Union of India - Act
Joint Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2019
UNION OF INDIA
India
India
Joint Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2019
Rule JOINT-ELECTRICITY-REGULATORY-COMMISSION-TERMS-AND-CONDITIONS-FOR-TARIFF-DETERMINATION-FROM-RENEWABLE-ENERGY-SOURCES-REGULATIONS-2019 of 2019
- Published on 24 July 2019
- Commenced on 24 July 2019
- [This is the version of this document from 24 July 2019.]
- [Note: The original publication document is not available and this content could not be verified.]
1. Short Title, Scope, Extent and Commencement.
- 1.1 These Regulations may be called the Joint Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2019 [hereinafter referred to as "Renewable Energy Tariff Regulations, 2019".2. Definitions and Interpretations.
- 2.1 Words, terms and expressions defined in the Electricity Act, 2003, as amended from time to time and used in the Renewable Energy Tariff Regulations, 2019 shall have and carry the same meaning as defined and assigned in the said Act.| (a) Wind energy power project | 25 years |
| (b) Biomass power project with Rankine cycletechnology | 20 years |
| (c) Small Hydro Plant | 35 years |
| (d) Municipal Solid Waste (MSW)/ and RefuseDerived Fuel (RDF) based power project | 20 years |
| (e) Solar PV/Solar thermal power project With orwithout Energy Storage | 25 years |
| (f) Hybrid Wind and Solar | 25 years |
| (g) Biomass Gasifier based power project | 20 years |
| (h) Biogas based power project | 20 years; |
3. Scope and Extent of Application.
- 3.1 These Regulations shall apply in all cases where tariff for power generating station or a unit thereof commissioned during the Control Period and based on renewable sources of energy, is to be determined by the Commission under Section 62 read with Section 86 of the Act.4. Eligibility Criteria.
5. Control Period.
- The Control Period under these Regulations shall be of three (3) years starting from the date of the notification of these Regulations, or as extended by the commission upon expiry of the control period. The first year of the control period shall be the financial year 2019-20 :Provided that the tariff determined as per these Regulations for the RE projects commissioned during the Control Period, shall continue to be applicable for the entire duration of the Tariff Period as specified in Regulation 6 below:6. Tariff Period.
- 6.1 The Tariff Period for Renewable Energy power projects will be as per their Useful Life as defined in Regulation 2.4 (44).7. Generic Tariff.
- 7.1 The Generic Tariff shall be determined by the Commission in accordance with these Regulations for the following types of projects:8. Project Specific Tariff.
- 8.1 Project Specific Tariff, on case to case basis, shall be determined by the Commission for the following types of projects:9. Petition and Proceedings for Determination of Tariff.
- 9.1 The Commission shall determine the generic tariff at the beginning of each year of the Control Period for Renewable Energy technologies mentioned at Regulation 7 for projects to be commissioned in that year.10. Procurement of Power from Renewable Energy Projects.
- 10.1 For Renewable Energy Technologies, for which Generic Tariff is determined by the Commission, the Distribution Licensee may procure power from such projects either at the Generic Tariff approved by the Commission or through the competitive bidding process:Provided that in case the Distribution Licensee opts to procure power from any Renewable Energy Project(s) set up within their licensed area at the Generic Tariff for 1 MW and above approved by the Commission, the Distribution Licensee shall file the Petition for prior approval of Energy Purchase Agreement for procurement of power from such Renewable Energy Project(s);Provided further that in case the Distribution Licensee opts to procure power from Renewable Energy Projects through competitive bidding process in accordance with the guidelines issued by the central government, the Generic Tariff determined by the Commission shall act as a ceiling tariff and for such procurement of power, the Distribution Licensee shall file the Petition for adoption of tariff under Section 63 of the Act;Provided also that the Distribution Licensee can procure power from Grid Connected Rooftop mounted, ground mounted and floating Solar Power Project of any capacity less than 1 MW and above 1kW at the Generic Tariff approved by the Commission for Solar PV without specific approval of Energy Purchase Agreement:Provided also that in case the Project Developer intends to set up two Grid Connected Rooftop mounted projects at single Rooftop, one for Net Metering and other for supply of power to Distribution Licensee under Gross Metering, the rooftop area for these two projects shall be separately earmarked and the two projects shall be installed separately without any interface between the two Projects.11. Tariff Structure.
