Union of India - Act
Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2019
UNION OF INDIA
India
India
Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2019
Rule CENTRAL-ELECTRICITY-REGULATORY-COMMISSION-TERMS-AND-CONDITIONS-OF-TARIFF-REGULATIONS-2019 of 2019
- Published on 7 March 2019
- Commenced on 7 March 2019
- [This is the version of this document from 7 March 2019.]
- [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.
- In these regulations, unless the context otherwise requires:-| (a) Coal/Lignite based thermal generatingstation | 25 years |
| (b) Gas/Liquid fuel based thermal generatingstation | 25 years |
| (c) AC and DC sub-station | 25 years |
| (d) Gas Insulated Substation (GIS) | 25 years |
| (e) Hydro generating station including pumpedstorage hydro generating stations | 40 years |
| (f) Transmission line (including HVAC &HVDC) | 35 years |
| (g) Communication system | 15 years |
4. Interpretations.
- In these regulations, unless the context otherwise requires:5. Date of Commercial Operation.
6. Treatment of mismatch in date of commercial operation.
7. 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: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.Chapter - 3 Procedure for Tariff Determination8. Tariff determination.
9. Application for determination of tariff.
10. Determination of tariff.
11. In-principle approval in specific circumstances.
- The generating company or the transmission licensee undertaking any additional capitalization on account of change in law events or force majeure conditions may file petition for in principle approval for incurring such expenditure after prior notice to the beneficiaries or the long term customers, as the case may be, along with underlying assumptions, estimates and justification for such expenditure if the estimated expenditure exceeds 10% of the admitted capital cost of the project or Rs.100 Crore, whichever is lower.12. Truing up of tariff for the period 2014-19.
- The tariff of the generating stations and the transmission systems for the period 2014-19 shall be trued up in accordance with the provisions of Regulation 8 of Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2014 along with the tariff petition for the period 2019-24. The capital cost admitted as on 31.3.2019 based on the truing up shall form the basis of the opening capital cost as on 1.4.2019 for the tariff determination for the period 2019-24.13. Truing up of tariff for the period 2019-24.
14. Components of Tariff.
15. 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:16. 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:17. Special Provisions for Tariff for Thermal Generating Station which have Completed 25 Years of Operation from Date of Commercial Operation.
18. Debt-Equity Ratio.
19. Capital Cost.
20. Prudence Check of Capital Cost.
- The following principles shall be adopted for prudence check of capital cost of the existing or new projects:21. Interest During Construction (IDC) and Incidental Expenditure during Construction (IEDC).
22. Controllable and Uncontrollable factors.
- The following shall be considered as controllable and uncontrollable factors for deciding time over-run, cost escalation, IDC and IEDC of the project:23. Initial Spares.
- Initial spares shall be capitalised as a percentage of the Plant and Machinery cost, subject to following ceiling norms:| (a) Coal-based/lignite-fired thermal generatingstations | - | 4.00% |
| (b) Gas Turbine/Combined Cycle thermalgenerating stations | - | 4.00% |
| (c) Hydro generating stations including pumpedstorage hydro generating station | - | 4.00% |
| (d) Transmission system | ||
| (i) Transmission line | - | 1.00% |
| (ii) Transmission Sub-station | ||
| - Green Field | - | 4.00% |
| - Brown Field | - | 6.00% |
| (iii) Series Compensation devices and HVDC | ||
| Station | - | 4.00% |
| (iv) Gas Insulated Sub-station (GIS) | ||
| - Green Field | - | 5.00% |
| - Brown Field | - | 7.00% |
| (v) Communication system | - | 3.50% |
| (vi) Static Synchronous Compensator | - | 6.00%a |
24. Additional Capitalisation within the original scope and upto the cut-off date.
25. Additional Capitalisation within the original scope and after the cut-off date.
26. Additional Capitalisation beyond the original scope.
27. Additional Capitalisation on account of Renovation and Modernisation.
28. Special Allowance for Coal-based/Lignite fired Thermal Generating station.
29. Additional Capitalization on account of Revised Emission Standards.
30. Return on Equity.
31. Tax on Return on Equity.
32. Interest on loan capital.
33. Depreciation.
34. Interest on Working Capital.
35. Operation and Maintenance Expenses.
- (1) Thermal Generating Station: Normative Operation and Maintenance expenses of thermal generating stations shall be as follows:| Year | 200/210/ 250 MW Series | 300/330/ 350 MW Series | 500 MW Series | 600 MW Series | 800 MW Series and above |
| FY 2019-20 | 32.96 | 27.74 | 22.51 | 20.26 | 18.23 |
| FY 2020-21 | 34.12 | 28.71 | 23.3 | 20.97 | 18.87 |
| FY 2021-22 | 35.31 | 29.72 | 24.12 | 21.71 | 19.54 |
| FY 2022-23 | 36.56 | 30.76 | 24.97 | 22.47 | 20.22 |
| FY 2023-24 | 37.84 | 31.84 | 25.84 | 23.26 | 20.93 |
| Year | Talcher TPS | Chandrapura TPS (Unit 3), Tanda TPS, DurgapurTPS(Unit 1) |
| FY 2019-20 to FY 2023-24 | 56.34 | 46.16 |
| 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 |
| FY 2019-20 | 17.58 | 36.21 | 42.85 | 26.34 |
| FY 2020-21 | 18.2 | 37.48 | 44.35 | 27.27 |
| FY 2021-22 | 18.84 | 38.8 | 45.91 | 28.23 |
| FY 2022-23 | 19.50 | 40.16 | 47.52 | 29.22 |
| FY 2023-24 | 20.19 | 41.57 | 49.19 | 30.24 |
| Year | 125 MW Sets | TPS-I of NLC |
| FY 2019-20 | 31.15 | 42.91 |
| FY 2020-21 | 32.24 | 44.42 |
| FY 2021-22 | 33.37 | 45.98 |
| FY 2022-23 | 34.54 | 47.59 |
| FY 2023-24 | 35.76 | 49.26 |
| Year | O&M Expenses |
| FY 2019-20 | 31.15 |
| FY 2020-21 | 32.24 |
| FY 2021-22 | 33.37 |
| FY 2022-23 | 34.54 |
| FY 2023-24 | 35.76 |
| Particulars | FY 2019-20 | FY 2020-21 | FY 2021-22 | FY 2022-23 | FY 2023-24 |
| THDC Stage I | 27788.87 | 29113.44 | 30501.14 | 31955 | 33478.15 |
| KHEP | 13452.46 | 14093.68 | 14765.46 | 15469.26 | 16206.61 |
| Bairasul | 8292.11 | 8687.36 | 9101.45 | 9535.28 | 9989.78 |
| Loktak | 9538.27 | 9992.91 | 10469.23 | 10968.25 | 11491.06 |
| Salal | 19207.75 | 20123.29 | 21082.48 | 22087.39 | 23140.19 |
| Tanakpur | 10520.33 | 11021.79 | 11547.15 | 12097.55 | 12674.18 |
| Chamera-I | 11773.57 | 12334.77 | 12922.71 | 13538.68 | 14184 |
| Uri I | 9865.77 | 10336.03 | 10828.7 | 11344.85 | 11885.61 |
| Rangit | 5336.17 | 5590.53 | 5857 | 6136.18 | 6428.66 |
| Chamera-II | 10670.68 | 11179.3 | 11712.17 | 12270.44 | 12855.31 |
| Dhauliganga | 8813.4 | 9233.5 | 9673.61 | 10134.71 | 10617.79 |
| Dulhasti | 18563.04 | 19447.85 | 20374.84 | 21346.02 | 22363.49 |
| Teesta-V | 12186.58 | 12767.46 | 13376.02 | 14013.6 | 14681.56 |
| Sewa-II | 7079.34 | 7416.78 | 7770.31 | 8140.68 | 8528.71 |
| TLDP III | 7539.76 | 7899.14 | 8275.66 | 8670.12 | 9083.39 |
| Chamera III | 9078.72 | 9511.46 | 9964.83 | 10439.81 | 10937.43 |
| Chutak | 3536.67 | 3705.25 | 3881.86 | 4066.89 | 4260.74 |
| Nimmo Bazgo | 3527.43 | 3695.57 | 3871.72 | 4056.27 | 4249.61 |
| Uri II | 7058.82 | 7395.28 | 7747.78 | 8117.08 | 8503.99 |
| Parbati III | 6618.29 | 6933.76 | 7264.26 | 7610.51 | 7973.27 |
| Indira Sagar | 11728.4 | 12287.44 | 12873.12 | 13486.73 | 14129.58 |
| Omkareshwar | 7198.97 | 7542.12 | 7901.62 | 8278.25 | 8672.84 |
| Naptha Jhakari | 33326.11 | 34914.62 | 36578.84 | 38322.39 | 40149.04 |
| Rampur | 12267.22 | 12851.94 | 13464.54 | 14106.33 | 14778.72 |
| Koldam | 12659.94 | 13263.39 | 13895.59 | 14557.93 | 15251.84 |
| Karcham Wangtoo | 11710.14 | 12268.31 | 12853.09 | 13465.74 | 14107.59 |
| Kopili-I | 9044.47 | 9475.58 | 9927.24 | 10400.43 | 10896.17 |
| Kopili-II | 1130.56 | 1184.45 | 1240.9 | 1300.05 | 1362.02 |
| Khandong | 2261.12 | 2368.9 | 2481.81 | 2600.11 | 2724.04 |
| Doyang | 5654.57 | 5924.1 | 6206.47 | 6502.31 | 6812.24 |
| Ranganadi | 12095.88 | 12672.44 | 13276.47 | 13909.3 | 14572.3 |
| Maithon | 2892.4 | 3030.26 | 3174.7 | 3326.03 | 3484.56 |
| Panchet | 2191.37 | 2295.83 | 2405.26 | 2519.9 | 2640.02 |
| Tilaiya | 900.17 | 943.08 | 988.03 | 1035.13 | 1084.47 |
| Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| Norms for sub-station Bays (Rs Lakh per bay) | |||||
| 765 kV | 45.01 | 46.6 | 48.23 | 49.93 | 51.68 |
| 400 kV | 32.15 | 33.28 | 34.45 | 35.66 | 36.91 |
| 220 kV | 22.51 | 23.3 | 24.12 | 24.96 | 25.84 |
| 132 kV and below | 16.08 | 16.64 | 17.23 | 17.83 | 18.46 |
| Norms for Transformers (Rs Lakh per MVA) | |||||
| 765 kV | 0.491 | 0.508 | 0.526 | 0.545 | 0.564 |
| 400 kV | 0.358 | 0.371 | 0.384 | 0.398 | 0.411 |
| 220 kV | 0.245 | 0.254 | 0.263 | 0.272 | 0.282 |
| 132 kV and below | 0.245 | 0.254 | 0.263 | 0.272 | 0.282 |
| Norms for A C and HVDC lines (Rs Lakh per km) | |||||
| Single Circuit (Bundled Conductor with six ormore sub-conductors) | 0.881 | 0.912 | 0.944 | 0.977 | 1.011 |
| Single Circuit (Bundled conductor with foursub-conductors) | 0.755 | 0.781 | 0.809 | 0.837 | 0.867 |
| Single Circuit (Twin & Triple Conductor) | 0.503 | 0.521 | 0.539 | 0.558 | 0.578 |
| Single Circuit (Single Conductor) | 0.252 | 0.260 | 0.270 | 0.279 | 0.289 |
| Double Circuit (Bundled conductor with four ormore sub-conductors) | 1.322 | 1.368 | 1.416 | 1.466 | 1.517 |
| Double Circuit (Twin & Triple Conductor) | 0.881 | 0.912 | 0.944 | 0.977 | 1.011 |
| Double Circuit (Single Conductor) | 0.377 | 0.391 | 0.404 | 0.419 | 0.433 |
| Multi Circuit (Bundled Conductor with four ormore sub-conductor) | 2.319 | 2.401 | 2.485 | 2.572 | 2.662 |
| Multi Circuit (Twin & Triple Conductor) | 1.544 | 1.598 | 1.654 | 1.713 | 1.773 |
| Norms for HVDC stations | |||||
| HVDC Back-to-Back stations (Rs Lakh per 500 MW)(Except Gazuwaka BTB) | 834 | 864 | 894 | 925 | 958 |
| Gazuwaka HVDC Back-to-Back station (Rs. Lakh per500 MW) | 1,666 | 1,725 | 1,785 | 1,848 | 1,913 |
| 500 kV Rihand-Dadri HVDC bipole scheme (Rs Lakh)(1500 MW) | 2,252 | 2,331 | 2,413 | 2,498 | 2,586 |
| ±500 kV Talcher- Kolar HVDC bipole scheme(Rs Lakh) (2000 MW) | 2,468 | 2,555 | 2,645 | 2,738 | 2,834 |
| ±500 kV Bhiwadi-Balia HVDC bipole scheme(Rs Lakh) (2500 MW) | 1,696 | 1,756 | 1,817 | 1,881 | 1,947 |
| ±800 kV, Bishwanath-Agra HVDC bipolescheme (Rs Lakh) (3000 MW) | 2,563 | 2,653 | 2,746 | 2,842 | 2,942 |
36. Input Price of coal and lignite for energy charges.
37. Energy Charge.
- The energy charge in respect of the thermal generating Stations shall comprise of landed fuel cost of primary fuel, cost of secondary fuel oil consumption and landed cost of reagents on account of implementation of the revised emission standards.38. Landed Fuel Cost of Primary Fuel.
- The landed fuel cost of primary fuel for any month shall consist of base price or input price of fuel corresponding to the grade and quality of fuel and shall be inclusive of statutory charges as applicable, washery charges, transportation cost by rail or road or any other means and loading, unloading and handling charges:Provided that procurement of fuel at a price other than Government notified prices may be considered, if it is based on competitive bidding through transparent process;Provided further that landed fuel cost of primary fuel shall be worked out based on the actual bill paid by the generating company including any adjustment on account of quantity and quality;Provided also that in case of coal-fired or lignite based thermal generating station, the Gross Calorific Value shall be measured by third party sampling and the expenses towards the third party sampling facility shall be reimbursed by the beneficiaries.39. Transit and Handling Losses.
