Union of India - Act
Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2014
UNION OF INDIA
India
India
Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2014
Rule CENTRAL-ELECTRICITY-REGULATORY-COMMISSION-TERMS-AND-CONDITIONS-OF-TARIFF-REGULATIONS-2014 of 2014
- Published on 1 April 2014
- Commenced on 1 April 2014
- [This is the version of this document from 1 April 2014.]
- [Note: The original publication document is not available and this content could not be verified.]
1. Short title and commencement.
2. Scope and extent of application.
3. Definitions and Interpretations.
- In these regulations, unless the context otherwise requires-| N|- | PLF = 10000 x| ∑SGi/ {N x IC X (100 - AUXn)}%|- | i=1 |
| (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 |
| (d) | Hydro generating station including pumped Storage hydrogenerating stations | 35 years |
| (e) | Transmission line (including HVAC & HVDC) | 35 years |
| (f) | Communication system | 15 years |
4. 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:5. Trial Run and Trial Operation.
6. Tariff determination.
7. Application for determination of tariff.
8. Truing up.
9. Capital Cost.
10. Prudence Check of Capital Expenditure.
- The following principles shall be adopted for prudence check of capital cost of the existing or new projects: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.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 :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% | |
| (c) | Hydro generating stations including pumped storage hydrogenerating 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% |
14. Additional Capitalisation and De-capitalisation.
15. Renovation and Modernisation.
16. Special Allowance for Coal-based/Lignite fired Thermal Generating station.
17. Compensation Allowance.
| 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.
20. Components of Tariff.
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: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: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.Chapter - 6 Computation of Annual Fixed Cost24. Return on Equity.
25. Tax on Return on Equity.
26. Interest on loan capital.
27. Depreciation.
28. Interest on Working Capital.
29. Operation and Maintenance Expenses.
| (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 |
| 200/210/250 MW | Additional 5th& 6thunits | 0.90 |
| Additional 7th& more units | 0.85 | |
| 300/330/350 MW | Additional 4th& 5thunits | 0.90 |
| Additional 6th& more units | 0.85 | |
| 500 MW and above | Additional 3rd& 4thunits | 0.90 |
| Additional 5th& above units | 0.85 |
| (in Rs Lakh/MW) |
| Year | Talcher TPS | Chandrapura TPS (Units 1 to 3), Tanda TPS,Badarpur TPWS (Unit 1 to 3) , Durgapur TPS (Unit 1) |
| 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 |
| (in Rs Lakh/MW) |
| Year | Gas Turbine/ Combined Cycle generatingstations 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 |
| (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 |
| 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 |
| (in Rs lakh) |
| Sr. No. | Name of Station | 2014-15 | 2015-16 | 2016-17 | 2017-18 | 2018-19 |
| A. NHPC | ||||||
| 1. | Bairasul | 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 |
| 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 |
| 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 moresub-conductors) | 0.707 | 0.731 | 0.755 | 0.780 | 0.806 |
| Single Circuit (Bundled Conductor with four subconductors) | 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 moresub-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 moresub-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 HVDC Stations | |||||
| HVDC Back–to-back stations (Rs. Lakh per 500 MW) | 578 | 627 | 679 | 736 | 797 |
| Rihand-Dadri HVDC bipole scheme (Rs. Lakh) | 1511 | 1637 | 1774 | 1922 | 2082 |
| Talcher-Kolar HVDC bipole scheme (Rs. Lakh) | 1173 | 1271 | 1378 | 1493 | 1617 |
| Balia-Bhiwadi HVDC bipole scheme (Rs. Lakh) | 1537 | 1666 | 1805 | 1955 | 2119 |
30. Computation and Payment of Capacity Charge and Energy Charge for Thermal Generating Stations.
| N|- | PAFM or PAFY = 10000 x| ∑DCi/ {N x IC X (100 - AUX)}%|- | i=1 |
| Pithead generating stations | : | 0.2% |
| Non-pithead generating stations | : | 0.8% |
31. Computation and Payment of Capacity charge and Energy Charge for Hydro Generating Stations.
| N|- | PAFM = 10000 x| ∑DCi/ {N x IC X (100 - AUX)}%|- | i=1 |
32. Pumped Storage Hydro Generating Stations.
33. Computation and Payment of Transmission Charge for Inter-State Transmission System.
34. Deviation Charges.
35.
36.
The norms of operation as given hereunder shall apply to thermal generating stations:| TPS-I | 72% |
| TPS-II Stage I & II | 75% |
| TPS-I (Expansion) | 80% |
| Bokaro TPS | 75% |
| Chandrapura TPS | 75% |
| Durgapur TPS | 74% |
| Assam GPS | 72% |
1. First Three years from COD - 75%
2. For next year after completion of three years of COD - 80%
| TPS-I | 75% |
| TPS-II Stage I & II | 80% |
| TPS-I (Expansion) | 80% |
| Bokaro TPS | 80% |
| Chandrapura TPS | 80% |
| Durgapur TPS | 80% |
| 200/210/250 MW Sets | 500 MW Sets (Sub-critical) |
| 2450kCal/kWh | 2375 kCal/kWh |
| Badarpur TPS | 2750kCal/kWh |
| Talcher TPS | 2850kCal/kWh |
| Tanda TPS | 2750kCal/kWh |
| Bokaro TPS | 2700kCal/kWh |
| Chandrapura TPS (Unit 1 to 3) | 3100kCal/kWh |
| Durgapur TPS | 2820kCal/kWh |
| TPS-I : | 4000kCal/kWh |
| TPS-II : | 2900kCal/kWh |
| TPS-I (Expansion) : | 2750kCal/kWh |
| 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 |
| Ratnagiri | 1850 | 2685 |
| Pressure Rating (Kg/cm2) | 150 | 170 | 170 | 247 |
| SHT/RHT (°C) | 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 |
| (a) | Coal-based generating stations other than at (c) below : | 0.50 ml/kWh |
| (b) | (i) Lignite-fired generating stations except stations based onCFBC technology and TPS-I : | 2ml/kWh |
| (ii) TPS-I : | 1.5ml/kWh | |
| (iii) Lignite-fired generating stations based on CFBCTechnology: | 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 |
| With Natural Draft cooling tower or withoutcooling tower | ||
| (i) 200 MW series | - | 8.5% |
| (ii) 300/330/350/500 MW and above | - | |
| Steam drivenboiler feed pumps | 5.25% | |
| Electricallydriven boiler feed pumps | - | 7.75% |
| Type of Dry Cooling System | (% of gross generation ) |
| Direct cooling air cooled condensers with mechanical draftfans | 1% |
| Indirect cooling system employing jet condensers with pressurerecovery turbine and natural draft tower | 0.5% |
