the generating company or the transmission licensee, as the case may be, in six equal monthly instalments starting within three months from the date of the tariff order issued by the Commission.
CHAPTER – 4
COMPUTATION OF CAPITAL COST AND CAPITAL STRUCTURE
- Capital Cost:
(1) The Capital cost as determined by the Commission after prudence check in accordance with this regulation shall form the basis of determination of tariff for existing and new projects.
(2) The Capital Cost of a new project shall include the following:
(a) the expenditure incurred or projected to be incurred up to the date of commercial operation of the project;
(b) Interest during construction and financing charges, on the loans (i) being equal to 70% of the funds deployed, in the event of the actual equity in excess of 30% of the funds deployed, by treating the excess equity as normative loan, or (ii) being equal to the actual amount of loan in the event of the actual equity less than 30% of the funds deployed;
[“(bi) Any gain or loss on account of foreign exchange risk variation pertaining to the loan amount availed during the construction period shall form part of the capital cost.”]5
(c) Increase in cost in contract packages as approved by the Commission;
(d) Interest during construction and incidental expenditure during construction as computed in accordance with Regulation 11 of these regulations;
5 Added vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
(e) capitalised Initial spares subject to the ceiling rates specified in Regulation 13 of these regulations;
(f) expenditure on account of additional capitalization and de-capitalisation determined in accordance with Regulation 14 of these regulations;
(g) adjustment of revenue due to sale of infirm power in excess of fuel cost prior to the COD as specified under Regulation 18 of these regulations; and
(h) adjustment of any revenue earned by the transmission licensee by using the assets before COD.
(3) The Capital cost of an existing project shall include the following:
(a) the capital cost admitted by the Commission prior to 1.4.2014 duly trued up by excluding liability, if any, as on 1.4.2014;
(b) additional capitalization and de-capitalization for the respective year of tariff as determined in accordance with Regulation 14; and
(c) expenditure on account of renovation and modernisation as admitted by this Commission in accordance with Regulation 15.
(4) The capital cost in case of existing/new hydro generating station shall also include:
(a) cost of approved rehabilitation and resettlement (R&R) plan of the project in conformity with National R&R Policy and R&R package as approved; and
(b) cost of the developer‟s 10% contribution towards Rajiv Gandhi Grameen Vidyutikaran Yojana (RGGVY) project in the affected area.
(5) The capital cost with respect to thermal generating station, incurred or projected to be incurred on account of the Perform, Achieve and Trade (PAT) scheme of Government of India will be considered by the Commission on case to case basis and shall include:
(a) cost of plan proposed by developer in conformity with norms of PAT Scheme; and
(b) sharing of the benefits accrued on account of PAT Scheme.
(6) The following shall be excluded or removed from the capital cost of the existing and new project:
(a) The assets forming part of the project, but not in use;
(b) Decapitalisation of Asset;
(c) In case of hydro generating station any expenditure incurred or committed to be incurred by a project developer for getting the project site allotted by the State government by following a two stage transparent process of bidding; and
(d) the proportionate cost of land which is being used for generating power from generating station based on renewable energy:
Provided that any grant received from the Central or State Government or any statutory body or authority for the execution of the project which does not carry any liability of repayment shall be excluded from the Capital Cost for the purpose of computation of interest on loan, return on equity and depreciation;
10. Prudence Check of Capital Expenditure:
The following principles shall be adopted for prudence check of capital cost of the existing or new projects:
(1) In case of the thermal generating station and the transmission system, prudence check of capital cost may be carried out taking into consideration the benchmark norms specified/to be specified by the Commission from time to time:
Provided that in cases where benchmark norms have not been specified, prudence check may include scrutiny of the capital expenditure, financing plan, interest during construction, incidental expenditure during construction for its reasonableness, use of efficient technology, cost over-run and time over-run, competitive bidding for procurement and such other matters as may be considered appropriate by the Commission for determination of tariff:
Provided further that in cases where benchmark norms have been specified, the generating company or transmission licensee shall submit the reasons for exceeding the capital cost from benchmark norms to the satisfaction of the Commission for allowing cost above benchmark norms.
(2) The Commission may issue new guidelines or revise the existing guidelines for vetting of capital cost of hydro-electric projects by an independent agency or an expert and in that event the capital cost as vetted by such agency or expert may be considered by the Commission while determining the tariff for the hydro generating station.
(3) The Commission may issue new guidelines or revise the existing guidelines for
scrutiny and approval of commissioning schedule of the hydro-electric projects in accordance with the tariff policy issued by the Central Government under section 3 of the Act from time to time which shall be considered for prudence check.
(4) Where the power purchase agreement entered into between the generating company and the beneficiaries provides for ceiling of actual capital expenditure, the Commission shall take into consideration such ceiling for determination of tariff for prudence check of capital cost.
11. Interest during construction (IDC), Incidental Expenditure during
Construction (IEDC)
(A) Interest during Construction (IDC):
(1) Interest during construction shall be computed corresponding to the loan from the date of infusion of debt fund, and after taking into account the prudent phasing of funds upto SCOD.
(2) In case of additional costs on account of IDC due to delay in achieving the SCOD, the generating company or the transmission licensee as the case may be, shall be required to furnish detailed justifications with supporting documents for such delay including prudent phasing of funds:
Provided that if the delay is not attributable to the generating company or the transmission licensee as the case may be, and is due to uncontrollable factors as specified in Regulation 12 of these regulations, IDC may be allowed after due prudence
check:
Provided further that only IDC on actual loan may be allowed beyond the SCOD to the extent, the delay is found beyond the control of generating company or the transmission licensee, as the case may be, after due prudence and taking into account prudent phasing of funds.
(B) Incidental Expenditure during Construction (IEDC):
(1) Incidental expenditure during construction shall be computed from the zero date and after taking into account pre-operative expenses upto SCOD:
Provided that any revenue earned during construction period up to SCOD on account of interest on deposits or advances, or any other receipts may be taken into account for reduction in incidental expenditure during construction.
(2) In case of additional costs on account of IEDC due to delay in achieving the SCOD, the generating company or the transmission licensee as the case may be, shall be required to furnish detailed justification with supporting documents for such delay including the details of incidental expenditure during the period of delay and liquidated damages recovered or recoverable corresponding to the delay:
Provided that if the delay is not attributable to the generating company or the transmission licensee, as the case may be, and is due to uncontrollable factors as specified in regulation 12, IEDC may be allowed after due prudence check:
Provided further that where the delay is attributable to an agency or contractor or supplier engaged by the generating company or the transmission licensee, the
liquidated damages recovered from such agency or contractor or supplier shall be taken into account for computation of capital cost.
(3) In case the time over-run beyond SCOD is not admissible after due prudence, the increase of capital cost on account of cost variation corresponding to the period of time over run may be excluded from capitalization irrespective of price variation provisions in the contracts with supplier or contractor of the generating company or the transmission licensee.
12. Controllable and Uncontrollable factors:
The following shall be considered as controllable and uncontrollable factors leading to cost escalation impacting Contract Prices, IDC and IEDC of the project :
(1) The “controllable factors” shall include but shall not be limited to the following:
(a) Variations in capital expenditure on account of time and/or cost over-runs on account of land acquisition issues;
(b) Efficiency in the implementation of the project not involving approved change in scope of such project, change in statutory levies or force majeure events; and
(c) Delay in execution of the project on account of contractor, supplier or agency of the generating company or transmission licensee.
(2) The “uncontrollable factors” shall include but shall not be limited to the following:
(i) Force Majeure events; and
(ii) Change in law.
Provided that no additional impact of time overrun or cost over-run shall be allowed on account of non-commissioning of the generating station or associated transmission system by SCOD, as the same should be recovered through Implementation Agreement between the generating company and the transmission licensee:
Provided further that if the generating station is not commissioned on the SCOD of the associated transmission system, the generating company shall bear the IDC [and IEDC]6 or transmission charges if the transmission system is declared under commercial operation by the Commission in accordance with second proviso of Clause 3 of Regulation 4 of these regulations till the generating station is commissioned:
Provided also that if the transmission system is not commissioned on SCOD of the generating station, the transmission licensee shall arrange the evacuation from the generating station at its own arrangement and cost till the associated transmission system is commissioned.
13. Initial Spares:
Initial spares shall be capitalised as a percentage of the Plant and Machinery cost upto cut-off date, subject to following ceiling norms:
(a) Coal-based/lignite-fired thermal generating stations - 4.0%
(b) Gas Turbine/Combined Cycle thermal
generating stations - 4.0%
6 Inserted vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
(c) Hydro generating stations including pumped
storage hydro generating station.
|
- 4.0%
|
(d) Transmission system
|
|
(i) Transmission line
|
- 1.00%
|
(ii) Transmission Sub-station (Green Field)
|
- 4.00%
|
(iii) Transmission Sub-station (Brown Field)
|
- 6.00%
|
(iv) Series Compensation devices and HVDC
|
|
Station
|
- 4.00%
|
(v) Gas Insulated Sub-station (GIS)
|
- 5.00%
|
(vi) Communication system
|
- 3.5%
|
Provided that:
(i) where the benchmark norms for initial spares have been published as part of the benchmark norms for capital cost by the Commission, such norms shall apply to the exclusion of the norms specified above:
(ii) where the generating station has any transmission equipment forming part of the generation project, the ceiling norms for initial spares for such equipments shall be as per the ceiling norms specified for transmission system under these regulations:
(iii) once the transmission project is commissioned, the cost of initial spares shall be restricted on the basis of plant and machinery cost corresponding to the transmission project at the time of truing up:
(iv) for the purpose of computing the cost of initial spares, plant and machinery cost shall be considered as project cost as on cut-off date excluding IDC, IEDC, Land
Cost and cost of civil works. The transmission licensee shall submit the break up of head wise IDC & IEDC in its tariff application.
14. Additional Capitalisation and De-capitalisation:
(1) The capital expenditure in respect of the new project or an existing project incurred or projected to be incurred, on the following counts within the original scope of work, after the date of commercial operation and up to the cut-off date may be admitted by the Commission, subject to prudence check:
(i) Undischarged liabilities recognized to be payable at a future date;
(ii) Works deferred for execution;
(iii) Procurement of initial capital spares within the original scope of work, in accordance with the provisions of Regulation 13;
(iv) Liabilities to meet award of arbitration or for compliance of the order or decree of a court of law; and
(v) Change in law or compliance of any existing law:
Provided that the details of works asset wise/work wise included in the original scope of work along with estimates of expenditure, liabilities recognized to be payable at a future date and the works deferred for execution shall be submitted along with the application for determination of tariff.
(2) The capital expenditure incurred or projected to be incurred in respect of the new project on the following counts within the original scope of work after the cut-off date may be admitted by the Commission, subject to prudence check:
(i) Liabilities to meet award of arbitration or for compliance of the order or decree of a court of law;
(ii) Change in law or compliance of any existing law;
(iii) Deferred works relating to ash pond or ash handling system in the original scope of work; and
(iv) Any liability for works executed prior to the cut-off date, after prudence check of the details of such undischarged liability, total estimated cost of package, reasons for such withholding of payment and release of such payments etc.
(3) The capital expenditure, in respect of existing generating station or the transmission system including communication system, incurred or projected to be incurred on the following counts after the cut-off date, may be admitted by the Commission, subject to prudence check:
(i) Liabilities to meet award of arbitration or for compliance of the order or decree of a court of law;
(ii) Change in law or compliance of any existing law;
(iii) Any expenses to be incurred on account of need for higher security and safety of the plant as advised or directed by appropriate Government Agencies or statutory authorities responsible for national security/internal security;
(iv) Deferred works relating to ash pond or ash handling system in the original scope of work;
(v) Any liability for works executed prior to the cut-off date, after prudence check of the details of such undischarged liability, total estimated cost of package, reasons for such withholding of payment and release of such payments etc.;
(vi) Any liability for works admitted by the Commission after the cut-off date to the extent of discharge of such liabilities by actual payments;
(vii) Any additional capital expenditure which has become necessary for efficient operation of generating station other than coal/lignite based stations or transmission system as the case may be. The claim shall be substantiated with the technical justification duly supported by the documentary evidence like test results carried out by an independent agency in case of deterioration of assets, report of an independent agency in case of damage caused by natural calamities, obsolescence of technology, up-gradation of capacity for the technical reason such as increase in fault level;
(viii) In case of hydro generating stations, any expenditure which has become necessary on account of damage caused by natural calamities (but not due to flooding of power house attributable to the negligence of the generating company) and due to geological reasons after adjusting the proceeds from any insurance scheme, and expenditure incurred due to any additional work which has become necessary for successful and efficient plant operation;
(ix) In case of transmission system, any additional expenditure on items such as relays, control and instrumentation, computer system, power line carrier communication, DC batteries, replacement due to obsolescence of technology, replacement of
switchyard equipment due to increase of fault level, tower strengthening, communication equipment, emergency restoration system, insulators cleaning infrastructure, replacement of porcelain insulator with polymer insulators, replacement of damaged equipment not covered by insurance and any other expenditure which has become necessary for successful and efficient operation of transmission system; and
(x) Any capital expenditure found justified after prudence check necessitated on account of modifications required or done in fuel receiving system arising due to non-materialisation of coal supply corresponding to full coal linkage in respect of thermal generating station as result of circumstances not within the control of the generating station:
Provided that any expenditure on acquiring the minor items or the assets including tools and tackles, furniture, air-conditioners, voltage stabilizers, refrigerators, coolers, computers, fans, washing machines, heat convectors, mattresses, carpets etc. brought after the cut-off date shall not be considered for additional capitalization for determination of tariff w.e.f. 1.4.2014:
Provided further that any capital expenditure other than that of the nature specified above in (i) to (iv) in case of coal/lignite based station shall be met out of compensation allowance:
Provided also that if any expenditure has been claimed under Renovation and Modernisation (R&M), repairs and maintenance under O&M expenses and Compensation Allowance, same expenditure cannot be claimed under this regulation.
(4) In case of de-capitalisation of assets of a generating company or the transmission licensee, as the case may be, the original cost of such asset as on the date of de- capitalisation shall be deducted from the value of gross fixed asset and corresponding loan as well as equity shall be deducted from outstanding loan and the equity respectively in the year such de-capitalisation takes place, duly taking into consideration the year in which it was capitalised.
15. Renovation and Modernisation:
(1) The generating company or the transmission licensee, as the case may be, for meeting the expenditure on renovation and modernization (R&M) for the purpose of extension of life beyond the originally recognised useful life for the purpose of tariff of the generating station or a unit thereof or the transmission system or an element thereof, shall make an application before the Commission for approval of the proposal with a Detailed Project Report giving complete scope, justification, cost-benefit analysis, estimated life extension from a reference date, financial package, phasing of expenditure, schedule of completion, reference price level, estimated completion cost including foreign exchange component, if any, and any other information considered to be relevant by the generating company or the transmission licensee.
(2) Where the generating company or the transmission licensee, as the case may be, makes an application for approval of its proposal for renovation and modernisation, the approval shall be granted after due consideration of reasonableness of the cost estimates, financing plan, schedule of completion, interest during construction, use of
efficient technology, cost-benefit analysis, and such other factors as may be considered relevant by the Commission.
(3) In case of gas/ liquid fuel based open/ combined cycle thermal generating station, any expenditure which has become necessary for renovation of gas turbines/steam turbine after 25 years of operation from its COD and an expenditure necessary due to obsolescence or non-availability of spares for efficient operation of the stations shall be allowed :
Provided that any expenditure included in the R&M on consumables and cost of components and spares which is generally covered in the O&M expenses during the major overhaul of gas turbine shall be suitably deducted after due prudence from the R&M expenditure to be allowed.
(4) Any expenditure incurred or projected to be incurred and admitted by the Commission after prudence check based on the estimates of renovation and modernization expenditure and life extension, and after deducting the accumulated depreciation already recovered from the original project cost, shall form the basis for determination of tariff.
16. Special Allowance for Coal-based/Lignite fired Thermal Generating station:
(1) In case of coal-based/lignite fired thermal generating station, the generating company, instead of availing R&M may opt to avail a „special allowance‟ in accordance with the norms specified in this regulation, as compensation for meeting the
requirement of expenses including renovation and modernisation beyond the useful life of the generating station or a unit thereof, and in such an event, revision of the capital cost shall not be allowed and the applicable operational norms shall not be relaxed but the special allowance shall be included in the annual fixed cost:
Provided that such option shall not be available for a generating station or unit for which renovation and modernization has been undertaken and the expenditure has been admitted by the Commission before commencement of these regulations, or for a generating station or unit which is in a depleted condition or operating under relaxed operational and performance norms.
(2) The Special Allowance shall be @ Rs. 7.5 lakh/MW/year for the year 2014-15 and thereafter escalated @ 6.35% every year during the tariff period 2014-15 to 2018-19, unit- wise from the next financial year from the respective date of the completion of useful life with reference to the date of commercial operation of the respective unit of generating station:
Provided that in respect of a unit in commercial operation for more than 25 years as on 1.4.2014, this allowance shall be admissible from the year 2014-15:
Provided further that the special allowance for the generating stations, which, in its discretion, has already availed of a „special allowance‟ in accordance with the norms specified in clause (4) of regulations 10 of Central Electricity Regulatory Commission (Terms and Conditions of Tariff Determination) Regulations, 2009, shall be allowed Special Allowance by escalating the special allowance allowed for the year 2013-14 @ 6.35% every year during the tariff period 2014-15 to 2018-19.
(3) In the event of granting special allowance by the Commission, the expenditure incurred or utilized from special allowance shall be maintained separately by the generating station and details of same shall be made available to the Commission as and when directed to furnish details of such expenditure.
17. Compensation Allowance:
(1) In case of coal-based or lignite-fired thermal generating station or a unit thereof, a separate compensation allowance shall be admissible to meet expenses on new assets of capital nature which are not admissible under Regulation 14 of these regulations, and in such an event, revision of the capital cost shall not be allowed on account of compensation allowance but the compensation allowance shall be allowed to be recovered separately.
(2) The Compensation Allowance shall be allowed in the following manner from the year following the year of completion of 10, 15, or 20 years of useful life:
Years of Operation
|
Compensation Allowance (Rs lakh/MW/year)
|
0-10
|
Nil
|
11-15
|
0.20
|
16-20
|
0.50
|
21-25
|
1.00
|
18. Sale of Infirm Power:
Supply of infirm power shall be accounted as deviation and shall be paid for from the
regional deviation settlement fund accounts in accordance with the Central Electricity Regulatory Commission (Deviation Settlement Mechanism and Related matters) Regulations, 2014, as amended from time to time or any subsequent re-enactment thereof:
Provided that any revenue earned by the generating company from supply of infirm power after accounting for the fuel expenses shall be applied in adjusting the capital cost accordingly.
19. Debt-Equity Ratio:
(1) For a project declared under commercial operation on or after 1.4.2014, the debt- equity ratio would be considered as 70:30 as on COD. If the equity actually deployed is more than 30% of the capital cost, equity in excess of 30% shall be treated as normative loan:
Provided that:
(i) where equity actually deployed is less than 30% of the capital cost, actual equity shall be considered for determination of tariff:
(ii) the equity invested in foreign currency shall be designated in Indian rupees on the date of each investment:
(iii) any grant obtained for the execution of the project shall not be considered as a part of capital structure for the purpose of debt : equity ratio.
Explanation.-The premium, if any, raised by the generating company or the transmission licensee, as the case may be, while issuing share capital and investment of
internal resources created out of its free reserve, for the funding of the project, shall be reckoned as paid up capital for the purpose of computing return on equity, only if such premium amount and internal resources are actually utilised for meeting the capital expenditure of the generating station or the transmission system.
(2) The generating company or the transmission licensee shall submit the resolution of the Board of the company or approval from Cabinet Committee on Economic Affairs (CCEA) regarding infusion of fund from internal resources in support of the utilization made or proposed to be made to meet the capital expenditure of the generating station or the transmission system including communication system, as the case may be.
(3) In case of the generating station and the transmission system including communication system declared under commercial operation prior to 1.4.2014, debt- equity ratio allowed by the Commission for determination of tariff for the period ending 31.3.2014 shall be considered.
(4) In case of the generating station and the transmission system including communication system declared under commercial operation prior to 1.4.2014, but where debt: equity ratio has not been determined by the Commission for determination of tariff for the period ending 31.3.2014, the Commission shall approve the debt:equity ratio based on actual information provided by the generating company or the transmission licensee as the case may be.
(5) Any expenditure incurred or projected to be incurred on or after 1.4.2014 as may
be admitted by the Commission as additional capital expenditure for determination of tariff, and renovation and modernisation expenditure for life extension shall be serviced in the manner specified in clause (1) of this regulation.
CHAPTER – 5 TARIFF STRUCTURE
- Components of Tariff:
(1) The tariff for supply of electricity from a thermal generating station shall comprise two parts, namely, capacity charge (for recovery of annual fixed cost consisting of the components as specified in Regulation 21 of these regulations) and energy charge (for recovery of primary and secondary fuel cost and limestone cost where applicable).
(2) The tariff for supply of electricity from a hydro generating station shall comprise capacity charge and energy charge to be derived in the manner specified in Regulation 31 of these regulations, for recovery of annual fixed cost (consisting of the components referred to in regulation 21) through the two charges.
(3) The tariff for transmission of electricity on inter-State transmission system shall comprise transmission charge for recovery of annual fixed cost consisting of the components specified in Regulation 21 of these regulations.
21. Capacity Charges:
The Capacity charges shall be derived on the basis of annual fixed cost. The annual
fixed cost (AFC) of a generating station or a transmission system including communication system shall consist of the following components:
(a) Return on equity;
(b) Interest on loan capital;
(c) Depreciation;
(d) Interest on working capital; and
(e) Operation and maintenance expenses:
Provided that special allowance in lieu of R&M where opted in accordance to Regulation 16 and/or separate compensation allowance in accordance to Regulation 17, wherever applicable shall be recovered separately and shall not be considered for computation of working capital.
22. Energy Charges:
Energy charges shall be derived on the basis of the landed fuel cost (LFC) of a generating station (excluding hydro) and shall consist of the following cost:
(a) Landed Fuel Cost of primary fuel; and
(b) Cost of secondary fuel oil consumption:
Provided that any refund of taxes and duties along with any amount received on account of penalties from fuel supplier shall have to be adjusted in fuel cost.
23. Landed Fuel Cost for Tariff Determination:
The landed fuel cost of primary fuel and secondary fuel for tariff determination shall be based on actual weighted average cost of primary fuel and secondary fuel of the three preceding months, and in the absence of landed costs for the three preceding months, latest procurement price of primary fuel and secondary fuel for the generating station, before the start of the tariff period for existing stations and immediately preceding three months in case of new generating stations shall be taken into account.
[23A. Tariff Determination of Gas based generating stations: The tariff of gas based generating stations covered under the “Scheme for Utilization of Gas based power generation capacity” issued by the Government of India, Ministry of Power vide Office Memorandum No. 4/2/2015-Th.1 dated 27.3.2015 shall be determined in due consideration of the provisions of that scheme in deviation of the relevant regulations]7
CHAPTER – 6 COMPUTATION OF ANNUAL FIXED COST
- Return on Equity:
(1) Return on equity shall be computed in rupee terms, on the equity base determined in accordance with regulation 19.
(2) Return on equity shall be computed at the base rate of 15.50% for thermal
7 Inserted vide First Amendment Regulations,2015 w.e.f. 1.6.2015 and shall be applicable for the years 2015-16 and 2016-17 unless extended further.
generating stations, transmission system including communication system and run of the river hydro generating station, and at the base rate of 16.50% for the storage type hydro generating stations including pumped storage hydro generating stations and run of river generating station with pondage:
Provided that:
(i) in case of projects commissioned on or after 1st April, 2014, an additional return of 0.50 % shall be allowed, if such projects are completed within the timeline specified in Appendix-I:
(ii) the additional return of 0.5% shall not be admissible if the project is not completed within the timeline specified above for reasons whatsoever:
(iii) additional RoE of 0.50% may be allowed if any element of the transmission project is completed within the specified timeline and it is certified by the Regional Power Committee/National Power Committee that commissioning of the particular element will benefit the system operation in the regional/national grid:
(iv) the rate of return of a new project shall be reduced by 1% for such period as may be decided by the Commission, if the generating station or transmission system is found to be declared under commercial operation without commissioning of any of the Restricted Governor Mode Operation (RGMO)/ Free Governor Mode Operation (FGMO), data telemetry, communication system up to load dispatch centre or protection system:
(v) as and when any of the above requirements are found lacking in a generating
station based on the report submitted by the respective RLDC, RoE shall be reduced by 1% for the period for which the deficiency continues:
(vi) additional RoE shall not be admissible for transmission line having length of less than 50 kilometres.
25. Tax on Return on Equity:
(1) The base rate of return on equity as allowed by the Commission under Regulation 24 shall be grossed up with the effective tax rate of the respective financial year. For this purpose, the effective tax rate shall be considered on the basis of actual tax paid in the respect of the financial year in line with the provisions of the relevant Finance Acts by the concerned generating company or the transmission licensee, as the case may be. [“The actual tax on income from other business streams including deferred tax liability (i.e. income on business other than business of generation or transmission, as the case may be) shall not be considered for the calculation of effective tax rate”.]8
(2) Rate of return on equity shall be rounded off to three decimal places and shall be computed as per the formula given below:
Rate of pre-tax return on equity = Base rate / (1-t)
Where “t” is the effective tax rate in accordance with Clause (1) of this regulation and shall be calculated at the beginning of every financial year based on the
8 Substituted vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
estimated profit and tax to be paid estimated in line with the provisions of the relevant Finance Act applicable for that financial year to the company on pro-rata basis by excluding the income of non-generation or non-transmission business, as the case may be, and the corresponding tax thereon. In case of generating company or transmission licensee paying Minimum Alternate Tax (MAT), “t” shall be considered as MAT rate including surcharge and cess.
Illustration:-
(i) In case of the generating company or the transmission licensee paying Minimum Alternate Tax (MAT) @ 20.96% including surcharge and cess:
Rate of return on equity = 15.50/(1-0.2096) = 19.610%
(ii) In case of generating company or the transmission licensee paying normal corporate tax including surcharge and cess:
(a) Estimated Gross Income from generation or transmission business for FY 2014-15 is Rs 1000 crore.
(b) Estimated Advance Tax for the year on above is Rs 240 crore.
(c) Effective Tax Rate for the year 2014-15 = Rs 240 Crore/Rs 1000 Crore = 24%
(d) Rate of return on equity = 15.50/ (1-0.24) = 20.395%
(3) The generating company or the transmission licensee, as the case may be, shall
true up the grossed up rate of return on equity at the end of every financial year based on actual tax paid together with any additional tax demand including interest thereon, duly adjusted for any refund of tax including interest received from the income tax authorities pertaining to the tariff period 2014-15 to 2018-19 on actual gross income of any financial year. However, penalty, if any, arising on account of delay in deposit or short deposit of tax amount shall not be claimed by the generating company or the transmission licensee as the case may be. Any under-recovery or over-recovery of grossed up rate on return on equity after truing up, shall be recovered or refunded to beneficiaries or the long term transmission customers/DICs as the case may be on year to year basis.
26. Interest on loan capital:
(1) The loans arrived at in the manner indicated in regulation 19 shall be considered as gross normative loan for calculation of interest on loan.
(2) The normative loan outstanding as on 1.4.2014 shall be worked out by deducting the cumulative repayment as admitted by the Commission up to 31.3.2014 from the gross normative loan.
(3) The repayment for each of the year of the tariff period 2014-19 shall be deemed to be equal to the depreciation allowed for the corresponding year/period. In case of de- capitalization of assets, the repayment shall be adjusted by taking into account cumulative repayment on a pro rata basis and the adjustment should not exceed
cumulative depreciation recovered upto the date of decapitalisation of such asset.
(4) Notwithstanding any moratorium period availed by the generating company or the transmission licensee, as the case may be, the repayment of loan shall be considered from the first year of commercial operation of the project and shall be equal to the depreciation allowed for the year or part of the year.
(5) The rate of interest shall be the weighted average rate of interest calculated on the basis of the actual loan portfolio after providing appropriate accounting adjustment for interest capitalized:
Provided that if there is no actual loan for a particular year but normative loan is still outstanding, the last available weighted average rate of interest shall be considered:
Provided further that if the generating station or the transmission system, as the case may be, does not have actual loan, then the weighted average rate of interest of the generating company or the transmission licensee as a whole shall be considered.
(6) The interest on loan shall be calculated on the normative average loan of the year by applying the weighted average rate of interest.
(7) The generating company or the transmission licensee, as the case may be, shall make every effort to re-finance the loan as long as it results in net savings on interest and in that event the costs associated with such re-financing shall be borne by the
beneficiaries and the net savings shall be shared between the beneficiaries and the generating company or the transmission licensee, as the case may be, in the ratio of 2:1.
(8) The changes to the terms and conditions of the loans shall be reflected from the date of such re-financing.
(9) In case of dispute, any of the parties may make an application in accordance with the Central Electricity Regulatory Commission (Conduct of Business) Regulations, 1999, as amended from time to time, including statutory re-enactment thereof for settlement of the dispute:
Provided that the beneficiaries or the long term transmission customers /DICs shall not withhold any payment on account of the interest claimed by the generating company or the transmission licensee during the pendency of any dispute arising out of re-financing of loan.
27. Depreciation:
(1) Depreciation shall be computed from the date of commercial operation of a generating station or unit thereof or a transmission system including communication system or element thereof. In case of the tariff of all the units of a generating station or all elements of a transmission system including communication system for which a single tariff needs to be determined, the depreciation shall be computed from the effective date of commercial operation of the generating station or the transmission system taking into consideration the depreciation of individual units or elements thereof.
Provided that effective date of commercial operation shall be worked out by considering the actual date of commercial operation and installed capacity of all the units of the generating station or capital cost of all elements of the transmission system, for which single tariff needs to be determined.
(2) The value base for the purpose of depreciation shall be the capital cost of the asset admitted by the Commission. In case of multiple units of a generating station or multiple elements of transmission system, weighted average life for the generating station of the transmission system shall be applied. Depreciation shall be chargeable from the first year of commercial operation. In case of commercial operation of the asset for part of the year, depreciation shall be charged on pro rata basis.
(3) The salvage value of the asset shall be considered as 10% and depreciation shall be allowed up to maximum of 90% of the capital cost of the asset:
[Provided that the salvage value for IT equipment and software shall be considered as NIL and 100% value of the assets shall be considered depreciable.]9
Provided that in case of hydro generating station, the salvage value shall be as provided in the agreement signed by the developers with the State Government for development of the Plant:
Provided further that the capital cost of the assets of the hydro generating station for the purpose of computation of depreciated value shall correspond to the percentage of sale of electricity under long-term power purchase agreement at regulated tariff:
9 Added vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
Provided also that any depreciation disallowed on account of lower availability of the generating station or generating unit or transmission system as the case may be, shall not be allowed to be recovered at a later stage during the useful life and the extended life.
(4) Land other than the land held under lease and the land for reservoir in case of hydro generating station shall not be a depreciable asset and its cost shall be excluded from the capital cost while computing depreciable value of the asset.
(5) Depreciation shall be calculated annually based on Straight Line Method and at rates specified in Appendix-II to these regulations for the assets of the generating station and transmission system:
Provided that the remaining depreciable value as on 31st March of the year closing after a period of 12 years from the effective date of commercial operation of the station shall be spread over the balance useful life of the assets.
(6) In case of the existing projects, the balance depreciable value as on 1.4.2014 shall be worked out by deducting the cumulative depreciation as admitted by the Commission upto 31.3.2014 from the gross depreciable value of the assets.
(7) The generating company or the transmission license, as the case may be, shall submit the details of proposed capital expenditure during the fag end of the project (five years before the useful life) alongwith justification and proposed life extension. The Commission based on prudence check of such submissions shall approve the
depreciation on capital expenditure during the fag end of the project.
(8) In case of de-capitalization of assets in respect of generating station or unit thereof or transmission system or element thereof, the cumulative depreciation shall be adjusted by taking into account the depreciation recovered in tariff by the decapitalized asset during its useful services.
28. Interest on Working Capital:
(1) The working capital shall cover:
(a) Coal-based/lignite-fired thermal generating stations
(i) Cost of coal or lignite and limestone towards stock, if applicable, for 15 days for pit-head generating stations and 30 days for non-pit-head generating stations for generation corresponding to the normative annual plant availability factor or the maximum coal/lignite stock storage capacity whichever is lower;
(ii) Cost of coal or lignite and limestone for 30 days for generation corresponding to the normative annual plant availability factor;
(iii) Cost of secondary fuel oil for two months for generation corresponding to the normative annual plant availability factor, and in case of use of more than one secondary fuel oil, cost of fuel oil stock for the main secondary fuel oil;
(iv) Maintenance spares @ 20% of operation and maintenance expenses specified in regulation 29;
(v) Receivables equivalent to two months of capacity charges and energy charges for sale of electricity calculated on the normative annual plant availability factor;
and
(vi) Operation and maintenance expenses for one month.
(b) Open-cycle Gas Turbine/Combined Cycle thermal generating stations
(i) Fuel cost for 30 days corresponding to the normative annual plant availability factor, duly taking into account mode of operation of the generating station on gas fuel and liquid fuel;
(ii) Liquid fuel stock for 15 days corresponding to the normative annual plant availability factor, and in case of use of more than one liquid fuel, cost of main liquid fuel duly taking into account mode of operation of the generating stations of gas fuel and liquid fuel;
(iii) Maintenance spares @ 30% of operation and maintenance expenses specified in Regulation 29;
(iv) Receivables equivalent to two months of capacity charge and energy charge for sale of electricity calculated on normative plant availability factor, duly taking into account mode of operation of the generating station on gas fuel and liquid fuel; and
(v) Operation and maintenance expenses for one month.
(c) Hydro generating station including pumped storage hydro electric generating station and transmission system including communication system:
(i) Receivables equivalent to two months of fixed cost;
(ii) Maintenance spares @ 15% of operation and maintenance expenses specified in regulation 29; and
(iii) Operation and maintenance expenses for one month.
(2) The cost of fuel in cases covered under sub-clauses (a) and (b) of clause (1) of this regulation shall be based on the landed cost incurred (taking into account normative transit and handling losses) by the generating company and gross calorific value of the fuel as per actual for the three months preceding the first month for which tariff is to be determined and no fuel price escalation shall be provided during the tariff period.
(3) Rate of interest on working capital shall be on normative basis and shall be considered as the bank rate as on 1.4.2014 or as on 1st April of the year during the tariff period 2014-15 to 2018-19 in which the generating station or a unit thereof or the transmission system including communication system or element thereof, as the case may be, is declared under commercial operation, whichever is later.
(4) Interest on working capital shall be payable on normative basis notwithstanding that the generating company or the transmission licensee has not taken loan for working capital from any outside agency.