- For coal and lignite, the transit and handling losses shall be as per the following norms:-| Thermal Generating Station | Transit and Handling Loss (%) |
| Pit head | 0.20% |
| Non-pit head | 0.80% |
40. Gross Calorific Value of Primary Fuel.
41. Landed Cost of Reagent.
42. Computation and Payment of Capacity Charge for Thermal Generating Stations.
| Ccp1= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PPFMp1 | ) | subject to ceiling of (0.20 xAFC) | X | ( | 1 | ) | |
| 12 | NAPAF | 12 |
| Ccp2= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp2 | ) | subject to ceiling of (0.20 xAFC) | X | ( | 1 | )} | - CCP1 |
| 6 | NAPAF | 6 |
| Ccp3= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp3 | ) | subject to ceiling of | |||||
| 4 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 1 | )} | x | ( | CCP1 + CCP2 | )]} | |||||||
| 4 |
| Ccop1= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PPFMop1 | ) | subject to ceiling of (0.80 xAFC) | X | ( | 1 | ) | } |
| 12 | NAPAF | 12 |
| Ccop2= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop2 | ) | subject to ceiling of (0.80 xAFC) | X | ( | 1 | )} | - CCop1 |
| 6 | NAPAF | 6 |
| Ccop3= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop3 | ) | subject to ceiling of | |||||
| 4 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 1 | )} | x | ( | CCop1 + CCop2 | ) | |||||||
| 4 |
| Ccp1= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | (PPFMp1) | ) | subject to ceiling of (0.20 xAFC) | X | ( | 1 | ) | } |
| 12 | NAPAF | 12 |
| Ccp2= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp2 | ) | subject to ceiling of (0.20 xAFC) | X | ( | 1 | )} | - CCP1 |
| 6 | NAPAF | 6 |
| Ccp3= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp3 | ) | subject to ceiling of | |||||
| 4 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 1 | )} | x | ( | CCP1 + CCP2 | ) | |||||||
| 4 |
| Ccp4= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp4 | ) | subject to ceiling of | |||||
| 3 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 1 | )} | x | ( | CCP1 + CCP2 +CCP3 | ) | |||||||
| 4 |
| Ccp5= | {(0.20 xAFC)x | ( | 5 | ) | x | ( | PAFMp5 | ) | subject to ceiling of | |||||
| 12 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 5 | )} | x | ( | CCP1 + CCP2 +CCP3 +CCP4 | ) | |||||||
| 12 |
| Ccp6= | {(0.20 xAFC)x | ( | 1 | ) | x | ( | PAFMp6 | ) | subject to ceiling of | |||||
| 2 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 1 | )} | x | ( | CCP1 + CCP2 + CCP3 + CCP4 + CCP5 | ) | |||||||
| 2 |
| Ccp7= | {(0.20 xAFC)x | ( | 7 | ) | x | ( | PAFMp7 | ) | subject to ceiling of | |||||
| 12 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 7 | )} | x | ( | CCP1 + CCP2 + CCP3 + CCP4 + CCP5 +CCP6 | ) | |||||||
| 12 |
| Ccp8= | {(0.20 xAFC)x | ( | 2 | ) | x | ( | PAFMp8 | ) | subject to ceiling of | |||||
| 3 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 2 | )} | x | ( | CCP1 + CCP2 + CCP3 + CCP4 + CCP5 + CCP6 + CCp7 | ) | |||||||
| 3 |
| Ccp9= | {(0.20 xAFC)x | ( | 3 | ) | x | ( | PAFMp9 | ) | subject to ceiling of | |||||
| 3 | NAPAF | |||||||||||||
| {(0.20 xAFC)x | ( | 3 | )} | x | ( | CCP1 + CCP2 + CCP3 + CCP4 + CCP5 + CCP6 + CCp7 + CCp8 | ) | |||||||
| 4 |
| Ccop1= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PPFMop1 | ) | subject to ceiling of (0.80 xAFC) | X | ( | 1 | ) | } |
| 12 | NAPAF | 12 |
| Ccop2= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop2 | ) | subject to ceiling of (0.80 xAFC) | X | ( | 1 | )} | - CCop1 |
| 6 | NAPAF | 6 |
| Ccop3= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop3 | ) | subject to ceiling of | |||||
| 4 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 1 | )} | x | ( | CCop1 + CCop2 | ) | |||||||
| 4 |
| Ccop4= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop4 | ) | subject to ceiling of | |||||
| 3 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 1 | )} | x | ( | CCop1 + CCop2 + CCop3 | ) | |||||||
| 3 |
| Ccop5= | {(0.80 xAFC)x | ( | 5 | ) | x | ( | PAFMop5 | ) | subject to ceiling of | |||||
| 12 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 5 | )} | x | ( | CCop1 + CCop2 + CCop3 + CCop4 | ) | |||||||
| 12 |
| Ccop6= | {(0.80 xAFC)x | ( | 1 | ) | x | ( | PAFMop6 | ) | subject to ceiling of | |||||
| 2 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 1 | )} | x | ( | CCop1 + CCop2 + CCop3 + CCop4 + CCop5 | ) | |||||||
| 2 |
| Ccop7= | {(0.80 xAFC)x | ( | 7 | ) | x | ( | PAFMop7 | ) | subject to ceiling of | |||||
| 12 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 7 | )} | x | ( | CCop1 + CCop2 + CCop3 + CCop4 + CCop5 + CCop6 | ) | |||||||
| 12 |
| Ccop8= | {(0.80 xAFC)x | ( | 2 | ) | x | ( | PAFMop8 | ) | subject to ceiling of | |||||
| 3 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 2 | )} | x | ( | CCop1 + CCop2 + CCop3 + CCop4 + CCop5 + CCop6 + CCop7 | ) | |||||||
| 3 |
| Ccop9= | {(0.80 xAFC)x | ( | 3 | ) | x | ( | PAFMop9 | ) | subject to ceiling of | |||||
| 4 | NAPAF | |||||||||||||
| {(0.80 xAFC)x | ( | 3 | )} | x | ( | CCop1 + CCop2 + CCop3 + CCop4 + CCop5 + CCop6 + CCop7 + CCop8 | ) | |||||||
| 4 |
| PAFM = 1000 x| ∑| DCi[N x IC x (100 - Aux)]| %| | |
43. Computation and Payment of Energy Charge for Thermal Generating Stations.
44. Computation and Payment of Capacity Charge and Energy Charge for Hydro Generating Stations.
45. Computation and Payment of Capacity Charge and Energy Charge for Pumped Storage Hydro Generating Stations.
46. Computation and Payment of Transmission Charge for Inter-State Transmission System and Communication System.
47. Deviation Charges.
48. Recovery of Tariff and Incentive.
49.
The norms of operation as given hereunder shall apply to thermal generating stations.| TPS-I | 72.00% |
| Bokaro TPS | 75.00% |
| Chandrapura TPS | 75.00% |
| Durgapur TPS | 74.00% |
| Assam GPS | 72.00% |
1. First Three years from the date of commercial operation - 75%
2. For next year after completion of three years of the date of commercial operation - 80%
(B)Normative Annual Plant Load Factor (NAPLF) for Incentive:(a)For all thermal generating stations, except those covered under clauses (b), (c) - 85% ;(b)For following Lignite-fired Thermal generating stations of NLC India Ltd:| TPS-I | 75% |
| Bokaro TPS | 80% |
| Chandrapura TPS | 80% |
| Durgapur TPS | 80% |
| 200/210/250 MW Sets | 500 MW Sets (Sub-critical) |
| 2,430kCal/kWh | 2,390kCal/kWh |
| Talcher TPS | 2,830 kCal/kWh |
| Tanda TPS | 2,750 kCal/kWh |
| Bokaro TPS | 2,700 kCal/kWh |
| Chandrapura TPS (Unit 3) | 3,000 kCal/kWh |
| Durgapur TPS | 2,750 kCal/kWh |
| TPS-I | : | 4,000 kCal/kWh |
| TPS-II | : | 2,890 kCal/kWh |
| TPS- I (Expansion) | : | 2,720 kCal/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 | 2600 | 3578 |
| Agartala GPS | 2600 | 3578 |
| Ratnagiri | 1820 | 2641 |
| Pressure Rating (Kg/cm2) | 150 | 170 | 170 |
| SHT/RHT (0C) | 535/535 | 537/537 | 537/565 |
| Type of BFP | Electrical Driven | Turbine Driven | Turbine Driven |
| Max Turbine Heat Rate (kCal/kWh) | 1955 | 1950 | 1935 |
| Min. Boiler Efficiency | |||
| Sub-Bituminous Indian Coal | 0.86 | 0.86 | 0.86 |
| Bituminous Imported Coal | 0.89 | 0.89 | 0.89 |
| Max. Design Heat Rate (kCal/kWh) | |||
| Sub-Bituminous Indian Coal | 2273 | 2267 | 2250 |
| Bituminous Imported Coal | 2197 | 2191 | 2174 |
| Pressure Rating (Kg/cm2) | 247 | 247 | 270 | 270 |
| SHT/RHT (0C) | 537/565 | 565/593 | 593/593 | 600/ 600 |
| Type of BFP | Turbine Driven | Turbine Driven | Turbine Driven | Turbine Driven |
| Max Turbine Heat Rate (kCal/kWh) | 1900 | 1850 | 1810 | 1800 |
| Min. Boiler Efficiency | ||||
| Sub-Bituminous Indian Coal | 0.86 | 0.86 | 0.87 | 0.87 |
| Bituminous Imported Coal | 0.89 | 0.89 | 0.9 | 0.9 |
| Max. Design Heat Rate (kCal/kWh) | ||||
| Sub-Bituminous Indian Coal | 2222 | 2151 | 2105 | 2081 |
| Bituminous Imported Coal | 2135 | 2078 | 2034 | 2022 |
| Bokaro TPS | 1.5 ml/kWh |
| Chandrapur TPS | 1.5 ml/kWh |
| Durgapur TPS | 2.4 ml/kWh |
| S. No. | Generating Station | With Natural Draft cooling tower or withoutcooling tower |
| (i) | 200 MW series | 8.50% |
| (ii) | 300 MW and above | |
| Steam driven boiler feed pumps | 5.75% | |
| Electrically driven boiler feed pumps | 8.00% |
| Type of Dry Cooling System | (% of gross generation) |
| Direct cooling air cooled condensers withmechanical draft fans | 1.00% |
| Indirect cooling system employing jet condenserswith pressure recovery turbine and natural draft tower | 0.50% |
| (i) | Talcher Thermal Power Station | 10.50% |
| (ii) | Tanda Thermal Power Station | 11.50% |
| (iii) | Bokaro Thermal Power Station | 10.25% |
| (iv) | Chandrapur Thermal Power Station | 9.50% |
| (v) | Durgapur Thermal Power Station | 10.50% |
| (i) | Combined Cycle | : | 2.75% |
| (ii) | Open Cycle | : | 1.00% |
| 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 |
50. Norms of Operation for Hydro Generating Stations.
- The norms of operation as given hereunder shall apply to hydro generating station:(A)Normative Annual Plant Availability Factor (NAPAF): (1) The following normative annual plant availability factor (NAPAF) shall apply to hydro generating station:(a)Storage and Pondage type plants with head variation between Full Reservoir Level (FRL) and Minimum Draw Down Level (MDDL) of up to 8%, and where plant availability is not affected by silt: 90%;(b)In case of storage and pondage type plants with head variation between full reservoir level and minimum draw down level is more than 8% and when plant availability is not affected by silt, the month wise peaking capability as provided by the project authorities in the DPR (approved by CEA or the State Government) shall form basis of fixation of NAPAF;(c)Pondage type plants where plant availability is significantly affected by silt: 85%.Run-of-river generating stations: NAPAF to be determined plant-wise, based on 10-day design energy data, moderated by past experience where available/relevant.| Station | Type of Plant | Plant Capacity No. of Units x MW | NAPAF (%) |
| THDC | |||
| THDC Stage I | Storage | 4x250 | 80 |
| KHEP | Storage | 4x100 | 68 |
| NHPC | |||
| Bairasul | Pondage | 3x60 | 90 |
| Loktak | Pondage | 3x35 | 88 |
| Salal | ROR | 6x115 | 64 |
| Tanakpur | ROR | 3x31.4 | 59 |
| Chamera-I | Pondage | 3x180 | 90 |
| Uri I | ROR | 4x120 | 74 |
| Rangit | Pondage | 3x20 | 90 |
| Chamera-II | Pondage | 3x100 | 90 |
| Dhauliganga | Pondage | 4x70 | 78 |
| Dulhasti | Pondage | 3x130 | 90 |
| Teesta-V | Pondage | 3x170 | 87 |
| Sewa-II | Pondage | 3x40 | 89 |
| TLDP III | Pondage | 4x33 | 77 |
| Chamera III | Pondage | 3x77 | 87 |
| Chutak | ROR | 4x11 | 48 |
| Nimmo Bazgo | Pondage | 3x15 | 70 |
| Uri II | ROR | 4x60 | 70 |
| Parbati III | Pondage | 4x130 | 43 |
| NHDC | |||
| Indira Sagar | Storage | 8x125 | 87 |
| Omkareshwar | Pondage | 8x65 | 90 |
| NEEPCO | |||
| Kopili I | Storage | 4x50 | 69 |
| Khandong | Storage | 2x25 | 67 |
| Kopili II | Storage | 1x25 | 69 |
| Doyang | Storage | 3x25 | 70 |
| Ranganadi | Pondage | 3x135 | 88 |
| NTPC | |||
| Koldam | Storage | 4x200 | 90 |
| SJVNL | |||
| Nathpa Jhakri | ROR | 6x250 | 90 |
| Rampur | ROR | 6x68.67 | 85 |
| DVC | |||
| Panchet | Storage | 2x40 | 80 |
| Tilaya | Storage | 2x2 | 80 |
| Maithon | Storage | 3x20 | 80 |
| Teesta III | Pondage | 6x200 | 85 |
| Type of Station | AEC | |
| Installed Capacity above 200 MW | Installed Capacity upto 200 MW | |
| Surface | ||
| Rotating Excitation | 0.70% | 0.70% |
| Static | 1.00% | 1.20% |
| Underground | ||
| Rotating Excitation | 0.90% | 0.90% |
| Static | 1.20% | 1.30% |
51. Normative Annual Transmission System Availability Factor (NATAF).
(a)For recovery of Annual Fixed Cost, NATAF shall be as under:52. Auxiliary Energy Consumption in the Sub-station.