- 11.1 The tariff for Renewable Energy technologies shall be single-part tariff consisting of the following fixed cost components:12. Tariff Design.
- 12.1 The generic tariff shall be determined considering the year of commissioning of the project, on levelized basis for the Tariff Period:Provided that for Renewable Energy technologies having single-part tariff with two components, tariff shall be determined on levelized basis considering the year of commissioning of the project for fixed cost component while the fuel cost component shall be determined on the basis of year of operation.13. Capital Cost.
- 13.1 The norms for Capital Cost as specified in the subsequent technology specific Chapters shall be inclusive of all capital works including plant and machinery, transportation cost, civil work, erection and commissioning, financing and interest during construction, and evacuation infrastructure up to inter-connection point:Provided that for project specific tariff determination, the generating company shall submit the break-up of Capital Cost items along with its Petition in the manner specified under Regulation 9.14. Debt Equity Ratio.
- 14.1 For the purpose of determination of tariff, the following provisions shall apply:15. Loan and Finance Charges.
- 15.1 Loan TenureFor the purpose of determination of tariff, a loan tenure of 12 years shall be considered.| Particulars | Interest Rates |
| Mainland | SBI MCLR (One-year tenor) prevalent during thelast available six months + 200 basis points |
| Island | SBI MCLR (One-year tenor) prevalent during thelast available six months + 300 basis points |
16. Depreciation.
- 16.1 The value base for the purpose of depreciation shall be the Capital Cost of the asset admitted by the Commission.17. Return on Equity.
- 17.1 The value base for the equity shall be 30% of the capital cost or actual equity (in case of project specific tariff determination) as determined under Regulation 14.18. Interest on Working Capital.
- 18.1 The Working Capital requirement in respect of Wind energy projects, Small Hydro Power, Solar PV and Solar thermal power projects shall be computed in accordance with the following:(a)Operation & Maintenance expenses for one month;(b)Receivables equivalent to 2 (Two) months of energy charges for sale of electricity calculated on the normative Capacity Utilisation Factor (CUF / PLF) as applicable;(c)Maintenance spares @ 15% of Operation and Maintenance expenses.| Particulars | Interest Rates |
| Mainland | State Bank of India MCLR (One-Year Tenor)prevalent during the last available six months + 300 basis points |
| Island | State Bank of India MCLR (One-Year Tenor)prevalent during the last available six months + 400 basis points |
19. Calculation of CUF/PLF.
- 19.1 The number of hours for calculation of CUF/PLF (wherever applicable) for various RE technologies shall be 8760.20. Operation and Maintenance Expenses.
- 20.1 'Operation and Maintenance' or O&M expenses shall comprise of repair and maintenance (R&M), establishment including employee expenses, and administrative and general (A&G) expenses.21. Rebate.
- 21.1 For payment of bills to the generating company through letter of credit, a rebate of 2% shall be allowed.22. Late payment surcharge.
- 22.1 In case the payment of any bill payable under these Regulations is delayed beyond a period of 60 days from the date of receipt of bill, a late payment surcharge at the rate of 1.25% per month shall be levied by the generating company.23. Sharing of CDM Benefits.
- 23.1 The proceeds of the carbon credit (if any) from approved CDM project shall be shared between generating company and concerned distribution company buying renewable power in the following manner, namely, 100% of the gross proceeds on account of CDM benefit to be retained by the project developer in the first year after the date of commercial operation of the generating station;24. Subsidy or incentive by the Central / State Government.
- 24.1 The Commission shall take into consideration any incentive or subsidy offered by the Central or State Government, including accelerated depreciation benefit if availed by the generating company, for the renewable energy power plants while determining the tariff under these Regulations:Provided that the following principles shall be considered for ascertaining Income Tax benefit on account of accelerated depreciation, if availed, for the purpose of tariff determination:i. Assessment of benefit shall be based on normative Capital Cost, accelerated depreciation rate as per relevant provisions under Income Tax Act and corporate Income Tax rate;ii. Capitalization of RE project during second half of the fiscal year;iii. Per unit benefit shall be derived on levelized basis at discount factor equivalent to weighted average cost of capital25. Taxes and Duties.