| (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% |
| (i) | Combined Cycle | : | 2.5% |
| (ii) | Open Cycle | : | 1.0% |
| TPS-I | 12.00% |
| TPS-II | 10.00% |
| TPS-I (Expansion) | 8.50% |
| Barsingsar | : 0.056 kg/kWh |
| TPS-II (Expansion) | : 0.046 kg/kWh |
37. Norms of operation for hydro generating stations.
| Station | Type of Plant | Plant Capacity No. of Units x MW | NAPAF (%) |
| NHPC | |||
| Chamera–1 | Pondage | 3 x 180 | 90 |
| Bairasul | Pondage | 3 x 60 | 90 |
| Loktak | Storage | 3 x 35 | 85 |
| Chamera-II | Pondage | 3 x 100 | 90 |
| Chamera–III | Pondage | 3 x 77 | 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 | 4 x 11 | 50 |
| NimooBazgo | Pondage | 3 x 15 | 65 |
| Teesta Low Dam Project-III | Pondage | 4 x 33 | 85 |
| Uri-II | Pondage | 4 x 60 | 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 | |||
| Nathpa Jhakri | 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 |
| (i) | with rotating exciters mounted on the generator shaft | : | 0.7% |
| (ii) | with static excitation system | : | 1.00% |
| (i) | with rotating exciters mounted on the generator shaft | : | 0.9% |
| (ii) | with static excitation system | : | 1.2% |
38. Normative Annual Transmission System Availability Factor (NATAF).
- It 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% |
| (1) | AC system | : | 98.50% |
| (2) | HVDC bi-pole links and HVDC back-to-back stations | : | 96% |
39. Auxiliary Energy Consumption in the sub-station.
40. Scheduling.
- The methodology for scheduling and dispatch for the generating station shall be as specified in the Grid Code.41. Metering and Accounting.
- The provisions of the Grid Code shall be applicable.42. Billing and Payment of charges.
43. Sharing of Transmission Charges.
44. Rebate.
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 Provisions46. Sharing of CDM Benefits.
- The proceeds of carbon credit from approved CDM project shall be shared in the following manner, namely-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.
49. Deferred Tax liability with respect to previous tariff period.
- The deferred tax liability before 1.4.2009 shall be recovered from the beneficiaries or the long term transmission customers/DICs as the case may be, as and when the same gets materialised. No claim on account of deferred tax liability arising from 1.4.2009 upto 31.03.2014 shall be made from the beneficiaries or the long term transmission customers/DICs as the case may be.49A. [ Transmission Majoration Factor. [Inserted by Notification No. L-1/144/2013-CERC, dated 30.1.2019 (w.e.f. 21.2.2014).]
- Transmission Majoration Factor admissible for the transmission projects executed through JV route in terms of Regulation 4.10A of the Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2001 shall be available for a period of 25 years from the date of issue of the transmission licence.]50. Foreign Exchange Rate Variation.
51. Recovery of cost of hedging or Foreign Exchange Rate Variation.
52. Application fee and the publication expenses.
- The following fees, charges and expenses shall be reimbursed directly by the beneficiary in the manner specified herein:53. Special Provisions relating to Damodar Valley Corporation.
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.Appendix-ITimeline for completion of Projects(Refer to Regulation 24)1. 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.
2. The time schedule has been indicated in months in the following paragraphs and tables:
A. Thermal Power ProjectsCoal/Lignite Power PlantUnit size 200/210/250/300/330 MW and 125 MW CFBC technology| 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 |
| 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 |
| 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. | P1 & 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 andsiphons | 5.28% |
| (ii) | Reinforced concrete pipelines and surge tanks, steelpipelines, sluice gates, steel surge tanks, hydraulic controlvalves 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 fixedapparatus (including plant | |
| (i) | Transformers including foundations having rating of 100 KVAand 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 voltageshigher than 66 KV | 5.28% |
| (ii) | Lines on steel supports operating at terminal voltages higherthan 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 fiitings | 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% |
| p. | I.T. Equipment including software | 15.00% |
| q. | Any other assets not covered above | 5.28% |
1. 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:
2. 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 AVro + p + q + r| x 100 |
| % TAFM for HVDC system =| s X AVs + t X AVtS + t| x 100 |
3. The weightage factor for each category of transmission elements shall be as under:
4. 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.
5. The transmission elements under outage due to following reasons shall be deemed to be available:
6. Outage time of transmission elements for the following contingencies shall be excluded from the total time of the element under period of consideration.
| 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 |
| AVo (Availability of o no. of AC lines) = | {| | |
| o o|- | ∑| Wi (Ti - TNAi)Ti| /| ∑| Wi|- | i=1 i=1 |
| AVs (Availability of s no. of HVDC pole) = | {| | |
| s s|- | ∑| Wj (Tj - TNAj)Tj| /| ∑| Wj|- | j=1 j=1 |
| AVq (Availability of q no. of ICTs) = | {| | |
| q q|- | ∑| Wk (Tk - TNAk)Tk| /| ∑| Wk|- | k=1 k=1 |
| AVr (Availability of r no. of SVCs) = | {| | |
| [ | {| | |
| r r|- | ∑| 0.5WIl (TIl - TNAl)TIl| +∑| Wcl (Tcl - Wcl)TCl|- | l=1 l=1 |
| r r|- | ∑| 0.5WIl| +∑| Wcl|- | l=1 l=1 |
| AVp (Availability of p no. of Switched Bus reactors) = | {| | |
| p p|- | ∑| Wm (Tm - TNAm)Tm| /| ∑| Wm|- | m=1 m=1 |
| AVt (Availability of t no. of HVDC Back-to-back Blocks) = | {| | |
| t t|- | ∑| Wn (Tn - TNAn)Tn| /| ∑| Wn|- | n=1 n=1 |
| Wi | = | Weightage factor for ithtransmission line |
| Wj | = | Weightage factor for jthHVDC pole |
| Wk | = | Weightage factor for kthICT |
| WIl & WCl | = | Weightage factors for inductive & capacitive operation oflthSVC |
| Wm | = | Weightage factor for mthbus reactor |
| Wn | = | Weightage factor for nthHVDC back to back block. |
| Ti, Tj, Tk, TIl, TCl, Tm & Tn | = | The total hours of ith AC line, jthHVDC pole, kthICT, lthSVC (InductiveOperation), lthSVC (Capacitive Operation), mthSwitched Bus Reactor & nthHVDC back-to-back blockduring the period under consideration (excluding time period foroutages not attributable to transmission licensee for reasonsgiven in Para 6 of the procedure) |
| TNAi ,TNAj , TNAk TNAIl,TNACl, TNAm, TNAn | = | The non-availability hours (excluding the timeperiod for outages not attributable to transmission licenseetaken as deemed availability as per Para 5 of the procedure) forithAC line, , jthHVDC pole, kthICT, lthSVC (Inductive Operation), lthSVC(Capacitive Operation), mthSwitched Bus Reactor andnthHVDC back-to-back block. |
1. 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.