53. Scheduling.
- The methodology for scheduling and dispatch for the generating station shall be as specified in the Grid Code.54. Metering and Accounting.
- For metering and accounting, the provisions of the Grid Code shall be applicable.55. Billing and Payment of charges.
56. Recovery of Statutory Charges.
- The generating company shall recover the statutory charges imposed by the State and Central Government such as electricity duty, water cess by considering normative parameters specified in these regulations. In case of the electricity duty is applied on the auxiliary energy consumption, such amount of electricity duty shall apply on normative auxiliary energy consumption of the generating station (excluding colony consumption) and apportioned to each of the beneficiaries in proportion to their schedule dispatch during the month.57. Sharing of Transmission Charges.
58. Rebate.
59. Late payment surcharge.
- In case the payment of any bill for charges payable under these regulations is delayed by a beneficiary or long term customers as the case may be, beyond a period of 45 days from the date of presentation of bills, 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 - 14 Sharing of Benefits60. Sharing of gains due to variation in norms.
61. Sharing of saving in interest due to re-financing or restructuring of loan.
62. Sharing of Non-Tariff Income.
- The non-tariff net income in case of generating station and transmission system from rent of land or buildings, sale of scrap and advertisements shall be shared between the beneficiaries or the long term customers and the generating company or the transmission licensee, as the case may be, in the ratio 50:50.63. Sharing of Clean Development Mechanism Benefits.
- The proceeds of carbon credit from approved emission reduction projects under Clean Development Mechanism shall be shared in the following manner:-64. Sharing of income from other business of transmission licensee.
- The income from other business of transmission licensee shall be shared with the long term customer in the manner as specified in the Central Electricity Regulatory Commission (Sharing of revenue derived from utilization of transmission assets for other business) Regulations, 2007.Chapter 15
Miscellaneous Provisions
65. Operational Norms to be ceiling norms.
- Operational 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 customers 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.66. Deviation from ceiling tariff.
67. Deferred Tax liability with respect to previous tariff period.
- Deferred tax liabilities for the period upto 31st March, 2009 whenever they materialise shall be recoverable directly by the generating companies or transmission licensees from the then beneficiaries or long term customers, as the case may be. Deferred tax liabilities for the period arising from 1.4.2009 to 31.3.2014 if any, shall not be recoverable from the beneficiaries or the long term customers, as the case may be.68. Hedging of Foreign Exchange Rate Variation.
69. Recovery of cost of hedging or Foreign Exchange Rate Variation (FERV).
70. Application fee and the publication expenses.
- The following fees, charges and expenses shall be reimbursed directly by the beneficiary in the manner specified herein:71. Special Provisions relating to NLC India Limited.
- The tariff of the existing generating stations of NLC India Ltd, namely, TPS-I and TPS-II (Stage I II) and TPS-I (Expansion), whose tariff for the tariff periods 2004-09, 2009-14 and 2014-19 has been determined by following the Net Fixed Assets approach, shall continue to be determined by adopting Net Fixed Assets approach.72. Special Provisions relating to Damodar Valley Corporation.
73. Special Provisions relating to BBMB and SSP.
- The tariff of generating station and the transmission system of Bhakra Beas Management Board (BBMB) and Sardar Sarovar Project (SSP) shall be determined after taking into consideration, the provisions of the Punjab Reorganization Act, 1996 and Narmada Water Scheme, 1980 under Section 6-A of the Inter-State Water Disputes Act, 1956, respectively.74. Special Provisions Relating to Certain Inter-State Generation Projects.
- The tariff of generating station and the transmission system of Indira Sagar generation project and such other inter-state generation projects shall be determined on case to case basis.75. Transmission Majoration Factor.
- 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.76. 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.77. 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 IDepreciation Schedule| Sr. No. | Asset Particulars | Depreciation Rate(Salvage Value=10%) |
| SLM | ||
| A | Land under full ownership | 0.00% |
| B | Land under lease | |
| (a) | for investment in the land | 3.34% |
| (b) | For cost of clearing the site | 3.34% |
| (c) | Land for reservoir in case of hydro generating station | 3.34% |
| C | Assets purchased new | |
| a. | 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% |
| (iii) | Fibre Optic | 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 nth calendar month (TAFPn) shall be calculated by the respective transmission licensee, got verified by the concerned Regional Load Dispatch Centre (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. In case of AC system, transmission System Availability shall be calculated separately for each Regional Transmission System and interregional transmission system. In case of HVDC system, transmission System Availability shall be calculated on consolidate basis for all inter-state HVDC system.
2. Transmission system availability factor for nth calendar month (TAFPn) shall be calculated by consider following:
3. The Availability of AC and HVDC portion of Transmission system shall be calculated by considering each category of transmission elements as under:
% TAFM for AC system:| =| o X AVo) + (p X AVp) + (q X AVq) + (r X AVr) + (u X AVu)(o + p + q + r+u)| x 100 |
| =| ∑sx=1 Cxbp(act) XAV xbp+ ∑ty=1 Cy (act) btb XAV ybtb∑sx=1 Cxbp+∑ty=1Cybtb| x 100 |
3. 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-III. The weightage factor for each category of transmission elements shall be considered asunder:
4. The transmission elements under outage due to following reasons shall be deemed to be available:
i. Shut down availed for maintenance of another transmission scheme or construction of new element or renovation/upgradation/additional capitalization in existing system approved by the Commission. If the other transmission scheme belongs to the transmission licensee, the Member- Secretary, RPC may restrict the deemed availability period to that considered reasonable by him for the work involved. In case of dispute regarding deemed availability, the matter may be referred to Chairperson, CEA within 30 days.ii. Switching off of a transmission line to restrict over voltage and manual tripping of switched reactors as per the directions of concerned RLDC.5. For the following contingencies, outage period of transmission elements, as certified by the Member Secretary, RPC, shall be excluded from the total time of the element under period of consideration for the following contingencies:
6. Time frame for certification of transmission system availability: (1) Following schedule shall be followed for certification of availability by Member Secretary of concerned RPC:
• Submission of outage data by Transmission Licensees to RLDC/ constituents By 5th of the following month;• Review of the outage data by RLDC / constituents and forward the same to respective RPC by 20th of the month;• Issue of availability certificate by respective RPC by 3rd of the next month.Appendix-IIIFormulae for Calculation of Availability of each Category of Transmission ElementsFor AC transmission system| AVo(Availability of o no. of AC lines) =| ∑Oi=1Wi(Ti-TNAi)/Ti∑oi=1Wi| |
| AVq(Availability of q no. of ICTs) =| ∑qk=1Wk(Tk-TNAk)/Tk∑qk=1Wk| |
| AVr(Availability of r no. of SVCs) =| ∑II=1WI(TI-TNAI)/TI∑II=1WI| |
| AVp(Availability of p no. of Switched Bus reactors) =| ∑pm=1Wm(Tm-TNAm)/Tm∑pm=1Wm| |
| AVu(Availability of u no. of STATCOMs) =| ∑un=1Wn(Tn-TNAn)/Tn∑un=1Wn| |
| AVxbp(Availability of an individual HVDC pole) =| (Tx-TNAx)Tx| |
| AVybtb (Availability of an individual HVDC Back-to-back Blocks) =| (Ty-TNAy)Ty| |
| Form No. | Title of Tariff Filing Forms (Thermal) | Tick |
| Form- 1 | Summary of Tariff | |
| Form -1 | (I) Statement showing claimed capital cost | |
| Form -1 | (II) Statement showing Return on Equity | |
| Form-2 | Plant Characteristics | |
| Form-3 | Normative parameters considered for tariffcomputations | |
| Form- 4 | Details of Foreign loans | |
| Form- 4A | Details of Foreign Equity | |
| Form-5 | Abstract of Admitted Capital Cost for theexisting Projects | |
| Form- 6 | Financial Package upto COD | |
| Form- 7 | Details of Project Specific Loans | |
| Form- 8 | Details of Allocation of corporate loans tovarious projects | |
| Form-9 | Statement of Additional Capitalisation after COD | |
| Form- | 10 Financing of Additional Capitalisation | |
| Form- | 11 Calculation of Depreciation on originalproject cost | |
| Form- | 12 Statement of Depreciation | |
| Form- | 13 Calculation of Weighted Average Rate ofInterest on Actual Loans | |
| Form- | 14 Draw Down Schedule for Calculation of IDCFinancing Charges | |
| Form- | 15 Details of Fuel for Computation of EnergyCharges1 | |
| Form- | 16 Details of Limestone for Computation ofEnergy Charge Rate | |
| Form-17 | Details of Capital Spares | |
| Form- 18 | Non-Tariff Income | |
| Form-19 | Details of Water Charges | |
| Form-20 | Details of Statutory Charges |
| Form No. | Title of Tariff Filing Forms (Thermal) | Tick |
| Form-A | Abstract of Capital Cost Estimates | |
| Form-B | Break-up of Capital Cost for Coal/Lignite basedprojects | |
| Form-C | Break-up of Capital Cost for Gas/Liquid fuelbased Projects | |
| Form-D | Break-up of Construction/Supply/Service packages | |
| Form-E | Details of variables , parameters , optionalpackage etc. for New Project | |
| Form-F | Details of cost over run | |
| Form-G | Details of time over run | |
| Form –H | Statement of Additional Capitalisation duringend of the useful life | |
| Form –I | Details of Assets De-capitalised during theperiod | |
| Form –J | Reconciliation of Capitalisation claimedvis-à-vis books of accounts | |
| Form –K | Statement showing details of items/assets/worksclaimed under Exclusions | |
| Form-L | Statement of Capital cost | |
| Form-M | Statement of Capital Woks in Progress | |
| Form-N | Calculation of Interest on Normative Loan | |
| Form-O | Calculation of Interest on Working Capital | |
| Form-P | Incidental Expenditure up to SCOD and up toActual COD | |
| Form-Q | Expenditure under different packages up to SCODand up to Actual COD | |
| Form-R | Actual cash expenditure | |
| Form-S | Statement of Liability flow | |
| Form-T | Summary of issues involved in the petition |
| S. No. | Information / Document | Tick |
| 1 | Certificate of incorporation, Certificate forCommencement of Business, Memorandum of Association,Articles of Association ( For New Station setup by a companymaking tariff application for the first time to CERC) | |
| 2 | A. Station wise and Corporate audited BalanceSheet and Profit Loss Accounts with all the Schedulesannexures on COD of the Station for the new station for therelevant years.B.Station wise and Corporate audited BalanceSheet and Profit Loss Accounts with all the Schedulesannexures for the existing station for relevant years. | |
| 3 | Copies of relevant loan Agreements | |
| 4 | Copies of the approval of Competent Authorityfor the Capital Cost and Financial package. | |
| 5 | Copies of the Equity participation agreementsand necessary approval for the foreign equity. | |
| 6 | Copies of the BPSA/PPA with the beneficiaries,if any | |
| 7 | Detailed note giving reasons of cost and timeover run, if applicable.List of supporting documents to be submitted:a. Detailed Project Reportb. CPM Analysisc. PERT Chart and Bar Chartd. Justification for cost and time Overrun | |
| 8 | Generating Company shall submit copy of CostAudit Report along with cost accounting records, cost details,statements, schedules etc. for the Generating Unit wise /stagewise/Station wise/ and subsequently consolidated at Company levelas submitted to the Govt. of India for first two years i.e.2019-20 and 2020-21 at the time of mid-term true-up in 2021-22and for balance period of tariff period 2019-24 at the time offinal true-up in 2024-25. In case of initial tariff filing thelatest available Cost Audit Report should be furnished. | |
| 9 | Any other relevant information, (Please specify) | |
| 10 | Reconciliation with Balance sheet of any actualadditional capitalization and amongst stages of a generatingstation | |
| 11 | BBMB is maintaining the records as per therelevant applicable Acts. Formats specified herein may not besuitable to the available information with BBMB. BBMB may modifythe formats suitably as per available information to them forsubmission of required information for tariff purpose. |
| S. No. | Particulars | Unit | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
| 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 | OM Expenses | Rs Lakh | ||||||
| 1.6 | Special Allowance (If applicable) | Rs Lakh | ||||||
| 1.7 | Compensation Allowance (If applicable –relevant for column 4 only) | Rs. Lakh | ||||||
| Total | Rs Lakh | |||||||
| 2.1 | Landed Fuel Cost (coal/gas/RLNG/ liquid) as perFSA approved by beneficiaries | Rs/Ton | ||||||
| (%) of Fuel Quantity | (%) | |||||||
| 2.2 | Landed Fuel Cost Imported Coal as per FSAapproved by beneficiaries | |||||||
| (%) of Fuel Quantity | ||||||||
| 2.3 | Landed Fuel Cost ( coal/gas /RLNG/liquid) otherthan FSA | Rs/Ton | ||||||
| (%) of Fuel Quantity | (%) | |||||||
| 2.4 | Landed Fuel Cost Imported Coal other than FSA. | |||||||
| (%) of Fuel Quantity | ||||||||
| 2.5 | Secondary fuel oil cost | Rs/Unit | ||||||
| Energy Charge Rate ex-bus (Paise/kWh) 2A, 2B,2C, 2D | Rs/Unit |
2A. If multi fuel 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 43.
2E. In case breakup is not available for 2.1 to 2.5, consolidated statement needs to be submitted.