- 25.1 Tariff determined under these Regulations shall be exclusive of taxes and duties as may be levied by the appropriate Government / Administration:Provided that the taxes and duties levied by the appropriate Government / Administration shall be allowed as pass through on actual incurred basis.Chapter-3 Technology Specific Parameters for Wind Energy26. Capital Cost.
- 26.1 The Capital Cost for Wind Energy Projects shall comprise of the cost of the Wind Turbine Generator including its auxiliaries, land cost, site development charges and other civil works, charges for transportation to site, evacuation cost up to inter-connection point, financing charges and Interest during Construction, and capital investment relating to forecasting and scheduling.| (a) Mainland area: | Rs. 5.25 Crore/MW; |
| (b) Island areas (Andaman & Nicobar): | Rs. 6.25 Crore/MW; |
| (c) Island areas (Lakshadweep): | Rs. 7.00 Crore/MW; |
27. Capacity Utilisation Factor (CUF).
- 27.1 The Capacity Utilisation Factor (CUF) norm for Wind Energy Projects for this Control Period shall be as follows:| Goa | 18% |
| Andaman & Nicobar Islands | 18% |
| Puducherry | 21% |
| Lakshadweep | 20% |
| Daman | 19% |
| Chandigarh | 18% |
| Dadra & Nagar Haveli | 18% |
| DIU | 26% |
28. Operation and Maintenance (O & M) Expenses.
- 28.1 The normative O&M Expenses for the first year of the Control Period, i.e., FY 2019-20 shall be:(a)1.5% of the Capital Cost for Wind Energy Projects in Mainland areas;(b)2% of the Capital Cost for Wind Energy Projects in Island areas.29. Auxiliary Consumption.
- 29.1 Normative Auxiliary Consumption for the Wind Energy Projects shall be 0.25%.Chapter 4
Technology Specific Parameters for Small Hydro Project
30. Capital Cost.
- 30.1 The normative Capital Cost for small hydro projects shall be as follows:| Projects in Mainland Areas: | ||
| a. Below 5 MW: | Rs. 7.79 Cr/MW, | |
| b. 5 MW to 25 MW: | Rs. 7.07 Cr/MW | |
| Projects in Island Areas: | ||
| a. Below 5 MW: | Rs. 10.50 Cr/MW, | |
| b. 5 MW to 25 MW: | Rs. 9.00Cr/MW |
31. Capacity Utilisation Factor.
- 31.1 CUF for Small Hydel Projects shall be 30%..32. Auxiliary Consumption.
- 32.1 Normative Auxiliary Consumption for small hydro projects shall be 1.0%.33. Operation and Maintenance Expenses.
- 33.1 The normative O&M Expenses for the first year of the Control Period, i.e., FY 2019-20 shall be:(a)2% of the Capital Cost for Small Hydel Projects in Mainland areas;(b)2.5% of the Capital Cost for Projects in Island areas.Chapter 5
Technology Specific Parameters for Solar PV Power Project (for Gross metering)
34. Technology Aspects.
- 34.1 Norms for Solar Photovoltaic (PV) power projects under these Regulations shall be applicable for grid connected PV systems that directly convert solar energy into electricity and are based on technologies such as crystalline silicon or thin film, etc., as may be approved by MNRE.35. Capital Cost.
- 35.1 The normative Capital Cost for Solar PV projects shall be as follows:(a)Solar PV Projects in Mainland Areas: Rs. 5.00 Cr/MW (without capital Subsidy);(b)Solar PV Projects in Island Areas: Rs. 6.00 Cr/MW (without capital Subsidy).36. Capacity Utilization Factor.
- 36.1 The Capacity Utilization Factor (CUF) for solar PV Projects shall be as shown below:| State / Union Territory | CUF % |
| Puducherry | 18% |
| Dadra & Nagar Haveli | 18% |
| Lakshadweep | 17% |
| Andaman & Nicobar Islands | 17% |
| Daman | 18% |
| Diu | 18% |
| Chandigarh | 17% |
| Goa | 18% |
37. Operation and Maintenance Expenses.
- 37.1 The normative O&M expenses for the first year of the Control Period, i.e., FY 2019-20, shall be:(a)1.5% of Capital Cost for first year, for Solar PV Projects in Mainland Areas;(b)2.0% of Capital Cost for first year, for Solar PV Projects in Island Areas.38. Auxiliary Consumption.