29. Operation and Maintenance Expenses:
(1) Normative Operation and Maintenance expenses of thermal generating stations shall be as follows:
(a) Coal based and lignite fired (including those based on Circulating Fluidised Bed Combustion (CFBC) technology) generating stations, other than the generating stations/units referred to in clauses (b) and (d):
(in Rs Lakh/MW)
Year
|
200/210/250
MW Sets
|
300/330/350
MW Sets
|
500 MW Sets
|
600 MW Sets and above
|
FY 2014-15
|
23.90
|
19.95
|
16.00
|
14.40
|
FY 2015-16
|
25.40
|
21.21
|
17.01
|
15.31
|
FY 2016-17
|
27.00
|
22.54
|
18.08
|
16.27
|
FY 2017-18
|
28.70
|
23.96
|
19.22
|
17.30
|
FY 2018-19
|
30.51
|
25.47
|
20.43
|
18.38
|
Provided that the norms shall be multiplied by the following factors for arriving at norms of O&M expenses for additional units in respective unit sizes for the units whose COD occurs on or after 1.4.2014 in the same station:
200/210/250 MW
|
Additional 5th& 6th units
|
0.90
|
|
Additional 7th& more units
|
0.85
|
300/330/350 MW
|
Additional 4th& 5th units
|
0.90
|
|
Additional 6th& more units
|
0.85
|
500 MW and above
|
Additional 3rd& 4th units
|
0.90
|
|
Additional 5th& above units
|
0.85
|
(b) Talcher Thermal Power Station (TPS), Tanda TPS, Badarpur TPS Unit 1 to 3 of NTPC and Chandrapura TPS Unit 1 to 3 and Durgapur TPS Unit 1 of DVC:
(in Rs Lakh/MW)
Year
|
Talcher TPS
|
Chandrapura TPS (Units 1 to 3), Tanda TPS, Badarpur TPWS (Unit 1 to 3), [Durgapur TPS (Unit-3)]10
|
2014-15
|
43.16
|
35.88
|
2015-16
|
45.87
|
38.14
|
2016-17
|
48.76
|
40.54
|
2017-18
|
51.83
|
43.09
|
2018-19
|
55.09
|
45.80
|
(c) Open Cycle Gas Turbine/Combined Cycle generating stations:
(in Rs Lakh/MW)
Year
|
Gas Turbine/ Combined Cycle generating stations other than small gas turbine power generating stations
|
Small gas turbine power generating stations
|
Agartala GPS
|
Advance F Class Machines
|
2014-15
|
14.67
|
33.43
|
41.32
|
26.55
|
2015-16
|
15.59
|
35.70
|
44.14
|
28.36
|
2016-17
|
16.57
|
38.13
|
47.14
|
30.29
|
2017-18
|
17.61
|
40.73
|
50.35
|
32.35
|
2018-19
|
18.72
|
43.50
|
53.78
|
34.56
|
10 Substituted vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
(d) Lignite-fired generating stations:
(in Rs Lakh/MW)
Year
|
125 MW Sets
|
TPS-I of NLC
|
2014-15
|
29.10
|
38.12
|
2015-16
|
30.94
|
40.52
|
2016-17
|
32.88
|
43.07
|
2017-18
|
34.95
|
45.78
|
2018-19
|
37.15
|
48.66
|
(e) Generating Stations based on coal Projects :
Year
|
O&M Expenses (in Rs Lakh/MW)
|
2014-15
|
29.10
|
2015-16
|
30.94
|
2016-17
|
32.88
|
2017-18
|
34.95
|
2018-19
|
37.15
|
(2) The Water Charges and capital spares for thermal generating stations shall be allowed separately:
Provided that water charges shall be allowed based on water consumption depending upon type of plant, type of cooling water system etc., subject to
prudence check. The details regarding the same shall be furnished along with the petition:
Provided that the generating station shall submit the details of year wise actual capital spares consumed at the time of truing up with appropriate justification for incurring the same and substantiating that the same is not funded through compensatory allowance or special allowance or claimed as a part of additional capitalisation or consumption of stores and spares and renovation and modernization.
(4) Hydro Generating Station
(a) Following operations and maintenance expense norms shall be applicable for hydro generating stations which have been operational for three or more years as on 01.04.2014:
(in Rs lakh)
Sr. No
|
Name of Station
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
A. NHPC
|
1
|
Bairasuil
|
8696.25
|
9274.03
|
9890.19
|
10547.30
|
11248.06
|
2
|
Loktak
|
9673.64
|
10316.36
|
11001.78
|
11732.74
|
12512.26
|
3
|
Salal
|
14429.58
|
15388.29
|
16410.68
|
17501.01
|
18663.78
|
4
|
Tanakpur
|
7101.62
|
7573.45
|
8076.63
|
8613.24
|
9185.51
|
5
|
Chamera - I
|
10664.95
|
11373.53
|
12129.19
|
12935.05
|
13794.46
|
6
|
Uri
|
7419.40
|
7912.34
|
8438.04
|
8998.66
|
9596.54
|
7
|
Rangit
|
4576.46
|
4880.52
|
5204.78
|
5550.58
|
5919.36
|
8
|
Chamera - II
|
7256.54
|
7738.66
|
8252.82
|
8801.14
|
9385.89
|
9
|
Dhauliganga
|
7181.89
|
7659.05
|
8167.92
|
8710.59
|
9289.33
|
Sr. No
|
Name of Station
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
10
|
Dulhasti
|
13746.97
|
14660.32
|
15634.36
|
16673.10
|
17780.86
|
11
|
Teesta- V
|
8297.32
|
8848.59
|
9436.50
|
10063.46
|
10732.07
|
12
|
Sewa-II
|
6157.56
|
6566.67
|
7002.96
|
7468.24
|
7964.43
|
D. NHDC
|
1
|
Indira Sagar
|
8607.73
|
9179.63
|
9789.52
|
10439.94
|
11133.57
|
2
|
Omkareshwar
|
4515.31
|
4815.30
|
5135.23
|
5476.42
|
5840.27
|
E. NEEPCO
|
1
|
Kopili –I
|
6132.72
|
6540.18
|
6974.71
|
7438.11
|
7932.3
|
2
|
Ranganadi
|
7033.08
|
7500.36
|
7998.68
|
8530.12
|
9096.86
|
3
|
Doyang
|
3900.10
|
4159.22
|
4435.56
|
4730.26
|
5044.54
|
4
|
Khandong
|
1233.87
|
1317.89
|
1405.45
|
1498.82
|
1598.41
|
5
|
Kopili II
|
321.00
|
342.33
|
365.07
|
389.32
|
415.19
|
F. DVC
|
1
|
Panchet
|
1546.42
|
1649.17
|
1758.74
|
1875.59
|
2000.20
|
2
|
Tilaiya
|
698.99
|
745.43
|
794.95
|
847.77
|
904.10
|
3
|
Maithon
|
1914.46
|
2041.66
|
2177.31
|
2321.97
|
2476.24
|
(b) for hydro generating stations of Satluj Jal Vidyut Nigam Limited (SJVNL) and Tehri Development Corporation Limited (THDC), the O&M expenses shall be approved as per the following methodology:
(i) The operation and maintenance expenses shall be derived on the basis of actual operation and maintenance expenses for the years 2008-09 to 2012-13, based on the audited balance sheets, excluding abnormal operation and maintenance expenses, if any, after prudence check by the Commission.
(ii) The normalised operation and maintenance expenses after prudence check, for the years 2008-09 to 2012-13, shall be escalated at the rate of 6.04% to arrive at the normalized operation and maintenance expenses at the 2012-13
price level respectively and then averaged to arrive at normalized average operation and maintenance expenses for the 2008-09 to 2012-13 at 2012-13 price level. The average normalized operation and maintenance expenses at 2012-13 price level shall be escalated at the rate of 6.04% to arrive at the operation and maintenance expenses for year 2013-14 and thereafter escalated at the rate of 6.64% p.a., to arrive at the O&M expenses for the period FY 2014-15 to FY 2018- 19.
(c) In case of the hydro generating stations, which have not been in commercial operation for a period of three years as on 1.4.2014, operation and maintenance expenses shall be fixed at 2% of the original project cost (excluding cost of rehabilitation and resettlement works) for the first year of commercial operation. Further, in such case, operation and maintenance expenses in first year of commercial operation shall be escalated @6.04% per annum up to the year 2013- 14 and then averaged to arrive at the O&M expenses at 2013-14 price level. It shall be thereafter escalated @ 6.64%per annum to arrive at operation and maintenance expenses in respective year of the tariff period.
(d) In case of the hydro generating stations declared under commercial operation on or after 1.4.2014, operation and maintenance expenses shall be fixed at 4% and 2.50% of the original project cost (excluding cost of rehabilitation & resettlement works) for first year of commercial operation for stations less than 200 MW projects and for stations more than 200 MW respectively and shall be subject to
annual escalation of 6.64% per annum for the subsequent years.
(4) Transmission system
(a) The following normative operation and maintenance expenses shall be admissible for the transmission system :
Norms for sub-stations (in Rs Lakh per bay)
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
765 kV
|
84.42
|
87.22
|
90.12
|
93.11
|
96.20
|
400 kV
|
60.30
|
62.30
|
64.37
|
66.51
|
68.71
|
220 kV
|
42.21
|
43.61
|
45.06
|
46.55
|
48.10
|
132 kV and below
|
30.15
|
31.15
|
32.18
|
33.25
|
34.36
|
400 kV Gas Insulated Substation
|
51.54
|
53.25
|
55.02
|
56.84
|
58.73
|
Norms for AC and HVDC lines (in Rs Lakh per km)
|
Single Circuit (Bundled Conductor with six or more sub-conductors)
|
0.707
|
0.731
|
0.755
|
0.780
|
0.806
|
Single Circuit (Bundled Conductor with four sub- conductors)
|
0.606
|
0.627
|
0.647
|
0.669
|
0.691
|
Single Circuit (Twin & Triple Conductor)
|
0.404
|
0.418
|
0.432
|
0.446
|
0.461
|
Single Circuit (Single Conductor)
|
0.202
|
0.209
|
0.216
|
0.223
|
0.230
|
Double Circuit (Bundled conductor with four or more sub-conductors)
|
1.062
|
1.097
|
1.133
|
1.171
|
1.210
|
Double Circuit (Twin & Triple Conductor)
|
0.707
|
0.731
|
0.755
|
0.780
|
0.806
|
Double Circuit (Single Conductor)
|
0.303
|
0.313
|
0.324
|
0.334
|
0.346
|
Multi Circuit (Bundled conductor with four or more sub-conductors)
|
1.863
|
1.925
|
1.989
|
2.055
|
2.123
|
Multi Circuit (Twin & Triple Conductor)
|
1.240
|
1.282
|
1.324
|
1.368
|
1.413
|
Norms for sub-stations (in Rs Lakh per bay)
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
Norms for HVDC Stations
|
HVDC Back–to-back stations (Rs. Lakh per 500 MW)
|
578
|
627
|
679
|
736
|
797
|
Rihand-Dadri HVDC bi- pole scheme (Rs. Lakh)
|
1511
|
1637
|
1774
|
1922
|
2082
|
Talcher- Kolar HVDC bi- pole scheme (Rs. Lakh)
|
1173
|
1271
|
1378
|
1493
|
1617
|
Balia-Bhiwadi HVDC bi- pole scheme (Rs. Lakh)
|
1537
|
1666
|
1805
|
1955
|
2119
|
Provided that operation and maintenance expenses for new HVDC bi-pole scheme for a particular year shall be allowed pro-rata on the basis of normative rate of operation and maintenance expense for 2000 MW, Talcher-Kolar HVDC bi-pole scheme for the respective year:
Provided further that the O&M expenses norms for HVDC bi-pole line shall be considered as Single Circuit quad AC line.
(b) The total allowable operation and maintenance expenses for the transmission system shall be calculated by multiplying the number of bays and kms of line length with the applicable norms for the operation and maintenance expenses per bay and per km respectively.
(c) The operation and maintenance expenses of communication system forming part of inter-state transmission system shall be derived on the basis of the actual O&M expenses for the period of 2008-09 to 2012-13 based on audited accounts excluding abnormal variations if any after prudence check by the Commission. The normalised O&M expenses after prudence check, for the years 2008-09 to 2012-13 shall be escalated
at the rate of 3.02% for computing base year expenses for FY 2012-13 and 2013-14 and at the rate of 3.32% for escalation from 2014-15 onwards.
CHAPTER – 7 COMPUTATION OF CAPACITY CHARGES AND ENERGY CHARGES
- Computation and Payment of Capacity Charge and Energy Charge for
Thermal Generating Stations:
(1) The fixed cost of a thermal generating station shall be computed on annual basis, based on norms specified under these regulations, and recovered on monthly basis under capacity charge. The total capacity charge payable for a generating station shall be shared by its beneficiaries as per their respective percentage share / allocation in the capacity of the generating station.
(2) The capacity charge payable to a thermal generating station for a calendar month shall be calculated in accordance with the following formulae:
CC1= (AFC/12)( PAF1 / NAPAF ) subject to ceiling of (AFC/12)
CC2 = ((AFC/6)( PAF2 / NAPAF ) subject to ceiling of (AFC/6)) – CC1
CC3 = ((AFC/4) ( PAF3 / NAPAF ) subject to ceiling of (AFC/4)) – (CC1+CC2) CC4 = ((AFC/3) ( PAF4 / NAPAF ) subject to ceiling of (AFC/3)) –
(CC1+CC2+CC3)
CC5 = ((AFC x 5/12) ( PAF5 / NAPAF ) subject to ceiling of (AFC x 5/12)) –
(CC1+CC2 +CC3 +CC4)
CC6 = ((AFC/2) ( PAF6 / NAPAF ) subject to ceiling of (AFC/2)) – (CC1+CC2
+CC3+CC4 + CC5)
CC7= ((AFC x 7/12) ( PAF7 / NAPAF ) subject to ceiling of (AFC x 7/12)) –
(CC1+CC2 +CC3 +CC4 + CC5 + CC6)
CC8 = ((AFC x 2/3) ( PAF8 / NAPAF ) subject to ceiling of (AFC x 2/3)) –
(CC1+CC2 +CC3 +CC4 + CC5 + CC6 + CC7)
CC9 = ((AFC x 3/4) ( PAF9 / NAPAF ) subject to ceiling of (AFC x 3/4)) –
(CC1+CC2 +CC3 +CC4 + CC5 + CC6 + CC7+ CC8)
CC10= ((AFC x 5/6) ( PAF10 / NAPAF ) subject to ceiling of (AFC x 5/6)) –
(CC1+CC2 +CC3 +CC4 + CC5 + CC6 + CC7 + CC8 + CC9)
CC11 = ((AFC x 11/12) ( PAF11 / NAPAF ) subject to ceiling of (AFC x 11/12)) –
(CC1+CC2+CC3 +CC4 + CC5 + CC6 + CC7 + CC8 + CC9 + CC10)
CC12 = ((AFC) ( PAFY / NAPAF ) subject to ceiling of (AFC)) – (CC1+CC2 +CC3
+CC4 + CC5 + CC6 + CC7 + CC8 + CC9 + CC10 + CC11)
Provided that in case of generating station or unit thereof or transmission system or an element thereof, as the case may be, under shutdown due to Renovation and Modernisation, the generating company or the transmission licensee shall be allowed to recover part of AFC which shall include O&M expenses and interest on loan only.
Where,
AFC Annual fixed cost specified for the year, in Rupees.
NAPAF = Normative annual plant availability factor in percentage.
PAFN = Percent Plant availability factor achieved upto the end of the nth month.
PAFY = Percent Plant availability factor achieved during the Year
CC1, CC2, CC3, CC4, CC5, CC6, CC7, CC8, CC9, CC10, CC11 and CC12 are the Capacity
Charges of 1st, 2nd, 3rd, 4th, 5th, 6th, 7th, 8th, 9th, 10th, 11th and 12th months respectively.
(3) The PAFM upto the end of a particular month and PAFY shall be computed in accordance with the following formula:
N
PAFM or PAFY = 10000 x Σ DCi / {N x IC x (100 - AUX)} %
i=1
Where,
AUX=Normative auxiliary energy consumption in percentage.
DCi = Average declared capacity (in ex-bus MW), for the ith day of the period i.e. the month or the year as the case may be, as certified by the concerned load dispatch centre after the day is over.
IC = Installed Capacity (in MW) of the generating station N= Number of days during the period.
Note: DCi and IC shall exclude the capacity of generating units not declared under commercial operation. In case of a change in IC during the concerned period, its average value shall be taken.
(4) Incentive to a generating station or unit thereof shall be payable at a flat rate of 50 paise/kWh for ex-bus scheduled energy corresponding to scheduled generation in excess of ex-bus energy corresponding to Normative Annual Plant Load Factor (NAPLF) as specified in regulation 36 (B).
(5) The energy charge shall cover the primary and secondary fuel cost and limestone consumption cost (where applicable), and shall be payable by every beneficiary for the total energy scheduled to be supplied to such beneficiary during the calendar month on ex-power plant basis, at the energy charge rate of the month (with fuel and limestone price adjustment). Total Energy charge payable to the generating company for a month shall be:
(Energy charge rate in Rs./kWh) x {Scheduled energy (ex-bus) for the month in kWh.}
(6) Energy charge rate (ECR) in Rupees per kWh on ex-power plant basis shall be determined to three decimal places in accordance with the following formulae:
(a) For coal based and lignite fired stations
ECR = {(GHR – SFC x CVSF) x LPPF / CVPF+SFC x LPSFi + LC x LPL} x 100 / (100 – AUX)
(b) For gas and liquid fuel based stations
ECR = GHR x LPPF x 100 / {CVPF x (100 – AUX)}
Where,
AUX =Normative auxiliary energy consumption in percentage.
CVPF=(a) Weighted Average Gross calorific value of coal as received, in kCal per kg for coal based stations
(b)Weighted Average Gross calorific value of primary fuel as received, in kCal per kg, per litre or per standard cubic meter, as applicable for lignite, gas and liquid fuel based stations.
(c) In case of blending of fuel from different sources, the weighted average Gross calorific value of primary fuel shall be arrived in proportion to blending ratio.
CVSF =Calorific value of secondary fuel, in kCal per ml. ECR = Energy charge rate, in Rupees per kWh sent out. GHR =Gross station heat rate, in kCal per kWh.
LC = Normative limestone consumption in kg per kWh.
LPL = Weighted average landed price of limestone in Rupees per kg.
LPPF =Weighted average landed price of primary fuel, in Rupees per kg, per litre or per standard cubic metre, as applicable, during the month. (In case of blending of fuel from different sources, the weighted average landed price of primary fuel shall be arrived in proportion to blending ratio)
SFC = Normative Specific fuel oil consumption, in ml per kWh.
LPSFi=Weighted Average Landed Price of Secondary Fuel in Rs./ml during the
month
Provided that energy charge rate for a gas/liquid fuel based station shall be adjusted for open cycle operation based on certification of Member Secretary of respective Regional Power Committee for the open cycle operation during the month.
(7) The generating company shall provide to the beneficiaries of the generating station the details of parameters of GCV and price of fuel i.e. domestic coal, imported coal, e-auction coal, lignite, natural gas, RLNG, liquid fuel etc., as per the forms prescribed at Annexure-I to these regulations:
Provided that the details of blending ratio of the imported coal with domestic coal, proportion of e-auction coal and the weighted average GCV of the fuels as received shall also be provided separately, along with the bills of the respective month:
Provided further that copies of the bills and details of parameters of GCV and price of fuel i.e. domestic coal, imported coal, e-auction coal, lignite, natural gas, RLNG, liquid fuel etc., details of blending ratio of the imported coal with domestic coal, proportion of e-auction coal shall also be displayed on the website of the generating company. The details should be available on its website on monthly basis for a period of three months.
(8) The landed cost of fuel for the month shall include price of fuel corresponding to the grade and quality of fuel inclusive of royalty, taxes and duties as applicable, transportation cost by rail / road or any other means, and, for the purpose of computation of energy charge, and in case of coal/lignite shall be arrived at after considering normative transit and handling losses as percentage of the quantity of coal
or lignite dispatched by the coal or lignite supply company during the month as given below:
Pithead generating stations : 0.2%
Non-pithead generating stations : 0.8%
Provided that in case of pit head stations if coal or lignite is procured from sources other than the pit head mines which is transported to the station through rail, transit loss of 0.8% shall be applicable:
Provided further that in case of imported coal, the transit and handling losses shall be 0.2%.
(9) The landed price of limestone shall be taken based on procurement price of limestone for the generating station, inclusive of royalty, taxes and duties as applicable and transportation cost.
(10) In case of part or full use of alternative source of fuel supply by coal based thermal generating stations other than as agreed by the generating company and beneficiaries in their power purchase agreement for supply of contracted power on account of shortage of fuel or optimization of economical operation through blending, the use of alternative source of fuel supply shall be permitted to generating station: Provided that in such case, prior permission from beneficiaries shall not be a pre- condition, unless otherwise agreed specifically in the power purchase agreement: Provided further that the weighted average price of use of alternative source of fuel shall not exceed 30% of base price of fuel computed as per clause (11) of this regulation:
Provided also that where the energy charge rate based on weighted average price of use of fuel including alternative source of fuel exceeds 30% of base energy charge rate as approved by the Commission for that year or energy charge rate based on weighted average price of use of fuel including alternative sources of fuel exceeds 20% of energy charge rate based on based on weighted average fuel price for the previous month, whichever is lower shall be considered and in that event, prior consultation with beneficiary shall be made not later than three days in advance.
(11) The Commission through the specific tariff orders to be issued for each generating station shall approve the energy charge rate at the start of the tariff period. The energy charge so approved shall be the base energy charge rate at the start of the tariff period. The base energy charge rate for subsequent years shall be the energy charge computed after escalating the base energy charge rate approved at the start of the tariff period by escalation rates for payment purposes as notified by the Commission from time to time for under competitive bidding guidelines.
(12) The tariff structure as provided in this regulation may be adopted by the Department of Atomic Energy, Government of India for the nuclear generating stations by specifying annual fixed cost (AFC), normative annual plant availability factor (NAPAF), installed capacity (IC), normative auxiliary power consumption (AUX) and energy charge rate (ECR) for such stations.
31. Computation and Payment of Capacity charge and Energy Charge for
Hydro Generating Stations:
(1) The fixed cost of a hydro generating station shall be computed on annual basis, based on norms specified under these regulations, and shall be recovered on monthly basis under capacity charge (inclusive of incentive) and energy charge, which shall be payable by the beneficiaries in proportion to their respective allocation in the saleable capacity of the generating station, i.e., in the capacity excluding the free power to the home State:
Provided that during the period between the date of commercial operation of the first unit of the generating station and the date of commercial operation of the generating station, the annual fixed cost shall provisionally be worked out based on the latest estimate of the completion cost for the generating station, for the purpose of determining the capacity charge and energy charge payment during such period.
(2) The capacity charge (inclusive of incentive) payable to a hydro generating station for a calendar month shall be :
AFC x 0.5 x NDM / NDY x (PAFM / NAPAF) (in Rupees) Where,
AFC = Annual fixed cost specified for the year, in Rupees NAPAF = Normative plant availability factor in percentage NDM = Number of days in the month
NDY = Number of days in the year
PAFM = Plant availability factor achieved during the month, in percentage
(3) The PAFM computed in accordance with the following formula :
N
PAFM = 10000 x Σ DCi / { N x IC x ( 100 - AUX ) } %
i = 1
Where
|
month which the station can deliver for at least three (3)
|
hours, as certified by the nodal load dispatch centre after
|
the day is over.
|
IC
|
=
|
Installed capacity (in MW) of the complete generating
|
|
|
station
|
N
|
=
|
Number of days in the month
|
|
|
AUX = Normative auxiliary energy consumption in percentage DCi = Declared capacity (in ex-bus MW) for the ith day of the
(4) The energy charge shall be payable by every beneficiary for the total energy scheduled to be supplied to the beneficiary, excluding free energy, if any, during the calendar month, on ex power plant basis, at the computed energy charge rate. Total Energy charge payable to the generating company for a month shall be:
(Energy charge rate in Rs. / kWh) x {Scheduled energy (ex-bus) for the month in kWh} x (100 – FEHS) / 100
(5) Energy charge rate (ECR) in Rupees per kWh on ex-power plant basis, for a hydro generating station, shall be determined up to three decimal places based on the following formula, subject to the provisions of clause (7):
ECR = AFC x 0.5 x 10 / { DE x ( 100 – AUX ) x ( 100 – FEHS )}
Where,
DE = Annual design energy specified for the hydro generating station, in MWh, subject to the provision in clause (6) below.
FEHS = Free energy for home State, in per cent, as defined in Regulation 42.
(6) In case the actual total energy generated by a hydro generating station during a year is less than the design energy for reasons beyond the control of the generating station, the following treatment shall be applied on a rolling basis on an application filed by the generating company:
(a) In case the energy shortfall occurs within ten years from the date of commercial operation of a generating station, the ECR for the year following the year of energy shortfall shall be computed based on the formula specified in clause (5) with the modification that the DE for the year shall be considered as equal to the actual energy generated during the year of the shortfall, till the energy charge shortfall of the previous year has been made up, after which normal ECR shall be applicable:
Provided that in case actual generation form a hydro generating station is less than the design energy for a continuous period of 4 years on account of hydrology factor, the generating station shall approach CEA with relevant hydrology data for revision of design energy of the station.
(b) In case the energy shortfall occurs after ten years from the date of commercial operation of a generating station, the following shall apply.
Explanation : Suppose the specified annual design energy for the station is DE MWh, and the actual energy generated during the concerned (first) and the following (second) financial years is A1 and A2 MWh respectively, A1 being less than DE. Then, the design energy to be considered in the formula in clause (5) of these regulations for calculating the ECR for the third financial year shall be moderated as (A1 + A2 – DE) MWh, subject to a maximum of DE MWh and a minimum of A1 MWh.
(c) Actual energy generated (e.g. A1, A2) shall be arrived at by multiplying the net metered energy sent out from the station by 100 / (100 – AUX).
(7) In case the energy charge rate (ECR) for a hydro generating station, computed as per clause (5) of this regulation exceeds ninety paise per kWh, and the actual saleable energy in a year exceeds { DE x ( 100 – AUX ) x ( 100 – FEHS ) / 10000 } MWh, the Energy charge for the energy in excess of the above shall be billed at ninety paise per kWh only:
Provided that in a year following a year in which total energy generated was less than the design energy for reasons beyond the control of the generating company, the energy charge rate shall be reduced to ninety paise per kWh after the energy charge shortfall of the previous year has been made up.
(8) In case of the hydro generating stations located in the State of Jammu and Kashmir, any expenditure incurred for payment of water usage charges to the State
Water Resources Development Authority, Jammu under Jammu & Kashmir Water Resources (Regulations and Management) Act, 2010 shall be payable by the beneficiaries as additional energy charge in proportion of the supply of power from the generating stations on month to month basis:
Provided further that the provisions of this clause shall be subject to the decision of the Hon‟ble High Court of Jammu & Kashmir in OWP No. 604/2011 and shall stand modified in accordance with the decision of the High Court.
32. Pumped Storage Hydro Generating Stations:
(1) The fixed cost of a pumped storage hydro generating station shall be computed on annual basis, based on norms specified under these regulations, and recovered on monthly basis as capacity charge. The capacity charge shall be payable by the beneficiaries in proportion to their respective allocation in the saleable capacity of the generating station, i.e., the capacity excluding the free power to the home State: Provided that during the period between the date of commercial operation of the first unit of the generating station and the date of commercial operation of the generating station, the annual fixed cost shall be worked out based on the latest estimate of the completion cost for the generating station, for the purpose of determining the capacity charge payment during such period.
(2) The capacity charge payable to a pumped storage hydro generating station for a calendar month shall be:
(AFC x NDM / NDY) (in Rupees), if actual Generation during the month is >= 75
% of the Pumping Energy consumed by the station during the month and
{(AFC x NDM / NDY) x (Actual Generation during the month during peak hours/ 75% of the Pumping Energy consumed by the station during the month) (in Rupees)}, if actual Generation during the month is < 75 % of the Pumping Energy consumed by the station during the month.
Where,
AFC = Annual fixed cost specified for the year, in Rupees NDM = Number of days in the month
NDY = Number of days in the year
Provided that there would be adjustment at the end of the year based on actual generation and actual pumping energy consumed by the station during the year.
(3) The energy charge shall be payable by every beneficiary for the total energy scheduled to be supplied to the beneficiary in excess of the design energy plus 75% of the energy utilized in pumping the water from the lower elevation reservoir to the higher elevation reservoir, at a flat rate equal to the average energy charge rate of 20 paise per kWh, excluding free energy, if any, during the calendar month, on ex power plant basis.
(4) Energy charge payable to the generating company for a month shall be:
= 0.20 x {Scheduled energy (ex-bus) for the month in kWh – (Design Energy for the month (DEm) + 75% of the energy utilized in pumping the water from the
lower elevation reservoir to the higher elevation reservoir of the month)} x (100 – FEHS) / 100.
Where,
DEm = Design energy for the month specified for the hydro generating station, in MWh
FEHS =Free energy for home State, in per cent, as defined in regulation 42, if any.
Provided that in case the Scheduled energy in a month is less than the Design Energy for the month plus 75% of the energy utilized in pumping the water from the lower elevation reservoir to the higher elevation reservoir of the month, then the energy charges payable by the beneficiaries shall be zero.
(5) The generating company shall maintain the record of daily inflows of natural water into the upper elevation reservoir and the reservoir levels of upper elevation reservoir and lower elevation reservoir on hourly basis. The generator shall be required to maximize the peak hour supplies with the available water including the natural flow of water. In case it is established that generator is deliberately or otherwise without any valid reason, is not pumping water from lower elevation reservoir to the higher elevation during off-peak period or not generating power to its potential or wasting natural flow of water, the capacity charges of the day shall not be payable by the beneficiary. For this purpose, outages of the unit(s)/station including planned outages and the forced outages up to 15% in a year shall be construed as the valid reason for not
pumping water from lower elevation reservoir to the higher elevation during off-peak period or not generating power using energy of pumped water or natural flow of water: Provided that the total capacity charges recovered during the year shall be adjusted on pro-rata basis in the following manner in the event of total machine outages in a year exceeds 15%:
(ACC)adj = (ACC) R x (100- ATO)/85
Where,
(ACC)adj – Adjusted Annual Capacity Charges (ACC) R – Annual Capacity Charges recovered
ATO - Total Outages in percentage for the year including forced and planned outages
Provided further that the generating station shall be required to declare its machine availability daily on day ahead basis for all the time blocks of the day in line with the scheduling procedure of Grid Code.
(6) The concerned Load Despatch Centre shall finalise the schedules for the hydro generating stations, in consultation with the beneficiaries, for optimal utilization of all the energy declared to be available, which shall be scheduled for all beneficiaries in proportion to their respective allocations in the generating station.
33. Computation and Payment of Transmission Charge for Inter-State
Transmission System:
(1) The fixed cost of the transmission system or communication system forming part
of transmission system shall be computed on annual basis, in accordance with norms contained in these regulations, aggregated as appropriate, and recovered on monthly basis as transmission charge from the users, who shall share these charges in the manner specified in Regulation 43.
(2) The Transmission charge (inclusive of incentive) payable for a calendar month for transmission system or part shall be
For AC system:
a) For TAFM < 98%
AFC x (NDM/NDY) x (TAFM/98%)
b) For TAFM: 98%< TAFM < 98.5% AFC x (NDM/NDY) x (1)
c) For TAFM: 98.5%< TAFM < 99.75% AFC x (NDM/NDY) x (TAFM/98.5%)
d) For TAFM > 99.75%
AFC x (NDM/NDY) x (99.75%/98.5%)
For HVDC bi-pole links and HVDC back-to-back Stations:
a) For TAFM < 95%
AFC x (NDM/NDY) x (TAFM/95%)
b) For TAFM: 95%< TAFM < 96% AFC x (NDM/NDY) x (1)
c) For TAFM: 96%< TAFM < 99.75%
AFC x (NDM/NDY) x (TAFM/96%)
d) For TAFM > 99.75%
AFC x (NDM/NDY) x (99.75%/96%)
Where,
AFC = Annual Fixed Cost specified for the year in Rupees
NATAF = Normative annual Transmission availability factor, in per cent NDM = Number of days in the month
NDY = Number of days in the year
TAFM = Transmission System availability factor for the month, in percent computed in accordance with Appendix III.
(3) The transmission charges shall be calculated separately for part of the transmission system having different NATAF, and aggregated thereafter, according to their sharing by the long term transmission customers/DICs.
34. Deviation Charges:
(1) Variations between actual net injection and scheduled net injection for the generating stations, and variations between actual net drawal and scheduled net drawal for the beneficiaries shall be treated as their respective deviations and charges for such deviations shall be governed by the Central Electricity Regulatory Commission (Deviation Settlement Mechanism and Related matters) Regulations, 2014, as amended from time to time or any subsequent re-enactment thereof.
(2) Actual net deviation of every Generating Stations and Beneficiaries shall be
metered on its periphery through special energy meters (SEMs) installed by the Central Transmission Utility (CTU), and computed in MWh for each 15-minute time block by the concerned Regional Load Despatch Centre.
CHAPTER - 8 NORMS OF OPERATION
- (1) Recovery of capacity charge, energy charge, transmission charge and incentive by the generating company and the transmission licensee shall be based on the achievement of the operational norms specified in the regulations 36 to 39.
(2) The Commission may on its own revise the norms of Station Heat Rate specified in Regulation 36 in respect of any of the generating stations for which relaxed norms have been specified.
Norms of operation for thermal generating station
- The norms of operation as given hereunder shall apply to thermal generating stations:
(A) Normative Annual Plant Availability Factor (NAPAF)
(a) All thermal generating stations, except those covered under clauses (b), (c), (d), & (e) - 85%
Provided that in view of shortage of coal and uncertainty of assured coal supply on sustained basis experienced by the generating stations, the
NAPAF for recovery of fixed charges shall be 83% till the same is reviewed.
The above provision shall be reviewed based on actual feedback after 3 years from 01.04.2014.
(b) Following Lignite-fired Thermal generating stations of Neyveli Lignite Corporation Ltd:
TPS-I
|
72%
|
TPS-II Stage I & II
|
75%
|
TPS-I (Expansion)
|
80%
|
(c) Following Thermal Generating Stations of DVC:
Bokaro TPS
|
75%
|
Chandrapura TPS
|
75%
|
Durgapur TPS
|
74%
|
(d) Following Gas based Thermal Generating Stations of NEEPCO:
(e) Lignite fired Generating Stations using Circulatory Fluidized Bed Combustion (CFBC) Technology and Generating stations based on coal rejects
- First Three years from COD – 75%
- For next year after completion of three years of COD – 80%
(B) Normative Annual Plant Load Factor (NAPLF) for Incentive
(a) All thermal generating stations, except those covered under clauses (b), (c)
- 85%
(b) Following Lignite-fired Thermal generating stations of Neyveli Lignite Corporation Ltd :
TPS –I
|
75%
|
TPS – II Stage I &II
|
80%
|
TPS- I (Expansion)
|
80%
|
(c) Following Thermal Generating Stations of Damodar Valley Corporation (DVC):
Bokaro TPS
|
80%
|
Chandrapur TPS
|
80%
|
Durgapur TPS
|
80%
|
(C) Gross Station Heat Rate
(a) Existing Thermal Generating Station
(i) Existing Coal-based Thermal Generating Stations, other than those covered under clauses (ii) and (iii) below :
200/210/250 MW Sets
|
500 MW Sets (Sub-critical)
|
2450kCal/kWh
|
2375 kCal/kWh
|
Note 1
In respect of 500 MW and above units where the boiler feed pumps are electrically operated, the gross station heat rate shall be 40 kCal/kWh lower than the gross station heat rate specified above.
Note 2
For the generating stations having combination of 200/210/250 MW sets and 500 MW and above sets, the normative gross station heat rate shall be the weighted average gross station heat rate of the combinations.
(ii) Following Thermal generating stations of NTPC Ltd:
Badarpur TPS
|
2750kCal/kWh
|
Talcher TPS
|
2850kCal/kWh
|
Tanda TPS
|
2750kCal/kWh
|
(iii) Thermal Generating Stations of Damodar Valley Corporation (DVC):
Bokaro TPS
|
2700kCal/kWh
|
Chandrapura TPS (Unit 1 to 3)
|
3100 kCal/kWh
|
Durgapur TPS
|
2820 kCal/kWh
|
(iv) Lignite-fired Thermal Generating Stations :
For lignite-fired thermal generating stations, except for TPS-I and TPS-II (Stage I & II) of Neyveli Lignite Corporation Ltd, the gross station heat rates specified under sub-clause (i) for coal-based thermal generating stations shall be applied with correction, using multiplying factors as given below:
(a) For lignite having 50% moisture: 1.10
(b) For lignite having 40% moisture: 1.07
(c) For lignite having 30% moisture: 1.04
(d) For other values of moisture content, multiplying factor shall be pro- rated for moisture content between 30-40% and 40-50% depending upon the rated values of multiplying factor for the respective range given under sub-clauses (a) to (c) above.