2. All requirements as per Regulation 5 of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations - 2010 have been complied.
3. 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.
4. 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.
5. 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, 2014.1. 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.
2. All requirements as per Regulation 5 of the CEA Technical Standards for Construction of Electric Plants and Electric Lines Regulations, 2010 have been complied.
3. 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.
4. 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, 2014.1. 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.
2. 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.
3. 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.
4. 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 TariffPart-I Annexure-IForm-1Summary SheetName 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 |
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 |
| 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 |
| 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)abs.] [At Turbine MCR condition.] | ||||||
| [Main Steam Temperature at Turbine inlet (°C)] [At Turbine MCR condition.] | ||||||
| [Reheat Steam Pressure at Turbine inlet (kg/Cm2)] [At Turbine MCR condition.] | ||||||
| [Reheat Steam Temperature at Turbine inlet (°C)] [At Turbine MCR condition.] | ||||||
| [Main Steam flow at Turbine inlet under MCR condition (tons/hr)] [with 0% (Nil) make up and design Cooling water temperature] | ||||||
| [Main Steam flow at Turbine inlet under VWO condition (tons/hr)] [with 0% (Nil) make up and design Cooling water temperature] | ||||||
| [Unit Gross electrical output under MCR /Rated condition(MW)] [with 0% (Nil) make up and design Cooling water temperature] | ||||||
| [Unit Gross electrical output under VWO condition (MW)] [with 0% (Nil) make up and design Cooling water temperature] | ||||||
| [Guaranteed Design Gross Turbine Cycle Heat Rate (kCal/kWh)] [at TMCR output based on gross generation, 0% (Nil) makeup and design Cooling water temperature.] | ||||||
| Conditions on which design turbine cycle heat rateguaranteed | ||||||
| % MCR | ||||||
| % Makeup Water Consumption | ||||||
| Design Capacity of Make up Water System | ||||||
| Design Capacity of Inlet Cooling System | ||||||
| Design Cooling Water Temperature (°C) | ||||||
| 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(°C) | ||||||
| Steam Temperature at Reheater outlet at BMCR condition (°C) | ||||||
| [Design / Guaranteed Boiler Efficiency (%)] [With Performance coal based on Higher Heating Value (HHV) of fuel and at BMCR) out put] | ||||||
| Design Fuel with and without Blending of domestic/importedcoal. | ||||||
| Type of Cooling Tower | ||||||
| [Type of cooling system] [Closed circuit cooling, once through cooling, sea cooling, natural draft cooling, induced draft cooling etc.] | ||||||
| [Type of Boiler Feed Pump] [Motor driven, Steam turbine driven etc.] | ||||||
| [Fuel Details] [Coal or natural gas or Naptha or lignite etc.] | ||||||
| -Primary Fuel | ||||||
| -Secondary Fuel | ||||||
| -Alternate Fuels | ||||||
| [Special Features/Site Specific Features] [Any site specific feature such as Merry-Go-Round, Vicinity to sea, Intake /makeup water systems etc. scrubbers etc. Specify all such features] | ||||||
| [Special Technological Features] [Any Special Technological feature like Advanced class FA technology in Gas Turbines, etc.] | ||||||
| [Environmental Regulation related features] [Environmental Regulation related features like FGD, ESP etc.,] | ||||||
| Any other special features |
| Particulars | Unit | Existing2013-14 | 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] [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.] | % | ||||||
| Target Availability | % | ||||||
| Auxiliary Energy Consumption | % | ||||||
| Gross Station Heat Rate | kCal/kWh | ||||||
| Specific Fuel Oil Consumption | ml/kWh | ||||||
| [Cost of Coal/Lignite for WC] [For Coal based/lignite based generating stations] | in Months | ||||||
| [Cost of Main Secondary Fuel Oil for WC] [For Coal based/lignite based generating stations] | in Months | ||||||
| [Fuel Cost for WC] [For Gas Turbine/Combined Cycle generating stations duly taking into account the mode of operation on gas fuel and liquid fuel] | in Months | ||||||
| [Liquid Fuel Stock for WC] [For Gas Turbine/Combined Cycle generating stations duly taking into account the mode of operation on gas fuel and liquid fuel] | 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[_____________] [Mention relevant date] | % | ||||||
| Blending ratio of domestic coal/imported coal |
| Sl. | Financial Year (Starting from COD) | Year 1 | |||
| 1 | 2 | 3 | 4 | 5 | |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of Drawl or at the beginning to the year of theperiod] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging | ||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [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] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging | ||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging |
| Year 2 | Year 3 and so on | ||||||
| 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) |
| Sl. | Financial Year | Year 1 | |||
| 1 | 2 | 3 | 4 | 5 | |
| Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 |
| Year 2 | Year 3 and so on | ||||||
| 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) |
| 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 onthe last date of the period for which tariff is approved, in theabove 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 aboveadmitted capital cost (but not forming part of admitted capitalcost being allowed on cash basis) | ||
| Gross Normative Debt | ||
| Cumulative Repayment | ||
| Net Normative Debt | ||
| Normative Equity | ||
| Cumulative Depreciation | ||
| Freehold land |
| Board of Director/ Agency approving the Capital costestimates: | ||
| 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 costestimates | ||
| Capital Cost excluding IDC,IEDC& FC | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost excluding IDC, IEDC, FC, FERV & HedgingCost (Rs. Cr) | ||
| IDC, IEDC,FC, FERV & Hedging Cost | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| 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 relevantCurrency) | ||
| 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 |
2. Details of Capital Cost are to be furnished as per Form-5B or 5C as applicable.
3. Details of IDC & Financing Charges are to be furnished as per Form-14.
| Sl. No. | Break Down | As per Original Estimates as per InvestmentApproval | Actual Capital Expenditure as onCOD/anticipated COD | Liabilities/ Provisions | Variation (3-4-5) | Specific Reasons for Variation | Estimated Capital expenditure upto Cut-offdate |
| Actual Amount | |||||||
| (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 | BOP Mechanical | ||||||
| 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 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 & 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 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 | |||||||
| 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 | |||||||
| 9 | Capital cost including IDC, FC, FERV & Hedging Cost |
2. 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.