Part-I Form-1(I)Name of the Petitioner ____________________________________Name of the Generating Station: ____________________________________Statement showing claimed capital cost (A+B)| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year/period | |||||
| 3 | Less: De-capitalisation during the year/period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year/ period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year/period | |||||
| 3 | Less: De-capitalisation during the year/period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year/ period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year/period | |||||
| 3 | Less: De-capitalisation during the year/period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year/ period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| Sr | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Return on Equity | ||||||
| 1 | Gross Opening Equity (Normal) | |||||
| 2 | Less: Adjustment in Opening Equity | |||||
| 3 | Adjustment during the year | |||||
| 4 | Net Opening Equity (Normal) | |||||
| 5 | Add: Increase in equity due to addition duringthe year / period | |||||
| 7 | Less: Decrease due to De-capitalisation duringthe year / period | |||||
| 8 | Less: Decrease due to reversal during the year /period | |||||
| 9 | Add: Increase due to discharges during the year/ period | |||||
| 10 | Net closing Equity (Normal) | |||||
| 11 | Average Equity (Normal) | |||||
| 12 | Rate of ROE | |||||
| 12 | Total ROE |
| Sr | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Return on Equity (beyond the original scopeof work excluding additional capitalization due to change in Law) | ||||||
| 1 | Gross Opening Equity (Normal) | |||||
| 2 | Less: Adjustment in Opening Equity | |||||
| 3 | Adjustment during the year | |||||
| 4 | Net Opening Equity (Normal) | |||||
| 5 | Add: Increase in equity due to addition duringthe year / period | |||||
| 7 | Less: Decrease due to De-capitalisation duringthe year / period | |||||
| 8 | Less: Decrease due to reversal during the year /period | |||||
| 9 | Add: Increase due to discharges during the year/ period | |||||
| 10 | Net closing Equity (Normal) | |||||
| 11 | Average Equity (Normal) | |||||
| 12 | Rate of ROE | |||||
| 12 | Total ROE |
| Unit(s)/Block(s)/Parameters | Unit-I | Unit-II | Unit-III | …. | ||
| Installed Capacity ( MW) | ||||||
| Schedule COD as per Investment Approval | ||||||
| Actual COD /Date of Taken Over (as applicable) | ||||||
| Pit Head or Non Pit Head | ||||||
| Name of the Boiler Manufacture | ||||||
| Name of Turbine Generator Manufacture | ||||||
| Main Steams Pressure at Turbine inlet (kg/Cm2)abs1. | ||||||
| Main Steam Temperature at Turbine inlet (oC) 1 | ||||||
| Reheat Steam Pressure at Turbine inlet (kg/Cm2)1 | ||||||
| Reheat Steam Temperature at Turbine inlet (oC)1 | ||||||
| Main Steam flow at Turbine inlet under MCRcondition (tons /hr)1 | ||||||
| Main Steam flow at Turbine inlet under VWOcondition (tons /hr)2 | ||||||
| Unit Gross electrical output under MCR /Ratedcondition (MW)2 | ||||||
| Unit Gross electrical output under VWO condition(MW)2 | ||||||
| Guaranteed Design Gross Turbine Cycle Heat Rate(kCal/kWh)3 | ||||||
| Conditions on which design turbine cycle heatrate guaranteed | ||||||
| % MCR | ||||||
| % Makeup Water Consumption | ||||||
| Design Capacity of Make up Water System | ||||||
| Design Capacity of Inlet Cooling System |
| Unit(s)/Block(s)/Parameters | Unit-I | Unit-II | Unit-III | .... | ||
| Design Cooling Water Temperature (0C) | ||||||
| Back Pressure | ||||||
| Steam flow at super heater outlet under BMCRcondition (tons/hr) | ||||||
| Steam Pressure at super heater outlet under BMCRcondition) (kg/Cm2) | ||||||
| Steam Temperature at super heater outlet underBMCR condition (0C) | ||||||
| Steam Temperature at Reheater outlet at BMCRcondition (0C) | ||||||
| Design / Guaranteed Boiler Efficiency (%)4 | ||||||
| Design Fuel with and without Blending ofdomestic/imported coal | ||||||
| Type of Cooling Tower | ||||||
| Type of cooling system5 | ||||||
| Type of Boiler Feed Pump6 | ||||||
| Type of Coal Mill | ||||||
| Fuel Details7 | ||||||
| -Primary Fuel | ||||||
| -Secondary Fuel | ||||||
| -Alternate Fuels | ||||||
| Types of SOX control system | ||||||
| Types of NOX control system | ||||||
| Details of SPM control system | ||||||
| Special Features/Site Specific Features8 | ||||||
| Special Technological Features9 | ||||||
| Environmental Regulation related features10 | ||||||
| Any other special features |
| Unit(s)/Block(s)/Parameters | Unit-I | Unit-II | Unit-III | .... | ||
| 1. At Turbine MCR condition. | ||||||
| 2. With 0% (Nil) make up and design Coolingwater temperature | ||||||
| 3. At TMCR output based on gross generation, 0%(Nil) makeup and design Cooling water temperature. | ||||||
| 4. With Performance coal based on Higher HeatingValue (HHV) of fuel and at BMCR) out put | ||||||
| 5. Closed circuit cooling, once through cooling,sea cooling, natural draft cooling, induced draft cooling etc. | ||||||
| 6. Motor driven, Steam turbine driven etc. | ||||||
| 7. Coal or natural gas or Naptha or lignite etc. | ||||||
| 8. Any site specific feature such asMerry-Go-Round, Vicinity to sea, Intake /makeup water systemsetc. scrubbers etc. Specify all such features | ||||||
| 9. Any Special Technological feature likeAdvanced class FA technology in Gas Turbines, etc. | ||||||
| 10. Environmental Regulation related featureslike FGD, ESP etc., | ||||||
| Note 1: In case of deviation from specifiedconditions in Regulation, correction curve of manufacturer mayalso be submitted. | ||||||
| Note 2: Heat Balance Diagram has to be submittedalong with above information in case of new stations. | ||||||
| Note 3: The Terms –MCR, BMCR, HHV, Performance coal, are as defined in CEA TechnicalStandards for Construction of Electric Plants and Electric LinesRegulations –2010 notified by the Central ElectricityAuthority. |
Part 1 – Form-3
Normative parameters considered for tariff computationsName of the Petitioner ______________________________________Name of the Generating Station ______________________________________(Year Ending March)| Particulars | Unit | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| Base Rate of Return on Equity | % | ||||||
| Base Rate of Return on Equity on Add.Capitalization | % | ||||||
| Effective Tax Rate4 | % | ||||||
| Target Availability | % | ||||||
| In High Demand Season % | |||||||
| Peak Hours | % | ||||||
| Off-Peak Hours | % | ||||||
| In Low Demand Season(Off- Peak) % | |||||||
| Peak Hours | % | ||||||
| Off-Peak Hours | % | ||||||
| Auxiliary Energy Consumption | % | ||||||
| Gross Station Heat Rate | kCal/kWh | ||||||
| Specific Fuel Oil Consumption | ml/kWh | ||||||
| Cost of Coal/Lignite for WC1 | in Months | ||||||
| Cost of Main Secondary Fuel Oil for WC1 | in Months | ||||||
| Fuel Cost for WC1 | in Months | ||||||
| Liquid Fuel Stock for WC1 | in Months | ||||||
| OM Expenses | Rs lakh / MW | ||||||
| Maintenance Spares for WC | % of OM | ||||||
| Receivables for WC | in Months | ||||||
| Storage capacity of Primary fuel | MT | ||||||
| SBI 1 Year MCLR plus 350 basis point3 | % | ||||||
| Blending ratio of domestic coal/imported coal |
| S. No. | Financial Year (Starting from COD) | Year 1 | Year 2 | Year 3and so on | |||||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | ||
| Currency11 | |||||||||||||
| A.1 | At the date of Drawl or at the beginning to theyear of the period2 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging | ||||||||||||
| Currency21 | |||||||||||||
| A.1 | At the date of Drawl2 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging | ||||||||||||
| Currency31 so on | |||||||||||||
| A.1 | At the date of Drawl1 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging |
1. Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given.
3. Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given
4. Tax (such as withholding tax) details as applicable including change in rates, date from which change effective etc. must be clearly indicated.
| S. No | Financial Year | Year 1 | Year 2 | Year 3 and so on | |||||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | ||
| Currency11 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency21 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency31 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency1and so on | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 |
1. Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given. (Petitioner)
Part 1 – Form- 5
Abstract of Admitted Capital Cost for the existing ProjectsName of the Petitioner ______________________________________Name of the Generating Station ______________________________________| Last date of orderof Commission for theproject | Date (DD-MM-YYYY) | |
| Reference of petition no. in which the aboveorder was passed | Petition no. | |
| Following details (whether admitted and /orconsidered) as on the last date of the period for which tariff isapproved, in the above order by the Commission: | ||
| Capital cost | (Rs. in lakh)* | |
| Amount of un-discharged liabilities included inabove ( forming part of admitted capital cost) | ||
| Amount of un-discharged liabilitiescorresponding to above admitted capital cost (but not formingpart of admitted capital cost being allowed on cash basis) | ||
| Gross Normative Debt | ||
| Cumulative Repayment | ||
| Net Normative Debt | ||
| Normative Equity | ||
| Cumulative Depreciation | ||
| Freehold land |
| Financial Package as Approved | Financial Package as on COD | As Admitted on COD | ||||
| Currency and Amount3 | Currency and Amount3 | Currency and Amount3 | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Loan-I | US $ | 200m | ||||
| Loan-II | ||||||
| Loan-III | ||||||
| and so on | ||||||
| Equity- | ||||||
| Foreign | ||||||
| Domestic | ||||||
| Total Equity | ||||||
| Debt : Equity Ratio |
2. Provide details on commercial operation as on COD of each Unit
3. For example: US $ 200m, etc.
| Particulars | Package1 | Package2 | Package3 | Package4 | Package5 | Package6 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency3 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2019/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 31.03.2019 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, MCLR, 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 drawl/repayment for a loan, the date amount of each drawl/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 drawl repayment along with exchange rate at that date may be given.
16. Base exchange rate means the exchange rate prevailing as on 31.03.2019 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 | Package1 | Package2 | Package3 | Package4 | Package5 | Remarks |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2019/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 variousprojects | ||||||
| Name of the Projects | ||||||
| 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 31.03.2019 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, MCLR, 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 drawl/repayment for a loan, the date amount of each drawl/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 drawl repayment along with exchange rate at that date may be given.
16. Base Exchange Rate means the exchange rate prevailing as on 31.03.2019 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.
| S. 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 column 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 9 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 2019-24.
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.
| Actual | Admitted | |||||||||
| Financial Year (Starting from COD)1 | 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 Loan2 | ||||||||||
| Equity | ||||||||||
| Internal Resources | ||||||||||
| Others (Pl. specify) | ||||||||||
| Total |
2. Loan details for meeting the additional capitalisation requirement should be given as per FORM-7 or 8 whichever is relevant.
| S. No. | Name of the Assets1 | Gross Block as on 31.03.2019 or as on COD,whichever is later and subsequently for each year thereafter upto31.3.2024 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.2024 |
| 1 | 2 | 3 | 4 | 5 = Col.3 X Col.4 |
| 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 | ||||
| Total | ||||
| Weighted Average Rate of | ||||
| Depreciation (%) |
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 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 theperiod | ||||||
| 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 onaccount of un-discharged liabilities deducted as on 01.04.2009 | ||||||
| 13 | Less: Cumulative depreciation adjustment onaccount of de-capitalisation | ||||||
| 14 | Net Cumulative depreciation at the end of theperiod |
1. In case of details of FERV, give information for the applicable period.
| Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| Loan-1 | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans upto previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 |
| S. No. | Draw Down | Quarter 1 | Quarter 2 | Quarter n (COD) | ||||||
| Particulars | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | |
| 1 | Loans | |||||||||
| 1.1 | Foreign Loans | |||||||||
| 1.1.1 | Foreign Loan 1 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | Foreign Loan 2 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | Foreign Loan 3 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.4 | - - | |||||||||
| - - | ||||||||||
| - - | ||||||||||
| 1.1 | Total Foreign Loans | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.2 | Indian Loans | |||||||||
| 1.2.1 | Indian Loan 1 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.2 | Indian Loan 2 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.3 | Indian Loan 3 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.4 | - - | -- | -- | -- | -- | -- | -- | |||
| - - | -- | -- | -- | -- | -- | -- | ||||
| - - | ||||||||||
| 1.2 | Total Indian Loans | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1 | Total of Loans drawn | |||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 2 | Equity | |||||||||