(v) TPS-I and TPS-II (Stage I & II) of Neyveli Lignite Corporation Ltd : TPS-I : 4000 kCal/kWh
TPS-II : 2900 kCal/kWh TPS- I (Expansion): 2750 kCal/kWh
(vi) Open Cycle Gas Turbine/Combined Cycle generating stations :
Existing generating stations of NTPC Ltd and NEEPCO
Name of generating station
|
Combined cycle (kCal/kWh)
|
Open Cycle (kCal/kWh)
|
Gandhar GPS
|
2040
|
2960
|
Kawas GPS
|
2050
|
3010
|
Anta GPS
|
2075
|
3010
|
Dadri GPS
|
2000
|
3010
|
Auraiya GPS
|
2100
|
3045
|
Faridabad GPS
|
1975
|
2900
|
Kayamkulam GPS
|
2000
|
2900
|
Assam GPS
|
2500
|
3440
|
Agartala GPS
|
-
|
3700
|
Sugen
|
1850
|
2685
|
Name of generating station
|
Combined cycle (kCal/kWh)
|
Open Cycle (kCal/kWh)
|
Ratnagiri
|
1850
|
2685
|
(b) New Thermal Generating Station achieving COD on or after 1.4.2014
(i) Coal-based and lignite-fired Thermal Generating Stations
= 1.045 X Design Heat Rate (kCal/kWh)
Where the Design Heat Rate of a generating unit means the unit heat rate guaranteed by the supplier at conditions of 100% MCR, zero percent make up, design coal and design cooling water temperature/back pressure.
Provided that the design heat rate shall not exceed the following maximum design unit heat rates depending upon the pressure and temperature ratings of the units:
Pressure Rating (Kg/cm2)
|
150
|
170
|
170
|
247
|
SHT/RHT (0C)
|
535/535
|
537/537
|
537/565
|
565/593
|
Type of BFP
|
Electrical Driven
|
Turbine Driven
|
Turbine Driven
|
Turbine Driven
|
Max Turbine Heat Rate (kCal/kWh)
|
1955
|
1950
|
1935
|
1850
|
Min. Boiler Efficiency
|
|
|
|
|
Sub-Bituminous Indian Coal
|
0.86
|
0.86
|
0.86
|
0.86
|
Bituminous Imported Coal
|
0.89
|
0.89
|
0.89
|
0.89
|
Max Design Unit Heat Rate (kCal/kWh)
|
Sub-Bituminous Indian Coal
|
2273
|
2267
|
2250
|
2151
|
Bituminous Imported Coal
|
2197
|
2191
|
2174
|
2078
|
Provided further that in case pressure and temperature parameters of a unit are different from above ratings, the maximum design unit heat rate of the nearest class shall be taken:
Provided also that where unit heat rate has not been guaranteed but turbine cycle heat rate and boiler efficiency are guaranteed separately by the same supplier or different suppliers, the unit design heat rate shall be arrived at by using guaranteed turbine cycle heat rate and boiler efficiency:
Provided also that where the boiler efficiency is below 86% for Sub-bituminous Indian coal and 89% for bituminous imported coal, the same shall be considered as 86% and 89% respectively for Sub-bituminous Indian coal and bituminous imported coal for computation of station heat rate:
Provided also that maximum turbine cycle heat rate shall be adjusted for type of dry cooling system:
Provided also that if one or more generating units were declared under commercial operation prior to 1.4.2014, the heat rate norms for those generating units as well as generating units declared under commercial operation on or after 1.4.2014 shall be lower of the heat rate norms arrived at by above methodology and the norms as per the regulation 36(C)(a)(i):
Provided also that in case of lignite-fired generating stations (including stations based on CFBC technology), maximum design heat rates shall be increased using factor for moisture content given in sub-clause (C)(a)(iv) of this regulation:
Provided also that for Generating stations based on coal rejects, the Commission will
approve the Design Heat Rate on case to case basis.
Note: In respect of generating units where the boiler feed pumps are electrically
operated, the maximum design unit heat rate shall be 40 kCal/kWh lower than the maximum design unit heat rate specified above with turbine driven BFP.
(c) Thermal Generating Station having COD on or after 1.4.2009 till 31.03.2014
(i) Coal-based and lignite-fired Thermal Generating Stations
= 1.045 X Design Heat Rate (kCal/kWh)
Where the Design Heat Rate of a generating unit means the unit heat rate guaranteed by the supplier at conditions of 100% MCR, zero percent make up, design coal and design cooling water temperature/back pressure:
Provided that the heat rate norms computed as per above shall be limited to the heat rate norms approved during FY 2009-10 to FY 2013-14.
(d) Gas-based / Liquid-based thermal generating unit(s)/ block(s) having COD on or after 01.04.2009.
= 1.05 X Design Heat Rate of the unit/block for Natural Gas and RLNG (kCal/kWh)
= 1.071 X Design Heat Rate of the unit/block for Liquid Fuel (kCal/kWh) Where the Design Heat Rate of a unit shall mean the guaranteed heat rate for a unit at 100% MCR and at site ambient conditions; and the Design Heat Rate of a block shall mean the guaranteed heat rate for a block at 100% MCR, site ambient conditions, zero percent make up, design cooling water temperature/back pressure:
Provided that the heat rate norms computed as per above shall be limited to the heat rate norms approved during FY 2009-10 to FY 2013-14.
(D) Secondary fuel oil consumption
(a) Coal-based generating stations other than at (c) below : 0.50 ml/kWh
(b) (i) Lignite-fired generating stations except stations based on CFBC technology and TPS-I : 2ml/kWh
(ii) TPS-I : 1.5ml/kWh
(iii) Lignite-fired generating stations based on CFBC Technology: 1.00ml/kWh
(c) Coal-based generating stations of DVC :
Mejia TPS Unit – I to IV
|
1.0 ml/kWh
|
Bokaro TPS
|
1.5 ml/kWh
|
Chandrapur TPS
|
1.5 ml/kWh
|
Durgapur TPS
|
2.4 ml/kWh
|
(d) Generating Stations based on Coal Rejects : 2 ml/kWh
(E) Auxiliary Energy Consumption :
(a) Coal-based generating stations except at (b) below:
With Natural Draft cooling tower or without cooling tower
(i) 200 MW series - 8.5%
(ii) 300/330/350/500 MW and above
Steam driven boiler feed pumps - 5.25%
Electrically driven boiler feed pumps - 7.75%
Provided further that for thermal generating stations with induced draft cooling towers, the norms shall be further increased by 0.5%:
Provided also that Additional Auxiliary Energy Consumption as follows may be allowed for plants with Dry Cooling Systems:
Type of Dry Cooling System
|
(% of gross generation )
|
Direct cooling air mechanical draft fans
|
cooled
|
condensers
|
with
|
1%
|
Indirect cooling system employing jet condensers with pressure recovery turbine and natural draft tower
|
0.5%
|
|
|
|
|
|
(b)
|
Other Coal-based generating stations:
(i) Talcher Thermal Power Station :
|
10.50%
|
|
(ii) Tanda Thermal Power Station :
|
12.00%
|
|
(iii) Badarpur Thermal Power Station :
|
8.50%
|
|
(iv) Bokaro Thermal Power Station :
|
10.25%
|
|
(v) Chandrapur Thermal Power Station :
|
9.50%
|
|
(vi) Durgapur Thermal Power Station :
|
10.50%
|
(c) Gas Turbine /Combined Cycle generating stations:
(i) Combined Cycle : 2.5%
(ii) Open Cycle : 1.0%
(d) Lignite-fired thermal generating stations:
(i) All generating stations with 200 MW sets and above:
The auxiliary energy consumption norms shall be 0.5 percentage point more than the auxiliary energy consumption norms of coal-based generating stations at (E) (a) above. Provided that for the lignite fired stations using CFBC technology, the auxiliary energy consumption norms shall be 1.5 percentage point more than the auxiliary energy consumption norms of coal-based generating stations at (E) (a) above.
(ii) Barsingsar Generating station of NLC using CFBC technology: 11.50%
(iii) TPS-I, TPS-I (Expansion) and TPS-II Stage-I&II of Neyveli Lignite Corporation Ltd.:
TPS-I
|
12.00%
|
TPS-II
|
10.00%
|
TPS-I (Expansion)
|
8.50%
|
(iv) Lime stone consumption for lignite-based generating station using CFBC technology:
Barsingsar : 0.056 kg/kWh TPS-II (Expansion) : 0.046 kg/kWh
(e) Generating Stations based on coal rejects : 10%
37. Norms of operation for hydro generating stations:
(1) The following Normative annual plant availability factor (NAPAF) shall apply to hydro generating station:
(a) Storage and Pondage type plants with head variation between Full Reservoir Level (FRL) and Minimum Draw Down Level (MDDL) of up to 8%, and where plant availability is not affected by silt : 90%
(b) In case of storage and pondage type plants with head variation between full reservoir level and minimum draw down level is more than 8% and when plant availability is not affected by silt, the month wise peaking capability as provided by the project authorities in the DPR (approved by CEA or the State Government) shall form basis of fixation of NAPAF.
(c) Pondage type plants where plant availability is significantly affected by silt: 85%.
(d) Run-of-river type plants: NAPAF to be determined plant-wise, based on 10-day design energy data, moderated by past experience where available/relevant.
(2) A further allowance may be made by the Commission in NAPAF determination under special circumstances, e.g. abnormal silt problem or other operating conditions, and known plant limitations.
(3) A further allowance of 5% may be allowed for difficulties in North East Region.
(4) Based on the above, the Normative annual plant availability factor (NAPAF) of the hydro generating stations already in operation shall be as follows :-
Station
|
Type of Plant
|
Plant Capacity No. of Units x MW
|
NAPAF (%)
|
NHPC
|
|
|
|
Chamera – 1
|
Pondage
|
3 x 180
|
90
|
Bairasuil
|
Pondage
|
3 x 60
|
90
|
Loktak
|
Storage
|
3 x 35
|
85
|
Chamera-II
|
Pondage
|
3 x 100
|
90
|
Chamera – III
|
Pondage
|
3x77
|
85
|
Rangit
|
Pondage
|
3 x 20
|
90
|
Dhauliganga
|
Pondage
|
4 x 70
|
90
|
Teesta – V
|
Pondage
|
3 x 170
|
85
|
Dulhasti
|
Pondage
|
3 x 130
|
90
|
Salal
|
ROR
|
6 x 115
|
60
|
Sewa–II
|
Pondage
|
3 x 40
|
85
|
Uri
|
ROR
|
4 x 120
|
70
|
Tanakpur
|
ROR
|
3 x 31.4
|
55
|
Chutak
|
ROR
|
4x11
|
50
|
NimooBazgo
|
Pondage
|
3x15
|
65
|
TeestaLowDam Project -III
|
Pondage
|
4x33
|
85
|
Uri-II
|
Pondage
|
4x60
|
55
|
NHDC
|
|
|
|
Indirasagar
|
Storage
|
8 x 125
|
85
|
Omkareshwar
|
Pondage
|
8 x 65
|
90
|
THDC
|
|
|
|
Tehri
|
Storage
|
4 x 250
|
77
|
Koteshwar
|
Storage
|
4x100
|
67
|
SJVNL
|
|
|
|
NathpaJhakri
|
Pondage
|
6 x 250
|
90
|
NEEPCO
|
|
|
|
KopiliStg – 1
|
Storage
|
4 x 50
|
79
|
Khandong
|
Storage
|
2 x 25
|
69
|
Kopili Stg. – 2
|
Storage
|
1 x 25
|
69
|
Doyang
|
Storage
|
3 x 25
|
73
|
Ranganadi
|
Pondage
|
3 x 135
|
85
|
DVC
|
|
|
|
Panchet
|
Storage
|
2 x 40
|
80
|
Tilaiya
|
Storage
|
2 x 2
|
80
|
Maithon
|
Storage
|
3 x 20
|
80
|
(5) In case of Pumped storage hydro generating stations, the quantum of electricity required for pumping water from down-stream reservoir to up-stream reservoir shall be arranged by the beneficiaries duly taking into account the transmission and distribution losses etc. up to the bus bar of the generating station. In return, beneficiaries shall be entitled to equivalent energy of 75% of the energy utilized in pumping the water from the lower elevation reservoir to the higher elevation reservoir from the generating station during peak hours and the generating station shall be under obligation to supply such quantum of electricity during peak hours:
Provided that in the event of the beneficiaries failing to supply the desired level of energy during off-peak hours, there will be pro-rata reduction in their energy entitlement from the station during peak hours:
Provided further that the beneficiaries may assign or surrender their share of capacity in the generating station, in part or in full, or the capacity may be reallocated by the Central Government, and in that event, the owner or assignee of the capacity share shall be responsible for arranging the equivalent energy to the generating station in off-peak hours, and be entitled to corresponding energy during peak hours in the same way as the original beneficiary was entitled.
(6) Auxiliary Energy Consumption (AUX):
(a) Surface hydro generating stations
(i) with rotating exciters mounted on the generator shaft : 0.7%
(ii) with static excitation system : 1.00%
(b) Underground hydro generating stations
(i) with rotating exciters mounted on the generator shaft : 0.9%
(ii) with static excitation system: 1.2%
Norms of operation for transmission system
- Normative Annual Transmission System Availability Factor (NATAF): shall be as under:
For recovery of Annual Fixed Charges:
(1) AC system: 98%
(2) HVDC bi-pole links and HVDC back-to-back stations: 95% For incentive consideration:
(1) AC system: 98.50%
(2) HVDC bi-pole links and HVDC back-to-back Stations: 96%
Provided that for new HVDC stations, NATAF shall be considered as 95% for first three years of operations for the purpose of incentive:
Provided further that no incentive shall be payable for availability beyond 99.75%: Provided also that for AC system, two trippings per year shall be allowed. After two trippings in a year, additional 12 hours outage shall be considered in addition to the actual outage:
Provided also that in case of outage of a transmission element affecting evacuation of power from a generating station, outage hour shall be multiplied by a factor of 2.
39. Auxiliary Energy Consumption in the sub-station:
(a) AC System
The charges for auxiliary energy consumption in the AC sub-station for the purpose of air-conditioning, lighting and consumption in other equipment shall be borne by the transmission licensee and included in the normative operation and maintenance expenses.
(b) HVDC sub-station
For auxiliary energy consumption in HVDC sub-stations, the Central Government may allocate an appropriate share from one or more ISGS. The charges for such power shall be borne by the transmission licensee from the normative operation and maintenance expenses.
CHAPTER - 9 SCHEDULING, ACCOUNTING AND BILLING
- Scheduling: The methodology for scheduling and dispatch for the generating
station shall be as specified in the Grid Code.
- Metering and Accounting: The provisions of the Grid Code shall be applicable.
42. Billing and Payment of charges:
(1) Bills shall be raised for capacity charge, energy charge and the transmission charge
on monthly basis by the generating company and the transmission licensee in accordance with these regulations, and payments shall be made by the beneficiaries or the long term transmission customers /DICs directly to the generating company or the transmission licensee, as the case may be.
(2) Payment of the capacity charge for a thermal generating station shall be shared by the beneficiaries of the generating station as per their percentage shares for the month (inclusive of any allocation out of the unallocated capacity) in the installed capacity of the generating station. Payment of capacity charge and energy charge for a hydro generating station shall be shared by the beneficiaries of the generating station in proportion to their shares (inclusive of any allocation out of the unallocated capacity) in the saleable capacity (to be determined after deducting the capacity corresponding to free energy to home State as per Note 3 herein.
Note 1
Shares / allocations of each beneficiary in the total capacity of Central sector generating stations shall be as determined by the Central Government, inclusive of any allocation made out of the unallocated capacity. The shares shall be applied in percentages of installed capacity and shall normally remain constant during a month. Based on the decision of the Central Government the changes in allocation shall be communicated by the Member-Secretary, Regional Power Committee in advance, at least three days prior to beginning of a calendar month, except in case of an emergency calling for an urgent change in allocations out of unallocated capacity. The total capacity share of a
beneficiary would be sum of its capacity share plus allocation out of the unallocated portion. In the absence of any specific allocation of unallocated power by the Central Government, the unallocated power shall be added to the allocated shares in the same proportion as the allocated shares.
Note 2
The beneficiaries may propose surrendering part of their allocated firm share to other States within / outside the region. In such cases, depending upon the technical feasibility of power transfer and specific agreements reached by the generating company with other States within/ outside the region for such transfers, the shares of the beneficiaries may be prospectively re-allocated by the Central Government for a specific period (in complete months) from the beginning of a calendar month. When such re-allocations are made, the beneficiaries who surrender the share shall not be liable to pay capacity charges for the surrendered share. The capacity charges for the capacity surrendered and reallocated as above shall be paid by the State(s) to whom the surrendered capacity is allocated. Except for the period of reallocation of capacity as above, the beneficiaries of the generating station shall continue to pay the full capacity charges as per allocated capacity shares. Any such reallocation and its reversion shall be communicated to all concerned by the Member Secretary, Regional Power Committee in advance, at least three days prior to such reallocation or reversion taking effect.
Note 3
FEHS = Free energy for home State, in percent and shall be taken as 13% or actual whichever is less.
Provided that in cases where the site of a hydro project is awarded to a developer, by the State Government by following a two stage transparent process of bidding, the
„free energy‟ shall be taken as 13%, in addition to energy corresponding to 100 units of electricity to be provided free of cost every month to every project affected family for a period of 10 years from the date of commercial operation of the generating station: Provided further that the generating company shall submit detailed quantification of energy corresponding to 100 units of electricity to be provided free of cost every month to every month to every project affected family for a period of 10 years from the date of commercial operation.
43. Sharing of Transmission Charges:
(1) The sharing of transmission charges shall be governed by the Sharing Regulations.
(2) The charges determined in this regulation in relation to communication system forming part of transmission system shall be shared by the beneficiaries or long term transmission customers in accordance with the Sharing Regulations:
Provided that charges determined in this regulation in relation to communication system other than central transmission system shall be shared by the beneficiaries in proportion to the capital cost belonging to respective beneficiaries.
44. Rebate
(1) For payment of bills of the generating company and the transmission licensee through letter of credit on presentation or through NEFT/RTGS within a period of 2 days of presentation of bills by the generating company or the transmission licensee, a rebate of 2% shall be allowed.
(2) Where payments are made on any day after 2 days and within a period of 30 days of presentation of bills by the generating company or the transmission licensee, a rebate of 1% shall be allowed.
45. Late payment surcharge
In case the payment of any bill for charges payable under these regulations is delayed by a beneficiary of long term transmission customer/DICs as the case may be, beyond a period of 60 days from the date of billing, a late payment surcharge at the rate of 1.50% per month shall be levied by the generating company or the transmission licensee, as the case may be.
CHAPTER – 10 MISCELLANEOUS PROVISIONS
- Sharing of CDM Benefits:
The proceeds of carbon credit from approved CDM project shall be shared in the following manner, namely-
(a) 100% of the gross proceeds on account of CDM to be retained by the project
developer in the first year after the date of commercial operation of the generating station or the transmission system, as the case may be;
(b) In the second year, the share of the beneficiaries shall be 10% which shall be progressively increased by 10% every year till it reaches 50%, whereafter the proceeds shall be shared in equal proportion, by the generating company or the transmission licensee, as the case may be, and the beneficiaries.
47. Norms to be ceiling norms:
Norms specified in these regulations are the ceiling norms and shall not preclude the generating company or the transmission licensee, as the case may be, and the beneficiaries and the long-term transmission customers /DICs from agreeing to the improved norms and in case the improved norms are agreed to, such improved norms shall be applicable for determination of tariff.
48. Deviation from norms:
(1) Tariff for sale of electricity by the generating company or for transmission charges of the transmission licensee, as the case may be, may also be determined in deviation of the norms specified in these regulations subject to the conditions that :
(a) The levelised tariff over the useful life of the project on the basis of the norms in deviation does not exceed the levelised tariff calculated on the basis of the norms specified in these regulations and upon submission of complete workings with assumptions to be provided by the generator or the transmission licensee at the time of
filing of the application; and
(b) Any deviation shall come into effect only after approval by the Commission, for which an application shall be made by the generating company or the transmission licensee, as the case may be.
Explanation- For the purpose of calculating the levelised tariff referred to in sub- clause(a) of clause (1), the discounting factor shall be as notified by the Commission from time to time.
(2) The tariff of the existing generating stations of Neyveli Lignite Corporation Ltd, namely, TPS-I and TPS-II (Stage I & II) and TPS-I (Expansion) and Badarpur TPS of NTPC Ltd., whose tariff for the tariff periods 2004-09 and 2009-14 has been determined by following the Net Fixed Assets approach, shall continue to be determined by adopting Net Fixed Assets approach.
[49. Deferred tax liabilities for the period upto 31st March, 2009 whenever they materialise shall be recoverable directly by the generating companies or transmission licensees from the beneficiaries or long term transmission customers/DICs, as the case may be. Deferred tax liabilities for the periods from 1.4.2009 to 31.3.2014 and 1.4.2014 to 31.3.2019 shall not be recoverable from the beneficiaries or the long term transmission customers/DICs, as the case may be. ]11
11 Substituted vide First Amendment Regulations ,2015 w.e.f. 24.11.2015
50. Foreign Exchange Rate Variation:
(1) The generating company or the transmission licensee, as the case may be, may hedge foreign exchange exposure in respect of the interest on foreign currency loan and repayment of foreign loan acquired for the generating station or the transmission system, in part or in full in the discretion of the generating company or the transmission licensee.
(2) As and when the petitioner enters into any hedging based on its approved hedging policy, the petitioner should communicate to the beneficiaries concerned about its hedging decision within thirty days of entering into such hedging transaction(s).
(3) Every generating company and transmission licensee shall recover the cost of hedging of foreign exchange rate variation corresponding to the normative foreign debt, in the relevant year on year-to-year basis as expense in the period in which it arises and extra rupee liability corresponding to such foreign exchange rate variation shall not be allowed against the hedged foreign debt.
(4) To the extent the generating company or the transmission licensee is not able to hedge the foreign exchange exposure, the extra rupee liability towards interest payment and loan repayment corresponding to the normative foreign currency loan in the relevant year shall be permissible provided it is not attributable to the generating company or the transmission licensee or its suppliers or contractors.
(5) Every generating company and the transmission licensee shall recover the cost of
hedging and foreign exchange rate variation on year-to-year basis as income or expense in the period in which it arises.
51. Recovery of cost of hedging or Foreign Exchange Rate Variation:
(1) Recovery of cost of hedging or foreign exchange rate variation shall be made directly by the generating company or the transmission licensee, as the case may be, from the beneficiaries or the long term transmission customers /DICs, as the case may be, without making any application before the Commission:
Provided that in case of any objections by the beneficiaries or the long term transmission customers /DICs, as the case may be, to the amounts claimed on account of cost of hedging or foreign exchange rate variation, the generating company or the transmission licensee, as the case may be, may make an appropriate application before the Commission for its decision.
- Application fee and the publication expenses: The following fees, charges and
expenses shall be reimbursed directly by the beneficiary in the manner specified herein:
(1) The application filing fee and the expenses incurred on publication of notices in the application for approval of tariff, may in the discretion of the Commission, be allowed to be recovered by the generating company or the transmission licensee, as the case may be, directly from the beneficiaries or the long term transmission customers
/DICs, as the case may be:
(2) The following fees and charges shall be reimbursed directly by the beneficiaries in proportion of their allocation in the generating stations or by the long term transmission customers /DICs in proportion to their share in the inter-State transmission systems determined in accordance with the Central Electricity Regulatory Commission (Sharing of inter-State Transmission Charges and Losses) Regulations, 2010, as amended from time to time;
(a) Fees and charges paid by the generating companies and inter-State transmission licensees (including deemed inter-State transmission licensee) under the Central Electricity Regulatory Commission (Fees and Charges of Regional Load Despatch Centre and other related matters) Regulations, 2009, as amended from time to time or any subsequent amendment thereof;
(b) Licence fees paid by the inter-State transmission licensees (including the deemed inter-State transmission licensee) in terms of Central Electricity Regulatory Commission (Payment of Fees) Regulations, 2012 or any subsequent amendment or re-enactment thereof;
(c) Licence fees paid by NHPC Ltd to the State Water Resources Development Authority, Jammu in accordance with the provisions of Jammu & Kashmir Water Resources (Regulations and Management) Act, 2010;
(3) The Commission may, for the reasons to be recorded in writing and after hearing the affected parties, allow reimbursement of any fee or expenses, as may be considered necessary.
53. Special Provisions relating to Damodar Valley Corporation:
(1) Subject to clause (2), this regulation shall apply to determination of tariff of the projects owned by Damodar Valley Corporation (DVC).
(2) The following special provisions shall apply for determination of tariff of the projects owned by DVC:
(i) Capital Cost: The expenditure allocated to the object „power‟, in terms of sections 32 and 33 of the Damodar Valley Corporation Act, 1948, to the extent of its apportionment to generation and inter-state transmission, shall form the basis of capital cost for the purpose of determination of tariff:
Provided that the capital expenditure incurred on head office, regional offices, administrative and technical centers of DVC, after due prudence check, shall also form part of the capital cost.
(ii) Debt Equity Ratio: The debt equity ratio of all projects of DVC commissioned prior to 01.01.1992 shall be 50:50 and that of the projects commissioned thereafter shall be 70:30.
(iii) Depreciation: The depreciation rate stipulated by the Comptroller and Auditor General of India in terms of section 40 of the Damodar Valley Corporation Act, 1948 shall be applied for computation of depreciation of projects of DVC.
(iv) Funds under section 40 of the Damodar Valley Corporation Act, 1948: The Fund(s) established in terms of section 40 of the Damodar Valley Corporation Act, 1948 shall be considered as items of expenditure to be
recovered through tariff.
(3) The provisions in clause (2) of this regulation shall be subject to the decision of the Hon‟ble Supreme Court in Civil Appeal No 4289 of 2008 and other related appeals pending in the Hon‟ble Court and shall stand modified to the extent they are inconsistent with the decision.
54. Power to Relax.
The Commission, for reasons to be recorded in writing, may relax any of the provisions of these regulations on its own motion or on an application made before it by an interested person.
55. Power to Remove Difficulty:
If any difficulty arises in giving effect to the provisions of these regulations, the Commission may, by order, make such provision not inconsistent with the provisions of the Act or provisions of other regulations specified by the Commission, as may appear to be necessary for removing the difficulty in giving effect to the objectives of these regulations.
-Sd-
M.K.Anand Chief (Finance)
Note: The Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2014 were notified in the Gazette of India Extraordinary Part III Section 4 (No.
83) on 12 March 2014
And amended vide First Amendment Regulations,2015 published in Part III, Section 4 No. 379 of the Gazette of India (Extraordinary) dated 24.11.2015
Appendix-I
Timeline for completion of Projects
(Refer to Regulation 24)
- The completion time schedule shall be reckoned from the date of investment approval by the Board (of the generating company or the transmission licensee), or the CCEA clearance as the case may be, up to the date of commercial operation of the units or block or element of transmission project as applicable.
- The time schedule has been indicated in months in the following paragraphs and tables:
A. Thermal Power Projects Coal/Lignite Power Plant
Unit size 200/210/250/300/330 MW and 125 MW CFBC technology
(a) 33 months for green field projects. Subsequent units at an interval of 4 months each.
(b) 31 months for extension projects. Subsequent units at an interval of 4 months each.
Unit size 250 MW CFBC technology
(a) 36 months for green field projects. Subsequent units at an interval of 4 months each.
(b) 34 months for extension projects. Subsequent units at an interval of 4 months each.
Unit size 500/600 MW
(a) 44 months for green field projects. Subsequent units at an interval of 6 months each.
(b) 42 months for extension projects. Subsequent units at an interval of 6 months each.
Unit size 660/800 MW
(a) 52 months for green field projects. Subsequent units at an interval of 6 months each.
(b) 50 months for extension projects. Subsequent units at an interval of 6 months each.
Combined Cycle Power Plant
Gas Turbine size upto 100 MW (ISO rating)
(a) 26 months for first block of green field projects. Subsequent blocks at an interval of 2 months each.
(b) 24 months for first block of extension projects. Subsequent units at an interval of 2 months each.
Gas Turbine size above 100 MW (ISO rating)
(a) 30 months for first block of green field projects. Subsequent blocks at an interval of 4 months each.
(b) 28 months for first block of extension projects. Subsequent units at an interval of 4 months each.
B. Hydro Electric Projects
The qualifying time schedule for hydro electric projects shall be as stated in the original concurrence issued by the Central Electricity Authority under section 8 of the Act.
C. Transmission Schemes
Qualifying time schedules in months
Sr.
No.
|
Transmission Work
|
Plain Area (months)
|
Hilly Terrain (months)
|
Snowbound area/@very difficult Terrain (months)
|
a
|
765 kV S/C Transmission line
|
36
|
42
|
46
|
b
|
765 kV D/C Transmission line
|
40
|
46
|
50
|
c
|
+/-500 KV HVDC
Transmission line
|
30
|
36
|
40
|
d
|
400 KV M/C Quad or more sub-conductor Transmission line
|
40
|
46
|
50
|
e
|
400 KV M/C Twin/Triple Transmission line
|
38
|
44
|
48
|
f
|
400 KV D/C Quad Transmission line
|
38
|
44
|
48
|
g
|
400 KV D/C Triple Transmission line
|
36
|
42
|
46
|
h
|
400 KV D/C Twin Transmission line
|
34
|
40
|
44
|
i
|
400 KV S/C Six or more sub- conductor Transmission line
|
36
|
42
|
46
|
j
|
400 KV S/C Twin Transmission line
|
30
|
36
|
40
|
k
|
220 KV D/C Twin Transmission line
|
34
|
40
|
44
|
l
|
220 KV D/C Transmission line
|
30
|
36
|
40
|
m
|
220 KV S/C Transmission line
|
26
|
32
|
36
|
n
|
New 220 KV AC Sub-Station
|
24
|
27
|
30
|
Sr.
No.
|
Transmission Work
|
Plain Area (months)
|
Hilly Terrain (months)
|
Snowbound area/@very difficult Terrain (months)
|
o
|
New 400 KV AC Sub-Station
|
30
|
33
|
36
|
p
|
New 765 kV AC Sub-Station
|
36
|
40
|
$
|
q
|
*HVDC bi-pole terminal
|
42
|
44
|
-
|
r
|
HVDC back-to-back
|
32
|
34
|
-
|
@ e.g. Leh, Laddakh
|
$ No 765 kV sub-station has been planned in difficult terrain
|
* Includes +800 kV HVDC bi-pole terminal
|
Notes:
(i) In case a scheme having combination of the above mentioned types of projects, the qualifying time schedule of the activity having maximum time period shall be considered for the scheme as a whole.
(ii) In case a transmission line falls in plain as well as in hilly terrain/snow bound area/very difficult terrain, the composite qualifying time schedule shall be calculated giving proportional weightage to the line length falling in each area.
Appendix-II
Depreciation Schedule
Sr. No.
|
Asset Particulars
|
Depreciation Rate (Salvage Value=10%)
|
|
|
SLM
|
A
|
Land under full ownership
|
0.00%
|
B
|
Land under lease
|
|
(a)
|
for investment in the land
|
3.34%
|
(b)
|
For cost of clearing the site
|
3.34%
|
(c )
|
Land for reservoir in case of hydro generating station
|
3.34%
|
|
|
|
C
|
Assets purchased new
|
|
a.
|
Pl & Machinery in generating stations
|
|
(i)
|
Hydro electric
|
5.28%
|
(ii)
|
Steam electric NHRB & waste heat recovery boilers
|
5.28%
|
(iii)
|
Diesel electric and gas plant
|
5.28%
|
|
|
|
b.
|
Cooling towers & circulating water systems
|
5.28%
|
|
|
|
c.
|
Hydraulic works forming part of the Hydro-generating stations
|
|
(i)
|
Dams, Spillways, Weirs, Canals, Reinforced concrete flumes and siphons
|
5.28%
|
(ii)
|
Reinforced concrete pipelines and surge tanks, steel pipelines, sluice gates, steel surge tanks, hydraulic control valves and hydraulic works
|
5.28%
|
|
|
|
d.
|
Building & Civil Engineering works
|
|
(i)
|
Offices and showrooms
|
3.34%
|
(ii)
|
Containing thermo-electric generating plant
|
3.34%
|
(iii)
|
Containing hydro-electric generating plant
|
3.34%
|
(iv)
|
Temporary erections such as wooden structures
|
100.00%
|
(v)
|
Roads other than Kutcha roads
|
3.34%
|
(vi)
|
Others
|
3.34%
|
|
|
|
e.
|
Transformers, Kiosk, sub-station equipment & other fixed apparatus (including plant
|
|
(i)
|
Transformers including foundations having rating of 100 KVA and over
|
5.28%
|
(ii)
|
Others
|
5.28%
|
|
|
|
f.
|
Switchgear including cable connections
|
5.28%
|
|
|
|
g.
|
Lightning arrestor
|
|
(i)
|
Station type
|
5.28%
|
(ii)
|
Pole type
|
5.28%
|
(iii)
|
Synchronous condenser
|
5.28%
|
|
|
|
h.
|
Batteries
|
5.28%
|
(i)
|
Underground cable including joint boxes and disconnected boxes
|
5.28%
|
(ii)
|
Cable duct system
|
5.28%
|
|
|
|
i.
|
Overhead lines including cable support
|
|
(i)
|
Lines on fabricated steel operating at terminal voltages higher than 66 KV
|
5.28%
|
(ii)
|
Lines on steel supports operating at terminal voltages higher than 13.2 KV but not exceeding 66 KV
|
5.28%
|
(iii)
|
Lines on steel on reinforced concrete support
|
5.28%
|
(iv)
|
Lines on treated wood support
|
5.28%
|
|
|
|
j.
|
Meters
|
5.28%
|
|
|
|
k.
|
Self propelled vehicles
|
9.50%
|
|
|
|
l.
|
Air Conditioning Plants
|
|
(i)
|
Static
|
5.28%
|
(ii)
|
Portable
|
9.50%
|
|
|
|
m.(i)
|
Office furniture and furnishing
|
6.33%
|
(ii)
|
Office equipment
|
6.33%
|
(iii)
|
Internal wiring including fittings and apparatus
|
6.33%
|
(iv)
|
Street Light fittings
|
5.28%
|
|
|
|
n.
|
Apparatus let on hire
|
|
(i)
|
Other than motors
|
9.50%
|
(ii)
|
Motors
|
6.33%
|
|
|
|
o.
|
Communication equipment
|
|
(i)
|
Radio and high frequency carrier system
|
6.33%
|
(ii)
|
Telephone lines and telephones
|
6.33%
|
[(iii)
|
Fibre Optic
|
6.33%]12
|
|
|
|
p.
|
I. T Equipment including software
|
15.00%
|
|
|
|
q.
|
Any other assets not covered above
|
5.28%
|
12 Added vide First Amendment Regulations, 2015 w.e.f. 24.11.2015
Appendix-III
Procedure for Calculation of Transmission System Availability Factor for a Month
- Transmission system availability factor for a calendar month (TAFM) shall be calculated by the respective transmission licensee, got verified by the concerned RLDC and certified by the Member-Secretary, Regional Power Committee of the region concerned, separately for each AC and HVDC transmission system and grouped according to sharing of transmission charges. Transmission System Availability shall be calculated separately for each Regional Transmission System and inter-regional transmission system. For the purpose of calculation of TAFM:
i) AC transmission lines: Each circuit of AC transmission line shall be considered as one element.
ii) Inter-Connecting Transformers (ICTs): Each ICT bank (three single phase
transformer together) shall form one element.
iii) Static VAR Compensator (SVC): SVC along with SVC transformer shall form one element. However, 50% credit to inductive and 50% to capacitive rating shall be given.
iv) Bus Reactors/Switchable line reactors: Each Bus Reactors/Switchable line reactors shall be considered as one element.
v) HVDC Bi-pole links: Each pole of HVDC link along with associated equipment at both ends shall be considered as one element.
vi) HVDC back-to-back station: Each block of HVDC back-to-back station shall be considered as one element. If associated AC line (necessary for transfer of inter- regional power through HVDC back-to-back station) is not available, the HVDC back-to-back station block shall also be considered as unavailable.