3. 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.
5. A list of balance work assets/work wise including initial spare on original scope of works along with estimate shall be furnished positively.
| Sl. No. | Break Down | As per Original Estimates as per InvestmentApproval | Actual Capital Expenditure | Liabilities/ Provisions | Variation (3-4-5) | Specific Reasons for Variation* | Actual/Estimated Capital Expenditure uptoCut-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 | ||||||
| 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 | ||||||
| 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 | ||||||
| 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 | |||||||
| 9 | Capital cost including IDC, FC, FERV & Hedging Cost |
2. 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.
3. 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| 1 | Name/No. of Construction / Supply / Service Package | Package A | Package B | Package C | ... | Total Cost of all packages |
| 2 | [Scope of works] [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.](in line with head of cost break-ups asapplicable) | |||||
| 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 Award] [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.]in (Rs. Lakh) | |||||
| 9 | Firm or With Escalation in prices | |||||
| 10 | Actual capital expenditure till the completion or up to CODwhichever 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) |
| 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) |
| Sl. No. | Break Down | Original Cost (Rs.Lakh) as approved by the Board of Members | Actual/ EstimatedCost as incurred/to be incurred (Rs. Lakh) | Difference | Reasons forVariation (Please submit supporting computations and documentswherever applicable) | Increase in softcost 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 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 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 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 | |||||
| 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 | ||||||
| 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 Cost | |||||
| Total of IDC, FC,FERV & Hedging Cost | ||||||
| 9 | Capital cost including IDC, FC, FERV & Hedging Cost |
| 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. ofactivity affected) |
| Start Date | Completion Date | Actual Start Date | Actual Completion Date | Days | ||
| 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.
2. Indicate the activities on critical path
| 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 | |||||||||
| .... | |||||||||
| .... |
| Financial Package as Approved | Financial Package as on COD | As Admitted on COD | ||||
| [Currency and Amount] [For example : US $ 200m, etc.] | [Currency and Amount] [For example : US $ 200m, etc.] | [Currency and Amount] [For example : US $ 200m, etc.] | ||||
| 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 |
| Particulars | Package 1 | Package 2 | Package 3 | Package 4 | Package 5 | Package 6 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2014/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
6. Interest type means whether the interest is fixed or floating.
7. 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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. In case of Foreign loan, date of each drawal& repayment along with exchange rate at that date may be given.
16. Base exchange rate means the exchange rate prevailing as on 31.03.2004 or COD, whichever is later
17. In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
18. In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
19. At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
20. 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.
| 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/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
6. Interest type means whether the interest is fixed or floating.
7. 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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. In case of Foreign loan, date of each drawal& repayment along with exchange rate at that date may be given.
16. Base exchange rate means the exchange rate prevailing as on 31.03.2004 or COD, whichever is later
17. In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
18. In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
19. At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
20. 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.
| Sl. No. | Head of Work / Equipment | ACE Claimed (Actual / Projected) | Regulations under which claimed | Justification | 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) |
1. 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)
2. The above information needs to be furnished separately for each year / period of tariff period 2014-19.
3. 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.
4. 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.
5. 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: - 1. Fill the form in chronological order year wise along with detailed justification clearly bringing out the necessity and the benefits accruing to the beneficiaries.2. 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.
| Sl. No. | Year | Work / Equipment added during last five yearsof 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) |
2. 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.
| Region | State | District |
| Sr. No. | Name of the Asset | Nature of de-capitlization (whether claimedunder exclusion or as additional capital expenditure) | Original Value of the Asset Capitalised | Year Put to use | Depreciation recovered till date ofde-capitalization |
| 1 | 2 | 3 | 4 | 5 | 6 |
| 1 | |||||
| 2 | |||||
| 3 | |||||
| 4 | |||||
| 5 | |||||
| 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 wisebreakup) | ||||||
| Net Additions pertaining to instant project/Unit/Stage | ||||||
| Less: Exclusions (items not allowable / not claimed) | ||||||
| Net Additional Capital Expenditure Claimed |
| Sl. No. | Head of Work /Equipment | ACE Claimed underExclusion | 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) |
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.
| 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 (Directpurchases) | |
| 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 | ||
| 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 |
| 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 | ||
| 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 |
| Actual | Admitted | |||||||||
| [Financial Year (Starting from COD)] [Year 1 refers to Financial Year of COD and Year 2, Year 3 etc. are the subsequent financial years respectively.] | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 & So on | Year 1 | Year 2 | Year 3 | Year 4 | 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] [Loan details for meeting the additional capitalisation requirement should be given as per Form-7 or 8 whichever is relevant.] | ||||||||||
| Equity | ||||||||||
| Internal Resources | ||||||||||
| Others (Pl. specify) | ||||||||||
| Total |
| Sl. no. | [Name of the Assets] [Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.] | Gross Block as on 31.03.2014 or as on COD,whichever is later and subsequently for each year thereafter upto31.3.19 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.19 |
| 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 (%) |
| 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) | |||||||
| Less: Cumulative depreciation adjustment on account ofun-discharged liabilities deducted as on 01.04.2009/ Station COD | |||||||
| Less: Cumulative depreciation adjustment on account ofde-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.