- 38.1 The auxiliary consumption factor shall be 0.25% of the gross generation:Provided that the Commission may deviate from the above norm in case of project specific tariff determination in accordance with Regulation 9.Chapter 6
Technology Specific Parameters for Solar Thermal Power Project
39. Technology Aspects.
- 39.1 Norms for Solar Thermal Power Projects under these Regulations shall be applicable for Concentrated Solar Power (CSP) technologies, viz., line focusing or point focusing, as may be approved by MNRE, and using direct sunlight, concentrating it several times to reach higher energy densities and thus, higher temperatures whereby the heat generated is used to operate a conventional power cycle to generate electricity.40. Capital Cost.
- 40.1 The Commission shall determine only project specific Capital Cost and tariff based on prevailing market trends for Solar Thermal Power project prevailing at the time of filing Petition for Tariff Determination.41. Capacity Utilisation Factor.
- 41.1 The CUF for Solar Thermal Power project shall be determined by the Commission, while approving project specific tariff.42. Operation and Maintenance Expenses.
- 42.1 The Commission shall determine project specific O&M expenses based on prevailing market trends for Solar Thermal Power project.43. Auxiliary Consumption.
- 43.1 The auxiliary consumption factor shall be 10% of gross normative generation.Chapter 7
Technology Specific Parameters for Biomass Power Projects based on Rankine Cycle Technology
44. Technology Aspect.
- 44.1 The norms for tariff determination specified hereunder are for Biomass Power projects based on Rankine cycle technology application using air-cooled or water-cooled condenser.45. Capital Cost.
- 45.1 The Commission shall determine project specific Capital Cost and tariff for Biomass Power Projects on the Petition filed by Project Developer.46. Plant Load Factor.
- 46.1 Threshold PLF for determining fixed charge component of Tariff shall be:47. Auxiliary Consumption.
- 47.1 The auxiliary power consumption factor shall be as follows:-48. Station Heat Rate.
- 48.1 The Station Heat Rate for Biomass Power projects shall be:49. Operation and Maintenance Expenses.
- 49.1 The normative O&M expenses for the first year of the Control Period, i.e., FY 2019-20 shall be 5% of the capital cost for first year.50. Fuel Mix.
- 50.1 The Biomass Power plant shall be designed in such a way that it uses different types of non-fossil fuels available within the vicinity of the Biomass Power project such as crop residues, agro-industrial residues, forest residues, etc., and other biomass fuels as may be approved by MNRE.51. Use of Fossil Fuel.
- 51.1 The use of fossil fuels shall not be considered.52. Monitoring Mechanism for the use of fossil fuel.
- 52.1 The Project Developer shall furnish a monthly fuel usage statement and monthly fuel procurement statement duly certified by Chartered Accountant/Cost Accountant to the beneficiary (with a copy to appropriate agency appointed by the Commission for the purpose of monitoring the fossil and nonfossil fuel consumption) for each month, along with the monthly energy bill.53. Revenue Generation from the By-product.
- Any revenue that is generated from the by products like fertilizers or charcoal shall also be considered while determining the Tariff.Chapter 8
Technology Specific Parameters for Biomass Gasifier Power Projects
54. Technology Aspect.
- 54.1 The norms for tariff determination specified hereunder are for Biomass Gasifier Power projects.55. Capital Cost.
- 55.1 The Commission shall determine only project specific capital cost and tariff based on prevailing market trends for Biomass Gasifier Power project based on the Petition filed by Project Developer.56. Plant Load Factor.
- 56.1 Threshold PLF for determining fixed charge component of tariff shall be 85%.57. Auxiliary Consumption.
- 57.1 The auxiliary power consumption factor shall be 10% for the determination of tariff.58. Operation and Maintenance Expenses.
- 58.1 The Commission shall determine project specific O&M expenses based on prevailing market trends for Biomass Gasifier Power Projects.59. Fuel Mix.
- 59.1 The Biomass Gasifier Power plant shall be designed in such a way that it uses different types of nonfossil fuels available within the vicinity of biomass power project such as crop residues, agro-industrial residues, forest residues, etc., and other biomass fuels as may be approved by MNRE.60. Use of Fossil Fuel.