- The Availability of AC and HVDC portion of Transmission system shall be calculated as under:
% TAFM for AC system
o X AVo + p X AVp + q X AVq + r X AVr
= ----------------------------------------------------------X 100
o + p + q + r
% TAFM for HVDC system s X AVs + t X AVt
= ----------------------------------X 100
S + t
Where
|
|
o
|
=
|
Total number of AC lines.
|
AVo
|
=
|
Availability of o number of AC lines.
|
p
|
=
|
Total number of bus reactors/switchable line reactors
|
AVp
|
=
|
Availability of p number of bus reactors/switchable line reactors
|
q
|
=
|
Total number of ICTs.
|
AVq
|
=
|
Availability of q number of ICTs.
|
r
|
=
|
Total number of SVCs.
|
AVr
|
=
|
Availability of r number of SVCs.
|
s
|
=
|
Total number of HVDC poles
|
AVs
|
=
|
Availability of s number of HVDC poles
|
t
|
=
|
Total number of HVDC back-to-back station blocks
|
AVt
|
=
|
Availability of t number of HVDC back-to-back station blocks
|
- The weightage factor for each category of transmission elements shall be as under:
(a) For each circuit of AC line – Surge Impedance Loading for Uncompensated line (SIL) multiplied by ckt-km.
SIL rating for various voltage level and conductor configuration is given in Appendix-IV. However, for the voltage levels and/or conductor configurations not listed in Appendix-IV, appropriate SIL based on technical considerations may be used for availability calculation under intimation to long-term transmission customers/DICs.
For compensated AC line, Surge Impedance Loading (SIL) shall be as certified by the Regional Power Committee (RPC) Secretariat considering the compensation on the line.
For shunt compensated line the reduced value of SIL shall be taken in accordance with the location of the reactor. Similarly in case of the lines with series compensation the higher SIL shall be taken as per the percentage of compensation.
(b) For each HVDC pole- The rated MW capacity x ckt-km
(c) For each ICT bank – The rated MVA capacity
(d) For SVC- The rated MVAR capacity (inductive and capacitive)
(e) For Bus Reactor/switchable line reactors – The rated MVAR capacity.
(f) For HVDC back-to-back station connecting two Regional grids- Rated MW capacity of each block.
- The availability for each category of transmission elements shall be calculated based on the weightage factor, total hours under consideration and non-available hours for each element of that category. The formulae for calculation of Availability of each category of the transmission elements are as per Appendix-V.
- The transmission elements under outage due to following reasons shall be deemed to be available:
- Shut down availed for maintenance or construction of elements of another transmission scheme. If the other transmission scheme belongs to the transmission licensee, the Member-Secretary, RPC may restrict the deemed availability period to that considered reasonable by him for the work involved.
- Switching off of a transmission line to restrict over voltage and manual tripping of switched reactors as per the directions of RLDC.
- Outage time of transmission elements for the following contingencies shall be excluded from the total time of the element under period of consideration.
- Outage of elements due to acts of God and force majeure events beyond the control of the transmission licensee. However, onus of satisfying the Member Secretary, RPC that element outage was due to aforesaid events and not due to design failure shall rest with the transmission licensee. A reasonable restoration time for the element shall be considered in accordance with Central Electricity Regulatory Commission (Standard of Performance of inter-State transmission licensees) Regulations, 2012 as amended from time to time and any additional time taken by the transmission licensee for restoration of the element beyond the reasonable time shall be treated as outage time attributable to the transmission licensee. Circuits restored through ERS (Emergency Restoration System) shall be considered as available.
- Outage caused by grid incident/disturbance not attributable to the transmission licensee, e.g. faults in substation or bays owned by other agency causing outage of the transmission licensee‟s elements, and tripping of lines, ICTs, HVDC, etc. due to grid disturbance. However, if the element is not restored on receipt of direction from RLDC while normalizing the system following grid incident/disturbance within reasonable time, the element will be considered not available for the period of outage after issuance of RLDC‟s direction for restoration.
Appendix-IV
SURGE IMPEDANCE LOADING (SIL) OF AC LINES
S.No.
|
Line voltage (kV)
|
Conductor Configuration
|
SIL (MW)
|
1
|
765
|
Quad Bersimis
|
2250
|
2
|
400
|
Quad Bersimis
|
691
|
3
|
400
|
Twin Moose
|
515
|
4
|
400
|
Twin AAAC
|
425
|
5
|
400
|
Quad Zebra
|
647
|
6
|
400
|
Quad AAAC
|
646
|
7
|
400
|
Tripple Snowbird
|
605
|
8
|
400
|
ACKC(500/26)
|
556
|
9
|
400
|
Twin ACAR
|
557
|
10
|
220
|
Twin Zebra
|
175
|
11
|
220
|
Single Zebra
|
132
|
12
|
132
|
Single Panther
|
50
|
13
|
66
|
Single Dog
|
10
|
Appendix-V
FORMULAE FOR CALCULATION OF AVAILABILITY OF EACH CATEGORY OF TRANSMISSION ELEMENTS
o o
AVo(Availability of o no. of AC lines) = åWi(Ti -TNAi) å Wi
i=1 Ti i=1
s s
AVs(Availability of s no. of HVDC pole) = åWj(Tj -TNAj) åWj
j=1 Tj j=1
q q
AVq(Availability of q no. of ICTs) = åWk(Tk - TNAk) åWk
K=1 Tk k=1
r r
AVr(Availability of r no. of SVCs) = å0.5WIl (TIl-TNAIl) + å 0.5 WCl(TCl – ACl)
l=1 TIl l=1 TCl
r r
å0.5WIl +å 0.5 WCl
l=1 l=1
|
p
|
p
|
AVp(Availability of p no. of Switched
|
=
|
åWm(Tm-TNAm)
|
åWm
|
Bus reactors)
|
|
m=1 Tm
|
m=1
|
|
t
|
t
|
AVt (Availability of t no. of HVDC
|
=
|
åWn(Tn-TNAn)
|
åWn
|
Back-to-back Blocks)
|
|
n=1 Tn
|
n=1
|
Where Wi
|
=
|
Weightage factor for ithtransmission line
|
Wj
|
=
|
Weightage factor for jth HVDC pole
|
Wk
|
=
|
Weightage factor for kth ICT
|
WIl&WCl
|
=
|
Weightage factors for inductive & capacitive operation of lth SVC
|
Wm
|
=
|
Weightage factor for mth bus reactor
|
Wn
|
=
|
Weightage factor for nth HVDC back to back block.
|
Ti, Tj, Tk, TIl, TCl, - The total hours of ith AC line,jth HVDC pole, kth ICT, lth SVC
Tm&Tn (Inductive Operation), lth SVC (Capacitive Operation),mth Switched Bus Reactor &nth HVDC back-to-back block during the period under consideration (excluding time period for outages not attributable to transmission licensee for reasons given in Para 6 of the procedure)
TNAi ,TNAj , TNAk - The non-availability hours (excluding the time period for outages
TNAIl, TNACl, TNAm, not attributable to transmission licensee taken as deemed availability as TNAn per Para 5 of the procedure) for ithAC line, , jthHVDC pole, kthICT, lth SVC
(Inductive Operation), lth SVC (Capacitive Operation),mth Switched Bus Reactor and nthHVDC back-to-back block .
APPENDIX – VI
(For Coal based Generating Stations)
It is to certify that the (Name of the Station) has fulfilled all the key provisions as prescribed below in accordance with Regulation 4 of CERC (Terms and Conditions of Tariff), Regulations, 2014.
- All documents as prescribed in Regulation 3(8) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations - 2010 have been retained at site and are available at site.
- All requirements as per Regulation 5 of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010 have been complied.
- The unit operating capability shall be in conformity to Regulation 7(1), 7(2), 7(3) and 7(4) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010.
- All requirements as per Regulation 8 of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations 2010 have been complied for the Steam Generator.
- All requirements as per Regulation 9(2), 9(4), 9(9), 9(15), 9(16), 9(18) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations 2010 have been complied for the Steam Turbine Generator.
Name: (CMD/CEO/MD)
(For Gas based Generating Stations)
It is to certify that the (Name of the Station) has fulfilled all the key provisions as prescribed below in accordance with Regulation 4 of CERC (Terms and Conditions of Tariff), Regulations, 2014.
- All documents as prescribed in Regulation 3(8) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations - 2010 have been retained at site and are available at site.
- All requirements as per Regulation 5 of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010 have been complied.
- The unit operating capability shall be in conformity to Regulation 14 (2), 14(3), 14(4), 14(5) and 14(7) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010.
- All requirements as per Regulation 17 and Regulations 9(2), 9(4), 9(9), 9(15), 9(16), 9(18) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations 2010 have been complied for the Steam Turbine.
Name: (CMD/CEO/MD)
(For Hydro based Generating Stations)
It is to certify that the (Name of the Station) has fulfilled all the key provisions as prescribed below in accordance with Regulation 4 of CERC (Terms and Conditions of Tariff), Regulations, 2014.
- All documents as prescribed in Regulation 3(8) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations - 2010 have been retained at site and are available at site.
- All requirements as per Regulation 30(1), 30(2) and 30(5) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010 have been complied.
- The unit operating capability shall be in conformity to Regulation 32 (1), 32(3), 32(4), 32(6) and 32(8) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010.
- All requirements as per Regulation 33(6), 33(7), 33(8) of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations 2010 have been complied for the hydraulic Turbine.
Name: (CMD/CEO/MD)
TARIFF FILING FORMS (THERMAL) FOR DETERMINATION OF TARIFF PART-I
Annexure-I
PART-I
Checklist of Forms and other information/ documents for tariff filing for Thermal Stations
Form No.
|
Title of Tariff Filing Forms (Thermal)
|
Tick
|
FORM- 1
|
Summary Sheet
|
|
Form-1(I)
|
Statement showing claimed capital cost
|
|
Form-1(II)
|
Statement showing Return on Equity
|
|
FORM-2
|
Plant Characteristics
|
|
FORM-3
|
Normative parameters considered for tariff computations
|
|
FORM- 4
|
Details of Foreign loans
|
|
FORM- 4A
|
Details of Foreign Equity
|
|
FORM-5
|
Abstract of Admitted Capital Cost for the existing Projects
|
|
FORM-5A
|
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New projects
|
|
FORM-5B
|
Break-up of Capital Cost for Coal/Lignite based projects
|
|
FORM-5C
|
Break-up of Capital Cost for Gas/Liquid fuel based Projects
|
|
FORM-5D
|
Break-up of Construction/Supply/Service packages
|
|
FORM-5E
|
Details of variables , parameters , optional package etc. for New Project
|
|
FORM-5Ei
|
In case there is cost over run
|
|
FORM-5Eii
|
In case there is time over run
|
|
FORM-5F
|
In case there is claim of additional RoE
|
|
FORM- 6
|
Financial Package upto COD
|
|
FORM- 7
|
Details of Project Specific Loans
|
|
FORM- 8
|
Details of Allocation of corporate loans to various projects
|
|
FORM-9A
|
Statement of Additional Capitalisation after COD
|
|
FORM – 9B
|
Statement of Additional Capitalisation during fag end of the useful life of Project
|
|
FORM – 9Bi
|
Details of Assets De-capitalised during the period
|
|
FORM – 9C
|
Statement showing reconciliation of ACE claimed with the capital additions as per books
|
|
FORM – 9D
|
Statement showing items/assets/works claimed under Exclusions
|
|
FORM- 9E
|
Statement of Capital cost
|
|
Form No.
|
Title of Tariff Filing Forms (Thermal)
|
Tick
|
FORM- 9F
|
Statement of Capital Woks in Progress
|
|
FORM- 10
|
Financing of Additional Capitalisation
|
|
FORM- 11
|
Calculation of Depreciation
|
|
FORM- 12
|
Statement of Depreciation
|
|
FORM- 13
|
Calculation of Weighted Average Rate of Interest on Actual Loans
|
|
FORM- 13A
|
Calculation of Interest on Normative Loan
|
|
FORM- 13 B
|
Calculation of Interest on Working Capital
|
|
FORM- 13 C
|
Other Income as on COD
|
|
FORM- 13 D
|
Incidental Expenditure during Construction up to Scheduled COD and up to Actual COD
|
|
FORM- 13 E
|
Expenditure under different packages up to Scheduled COD and up to Actual COD
|
|
FORM- 14
|
Draw Down Schedule for Calculation of IDC & Financing Charges
|
|
FORM- 14A
|
Actual cash expenditure
|
|
FORM-15
|
Details/Information to be Submitted in respect of Fuel for Computation of Energy Charges1
|
|
FORM- 16
|
Details/Information to be Submitted in respect of Limestone for Computation of Energy Charge Rate
|
|
FORM-17
|
Details/Information to be Submitted in respect of Capital Spares
|
|
FORM-18
|
Liability Flow Statement
|
|
FORM-19
|
Station wise Cost Audit Report
|
|
Other Information/ Documents
|
|
Sl. No.
|
Information/Document
|
Tick
|
1
|
Certificate of incorporation, Certificate for Commencement of Business, Memorandum of Association, & Articles of Association ( For New Station setup by a company making tariff application for the first time to CERC)
|
|
2
|
- Station wise and Corporate audited Balance Sheet and Profit & Loss Accounts with all the Schedules & annexures on COD of the Station for the new station & for the relevant years.
- Station wise and Corporate audited Balance Sheet and Profit & Loss Accounts with all the Schedules & annexures for the existing station for
|
|
|
|
|
|
Form No.
|
Title of Tariff Filing Forms (Thermal)
|
Tick
|
|
relevant years.
|
|
3
|
Copies of relevant loan Agreements
|
|
4
|
Copies of the approval of Competent Authority for the Capital Cost and Financial package.
|
|
5
|
Copies of the Equity participation agreements and necessary approval for the foreign equity.
|
|
6
|
Copies of the BPSA/PPA with the beneficiaries, if any
|
|
7
|
Detailed note giving reasons of cost and time over run, if applicable. List of supporting documents to be submitted:
- Detailed Project Report
- CPM Analysis
- PERT Chart and Bar Chart
- Justification for cost and time Overrun
|
|
8
|
Generating Company shall submit copy of Cost Audit Report along with cost accounting records, cost details, statements, schedules etc. for the Generating Unit wise /stage wise/Station wise/ and subsequently consolidated at Company level as submitted to the Govt. of India for first two years i.e. 2014-15 and 2015-16 at the time of mid-term true-up in 2016-17 and for balance period of tariff period 2014-19 at the time of final true-up in 2019-20. In case of initial tariff filing the latest available Cost Audit Report should be furnished.
|
|
9
|
Any other relevant information, (Please specify)
|
|
10.
|
Reconciliation with Balance sheet of any actual additional capitalization and amongst stages of a generating station
|
|
|
|
|
|
Note1: Electronic copy of the petition (in words format) and detailed calculation as per these formats (in excel format) and any other information submitted shall also be furnished in the form of CD/Floppy disc.
Summary Sheet
PART-I FORM- 1
Name of the Petitioner Name of the Generating Station : Place (Region/District/State):
Sr. No.
|
Particulars
|
Unit
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
|
3
|
4
|
5
|
6
|
7
|
8
|
1.1
|
Depreciation
|
Rs Lakh
|
|
|
|
|
|
|
1.2
|
Interest on Loan
|
Rs Lakh
|
|
|
|
|
|
|
1.3
|
Return on Equity1
|
Rs Lakh
|
|
|
|
|
|
|
1.4
|
Interest on Working Capital
|
Rs Lakh
|
|
|
|
|
|
|
1.5
|
O & M Expenses
|
Rs Lakh
|
|
|
|
|
|
|
1.7
|
Compensation Allowance (If applicable)
|
Rs Lakh
|
|
|
|
|
|
|
1.8
|
Special allowance (If applicable)
|
Rs Lakh
|
|
|
|
|
|
|
|
Total
|
Rs Lakh
|
|
|
|
|
|
|
2.1
|
Landed Fuel Cost ( Domestic : coal/gas
/RLNG/liquid)
|
Rs/Tone
|
|
|
|
|
|
|
|
(%) of Fuel Quantity
|
(%)
|
|
|
|
|
|
|
2.2
|
Landed Fuel Cost ( Imported Coal)
|
Rs/Tone
|
|
|
|
|
|
|
|
(%) of Fuel Quantity
|
(%)
|
|
|
|
|
|
|
2.3
|
Secondary fuel oil cost
|
Rs/Unit
|
|
|
|
|
|
|
|
Energy Charge Rate ex-bus( Paise/kWh)2A, 2B, 2C, 2D
|
Rs/Unit
|
|
|
|
|
|
|
Note
1: Details of calculations, considering equity as per regulation, to be furnished.
2A: If multifuel is used simultaneously, give 2 in respect of every fuel individually.
2B: The rate of energy charge shall be computed for open cycle operation and combined cycle operation separately in case of gas/liquid fuel fired plants.
2C: The total energy charge shall be worked out based on ex-bus energy scheduled to be sent out.
2D: The Energy Charge rate for the month shall be based on fuel cost(s) and GCV(s) for the month as per Regulation 30 (6).
Form-1(I) –Statement showing claimed capital cost:
Sl. No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Opening Capital Cost
|
|
|
|
|
|
|
Add: Addition during the year / period
|
|
|
|
|
|
|
Less: Decapitalisation during the year / period
|
|
|
|
|
|
|
Less: Reversal during the year / period
|
|
|
|
|
|
|
Add: Discharges during the year / period
|
|
|
|
|
|
|
Closing Capital Cost
|
|
|
|
|
|
|
Average Capital Cost
|
|
|
|
|
|
Form-1(II) –Statement showing Return on Equity:
Sl. No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Opening Equity
|
|
|
|
|
|
|
Add: Increase due to addition during the year / period
|
|
|
|
|
|
|
Less: Decrease due to de-capitalisation during the year / period
|
|
|
|
|
|
|
Less: Decrease due to reversal during the year / period
|
|
|
|
|
|
|
Add: Increase due to discharges during the year / period
|
|
|
|
|
|
|
Closing Equity
|
|
|
|
|
|
|
Average Equity
|
|
|
|
|
|
|
Rate of ROE
|
|
|
|
|
|
|
Return on Equity
|
|
|
|
|
|
(Petitioner)
Plant Characteristics
PART-I FORM-2
Name of the Petitioner
|
Name of the Generating Station
|
Unit(s)/Block(s)/Parameters
|
Unit-I
|
Unit-II
|
Unit-III
|
….
|
|
|
Installed Capacity ( MW)
|
|
|
|
|
|
|
Schedule COD as per Investment Approval
|
|
|
|
|
|
|
Actual COD /Date of Taken Over (as applicable)
|
|
|
|
|
|
|
Pit Head or Non Pit Head
|
|
|
|
|
|
|
Name of the Boiler Manufacture
|
|
|
|
|
|
|
Name of Turbine Generator Manufacture
|
|
|
|
|
|
|
Main Steams Pressure at Turbine inlet (kg/Cm2) abs1.
|
|
|
|
|
|
|
Main Steam Temperature at Turbine inlet (oC) 1
|
|
|
|
|
|
|
Reheat Steam Pressure at Turbine inlet (kg/Cm2) 1
|
|
|
|
|
|
|
Reheat Steam Temperature at Turbine inlet (oC) 1
|
|
|
|
|
|
|
Main Steam flow at Turbine inlet under MCR condition (tons /hr)2
|
|
|
|
|
|
|
Main Steam flow at Turbine inlet under VWO condition (tons /hr)2
|
|
|
|
|
|
|
Unit Gross electrical output under MCR /Rated condition (MW)2
|
|
|
|
|
|
|
Unit Gross electrical output under VWO condition (MW)2
|
|
|
|
|
|
|
Guaranteed Design Gross Turbine Cycle Heat Rate (kCal/kWh)3
|
|
|
|
|
|
|
Conditions on which design turbine cycle heat rate guaranteed
|
|
|
|
|
|
|
% MCR
|
|
|
|
|
|
|
% Makeup Water Consumption
|
|
|
|
|
|
|
Design Capacity of Make up Water System
|
|
|
|
|
|
|
Design Capacity of Inlet Cooling System
|
|
|
|
|
|
|
Design Cooling Water Temperature (0C)
|
|
|
|
|
|
|
Back Pressure
|
|
|
|
|
|
|
Steam flow at super heater outlet under BMCR condition (tons/hr)
|
|
|
|
|
|
|
Steam Pressure at super heater outlet under BMCR condition) (kg/Cm2)
|
|
|
|
|
|
|
Steam Temperature at super heater outlet under BMCR condition (0C)
|
|
|
|
|
|
|
Steam Temperature at Reheater outlet at BMCR
|
|
|
|
|
|
|
condition (0C)
|
|
|
|
|
|
|
Design / Guaranteed Boiler Efficiency (%)4
|
|
|
|
|
|
|
Design Fuel with and without Blending of domestic/imported coal
|
|
|
|
|
|
|
.
|
Type of Cooling Tower
|
|
|
|
|
|
|
Type of cooling system5
|
|
|
|
|
|
|
Type of Boiler Feed Pump6
|
|
|
|
|
|
|
Fuel Details7
|
|
|
|
|
|
|
-Primary Fuel
|
|
|
|
|
|
|
-Secondary Fuel
|
|
|
|
|
|
|
-Alternate Fuels
|
|
|
|
|
|
|
Special Features/Site Specific Features8
|
Special Technological Features9
|
Environmental Regulation related features10
|
Any other special features
|
1: At Turbine MCR condition.
|
2: with 0% (Nil) make up and design Cooling water temperature
|
3: at TMCR output based on gross generation, 0% (Nil) makeup and design Cooling water temperature.
|
4: With Performance coal based on Higher Heating Value (HHV) of fuel and at BMCR) out put
|
5: Closed circuit cooling, once through cooling, sea cooling, natural draft cooling, induced draft cooling etc.
|
6: Motor driven, Steam turbine driven etc.
|
7: Coal or natural gas or Naptha or lignite etc.
|
8: Any site specific feature such as Merry-Go-Round, Vicinity to sea, Intake /makeup water systems etc. scrubbers etc. Specify all such features
|
9: Any Special Technological feature like Advanced class FA technology in Gas Turbines, etc.
|
10: Environmental Regulation related features like FGD, ESP etc.,
|
Note 1: In case of deviation from specified conditions in Regulation, correction curve of manufacturer may also be submitted.
|
Note 2: Heat Balance Diagram has to be submitted along with above information in case of new stations.
|
Note 3: The Terms – MCR, BMCR, HHV, Performance coal, are as defined in CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations – 2010 notified by the Central Electricity Authority
|
Note 4: The copy of Certificate shall be submitted in terms of Regulation 4 as per Appendix-VI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Petitioner)
Normative parameters considered for tariff computations
Name of the Petitioner Name of the Generating Station
PART-I FORM-3
Year Ending March
Particulars
|
Unit
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
Base Rate of Return on Equity
|
%
|
|
|
|
|
|
|
Effective Tax Rate 4
|
%
|
|
|
|
|
|
|
Target Availability
|
%
|
|
|
|
|
|
|
Auxiliary Energy Consumption
|
%
|
|
|
|
|
|
|
Gross Station Heat Rate
|
kCal/kWh
|
|
|
|
|
|
|
Specific Fuel Oil Consumption
|
ml/kWh
|
|
|
|
|
|
|
Cost of Coal/Lignite for WC1
|
in Months
|
|
|
|
|
|
|
Cost of Main Secondary Fuel Oil for WC1
|
in Months
|
|
|
|
|
|
|
Fuel Cost for WC2
|
in Months
|
|
|
|
|
|
|
Liquid Fuel Stock for WC2
|
in Months
|
|
|
|
|
|
|
O & M expenses
|
Rs lakh / MW
|
|
|
|
|
|
|
Maintenance Spares for WC
|
% of O&M
|
|
|
|
|
|
|
Receivables for WC
|
in Months
|
|
|
|
|
|
|
Storage capacity of Primary fuel
|
MT
|
|
|
|
|
|
|
SBI Base Rate + 350 basis points as on
3
|
%
|
|
|
|
|
|
|
Blending ratio of domestic coal/imported coal
|
|
|
|
|
|
|
|
- For Coal based/lignite based generating stations
- For Gas Turbine/Combined Cycle generating stations duly taking into account the mode of operation on gas fuel and liquid fuel
- Mention relevant date
- Effective tax rate is to be computed in accordance with Regulation 25 i.e. actual tax (or advance tax)/gross income, where gross income refers the profit before tax.
(Petitioner)
Details of Foreign loans
(Details only in respect of loans applicable to the project under petition)
Name of the Petitioner Name of the Generating Station
Exchange Rate at COD or 31.03.2004, whichever is later Exchange Rate as on 31.3.2014
PART-I FORM- 4
Sl.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Excha nge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt(Rs. Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl or at the beginning to the year of the period2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency21
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Excha nge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt(Rs. Lakh)
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31& so on
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
- Name of the currency to be mentioned e.g. US$, DM, etc.
- In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given
- Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given
- Tax (such as withholding tax) details as applicable including change in rates, date from which change effective etc. must be clearly indicated.
(Petitioner)
Details of Foreign Equity
(Details only in respect of Equity infusion if any applicable to the project under petition)
Name of the Petitioner Name of the Generating Station Exchange Rate on date/s of infusion
PART-I FORM- 4A
Sl.
|
Financial Year
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
|
Date
|
Amount (Foreign Currency)
|
Exchang e Rate
|
Amount (Rs.
Lakh)
|
Date
|
Amount (Foreign Currency)
|
Excha nge Rate
|
Amount (Rs.
Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchan ge Rate
|
Amou nt (Rs. Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency21
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency1 and so on
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Name of the currency to be mentioned e.g. US$, DM, etc.
- In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given
(Petitioner)
Abstract of Admitted Capital Cost for the existing Projects
Name of the Company Name of the Power Station
PART-I FORM- 5
Last date of order of Commission for the project
|
Date (DD-MM-YYYY)
|
|
Reference of petition no. in which the above order was passed
|
Petition no.
|
|
Following details (whether admitted and /or considered) as on the last date of the period for which tariff is approved, in the above order by the Commission:
|
Capital cost
|
(Rs. in lakh)*
|
|
Amount of un-discharged liabilities included in above (& forming part of admitted capital cost)
|
|
Amount of un-discharged liabilities corresponding to above admitted capital cost (but not forming part of admitted capital cost being allowed on cash basis)
|
|
Gross Normative Debt
|
|
Cumulative Repayment
|
|
Net Normative Debt
|
|
Normative Equity
|
|
Cumulative Depreciation
|
|
Freehold land
|
|
(Petitioner)
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New Projects Name of the Petitioner
Name of the Generating Station
PART-I FORM- 5A
New Projects
Board of Director/ Agency approving the Capital cost estimates:
|
|
Date of approval of the Capital cost estimates:
|
|
|
Present Day Cost
|
Completed Cost
|
Price level of approved estimates
|
As on End of Qtr. Of the year
|
As on Scheduled COD of the Station
|
|
|
|
Foreign Exchange rate considered for the Capital cost estimates
|
|
|
|
|
|
Capital Cost excluding IDC,IEDC& FC
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs. Lakh)
|
|
|
|
|
|
Capital cost excluding IDC, IEDC, FC, FERV & Hedging Cost (Rs. Cr)
|
|
|
|
|
|
IDC, IEDC,FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs. Lakh)
|
|
|
|
|
|
Total IDC, IEDC, FC, FERV & Hedging Cost (Rs. Lakh)
|
|
|
Rate of taxes & duties considered
|
|
|
|
|
Capital cost Including IDC, IEDC, FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
|
Capital Cost Estimates
Domestic Component (Rs. Lakh)
|
|
|
|
Capital cost Including IDC, IEDC& FC (Rs. Lakh)
|
|
|
|
Schedule of Commissioning
|
|
Scheduled COD of Unit-I/Block-I as per Investment Approval
|
|
Scheduled COD of Unit-II/Block-II as per Investment Approval
|
|
-------------------------
|
|
---------------------------
|
|
Scheduled COD of last Unit/Block
|
|
Note:
- Copy of Investment approval letter should be enclosed
- Details of Capital Cost are to be furnished as per FORM-5B or 5C as applicable
- Details of IDC & Financing Charges are to be furnished as per FORM-14.
(Petitioner)
Break-up of Capital Cost for New Coal/Lignite based projects
Name of the Petitioner Name of the Generating Station
PART-I FORM- 5B
(Amount in Rs. Lakh)
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
1
|
Cost of Land & Site Development
|
|
|
|
|
|
|
1.1
|
Land*
|
|
|
|
|
|
|
1.2
|
Rehabilitation & Resettlement (R&R)
|
|
|
|
|
|
|
1.3
|
Preliminary Investigation & Site Development
|
|
|
|
|
|
|
|
Total Land & Site Development
|
|
|
|
|
|
|
2
|
Plant & Equipment
|
|
|
|
|
|
|
2.1
|
Steam Generator Island
|
|
|
|
|
|
|
2.2
|
Turbine Generator Island
|
|
|
|
|
|
|
2.3
|
BOP Mechanical
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
2.3.1
|
External water supply system
|
|
|
|
|
|
|
2.3.2
|
CW system
|
|
|
|
|
|
|
2.3.3
|
DM water Plant
|
|
|
|
|
|
|
2.3.4
|
Clarification plant
|
|
|
|
|
|
|
2.3.5
|
Chlorination Plant
|
|
|
|
|
|
|
2.3.6
|
Fuel Handling & Storage system
|
|
|
|
|
|
|
2.3.7
|
Ash Handling System
|
|
|
|
|
|
|
2.3.8
|
Coal Handling Plant
|
|
|
|
|
|
|
2.3.9
|
Rolling Stock and Locomotives
|
|
|
|
|
|
|
2.3.10
|
MGR
|
|
|
|
|
|
|
2.3.11
|
Air Compressor System
|
|
|
|
|
|
|
2.3.12
|
Air Condition & Ventilation System
|
|
|
|
|
|
|
2.3.13
|
Fire fighting System
|
|
|
|
|
|
|
2.3.14
|
HP/LP Piping
|
|
|
|
|
|
|
2.3.15
|
FGD system, if any
|
|
|
|
|
|
|
2.3.16
|
De-salination
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
|
plant for sea- water intake
|
|
|
|
|
|
|
2.3.17
|
External coal handling in Jetty, if any
|
|
|
|
|
|
|
|
Total BOP Mechanical
|
|
|
|
|
|
|
2.4
|
BOP Electrical
|
|
|
|
|
|
|
2.4.1
|
Switch Yard Package
|
|
|
|
|
|
|
2.4.2
|
Transformers Package
|
|
|
|
|
|
|
2.4.3
|
Switch gear Package
|
|
|
|
|
|
|
2.4.4
|
Cables, Cable facilities & grounding
|
|
|
|
|
|
|
2.4.5
|
Lighting
|
|
|
|
|
|
|
2.4.6
|
Emergency D.G. set
|
|
|
|
|
|
|
|
Total BOP Electrical
|
|
|
|
|
|
|
2.5
|
Control & Instrumentation (C & I) Package
|
|
|
|
|
|
|
|
Total Plant & Equipment excluding taxes &
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
|
Duties
|
|
|
|
|
|
|
2.6
|
Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Initial Spares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
Civil Works
|
|
|
|
|
|
|
4.1
|
Main plant/Adm. Building
|
|
|
|
|
|
|
4.2
|
CW system
|
|
|
|
|
|
|
4.3
|
Cooling Towers
|
|
|
|
|
|
|
4.4
|
DM water Plant
|
|
|
|
|
|
|
4.5
|
Clarification plant
|
|
|
|
|
|
|
4.6
|
Chlorination plant
|
|
|
|
|
|
|
4.7
|
Fuel handling & Storage system
|
|
|
|
|
|
|
4.8
|
Coal Handling Plant
|
|
|
|
|
|
|
4.9
|
MGR
&Marshalling Yard
|
|
|
|
|
|
|
4.10
|
Ash Handling System
|
|
|
|
|
|
|
4.11
|
Ash disposal area development
|
|
|
|
|
|
|
4.12
|
Fire fighting
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
|
System
|
|
|
|
|
|
|
4.13
|
Township & Colony
|
|
|
|
|
|
|
4.14
|
Temp. construction & enabling works
|
|
|
|
|
|
|
4.15
|
Road & Drainage
|
|
|
|
|
|
|
|
Total Civil works
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
|
5.1
|
Erection Testing and commissioning
|
|
|
|
|
|
|
5.2
|
Site supervision
|
|
|
|
|
|
|
5.3
|
Operator's Training
|
|
|
|
|
|
|
5.4
|
Construction Insurance
|
|
|
|
|
|
|
5.5
|
Tools & Plant
|
|
|
|
|
|
|
5.6
|
Start up fuel
|
|
|
|
|
|
|
|
Total Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
|
|
|
|
|
|
6
|
Overheads
|
|
|
|
|
|
|
6.1
|
Establishment
|
|
|
|
|
|
|
6.2
|
Design & Engineering
|
|
|
|
|
|
|
6.3
|
Audit & Accounts
|
|
|
|
|
|
|
6.4
|
Contingency
|
|
|
|
|
|
|
|
Total Overheads
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
Total Capital cost excluding IDC & FC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
IDC, FC, FERV
&Hedging Cost
|
|
|
|
|
|
|
8.1
|
Interest During Construction (IDC)
|
|
|
|
|
|
|
8.2
|
Financing Charges (FC)
|
|
|
|
|
|
|
8.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
|
8.4
|
Hedging Coat
|
|
|
|
|
|
|
|
Total of IDC, FC,FERV &
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
As per Original Estimates as per Investment Approval(3)
|
Actual Capital Expenditure as on COD/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (3-4-
5) (6)
|
Specific Reasons for Variation (7)
|
Estimated Capital expenditure upto Cut-off date (8)
|
|
Actual Amount
|
9
|
Capital cost including IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
|
*Provide details of Freehold land and Lease hold land separately
Note:
- In case of cost variation, a detailed note giving reasons of such variation should be submitted clearly indicating whether such cost over-run was beyond the control of the generating company.
- In case of both time & cost overrun, a detailed note giving reasons of such time and cost over-run should be submitted clearly bringing out the agency responsible and whether such time and cost overrun was beyond the control of the generating company.
- The implication on cost due to time over run, if any shall be submitted separately giving details of increase in prices in different packages from scheduled COD to Actual COD/anticipated COD, increase in IEDC from scheduled COD to actual COD/anticipated COD and increase of IDC from scheduled COD to actual anticipated COD.
- A list of balance work assets/work wise including initial spare on original scope of works along with estimate shall be furnished positively.
4. Impact on account of each reason for Time over run on Cost of project should be quantified and substantiated with necessary documents and supporting workings.
(Petitioner)
Break-up of Capital Cost for Gas/Liquid fuel based projects
Name of the Petitioner Name of the Generating Station
PART-I FORM- 5C
(Amount in Rs. Lakh)
Sl.