| 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 | ||||||
| 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 |
| 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 |
| 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/Lignite] [For Coal based/Lignite based generating stations] | ||||||
| 2 | [Cost of Main Secondary Fuel Oil] [For Coal based/Lignite based generating stations] | ||||||
| 3 | [Fuel Cost] [For Gas Turbine/Combined Cycle generating stations duly taking into account the annual mode of operation (last available) on gas fuel and liquid fuel] | ||||||
| 4 | [Liquid Fuel Stock] [For Gas Turbine/Combined Cycle generating stations duly taking into account the annual mode of operation (last available) on gas fuel and liquid fuel] | ||||||
| 5 | O & M Expenses | ||||||
| 6 | Maintenance Spares | ||||||
| 7 | Receivables | ||||||
| 8 | Total Working Capital | ||||||
| 9 | Rate of Interest | ||||||
| 10 | Interest on Working Capital |
| 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) |
| 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 | |||
| ..... |
| Sl. No. | Parameters | As on Scheduled COD | As on actual/ anticipated COD |
| 1 | Package 1 | ||
| 2 | Package 2 | ||
| 3 | Package 3 | ||
| 4 | ------------------------------- | ||
| 5 | ------------------------------- | ||
| 6 |
| 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] [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] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | [Foreign Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | [Foreign Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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] [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] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.2 | [Indian Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.3 | [Indian Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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 | |||||||||
| 2.2 | Indian equity drawn | |||||||||
| Total equity deployed |
| 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 |
| S. No. | Month | Unit | For preceding | For preceding | For preceding | |||
| 3rd Month (from COD or from 1.4.2014 as thecase may be) | 2nd Month (from COD or from 1.4.2014 as thecase may be) | 1st Month (from COD or from 1.4.2014 as thecase may be) | ||||||
| Domestic | Imported | Domestic | Imported | Domestic | Imported | |||
| 1 | Quantity of Coal/ Lignite supplied by Coal/ Lignite Company | (MMT) | ||||||
| 2 | Adjustment (+/ -) in quantity supplied made by Coal/ LigniteCompany | (MMT) | ||||||
| 3 | Coal supplied by Coal/ Lignite Company (1+2) | (MMT) | ||||||
| 4 | Normative Transit & Handling Losses (For coal/ Lignitebased 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/ LigniteCompany | (Rs.) | ||||||
| 8 | Total amount | (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, ifapplicable | (Rs.) | ||||||
| 13 | Total Transportation Charges (9+/ -10-11+12) | (Rs.) | ||||||
| 14 | Total amount Charged for coal/ lignite supplied includingTransportation (8+13) | (Rs.) | ||||||
| 15 | Landed cost of coal/ Lignite | Rs./ MT | ||||||
| 16 | Blending Ratio (Domestic/ Imported) | |||||||
| 17 | Weighted average cost of coal/ Lignite for preceding threemonths | Rs./ MT | ||||||
| 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 |
| Sl. No. | Month | Unit | For preceding | For preceding | For preceding |
| 3rd Month (from COD or from 1.4.2014 as thecase may be) | 2nd Month (from COD or from 1.4.2014 as thecase may be) | 1st Month (from COD or from 1.4.2014 as thecase may be) | |||
| 1 | Quantity of Limestone supplied by Limestone supply Company | (MMT) | |||
| 2 | Adjustment (+/-) in quantity supplied made by Limestone supplyCompany | (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 supplyCompany | (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/TransportCompany | (Rs.) | |||
| 10 | Demurrage Charges, if any | (Rs.) | |||
| 11 | Total Transportation Charges (8+/-9-10) | (Rs.) | |||
| 12 | Total amount Charged for Limestone supplied includingTransportation (7+11) | (Rs.) |
| Sl. No. | Details of Capital Spares and Expenses | Claimed as a part of additional Capitalisation | Funded through compensatory allowance | Funded through Special allowance (IfApplicable) | Claimed as a part of stores and spares | |
| Name of spare | Amount | |||||
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| 5 | ||||||
| 6 | ||||||
| 7 | ||||||
| 8 | ||||||
| 9 | ||||||
| 10 | ||||||
| 11 | ||||||
| 12 |
| Party | Asset / Work | Year of actual capitalisation | Original Liability | Liability as on 31.03.2014 | Discharges (Yearwise) | Reversal (Yearwise) |
| S. No. | 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 Equity] [Details of calculations, considering equity as per regulation, to be furnished.] | ||||||
| 1.4 | Interest on Working Capital | ||||||
| 1.5 | O & M Expenses | ||||||
| Total |
| 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 |
| 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 |
| 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)] [Month wise 10-day Design energy figures to be given separately with the petition.] | GWh | ||||||
| 7 | Auxiliary Consumption including Transformation losses | % | ||||||
| 8 | Normative Plant Availability Factor (NAPAF) | |||||||
| 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 Rate] [Tax rate applicable to the company for the year FY 2013-14 should also be furnished.] | % | ||||||
| 9.5 | [Effective Tax Rate] [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.] | |||||||
| 9.6 | SBI Base Rate + 350 basis points as on[______________] [Mention relevant date] | % |
| 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 |
| Sl. | Financial Year (Starting from COD) | Year 1 | |||
| 1 | 2 | 3 | 4 | 5 | |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging | ||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [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] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging | ||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||
| 2 | Scheduled repayment date of principal | ||||
| 3 | Scheduled payment date of interest | ||||
| 4 | At the end of Financial year | ||||
| B | [In case of Hedging] [Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given] | ||||
| 1 | At the date of hedging | ||||
| 2 | Period of hedging | ||||
| 3 | Cost of hedging |
| Year 2 | Year 3 and so on | ||||||
| 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) |
| Sl. | Financial Year | Year 1 | |||
| 1 | 2 | 3 | 4 | 5 | |
| Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 4] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 |
| Year 2 | Year 3 and so on | ||||||
| 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) |
| 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 relevantCurrency) | |
| 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) |
| Board of Director/ Agency approving the Capital costestimates: | ||
| 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 costestimates | ||
| Capital Cost excluding IDC,IEDC& FC | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost excluding IDC, IEDC, FC, FERV & HedgingCost (Rs. Lakh) | ||
| IDC, IEDC,FC, FERV & Hedging Cost | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| 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 relevantCurrency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost Including IDC, IEDC& FC (Rs. Lakh) | ||
| Schedule of Commissioningas per investment approval | ||
| Scheduled COD of Unit-I | ||
| Scheduled COD of Unit-II | ||
| --------------------------- | ||
| --------------------------- | ||
| Scheduled COD of last Unit/Station |
2. Details of Capital Cost are to be furnished as per FORM-5B or 5C as applicable
3. Details of IDC & Financing Charges are to be furnished as per FORM-14.
| Sl. No. | Break Down | Original Cost as approved by Authority/Investment Approval | Actual Capital Expenditure as on actual/anticipated COD | Liabilities/ Provisions | Variation | Reasons for Variation |
| (1) | (2) | (3) | (4) | (5) | (6=3-4-5) | (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) | |||||
| 2.0 | Major Civil Works | |||||
| 2.1 | Dam, Intake & Desilting 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 | |||||
| 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 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 |
2. 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.