- 60.1 The use of fossil fuels shall not be considered.61. Monitoring Mechanism for the use of fossil fuel.
- 61.1 The Project Developer shall furnish a monthly fuel usage statement and monthly fuel procurement statement duly certified by Chartered Accountant/Cost Accountant the beneficiary (with a copy to appropriate agency appointed by the Commission for the purpose of monitoring the fossil and nonfossil fuel consumption) for each month, along with the monthly energy bill.62. Revenue Generation from the By-product.
- Any revenue that is generated from the by products like fertilizers or charcoal shall also be considered while determining the Tariff.Chapter 9
Technology specific parameters for Biogas based Power Projects
63. Technology Aspect.
- 63.1 The norms for tariff determination specified hereunder are for grid connected biogas-based power projects that use 100% Biogas fired engine, coupled with Biogas technology for co-digesting agriculture residues, manure and other bio- waste as may be approved by MNRE.64. Capital Cost.
- 64.1 The Commission shall determine only project specific Capital Cost and tariff based on prevailing market trends for Biogas based project.65. Plant Load Factor.
- 65.1 Threshold PLF for determining fixed charge component of Tariff shall be 90%.66. Auxiliary Consumption.
- 66.1 The auxiliary power consumption factor shall be 12% for the determination of tariff.67. Operation and Maintenance Expenses.
- 67.1 The Commission shall determine project specific O&M expenses based on prevailing market trends for Biogas based Power Projects.68. Fuel Cost (Feed stock Price).
- 68.1 The Fuel Price and Calorific Value of Fuel shall be approved by the Commission based on the Petition filed for Project Specific Tariff considering the type of fuel proposed to be used in the Project.Chapter 10
Technology specific parameters for Power Projects using Municipal Solid Waste/Refuse Derived Fuel and based on Rankine cycle technology
69. Technology Aspect.
- 69.1 The norms for tariff determination specified hereunder are for power projects which use Municipal Solid Waste (MSW) and refuse derived fuel (RDF) and are based on Rankine cycle technology application, combustion or incineration, Bio-methanation, Pyrolysis and High-end gasifier technologies.70. Capital Cost.
- 70.1 The Commission shall determine only project specific Capital Cost and tariff based on prevailing market trends for MSW and RDF projects.71. Plant Load Factor.
- 71.1 Threshold PLF for determining fixed charge component of tariff for the power projects which use MSW and RDF, shall be:| Sl. No. | PLF | MSW | RDF |
| 1 | First year | 70% | 65% |
| 2 | From 2nd year onwards | 80% |
72. Auxiliary Consumption.
- 72.1 The auxiliary power consumption for MSW / RDF based power projects shall be 15%.73. Station Heat Rate.
- 73.1 The Station Heat Rate for MSW/RDF based power projects shall be approved by the Commission while determining the Project Specific tariff.74. Operation and Maintenance Expenses.
- 74.1 The normative O&M expenses for the first year of the Control Period, i.e., FY 2019-20 shall be 5% of Capital Cost for first year for Mainland Areas and 6% of Capital Cost for first year for Island Areas.75. Fuel Cost and Calorific Value.
- 75.1 The Fuel Price and Calorific Value of Fuel shall be approved by the Commission based on the Petition filed for Project Specific Tariff considering the type of fuel proposed to be used in the Project.Chapter 11
Miscellaneous
76. Deviation from norms.
- 76.1 Tariff for sale of electricity generated from a generating plant based on Renewable Energy sources, may also be agreed between a generating company and a licensee, in deviation from the norms specified in these Regulations subject to the conditions that the levelized tariff over the useful life of the project on the basis of the norms in deviation does not exceed the levelized tariff calculated on the basis of the norms specified in these Regulations.77. Power to Relax.
- 77.1 The Commission may by general or special order, for reasons to be recorded in writing, and after giving an opportunity of hearing to the Parties likely to be affected, may relax any of the provisions of these Regulations on its own motion or on an application made before it by an interested person.78. Power to Remove Difficulties.
- 78.1 In case of any difficulty arising while giving effect to the provisions of these Regulations, the Commission may either suo-motu or on a Petition, by an order, make such provisions not inconsistent with the provisions of the Act as may appear to be necessary for removing the difficulty.79. Repeal and Savings.