No.
|
Break Down
|
As per Original Estimates as per Investment Approval
|
Actual Capital Expenditur e
|
Liabilities/ Provisions
|
Variation (3-4-5)
|
Specific Reasons for Variation*
|
Actual/Estimated Capital Expenditure upto Cut-off date
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
1
|
Cost of Land & Site Development
|
|
|
|
|
|
|
1.1
|
Land*
|
|
|
|
|
|
|
1.2
|
Rehabilitation & Resettlement (R&R)
|
|
|
|
|
|
|
1.3
|
Preliminary Investigation & Site Development
|
|
|
|
|
|
|
|
Total Land & Site Development
|
|
|
|
|
|
|
2
|
Plant & Equipment
|
|
|
|
|
|
|
2.1
|
Steam Generator Island
|
|
|
|
|
|
|
2.2
|
Turbine Generator Island
|
|
|
|
|
|
|
2.3
|
WHRB Island
|
|
|
|
|
|
|
2.4
|
BOP Mechanical
|
|
|
|
|
|
|
2.4.1
|
Fuel Handling & Storage system
|
|
|
|
|
|
|
2.4.2
|
External water supply system
|
|
|
|
|
|
|
2.4.3
|
CW system
|
|
|
|
|
|
|
2.4.4
|
Cooling Towers
|
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
As per Original Estimates as per Investment Approval
|
Actual Capital Expenditur e
|
Liabilities/ Provisions
|
Variation (3-4-5)
|
Specific Reasons for Variation*
|
Actual/Estimated Capital Expenditure upto Cut-off date
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
2.4.5
|
DM water Plant
|
|
|
|
|
|
|
2.4.6
|
Clarification plant
|
|
|
|
|
|
|
2.4.7
|
Chlorination Plant
|
|
|
|
|
|
|
2.4.8
|
Air Condition & Ventilation System
|
|
|
|
|
|
|
2.4.9
|
Fire fighting System
|
|
|
|
|
|
|
2.4.10
|
HP/LP Piping
|
|
|
|
|
|
|
|
Total BOP Mechanical
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
BOP Electrical
|
|
|
|
|
|
|
2.5.1
|
Switch Yard Package
|
|
|
|
|
|
|
2.5.2
|
Transformers Package
|
|
|
|
|
|
|
2.5.3
|
Switch gear Package
|
|
|
|
|
|
|
2.5.4
|
Cables, Cable facilities & grounding
|
|
|
|
|
|
|
2.5.5
|
Lighting
|
|
|
|
|
|
|
2.5.6
|
Emergency D.G. set
|
|
|
|
|
|
|
Total BOP Electrical
|
|
|
|
|
|
|
|
|
|
|
|
|
2.6
|
Control & Instrumentation (C & I) Package
|
|
|
|
|
|
|
|
Total Plant & Equipment excluding taxes & Duties
|
|
|
|
|
|
|
2.7
|
Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Initial Spares
|
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
As per Original Estimates as per Investment Approval
|
Actual Capital Expenditur e
|
Liabilities/ Provisions
|
Variation (3-4-5)
|
Specific Reasons for Variation*
|
Actual/Estimated Capital Expenditure upto Cut-off date
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
|
|
|
|
|
|
|
4
|
Civil Works
|
|
|
|
|
|
|
4.1
|
Main plant/Adm. Building
|
|
|
|
|
|
|
4.2
|
External Water Supply System
|
|
|
|
|
|
|
4.3
|
CW system
|
|
|
|
|
|
|
4.4
|
Cooling Towers
|
|
|
|
|
|
|
4.5
|
DM water Plant
|
|
|
|
|
|
|
4.6
|
Clarification plant
|
|
|
|
|
|
|
4.7
|
Fuel handling & Storage system
|
|
|
|
|
|
|
4.8
|
Township & Colony
|
|
|
|
|
|
|
4.9
|
Temp. construction & enabling works
|
|
|
|
|
|
|
4.10
|
Road & Drainage
|
|
|
|
|
|
|
4.11
|
Fire fighting System
|
|
|
|
|
|
|
|
Total Civil works
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
|
5.1
|
Erection Testing and commissioning
|
|
|
|
|
|
|
5.2
|
Site supervision
|
|
|
|
|
|
|
5.3
|
Operator's Training
|
|
|
|
|
|
|
5.4
|
Construction Insurance
|
|
|
|
|
|
|
5.5
|
Tools & Plant
|
|
|
|
|
|
|
5.6
|
Start up fuel
|
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
As per Original Estimates as per Investment Approval
|
Actual Capital Expenditur e
|
Liabilities/ Provisions
|
Variation (3-4-5)
|
Specific Reasons for Variation*
|
Actual/Estimated Capital Expenditure upto Cut-off date
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Total Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
Overheads
|
|
|
|
|
|
|
6.1
|
Establishment
|
|
|
|
|
|
|
6.2
|
Design & Engineering
|
|
|
|
|
|
|
6.3
|
Audit & Accounts
|
|
|
|
|
|
|
6.4
|
Contingency
|
|
|
|
|
|
|
|
Total Overheads
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
Capital cost excluding IDC & FC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
IDC, FC, FERV &Hedging Cost
|
|
|
|
|
|
|
8.1
|
Interest During Construction (IDC)
|
|
|
|
|
|
|
8.2
|
Financing Charges (FC)
|
|
|
|
|
|
|
8.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
|
8.4
|
Hedging Coat
|
|
|
|
|
|
|
|
Total of IDC, FC,FERV & Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
As per Original Estimates as per Investment Approval
|
Actual Capital Expenditur e
|
Liabilities/ Provisions
|
Variation (3-4-5)
|
Specific Reasons for Variation*
|
Actual/Estimated Capital Expenditure upto Cut-off date
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
9
|
Capital cost including IDC, FC, FERV & Hedging Cost
|
|
|
|
|
|
|
*Provide details of Freehold land and Lease hold land separately
Note:
1. In case of cost variation , a detailed note giving reasons of such variation should be submitted clearly indicating whether such cost over-run was beyond the control of the generating company.
- In case of time & cost overrun, a detailed note giving reasons of such time and cost over-run should be submitted clearly bringing out the agency responsible and whether such time and cost overrun was beyond the control of the generating company.
- The implication on cost due to time over run, if any shall be submitted separately giving details of increase in prices in different packages from scheduled COD to Actual COD/anticipated COD, increase in IEDC from scheduled COD to actual COD/anticipated COD and increase of IDC from scheduled COD to actual anticipated COD.
4. Impact on account of each reason for Time over run on Cost of project should be quantified and substantiated with necessary documents and supporting workings.
A list of balance work assets/work wise including initial spare on original scope of works along with estimate shall be furnished positively
(Petitioner)
Break-up of Construction/Supply/Service packages
PART-I FORM- 5D
Name of the Petitioner Name of the Generating Station
1
|
Name/No. of Construction / Supply / Service Package
|
Package A
|
Package B
|
Package C
|
…
|
Total Cost of all packages
|
2
|
Scope of works1 (in line with head of cost break-ups as applicable)
|
|
|
|
|
|
3
|
Whether awarded through ICB/DCB/ Departmentally/ Deposit Work
|
|
|
|
|
|
4
|
No. of bids received
|
|
|
|
|
|
5
|
Date of Award
|
|
|
|
|
|
6
|
Date of Start of work
|
|
|
|
|
|
7
|
Date of Completion of Work/Expected date of completion of work
|
|
|
|
|
|
8
|
Value of Award2 in (Rs. Lakh)
|
|
|
|
|
|
9
|
Firm or With Escalation in prices
|
|
|
|
|
|
10
|
Actual capital expenditure till the completion or up to COD whichever is earlier(Rs.Lakh)
|
|
|
|
|
|
11
|
Taxes & Duties and IEDC (Rs. Lakh)
|
|
|
|
|
|
12
|
IDC, FC, FERV & Hedging cost (Rs. Lakh)
|
|
|
|
|
|
13
|
Sub -total (10+11+12) (Rs. Lakh)
|
|
|
|
|
|
Note:
- The scope of work in any package should be indicated in conformity of Capital cost break-up for the coal/lignite based plants in the FORM-5B to the extent possible. In case of Gas/Liquid fuel based projects, break down in the similar manner in the relevant heads as per FORM-5C.
- If there is any package, which need to be shown in Indian Rupee and foreign currency(ies), the same should be shown separately along with the currency, the exchange rate and the date e.g. Rs.80 Cr. +US$50m=Rs.390Cr. at US$=Rs62 as on say 01.04.14.
(Petitioner)
169
PART-I FORM- 5E
Details of variables, parameters, optional package etc. for New Project Name of the Petitioner Name of the Generating Station
Unit Size
|
|
Number of Units
|
|
Greenfield/Extension
|
|
|
|
S. No.
|
Variables
|
(Design Operating Range) Values
|
1
|
Coal Quality – Calorific Value
|
|
2
|
Ash Content
|
|
3
|
Moisture Content
|
|
4
|
Boiler Efficiency
|
|
5
|
Suspended Particulate Matter
|
|
6
|
Ash Utilization
|
|
7
|
Boiler Configuration
|
|
8
|
Turbine Heat Rate
|
|
9
|
CW Temperature
|
|
10
|
Water Source
|
|
11
|
Distance of Water Source
|
|
12
|
Clarifier
|
|
13
|
Mode of Unloading Oil
|
|
14
|
Coal Unholding Mechanism
|
|
15
|
Type of Fly Ash Disposal and Distance
|
|
16
|
Type of Bottom Ash Disposal and Distance
|
|
17
|
Type of Soil
|
|
18
|
Foundation Type (Chimney)
|
|
19
|
Water Table
|
|
20
|
Seismic and Wind Zone
|
|
21
|
Condensate Cooling Method
|
|
22
|
Desalination/RO Plant
|
|
23
|
Evacuation Voltage Level
|
|
24
|
Type of Coal (Domestic/Imported)
|
|
Parameter/Variables
|
Values
|
Completion Schedule
|
|
Terms of Payment
|
|
Performance Guarantee Liability
|
|
Basis of Price (Firm/Escalation-Linked)
|
|
Equipment Supplier (Country of Origin)
|
|
Optional Packages
|
Yes/No
|
Desalination Plant/RO Plant
|
|
MGR
|
|
Railway Siding
|
|
Unloading Equipment at Jetty
|
|
Rolling Stock/Locomotive
|
|
FGD Plant
|
|
Length of Transmission Line till Tie Point (in km)
|
|
(Petitioner)
In case there is cost over run
Name of the Petitioner Name of the Generating Station
PART-I FORM- 5Ei
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
1
|
Cost of Land & Site Development
|
|
|
|
|
|
1.1
|
Land*
|
|
|
|
|
|
1.2
|
Rehabilitation & Resettlement (R&R)
|
|
|
|
|
|
1.3
|
Preliminary Investigation & Site Development
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Plant & Equipment
|
|
|
|
|
|
2.1
|
Steam Generator Island
|
|
|
|
|
|
2.2
|
Turbine Generator Island
|
|
|
|
|
|
2.3
|
BOP Mechanical
|
|
|
|
|
|
2.3.1
|
Fuel Handling & Storage
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
|
system
|
|
|
|
|
|
2.3.2
|
External water supply system
|
|
|
|
|
|
2.3.3
|
DM water Plant
|
|
|
|
|
|
2.3.4
|
Clarification plant
|
|
|
|
|
|
2.3.5
|
Chlorination Plant
|
|
|
|
|
|
2.3.6
|
Fuel Handling & Storage system
|
|
|
|
|
|
2.3.7
|
Ash Handling System
|
|
|
|
|
|
2.3.8
|
Coal Handling Plant
|
|
|
|
|
|
2.3.9
|
Rolling Stock and Locomotives
|
|
|
|
|
|
2.3.10
|
MGR
|
|
|
|
|
|
2.3.11
|
Air Compressor System
|
|
|
|
|
|
2.3.12
|
Air Condition & Ventilation System
|
|
|
|
|
|
2.3.13
|
Fire fighting System
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
2.3.14
|
HP/LP Piping
|
|
|
|
|
|
|
Total BOP Mechanical
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4
|
BOP Electrical
|
|
|
|
|
|
2.4.1
|
Switch Yard Package
|
|
|
|
|
|
2.4.2
|
Transformers Package
|
|
|
|
|
|
2.4.3
|
Switch gear Package
|
|
|
|
|
|
2.4.4
|
Cables, Cable facilities & grounding
|
|
|
|
|
|
2.4.5
|
Lighting
|
|
|
|
|
|
2.4.6
|
Emergency
D.G. set
|
|
|
|
|
|
|
Total BOP Electrical
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
Control & Instrumentation (C & I)
Package
|
|
|
|
|
|
|
Total Plant & Equipment excluding taxes & Duties
|
|
|
|
|
|
3
|
Initial Spares
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
4
|
Civil Works
|
|
|
|
|
|
4.1
|
Main plant/Adm. Building
|
|
|
|
|
|
4.2
|
CW system
|
|
|
|
|
|
4.3
|
Cooling Towers
|
|
|
|
|
|
4.4
|
DM water Plant
|
|
|
|
|
|
4.5
|
Clarification plant
|
|
|
|
|
|
4.6
|
Chlorination plant
|
|
|
|
|
|
4.7
|
Fuel handling & Storage system
|
|
|
|
|
|
4.8
|
Coal Handling Plant
|
|
|
|
|
|
4.9
|
MGR
&Marshalling Yard
|
|
|
|
|
|
4.10
|
Ash Handling System
|
|
|
|
|
|
4.11
|
Ash disposal area development
|
|
|
|
|
|
4.12
|
Fire fighting System
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
4.13
|
Township & Colony
|
|
|
|
|
|
4.14
|
Temp. construction & enabling works
|
|
|
|
|
|
4.15
|
Road & Drainage
|
|
|
|
|
|
|
Total Civil works
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
5.1
|
Erection Testing and commissioning
|
|
|
|
|
|
5.2
|
Site supervision
|
|
|
|
|
|
5.3
|
Operator's Training
|
|
|
|
|
|
5.4
|
Construction Insurance
|
|
|
|
|
|
5.5
|
Tools & Plant
|
|
|
|
|
|
5.6
|
Start up fuel
|
|
|
|
|
|
|
Total Construction & Pre-
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
|
Commissioning Expenses
|
|
|
|
|
|
6
|
Overheads
|
|
|
|
|
|
6.1
|
Establishment
|
|
|
|
|
|
6.2
|
Design & Engineering
|
|
|
|
|
|
6.3
|
Audit & Accounts
|
|
|
|
|
|
6.4
|
Contingency
|
|
|
|
|
|
|
Total Overheads
|
|
|
|
|
|
7
|
Capital cost excluding IDC & FC
|
|
|
|
|
|
8
|
IDC, FC, FERV
&Hedging Cost
|
|
|
|
|
|
8.1
|
Interest During Construction (IDC)
|
|
|
|
|
|
8.2
|
Financing Charges (FC)
|
|
|
|
|
|
8.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
8.4
|
Hedging Coat
|
|
|
|
|
|
|
Total of IDC, FC,FERV &
Hedging Cost
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
9
|
Capital cost including IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
*Submit details of Freehold and Lease hold land
Note: Impact on account of each reason for Cost overrun should be quantified and substantiated with necessary documents and supporting workings.
(Petitioner)
In case there is time over run
Name of the Petitioner Name of the Generating Station
PART-I FORM- 5Eii
Sr. No
|
Description of Activity
/Works
/Service
|
Original Schedule (As per Planning)
|
Actual Schedule (As per Actual)
|
Time Over-Run
|
Reasons for delay
|
Other Activity affected (Mention Sr No of activity affected)
|
Start Date
|
Completion Date
|
Actual Start Date
|
Actual Completion Date
|
Days
|
1
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
….
|
……..
|
|
|
|
|
|
|
|
- Delay on account of each reason in case of time overrun should be quantified and substantiated with necessary documents and supporting workings.
- Indicate the activities on critical path
(Petitioner)
In case there is claim of additional RoE
Name of the Petitioner
Name of the Generating Station
PART-I FORM- 5F
Project
|
Completion Time as per Investment approval (Months)
|
Actual Completion time
|
Qualifying time schedule(as per regulation)
|
Start Date
|
Scheduled COD
(Date)
|
Completion time in Months
|
Installed Capacity
|
Start Date
|
Actual COD
(Date)
|
Actual Completion time in Months
|
Tested Capacity
|
Months
|
Unit 1
|
|
|
|
|
|
|
|
|
|
Unit 2
|
|
|
|
|
|
|
|
|
|
Unit 3
|
|
|
|
|
|
|
|
|
|
Unit 4
|
|
|
|
|
|
|
|
|
|
….
|
|
|
|
|
|
|
|
|
|
…..
|
|
|
|
|
|
|
|
|
|
(Petitioner)
Financial Package upto COD
Name of the Petitioner
Name of the Generating Station Project Cost as on COD1 Date of Commercial Operation of the Station2
PART-I FORM- 6
|
Financial Package as Approved
|
Financial Package as on COD
|
As Admitted on COD
|
Currency and Amount3
|
Currency and Amount3
|
Currency and Amount3
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
|
|
|
|
|
|
|
Loan-I
|
US $
|
200m
|
|
|
|
|
Loan-II
|
|
|
|
|
|
|
Loan-III
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and so on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity-
|
|
|
|
|
|
|
Foreign
|
|
|
|
|
|
|
Domestic
|
|
|
|
|
|
|
Total Equity
|
|
|
|
|
|
|
Debt : Equity Ratio
|
|
|
|
|
|
|
Note:
- Say Rs. 80 Cr. + US$ 200 m or Rs. 1320 Cr. including US$ 200 m at an exchange rate of US$=Rs62
- Provide details on commercial operation as on COD of each Unit
- For example: US $ 200m, etc.
(Petitioner)
Name of the Petitioner
Details of project specific loans
PART-I FORM- 7
Name of the Generating Station
Particulars
|
Package1
|
Package2
|
Package3
|
Package4
|
Package5
|
Package6
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto31.03.2014/COD 3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
Note: 1. Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
- Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various units, details in the Form is to be given separately for all the units in the same form.
- Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Applicable base rate on different dates from the date of drawl may also be enclosed.
- Margin means the points over and above the floating rate.
- At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
- Moratorium period refers to the period during which loan servicing liability is not required.
- Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
- Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal& repayment along with exchange rate at that date may be given.
- Base exchange rate means the exchange rate prevailing as on 31.03.2004 or COD, whichever is later
- In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
- In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
- At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing, etc.
(Petitioner)
PART-I
FORM- 8
Details of Allocation of corporate loans to various projects
Name of the Petitioner
Name of the Generating Station
Particulars
|
Package1
|
Package2
|
Package3
|
Package4
|
Package5
|
Remarks
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto31.03.2014/COD 3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of loan packages to various projects
|
|
|
Name of the Projects
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
Project 1
|
|
|
|
|
|
|
Project 2
|
|
|
|
|
|
|
Project 3 and so on
|
|
|
|
|
|
|
Note:
- Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
- Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various units, details in the Form is to be given separately for all the units in the same form.
- Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Applicable base rate on different dates from the date of drawl may also be enclosed.
- Margin means the points over and above the floating rate.
- At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
- Moratorium period refers to the period during which loan servicing liability is not required.
- Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
- Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal& repayment along with exchange rate at that date may be given.
- Base exchange rate means the exchange rate prevailing as on 31.03.2004 or COD, whichever is later
- In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
- In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
- At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing etc.
Year wise Statement of Additional Capitalisation after COD
PART-I FORM- 9A
Name of the Petitioner
Name of the Generating Station COD
For Financial Year
Sl. No.
|
Head of Work / Equipment
|
ACE Claimed (Actual / Projected)
|
Regulations under which claimed
|
Justificati on
|
Admitted Cost by the Commission, if any
|
Accrual basis
|
Un-discharged Liability included in col. 3
|
Cash basis
|
IDC included in col. 3
|
(1)
|
(2)
|
(3)
|
(4)
|
(5=3-
4)
|
(6)
|
(7)
|
(8)
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- In case the project has been completed and cost has already been admitted under any tariff notification(s) in the past, fill column 10 giving the cost as admitted for the purpose of tariff notification already issued by (Name of the authority) (Enclose copy of the tariff Order)
- The above information needs to be furnished separately for each year / period of tariff period 2014-19.
- In case of de-capitalisation of assets separate details to be furnished at column 1, 2, 3 and 4. Further, the original book value and year of capitalisation of such asset to be furnished at column 8. Where de-caps are on estimated basis the same to be shown separately.
- Where any asset is rendered unserviceable the same shall be treated as de-capitalised during that year and original value of such asset to be shown at col. 3. And impaired value if any, year of its capitalisation to be mentioned at column 8.
- Justification against each asset of capitalization should be specific to regulations under which claim has been made and the necessity of capitalization of that particular asset.
Note:
- Fill the form in chronological order year wise along with detailed justification clearly bringing out the necessity and the benefits accruing to the beneficiaries.
- In case initial spares are purchased along with any equipment, then the cost of such spares should be indicated separately. e.g. Rotor - 50 Crs. Initial spares- 5 Crs.
(Petitioner)
PART-I FORM- 9B
Statement of Additional Capitalisation during fag end of useful life of the Project
Name of the Petitioner
Name of the Generating Station COD
Sl. No.
|
Year
|
Work / Equipment added during last five years of useful life of each Unit/Station
|
ACE Claimed (Actual / Projected)
|
Regulations under which claimed
|
Justification
|
Impact on life extension
|
Accrual basis
|
Un- discharged Liability included in col. 4
|
Cash basis
|
IDC
included in col. 4
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6=4-5)
|
(7)
|
(8)
|
(9)
|
(10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
- Cost Benefit analysis for capital additions done should be submitted along with petition for approval of such schemes
- Justification for additional capital expenditure claim for each asset should be relevant to regulations under which claim has been made and the necessity of capitalization of the asset.
(Petitioner)
Details of Assets De-capitalized during the period
PART-II FORM- 9Bi
Name of the Petitioner
Name of the Generating Station Region State District
Sr. No.
|
Name of the Asset
|
Nature of de-capitlization (whether claimed under exclusion or as additional capital expenditure)
|
Original Value of the Asset Capitalised
|
Year Put to use
|
Depreciation recovered till date of de-capitalization
|
1
|
2
|
3
|
4
|
5
|
6
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Year wise detail need to be submitted.
PART-I FORM- 9C
Statement showing reconciliation of ACE claimed with the capital additions as per books Name of the Petitioner
Name of the Generating Station COD
Sl.
No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Closing Gross Block
|
|
|
|
|
|
|
Less: Opening Gross Block
|
|
|
|
|
|
|
Total Additions as per books
|
|
|
|
|
|
|
Less: Additions pertaining to other Stages (give Stage wise breakup)
|
|
|
|
|
|
|
Net Additions pertaining to instant project/Unit/Stage
|
|
|
|
|
|
|
Less: Exclusions (items not allowable / not claimed)
|
|
|
|
|
|
|
Net Additional Capital Expenditure Claimed
|
|
|
|
|
|
Note: Reason for exclusion of any expenditure shall be given in Clear terms
(Petitioner)
PART-I FORM- 9D
Statement showing items/assets/works claimed under Exclusions:
Name of the Petitioner
Name of the Generating Station COD
Sl.
No.
|
Head of Work / Equipmen t
|
ACE Claimed under Exclusion
|
Justification
|
Accrual basis
|
Un- discharged Liability included in col. 3
|
Cash basis
|
IDC included in col. 3
|
(1)
|
(2)
|
(3)
|
(4)
|
(5=3-4)
|
(6)
|
(7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: 1. Exclusions claimed on assets not allowed in Tariff should be supported by the specific reference of Commission Order date, Petition No., amount disallowed, etc..
2. For inter unit transfer, nature of transfer i.e. temporary or permanent should be mentioned. It is to be certified that exclusion sought in receiving station only and not in sending station or in both the station.
(Petitioner)
Name of the Petitioner
Name of the Generating Station
PART-I FORM- 9E
Statement of Capital cost
(To be given for relevant dates and year wise)
(Amount in Rs. Lakh)
Sl. No.
|
Particulars
|
As on relevant date.
|
A
|
a) Opening Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in A(a) above
|
|
|
c) Amount of IDC in A(a) above
|
|
|
d) Amount of FC in A(a) above
|
|
|
e) Amount of FERV in A(a) above
|
|
|
f) Amount of Hedging Cost in A(a) above
|
|
|
g) Amount of IEDC in A(a) above
|
|
|
|
|
B
|
a) Addition in Gross Block Amount during the period (Direct purchases)
|
|
|
b) Amount of capital liabilities in B(a) above
|
|
|
c) Amount of IDC in B(a) above
|
|
|
d) Amount of FC in B(a) above
|
|
|
e) Amount of FERV in B(a) above
|
|
|
f) Amount of Hedging Cost in B(a) above
|
|
|
g) Amount of IEDC in B(a) above
|
|
|
|
|
|
|
|
C
|
a) Addition in Gross Block Amount during the period (Transferred from CWIP)
|
|
|
b) Amount of capital liabilities in C(a) above
|
|
Sl. No.
|
Particulars
|
As on relevant date.
|
|
c) Amount of IDC in C(a) above
|
|
|
d) Amount of FC in C(a) above
|
|
|
e) Amount of FERV in C(a) above
|
|
|
f) Amount of Hedging Cost in C(a) above
|
|
|
g) Amount of IEDC in C(a) above
|
|
|
|
|
D
|
a) Deletion in Gross Block Amount during the period
|
|
|
b) Amount of capital liabilities in D(a) above
|
|
|
c) Amount of IDC in D(a) above
|
|
|
d) Amount of FC in D(a) above
|
|
|
e) Amount of FERV in D(a) above
|
|
|
f) Amount of Hedging Cost in D(a) above
|
|
|
g) Amount of IEDC in D(a) above
|
|
|
|
|
E
|
a) Closing Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in E(a) above
|
|
|
c) Amount of IDC in E(a) above
|
|
|
d) Amount of FC in E(a) above
|
|
|
e) Amount of FERV in E(a) above
|
|
|
f) Amount of Hedging Cost in E(a) above
|
|
|
g) Amount of IEDC in E(a) above
|
|
Note:
1.Relevant date/s means date of COD of unit/s/station and financial year start date and end date
(Petitioner)
Name of the Petitioner
Name of the Generating Station
PART-I FORM- 9F
Statement of Capital Woks in Progress
(To be given for relevant dates and year wise)
(Amount in Rs. Lakh)
Sl. No.
|
Particulars
|
As on relevant date.
|
A
|
a) Opening CWIP as per books
|
|
|
b) Amount of capital liabilities in A(a) above
|
|
|
c) Amount of IDC in A(a) above
|
|
|
d) Amount of FC in A(a) above
|
|
|
e) Amount of FERV in A(a) above
|
|
|
f) Amount of Hedging Cost in A(a) above
|
|
|
g) Amount of IEDC in A(a) above
|
|
|
|
|
B
|
a) Addition in CWIP during the period
|
|
|
b) Amount of capital liabilities in B(a) above
|
|
|
c) Amount of IDC in B(a) above
|
|
|
d) Amount of FC in B(a) above
|
|
|
e) Amount of FERV in B(a) above
|
|
|
f) Amount of Hedging Cost in B(a) above
|
|
|
g) Amount of IEDC in B(a) above
|
|
|
|
|
C
|
a) Transferred to Gross Block Amount during the period
|
|
|
b) Amount of capital liabilities in C(a) above
|
|
|
c) Amount of IDC in C(a) above
|
|
|
d) Amount of FC in C(a) above
|
|
|
e) Amount of FERV in C(a) above
|
|
|
f) Amount of Hedging Cost in C(a) above
|
|
Sl. No.
|
Particulars
|
As on relevant date.
|
|
g) Amount of IEDC in C(a) above
|
|
|
|
|
D
|
a) Deletion in CWIP during the period
|
|
|
b) Amount of capital liabilities in D(a) above
|
|
|
c) Amount of IDC in D(a) above
|
|
|
d) Amount of FC in D(a) above
|
|
|
e) Amount of FERV in D(a) above
|
|
|
f) Amount of Hedging Cost in D(a) above
|
|
|
g) Amount of IEDC in D(a) above
|
|
|
|
|
E
|
a) Closing CWIP as per books
|
|
|
b) Amount of capital liabilities in E(a) above
|
|
|
c) Amount of IDC in E(a) above
|
|
|
d) Amount of FC in E(a) above
|
|
|
e) Amount of FERV in E(a) above
|
|
|
f) Amount of Hedging Cost in E(a) above
|
|
|
g) Amount of IEDC in E(a) above
|
|
Note:
- Relevant date/s means date of COD of unit/s/station and financial year start date and end date
(Petitioner)
Name of the Petitioner
Financing of Additional Capitalisation
PART-I FORM- 10
Name of the Generating Station
Date of Commercial Operation
(Amount in Rs Lakh)
|
Actual
|
Admitted
|
Financial Year (Starting from COD)1
|
Year 1
|
Year 2
|
Year3
|
Year4
|
Year 5 & So on
|
Year 1
|
Year 2
|
Year3
|
Year4
|
Year 5 & So on
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
|
|
|
|
|
|
|
|
|
|
|
Amount capitalised in Work/Equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Details
|
|
|
|
|
|
|
|
|
|
|
Loan-1
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
|
|
|
|
Total Loan2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
Internal Resources
|
|
|
|
|
|
|
|
|
|
|
Others (Pl. specify)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Note:
1 Year 1 refers to Financial Year of COD and Year 2, Year 3 etc. are the subsequent financial years respectively.
2 Loan details for meeting the additional capitalisation requirement should be given as per FORM-7 or 8 whichever is relevant.
(Petitioner)
Name of the Petitioner
Calculation of Depreciation
PART-I FORM- 11
Name of the Generating Station
(Amount in Rs Lakh)
Sl.
no.
|
Name of the Assets1
|
Gross Block as on 31.03.2014 or as on COD, whichever is later and subsequently for each year thereafter upto 31.3.19
|
Depreciation Rates as per CERC's
Depreciation Rate Schedule
|
Depreciation Amount for each year up to 31.03.19
|
|
1
|
2
|
3
|
4= Col.2 X Col.3
|
1
|
Land*
|
|
|
|
2
|
Building
|
|
|
|
3
|
and so on
|
|
|
|
4
|
|
|
|
|
5
|
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
8
|
|
|
|
|
9
|
|
|
|
|
10
|
|
|
|
|
18
|
|
|
|
|
19
|
|
|
|
|
20
|
|
|
|
|
21
|
|
|
|
|
22
|
|
|
|
|
23
|
|
|
|
|
24
|
|
|
|
|
25
|
|
|
|
|
26
|
|
|
|
|
27
|
|
|
|
|
28
|
|
|
|
|
29
|
|
|
|
|
30
|
|
|
|
|
31
|
|
|
|
|
32
|
|
|
|
|
|
TOTAL
|
|
|
|
|
Weighted Average Rate of
|
|
|
|
|
Depreciation (%)
|
|
|
|
*Provide details of Freehold land and Lease hold land separately
Note:
1.Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.
(Petitioner)
Name of the Petitioner
Tariff Regulations 2014-19
Statement of Depreciation
PART-I FORM- 12
Name of the Generating Station
(Amount in Rs Lakh)
Sl. No.
|
Particulars
|
2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Opening Capital Cost
|
|
|
|
|
|
|
|
Closing Capital Cost
|
|
|
|
|
|
|
|
Average Capital Cost
|
|
|
|
|
|
|
|
Freehold land
|
|
|
|
|
|
|
|
Rate of depreciation
|
|
|
|
|
|
|
|
Depreciable value
|
|
|
|
|
|
|
|
Balance useful life at the beginning of the period
|
|
|
|
|
|
|
|
Remaining depreciable value
|
|
|
|
|
|
|
|
Depreciation (for the period)
|
|
|
|
|
|
|
|
Depreciation (annualised)
|
|
|
|
|
|
|
|
Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
|
Less: Cumulative depreciation adjustment on account of un-discharged liabilities deducted as on 01.04.2009/Station COD
|
|
|
|
|
|
|
|
Less: Cumulative depreciation adjustment on account of de- capitalisation
|
|
|
|
|
|
|
|
Net Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
- In case of details of FERV and AAD, give information for the applicable period.
(Petitioner)
200
Calculation of Weighted Average Rate of Interest on Actual Loans1 Name of the Petitioner
PART-I FORM- 13
Name of the Generating Station
(Amount in Rs. Lakh)
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
Loan-1
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loan
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Weighted average Rate of Interest on Loans
|
|
|
|
|
|
|
Note:
1.In case of Foreign Loans, the calculations in Indian Rupees is to be furnished. However, the calculations in Original currency is also to be furnished separately in the same form.
(Petitioner)
Name of the Petitioner
Tariff Regulations 2014-19
Calculation of Interest on Normative Loan
PART-I FORM- 13A
Name of the Generating Station
(Amount in Rs Lakh)
Sl. No.
|
Particulars
|
2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Gross Normative loan – Opening
|
|
|
|
|
|
|
|
Cumulative repayment of Normative loan upto previous year
|
|
|
|
|
|
|
|
Net Normative loan – Opening
|
|
|
|
|
|
|
|
Add: Increase due to addition during the year / period
|
|
|
|
|
|
|
|
Less: Decrease due to de-capitalisation during the year / period
|
|
|
|
|
|
|
|
Less: Decrease due to reversal during the year / period
|
|
|
|
|
|
|
|
Add: Increase due to discharges during the year / period
|
|
|
|
|
|
|
|
Net Normative loan - Closing
|
|
|
|
|
|
|
|
Average Normative loan
|
|
|
|
|
|
|
|
Weighted average rate of interest
|
|
|
|
|
|
|
|
Interest on Loan
|
|
|
|
|
|
|
(Petitioner)
203
Name of the Petitioner
Calculation of Interest on Working Capital
PART-I FORM- 13B
Name of the Generating Station
(Amount in Rs Lakh)
Sl.
No.
|
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
1
|
Cost of Coal/Lignite1
|
|
|
|
|
|
|
2
|
Cost of Main Secondary Fuel Oil1
|
|
|
|
|
|
|
3
|
Fuel Cost2
|
|
|
|
|
|
|
4
|
Liquid Fuel Stock2
|
|
|
|
|
|
|
5
|
O & M Expenses
|
|
|
|
|
|
|
6
|
Maintenance Spares
|
|
|
|
|
|
|
7
|
Receivables
|
|
|
|
|
|
|
8
|
Total Working Capital
|
|
|
|
|
|
|
9
|
Rate of Interest
|
|
|
|
|
|
|
10
|
Interest on Working Capital
|
|
|
|
|
|
|
Note:
- For Coal based/Lignite based generating stations
- For Gas Turbine/Combined Cycle generating stations duly taking into account the annual mode of operation (last available) on gas fuel and liquid fuel
(Petitioner)
Name of the Petitioner
Other Income as on COD
PART-I FORM- 13C
Name of the Generating Station
(Amount in Rs. Lakh)
Sl.
No.
|
Parameters
|
Existing 2013-14
|
2014-
15
|
2015-16
|
2016-17
|
2017-
18
|
2018-
19
|
1
|
Interest on Loans and advance
|
|
|
|
|
|
|
2
|
Interest received on deposits
|
|
|
|
|
|
|
3
|
Income from Investment
|
|
|
|
|
|
|
4
|
Income from sale of scrap
|
|
|
|
|
|
|
5
|
Rebate for timely payment
|
|
|
|
|
|
|
6
|
Surcharge on late payment from beneficiaries
|
|
|
|
|
|
|
7
|
Rent from residential building
|
|
|
|
|
|
|
8
|
Misc. receipts (Please Specify Details)
|
|
|
|
|
|
|
…
|
…
|
|
|
|
|
|
|
…
|
… (add)
|
|
|
|
|
|
|
(Petitioner)
PART-I FORM- 13D
Incidental Expenditure during Construction up to Scheduled COD and up to Actual/anticipated COD
Name of the Petitioner
Name of the Generating Station
(Amount in Rs. Lakh)
Sl.
No.
|
Parameters
|
As on Scheduled COD
|
As on actual COD/anticipated COD
|
A
|
Head of Expenses:
|
|
|
1
|
Employees' Benefits Expenses
|
|
|
2
|
Finance Costs
|
|
|
3
|
Water Charges
|
|
|
4
|
Communication Expenses
|
|
|
5
|
Power Charges
|
|
|
6
|
Other Office and Administrative Expenses
|
|
|
7
|
Others (Please Specify Details)
|
|
|
8
|
Other Pre-Operating Expenses
|
|
|
…
|
……
|
|
|
…
|
……
|
|
|
B
|
Total Expenses
|
|
|
|
Less: Income from sale of tenders
|
|
|
|
Less: Income from guest house
|
|
|
|
Less: Income recovered from Contractors
|
|
|
|
Less: Interest on Deposits
|
|
|
|
…..
|
|
|
(Petitioner)
Expenditure under different packages up to Scheduled COD and up to Actual/anticipated COD
Name of the Petitioner
Name of the Generating Station
(Amount in Rs. Lakh)
Sl.
No.
|
Parameters
|
As on Scheduled COD
|
As on actual/anticipated COD
|
1
|
Package 1
|
|
|
2
|
Package 2
|
|
|
3
|
Package 3
|
|
|
4
|
-------------------------------
|
|
|
5
|
-----------------------------------
|
|
|
6
|
|
|
|
(Petitioner)
Draw Down Schedule for Calculation of IDC & Financing Charges Name of the Petitioner
PART-I FORM- 14
Name of the Generating Station
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quant um in Foreig n currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
1
|
Loans
|
|
|
|
|
|
|
|
|
|
1.1
|
Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.1
|
Foreign Loan
1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.2
|
Foreign Loan
2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.3
|
Foreign Loan
3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quant um in Foreig n currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.4
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
Total Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Indian Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.1
|
Indian Loan 1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.2
|
Indian Loan 2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quant um in Foreig n currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.3
|
Indian Loan 3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.4
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Total Indian Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Total of Loans drawn
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
Foreign equity drawn
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quant um in Foreig n currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
Quantu m in Foreign currenc y
|
Exchang e Rate on draw down date
|
Amoun t in Indian Rupee (Rs Lakh)
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
Indian equity drawn
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity deployed
|
|
|
|
|
|
|
|
|
|
Note:
1.Drawal of debt and equity shall be on paripassu basis quarter wise to meet the commissioning schedule. Drawal of higher equity in the beginning is permissible
- Applicable interest rates including reset dates used for above computation may be furnished separately
- In case of multi unit project details of capitalization ratio used to be furnished.