3. 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.
5. A list of balance work assets/work wise including initial spare on original scope of works along with estimate shall be furnished positively.
| Sl. No. | Break Down | Original Cost as approved byAuthority/Investment Approval (1) | Cost on Actual/anticipated COD (1) | Variation | Reasons for Variation* |
| Total Cost | Total Cost | ||||
| (1) | (2) | (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, 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 | ||||
| 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 |
| 1 | Name/No. of Construction / Supply / Service Package | Package A | Package B | Package C | ... | Total Cost of all packages |
| 2 | [Scope of works] [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.](in line with head of cost break-ups asapplicable) | |||||
| 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 Award] [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.]in (Rs. Lakh) | |||||
| 9 | Firm or With Escalation in prices | |||||
| 10 | Actual capital expenditure till the completion or up to CODwhichever 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) |
| Sl. No. | Break Down | Original Cost (Rs.Lakh) as approved by the Board of Members | Actual/ EstimatedCost as incurred/to be incurred (Rs. Lakh) | Difference | Reasons forVariation (Please submit supporting computations and documentswherever applicable) | Increase in softcost 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 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 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 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 | |||||
| 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 | ||||||
| 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 Cost | |||||
| Total of IDC, FC,FERV & Hedging Cost | ||||||
| 9 | Capital cost including IDC, FC, FERV & Hedging Cost |
| 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. ofactivity affected) |
| Start Date | Completion Date | Actual Start Date | Actual Completion Date | Days | ||
| 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.
2. Indicates the activities on critical path.
| 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 | |||||||||
| .... | |||||||||
| .... |
| Financial Package as Approved | Financial Package as on COD | As Admitted on COD | ||||
| [Currency and Amount] [For example : US $ 200m, etc.] | [Currency and Amount] [For example : US $ 200m, etc.] | [Currency and Amount] [For example : US $ 200m, etc.] | ||||
| 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 |
| Particulars | Package 1 | Package 2 | Package 3 | Package 4 | Package 5 | Package 6 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2014/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
6. Interest type means whether the interest is fixed or floating.
7. 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.
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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. In case of Foreign loan, date of each drawal & repayment along with exchange rate at that date may be given with documentary evidence.
16. Base exchange rate means the exchange rate prevailing as on 31.03.2014 for existing assets and as on COD for the remaining assets.
17. In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
18. In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
19. At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
20. 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.
21. Call or put option, if any exercised by the generating company for refinancing of loan
22. Copy of loan agreement
| 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/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
6. Interest type means whether the interest is fixed or floating.
7. 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.
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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. In case of Foreign loan, date of each drawal & repayment along with exchange rate at that date may be given with documentary evidence.
16. Base exchange rate means the exchange rate prevailing as on 31.03.2014 for existing assets and as on COD for the remaining assets.
17. In case of hedging, specify details like type of hedging, period of hedging, cost of hedging, etc.
18. In case of foreign loans, provide details of exchange rate considered on date of each repayment of principal and date of interest payment.
19. At the time of truing up rate of interest with relevant reset date (if any) to be furnished separately
20. 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.
21. Call or put option, if any exercised by the generating company for refinancing of loan
22. Copy of loan agreement
| Sl. No. | Head of Work / Equipment | ACE Claimed (Actual / Projected) | Regulations under which claimed | Justification | 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) |
1. 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)
2. The above information needs to be furnished separately for each year / period of tariff period 2014-19.
3. 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.
4. 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.
5. 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: - 1. Fill the form in chronological order year wise along with detailed justification clearly bringing out the necessity and the benefits accruing to the beneficiaries.2. 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.
| Sr. No. | Year | Work/ Equipment added during last five yearsof useful life of each Unit/ Station | Amount capitalised / Proposed to becapitalised (Rs Lakh) | Justification for capitalisation proposed | Impact on life extension |
| 1 | 2 | 3 | 4 | 5 | 6 |
| 1 | |||||
| 2 | |||||
| 3 | |||||
| 4 | |||||
| 5 |
2. 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
| Region | State | District |
| Sr. No. | Name of the Asset | Nature of de-capitlization (whether claimedunder exclusion or as additional capital expenditure) | Original Value of the Asset Capitalised | Year Put to use | Depreciation recovered till date ofde-capitalization |
| 1 | 2 | 3 | 4 | 5 | 6 |
| 1 | |||||
| 2 | |||||
| 3 | |||||
| 4 | |||||
| 5 | |||||
| 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 wisebreakup) | ||||||
| Net Additions pertaining to instant project/Unit/Stage | ||||||
| Less: Exclusions (items not allowable / not claimed) | ||||||
| Net Additional Capital Expenditure Claimed |
| Sl. No. | Head of Work /Equipment | ACE Claimed underExclusion | 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) |
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.
| 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 (Directpurchases) | |
| 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 | ||
| 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 |
| 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 | ||
| 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 |
| Actual | Admitted | |||||||||
| [Financial Year (Starting from COD)] [Year 1 refers to Financial Year of COD and Year 2, Year 3 etc. are the subsequent financial years respectively.] | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 & So on | Year 1 | Year 2 | Year 3 | Year 4 | 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] [Loan details for meeting the additional capitalisation requirement should be given as per Form-7 or 8 whichever is relevant.] | ||||||||||
| Equity | ||||||||||
| Internal Resources | ||||||||||
| Others (Pl. specify) | ||||||||||
| Total |
| Sl. no. | [Name of the Assets] [Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.] | Gross Block as on 31.03.2014 or as on COD,whichever is later and subsequently for each year thereafter upto31.3.19 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.19 |
| 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 (%) |
| 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 ofun-discharged liabilities deducted as on 01.04.2009/ Station COD, whichever is later | |||||||
| Less: Cumulative depreciation adjustment on account ofde-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.