| 2.1 | Foreign equity drawn | |||||||||
| 2.2 | Indian equity drawn | -- | -- | -- | -- | -- | -- | |||
| Total equity deployed |
2. Applicable interest rates including reset dates used for above computation may be furnished separately.
3. In case of multi unit project details of capitalization ratio used to be furnished.
| S. No. | Month | Unit | For preceding | For preceding | For preceding | ||||
| 3rd Month (from COD or from 1.4.2019 as thecase may be ) | 2nd Month (from COD or from 1.4.2019 as thecase may be) | 1st Month (from COD or from 1.4.2019 as thecase may be) | |||||||
| Domestic Source (1) | Domestic Source (2) | Imported | Domestic | Imported | Domestic | Imported | |||
| (A) | Opening Quantity | ||||||||
| 1 | Opening Quantity of Coal/Lignite | (MMT) | |||||||
| 2 | Value of Stock | ||||||||
| (B) | Quantity | ||||||||
| 3 | Quantity of Coal/Lignite supplied by Coal/Lignite Company | (MMT) | |||||||
| 4 | Adjustment (+/-) in quantity supplied made by Coal/LigniteCompany | (MMT) | |||||||
| 5 | Coal supplied by Coal/Lignite Company (3+4) | (MMT) | |||||||
| 6 | Normative Transit Handling Losses (For coal/Lignitebased Projects) | (MMT) | |||||||
| 7 | Net coal / Lignite Supplied (3-4) | (MMT) | |||||||
| (C) | Price | ||||||||
| 8 | Amount charged by the Coal /Lignite Company | (Rs.) | |||||||
| 9 | Adjustment (+/-) in amount charged made by Coal/LigniteCompany | (Rs.) | |||||||
| 10 | Handling, Sampling and such other similar charges | ||||||||
| 11 | Total amount Charged (8+9+10) | (Rs.) | |||||||
| (D) | Transporation | ||||||||
| 12 | Transporation charges by rail/ship/road transport | (Rs.) | |||||||
| By Rail | |||||||||
| By Road | |||||||||
| By Ship | |||||||||
| …... | |||||||||
| 13 | Adjustment (+/-) in amount charged made by Railways/TransportCompany | (Rs.) | |||||||
| 14 | Demurrage Charges, if any | (Rs.) | |||||||
| 15 | Cost of diesel in transporting coal through MGR system, ifapplicable | (Rs.) | |||||||
| 16 | Total Transportation Charges (12+13+14+15) | (Rs.) | |||||||
| 17 | Total amount Charged for coal/lignite supplied includingTransportation (11+16) | (Rs.) | |||||||
| (E) | Total Cost | ||||||||
| 18 | Landed cost of coal/Lignite (2+17) (1+7) | Rs./MT | |||||||
| 19 | Blending Ratio (Domestic/Imported) | ||||||||
| 20 | Weighted average cost of coal/Lignite for preceding threemonths | Rs./MTsss | |||||||
| (F) | Quality | ||||||||
| 21 | GCV of Domestic Coal of the opening coal stock as per bill ofCoal Company | (kCal/Kg) | |||||||
| 22 | GCV of Domestic Coal supplied as per bill of Coal Company | (kCal/Kg) | |||||||
| 23 | GCV of Imported Coal of the opening stock as per bill CoalCompany | (kCal/Kg) | |||||||
| 24 | GCV of Imported Coal supplied as per bill Coal Company | (kCal/Kg) | |||||||
| 25 | Weighted average GCV of coal/Lignite as Billed | (kCal/Kg) | |||||||
| 26 | GCV of Domestic Coal of the opening stock as received atStation | (kCal/Kg) | |||||||
| 27 | GCV of Domestic Coal supplied as received at Station | (kCal/Kg) | |||||||
| 28 | GCV of Imported Coal of opening stock as received as Station | (kCal/Kg) | |||||||
| 29 | GCV of Imported Coal of opening stock as received at Station | (kCal/Kg) | |||||||
| 30 | Weighted average GCV of coal/Lignite as Received | (kCal/Kg) |
2. As billed and as received GCV, quantity of coal, and price should be submitted as certified by statutory auditor.
3. Details to be provided for each source separately. In case of more than one source, add additional column.
4. Break up of the amount charged by the Coal Company is to be provided separately.
| S. No. | Month | Unit | For preceding | For preceding | For preceding |
| 3rd Month (from COD or from 1.4.2019 as the casemay be ) | 2nd Month (from COD or from 1.4.2019 as the casemay be ) | 1st Month (from COD or from 1.4.2019 as the casemay be ) | |||
| 1 | Quantity of Limestone supplied by Limestonesupply Company | (MMT) | |||
| 2 | Adjustment (+/-) in quantity supplied made byLimestone supply Company | (MMT) | |||
| 3 | Limestone supplied by Limestone supplyCompany(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 byLimestone supply Company | (Rs.) | |||
| 7 | Total amount Charged (6+7) | (Rs.) | |||
| 8 | Transportation charges by rail/ship/roadtransport | ( Rs.) | |||
| 9 | Adjustment (+/-) in amount charged made byRailways/Transport Company | ( Rs.) | |||
| 10 | Demurrage Charges, if any | ( Rs.) | |||
| 11 | Total Transportation Charges (8+/-9-10) | ( Rs.) | |||
| 12 | Total amount Charged for Limestone suppliedincluding Transportation (7+11) | ( Rs.) |
| S. 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 in Rs. Lakh | |||||
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| 5 | ||||||
| 6 | ||||||
| 7 | ||||||
| 8 |
| S. No. | Parameters | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | Income from rent of land or buildings | ||||||
| 2 | Income from sale of scrap | ||||||
| 3 | Income from advertisements |
| S. No. | Details of Water charges (excluding watercess) | Quantity allocated | Normative consumption at 85% PLF | Rate specified (as per govt. notification oragreement) | Spillage of water (in percentage) | Amount Claimed | |
| Name of source and quantity | Amount | Unit.... | Unit.... | ||||
| 1 | |||||||
| 2 | |||||||
| 3 | |||||||
| 4 | |||||||
| 5 | |||||||
| 6 |
| Particulars | Unit Rate | No. of Units | Amount Claimed |
| Electricity Duty | |||
| Water Cess | |||
| ... | |||
| ... | |||
| ... |
| Board of Director/ Agency approving the Capitalcost estimates | ||
| Date of approval of the Capital cost estimates | ||
| Present Day Cost | Completed Cost | |
| Price level of approved estimates | As on end of ______Qtr. of the year_________ | As on Scheduled COD of the Station |
| Foreign Exchange rate considered for the Capitalcost estimates | ||
| Capital Cost excluding IDC, IEDC FC(Rs. Lakh) | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost excluding IDC, IEDC, FC, FERVHedging Cost (Rs. Lakh) | ||
| IDC, IEDC,FC, FERV Hedging Cost | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs. Lakh) | ||
| Total IDC, IEDC, FC, FERV Hedging Cost(Rs. Lakh) | ||
| Rate of taxes duties considered | ||
| Capital cost Including IDC, IEDC, FC, FERVHedging Cost | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost Including IDC, IEDC FC (Rs.Lakh) | ||
| Schedule of Commissioning | ||
| Scheduled COD of Unit-I/Block-I as perInvestment Approval | ||
| Scheduled COD of Unit-II/Block-II as perInvestment Approval | ||
| ------------------------- | ||
| --------------------------- | ||
| Scheduled COD of last Unit/Block |
2. Details of Capital Cost are to be furnished as per FORM B or C as applicable.
3. Details of IDC Financing Charges are to be furnished as per FORM-14.
| S. No. | Break Down | As per Original Estimates as per InvestmentApproval | Actual Capital Expenditure as on COD/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 (RR) | ||||||
| 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 | ||||||
| 2.3.12 | 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 taxesDuties | |||||||
| 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 | ||||||
| 4.1 | 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- CommissioningExpenses | ||||||
| 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 | Startup fuel | ||||||
| Total Construction Pre- CommissioningExpenses | |||||||
| 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, FERVHedging 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.
| S. 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 (RR) | ||||||
| 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 taxesDuties | |||||||
| 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 | ||||||
| 4.1 | Road Drainage | ||||||
| 4.11 | Fire fighting System | ||||||
| Total Civil works | |||||||
| 5 | Construction Pre- CommissioningExpenses | ||||||
| 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 | Startup fuel | ||||||
| Total Construction Pre- CommissioningExpenses | |||||||
| 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, FERVHedging 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
| S. No. | Name/No. of Construction / Supply / ServicePackage | Package A | Package B | Package C | ... | Total Cost of all packages |
| 1 | Scope of works1 (in line with head of costbreak-ups as applicable) | |||||
| 2 | Whether awarded through ICB/DCB/ Departmentally/Deposit Work | |||||
| 3 | No. of bids received | |||||
| 4 | Date of Award | |||||
| 5 | Date of Start of work | |||||
| 6 | Date of Completion of Work/Expected date ofcompletion of work | |||||
| 7 | Value of Award2 in (Rs. Lakh) | |||||
| 8 | Firm or With Escalation in prices | |||||
| 9 | Actual capital expenditure till the completionor up to COD whichever is earlier(Rs.Lakh) | |||||
| 10 | Taxes Duties and IEDC (Rs. Lakh) | |||||
| 11 | IDC, FC, FERV Hedging cost (Rs. Lakh) | |||||
| 12 | Sub -total (9+10+11) (Rs. Lakh) |
2. If there is any package, which need to be shown in Indian Rupee and foreign currency(ies), the same should be shown separately along with the currency, the exchange rate and the date e.g. Rs.80 Cr. +US$50m=Rs.430Cr. at US$=Rs70 as on say 1.4.19.
| 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 handling 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 (inkm) |
| S. No. | Break Down | Original Cost (Rs. Lakh) as approved by theBoard of Members | Actual/ Estimated Cost as incurred/to beincurred (Rs. Lakh) | Difference | Reasons for Variation (Please submitsupporting computations and documents wherever applicable) | Increase in soft cost due to increase in hardcost |
| Total Cost | Total Cost | Total Cost | ||||
| 1 | Cost of Land Site Development | |||||
| 1.1 | Land* | |||||
| 1.2 | Rehabilitation Resettlement (RR) | |||||
| 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 taxesDuties | ||||||
| 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 | |||||
| 4.1 | 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- CommissioningExpenses | |||||
| 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 | Startup fuel | |||||
| Total Construction Pre- CommissioningExpenses | ||||||
| 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, FERVHedging Cost |
| S. No | Description of Activity / Works / Service | Original Schedule (As per Planning) | Actual Schedule (As per Actual) | Time Over-Run | Reasons for delay | Other Activity affected (Mention S. 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.
| S. 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.
(Petitioner)Part 1 Form- IDetails of Assets De-capitalized during the period| Name of the Petitioner | ______________________________________ | ||
| Name of the Generating Station | ______________________________________ | ||
| Region | State | District | |
| (Amount in Rs. Lakh) |
| S. No. | Name of the Asset | Nature of de-capitalization (whether claimedunder exclusion or as additional capital expenditure) | Original Value of the Asset Capitalised | Year Put to use | Depreciation recovered till date ofde-capitalization | Whether earning RoE at the normal rate ofweightage average rate of interest on loan |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | ||||||
| 2 | ||||||
| 3 | ||||||
| 4 | ||||||
| 5 | ||||||
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Closing Gross Block as per IND AS | |||||
| 2 | Add/Less: Adjustments* | |||||
| 3 | Closing Gross Block as per IGAAP | |||||
| 4 | Opening Gross Block as per IND AS | |||||
| 5 | Add/Less: Adjustments* | |||||
| 6 | Opening Gross Block as per IGAAP | |||||
| 7 | Total Additions as per books (G = 3 - 5) | |||||
| 8 | Less: Additions pertaining to other Stages (giveStage wise breakup) | |||||
| 9 | Net Additions pertaining to instantproject/Unit/Stage | |||||
| 10 | Less: Exclusions (items not allowable / notclaimed) | |||||
| 11 | Net Additional Capital Expenditure Claimed(on accrual basis) | |||||
| 12 | Less: Un-discharged Liabilities (as perIGAAP) | |||||
| 13 | Add: Discharges of un-discharged liabilities,corresponding to admitted assets/works (as per IGAAP) | |||||
| 14 | Net Additional Capital Expenditure Claimed(on cash basis) |
| S. No. | Head of Work / Equipment | ACE Claimed under Exclusion | Justification | |||
| Accrual basis | Un-discharged Liability included in col. 3 | Cash basis | IDC included in col. 3 | |||
| 1 | 2 | 3 | 4 | (5 = 3 – 4) | 6 | 7 |
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.