(Petitioner)
Name of the Petitioner
Actual cash expenditure
PART-I FORM- 14A
Name of the Generating Station
(Amount in Rs. Lakh)
Particulars
|
Quarter-I
|
Quarter-II
|
Quarter-III
|
Quarter-n (COD)
|
Expenditure towards Gross Block
|
|
|
|
|
Add: Expenditure towards CWIP
|
|
|
|
|
Add: Capital Advances, if any
|
|
|
|
|
Less: Un-discharged liabilities (included above)
|
|
|
|
|
Add/Less: Others
|
|
|
|
|
Payment to contractors / suppliers towards capital assets
|
|
|
|
|
Cumulative payments
|
|
|
|
|
Note: If there is variation between payment and fund deployment justification need to be furnished
(Petitioner)
PART-I FORM- 15
Details/Information to be Submitted in respect of Fuel for Computation of Energy Charges1
Name of the Petitioner
Name of the Generating Station
S.
No
.
|
Month
|
Unit
|
For preceding
|
For preceding
|
For preceding
|
|
3rd Month (from COD or from 1.4.2014 as
the case may be )
|
2nd Month (from COD or from 1.4.2014 as the case may be )
|
1st Month (from COD or from 1.4.2014 as the case
may be )
|
|
|
Dome stic
|
Impo rted
|
Domes
tic
|
Importe d
|
Domestic
|
Imported
|
1
|
Quantity of Coal/Lignite supplied by Coal/Lignite Company
|
(MMT)
|
|
|
|
|
|
|
2
|
Adjustment (+/-) in quantity supplied made by Coal/Lignite Company
|
(MMT)
|
|
|
|
|
|
|
3
|
Coal supplied by Coal/Lignite Company (1+2)
|
(MMT)
|
|
|
|
|
|
|
4
|
Normative Transit & Handling Losses (For coal/Lignite based Projects)
|
(MMT)
|
|
|
|
|
|
|
5
|
Net coal / Lignite Supplied (3-4)
|
(MMT)
|
|
|
|
|
|
|
6
|
Amount charged by the Coal /Lignite Company
|
(Rs.)
|
|
|
|
|
|
|
7
|
Adjustment (+/-) in amount charged made by Coal/Lignite Company
|
(Rs.)
|
|
|
|
|
|
|
S.
No
.
|
Month
|
Unit
|
For preceding
|
For preceding
|
For preceding
|
|
3rd Month (from COD or from 1.4.2014 as
the case may be )
|
2nd Month (from COD or from 1.4.2014 as the case may be )
|
1st Month (from COD or from 1.4.2014 as the case
may be )
|
8
|
Total amount Charged (6+7)
|
(Rs.)
|
|
|
|
|
|
|
9
|
Transportation charges by rail/ship/road transport
|
( Rs.)
|
|
|
|
|
|
|
10
|
Adjustment (+/-) in amount charged made by Railways/Transport Company
|
( Rs.)
|
|
|
|
|
|
|
11
|
Demurrage Charges, if any
|
( Rs.)
|
|
|
|
|
|
|
12
|
Cost of diesel in transporting coal through MGR system, if applicable
|
( Rs.)
|
|
|
|
|
|
|
13
|
Total Transportation Charges (9+/-10- 11+12)
|
( Rs.)
|
|
|
|
|
|
|
14
|
Total amount Charged for coal/lignite supplied including Transportation (8+13)
|
( Rs.)
|
|
|
|
|
|
|
15
|
Landed cost of coal/ Lignite
|
Rs./MT
|
|
|
|
|
|
|
16
|
Blending Ratio (Domestic/Importe d)
|
|
|
|
|
|
|
|
17
|
Weighted average cost of coal/ Lignite for preceding three months
|
Rs./MT
|
|
|
|
|
|
|
S.
No
.
|
Month
|
Unit
|
For preceding
|
For preceding
|
For preceding
|
|
3rd Month (from COD or from 1.4.2014 as
the case may be )
|
2nd Month (from COD or from 1.4.2014 as the case may be )
|
1st Month (from COD or from 1.4.2014 as the case
may be )
|
18
|
GCV of Domestic Coal as per bill of Coal Company
|
|
|
|
|
|
|
|
19
|
GCV of Imported Coal as per bill Coal Company
|
|
|
|
|
|
|
|
20
|
Weighted average GCV of coal/ Lignite as Billed
|
(kCal/ Kg)
|
|
|
|
|
|
|
21
|
GCV of Domestic Coal as received at Station
|
|
|
|
|
|
|
|
22
|
GCV of Imported Coal as received at Station
|
|
|
|
|
|
|
|
23
|
Weighted average GCV of coal/ Lignite as Received
|
|
|
|
|
|
|
|
Note:
- Similar details to be furnished for natural gas/liquid fuel for CCGT station and secondary fuel oil for coal/lignite based thermal plants with appropriate units.
- As billed and as received GCV, quantity of coal, and price should be submitted as certified by statutory auditor.
(Petitioner)
Details/Information to be Submitted in respect of Limestone for Computation of Energy Charge Rate
PART-I FORM- 16
Name of the Petitioner
Name of the Generating Station
Sl.
No.
|
Month
|
Unit
|
For preceding
|
For preceding
|
For preceding
|
|
|
|
3rd Month (from COD or from 1.4.2014 as
the case may be )
|
2nd Month (from COD or from 1.4.2014 as
the case may be )
|
1st Month (from COD or from 1.4.2014 as
the case may be )
|
1
|
Quantity of Limestone supplied by Limestone supply Company
|
(MMT)
|
|
|
|
2
|
Adjustment (+/-) in quantity supplied made by Limestone supply Company
|
(MMT)
|
|
|
|
3
|
Limestone supplied by Limestone supply Company(1+2)
|
(MMT)
|
|
|
|
4
|
Net Limestone Supplied (3-4)
|
(MMT)
|
|
|
|
5
|
Amount charged by the Limestone supply Company
|
(Rs.)
|
|
|
|
6
|
Adjustment (+/-) in amount charged made by Limestone supply Company
|
(Rs.)
|
|
|
|
7
|
Total amount Charged (6+7)
|
(Rs.)
|
|
|
|
8
|
Transportation charges by rail/ship/road transport
|
( Rs.)
|
|
|
|
9
|
Adjustment (+/-) in amount charged made by Railways/Transport Company
|
( Rs.)
|
|
|
|
10
|
Demurrage Charges, if any
|
( Rs.)
|
|
|
|
11
|
Total Transportation Charges (8+/-9- 10)
|
( Rs.)
|
|
|
|
12
|
Total amount Charged for Limestone supplied including Transportation (7+11)
|
( Rs.)
|
|
|
|
(Petitioner)
PART-I FORM- 17
Details/Information to be Submitted in respect of Capital Spares
Name of the Petitioner
Name of the Generating Station
Sl.
No.
|
Details of Capital Spares and Expenses
|
Claimed as a part of additional Capitalisation
|
Funded through compensatory allowance
|
Funded through Special allowance (If Applicable
|
Claimed as a part of stores and spares
|
|
Name of spare
|
Amount
|
|
|
|
|
1
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
(Petitioner)
PART-I FORM- 18
Liability Flow Statement
Name of the Petitioner
Name of the Generating Station
Party
|
Asset / Work
|
Year of actual capitalisati on
|
Original Liability
|
Liability as on 31.03.2014
|
Discharges (Year wise)
|
Reversal (Year wise)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Petitioner)
TARIFF FILING FORMS (HYDRO) FOR DETERMINATION OF TARIFF PART-II
Annexure-I
PART-II
Checklist of Forms and other information/ documents for tariff filing for Hydro Stations
Form No.
|
Title of Tariff Filing Forms (Hydro)
|
Tick
|
FORM- 1
|
Summary Sheet
|
|
FORM-2
|
Details of COD, Type of hydro station, Normative Annual Plant Availability Factor(NAPAF) & Other normative parameters considered for tariff calculation
|
|
FORM-3
|
Salient Features of Hydroelectric Project
|
|
FORM- 4
|
Details of Foreign loans
|
|
FORM- 4A
|
Details of Foreign Equity
|
|
FORM-5
|
Abstract of Admitted Capital Cost for the existing Projects
|
|
FORM-5A
|
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New projects
|
|
FORM-5B
|
Break-up of Capital Cost for Hydro Power Generating Station
|
|
FORM-5C
|
Break-up of Capital Cost for Plant & Equipment
|
|
FORM-5D
|
Break-up of Construction/Supply/Service packages
|
|
FORM-5Ei
|
In case there is cost over run
|
|
FORM-5Eii
|
In case there is time over run
|
|
FORM-5F
|
In case there is claim of additional RoE
|
|
FORM- 6
|
Financial Package upto COD
|
|
FORM- 7
|
Details of Project Specific Loans
|
|
FORM- 8
|
Details of Allocation of corporate loans to various projects
|
|
FORM-9A
|
Statement of Additional Capitalisation after COD
|
|
Form No.
|
Title of Tariff Filing Forms (Hydro)
|
Tick
|
FORM 9B
|
Statement of Additional Capitalisation during fag end of the Project
|
|
FORM 9Bi
|
Details of Asset De-capitalised during the period
|
|
FORM- 9C
|
Statement showing reconciliation of ACE claimed with the capital additions as per books
|
|
FORM- 9D
|
Statement showing items/assets/works claimed under Exclusions
|
|
FORM- 9E
|
Statement of Capital cost
|
|
FORM- 9F
|
Statement of Capital Woks in Progress
|
|
FORM- 10
|
Financing of Additional Capitalisation
|
|
FORM- 11
|
Calculation of Depreciation
|
|
FORM- 12
|
Statement of Depreciation
|
|
FORM- 13
|
Calculation of Weighted Average Rate of Interest on Actual Loans
|
|
FORM- 13A
|
Calculation of Interest on Normative Loan
|
|
FORM- 13 B
|
Calculation of Interest on Working Capital
|
|
FORM- 13 C
|
Other Income as on COD
|
|
FORM- 13 D
|
Incidental Expenditure during Construction
|
|
FORM- 14
|
Draw Down Schedule for Calculation of IDC & Financing Charges
|
|
FORM- 14A
|
Actual cash expenditure
|
|
FORM- 15A
|
Design energy and peaking capability (month wise)- ROR with Pondage/Storage type new stations
|
|
FORM- 15B
|
Design energy and MW Continuous (month wise)- ROR type stations
|
|
FORM- 16
|
Liability Flow Statement
|
|
Other Information/ Documents
|
|
Sl. No.
|
Information/Document
|
Tick
|
Form No.
|
Title of Tariff Filing Forms (Hydro)
|
Tick
|
1
|
Certificate of incorporation, Certificate for Commencement of Business, Memorandum of Association, & Articles of Association ( For New Station setup by a company making tariff application for the first time to CERC)
|
|
2
|
- Station wise and Corporate audited Balance Sheet and Profit & Loss Accounts with all the Schedules & annexures on COD of the Station for the new station & for the relevant years.
- Station wise and Corporate audited Balance Sheet and Profit & Loss Accounts with all the Schedules & annexures for the existing station for the relevant years.
|
|
3
|
Copies of relevant loan Agreements
|
|
4
|
Copies of the approval of Competent Authority for the Capital Cost and Financial package.
|
|
5
|
Copies of the Equity participation agreements and necessary approval for the foreign equity.
|
|
6
|
Copies of the BPSA/PPA with the beneficiaries, if any
|
|
7
|
Detailed note giving reasons of cost and time over run, if applicable. List of supporting documents to be submitted:
- Detailed Project Report
- CPM Analysis
- PERT Chart and Bar Chart
- Justification for cost and time Overrun
|
|
8
|
Generating Company shall submit copy of Cost Audit Report along with cost accounting records, cost details, statements, schedules etc. for the Generating Unit wise /stage wise/Station wise/ and subsequently consolidated at Company level as submitted to the Govt. of India for first two years i.e. 2014-15 and 2015-16 at the time of mid-term true-up in 2016-17 and for balance period of tariff period 2014-19 at the time of final true-up in 2019-20. In case of initial tariff filing the latest available Cost Audit Report should be furnished.
|
|
9
|
Any other relevant information, (Please specify)
|
|
10.
|
Reconciliation with Balance sheet of any actual additional capitalization and amongst stages
|
|
Form No.
|
Title of Tariff Filing Forms (Hydro)
|
Tick
|
|
of a generating station
|
|
Note 1: Electronic copy of the petition (in words format) and detailed calculation as per these formats (in excel format) and any other information submitted shall also be furnished in the form of CD/Floppy disc.
Summary Sheet
Name of the Petitioner: Name of the Generating Station: Place (Region/District/State):
PART-II FORM- 1
(Rs. lakh)
S.N o.
|
Particulars
|
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
|
1.1
|
Depreciation
|
|
|
|
|
|
|
|
1.2
|
Interest on Loan
|
|
|
|
|
|
|
|
1.3
|
Return on Equity1
|
|
|
|
|
|
|
|
1.4
|
Interest on Working Capital
|
|
|
|
|
|
|
|
1.5
|
O & M Expenses
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
1: Details of calculations, considering equity as per regulation, to be furnished.
Form-1(I) –Statement showing claimed capital cost:
Sl. No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Opening Capital Cost
|
|
|
|
|
|
|
Add: Addition during the year / period
|
|
|
|
|
|
|
Less: Decapitalisation during the year / period
|
|
|
|
|
|
Sl. No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Less: Reversal during the year / period
|
|
|
|
|
|
|
Add: Discharges during the year / period
|
|
|
|
|
|
|
Closing Capital Cost
|
|
|
|
|
|
|
Average Capital Cost
|
|
|
|
|
|
Form-1(II) –Statement showing Return on Equity:
(Rs. In Lakh)
Sl. No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Opening Equity
|
|
|
|
|
|
|
Add: Increase due to addition during the year / period
|
|
|
|
|
|
|
Less: Decrease due to de-capitalisation during the year / period
|
|
|
|
|
|
|
Less: Decrease due to reversal during the year / period
|
|
|
|
|
|
|
Add: Increase due to discharges during the year / period
|
|
|
|
|
|
|
Closing Equity
|
|
|
|
|
|
|
Average Equity
|
|
|
|
|
|
|
Rate of ROE
|
|
|
|
|
|
|
Return on Equity
|
|
|
|
|
|
(Petitioner)
PART-II FORM- 2
Details of COD, Type of hydro station, Normative Annual Plant Availability Factor(NAPAF) & Other normative parameters considered for tariff calculation
Name of the Petitioner: Name of the Generating Station:
Year Ending March
|
Particulars
|
Unit
|
Existing 2013-14
|
2014-
15
|
2015-
16
|
2016-
17
|
2017-
18
|
2018-
19
|
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
1
|
Installed Capacity
|
MW
|
|
|
|
|
|
|
2
|
Free power to home state
|
%
|
|
|
|
|
|
|
3
|
Date of commercial operation (actual/anticipated)
|
|
|
|
|
|
|
|
|
Unit-1
|
|
|
|
|
|
|
|
|
Unit-2
|
|
|
|
|
|
|
|
|
Unit-3
|
|
|
|
|
|
|
|
4
|
Type of Station
|
|
|
|
|
|
|
|
|
a) Surface/underground
|
|
|
|
|
|
|
|
|
b) Purely ROR/ Pondage/Storage
|
|
|
|
|
|
|
|
|
c) Peaking/non-peaking
|
|
|
|
|
|
|
|
|
d) No. of hours of peaking
|
|
|
|
|
|
|
|
|
e) Overload capacity(MW) & period
|
|
|
|
|
|
|
|
5
|
Type of excitation
|
|
|
|
|
|
|
|
|
a) Rotating exciters on generator
|
|
|
|
|
|
|
|
|
b) Static excitation
|
|
|
|
|
|
|
|
6
|
Design Energy (Annual)1
|
GWh
|
|
|
|
|
|
|
7
|
Auxiliary Consumption including Transformation losses
|
%
|
|
|
|
|
|
|
8
|
Normative Plant Availability Factor (NAPAF)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Particulars
|
Unit
|
Existing 2013-14
|
2014-
15
|
2015-
16
|
2016-
17
|
2017-
18
|
2018-
19
|
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
9.1
|
Maintenance Spares for WC
|
% of O&M
|
|
|
|
|
|
|
9.2
|
Receivables for WC
|
in Months
|
|
|
|
|
|
|
9.3
|
Base Rate of Return on Equity
|
%
|
|
|
|
|
|
|
9.4
|
Tax Rate2
|
%
|
|
|
|
|
|
|
9.5
|
Effective Tax Rate 4
|
|
|
|
|
|
|
|
9.6
|
SBI Base Rate + 350 basis points as on 3
|
%
|
|
|
|
|
|
|
- Month wise 10-day Design energy figures to be given separately with the petition.
- Tax rate applicable to the company for the year FY 2013-14 should also be furnished.
- Mention relevant date
- Effective tax rate is to be computed in accordance with Regulation 25 i.e. actual tax (or advance tax)/gross income, where gross income refers the profit before tax.
(Petitioner)
Salient Features of Hydroelectric Project
Name of the Petitioner: Name of the Generating Station:
PART-II FORM- 3
1. Location
|
|
State/Distt.
|
|
River
|
|
2. Diversion Tunnel
|
|
Size, shape
|
|
Length (M)
|
|
3. Dam
|
|
Type
|
|
Maximum dam height (M)
|
|
4. Spillway
|
|
Type
|
|
Crest level of spillway (M)
|
|
5. Reservoir
|
|
Full Reservoir Level (FRL) (M)
|
|
Minimum Draw Down Level (MDDL) (M)
|
|
Live storage (MCM)
|
|
6. De-silting Chamber
|
|
Type
|
|
Number and Size
|
|
Particle size to be removed(mm)
|
|
7. Head Race Tunnel
|
|
Size and type
|
|
Length (M)
|
|
Design discharge(Cumecs)
|
|
8. Surge Shaft
|
|
Type
|
|
Diameter (M)
|
|
Height (M)
|
|
9. Penstock/Pressure shafts
|
|
Type
|
|
Diameter & Length (M)
|
|
10. Power House
|
|
Installed capacity (No of units x MW)
|
|
Type of turbine
|
|
Rated Head(M)
|
|
Rated Discharge(Cumecs)
|
|
Head at Full Reservoir Level (M)
|
|
Head at Minimum Draw down Level (M)
|
|
MW Capability at FRL
|
|
MW Capability at MDDL
|
|
11. Tail Race Tunnel/Channel
|
|
Diameter (M) , shape
|
|
Length (M)
|
|
Minimum tail water level (M)
|
|
12. Switchyard
|
|
Type of Switch gear
|
|
No. of generator bays
|
|
No. of Bus coupler bays
|
|
No. of line bays
|
|
Note: Specify limitation on generation during specific time period(s) on account of restrictions on water use due to irrigation, drinking water, industrial, environmental considerations etc.
(Petitioner)
Details of Foreign loans
(Details only in respect of loans applicable to the project under petition)
Name of the Petitioner Name of the Generating Station Exchange Rate at COD Exchange Rate as on 31.3.2014
PART-II FORM- 4
Sl.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Excha nge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currency
)
|
Releva nt Exchan ge Rate
|
Amou nt (Rs. Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency21
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31 & so on
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
- Name of the currency to be mentioned e.g. US$, DM, etc.
- In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given
- Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given
- Tax (such as withholding tax) details as applicable including change in rates, date from which change effective etc. must be clearly indicated.
(Petitioner)
Details of Foreign Equity
(Details only in respect of Equity infusion if any applicable to the project under petition)
Name of the Petitioner Name of the Generating Station Exchange Rate on date/s of infusion
PART-II FORM- 4A
Sl.
|
Financial Year
|
Year 1
|
Year 2
|
Year 3 and so on
|
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
|
Date
|
Amount (Foreign Currency)
|
Excha nge Rate
|
Amou nt (Rs. Lakh)
|
Date
|
Amount (Foreign Currenc y)
|
Excha nge Rate
|
Amou nt (Rs. Lakh)
|
Dat e
|
Amount (Foreign Currency)
|
Excha nge Rate
|
Amou nt (Rs. Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency21
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency41 and so on
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
- Name of the currency to be mentioned e.g. US$, DM, etc.
- In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given
(Petitioner)
Abstract of Admitted Capital Cost for the existing Projects
Name of the Petitioner Name of the Generating Station
PART-II FORM- 5
|
Capital Cost as admitted by CERC
|
|
|
|
|
a)
|
Capital cost admitted as on
|
|
|
(Give reference of the relevant CERC Order with Petition No. & Date)
|
|
|
|
|
|
|
|
b)
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
|
|
c)
|
Foreign Exchange rate considered for the admitted Capital cost (Rs Lakh)
|
|
|
|
|
d)
|
Total Foreign Component (Rs. Lakh)
|
|
|
|
|
e)
|
Domestic Component (Rs. Lakh.)
|
|
|
|
|
f)
|
Hedging cost, if any, considered for the admitted Capital cost (Rs Lakh)
|
|
|
|
|
|
Total Capital cost admitted (Rs. Lakh) (d+e+f)
|
|
(Petitioner)
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New Projects Name of the Petitioner
Name of the Generating Station
PART-II FORM- 5A
New Projects
Capital Cost Estimates
Board of Director/ Agency approving the Capital cost estimates:
|
|
|
|
Date of approval of the Capital cost estimates:
|
|
|
Present Day Cost
|
Completed Cost
|
Price level of approved estimates
|
As on End of Qtr. of the year
|
As on scheduled COD of the Station
|
|
|
|
Foreign Exchange rate considered for the Capital cost estimates
|
|
|
|
|
|
Capital Cost excluding IDC, IEDC & FC
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs. Lakh)
|
|
|
|
|
|
Capital cost excluding IDC, IEDC, FC, FERV & Hedging Cost (Rs. Lakh)
|
|
|
|
|
|
IDC, IEDC, FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs. Lakh)
|
|
|
|
|
|
Total IDC, IEDC, FC, FERV & Hedging Cost (Rs. Lakh
|
|
|
Rate of taxes & duties considered
|
|
|
|
|
Capital cost Including IDC, IEDC, FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
Domestic Component (Rs. Lakh)
|
|
|
|
Capital cost Including IDC, IEDC & FC (Rs. Lakh)
|
|
|
|
Schedule of Commissioning as per investment approval
|
|
Scheduled COD of Unit-I
|
|
Scheduled COD of Unit-II
|
|
-------------------------
|
|
---------------------------
|
|
Scheduled COD of last Unit/Station
|
|
Note:
- Copy of approval letter should be enclosed
- Details of Capital Cost are to be furnished as per FORM-5B or 5C as applicable
- Details of IDC & Financing Charges are to be furnished as per FORM-14.
(Petitioner)
Break-up of Capital Cost for New Hydro Power Generating Station
Name of the Petitioner Name of the Generating Station
PART-II FORM- 5B
(Amount in Rs Lakh)
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investme nt Approval (3)
|
Actual Capital Expenditure as on actual/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
|
|
1.0
|
Infrastructure Works
|
|
|
|
|
|
1.1
|
Preliminary including Development
|
|
|
|
|
|
1.2
|
Land*
|
|
|
|
|
|
1.3
|
R&R expenditure
|
|
|
|
|
|
1.4
|
Buildings
|
|
|
|
|
|
1.5
|
Township
|
|
|
|
|
|
1.6
|
Maintenance
|
|
|
|
|
|
1.7
|
Tools & Plants
|
|
|
|
|
|
1.8
|
Communication
|
|
|
|
|
|
1.9
|
Environment & Ecology
|
|
|
|
|
|
1.10
|
Losses on stock
|
|
|
|
|
|
1.11
|
Receipt & Recoveries
|
|
|
|
|
|
1.12
|
Total (Infrastructure works)
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investme nt Approval (3)
|
Actual Capital Expenditure as on actual/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
|
|
|
|
|
|
|
|
|
2.0
|
Major Civil Works
|
|
|
|
|
|
2.1
|
Dam, Intake & De- silting Chambers
|
|
|
|
|
|
2.2
|
HRT, TRT, Surge Shaft & Pressure shafts
|
|
|
|
|
|
2.3
|
Power Plant civil works
|
|
|
|
|
|
2.4
|
Other civil works (to be specified)
|
|
|
|
|
|
2.5
|
Total (Major Civil Works)
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
Hydro Mechanical equipments
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0
|
Plant & Equipment
|
|
|
|
|
|
4.1
|
Initial spares of Plant & Equipment
|
|
|
|
|
|
4.2
|
Total (Plant & Equipment)
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
Taxes and Duties
|
|
|
|
|
|
5.1
|
Custom Duty
|
|
|
|
|
|
5.2
|
Other taxes & Duties
|
|
|
|
|
|
5.3
|
Total Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investme nt Approval (3)
|
Actual Capital Expenditure as on actual/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
|
|
6.0
|
Construction & Pre- commissioning expenses
|
|
|
|
|
|
6.1
|
Erection, testing & commissioning
|
|
|
|
|
|
6.2
|
Construction Insurance
|
|
|
|
|
|
6.3
|
Site supervision
|
|
|
|
|
|
6.4
|
Total (Const. & Pre- commissioning)
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
Overheads
|
|
|
|
|
|
7.1
|
Establishment
|
|
|
|
|
|
7.2
|
Design & Engineering
|
|
|
|
|
|
7.3
|
Audit & Accounts
|
|
|
|
|
|
7.4
|
Contingency
|
|
|
|
|
|
7.5
|
Rehabilitation & Resettlement
|
|
|
|
|
|
7.6
|
Total (Overheads)
|
|
|
|
|
|
|
|
|
|
|
|
|
8.0
|
Capital Cost without IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
9.1
|
Interest During
|
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investme nt Approval (3)
|
Actual Capital Expenditure as on actual/anticipated COD (4)
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
|
|
|
Construction (IDC)
|
|
|
|
|
|
9.2
|
Financing Charges (FC)
|
|
|
|
|
|
9.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
9.4
|
Hedging Cost
|
|
|
|
|
|
9.5
|
Total of IDC, FC, FERV & Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
Capital cost including IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
*Provide details of Freehold Land, Leasehold Land and Land under reservoir separately
Note:
- In case of cost variation, a detailed note giving reasons of such variation should be submitted clearly indicating whether such cost over-run was beyond the control of the generating company.
- In case of both time & cost overrun, a detailed note giving reasons of such time and cost over-run should be submitted clearly bringing out the agency responsible and whether such time and cost overrun was beyond the control of the generating company.
- The implication on cost due to time over run, if any shall be submitted separately giving details of increase in prices in different packages from scheduled COD to Actual COD/anticipated COD, increase in IEDC from scheduled COD to actual COD/anticipated COD and increase of IDC from scheduled COD to actual anticipated COD.
- A list of balance work assets/work wise including initial spare on original scope of works along with estimate shall be furnished positively.
4. Impact on account of each reason for Time over run on Cost of project should be quantified and substantiated with necessary documents and supporting workings.
(Petitioner)
Break-up of Capital Cost for Plant & Equipment (New Projects)
Name of the Petitioner Name of the Generating Station
PART-II FORM- 5C
(Amount in Rs Lakh)
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investment Approval (1)
|
Cost on Actual/anticipated COD (1)
|
Variation
|
Reasons for Variation*
|
|
|
Total Cost
|
Total Cost
|
(3)
|
(4)
|
1.0
|
Generator, turbine & Accessories
|
|
|
|
|
1.1
|
Generator package
|
|
|
|
|
1.2
|
Turbine package
|
|
|
|
|
1.3
|
Unit control Board
|
|
|
|
|
1.4
|
C&I package
|
|
|
|
|
1.5
|
Bus Duct of GT connection
|
|
|
|
|
1.6
|
Total (Generator, turbine & Accessories)
|
|
|
|
|
|
|
|
|
|
|
2.0
|
Auxiliary Electrical Equipment
|
|
|
|
|
2.1
|
Step up transformer
|
|
|
|
|
2.2
|
Unit Auxiliary Transformer
|
|
|
|
|
2.3
|
Local supply transformer
|
|
|
|
|
2.4
|
Station transformer
|
|
|
|
|
2.5
|
SCADA
|
|
|
|
|
2.6
|
Switchgear, Batteries,
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investment Approval (1)
|
Cost on Actual/anticipated COD (1)
|
Variation
|
Reasons for Variation*
|
|
|
Total Cost
|
Total Cost
|
(3)
|
(4)
|
|
DC dist. Board
|
|
|
|
|
2.7
|
Telecommunication equipment
|
|
|
|
|
2.8
|
Illumination of Dam, PH and Switchyard
|
|
|
|
|
2.9
|
Cables & cable facilities, grounding
|
|
|
|
|
2.10
|
Diesel generating sets
|
|
|
|
|
2.11
|
Total (Auxiliary Elect. Equipment)
|
|
|
|
|
|
|
|
|
|
|
3.0
|
Auxiliary equipment & services for power station
|
|
|
|
|
3.1
|
EOT crane
|
|
|
|
|
3.2
|
Other cranes
|
|
|
|
|
3.3
|
Electric lifts & elevators
|
|
|
|
|
3.4
|
Cooling water system
|
|
|
|
|
3.5
|
Drainage & dewatering system
|
|
|
|
|
3.6
|
Fire fighting equipment
|
|
|
|
|
3.7
|
Air conditioning, ventilation and heating
|
|
|
|
|
3.8
|
Water supply system
|
|
|
|
|
3.9
|
Oil handling equipment
|
|
|
|
|
3.10
|
Workshop machines & equipment
|
|
|
|
|
Sl.
No. (1)
|
Break Down (2)
|
Original Cost as approved by Authority/Investment Approval (1)
|
Cost on Actual/anticipated COD (1)
|
Variation
|
Reasons for Variation*
|
|
|
Total Cost
|
Total Cost
|
(3)
|
(4)
|
3.11
|
Total (Auxiliary equipt. & services for PS)
|
|
|
|
|
|
|
|
|
|
|
4.0
|
Switchyard package
|
|
|
|
|
|
|
|
|
|
|
5.0
|
Initial spares for all above equipments
|
|
|
|
|
6.0
|
Total Cost (Plant & Equipment) excluding IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
7.0
|
IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
7.1
|
Interest During Construction (IDC)
|
|
|
|
|
7.2
|
Financing Charges (FC)
|
|
|
|
|
7.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
7.4
|
Hedging Cost
|
|
|
|
|
7.5
|
Total of IDC, FC, FERV & Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
8.0
|
Total Cost (Plant & Equipment) including IDC, FC, FERV &
Hedging Cost
|
|
|
|
|
Note:
- In case of cost variation, a detailed note giving reasons of such variation should be submitted clearly indicating whether such cost overrun was beyond the control of the generating company.
(Petitioner)
Break-up of Construction/Supply/Service packages
PART-II FORM- 5D
Name of the Petitioner Name of the Generating Station
1
|
Name/No. of Construction / Supply / Service Package
|
Package A
|
Package B
|
Package C
|
…
|
Total Cost of all packages
|
2
|
Scope of works1 (in line with head of cost break-ups as applicable)
|
|
|
|
|
|
3
|
Whether awarded through ICB/DCB/ Departmentally/ Deposit Work
|
|
|
|
|
|
4
|
No. of bids received
|
|
|
|
|
|
5
|
Date of Award
|
|
|
|
|
|
6
|
Date of Start of work
|
|
|
|
|
|
7
|
Date of Completion of Work/Expected date of completion of work
|
|
|
|
|
|
8
|
Value of Award2 in (Rs. Lakh)
|
|
|
|
|
|
9
|
Firm or With Escalation in prices
|
|
|
|
|
|
10
|
Actual capital expenditure till the completion or up to COD whichever is earlier(Rs.Lakh)
|
|
|
|
|
|
11
|
Taxes & Duties and IEDC (Rs. Lakh)
|
|
|
|
|
|
12
|
IDC, FC, FERV & Hedging cost (Rs. Lakh)
|
|
|
|
|
|
13
|
Sub -total (10+11+12) (Rs. Lakh)
|
|
|
|
|
|
Note:
- If there is any package, which need to be shown in Indian Rupee and foreign currency (ies), the same should be shown separately along with the currency, the exchange rate and the date
(Petitioner)
In case there is cost over run
Name of the Petitioner Name of the Generating Station
PART-II FORM- 5Ei
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
1
|
Cost of Land & Site Development
|
|
|
|
|
|
1.1
|
Land*
|
|
|
|
|
|
1.2
|
Rehabilitation & Resettlement (R&R)
|
|
|
|
|
|
1.3
|
Preliminary Investigation & Site Development
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Plant & Equipment
|
|
|
|
|
|
2.1
|
Steam Generator Island
|
|
|
|
|
|
2.2
|
Turbine Generator Island
|
|
|
|
|
|
2.3
|
BOP Mechanical
|
|
|
|
|
|
2.3.1
|
Fuel Handling & Storage system
|
|
|
|
|
|
2.3.2
|
External water
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
|
supply system
|
|
|
|
|
|
2.3.3
|
DM water Plant
|
|
|
|
|
|
2.3.4
|
Clarification plant
|
|
|
|
|
|
2.3.5
|
Chlorination Plant
|
|
|
|
|
|
2.3.6
|
Fuel Handling & Storage system
|
|
|
|
|
|
2.3.7
|
Ash Handling System
|
|
|
|
|
|
2.3.8
|
Coal Handling Plant
|
|
|
|
|
|
2.3.9
|
Rolling Stock and Locomotives
|
|
|
|
|
|
2.3.10
|
MGR
|
|
|
|
|
|
2.3.11
|
Air Compressor System
|
|
|
|
|
|
2.3.12
|
Air Condition & Ventilation System
|
|
|
|
|
|
2.3.13
|
Fire fighting System
|
|
|
|
|
|
2.3.14
|
HP/LP Piping
|
|
|
|
|
|
|
Total BOP
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
|
Mechanical
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4
|
BOP Electrical
|
|
|
|
|
|
2.4.1
|
Switch Yard Package
|
|
|
|
|
|
2.4.2
|
Transformers Package
|
|
|
|
|
|
2.4.3
|
Switch gear Package
|
|
|
|
|
|
2.4.4
|
Cables, Cable facilities & grounding
|
|
|
|
|
|
2.4.5
|
Lighting
|
|
|
|
|
|
2.4.6
|
Emergency
D.G. set
|
|
|
|
|
|
|
Total BOP Electrical
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
Control & Instrumentation (C & I)
Package
|
|
|
|
|
|
|
Total Plant & Equipment excluding taxes & Duties
|
|
|
|
|
|
3
|
Initial Spares
|
|
|
|
|
|
4
|
Civil Works
|
|
|
|
|
|
4.1
|
Main
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
|
plant/Adm. Building
|
|
|
|
|
|
4.2
|
CW system
|
|
|
|
|
|
4.3
|
Cooling Towers
|
|
|
|
|
|
4.4
|
DM water Plant
|
|
|
|
|
|
4.5
|
Clarification plant
|
|
|
|
|
|
4.6
|
Chlorination plant
|
|
|
|
|
|
4.7
|
Fuel handling & Storage system
|
|
|
|
|
|
4.8
|
Coal Handling Plant
|
|
|
|
|
|
4.9
|
MGR
&Marshalling Yard
|
|
|
|
|
|
4.10
|
Ash Handling System
|
|
|
|
|
|
4.11
|
Ash disposal area development
|
|
|
|
|
|
4.12
|
Fire fighting System
|
|
|
|
|
|
4.13
|
Township & Colony
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
4.14
|
Temp. construction & enabling works
|
|
|
|
|
|
4.15
|
Road & Drainage
|
|
|
|
|
|
|
Total Civil works
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
5.1
|
Erection Testing and commissioning
|
|
|
|
|
|
5.2
|
Site supervision
|
|
|
|
|
|
5.3
|
Operator's Training
|
|
|
|
|
|
5.4
|
Construction Insurance
|
|
|
|
|
|
5.5
|
Tools & Plant
|
|
|
|
|
|
5.6
|
Start up fuel
|
|
|
|
|
|
|
Total Construction & Pre- Commissioning Expenses
|
|
|
|
|
|
Sl.