| 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 | ||||||
| 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 |
| 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 |
| 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 |
| 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) |
| Sl. No. | Parameters | Upto Scheduled COD | Upto actual COD/ 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 | |||
| ..... |
| 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] [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] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | [Foreign Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | [Foreign Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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] [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] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.2 | [Indian Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.3 | [Indian Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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 | |||||||||
| 2.2 | Indian equity drawn | |||||||||
| Total equity deployed |
| Quarter-I | Quarter-II | Quarter-III | Quarter-n (COD) | |
| Payment to contractors/suppliers | ||||
| % of fund deployment |
| 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 |
| 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 |
| Party | Asset / Work | Year of actual capitalisation | Original Liability | Liability as on 31.03.2014 | Discharges (Yearwise) | Reversal (Yearwise) |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Sr. No. | 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 Equity] [Details of calculations, considering equity as per regulation, to be furnished (As per Form 8).] | |||||||
| 1.4 | Interest on Working Capital | |||||||
| 1.5 | O & M Expenses | |||||||
| Total |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| S. No. | Name of line | Type of line AC/ HVDC | S/C or D/C | No. of Sub-Conductors | Voltage level kV | Line length Ckt.- km. | Line length km | Date of Commercial operation | Covered in the present petition | |
| Yes/No | If No, petition No. | |||||||||
| 1 | ||||||||||
| 2 | ||||||||||
| 3 | ||||||||||
| 4 | ||||||||||
| - | ||||||||||
| - | ||||||||||
| - |
| S.No. | Name of Sub-station | Type of Substation Conventional (Greenfield/Brownfield)/ GIS/ HVDC terminal/ HVDC Back to Back | Voltage level kV | No. of transformers/ Reactors/ SVC etc. (withcapacity) | 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, petition No. | ||||||
| 1 | |||||||||||
| 2 | |||||||||||
| 3 | |||||||||||
| 4 | |||||||||||
| - | |||||||||||
| - |
| S. No. | Name of Communication System | Type of Communication System –Communication System under ULDC/ SCADA/ WAMS/ Fibre OpticCommunication System/ RTU/ PABX etc | Technical Particulars | Number/ length | Date of Commercial operation | Covered in the present petition | |
| Yes/No | If No, petition No. | ||||||
| 1 | |||||||
| 2 | |||||||
| 3 | |||||||
| 4 | |||||||
| - |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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 rate] [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.] | % | ||||||
| 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[______________] [Mention relevant date] | % |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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] [Initial spares claimed for existing whose cut off date falls in current tariff period.] |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| [As on relevant date.] [Relevant date/s means date of COD of transmission element/s or Communication system and financial year start date and end date] | ||
| 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) Hedgingcost 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) Hedgingcost 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) Hedgingcost included in C(a) above | (i)...(ii)…(iii)...(iv)... | |
| d) Amount of IEDC (excluding IDC, FC, FERV & Hedging cost)included in C(a) above |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| [As on relevant date.] [Relevant date/s means date of COD of transmission element/s and financial year start date and end date] | ||
| 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) Hedgingcost 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) Hedgingcost included in (a) above | (i)...(ii)...(iii)...(iv)... | |
| C | a) Capitalization/Transfer to Fixed asset of CWIP Amountduring the period | |
| b) Amount of capital liabilities in a above | ||
| c) Amount of (i) IDC (ii) FC (iii) FERV & (iv) Hedgingcost 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) Hedgingcost in a above | (i)...(ii)...(iii)...(iv)... |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Board of Director/ Agency approving the Capital costestimates: | ||
| 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 transmission system/ transmission element/ Communication System |
| Foreign Exchange rate considered for the Capital costestimates | ||
| Capital Cost excluding IDC,IEDC& FC | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost excluding IDC, IEDC, FC, FERV & HedgingCost (Rs. Cr) | ||
| IDC, IEDC,FC, FERV & Hedging Cost | ||
| Foreign Component, if any (In Million US $ or the relevantCurrency) | ||
| 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 relevantCurrency) | ||
| 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 |
2. Details of Capital Cost are to be furnished as per FORM-5 or 5A as applicable
3. Details of IDC & Financing Charges are to be furnished as per FORM-12(B).
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Sl. No. | Particulars | Cost in Rs. Lakh | Liabilities/ Provisions | Variation | Reasons for Variation | Admitted Cost | |||||
| As per Original Estimates | Actual Capital Expenditure as on COD | ||||||||||
| Quantity | Rate | Estimated Amount | Quantity | Rate | Actual Amount | ||||||
| (1) | (2) | 3) | (4) | (5) | (6=3-4-5) | (7) | (8) | ||||
| 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 | ||||||||||
| 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 & 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) | ||||||||||