| S. No. | Particulars | As on relevant date | ||
| Accrual Basis | Un-discharged Liabilities | Cash Basis | ||
| A | (a) Opening Gross Block Amount as per books | |||
| (b) Amount of IDC in A(a) above | ||||
| (c) Amount of FC in A(a) above | ||||
| (d) Amount of FERV in A(a) above | ||||
| (e) Amount of Hedging Cost in A(a) above | ||||
| (f) Amount of IEDC in A(a) above | ||||
| B | (a) Addition in Gross Block Amount during theperiod (Direct purchases) | |||
| (b) Amount of IDC in B(a) above | ||||
| (c) Amount of FC in B(a) above | ||||
| (d) Amount of FERV in B(a) above | ||||
| (e) Amount of Hedging Cost in B(a) above | ||||
| (f) Amount of IEDC in B(a) above | ||||
| C | ||||
| (a) Addition in Gross Block Amount during theperiod (Transferred from CWIP) | ||||
| (b) Amount of IDC in C(a) above | ||||
| (c) Amount of FC in C(a) above | ||||
| (d) Amount of FERV in C(a) above | ||||
| (e) Amount of Hedging Cost in C(a) above | ||||
| (f) Amount of IEDC in C(a) above | ||||
| D | (a) Deletion in Gross Block Amount during theperiod | |||
| (b) Amount of IDC in D(a) above | ||||
| (c) Amount of FC in D(a) above | ||||
| (d) Amount of FERV in D(a) above | ||||
| (e) Amount of Hedging Cost in D(a) above | ||||
| (f) Amount of IEDC in D(a) above | ||||
| E | (a) Closing Gross Block Amount as per books | |||
| (b) Amount of IDC in E(a) above | ||||
| (c) Amount of FC in E(a) above | ||||
| (d) Amount of FERV in E(a) above | ||||
| (e) Amount of Hedging Cost in E(a) above | ||||
| (f) Amount of IEDC in E(a) above | ||||
| S. No. | Particulars | As on relevant date | ||
| Accrual Basis | Un-discharged Liabilities | Cash Basis | ||
| A | (a) Opening CWIP as per books | |||
| (b) Amount of IDC in A(a) above | ||||
| (c) Amount of FC in A(a) above | ||||
| (d) Amount of FERV in A(a) above | ||||
| (e) Amount of Hedging Cost in A(a) above | ||||
| (f) Amount of IEDC in A(a) above | ||||
| B | (a) Addition in CWIP during the period | |||
| (b) Amount of IDC in B(a) above | ||||
| (c) Amount of FC in B(a) above | ||||
| (d) Amount of FERV in B(a) above | ||||
| (e) Amount of Hedging Cost in B(a) above | ||||
| (f) Amount of IEDC in B(a) above | ||||
| C | (a) Transferred to Gross Block Amount during theperiod | |||
| (b) Amount of IDC in C(a) above | ||||
| (c) Amount of FC in C(a) above | ||||
| (d) Amount of FERV in C(a) above | ||||
| (e) Amount of Hedging Cost in C(a) above | ||||
| (f) Amount of IEDC in C(a) above | ||||
| D | (a) Deletion in CWIP during the period | |||
| (b) Amount of IDC in D(a) above | ||||
| (c) Amount of FC in D(a) above | ||||
| (d) Amount of FERV in D(a) above | ||||
| (e) Amount of Hedging Cost in D(a) above | ||||
| (f) Amount of IEDC in D(a) above | ||||
| E | (a) Closing CWIP as per books | |||
| (b) Amount of IDC in E(a) above | ||||
| (c) Amount of FC in E(a) above | ||||
| (d) Amount of FERV in E(a) above | ||||
| (e) Amount of Hedging Cost in E(a) above | ||||
| (f) Amount of IEDC in E(a) above | ||||
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| 1 | Gross Normative loan – Opening | ||||||
| 2 | Cumulative repayment of Normative loan up toprevious year | ||||||
| 3 | Net Normative loan – Opening | ||||||
| 4 | Add: Increase due to addition during the year /period | ||||||
| 5 | Less: Decrease due to de-capitalisation duringthe year / period | ||||||
| 6 | Less: Decrease due to reversal during the year /period | ||||||
| 7 | Add: Increase due to discharges during the year/ period | ||||||
| 8 | Net Normative loan - Closing | ||||||
| 9 | Average Normative loan | ||||||
| 10 | Weighted average rate of interest | ||||||
| 11 | Interest on Loan |
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| 1 | Cost of Coal/Lignite1 | ||||||
| 2 | Cost of Main Secondary Fuel Oil1 | ||||||
| 3 | Fuel Cost2 | ||||||
| 4 | Liquid Fuel Stock2 | ||||||
| 5 | O M Expenses | ||||||
| 6 | Maintenance Spares | ||||||
| 7 | Receivables | ||||||
| 8 | Total Working Capital | ||||||
| 9 | Rate of Interest | ||||||
| 10 | Interest on Working Capital |
2. For Gas Turbine/Combined Cycle generating stations duly taking into account the annual mode of operation (last available) on gas fuel and liquid fuel
| S. 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 | Depreciation | ||
| 7 | Other Office and Administrative Expenses | ||
| 8 | Others (Please Specify Details) | ||
| 9 | 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 | |||
| ..... |
| S. No. | Parameters | As on Scheduled COD | As on actual/anticipated COD |
| 1 | Package 1 | ||
| 2 | Package 2 | ||
| 3 | Package 3 | ||
| 4 | ------------------------------- | ||
| 5 | ----------------------------------- | ||
| 6 |
| Particulars | Quarter-I | Quarter-II | Quarter-III | Quarter-n / DOCO |
| 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 towardscapital assets | ||||
| Cumulative payments |
| Party | Asset / Work | Year of actual capitalisation | Original Liability | Liability as on 31.03.2019 | Discharges (Year wise) | Reversal (Year wise) |
| (a) For assets eligible for normal RoE | ||||||
| (b) For assets eligible for RoE at weightageaverage rate of interest on loan | ||||||
| 1 | Petitioner: | ||
| 2 | Subject | ||
| 3 | Prayer: | ||
| 4 | Respondents | ||
| Name of Respondents | |||
| a. | |||
| b. | |||
| c. | |||
| 5 | Project Scope | ||
| Cost | |||
| Commissioning | |||
| Claim | |||
| AFC | |||
| Capital cost | |||
| Initial spare | |||
| NAPAF (Gen) | |||
| Any Specific | |||
| Form No. | Title of Tariff Filing Forms (Hydro) | Tick |
| FORM- 1 | Summary of Tariff | |
| FORM -1 | (I) Statement showing claimed capital cost | |
| FORM -1 | (II) Statement showing Return on Equity | |
| FORM-2 | Details of COD, Type of hydro station, NormativeAnnual Plant Availability Factor(NAPAF) Other normativeparameters considered for tariff calculation | |
| FORM-3 | Salient Features of Hydroelectric Project | |
| FORM- 4 | Details of Foreign loans | |
| FORM- 4A | Details of Foreign Equity | |
| FORM-5 | Abstract of Admitted Capital Cost for theexisting Projects | |
| FORM-5A | Abstract of Capital Cost Estimates and Scheduleof Commissioning for the New projects | |
| FORM-5B | Break-up of Capital Cost for Hydro PowerGenerating Station | |
| FORM-5C | Break-up of Capital Cost for PlantEquipment | |
| FORM-5D | Break-up of Construction/Supply/Service packages | |
| FORM-5Ei | In case there is cost over run | |
| FORM-5Eii | In case there is time over run | |
| FORM- 6 | Financial Package upto COD | |
| FORM- 7 | Details of Project Specific Loans | |
| FORM- 8 | Details of Allocation of corporate loans tovarious projects | |
| FORM-9A | Statement of Additional Capitalisation after COD | |
| FORM 9B | Statement of Additional Capitalisation duringend of the Project | |
| FORM 9Bi | Details of Asset De-capitalized during theperiod | |
| FORM- 9C | Statement showing reconciliation of ACE claimedwith the capital additions as per books | |
| FORM- 9D | Statement showing items/assets/works claimedunder Exclusions | |
| FORM- 9E | Statement of Capital cost | |
| FORM- 9F | Statement of Capital Woks in Progress | |
| FORM- 10 | Financing of Additional Capitalisation | |
| FORM- 11 | Calculation of Depreciation on original projectcost | |
| FORM- 12 | Statement of Depreciation | |
| FORM- 13 | Calculation of Weighted Average Rate of Intereston Actual Loans | |
| FORM- 13A | Calculation of Interest on Normative Loan | |
| FORM- 13B | Calculation of Interest on Working Capital | |
| FORM- 13C | Non-Tariff Income | |
| FORM- 13D | Incidental Expenditure during Construction | |
| FORM- 14 | Draw Down Schedule for Calculation of IDCFinancing Charges | |
| FORM- 14A | Actual cash expenditure | |
| FORM- 15A | Design energy and peaking capability (monthwise)- ROR with Pondage/Storage type new stations | |
| FORM- 15B | Design energy and MW Continuous (month wise)-ROR type stations | |
| FORM- 16 | Statement of Liability Flow | |
| FORM- 17 | Operation Maintenance Expense | |
| FORM- 18 | Details of Statutory Charges | |
| FORM- 19 | Summary of issue involved in the petition | |
| Other Information/ Documents | Tick | |
| Sl. No. | Information/Document | |
| 1 | Certificate of incorporation, Certificate forCommencement of Business, Memorandum of Association,Articles of Association ( For New Station setup by a companymaking tariff application for the first time to CERC) | |
| 2 | A. Station wise and Corporate audited BalanceSheet and Profit Loss Accounts with all the Schedulesannexures on COD of the Station for the new station for therelevant years. | |
| B. Station wise and Corporate audited BalanceSheet and Profit Loss Accounts with all the Schedulesannexures for the existing station for the relevant years. | ||
| 3 | Copies of relevant loan Agreements | |
| 4 | Copies of the approval of Competent Authorityfor the Capital Cost and Financial package. | |
| 5 | Copies of the Equity participation agreementsand necessary approval for the foreign equity. | |
| 6 | Copies of the BPSA/PPA with the beneficiaries,if any | |
| 7 | Detailed note givingreasons of cost and time over run, if applicable.List of supportingdocuments to be submitted:a. Detailed Project Reportb. CPM Analysisc. PERT Chart and Bar Chartd. Justification for cost and time Overrun | |
| 8 | Generating Company shall submit copy of CostAudit Report along with cost accounting records, cost details,statements, schedules etc. for the Generating Unit wise /stagewise/Station wise/ and subsequently consolidated at Company levelas submitted to the Govt. of India for first two years i.e.2019-20 and 2020-21 at the time of mid-term true-up in 2012-22and for balance period of tariff period 2019-24 at the time offinal true-up in 2023-24.In case of initial tariff filing, thelatest available Cost Audit Report should be furnished. | |
| 9 | Any other relevant information, (Please specify) | |
| 10 | Reconciliation with Balance sheet of any actualadditional capitalization and amongst stages of a generatingstation | |
| 11 | BBMB is maintaining the records as per therelevant applicable Acts. Formats specified herein may not besuitable to the available information with BBMB. BBMB may modifythe formats suitably as per available information to them forsubmission of required information for tariff purpose. |
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) |
| 1.1 | Depreciation | ||||||
| 1.2 | Interest on Loan | ||||||
| 1.3 | Return on Equity1 | ||||||
| 1.4 | Interest on Working Capital | ||||||
| 1.5 | O M Expenses | ||||||
| Total | |||||||
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year / period | |||||
| 3 | Less: De-capitalisation during the year / period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year / period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year / period | |||||
| 3 | Less: De-capitalisation during the year / period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year / period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Opening Capital Cost | |||||
| 2 | Add: Addition during the year / period | |||||
| 3 | Less: De-capitalisation during the year / period | |||||
| 4 | Less: Reversal during the year / period | |||||
| 5 | Add: Discharges during the year / period | |||||
| 6 | Closing Capital Cost | |||||
| 7 | Average Capital Cost |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Gross Opening Equity (Normal) | |||||
| 2 | Less: Adjustment in Equity | |||||
| 3 | Adjustment during the year | |||||
| 4 | Net Opening Equity(Normal) | |||||
| 5 | Add: Increase in equity due to addition duringthe year / period | |||||
| 6 | Less: Decrease due to de-capitalisation duringthe year / period | |||||
| 7 | Less: Decrease due to reversal during the year /period | |||||
| 8 | Add: Increase due to discharges during the year/ period | |||||
| 9 | Net closing Equity (Normal) | |||||
| 10 | Average Equity (Normal) | |||||
| 11 | Rate of ROE | |||||
| 12 | Total ROE |
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Gross Opening Equity [pertaining to Proviso toRegulation 30(2)] | |||||
| 2 | Less: Adjustment in Equity | |||||
| 3 | Adjustment during the year | |||||
| 4 | Net Opening Equity | |||||
| 5 | Add: Increase in equity due to addition duringthe year / period | |||||
| 6 | Less: Decrease due to de-capitalisation duringthe year / period | |||||
| 7 | Less: Decrease due to reversal during the year /period | |||||
| 8 | Add: Increase due to discharges during the year/ period | |||||
| 9 | Net closing Equity [pertaining to Proviso toRegulation 30(2)] | |||||
| 10 | Average Equity [pertaining to Proviso toRegulation 30(2)] | |||||
| 11 | Rate of ROE (weighted average rate of intereston actual loan portfolio) | |||||
| 12 | Total ROE |
2. With respect to Equity infusion, the Generating Company is required to substantiate with supporting documents such as board resolutions, balance sheet/ reconciliation statement with balance sheet.
| S. No. | Particulars | Unit | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) |
| 1 | Installed Capacity | MW | ||||||
| 2 | Free power to home state | % | ||||||
| 3 | Free Power under Local Area Development Fund(LADF) | % | ||||||
| 4 | Date of commercial operation(actual/anticipated) | |||||||
| Unit-1 | ||||||||
| Unit-2 | ||||||||
| Unit-3 | ||||||||
| 5 | Type of Station | |||||||
| (b) Purely ROR/ Pondage/Storage | ||||||||
| (c) Peaking/non-peaking | ||||||||
| (d) No. of hours of peaking | ||||||||
| (e) Overload capacity(MW) period | ||||||||
| 6 | Type of excitation | |||||||
| (a) Rotating exciters on generator | ||||||||
| (b) Static excitation | ||||||||
| 7 | Design Energy (Annual)1 | GWh | ||||||
| 8 | Auxiliary Consumption including Transformationlosses | % | ||||||
| 9 | Normative Plant Availability Factor (NAPAF) | |||||||
| 9.1 | Maintenance Spares for WC | % of OM | ||||||
| 9.2 | Receivables for WC | in Months | ||||||
| 9.3 | Base Rate of Return on Equity | % | ||||||
| 9.4 | Base Rate of Return on Equity on Add.Capitalization | |||||||
| 9.5 | Tax Rate2 | % | ||||||
| 9.6 | Effective Tax Rate4 | |||||||
| 9.7 | SBI Base Rate + 350 basis points as on__________________3 | % |
1. Monthwise 10day Design energy figures to be given separately with the petition.
2. Tax rate applicable to the company for the year FY2018-19should also be furnished.
3. Mention relevant date
4. Effective tax rate is to be computed in accordance with Regulation 31 i.e. actual tax (or advance tax)/gross income, where gross income refers the profit before tax.
| 1. Location | |
| State/Dist. | |
| 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 | |
| Efficiency ( overall) Turbine and generator |
| S. No. | Financial Year (Starting from COD) | Year 1 | Year 2 | Year 3 and so on | |||||||||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) | (12) | (13) | (14) |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs.Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount(Rs. Lakh) | ||
| Currency11 | |||||||||||||
| A.1 | At the date of Drawl2 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging | ||||||||||||
| Currency21 | |||||||||||||
| A.1 | At the date of Drawl2 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging | ||||||||||||
| Currency31 so on | |||||||||||||
| A.1 | At the date of Drawl2 | ||||||||||||
| 2 | Scheduled repayment date of principal | ||||||||||||
| 3 | Scheduled payment date of interest | ||||||||||||
| 4 | At the end of Financial year | ||||||||||||
| B | In case of Hedging3 | ||||||||||||
| 1 | At the date of hedging | ||||||||||||
| 2 | Period of hedging | ||||||||||||
| 3 | Cost of hedging |
1. Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given
3. Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given
4. Tax (such as withholding tax) details as applicable including change in rates, date from which change effective etc. must be clearly indicated.
| S. No. | Financial Year | Year 1 | Year 2 | Year 3 and so on | |||||||||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) | (12) | (13) | (14) |
| Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | Date | Amount (Foreign Currency) | Relevant Exchange Rate | Amount (Rs. Lakh) | ||
| Currency11 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency21 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency31 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 | |||||||||||||
| Currency41and so on | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 |
1. Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given
| Capital Cost as admitted by CERC | ||
| (a) | Capital cost admitted as on________________ | |
| (Give reference of the relevant CERC Order withPetition No. Date) | ||
| (b) | Foreign Component, if any (In Million US $ orthe relevant Currency) | |
| (c) | Foreign Exchange rate considered for theadmitted Capital cost (Rs Lakh) | |
| (d) | Total Foreign Component (Rs. Lakh) | |
| (e) | Domestic Component (Rs. Lakh.) | |
| (f) | Hedging cost, if any, considered for theadmitted 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) | ||
| Caipital 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.