No.
|
Break Down
|
Original Cost (Rs.Lakh) as approved by the Board of Members
|
Actual/Estimat ed Cost as incurred/to be incurred(Rs.
Lakh)
|
Difference
|
Reasons for Variation(Please submit supporting computations and documents wherever applicable)
|
Increase in soft cost due to increase in hard cost
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
6
|
Overheads
|
|
|
|
|
|
6.1
|
Establishment
|
|
|
|
|
|
6.2
|
Design & Engineering
|
|
|
|
|
|
6.3
|
Audit & Accounts
|
|
|
|
|
|
6.4
|
Contingency
|
|
|
|
|
|
|
Total Overheads
|
|
|
|
|
|
7
|
Capital cost excluding IDC & FC
|
|
|
|
|
|
8
|
IDC, FC, FERV
&Hedging Cost
|
|
|
|
|
|
8.1
|
Interest During Construction (IDC)
|
|
|
|
|
|
8.2
|
Financing Charges (FC)
|
|
|
|
|
|
8.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
8.4
|
Hedging Coat
|
|
|
|
|
|
|
Total of IDC, FC,FERV &
Hedging Cost
|
|
|
|
|
|
9
|
Capital cost including IDC, FC, FERV &
|
|
|
|
|
|
|
|
Original Cost
|
Actual/Estimat
|
Difference
|
Reasons for
|
Increase in soft cost due to increase in
|
|
|
(Rs.Lakh) as
|
ed Cost as
|
|
Variation(Please submit
|
hard cost
|
|
|
approved by the
|
incurred/to be
|
|
supporting computations
|
|
|
|
Board of
|
incurred(Rs.
|
|
and documents wherever
|
|
|
|
Members
|
Lakh)
|
|
applicable)
|
|
Sl.
|
|
Total Cost
|
Total Cost
|
Total Cost
|
|
|
No.
|
Break Down
|
|
Hedging Cost
|
|
|
|
|
|
*Submit details of Freehold and Lease hold land
Note: Impact on account of each reason for Cost overrun should be quantified and substantiated with necessary documents and supporting workings.
(Petitioner)
In case there is time over run
Name of the Petitioner Name of the Generating Station
PART-II FORM- 5Eii
S. No
|
Description of Activity/ Works/ Service
|
Original Schedule (As per Planning)
|
Actual Schedule (As per Actual)
|
Time Over- Run
|
Reasons for delay
|
Other Activity effected (Mention Sr No of activity affected)
|
Start Date
|
Completio n Date
|
Actual Start Date
|
Actual Completion Date
|
Days
|
1
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
….
|
……..
|
|
|
|
|
|
|
|
- Delay on account of each reason in case of time overrun should be quantified and substantiated with necessary documents and supporting workings.
- Indicates the activities on critical path.
(Petitioner)
In case there is claim of additional RoE
Name of the Petitioner
Name of the Generating Station
PART-II FORM- 5F
Project
|
Completion Time as per Investment approval (Months)
|
Actual Completion time
|
Qualifying time schedule(as per regulation)
|
Start Date
|
Scheduled COD
(Date)
|
Months
|
Installed Capacity
|
Start Date
|
Actual COD
(Date)
|
Actual Completion time in Months
|
Tested Capacity
|
Months
|
Unit 1
|
|
|
|
|
|
|
|
|
|
Unit 2
|
|
|
|
|
|
|
|
|
|
Unit 3
|
|
|
|
|
|
|
|
|
|
Unit 4
|
|
|
|
|
|
|
|
|
|
….
|
|
|
|
|
|
|
|
|
|
…..
|
|
|
|
|
|
|
|
|
|
Note: Necessary documentary evidence in support of actual completion time to be submitted in accordance with Regulation 5(1).
(Petitioner)
254
Financial Package upto COD
Name of the Petitioner
Name of the Generating Station Project Cost as on COD1 Date of Commercial Operation of the Station2
PART-II FORM- 6
|
Financial Package as Approved
|
Financial Package as on COD
|
As Admitted on COD
|
Currency and Amount3
|
Currency and Amount3
|
Currency and Amount3
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
|
|
|
|
|
|
|
Loan-I
|
US $
|
200m
|
|
|
|
|
Loan-II
|
|
|
|
|
|
|
Loan-III
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and so on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity-
|
|
|
|
|
|
|
Foreign
|
|
|
|
|
|
|
Domestic
|
|
|
|
|
|
|
Total Equity
|
|
|
|
|
|
|
Debt : Equity Ratio
|
|
|
|
|
|
|
Note:
- Say Rs. 80 Cr. + US$ 200 m or Rs. 1320 Cr. including US$ 200 m at an exchange rate of US$=Rs 62
- Date of Commercial Operation means Commercial Operation of the last unit
- For example : US $ 200m, etc.
(Petitioner)
Details of Project Specific Loans
Name of the Petitioner
Name of the Generating Station
PART-II FORM- 7
Particulars
|
Package1
|
Package2
|
Package3
|
Package4
|
Package5
|
Package6
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto 31.03.2014/COD 3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
Note:
- Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
- Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various units, details in the Form is to be given separately for all the units in the same form.
- Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Documentary evidence for applicable base rate on different dates from the date of drawl may also be enclosed.
- Margin means the points over and above the floating rate.
- At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
- Moratorium period refers to the period during which loan servicing liability is not required.
- Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
- Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal & repayment along with exchange rate at that date may be given with documentary evidence.
- Base exchange rate means the exchange rate prevailing as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
- In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
- At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing etc.
- Call or put option, if any exercised by the generating company for refinancing of loan
- Copy of loan agreement
(Petitioner)
Details of Allocation of corporate loans to various projects
PART-II FORM- 8
Name of the Petitioner
Name of the Generating Station
Particulars
|
Package 1
|
Package 2
|
Package 3
|
Package 4
|
Package 5
|
Remarks
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto 31.03.2014/COD 3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of loan packages to various projects
|
|
|
Name of the Projects
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
Project 1
|
|
|
|
|
|
|
Project 2
|
|
|
|
|
|
|
Project 3 and so on
|
|
|
|
|
|
|
Note:
- Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
- Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various units, details in the Form is to be given separately for all the units in the same form.
- Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Documentary evidence for applicable base rate on different dates from the date of drawl may also be enclosed.
- Margin means the points over and above the floating rate.
- At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
- Moratorium period refers to the period during which loan servicing liability is not required.
- Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
- Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal & repayment along with exchange rate at that date may be given with documentary evidence.
- Base exchange rate means the exchange rate prevailing as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
- In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
- At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing etc.
- Call or put option, if any exercised by the generating company for refinancing of loan
- Copy of loan agreement
(Petitioner)
Year wise Statement of Additional Capitalisation after COD
PART-II FORM- 9A
Name of the Petitioner
Name of the Generating Station COD
For Financial Year
Sl. No.
|
Head of Work / Equipment
|
ACE Claimed (Actual / Projected)
|
Regulations under which claimed
|
Justificati on
|
Admitted Cost by the Commission, if any
|
Accrual basis
|
Un-discharged Liability included in col. 3
|
Cash basis
|
IDC included in col. 3
|
(1)
|
(2)
|
(3)
|
(4)
|
(5=3-
4)
|
(6)
|
(7)
|
(8)
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- In case the project has been completed and cost has already been admitted under any tariff notification(s) in the past, fill column 10 giving the cost as admitted for the purpose of tariff notification already issued by (Name of the authority) (Enclose copy of the tariff Order)
- The above information needs to be furnished separately for each year / period of tariff period 2014-19.
- In case of de-capitalisation of assets separate details to be furnished at column 1, 2, 3 and 4. Further, the original book value and year of capitalisation of such asset to be furnished at column 8. Where de-caps are on estimated basis the same to be shown separately.
- Where any asset is rendered unserviceable the same shall be treated as de-capitalised during that year and original value of such asset to be shown at col. 3. And impaired value if any, year of its capitalisation to be mentioned at column 8.
- Justification against each asset of capitalization should be specific to regulations under which claim has been made and the necessity of capitalization of that particular asset.
Note:
- Fill the form in chronological order year wise along with detailed justification clearly bringing out the necessity and the benefits accruing to the beneficiaries.
- In case initial spares are purchased along with any equipment, then the cost of such spares should be indicated separately. e.g. Rotor - 50 Crs. Initial spares- 5 Crs.
(Petitioner)
Statement of Additional Capitalisation during fag end of the Project
PART-II FORM- 9B
Name of the Petitioner
Name of the Generating Station COD
Sr. No.
|
Year
|
Work/Equipment added during last five years
of useful life of each Unit/Station
|
Amount capitalised
/Proposed to be capitalised (Rs Lakh)
|
Justification for capitalisation proposed
|
Impact on life extension
|
1
|
2
|
3
|
4
|
5
|
6
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
- Cost Benefit analysis for capital additions done should be submitted along with petition for approval of such schemes
- Justification for additional capital expenditure claim for each asset should be relevant to regulation under which claim and the necessity of capitalization of the asset
(Petitioner)
Details of Assets De-capitalized during the period
PART-II FORM- 9Bi
Name of the Petitioner
Name of the Generating Station Region State District
Sr. No.
|
Name of the Asset
|
Nature of de-capitlization (whether claimed under exclusion or as additional capital expenditure)
|
Original Value of the Asset Capitalised
|
Year Put to use
|
Depreciation recovered till date of de-capitalization
|
1
|
2
|
3
|
4
|
5
|
6
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Year wise detail need to be submitted.
PART-II FORM- 9C
Statement showing reconciliation of ACE claimed with the capital additions as per books Name of the Petitioner
Name of the Generating Station COD
Sl.
No.
|
Particulars
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
Closing Gross Block
|
|
|
|
|
|
|
Less: Opening Gross Block
|
|
|
|
|
|
|
Total Additions as per books
|
|
|
|
|
|
|
Less: Additions pertaining to other Stages (give Stage wise breakup)
|
|
|
|
|
|
|
Net Additions pertaining to instant project/Unit/Stage
|
|
|
|
|
|
|
Less: Exclusions (items not allowable / not claimed)
|
|
|
|
|
|
|
Net Additional Capital Expenditure Claimed
|
|
|
|
|
|
Note: Reason for exclusion of any expenditure shall be given in Clear terms
(Petitioner)
PART-II FORM- 9D
Statement showing items/assets/works claimed under Exclusions:
Name of the Petitioner
Name of the Generating Station COD
Sl.
No.
|
Head of Work / Equipmen t
|
ACE Claimed under Exclusion
|
Justification
|
Accrual basis
|
Un- discharged Liability included in col. 3
|
Cash basis
|
IDC included in col. 3
|
(1)
|
(2)
|
(3)
|
(4)
|
(5=3-4)
|
(6)
|
(7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
- Exclusions claimed on assets not allowed in Tariff should be supported by the specific reference of Commission Order date, Petition No., amount disallowed, etc..
- For inter unit transfer, nature of transfer i.e. temporary or permanent should be mentioned. It is to be certified that exclusion sought in receiving station only and not in sending station or in both the station.
(Petitioner)
Name of the Petitioner
Name of the Generating Station
PART-II FORM- 9E
Statement of Capital cost
(To be given for relevant dates and year wise)
(Amount in Rs. Lakh)
Sl.
No.
|
Particulars
|
As on relevant date.
|
A
|
a) Opening Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in A(a) above
|
|
|
c) Amount of IDC in A(a) above
|
|
|
d) Amount of FC in A(a) above
|
|
|
e) Amount of FERV in A(a) above
|
|
|
f) Amount of Hedging Cost in A(a) above
|
|
|
g) Amount of IEDC in A(a) above
|
|
|
|
|
B
|
a) Addition in Gross Block Amount during the period (Direct purchases)
|
|
|
b) Amount of capital liabilities in B(a) above
|
|
|
c) Amount of IDC in B(a) above
|
|
|
d) Amount of FC in B(a) above
|
|
|
e) Amount of FERV in B(a) above
|
|
|
f) Amount of Hedging Cost in B(a) above
|
|
|
g) Amount of IEDC in B(a) above
|
|
|
|
|
|
|
|
C
|
a) Addition in Gross Block Amount during the period (Transferred from CWIP)
|
|
|
b) Amount of capital liabilities in C(a) above
|
|
|
c) Amount of IDC in C(a) above
|
|
|
d) Amount of FC in C(a) above
|
|
|
e) Amount of FERV in C(a) above
|
|
Sl.
No.
|
Particulars
|
As on relevant date.
|
|
f) Amount of Hedging Cost in C(a) above
|
|
|
g) Amount of IEDC in C(a) above
|
|
|
|
|
D
|
a) Deletion in Gross Block Amount during the period
|
|
|
b) Amount of capital liabilities in D(a) above
|
|
|
c) Amount of IDC in D(a) above
|
|
|
d) Amount of FC in D(a) above
|
|
|
e) Amount of FERV in D(a) above
|
|
|
f) Amount of Hedging Cost in D(a) above
|
|
|
g) Amount of IEDC in D(a) above
|
|
|
|
|
E
|
a) Closing Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in E(a) above
|
|
|
c) Amount of IDC in E(a) above
|
|
|
d) Amount of FC in E(a) above
|
|
|
e) Amount of FERV in E(a) above
|
|
|
f) Amount of Hedging Cost in E(a) above
|
|
|
g) Amount of IEDC in E(a) above
|
|
Note:
- Relevant date/s means date of COD of unit/s/station and financial year start date and end date
(Petitioner)
Name of the Petitioner
Name of the Generating Station
PART-II FORM- 9F
Statement of Capital Woks in Progress
(To be given for relevant dates and year wise)
(Amount in Rs. Lakh)
Sl.
No.
|
Particulars
|
As on relevant date.
|
A
|
a) Opening CWIP as per books
|
|
|
b) Amount of capital liabilities in A(a) above
|
|
|
c) Amount of IDC in A(a) above
|
|
|
d) Amount of FC in A(a) above
|
|
|
e) Amount of FERV in A(a) above
|
|
|
f) Amount of Hedging Cost in A(a) above
|
|
|
g) Amount of IEDC in A(a) above
|
|
|
|
|
B
|
a) Addition in CWIP during the period
|
|
|
b) Amount of capital liabilities in B(a) above
|
|
|
c) Amount of IDC in B(a) above
|
|
|
d) Amount of FC in B(a) above
|
|
|
e) Amount of FERV in B(a) above
|
|
|
f) Amount of Hedging Cost in B(a) above
|
|
|
g) Amount of IEDC in B(a) above
|
|
|
|
|
C
|
a) Transferred to Gross Block Amount during the period
|
|
|
b) Amount of capital liabilities in C(a) above
|
|
|
c) Amount of IDC in C(a) above
|
|
|
d) Amount of FC in C(a) above
|
|
|
e) Amount of FERV in C(a) above
|
|
Sl.
No.
|
Particulars
|
As on relevant date.
|
|
f) Amount of Hedging Cost in C(a) above
|
|
|
g) Amount of IEDC in C(a) above
|
|
|
|
|
D
|
a) Deletion in CWIP during the period
|
|
|
b) Amount of capital liabilities in D(a) above
|
|
|
c) Amount of IDC in D(a) above
|
|
|
d) Amount of FC in D(a) above
|
|
|
e) Amount of FERV in D(a) above
|
|
|
f) Amount of Hedging Cost in D(a) above
|
|
|
g) Amount of IEDC in D(a) above
|
|
|
|
|
E
|
a) Closing CWIP as per books
|
|
|
b) Amount of capital liabilities in E(a) above
|
|
|
c) Amount of IDC in E(a) above
|
|
|
d) Amount of FC in E(a) above
|
|
|
e) Amount of FERV in E(a) above
|
|
|
f) Amount of Hedging Cost in E(a) above
|
|
|
g) Amount of IEDC in E(a) above
|
|
Note:
- Relevant date/s means date of COD of unit/s/station and financial year start date and end date
(Petitioner)
Name of the Petitioner
Financing of Additional Capitalisation
PART-II FORM- 10
Name of the Generating Station
Date of Commercial Operation
(Amount in (Rs. Lakh))
|
Actual
|
Admitted
|
Financial Year (Starting from COD) 1
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5 & So on
|
Year 1
|
Year 2
|
Year3
|
Year4
|
Year 5 & So on
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
|
|
|
|
|
|
|
|
|
|
|
Amount capitalised in Work/Equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Details
|
|
|
|
|
|
|
|
|
|
|
Loan-1
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
|
|
|
|
Total Loan2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
Internal Resources
|
|
|
|
|
|
|
|
|
|
|
Others (Pl. specify)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Note:
1 Year 1 refers to Financial Year of COD and Year 2, Year 3 etc. are the subsequent financial years respectively.
2 Loan details for meeting the additional capitalisation requirement should be given as per FORM-7 or 8 whichever is relevant.
Name of the Petitioner
Calculation of Depreciation
PART-II FORM- 11
Name of the Generating Station
(Amount in Rs Lakh)
Sl.
no.
|
Name of the Assets1
|
Gross Block as on 31.03.2014 or as on COD, whichever is later and subsequently for each year thereafter upto 31.3.19
|
Depreciation Rates as per CERC's Depreciation Rate Schedule
|
Depreciation Amount for each year up to 31.03.19
|
|
1
|
2
|
3
|
4= Col.2 X Col.3
|
1
|
Land*
|
|
|
|
2
|
Building
|
|
|
|
3
|
and so on
|
|
|
|
4
|
|
|
|
|
5
|
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
8
|
|
|
|
|
9
|
|
|
|
|
10
|
|
|
|
|
11
|
|
|
|
|
12
|
|
|
|
|
13
|
|
|
|
|
|
TOTAL
|
|
|
|
|
Weighted Average Rate of
|
|
|
|
|
Depreciation (%)
|
|
|
|
*Provide details of Freehold Land, Leasehold Land and Land under reservoir separately
Note:
- Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.
(Amount in Rs Lakh)
Sl. No.
|
Particulars
|
2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Opening Capital Cost
|
|
|
|
|
|
|
|
Closing Capital Cost
|
|
|
|
|
|
|
|
Average Capital Cost
|
|
|
|
|
|
|
|
Freehold land*
|
|
|
|
|
|
|
|
Rate of depreciation
|
|
|
|
|
|
|
|
Depreciable value
|
|
|
|
|
|
|
|
Balance useful life at the beginning of the period
|
|
|
|
|
|
|
|
Remaining depreciable value
|
|
|
|
|
|
|
|
Depreciation (for the period)
|
|
|
|
|
|
|
|
Depreciation (annualised)
|
|
|
|
|
|
|
|
Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
|
Less: Cumulative depreciation adjustment on account of un-discharged liabilities deducted as on 01.04.2009/Station COD, whichever is later
|
|
|
|
|
|
|
|
Less: Cumulative depreciation adjustment on account of de-capitalisation
|
|
|
|
|
|
|
|
Net Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
1. In case of details of FERV and AAD, give information for the applicable period.
(Petitioner)
Name of the Petitioner
Calculation of Weighted Average Rate of Interest on Actual Loans1
PART-II FORM- 13
Name of the Generating Station
(Amount in Rs Lakh)
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
Loan-1
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loan
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Weighted average Rate of Interest on Loans
|
|
|
|
|
|
|
Note:
- In case of Foreign Loans, the calculations in Indian Rupees is to be furnished. However, the calculation in Original currency is also to be furnished separately in the same form.
(Petitioner)
Name of the Petitioner
Calculation of Interest on Normative Loan
PART-II FORM- 13A
Name of the Generating Station
(Amount in Rs Lakh)
Sl. No.
|
Particulars
|
2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Gross Normative loan – Opening
|
|
|
|
|
|
|
|
Cumulative repayment of Normative loan upto previous year
|
|
|
|
|
|
|
|
Net Normative loan – Opening
|
|
|
|
|
|
|
|
Add: Increase due to addition during the year / period
|
|
|
|
|
|
|
|
Less: Decrease due to de-capitalisation during the year / period
|
|
|
|
|
|
|
|
Less: Decrease due to reversal during the year / period
|
|
|
|
|
|
|
|
Add: Increase due to discharges during the year / period
|
|
|
|
|
|
|
|
Net Normative loan - Closing
|
|
|
|
|
|
|
|
Average Normative loan
|
|
|
|
|
|
|
|
Weighted average rate of interest
|
|
|
|
|
|
|
|
Interest on Loan
|
|
|
|
|
|
|
(Petitioner)
PART-II
Form -13B
Calculation of Interest on Working Capital
Name of the Petitioner
Name of the Generating Station
(Amount in Rs Lakh)
Sl.
No.
|
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
1
|
O & M Expenses
|
|
|
|
|
|
|
2
|
Maintenance Spares
|
|
|
|
|
|
|
3
|
Receivables
|
|
|
|
|
|
|
4
|
Total Working Capital
|
|
|
|
|
|
|
5
|
Rate of Interest
|
|
|
|
|
|
|
6
|
Interest on Working Capital
|
|
|
|
|
|
|
(Petitioner)
277
PART-II
Form -13C
Other Income as on actual /anticipated COD
Name of the Petitioner
Name of the Generating Station
(Amount in Rs Lakh)
Sl.
No.
|
Parameters
|
Existing 2013-14
|
2014-
15
|
2015-16
|
2016-17
|
2017-
18
|
2018-
19
|
1
|
Interest on Loans and advance
|
|
|
|
|
|
|
2
|
Interest received on deposits
|
|
|
|
|
|
|
3
|
Income from Investment
|
|
|
|
|
|
|
4
|
Income from sale of scrap
|
|
|
|
|
|
|
5
|
Rebate for timely payment
|
|
|
|
|
|
|
6
|
Surcharge on late payment from beneficiaries
|
|
|
|
|
|
|
7
|
Rent from residential building
|
|
|
|
|
|
|
8
|
Misc. receipts (Please Specify Details)
|
|
|
|
|
|
|
…
|
…
|
|
|
|
|
|
|
…
|
… (add)
|
|
|
|
|
|
|
(Petitioner)
Sl.
No.
|
Parameters
|
Upto Schedule COD
|
Up to actual/anticipated COD
|
A
|
Expenses:
|
|
|
1
|
Employees' Benefits Expenses
|
|
|
2
|
Finance Costs
|
|
|
3
|
Water Charges
|
|
|
4
|
Communication Expenses
|
|
|
5
|
Power Charges
|
|
|
6
|
Other Office and Administrative Expenses
|
|
|
7
|
Others (Please Specify Details)
|
|
|
8
|
Other pre-Operating Expenses
|
|
|
|
……
|
|
|
|
……
|
|
|
B
|
Total Expenses
|
|
|
|
Less: Income from sale of tenders
|
|
|
|
Less: Income from guest house
|
|
|
|
Less: Income recovered from Contractors
|
|
|
|
Less: Interest on Deposits
|
|
|
|
…..
|
|
|
(Petitioner)
Name of the Petitioner
Draw Down Schedule for Calculation of IDC & Financing Charges
PART-II FORM- 14
Name of the Generating Station
Sl. No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantu m in Foreign currenc y
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
1
|
Loans
|
|
|
|
|
|
|
|
|
|
1.1
|
Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.1
|
Foreign Loan 1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.2
|
Foreign Loan 2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl. No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantu m in Foreign currenc y
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
1.1.3
|
Foreign Loan 3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.4
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
Total Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Indian Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl. No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantu m in Foreign currenc y
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
1.2.1
|
Indian Loan 1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.2
|
Indian Loan 2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.3
|
Indian Loan 3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.4
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
- -
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Total Indian Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
Sl. No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantu m in Foreign currenc y
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian Rupee (Rs Lakh)
|
|
IDC
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
Financing charges
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Total of Loans drawn
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
Foreign equity drawn
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
Indian equity drawn
|
--
|
--
|
|
--
|
--
|
|
--
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity deployed
|
|
|
|
|
|
|
|
|
|
Note:
- Drawal of debt and equity shall be on paripassu basis quarter wise to meet the commissioning schedule. Drawal of higher equity in the beginning is permissible
- Applicable interest rates including reset dates used for above computation may be furnished separately
- In case of multi unit project details of capitalisation ratio used to be furnished.
- Detailed calculation of IDC (Actual drawl and repayment dates and amount, rates of interest, etc.) should be furnished.
(Petitioner)
Name of the Petitioner
Actual cash expenditure
PART-II FORM- 14A
Name of the Generating Station
(Amount in Rs Lakh)
|
Quarter-I
|
Quarter-II
|
Quarter-III
|
Quarter-n (COD)
|
Payment to contractors/suppliers
|
|
|
|
|
% of fund deployment
|
|
|
|
|
Note: If there is variation between payment and fund deployment justification need to be furnished
(Petitioner)
Design energy and peaking capability (month wise)- ROR with Pondage/Storage type new stations Name of the Petitioner
Name of the Generating Station
PART-II FORM- 15A
Generating Company……….…………………………….
|
|
Name of Hydro-electric Generating Station : ……………
|
|
Installed Capacity: No of units X .MW=
|
|
|
Month
|
|
Design Energy* (MUs)
|
Designed Peaking Capability (MW)*
|
|
|
|
|
April
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
May
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
June
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
July
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
August
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
September
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
October
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
November
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
December
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
January
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
February
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
March
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
|
|
|
|
Total
|
|
|
*As per DPR/TEC of CEA dated………………
|
Note :
|
Specify the number of peaking hours for which station has been designed.
|
(Petitioner)
Name of the Petitioner
Design energy and MW Continuous (month wise)- ROR type stations
PART-II FORM- 15B
Name of the Generating Station
Generating Company……….…………………………….
|
|
Name of Hydro-electric Generating Station : ……………
|
|
Installed Capacity: No of units X .MW=
|
|
|
Month
|
|
Design Energy* (MUs)
|
MW continuous*
|
|
|
|
|
April
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
May
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
June
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
July
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
August
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
September
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
October
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
November
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
December
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
January
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
February
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
March
|
I
|
|
|
|
II
|
|
|
|
III
|
|
|
|
|
|
|
Total
|
|
|
*As per DPR/TEC of CEA dated………………
|
(Petitioner)
PART-II FORM- 16
Liability Flow Statement
Name of the Petitioner
Name of the Generating Station
Party
|
Asset / Work
|
Year of actual capitalisation
|
Original Liability
|
Liability as on 31.03.2014
|
Discharges (Yearwise)
|
Reversal (Yearwise)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Petitioner)
TARIFF FILING FORMS (TRANSMISSION & COMMUNICATION SYSTEM)
FOR DETERMINATION OF TARIFF PART-III
Annexure-I
Checklist of Forms and other information/ documents for tariff filing for Transmission System & Communication System
PART-III
Form No.
|
Title of Tariff Filing Forms (Transmission & Communication System)
|
Tick
|
FORM- 1
|
Summary Sheet
|
|
FORM-2
|
Details of Transmission Lines and Substations, Communication System
|
|
FORM-3
|
Normative parameters considered for tariff computations
|
|
FORM- 4
|
Abstract of admitted parameters for the existing transmission assets/elements under project.
|
|
FORM- 4A
|
Statement of Capital cost
|
|
FORM- 4B
|
Statement of Capital Works in Progress
|
|
FORM- 4C
|
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New Project/Element
|
|
FORM-5
|
Element wise Break-up of Project/Asset/Element Cost for Transmission System or Communication System
|
|
FORM-5A
|
Break-up of Construction/Supply/Service packages
|
|
FORM-5B
|
Details of element wise cost of the Project
|
|
FORM- 6
|
Financial Package upto COD
|
|
FORM- 7
|
Statement of Additional Capitalisation after COD
|
|
FORM- 7A
|
Financing of Additional Capitalisation
|
|
FORM- 7B
|
Statement of Additional Capitalisation during fag end* of the Project
|
|
FORM- 8
|
Calculation of Return on Equity
|
|
FORM-8A
|
Details of Foreign Equity
|
|
FORM-8B
|
Details of additional RoE
|
|
FORM-9
|
Details of Allocation of corporate loans to various transmission elements
|
|
FORM-9A
|
Details of Project Specific Loans
|
|
FORM-9B
|
Details of Foreign loans
|
|
FORM-9C
|
Calculation of Weighted Average Rate of Interest on Actual Loans
|
|
FORM-9D
|
Loans in Foreign Currency
|
|
FORM-9E
|
Calculation of Interest on Normative Loan
|
|
FORM- 10
|
Calculation of Depreciation Rate
|
|
FORM- 10A
|
Statement of Depreciation
|
|
Form No.
|
Title of Tariff Filing Forms (Transmission & Communication System)
|
Tick
|
FORM- 10B
|
Statement of De-capitalisation
|
|
FORM- 11
|
Calculation of Interest on Working Capital
|
|
FORM- 12
|
Details of time over run
|
|
FORM- 12A
|
Incidental Expenditure during Construction
|
|
FORM- 12B
|
Draw Down Schedule for Calculation of IDC & Financing Charges
|
|
FORM- 13
|
Breakup of Initial spares
|
|
FORM- 14
|
Other Income as on COD
|
|
FORM- 15
|
Actual cash expenditure
|
|
Other Information/ Documents
|
|
Sl. No.
|
Information/Document
|
Tick
|
1
|
Certificate of incorporation, Certificate for Commencement of Business, Memorandum of Association, & Articles of Association (For New Project(s) setup by a company making tariff application for the first time to CERC)
|
|
2
|
Region wise and Corporate audited Balance Sheet and Profit & Loss Accounts with all the Schedules & annexures for the new Transmission System & Communication System for the relevant years.
|
|
3
|
Copies of relevant loan Agreements
|
|
4
|
Copies of the approval of Competent Authority for the Capital Cost and Financial package.
|
|
5
|
Copies of the Equity participation agreements and necessary approval for the foreign equity.
|
|
6
|
Copies of the BPTA/TSA/PPA with the beneficiaries, if any
|
|
7
|
Detailed note giving reasons of cost and time over run, if applicable. List of supporting documents to be submitted:
- Detailed Project Report
- CPM Analysis
- PERT Chart and Bar Chart
- Justification for cost and time Overrun
|
|
8
|
Transmission Licensee shall submit copy of Cost Audit Report along with cost accounting records, cost details, statements, schedules etc. for the transmission system as submitted to the Govt. of India for first two years i.e. 2014-15 and 2015-16 at the time of mid-term true-up in 2016-17 and for balance period of tariff period 2014-19 at the time of final true-up in 2019-20. In case of initial tariff filing the latest available Cost Audit Report should be
|
|
|
|
|
|
Form No.
|
Title of Tariff Filing Forms (Transmission & Communication System)
|
Tick
|
|
furnished.
|
|
9
|
Any other relevant information, (Please specify)
|
|
|
|
|
|
Note1: Electronic copy of the petition (in word format) and detailed calculation as per these formats (in excel format) and any other information submitted shall also be furnished in the form of CD/Floppy disc.
Name of the Petitioner: Name of the Region: Name of the Project:
Summary Sheet
Name of the Transmission Element or Communication System
(Amount in Rs. Lakh)
S.N o.
|
Particulars
|
Form No.
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-
18
|
2018-19
|
1
|
2
|
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
|
1.1
|
Depreciation
|
|
|
|
|
|
|
|
1.2
|
Interest on Loan
|
|
|
|
|
|
|
|
1.3
|
Return on Equity1
|
|
|
|
|
|
|
|
1.4
|
Interest on Working Capital
|
|
|
|
|
|
|
|
1.5
|
O & M Expenses
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
1: Details of calculations, considering equity as per regulation, to be furnished (As per Form 8).
FORM-2 DETAILS OF TRANSMISSION LINES & SUBSTATIONS & COMMUNICATION SYSTEM
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication System
Transmission Lines:
S.
No.
|
Name of line
|
Type of line AC/H VDC
|
S/C or D/C
|
No. of Sub- Conducto rs
|
Voltage level kV
|
Line length Ckt.- km.
|
Line length km
|
Date of Commercial operation
|
Covered in the present petition
|
Yes/ No
|
If No, petitio n No.
|
1
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Substations:
S.NO.
|
Name of Sub- station
|
Type of Substation Conventional( Greenfield/Br ownfield)/ GIS/HVDC
terminal/HV DC Back to Back
|
Voltage level kV
|
No. of transforme rs / Reactors/S VC etc. (with capacity)
|
No. of Bays
|
Date of Commercial operation
|
Covered in the present petition
|
765
kV
|
400
kV
|
220
kV
|
132 kV
& Below
|
Yes/ No
|
If No, petitio n No.
|
1
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Communication System:
S. No.
|
Name of Communication System
|
Type of Communication System – Communication System under ULDC/ SCADA/
WAMS/Fibre Optic Communication System/RTU/PABX etc
|
Technical Particulars
|
Number/ length
|
Date of Commercial operation
|
Covered in the present petition
|
Yes/No
|
If No, petitio n No.
|
1
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(Petitioner)
PART-III FORM-3
Normative parameters considered for tariff computations Name of the Petitioner:
Name of the Region: Name of the Project:
Name of the Transmission Element or communication system:
Year Ending March
Particulars
|
Unit
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-
19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
Base Rate of Return on Equity
|
%
|
|
|
|
|
|
|
Tax Rate
|
%
|
|
|
|
|
|
|
Effective tax rate1
|
%
|
|
|
|
|
|
|
Target Availability
|
%
|
|
|
|
|
|
|
Normative O&M per km
|
Rs. Lakh
|
|
|
|
|
|
|
Normative O&M per bay
|
Rs. Lakh
|
|
|
|
|
|
|
Spares for WC as % of O&M
|
%
|
|
|
|
|
|
|
Receivables in Months for WC
|
Months
|
|
|
|
|
|
|
Bank Rate as on
2
|
%
|
|
|
|
|
|
|
- To be supported by necessary documents and calculations. Effective tax rate is to be computed in accordance with Regulation 25 i.e. actual tax (or estimated tax)/gross income, where gross income refers the profit before tax.
- Mention relevant date
(Petitioner)
PART-III
Form 4 Abstract of admitted parameters for the existing transmission assets/elements under project.
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
(Amount in Rs Lakh)
|
Asset- 1
|
Asset- 2
|
Asset- 3 and so on
|
Total Gross Block as on 31.03.2014
|
Name of the Assets
|
|
|
|
DOCO
|
|
|
|
Petition Number
|
|
|
|
Tariff order date
|
|
|
|
Particulars
|
Capital Expenditure admitted as on 31.03.2014
|
Capital Expenditure admitted as on 31.03.2014
|
Capital Expenditure admitted as on 31.03.2014
|
Apportioned approved Cost/Revised cost estimates, if any (with reference and date of approval)
|
|
|
|
|
|
|
|
|
|
Freehold Land
|
|
|
|
|
Leasehold Land
|
|
|
|
|
Building & Other Civil Works
|
|
|
|
|
Transmission Line
|
|
|
|
|
Sub-Station Equipments
|
|
|
|
|
PLCC
|
|
|
|
|
Total
|
|
|
|
|
Notional Loan
|
|
|
|
|
Notional Equity
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Debt-Equity Ratio
|
|
|
|
|
Debt
|
|
|
|
|
Equity
|
|
|
|
|
Total
|
|
|
|
|
Cumulative amount of Depreciation
|
|
|
|
|
Cumulative Repayment of Loan
|
|
|
|
|
Initial Spares*
|
|
|
|
|
1 * Initial spares claimed for existing whose cut off date falls in current tariff period.
Details of remaining assets of the project yet to be commissioned needs to be included in Form -5B
(Petitioner)
Statement of Capital cost
(To be given for relevant dates and year wise)
PART-III FORM- 4A
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
(Amount in Rs Lakh)
|
As on relevant date.1
|
A
|
a) Opening Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in A(a) above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in A(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
d) Amount of IEDC (excluding IDC, FC, FERV & Hedging cost) included in A(a) above
|
|
|
|
|
B
|
a) Addition in Gross Block Amount during the period
|
|
|
b) Amount of capital liabilities in B(a) above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in B(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
d) Amount of IEDC (excluding IDC, FC, FERV & Hedging cost) included in B(a) above
|
|
|
|
|
C
|
a) Closing Gross Block Amount as per books
|
|
|
b) Amount of capital liabilities in C(a) above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in C(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
d) Amount of IEDC (excluding IDC, FC, FERV & Hedging cost) included in C(a) above
|
|
Note:
- Relevant date/s means date of COD of transmission element/s or Communication system and financial year start date and end date
(Petitioner)
Statement of Capital Works in Progress
(To be given for relevant dates and year wise)
PART-III FORM- 4B
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
(Amount in Rs Lakh)
|
As on relevant date.1
|
A
|
a) Opening CWIP Amount as per books
|
|
|
b) Amount of capital liabilities in a above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in
(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
|
|
B
|
a) Addition/Adjustment in CWIP Amount during the period
|
|
|
b) Amount of capital liabilities in a above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in
(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
|
|
C
|
a) Capitalization/Transfer to Fixed asset of CWIP Amount during the period
|
|
|
b) Amount of capital liabilities in a above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost included in
(a) above
|
(i) ….