| 6.4 | Control , Relay & Protection Panel | ||||||||||
| 6.5 | PLCC | ||||||||||
| 6.6 | HVDC package | ||||||||||
| 6.7 | Bus Bars/ conductors/Insulators | ||||||||||
| 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 | ||||||||||
| 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 | |||||||||||
| 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 |
2. Separate details of free hold/lease hold land should be submitted.
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Sr. No. | Name/ No. of Const-ruction/ supply/ servicepackage | [Scope of works] [The scope of work in any package should be indicated in conformity of cost break-up in Form-5B to the extent possible.](in line with head of costbreak-ups as applicable) | Whether awarded through ICB/ DCB/Depart-mentally/ Deposit Work, etc. | No. of bids received | Date of Award | Date of Start of work | Date of Completion of Work | [Value of Award] [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$=Rs62 as on say 01.04.14.]in (Rs. Lakh). | Firm or With Escalation in prices | Actual expenditure till the completion or upto COD whichever is earlier (Rs. Lakh) | Taxes & Duties and IEDC (Rs. Lakh) | IDC, FC, FERV & Hedging cost (Rs. Lakh) | Sub-Total (Rs. Lakh) |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| S. No. | Name of line | Apportioned approved cost (Rs. Lakh) | Revised cost estimates, if applicable (Rs.Lakh) | Completed Cost (Rs. Lakh) | Covered in the present petition | |
| Yes/No | If No, petition No. | |||||
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| - | ||||||
| - | ||||||
| - |
| S. No. | Name of Sub-station | Apportioned approved cost (Rs. Lakh) | Revised cost estimates, if applicable (Rs.Lakh) | Completed Cost (Rs. Lakh) | Covered in the present petition | |
| Yes/No | If No, petition No. | |||||
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| - | ||||||
| - | ||||||
| - |
| S. No. | Name of Communication System | Apportioned approved cost (Rs. Lakh) | Revised cost estimates, if applicable (Rs.Lakh) | Completed Cost (Rs. Lakh) | Covered in the present petition | |
| Yes/No | If No, petition No. | |||||
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| - | ||||||
| - | ||||||
| - |
| Name of the Petitioner: | ______________________________ |
| Name of the Transmission Element/ Communication system: | ______________________________ |
| [Project/Element Cost as on COD] [Say Rs. 800 Lakh. + US$ 5m=Rs. 3900 Lakh including US$ 5 m at an exchange rate of US$=Rs62]: | ______________________________ |
| Date of Commercial Operation of the[Transmission Element] [For example: US $ 5m, etc.]or Communication System | ______________________________ |
| Financial Package as Approved | Financial Package as on COD | As Admitted on COD | ||||
| [Currency and Amount] [In case of foreign loans exchange rate considered on date of commercial operation.] | [Currency and Amount] [In case of foreign loans exchange rate considered on date of commercial operation.] | [Currency and Amount] [In case of foreign loans exchange rate considered on date of commercial operation.] | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Loan-I | US $ | m | ||||
| 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. |
| 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 CODupto Cut off Date/ beyond Cut-off Date | Amount capitalized/ Proposed to be capitalized(Rs Lakh) | Justification | Regulations under which covered | [Admitted Cost] (Rs Lakh) |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| 5 | ||||||
1. 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.| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Actual/Projected | Admitted | |||||||||
| Financial Year (Starting from COD) | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 & So on | Year 1 | Year 2 | Year 3 | Year 4 | 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 |
2. Loan details for meeting the additional capitalisation requirement should be given as per FORM-9 or 9(A) whichever is relevant.
| 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 theuseful 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 |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| S. No. | 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] [To be calculated on average equity during the year.] | ||||||
| Total |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System: | ______________________________ |
| Exchange Rate on date/s of Infusion: | ______________________________ |
| Sl. | Financial Year | Year 1 | |||
| 1 | 2 | 3 | 4 | 5 | |
| Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 | |||||
| [Currency 4] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||
| A.1 | [At the date of infusion] [In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given] | ||||
| 2 | |||||
| 3 |
| Year 2 | Year 3 and so on | ||||||
| 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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 | |||||||
| ... | |||||||
| ... |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
7. 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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. 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
19. 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.
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Particulars | Package 1 | Package 2 | Package 3 | Package 4 | Package 5 | Package 6 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2014/COD3,4,5,13,15 | ||||||
| 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 |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2014 for existing assets and as on COD for the remaining assets.
4. 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.
5. 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.
6. Interest type means whether the interest is fixed or floating.
7. 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.
13. Where there is more than one drawal/repayment for a loan, the date & amount of each drawal/repayment may also be given separately
14. If the repayment installment amount and repayment date cannot be worked out from the data furnished above, the repayment schedule to be furnished separately.
15. 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
19. 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.
| 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. | Financial Year (Starting from COD) | Year 1 | Year 2 and so on | ||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | |
| Date | Amount (Foreign Currency) | [Exchange Rate] [Exchange rate at COD/31.03.2004 whichever is later.] | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | [Exchange Rate] [Exchange rate at COD/31.03.2004 whichever is later.] | Amount (Rs. Lakh) | ||
| [Currency 1] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year | ||||||||
| B | [In case of Hedging] [Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given.] | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging | ||||||||
| [Currency 2] [Name of the currency to be mentioned e.g. US$, DM, etc.] | |||||||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year Sl. | ||||||||
| B | [In case of Hedging] [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.] | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging | ||||||||
| [Currency 3] [Name of the currency to be mentioned e.g. US$, DM, etc.]& so on | |||||||||
| A.1 | [At the date of Drawl] [In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given] | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year | ||||||||
| B | [In case of Hedging] [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.] | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging |
| 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 |
| 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 | ||||||
| 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 |
2. Details of Financing Charges.
| 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 | ||||||
| ..... | ||||||
| ..... |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Sl. No. | Particulars | Existing 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 | |||||||
| 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 |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Sl. no. | [Name of the Assets] [Name of the Assets should conform to the description of the assets mentioned in Depreciation Schedule appended to the Notification.] | Gross Block as on 31.03.2014 or as on COD,whichever is later and subsequently for each year thereafter upto31.3.19 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.19 |
| 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 (%) |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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 ofde-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.
| 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/ equipmentbeing decapitalised | Original Book Value of the asset beingdecapitalised | Debt Equity ratio at the time ofcapitalisation | Cumulative Depreciation corresponding todecapitalisation | Cumulative Repayment of Loan corresponding todecapitalisation | Justification |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) |
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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 |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project/element: | ______________________________ |
| 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 overrun was beyond the control of the Transmission Licensee | Reasons for delay | Other Activity affected (Mention Sr No ofactivity affected) | ||
| Start Date | Completion Date | Start Date | Completion 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.
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Date of Commercial Operation | ______________________________ |
| 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 | ||||||
| .... |
| 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] [Drawal of debt and equity shall be on pari-passu basis quarter wise to meet the commissioning schedule. Drawal of higher equity in the beginning is permissible] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | [Foreign Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | [Foreign Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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] [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] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.2 | [Indian Loan] [Applicable interest rates including reset dates used for above computation may be furnished separately] | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| IDC | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| Financing charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | |
| 1.2.3 | [Indian Loan] [In case of multi unit project details of capitalization ratio used to be furnished.] | |||||||||
| 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 | |||||||||
| 2.2 | Indian equity drawn | |||||||||
| Total equity deployed |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Particulars | Plant & Machinery Cost (excluding IDC andIEDC) Upto DOCO | IDC | IEDC | Year wise additional Capital expenditure up tocut 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 |
2. Corresponding figures of initial spares included in each transmission system may be provided separately.
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| 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) |
| Name of the Petitioner: | ______________________________ |
| Name of the Region: | ______________________________ |
| Name of the Project: | ______________________________ |
| Name of the Transmission Element or Communication System | ______________________________ |
| Quarter-I | Quarter-II | Quarter-III | Quarter-n (COD) | |
| Payment to contractors/suppliers | ||||
| % of fund deployment |