| S. No. (1) | Break Down (2) | Original Cost as approved byAuthority/Investment Approval (3) | Actual Capital Expenditure as onactual/anticipated COD (4) | Liabilities/ Provisions (5) | Variation (6=3-4-5) | Reasons for Variation (7) |
| 1 | Infrastructure Works | |||||
| 1.1 | Preliminary including Development | |||||
| 1.2 | Land* | |||||
| 1.3 | RR expenditure | |||||
| 1.4 | Buildings | |||||
| 1.5 | Township | |||||
| 1.6 | Maintenance | |||||
| 1.7 | Tools Plants | |||||
| 1.8 | Communication | |||||
| 1.9 | Environment Ecology | |||||
| 1.1 | Losses on stock | |||||
| 1.11 | Receipt Recoveries | |||||
| 1.12 | Total (Infrastructure works) | |||||
| 2 | Major Civil Works | |||||
| 2.1 | Dam, Intake De-silting Chambers | |||||
| 2.2 | HRT, TRT, Surge Shaft Pressure shafts | |||||
| 2.3 | Power Plant civil works | |||||
| 2.4 | Other civil works (to be specified) | |||||
| 2.5 | Total (Major Civil Works) | |||||
| 3 | Hydro Mechanical equipment | |||||
| 4 | Plant Equipment | |||||
| 4.1 | Initial spares of Plant Equipment | |||||
| 4.2 | Total (Plant Equipment) | |||||
| 5 | Taxes and Duties | |||||
| 5.1 | Custom Duty | |||||
| 5.2 | Other taxes Duties | |||||
| 5.3 | Total Taxes Duties | |||||
| 6 | Construction Precommissioning expenses | |||||
| 6.1 | Erection, testing commissioning | |||||
| 6.2 | Construction Insurance | |||||
| 6.3 | Site supervision | |||||
| 6.4 | Total (Const. Precommissioning) | |||||
| 7 | Overheads | |||||
| 7.1 | Establishment | |||||
| 7.2 | Design Engineering | |||||
| 7.3 | Audit Accounts | |||||
| 7.4 | Contingency | |||||
| 7.5 | Rehabilitation Resettlement | |||||
| 7.6 | Total (Overheads) | |||||
| 8 | Capital Cost without IDC, FC, FERVHedging Cost | |||||
| 9 | 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 | Notional IDC | |||||
| 9.6 | Total of IDC, FC, FERV Hedging Cost | |||||
| 9.7 | Revenue from Infirm Power | |||||
| 10 | Capital cost including IDC, FC, FERVHedging 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.
| S. No. | Break Down | Original Cost as approved byAuthority/Investment Approval | Cost on Actual/anticipated COD | Variation | Reasons for Variation* |
| (1) | (2) | (3) | (4) | (5) | (6) |
| Total Cost | Total Cost | ||||
| 1 | Generator, turbine Accessories | ||||
| 1.1 | Generator package | ||||
| 1.2 | Turbine package | ||||
| 1.3 | Unit control Board | ||||
| 1.4 | CI package | ||||
| 1.5 | Bus Duct of GT connection | ||||
| 1.6 | Total (Generator, turbine Accessories) | ||||
| 2 | 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 | ||||
| 2.1 | Diesel generating sets | ||||
| 2.11 | Total (Auxiliary Elect. Equipment) | ||||
| 3 | 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 | Firefighting equipment | ||||
| 3.7 | Air conditioning, ventilation and heating | ||||
| 3.8 | Water supply system | ||||
| 3.9 | Oil handling equipment | ||||
| 3.1 | Workshop machines equipment | ||||
| 3.11 | Total (Auxiliary equip. services for PS) | ||||
| 4 | Switchyard package | ||||
| 5 | Initial spares for all above equipment | ||||
| 6 | Total Cost (Plant Equipment) excluding IDC, FC, FERVHedging Cost | ||||
| 7 | 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 | Total Cost (Plant Equipment) including IDC, FC, FERVHedging Cost |
| S. No | Name/No. of Construction / Supply / ServicePackage | Package A | Package B | Package C | ... | Total Cost of all packages |
| 1 | Scope of works1 (in line with head of costbreak-ups as applicable) | |||||
| 2 | Whether awarded through ICB/DCB/ Departmentally/Deposit Work | |||||
| 3 | No. of bids received | |||||
| 4 | Date of Award | |||||
| 5 | Date of Start of work | |||||
| 6 | Date of Completion of Work/Expected date ofcompletion of work | |||||
| 7 | Value of Award2 in (Rs. Lakh) | |||||
| 8 | Firm or With Escalation in prices | |||||
| 9 | Actual capital expenditure till the completionor up to COD whichever is earlier(Rs. Lakh) | |||||
| 10 | Taxes Duties and IEDC (Rs. Lakh) | |||||
| 11 | IDC, FC, FERV Hedging cost (Rs. Lakh) | |||||
| 12 | Sub -total (10+11+12) (Rs. Lakh) |
2. If there is any package, which need to be shown in Indian Rupee and foreign currency(ies), the same should be shown separately along with the currency, the exchange rate and the date
| S. No. | Break Down | Original Cost (Rs.Lakh) as approved by theBoard of Members | Actual/Estimated Cost as incurred/to beincurred(Rs. Lakh) | Difference | Reasons for Variation(Please submit supportingcomputations and documents wherever applicable) | Increase in soft cost due to increase in hardcost |
| Total Cost | Total Cost | Total Cost | 1 | 2 | ||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| 1 | Cost of Land Site Development | |||||
| 1.1 | Land* | |||||
| 1.2 | Rehabilitation Resettlement (RR) | |||||
| 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 | |||||
| 2.3.12 | Firefighting 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 taxesDuties | ||||||
| 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 | |||||
| 4.1 | Ash Handling System | |||||
| 4.11 | Ash disposal area development | |||||
| 4.12 | Firefighting System | |||||
| 4.13 | Township Colony | |||||
| 4.14 | Temp. construction enabling works | |||||
| 4.15 | Road Drainage | |||||
| Total Civil works | ||||||
| 5 | Construction Pre-Commissioning Expenses | 3.1.1 | ||||
| 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 | Startup fuel | |||||
| Total Construction Pre-CommissioningExpenses | ||||||
| 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, FERVHedging Cost |
| S. No | Description of Activity/ Works/Service | Original Schedule (As per Planning) | Actual Schedule (As per Actual) | Time Over-Run | Reasons for delay | Other Activity effected (Mention S. No ofactivity affected) | ||
| Start Date | Completion Date | Actual Start Date | Actual Completion Date | Days | ||||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) |
| 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.
| Particulars | Financial Package as Approved | Financial Package as on COD | As Admitted on COD | |||
| Currency and Amount3 | Currency and Amount3 | Currency and Amount3 | ||||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| Loan-I | US $ | 200m | ||||
| Loan-II | ||||||
| Loan-III | ||||||
| and so on | ||||||
| Equity- | ||||||
| Foreign | ||||||
| Domestic | ||||||
| Total Equity | ||||||
| Debt : Equity Ratio |
2. Date of Commercial Operation means Commercial Operation of the last unit
3. For example: US $ 200m, etc.
| Particulars | Package1 | Package2 | Package3 | Package4 | Package5 | Package6 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto | ||||||
| 31.03.2019/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 Dollars ($), DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2019 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, MCLR, LIBOR etc. over which the margin is to beadded. 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 bedone such as monthly, quarterly, half-yearly, annual, etc.
13. Where there is more than one drawl/repayment for a loan, the date amount of each drawl/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 drawl 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 31.03.2019 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 whichrefinancing done, amount of refinanced loan, terms and conditions of refinanced loan, financing and other chargesincurred for refinancing etc.
21. Call or put option, if any exercised by the generating company for refinancing of loan.
22. Copy of loan agreement.
| -1 | -2 | -3 | -4 | -5 | -6 | -7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto 31.03.2019/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 variousprojects | ||||||
| Name of the Projects | Total | |||||
| Project 1 | ||||||
| Project 2 | ||||||
| Project 3 and so on |
2. Currency refers to currency of loan such as US Dollars ($), DM, Yen, Indian Rupee etc.
3. Details are to be submitted as on 31.03.2019 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,MCLR, 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 drawl/repayment for a loan, the date amount of each drawl/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 drawl 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 31.03.2019 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.
| S. 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 9 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 2019-24.
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 furnishedat 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-capitalized during that year and original value of such asset to be shown at col. 3. In addition, 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.
| S. No. | Year | Work/Equipment added during last five years ofuseful life of each Unit/Station | Amountcapitalized /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 | |||||
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
| Name of the Petitioner | ______________________________________ | ||
| Name of the Generating Station | ______________________________________ | ||
| Region | State | District |
| S. No. | Name of the Asset | Nature of de-capitalization (whether claimedunder exclusion or as additional capital expenditure) | Original Value of the Asset Capitalized | Year Put to use | Depreciation recovered till date ofde-capitalization |
| (1) | (2) | (3) | (4) | (5) | (6) |
| 1 | |||||
| 2 | |||||
| 3 | |||||
| 4 | |||||
| 5 | |||||
| S. No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Closing Gross Block as per IND AS | |||||
| 2 | Add/Less: Adjustments | |||||
| 3 | Closing Gross Block as per IGAAP | |||||
| 4 | Opening Gross Block as per IND AS | |||||
| 5 | Add/Less: Adjustments | |||||
| 6 | Opening Gross Block as per IGAAP | |||||
| 7 | Total Additions as per books (G= 3 - 5) | |||||
| 8 | Less: Additions pertaining to other Stages (giveStage wise breakup) | |||||
| 9 | Net Additions pertaining to instantproject/Unit/Stage | |||||
| 10 | Less: Exclusions (items not allowable / notclaimed) | |||||
| 11 | Net Additional Capital Expenditure Claimed(on accrual basis) | |||||
| 12 | Less: Un-discharged Liabilities | |||||
| 13 | Add: Discharges of un-discharged liabilities,corresponding to admitted assets/works | |||||
| 14 | Net Additional Capital Expenditure Claimed(on cash basis) |
| S. No. | Head of Work /Equipment | ACE Claimed under Exclusion | Justification | |||
| Accrual basis | Un-discharged Liability included in col. 3 | Cash basis | IDC included in col. 3 | |||
| (1) | (2) | (3) | (4) | (5=3-4) | (6) | (7) |
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.
| S. No. | Particulars | As on relevant date. | ||
| Accrual Basis | Un-discharged Liabilities | Cash Basis | ||
| (1) | (2) | (3) | (4) | (5) |
| A | (a) Opening Gross Block Amount as per books | |||
| (b) Amount of IDC in A(a) above | ||||
| (c) Amount of FC in A(a) above | ||||
| (d) Amount of FERV in A(a) above | ||||
| (e) Amount of Hedging Cost in A(a) above | ||||
| (f) Amount of IEDC in A(a) above | ||||
| B | (a) Addition in Gross Block Amount during theperiod (Direct purchases) | |||
| (b) Amount of IDC in B(a) above | ||||
| (c) Amount of FC in B(a) above | ||||
| (d) Amount of FERV in B(a) above | ||||
| (e) Amount of Hedging Cost in B(a) above | ||||
| (f) Amount of IEDC in B(a) above | ||||
| C | (a) Addition in Gross Block Amount during theperiod (Transferred from CWIP) | |||
| (b) Amount of IDC in C(a) above | ||||
| (c) Amount of FC in C(a) above | ||||
| (d) Amount of FERV in C(a) above | ||||
| (e) Amount of Hedging Cost in C(a) above | ||||
| (f) Amount of IEDC in C(a) above | ||||
| D | (a) Deletion in Gross Block Amount during theperiod | |||
| (b) Amount of IDC in D(a) above | ||||
| (c) Amount of FC in D(a) above | ||||
| (d) Amount of FERV in D(a) above | ||||
| (e) Amount of Hedging Cost in D(a) above | ||||
| (f) Amount of IEDC in D(a) above | ||||
| E | (a) Closing Gross Block Amount as per books | |||
| (b) Amount of IDC in E(a) above | ||||
| (c) Amount of FC in E(a) above | ||||
| (d) Amount of FERV in E(a) above | ||||
| (e) Amount of Hedging Cost in E(a) above | ||||
| (f) Amount of IEDC in E(a) above |
| S. No. | Particulars | As on relevant date. | ||
| Accrual Basis | Un-discharged Liabilities | Cash Basis | ||
| (1) | (2) | (3) | (4) | (5) |
| A | (a) Opening CWIP as per books | |||
| (b) Amount of IDC in A(a) above | ||||
| (c) Amount of FC in A(a) above | ||||
| (d) Amount of FERV in A(a) above | ||||
| (e) Amount of Hedging Cost in A(a) above | ||||
| (f) Amount of IEDC in A(a) above | ||||
| B | (a) Addition in CWIP during the period | |||
| (b) Amount of IDC in B(a) above | ||||
| (c) Amount of FC in B(a) above | ||||
| (d) Amount of FERV in B(a) above | ||||
| (e) Amount of Hedging Cost in B(a) above | ||||
| (f) Amount of IEDC in B(a) above | ||||
| C | (a) Transferred to Gross Block Amount during theperiod | |||
| (b) Amount of IDC in C(a) above | ||||
| (c) Amount of FC in C(a) above | ||||
| (d) Amount of FERV in C(a) above | ||||
| (e) Amount of Hedging Cost in C(a) above | ||||
| (f) Amount of IEDC in C(a) above | ||||
| D | (a) Deletion in CWIP during the period | |||
| (b) Amount of IDC in D(a) above | ||||
| (c) Amount of FC in D(a) above | ||||
| (d) Amount of FERV in D(a) above | ||||
| (e) Amount of Hedging Cost in D(a) above | ||||
| (f) Amount of IEDC in D(a) above | ||||
| E | (a) Closing CWIP as per books | |||
| (b) Amount of IDC in E(a) above | ||||
| (c) Amount of FC in E(a) above | ||||
| (d) Amount of FERV in E(a) above | ||||
| (e) Amount of Hedging Cost in E(a) above | ||||
| (f) Amount of IEDC in E(a) above |
| Actual | Admitted | |||||||||
| Financial Year (Starting from COD)1 | Year 1 | Year 2 | Year3 | Year4 | 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 Capitalizedin Work/Equipment | ||||||||||
| Financing Details | ||||||||||
| Loan-1 | ||||||||||
| Loan-2 | ||||||||||
| Loan-3 and so on | ||||||||||
| Total Loan2 | ||||||||||
| Equity | ||||||||||
| Internal Resources | ||||||||||
| Others (Pl. specify) | ||||||||||
| Total |
2. Loan details for meeting the additional capitalisation requirement should be given as per FORM-7 or 8 whichever is relevant.