(ii) … (iii)…
(iv) …
|
|
|
|
D
|
a) Closing CWIP Amount as per books
|
|
|
b) Amount of capital liabilities in a above
|
|
|
c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedging cost in a above
|
(i) ….
(ii) … (iii)…
|
Note:
- Relevant date/s means date of COD of transmission element/s and financial year start date and end date
(Petitioner)
PART-III FORM- 4C
Abstract of Capital Cost Estimates and Schedule of Commissioning for the New Project/Element Name of the Petitioner:
Name of the Region:
Name of the Project:
Name of the Transmission Element or Communication system:
New Projects
Board of Director/ Agency approving the Capital cost estimates:
|
|
|
|
Date of approval of the Capital cost estimates:
|
|
|
Present Day Cost
|
Completed Cost
|
Price level of approved estimates
|
As of End of Qtr. Of the year
|
As on Scheduled COD of the transmission system/transmission element/ Communication System
|
|
|
|
Foreign Exchange rate considered for the Capital cost estimates
|
|
|
|
|
|
Capital Cost excluding IDC, IEDC& FC
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs Lakh)
|
|
|
|
|
|
Capital cost excluding IDC, FC, FERV & Hedging Cost (Rs. Cr)
|
|
|
|
|
|
IDC, IEDC, FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
|
Domestic Component (Rs Lakh)
|
|
|
|
|
|
Total IDC, FC, FERV & Hedging Cost (Rs Lakh)
|
|
|
Rate of taxes & duties considered
|
|
|
|
|
Capital Cost Estimates
|
|
Capital cost Including IDC, IEDC, FC, FERV & Hedging Cost
|
Foreign Component, if any (In Million US $ or the relevant Currency)
|
|
Domestic Component (Rs Lakh)
|
|
|
|
Capital cost Including IDC, IEDC& FC (Rs Lakh)
|
|
|
|
Schedule of Commissioning
|
|
COD of transmission system 1 /transmission element 1/Communication System 1
|
|
COD of transmission system 1/ transmission element 2/ Communication System 2
|
|
----------------
|
|
---------------
|
|
COD of last transmission system /transmission element / Communication System
|
|
Note:
- Copy of approval letter by the Board duly certified by the Company secretary should be enclosed
- Details of Capital Cost are to be furnished as per FORM-5 or 5A as applicable
- Details of IDC & Financing Charges are to be furnished as per FORM-12(B).
(Petitioner)
Element wise Break-up of Project/Asset/Element Cost for Transmission System or Communication System
Part-III Form 5
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
(Amount in Rs. Lakh)
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
A
|
TRANSMISSION LINE
|
|
|
|
|
|
|
|
|
|
|
1.0
|
Preliminary works
|
|
|
|
|
|
|
|
|
|
|
1.1
|
Design & Engineering
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Preliminary Investigation, Right of way, forest clearance, PTCC, general civil works etc.
|
|
|
|
|
|
|
|
|
|
|
1.3
|
Total Preliminary works
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.0
|
Transmission Lines material
|
|
|
|
|
|
|
|
|
|
|
2.1
|
Towers Steel
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
2.2
|
Conductor
|
|
|
|
|
|
|
|
|
|
|
2.3
|
Earth Wire
|
|
|
|
|
|
|
|
|
|
|
2.4
|
Insulators
|
|
|
|
|
|
|
|
|
|
|
2.5
|
Hardware Fittings
|
|
|
|
|
|
|
|
|
|
|
2.6
|
Conductor & Earth wire accessories
|
|
|
|
|
|
|
|
|
|
|
2.7
|
Spares
|
|
|
|
|
|
|
|
|
|
|
2.8
|
Erection, Stringing & Civil works including foundation
|
|
|
|
|
|
|
|
|
|
|
|
Total Transmission Lines material
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
Taxes and Duties
|
|
|
|
|
|
|
|
|
|
|
3.1
|
Custom Duty
|
|
|
|
|
|
|
|
|
|
|
3.2
|
Other Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
Total Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - Transmission lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B.
|
SUBSTATIONS
|
|
|
|
|
|
|
|
|
|
|
4.0
|
Preliminary works & land
|
|
|
|
|
|
|
|
|
|
|
4.1
|
Design &
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
|
Engineering
|
|
|
|
|
|
|
|
|
|
|
4.2
|
Land
|
|
|
|
|
|
|
|
|
|
|
4.3
|
Site preparation
|
|
|
|
|
|
|
|
|
|
|
|
Total Preliminary works & land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
Civil Works
|
|
|
|
|
|
|
|
|
|
|
5.1
|
Control Room & Office Building including HVAC
|
|
|
|
|
|
|
|
|
|
|
5.2
|
Township & Colony
|
|
|
|
|
|
|
|
|
|
|
5.3
|
Roads and Drainage
|
|
|
|
|
|
|
|
|
|
|
5.4
|
Foundation for structures
|
|
|
|
|
|
|
|
|
|
|
5.5
|
Misc. civil works
|
|
|
|
|
|
|
|
|
|
|
|
Total Civil Works
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.0
|
Substation Equipments
|
|
|
|
|
|
|
|
|
|
|
6.1
|
Switchgear (CT,PT, Circuit Breaker, Isolator etc)
|
|
|
|
|
|
|
|
|
|
|
6.2
|
Transformers
|
|
|
|
|
|
|
|
|
|
|
6.3
|
Compensating Equipment( Reactor, SVCs etc)
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
6.4
|
Control , Relay & Protection Panel
|
|
|
|
|
|
|
|
|
|
|
6.5
|
PLCC
|
|
|
|
|
|
|
|
|
|
|
6.6
|
HVDC package
|
|
|
|
|
|
|
|
|
|
|
6.7
|
Bus Bars/ conductors/Insulat ors
|
|
|
|
|
|
|
|
|
|
|
6.8
|
Outdoor lighting
|
|
|
|
|
|
|
|
|
|
|
6.9
|
Emergency D.G. Set
|
|
|
|
|
|
|
|
|
|
|
6.10
|
Grounding System
|
|
|
|
|
|
|
|
|
|
|
6.11
|
Structure for switchyard
|
|
|
|
|
|
|
|
|
|
|
|
Total Substation Equipments
|
|
|
|
|
|
|
|
|
|
|
7.00
|
Spares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.0
|
Taxes and Duties
|
|
|
|
|
|
|
|
|
|
|
8.1
|
Custom Duty
|
|
|
|
|
|
|
|
|
|
|
8.2
|
Other Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
8.3
|
Total Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (Sub-station)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
|
Communication System
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
9.1
|
Preliminary Works
|
|
|
|
|
|
|
|
|
|
|
9.2
|
Communication System equipment’s
|
|
|
|
|
|
|
|
|
|
|
9.3
|
Taxes and Duties
|
|
|
|
|
|
|
|
|
|
|
|
Total (Communication System)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
Construction and pre-commissioning expenses
|
|
|
|
|
|
|
|
|
|
|
10.1
|
Site supervision & site administration
.etc.
|
|
|
|
|
|
|
|
|
|
|
10.2
|
Tools and Plants
|
|
|
|
|
|
|
|
|
|
|
10.3
|
construction Insurance
|
|
|
|
|
|
|
|
|
|
|
|
Total Construction and pre commissioning expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.0
|
Overheads
|
|
|
|
|
|
|
|
|
|
|
11.1
|
Establishment
|
|
|
|
|
|
|
|
|
|
|
11.2
|
Audit & Accounts
|
|
|
|
|
|
|
|
|
|
|
11.3
|
Contingency
|
|
|
|
|
|
|
|
|
|
|
|
Total Overheads
|
|
|
|
|
|
|
|
|
|
|
Sl.
No. (1)
|
Particulars (2)
|
Cost in Rs. Lakh
|
Liabilities/ Provisions (5)
|
Variation (6=3-4-5)
|
Reasons for Variation (7)
|
Admitted Cost (8)
|
As per Original Estimates (3)
|
Actual Capital Expenditure as on COD (4)
|
Quanti ty
|
Rate
|
Estimated Amount
|
Quantity
|
Rate
|
Actual Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
12.0
|
Cost of Plant & Machinery
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.0
|
Capital Cost including Plant & Machinery
|
|
|
|
|
|
|
|
|
|
|
13.1
|
Interest During Construction (IDC)
|
|
|
|
|
|
|
|
|
|
|
13.2
|
Financing Charges (FC)
|
|
|
|
|
|
|
|
|
|
|
13.3
|
Foreign Exchange Rate Variation (FERV)
|
|
|
|
|
|
|
|
|
|
|
13.4
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
Total of IDC, FC, FERV & Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.0
|
Capital cost including IDC, FC, FERV & Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
Note:
1. In case of cost variation, a detailed note giving reasons of such variation should be submitted clearly indicating whether such cost over- run was beyond the control of the transmission licensee.
2. Separate details of free hold/lease hold land should be submitted.
(Petitioner)
Break-up of Construction/Supply/Service Packages
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
PART-III FORM- 5A
Sr.
|
Name/No.
|
Scope of
|
Whether
|
No. of
|
Date of
|
Date of
|
Date of
|
Value
|
Firm or
|
Actual
|
Taxes
|
IDC,
|
Sub-
|
No.
|
of
|
works1 (in
|
awarded
|
bids
|
Award
|
Start of
|
Completi
|
of
|
With
|
expenditu
|
&
|
FC,
|
Total
|
|
Constructio
|
line with
|
through
|
received
|
|
work
|
on of
|
Award
|
Escalatio
|
re till the
|
Dutie
|
FERV
|
(Rs.
|
|
n/supply/se
|
head of cost
|
ICB/DCB/
|
|
|
|
Work
|
2 in
|
n in
|
completio
|
s and
|
&Hedg
|
Lakh)
|
|
rvice
|
break-ups as
|
Departmental
|
|
|
|
|
(Rs.
|
prices
|
n or up to
|
IEDC
|
ing cost
|
|
|
package
|
applicable)
|
ly/ Deposit
|
|
|
|
|
Lakh).
|
|
COD
|
(Rs.
|
(Rs.
|
|
|
|
|
Work, etc.
|
|
|
|
|
|
|
whichever
|
Lakh)
|
Lakh)
|
|
|
|
|
|
|
|
|
|
|
|
is earlier
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Rs. Lakh)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
1 The scope of work in any package should be indicated in conformity of cost break-up in Form-5B to the extent possible.
2 If there is any package, which need to be shown in Indian Rupee and foreign currency(ies), the same should be shown separately along with the currency, the exchange rate and the date e.g. Rs. 800 Lakh. + US$ 5m=Rs. 3900 Lakh. at US$=Rs62 as on say 01.04.14.
(Petitioner)
PART-III FORM- 5B
Details of element wise cost of the project
Name of the Petitioner: Name of the Region: Name of the Project:
Transmission Lines:
S. No.
|
Name of line
|
Apportioned approved cost
(Rs. Lakh)
|
Revised cost estimates, if applicable (Rs. Lakh)
|
Completed Cost (Rs. Lakh)
|
Covered in the present petition
|
Yes/No
|
If No, petition No.
|
1
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Substations:
S.
NO.
|
Name of Sub-station
|
Apportioned approved cost
(Rs. Lakh)
|
Revised cost estimates, if applicable (Rs. Lakh)
|
Completed Cost (Rs. Lakh)
|
Covered in the present petition
|
Yes/No
|
If No, petition No.
|
1
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Communication System:
S.
NO.
|
Name of Communication System
|
Apportioned approved cost
(Rs. Lakh)
|
Revised cost estimates, if applicable (Rs. Lakh)
|
Completed Cost (Rs. Lakh)
|
Covered in the present petition
|
Yes/No
|
If No, petition No.
|
1
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(Petitioner)
Financial Package upto COD
PART-III FORM- 6
Name of the Petitioner:
Name of the Transmission Element/ Communication system Project/Element Cost as on COD*:
Date of Commercial Operation of the Transmission element#: Communication system
|
Financial Package as Approved
|
Financial Package as on COD
|
As Admitted on COD
|
Currency and Amount$
|
Currency and Amount$
|
Currency and Amount$
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Loan-I
|
US $
|
5m
|
|
|
|
|
Loan-II
|
|
|
|
|
|
|
Loan-III
|
|
|
|
|
|
|
and so on
|
|
|
|
|
|
|
Total Loans
|
|
|
|
|
|
|
Equity-
|
|
|
|
|
|
|
Foreign
|
|
|
|
|
|
|
Domestic
|
|
|
|
|
|
|
Total Equity
|
|
|
|
|
|
|
Debt : Equity Ratio
|
|
|
|
|
|
|
Total Cost
|
|
|
|
|
|
|
|
Debt
|
Equity
|
Total
|
|
|
|
Add cap for Year-1
|
|
|
|
|
|
|
Add cap for Year-2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add cap for year-1
|
Actual
|
Normative
|
|
|
|
|
Debt
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
Add cap for year-2
|
Actual
|
Normative
|
|
|
|
|
Debt
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
Total Capital Cost with add cap.
|
|
|
|
|
|
|
Note: * Say Rs. 800 Lakh. + US$ 5m=Rs. 3900 Lakh including US$ 5 m at an exchange rate of US$=Rs62
# For example: US $ 5m, etc.
$ In case of foreign loans exchange rate considered on date of commercial operation. (Petitioner)
Statement of Additional Capitalisation after COD
PART-III FORM- 7
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
COD
Sr.
No.
|
Year
|
Work/Equipment proposed to be added after COD upto Cut off Date/beyond Cut- off Date
|
Amount capitalized
/Proposed to be capitalized (Rs Lakh)
|
Justification
|
Regulations under which covered
|
Admitted Cost1
(Rs Lakh)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
1
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- In case the project has been completed and any tariff notification(s) has already been issued in the past, fill column 7 giving the cost as admitted for the purpose of tariff notification already issued by (Name of the authority) (Enclose copy of the tariff Order).
Note:
- Fill the form in chronological order year wise along with detailed justification clearly bringing out the necessity and the benefits accruing to the beneficiaries.
- In case initial spares are purchased along with any equipment, then the cost of such spares should be indicated separately.
- In case of de-capitalisation of assets separate details to be furnished. Further, the original book value and year of capitalisation of such asset to be furnished. Where de-caps are on estimated basis the same to be shown separately.
(Petitioner)
Tariff Regulations 2014-19
Part-III Form 7A
Name of the Petitioner: Name of the Region: Name of the Project:
Financing of Additional Capitalisation
Name of the Transmission Element or Communication system:
(Amount in Rs. Lakh)
|
Actual/Projected
|
Admitted
|
Financial Year (Starting from COD)
|
Year1
|
Year2
|
Year3
|
Year4
|
Year 5 & So on
|
Year1
|
Year2
|
Year3
|
Year4
|
Year 5 & So on
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
|
|
|
|
|
|
|
|
|
|
|
Amount capitalised in Work/Equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Details
|
|
|
|
|
|
|
|
|
|
|
Loan-1
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
|
|
|
|
Total Loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
Internal Resources
|
|
|
|
|
|
|
|
|
|
|
Others
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Note:
1 Year 1 refers to Financial Year of COD in case of new elements. For existing elements it is from 2014-15 and Year 2, Year 3 etc. are the subsequent financial years respectively.
2 Loan details for meeting the additional capitalisation requirement should be given as per FORM-9 or 9(A) whichever is relevant.
(Petitioner)
316
PART-III FORM- 7B
Statement of Additional Capitalisation during fag end* of the Project
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
COD
Sr.
No.
|
Year
|
Work/Equipment added five years before the useful life
|
Amount capitalised
/Proposed to be capitalized (Rs Lakh)
|
Justification for capitalisation proposed
|
Impact on life extension
|
1
|
2
|
3
|
4
|
5
|
6
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
- Cost Benefit analysis for capital additions done should be submitted along with petition for approval of such schemes
- *Five years before the completion of useful life.
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Calculation of Return on Equity
Name of the Transmission Element or Communication System
(Amount in Rs. Lakh)
S.N o.
|
Particulars
|
Existing 2013-14
|
2014-
15
|
2015-16
|
2016-
17
|
2017-18
|
2018-19
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
1.1
|
Equity as on COD/Admitted equity
|
|
|
|
|
|
|
1.2
|
Notional Equity for Add Cap
|
|
|
|
|
|
|
1.3
|
Total Equity
|
|
|
|
|
|
|
1.4
|
Return on Equity*
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
1: * - To be calculated on average equity during the year.
(Petitioner)
Details of Foreign Equity
(Details only in respect of Equity infusion if any applicable to the Asset/Element under petition)
Name of the Petitioner: Name of Region: Name of the Project:
Name of the Transmission Element or Communication system:
Exchange Rate on date/s of Infusion:
Part-III Form 8A
Sl.
No.
|
Financial Year
|
Year 1
|
Year 2
|
Year 3 and so on
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amou nt(Rs Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency21
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency41and
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Financial Year
|
Year 1
|
Year 2
|
Year 3 and so on
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amou nt(Rs Lakh)
|
|
so on
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1
|
At the date of infusion2
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
- Name of the currency to be mentioned e.g. US$, DM, etc.
- In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given
(Petitioner)
Details of additional RoE
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
PART-III FORM- 8B
Project/ Element
|
Completion Time as per Investment approval
|
Actual Completion time
|
Qualifying time schedule(as per regulation) (in months)
|
Start Date
|
Scheduled COD
(Date)
|
Months
|
Start Date
|
Actual COD (Date)
|
Months
|
|
1
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
….
|
|
|
|
|
|
|
|
…..
|
|
|
|
|
|
|
|
(Petitioner)
Details of Allocation of corporate loans to various transmission elements
PART-III FORM- 9
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
Particulars
|
Package1
|
Package2
|
Package3
|
Package4
|
Package5
|
Remarks
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto31.03.2014/COD
3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of loan packages to various transmission elements/ Communication system
|
Name of the Projects
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
Transmission element 1/ Communication system 1
|
|
|
|
|
|
|
Transmission element 2 / Communication system 2
|
|
|
|
|
|
|
Transmission element 3/ Communication system 3 and so on
|
|
|
|
|
|
|
Note:
- Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various transmission elements/ Communication system, details in the Form is to be given separately for all the transmission elements/ Communication system in the same form.
6. Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Applicable base rate on different dates from the date of drawl may also be enclosed.
8. Margin means the points over and above the floating rate.
9. At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
10. Moratorium period refers to the period during which loan servicing liability is not required.
11. Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
12. Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal & repayment of principal and interest along with exchange rate at that date may be given.
16. Base exchange rate means the exchange rate as on 31.03.2004 or as on COD whichever is later.
17. In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
18. At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing etc.
(Petitioner)
Details of Project Specific Loans
PART-III FORM- 9A
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
Particulars
|
Package1
|
Package2
|
Package3
|
Package4
|
Package5
|
Package6
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Source of Loan1
|
|
|
|
|
|
|
Currency2
|
|
|
|
|
|
|
Amount of Loan sanctioned
|
|
|
|
|
|
|
Amount of Gross Loan drawn upto31.03.2014/COD
3,4,5,13,15
|
|
|
|
|
|
|
Interest Type6
|
|
|
|
|
|
|
Fixed Interest Rate, if applicable
|
|
|
|
|
|
|
Base Rate, if Floating Interest7
|
|
|
|
|
|
|
Margin, if Floating Interest8
|
|
|
|
|
|
|
Are there any Caps/Floor9
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
Yes/No
|
If above is yes, specify caps/floor
|
|
|
|
|
|
|
Moratorium Period10
|
|
|
|
|
|
|
Moratorium effective from
|
|
|
|
|
|
|
Repayment Period11
|
|
|
|
|
|
|
Repayment effective from
|
|
|
|
|
|
|
Repayment Frequency12
|
|
|
|
|
|
|
Repayment Instalment13,14
|
|
|
|
|
|
|
Base Exchange Rate16
|
|
|
|
|
|
|
Are foreign currency loan hedged?
|
|
|
|
|
|
|
If above is yes, specify details17
|
|
|
|
|
|
|
Note:
- Source of loan means the agency from whom the loan has been taken such as WB, ADB, WMB, PNB, SBI, ICICI, IFC, PFC etc.
- Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
- Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
- Where the loan has been refinanced, details in the Form is to be given for the loan refinanced. However, the details of the original loan is to be given separately in the same form.
- If the Tariff in the petition is claimed separately for various transmission system/transmission elements/ Communication system, details in the Form is to be given separately for all the transmission system/transmission element/ Communication system in the same form.
- Interest type means whether the interest is fixed or floating.
- Base rate means the base as PLR, LIBOR etc. over which the margin is to be added. Applicable base rate on different dates from the date of drawl may also be enclosed.
- Margin means the points over and above the floating rate.
- At times caps/floor are put at which the floating rates are frozen. If such a condition exists, specify the limits.
- Moratorium period refers to the period during which loan servicing liability is not required.
- Repayment period means the repayment of loan such as 7 years, 10 years, 25 years etc.
- Repayment frequency means the interval at which the debt servicing is to be done such as monthly, quarterly, half yearly, annual, etc.
- Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
- If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
- In case of Foreign loan, date of each drawal & repayment of principal and interest along with exchange rate at that date may be given.
- Base exchange rate means the exchange rate as on 31.03.2004 or as on COD whichever is later.
- In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
- At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
- At the time of truing up provide details of refinancing of loans considered earlier. Details such as date on which refinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other charges incurred for refinancing etc.
(Petitioner)
Details of Foreign loans
PART-III FORM- 9B
(Details only in respect of loans applicable to the Asset/Element under Petition)
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system:
Exchange Rate at COD/31.03.2004 whichever is later
Sl. N
o.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2 and so on
|
1
|
2
|
3
|
4$
|
5
|
6
|
7
|
8$
|
9
|
Particulars
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
|
Currency11
|
|
|
|
|
|
|
|
|
A. 1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl. N
o.
|
Financial Year (Starting from COD)
|
Year 1
|
Year 2 and so on
|
1
|
2
|
3
|
4$
|
5
|
6
|
7
|
8$
|
9
|
Particulars
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
|
Currency21
|
|
|
|
|
|
|
|
|
A. 1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency31& so on
|
|
|
|
|
|
|
|
|
A. 1
|
At the date of Drawl2
|
|
|
|
|
|
|
|
|
2
|
Scheduled repayment date of principal
|
|
|
|
|
|
|
|
|
3
|
Scheduled payment date of interest
|
|
|
|
|
|
|
|
|
Sl.
|
Financial
|
Year 1
|
Year 2 and so on
|
N
|
Year
|
|
|
o.
|
(Starting
|
|
|
|
from COD)
|
|
|
|
1
|
2
|
3
|
4$
|
5
|
6
|
7
|
8$
|
9
|
|
Particulars
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
Date
|
Amount (Foreign Currency)
|
Exchange Rate
|
Amount (Rs Lakh)
|
4
|
At the end of Financial year
|
|
|
|
|
|
|
|
|
B
|
In case of Hedging3
|
|
|
|
|
|
|
|
|
1
|
At the date of hedging
|
|
|
|
|
|
|
|
|
2
|
Period of hedging
|
|
|
|
|
|
|
|
|
3
|
Cost of hedging
|
|
|
|
|
|
|
|
|
- Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given
- Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given.
NOTE
In case of refinancing similar details with supporting documents to be furnished
$ - Exchange rate at COD/31.03.2004 whichever is later.
Calculation of Weighted Average Rate of Interest on Actual Loans1 Name of the Petitioner:
Name of the Region: Name of the Project:
PART-III FORM- 9C
Name of the Transmission Element or Communication system
(Amount in Rs. Lakh)
Particulars
|
Existing 2013-14
|
2014-
15
|
2015-
16
|
2016-
17
|
2017-
18
|
2018-
19
|
Loan-1
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Loan repayment effective from (date to be indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-2
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Loan repayment effective from (date to be indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan-3 and so on
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Particulars
|
Existing 2013-14
|
2014-
15
|
2015-
16
|
2016-
17
|
2017-
18
|
2018-
19
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Loan repayment effective from (date to be indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loan
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Weighted average Rate of Interest on Loans
|
|
|
|
|
|
|
Note:
- In case of Foreign Loans, the calculations in Indian Rupees is to be furnished as per Form 9(D). However, the calculation in original currency is also to be furnished separately in the same form.
- In case of already commissioned combined assets the details may be provided asset wise as well as combined.
- Details of Financing Charges.
(Petitioner)
Loans in Foreign Currency
PART-III FORM- 9D
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
Particulars
|
Existing 2013-14
|
2014-
15
|
2015-
16
|
2016-
17
|
2017-
18
|
2018-
19
|
Foreign Loan-1 (USD in Lakh) Exchange rate
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Loan repayment effective from (date to be indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Loan-2 (USD in Lakh) Exchange rate
|
|
|
|
|
|
|
Gross loan - Opening
|
|
|
|
|
|
|
Cumulative repayments of Loans upto previous year
|
|
|
|
|
|
|
Net loan - Opening
|
|
|
|
|
|
|
Add: Drawal(s) during the Year
|
|
|
|
|
|
|
Less: Repayment (s) of Loans during the year
|
|
|
|
|
|
|
Net loan - Closing
|
|
|
|
|
|
|
Average Net Loan
|
|
|
|
|
|
|
Rate of Interest on Loan on annual basis
|
|
|
|
|
|
|
Interest on loan
|
|
|
|
|
|
|
Loan repayment effective from (date to be indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Loan-3 (USD in Lakh) Exchange rate
|
|
|
|
|
|
|
….
|
|
|
|
|
|
|
….
|
|
|
|
|
|
|
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Calculation of Interest on Normative Loan
Name of the Transmission Element or Communication system
(Amount in Rs. Lakh)
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
Gross Normative loan - Opening
|
|
|
|
|
|
|
Cumulative repayment of Normative Loan upto previous year
|
|
|
|
|
|
|
Net Normative loan - Opening
|
|
|
|
|
|
|
Increase/Decrease due to ACE/de- capitalization during the Year
|
|
|
|
|
|
|
Repayments of Normative Loan during the year
|
|
|
|
|
|
|
Net Normative loan - Closing
|
|
|
|
|
|
|
Average Normative Loan
|
|
|
|
|
|
|
Weighted average Rate of Interest of actual Loans
|
|
|
|
|
|
|
Interest on Normative loan
|
|
|
|
|
|
|
Note:
- At the time of true-up net savings as a result of refinancing of loans may be provided along with adjustments of sharing.
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Calculation of Depreciation Rate
PART-III FORM- 10
Name of the Transmission Element or Communication system:
(Amount in Rs. Lakh)
Sl.
no.
|
Name of the Assets1
|
Gross Block as on 31.03.2014 or as on COD, whichever is later and subsequently for each year thereafter upto 31.3.19
|
Depreciation Rates as per CERC's Depreciation Rate Schedule
|
Depreciation Amount for each year up to 31.03.19
|
|
1
|
2
|
3
|
4= Col.2 X Col.3
|
1
|
Land
|
|
|
|
2
|
Building
|
|
|
|
3
|
and so on
|
|
|
|
4
|
|
|
|
|
5
|
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
8
|
|
|
|
|
9
|
|
|
|
|
10
|
|
|
|
|
18
|
|
|
|
|
19
|
|
|
|
|
20
|
|
|
|
|
21
|
|
|
|
|
22
|
|
|
|
|
23
|
|
|
|
|
24
|
|
|
|
|
25
|
|
|
|
|
|
TOTAL
|
|
|
|
|
Weighted Average Rate of Depreciation (%)
|
|
|
|
Note:
- Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.
(Petitioner)
Statement of Depreciation
Name of the Petitioner:
Name of the Region:
Name of the Project:
Name of the Transmission Element or Communication system:
PART-III FORM- 10A
(Amount in Rs. Lakh)
Sl. No.
|
Particulars
|
2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
1
|
Opening Capital Cost
|
|
|
|
|
|
|
2
|
Closing Capital Cost
|
|
|
|
|
|
|
3
|
Average Capital Cost
|
|
|
|
|
|
|
4
|
Freehold land
|
|
|
|
|
|
|
5
|
Rate of depreciation
|
|
|
|
|
|
|
6
|
Depreciable value
|
|
|
|
|
|
|
7
|
Balance useful life at the beginning of the period
|
|
|
|
|
|
|
8
|
Remaining depreciable value
|
|
|
|
|
|
|
9
|
Depreciation (for the period)
|
|
|
|
|
|
|
10
|
Depreciation (annualised)
|
|
|
|
|
|
|
11
|
Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
12
|
Less: Cumulative depreciation adjustment on account of de- capitalisation
|
|
|
|
|
|
|
13
|
Net Cumulative depreciation at the end of the period
|
|
|
|
|
|
|
1. In case of details of FERV and AAD, give information for the applicable period.
(Petitioner)
PART-III FORM-10B
Statement of De-capitalisation
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
COD
Sr. No.
|
Year of De- capitalisation
|
Work/Equipment proposed to be De- capitalised
|
Year of capitalisation of asset/equipment being decapitalised
|
Original Book Value of the asset being decapitalised
|
Debt Equity ratio at the time of capitalisation
|
Cumulative Depreciation corresponding to decapital;isation
|
Cumulative Repayment of Loan corresponding to decapital;isation
|
Justification
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
1
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Calculation of Interest on Working Capital
PART-III FORM- 11
Name of the Transmission Element or Communication system
(Amount in Rs. Lakh)
Sl.
No.
|
Particulars
|
Existing 2013-14
|
2014-15
|
2015-16
|
2016-17
|
2017-18
|
2018-19
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
|
|
|
|
|
|
|
|
1
|
O & M Expenses
|
|
|
|
|
|
|
2
|
Maintenance Spares
|
|
|
|
|
|
|
3
|
Receivables
|
|
|
|
|
|
|
4
|
Total Working Capital
|
|
|
|
|
|
|
5
|
Rate of Interest
|
|
|
|
|
|
|
6
|
Interest on Working Capital
|
|
|
|
|
|
|
(Petitioner)
Name of the Petitioner: Name of the Region:
Name of the Project/element:
Details of time over run
S.No
|
Description of Activity/Works/ Service
|
Original Schedule (As per Planning)
|
Actual Schedule (As per Actual)
|
Time Over- Run
|
Agency responsible and whether such time over run was beyond the control of the Transmission Licensee
|
Reasons for delay
|
Other Activity affected (Mention Sr No of activity affected)
|
Start Date
|
Comple tion Date
|
Start Date
|
Complet ion Date
|
Months
|
1
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
….
|
……..
|
|
|
|
|
|
|
|
|
1. Delay on account of each reason in case of time overrun should be quantified and substantiated with necessary documents and supporting workings.
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Incidental Expenditure during Construction
PART-III FORM- 12A
Name of the Transmission Element or Communication system
Date of Commercial Operation
(Amount in Rs. Lakh)
Sl.
No.
|
Parameters
|
Year -1
|
Year-2
|
Year 3
|
Year-4
|
Year-5
|
A
|
Expenses:
|
|
|
|
|
|
1
|
Employees' Remuneration & Benefits
|
|
|
|
|
|
2
|
Finance Costs
|
|
|
|
|
|
3
|
Water Charges
|
|
|
|
|
|
4
|
Communication Expenses
|
|
|
|
|
|
5
|
Power Charges
|
|
|
|
|
|
6
|
Other Office and Administrative Expenses
|
|
|
|
|
|
7
|
Others (Please Specify Details)
|
|
|
|
|
|
8
|
Other pre-Operating Expenses
|
|
|
|
|
|
|
……
|
|
|
|
|
|
B
|
Total Expenses
|
|
|
|
|
|
|
Less: Income from sale of tenders
|
|
|
|
|
|
|
Less: Income from guest house
|
|
|
|
|
|
|
Less: Income recovered from Contractors
|
|
|
|
|
|
|
Less: Interest on Deposits
|
|
|
|
|
|
|
…..
|
|
|
|
|
|
Note: IEDC should be duly reconciled with the corresponding figures of Auditor's Certificate.
(Petitioner)
Draw Down Schedule for Calculation of IDC & Financing Charges
PART-III FORM- 12B
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
1
|
Loans
|
|
|
|
|
|
|
|
|
|
1.1
|
Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.1
|
Foreign Loan
1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.2
|
Foreign Loan
2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
1.1.3
|
Foreign Loan
3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1.4
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
Total Foreign Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Indian Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.1
|
Indian Loan 1
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
|
|
|
|
|
|
|
|
|
|
|
1.2.2
|
Indian Loan 2
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.3
|
Indian Loan 3
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2.4
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
- -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
Total Indian Loans
|
|
|
|
|
|
|
|
|
|
|
Draw down Amount
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Total of Loans drawn
|
|
|
|
|
|
|
|
|
|
|
IDC
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange Rate Variation
|
|
|
|
|
|
|
|
|
|
|
Hedging Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sl.
No.
|
Draw Down
|
Quarter 1
|
Quarter 2
|
Quarter n (COD)
|
Particulars
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
Quantum in Foreign currency
|
Exchange Rate on draw down date
|
Amount in Indian
Rupee
(Rs. Lakh)
|
2.1
|
Foreign equity drawn
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
Indian equity drawn
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity deployed
|
|
|
|
|
|
|
|
|
|
Note:
- Drawl of debt and equity shall be on pari- passu basis quarter wise to meet the commissioning schedule. Drawl of higher equity in the beginning is permissible
- Applicable interest rates including reset dates used for above computation may be furnished separately
- In case of multi element project details of capitalization ratio used to be furnished.
(Petitioner)
Breakup of Initial Spares
PART-III FORM- 13
Name of the Petitioner: Name of the Region: Name of the Project:
Name of the Transmission Element or Communication system
(Amount in Rs. Lakh)
Particulars
|
Plant & Machinery Cost (excluding IDC and IEDC) Upto
DOCO
|
IDC
|
IEDC
|
Year wise additional Capital expenditure up to cut off date
|
Total Cost
|
Initial spares claimed
|
Year -1
|
Year-2
|
Year-3
|
|
Amount
|
%
|
Transmission Line
|
|
|
|
|
|
|
|
|
|
Transmission Substation (Green Field/Brown Field)
|
|
|
|
|
|
|
|
|
|
PLCC
|
|
|
|
|
|
|
|
|
|
Series Compensation devices
|
|
|
|
|
|
|
|
|
|
HVDC Station
|
|
|
|
|
|
|
|
|
|
Gas Insulated Substation
|
|
|
|
|
|
|
|
|
|
Communication System
|
|
|
|
|
|
|
|
|
|
Note:
- Details to be furnished as per Regulation 13.
- Corresponding figures of initial spares included in each transmission system may be provided separately.
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Other Income as on COD
PART-III FORM- 14
Name of the Transmission Element or Communication system:
(Amount in Rs. Lakh)
Sl.
No.
|
Parameters
|
Existing 2013-14
|
2014-
15
|
2015-16
|
2016-17
|
2017-
18
|
2018-
19
|
1
|
Interest on Loans and advances
|
|
|
|
|
|
|
2
|
Income from sale of scrap
|
|
|
|
|
|
|
3
|
Misc. receipts (Please Specify Details)
|
|
|
|
|
|
|
…
|
…
|
|
|
|
|
|
|
…
|
… (add)
|
|
|
|
|
|
|
(Petitioner)
Name of the Petitioner: Name of the Region: Name of the Project:
Actual cash expenditure
PART-III FORM- 15
Name of the Transmission Element or Communication system
(Amount in Rs. Lakh)
|
Quarter-I
|
Quarter- II
|
Quarter-III
|
Quarter-n (COD)
|
Payment to contractors/suppliers
|
|
|
|
|
% of fund deployment
|
|
|
|
|
Note: If there is variation between payment and fund deployment justification need to be furnished
(Petitioner)