- 79.1 Save as otherwise provided in this Renewable Energy Tariff, Regulations, 2019, JERC (Grid Connected Ground Mounted and Solar Rooftop and Metering) Regulations, 2015, together with amendments made from time to time, are hereby repealed.80. Power to amend.
- 80.1 The Commission may at any time add, vary, alter, suspend, modify, amend or repeal any of the provisions of these Regulations.AnnexuresForm-1.1: Template for (Wind/ small hydro/Solar PV/ Solar Thermal)| Sl. No. | Assumption Head | Sub-head | Sub-head (2) | Unit | Parameter |
| 1 | Power Generation | Capacity | Installed Power Generation | MW | |
| CapacityCapacity Utilization Factor (CUF) | %% | ||||
| Commercial Operation Date (COD) | dd/mm/yyyy | ||||
| Useful Life | Years | ||||
| 2 | Project Cost | Capital Cost/ MW | Normative Capital Cost | Rs. Crore | |
| Capital Cost | Rs. Crore /MW | ||||
| Capital Subsidy, if any | Rs. Crore | ||||
| Net Capital Cost | Rs. Crore | ||||
| 3 | Financial Assumption | Debt Equity | Tariff Period | Years | |
| Debt | % | ||||
| Equity | % | ||||
| Debt Component | Total debt amount | Rs. Crore | |||
| Total equity amount | Rs. Crore | ||||
| Loan Amount | Rs. Crore | ||||
| Moratorium Period | Years | ||||
| Repayment Period (inclmoratorium) | Years | ||||
| Interest Rate | % | ||||
| Equity Component | Equity Amount | Rs. Crore | |||
| RoE for 1st10 years | % p.a. | ||||
| RoE 11thyear onwards | % p.a. | ||||
| Discount Rate | % | ||||
| Depreciation | Dep Rate for 1st12 years | % | |||
| Dep rate 13thyear onwards | % | ||||
| Incentives | GBI, if any | Rs. Crore | |||
| Period for GBI | Years | ||||
| 4 | O& M Expenses | Normative O&M Expenses p.a. | Rs. Crore | ||
| O&M Expenses p.a. | Rs. Crore | ||||
| Escalation Factor | % | ||||
| 5 | Working Capital | O&M Expenses p.a. | % of O&M Expenses | Month | |
| Maintenance Spares | % | ||||
| Receivables | Month | ||||
| Interest on WC | % |
| Sl. No. | Assumption Head | Sub-head | Sub-head (2) | Unit | Parameter |
| 1 | Power Generation | Capacity | Installed Power Generation | MW | |
| Aux Consumption | % | ||||
| PLF (1styear) | % | ||||
| PLF (2ndyear onwards) | % | ||||
| COD | dd/mm/yyyy | ||||
| Useful Life | Years | ||||
| 2 | Project Cost | Capital Cost/ MW | Normative Capital Cost | Rs. Crore | |
| Capital Cost | Rs. Crore /MW | ||||
| Capital Subsidy, if any | Rs. Crore | ||||
| Net Capital Cost | Rs. Crore | ||||
| 3 | Financial Assumption | Debt Equity | Tariff Period | Years | |
| Debt | % | ||||
| Equity | % | ||||
| Debt Component | Total debt amount | Rs. Crore | |||
| Total equity amount | Rs. Crore | ||||
| Loan Amount | Rs. Crore | ||||
| Moratorium Period | Years | ||||
| Repayment Period (inclmoratorium) | Years | ||||
| Interest Rate | % | ||||
| Equity Component | Equity Amount | Rs. Crore | |||
| RoE for 1st10 years | % p.a. | ||||
| RoE 11thyear onwards | % p.a. | ||||
| Discount Rate | % | ||||
| Depreciation | Dep Rate for 1st12 years | % | |||
| Dep rate 13thyear onwards | % | ||||
| Incentives | GBI, if any | Rs. Crore | |||
| Period for GBI | Years | ||||
| 4 | O& M Expenses | Normative O&M Expenses | Rs. Crore | ||
| O&M Expenses p.a. | Rs. Crore | ||||
| Escalation Factor | % | ||||
| 5 | Working Capital | O&M Expenses | % of O&M Expenses | Month | |
| Maintenance Spares | % | ||||
| Receivables | Month | ||||
| Interest on WC | % | ||||
| 6 | Fuel Related assumptions | Station Heat Rate | During 1styear | Kcal/kWh | |
| 2ndyear onwards | Kcal/kWh | ||||
| Fuel Type and mix | Fuel Type-1 | % | |||
| Fuel Type-2 | % | ||||
| MSW | % | ||||
| RDF | % | ||||
| Fossil Fuel (Coal) | % | ||||
| GCV of Fuel Type-1 | Kcal/kWh | ||||
| GCV fo Fuel Type-2 | Kcal/kWh | ||||
| GCA of MSW | Kcal/kWh | ||||
| GCA of RDF | Kcal/kWh | ||||
| GCA of Fossil Fuel (Coal) | Kcal/kWh | ||||
| Biomass Price (fuel Type-1)/Yr 1 | Rs./MT | ||||
| Biomass Price (fuel Type-2)/Yr 1 | Rs./MT | ||||
| MSW Price/Yr 1 | Rs./MT | ||||
| RDF Price/Yr 1 | Rs./MT | ||||
| Fossil Fuel (Coal) Price)/ Yr 1 | Rs./MT | ||||
| Fuel Price Escalation Factor | % p.a |
| Units Generation | Unit | Yr 1 | Yr 2 | Yr 3 | Yr 4 | ,,,, | ,,,, | ,,, | ,,,, | ,,,, |
| Installed Capacity | MW | |||||||||
| Net Generation | MU |
| Tariff Components (Fixed charges) |
| O&M Expenses | Rs. Crore | |||||||||
| Depreciation | Rs. Crore | |||||||||
| Interest on Loan | Rs. Crore | |||||||||
| Interest on working capital | Rs. Crore | |||||||||
| Return on Equity | Rs. Crore | |||||||||
| Total Fixed Cost | Rs. Crore |
| Per Unit Tariff Components |
| Per Unit O&M Expenses | Rs./kWh | |||||||||
| Per Unit Int on term loan | Rs./kWh | |||||||||
| Per unit interest on working capital | Rs./kWh | |||||||||
| Per unit RoE | Rs./kWh | |||||||||
| Per Unit Tariff Components | Rs./kWh |
| Levilised Tariff |
| Discount Factors | ||||||||||
| Discount Tariff Components | Rs./kWh | |||||||||
| Levilized Tariff | Rs/kWh |
| Units Generation | Unit | Yr 1 | Yr 2 | Yr 3 | Yr 4 | ,,,, | ,,,, | ,,, | ,,,, | ,,,, |
| Installed Capacity | MW | |||||||||
| Net Generation | MU |
| Tariff Components (Fixed charges) |
| O&M Expenses | Rs. Crore | |||||||||
| Depreciation | Rs. Crore | |||||||||
| Interest on Loan | Rs. Crore | |||||||||
| Interest on working capital | Rs. Crore | |||||||||
| Return on Equity | Rs. Crore | |||||||||
| Total Fixed Cost | Rs. Crore |
| Tariff Components (Fixed) |
| Per Unit O&M Expenses | Rs./kWh | |||||||||
| Per Unit Int on term loan | Rs./kWh | |||||||||
| Per unit interest on working capital | Rs./kWh | |||||||||
| Per unit RoE | Rs./kWh | |||||||||
| Per Unit Tariff Components | Rs./kWh |
| Tariff Components (Variable) |
| Fuel Type-1 | Rs Crore | |||||||||
| Fuel Type-2 | Rs Crore | |||||||||
| Fossil Fuel (Coal) | Rs Crore | |||||||||
| Municipal Solid Waste | Rs Crore | |||||||||
| Refuse Derived Fuel | Rs Crore | |||||||||
| Sub-Total (Fuel Costs) | Rs Crore | |||||||||
| Fuel Cost allowable to power | Rs Crore |
| Levilised Tariff |
| Discount Factors | ||||||||||
| Discount Tariff Components (Fixed) | Rs./kWh | |||||||||
| Discount Tariff Components (Variable) | Rs./kWh | |||||||||
| Discount Tariff Components (Total) | Rs./kWh | |||||||||
| Levilized Tariff (Fixed) | Rs./kWh | |||||||||
| Levilized Tariff (Variable) | Rs./kWh | |||||||||
| Levilized Tariff (Total) | Rs./kWh |