| S. No. | Name of the Assets1 | Gross Block as on 31.03.2019 or as on COD,whichever is later and subsequently for each year thereafter upto31.03.2024 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.2024 |
| (1) | (2) | (3) | (4) | (5= Col.3 X Col.4) |
| 1 | Land* | |||
| 2 | Building | |||
| 3 | and so on | |||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| 8 | ||||
| 9 | ||||
| 10 | ||||
| 11 | ||||
| 12 | ||||
| 13 | ||||
| Total | ||||
| Weighted Average Rate of | ||||
| Depreciation (%) |
| S. No. | Particulars | 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (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 theperiod | ||||||
| 8 | Remaining depreciable value | ||||||
| 9 | Depreciation (for the period) | ||||||
| 10 | Depreciation (annualized) | ||||||
| 11 | Cumulative depreciation at the end of the period | ||||||
| 12 | Less: Cumulative depreciation adjustment onaccount of un-discharged liabilities deducted as on 01.04.2009 | ||||||
| 13 | Less: Cumulative depreciation adjustment onaccount of de-capitalisation | ||||||
| 14 | Net Cumulative depreciation at the end of theperiod |
1. In case of details of FERV and AAD, give information for the applicable period.
Part-II Form- 13Calculation of Weighted Average Rate of Interest on Actual Loans1Name of the Petitioner ______________________________________Name of the Generating Station ______________________________________(Amount in Rs Lakh)| Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| Loan-1 | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans upto previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 |
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) |
| 1 | Gross Normative loan – Opening | ||||||
| 2 | Cumulative repayment of Normative loan uptoprevious year | ||||||
| 3 | Net Normative loan – Opening | ||||||
| 4 | Add: Increase due to addition during the year /period | ||||||
| 5 | Less: Decrease due to de-capitalisation duringthe year / period | ||||||
| 6 | Less: Decrease due to reversal during the year /period | ||||||
| 7 | Add: Increase due to discharges during the year/ period | ||||||
| 8 | Net Normative loan - Closing | ||||||
| 9 | Average Normative loan | ||||||
| 10 | Weighted average rate of interest | ||||||
| 11 | Interest on Loan |
| S. No. | Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (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 |
| S.No. | Parameters | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) |
| 1 | Income from rent of land or buildings | ||||||
| 2 | Income from sale of scrap | ||||||
| 3 | Income from advertisements |
| S. No. | Parameters | Upto Schedule COD | Upto Actual/Anticipated COD |
| (1) | (2) | (3) | (4) |
| A | Expenses: | ||
| 1 | Employees' Benefits Expenses | ||
| 2 | Finance Costs | ||
| 3 | Water Charges | ||
| 4 | Communication Expenses | ||
| 5 | Power Charges | ||
| 6 | Depreciation | ||
| 7 | Other Office and Administrative Expenses | ||
| 8 | Others (Please Specify Details) | ||
| 9 | Other pre-Operating Expenses | ||
| ...... | |||
| B | Total Expenses | ||
| 10 | Less: Income from sale of tenders | ||
| 11 | Less: Income from guest house | ||
| 12 | Less: Income recovered from Contractors | ||
| 13 | Less: Interest on Deposits | ||
| ..... |
| S. No. | Draw Down | Quarter 1 | Quarter 2 | Quarter n (COD) | ||||||
| Particulars | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs Lakh) | |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) |
| 1 | Loans | |||||||||
| 1.1 | Foreign Loans | |||||||||
| 1.1.1 | Foreign Loan 1 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | Foreign Loan 2 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | Foreign Loan 3 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.4 | - - | |||||||||
| - - | ||||||||||
| - - | ||||||||||
| 1.1 | Total Foreign Loans | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.2 | Indian Loans | |||||||||
| 1.2.1 | Indian Loan 1 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.2 | Indian Loan 2 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC -- -- -- -- -- -- | ||||||||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.3 | Indian Loan 3 | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1.2.4 | -- | -- | -- | -- | -- | -- | ||||
| -- | -- | -- | -- | -- | -- | |||||
| -- | -- | -- | -- | -- | -- | |||||
| 1.2 | Total Indian Loans | |||||||||
| Draw down Amount | -- | -- | -- | -- | -- | -- | ||||
| IDC | -- | -- | -- | -- | -- | -- | ||||
| Financing charges | -- | -- | -- | -- | -- | -- | ||||
| 1 | Total of Loans drawn | |||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost | ||||||||||
| 2 | Equity | |||||||||
| 2.1 | Foreign equity drawn | |||||||||
| 2.2 | Indian equity drawn | -- | -- | -- | -- | -- | -- | |||
| Total equity deployed |
2. Applicable interest rates including reset dates used for above computation may be furnished separately
3. In case of multi-unit project details of capitalisation ratio used to be furnished.
4. Detailed calculation of IDC (Actual drawl and repayment dates and amount, rates of interest, etc.) should be furnished.
| Particulars | Quarter-I | Quarter-II | Quarter-III | Quarter-n (DOCO) |
| (1) | (2) | (3) | (4) | (5) |
| 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 towardscapital assets | ||||
| Cumulative payments |
| GeneratingCompany............................................ | |||
| Name of Hydro-Electric Generating Station:............... | |||
| Installed Capacity: No of Units X MW= | |||
| Month | Design Energy* (MUs) | Designed Peaking Capability (MW)* | |
| April | I | ||
| II | |||
| III | |||
| May | I | ||
| II | |||
| III | |||
| June | I | ||
| II | |||
| III | |||
| July | I | ||
| II | |||
| III | |||
| August | I | ||
| II | |||
| III | |||
| September | I | ||
| II | |||
| III | |||
| October | I | ||
| II | |||
| III | |||
| November | I | ||
| II | |||
| III | |||
| December | I | ||
| II | |||
| III | |||
| January | I | ||
| II | |||
| III | |||
| February | I | ||
| II | |||
| III | |||
| March | I | ||
| II | |||
| III | |||
| Total | |||
| *As per DPR/TEC of CEA dated.................. | |||
| Note : | |||
| Specify the number of peaking hours for whichstation has been designed. |
| GeneratingCompany............................................ | |||
| Name of Hydro-Electric Generating Station:............... | |||
| Installed Capacity: No of Units X MW= | |||
| Month | Design Energy* (MUs) | Designed Peaking Capability (MW)* | |
| April | I | ||
| II | |||
| III | |||
| May | I | ||
| II | |||
| III | |||
| June | I | ||
| II | |||
| III | |||
| July | I | ||
| II | |||
| III | |||
| August | I | ||
| II | |||
| III | |||
| September | I | ||
| II | |||
| III | |||
| October | I | ||
| II | |||
| III | |||
| November | I | ||
| II | |||
| III | |||
| December | I | ||
| II | |||
| III | |||
| January | I | ||
| II | |||
| III | |||
| February | I | ||
| II | |||
| III | |||
| March | I | ||
| II | |||
| III | |||
| Total | |||
| *As per DPR/TEC of CEA dated.................. | |||
| Note : | |||
| Specify the number of peaking hours for whichstation has been designed. |
| Party | Asset / Work | Year of actual capitalisation | Original Liability | Liability as on 31.03.2019 | Discharges (Year wise) | Reversal (Year wise) |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) |
| (a) For assets eligible for normal RoE | ||||||
| (b) For assets eligible for RoE at weightageaverage rate of interest on loan | ||||||
| Total capital expenditure up to cutoff date (a) | |
| RR Expenditure (b) | |
| IDC IEDC (c ) | |
| Capital cost considered for OM expense(d)= (a)-(b)-(c ) | |
| First year annualize OM expenses @ 3.50% of above (e) =3.50% of (d) | |
| OM expense for next year @ 4.77% of above (f) = 4.77% of(e) | |
| Additional OM expenses due to 7thPay Commission WageRevision | |
| Additional OM expenses due to Minimum Wage Revision | |
| Additional OM expenses due to Goods and Services Tax(GST) |
| Particulars | Unit Rate | No of Units | Amount Claimed |
| (1) | (2) | (3) | (4) |
| Electricity Duty | |||
| Water Cess | |||
| ........... | |||
| 1. | Petitioner: | ||
| 2. | Subject | ||
| 3. | Prayer:(1)...(2)...(3)...... | ||
| 4. | Respondents | ||
| Name of Respondents: | |||
| a. | |||
| b. | |||
| c. | |||
| 5. | Project Scope | ICDEFEHSAUXNAPAF | |
| Cost | Sanction Cost Latest RCE | ||
| Commissioning | Unit/Station COD | ||
| Claim | |||
| AFC | |||
| Capital cost | |||
| Initial spare | |||
| NAPAF | |||
| Design Energy | |||
| Any Specific |
| Form No. | Title of Tariff Filing Forms (TransmissionCommunication System) Tick | Tick |
| FORM- 1 | Summary of Tariff | |
| FORM- 1A | Summary of Asset level cost | |
| FORM-2 | Details of Transmission Lines and Substationsand Communication System covered in the project scope and OMfor instant asset | |
| FORM-3 | Normative parameters considered for tariffcomputations | |
| FORM- 4 | Abstract of existing transmissionassets/elements under project, Determination of Effective COD andWeighted Average Life for single AFC for the project as whole. | |
| FORM- 4A | Statement of Capital cost | |
| FORM- 4B | Statement of Capital Works in Progress | |
| FORM- 4C | Abstract of Capital Cost Estimates and Scheduleof Commissioning for the New Project/Element | |
| FORM-5 | Element wise Break-up of Project/Asset/ElementCost for Transmission System or Communication System | |
| FORM-5A | Break-up of Construction/Supply/Service packages | |
| FORM-5B | Details of all the assets covered in the project | |
| FORM- 6 | Actual Cash Expenditure and Financial Package upto COD | |
| FORM- 7 | Statement of Additional Capitalisation after COD | |
| FORM- 7A | Financing of Additional Capitalisation | |
| FORM- 7B | Statement of Additional Capitalisation duringfive year before the end of the useful life of the project. | |
| FORM- 8 | Calculation of Return on Equity | |
| FORM-8A | Details of Foreign Equity | |
| FORM-9 | Details of Allocation of corporate loans tovarious transmission elements | |
| FORM-9A | Details of Project Specific Loans | |
| FORM-9B | Details of Foreign loans | |
| FORM-9C | Calculation of Weighted Average Rate of Intereston Actual Loans | |
| FORM-9D | Loans in Foreign Currency | |
| FORM-9E | Calculation of Interest on Normative Loan | |
| FORM- 10 | Calculation of Depreciation Rate on originalproject cost | |
| FORM- 10A | Statement of Depreciation | |
| FORM- 10B | Statement of De-capitalisation | |
| FORM- 11 | Calculation of Interest on Working Capital | |
| FORM- 12 | Details of time over run | |
| FORM- 12A | Incidental Expenditure during Construction | |
| FORM- 12B | Calculation of IDC Financing Charges | |
| FORM- 13 | Details of Initial spares | |
| FORM- 14 | Non-Tariff Income | |
| FORM- 15 | Summary of issue involved in the petition | |
| FORM A | Summary of Capital Cost Annual Fixed Cost(AFC) Claimed for ALL the assets covered in the present petition. | |
| Other Information/ Documents | ||
| S. No. | Information/Document Tick | Tick |
| 1 | Certificate of incorporation, Certificate forCommencement of Business, Memorandum of Association,Articles of Association (For New Project(s) setup by a companymaking tariff application for the first time to CERC) | |
| 2 | Region wise and Corporate audited Balance Sheetand Profit Loss Accounts with all the SchedulesAnnexure for the new Transmission System CommunicationSystem for the relevant years. | |
| 3 | Copies of relevant loan Agreements | |
| 4 | Copies of the approval of Competent Authorityfor the Capital Cost and Financial package. | |
| 5 | Copies of the Equity participation agreementsand necessary approval for the foreign equity. | |
| 6 | Copies of the BPTA/TSA/PPA with thebeneficiaries, if any | |
| 7 | Detailed note givingreasons of cost and time over run, if applicable.List of supportingdocuments to be submitted:a. Detailed ProjectReportb. CPM Analysisc. PERT Chart and BarChartd. Justification for cost and time Overrun | |
| 8 | Transmission Licensee shall submit copy of CostAudit Report along with cost accounting records, cost details,statements,schedules etc. for the transmission system assubmitted to the Govt. of India for first two years i.e. 2019-20and 2020-21 at the time of mid-term true-up in 2021-22 and forbalance period of tariff period 2019-24 at the time of finaltrue-up in 2024-25. In case of initial tariff filing the latestavailable Cost Audit Report should be furnished. | |
| 9 | BBMB is maintaining the records as per therelevant applicable Acts. Formats specified herein may not besuitable to the available information with BBMB. BBMB may modifythe formats suitably as per available information to them forsubmission of required information for tariff purpose | |
| 10 | Any other relevant information, (Please specify) |
| S.No. | Particulars | Form No. | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| 1 | Depreciation | ||||||
| 2 | Interest on Loan | ||||||
| 3 | Return on Equity | ||||||
| 4 | Interest on Working Capital | ||||||
| 5 | O M Expenses | ||||||
| Total AFC |
| (A) Summary of Capital Cost, Means of Financeof the Asset | |||||||||
| Particular | (i) Apportioned Approved Cost | (ii) Summary of Actual / Projected CapitalCost | |||||||
| as per IA | As per RCE | As on COD/01-04-2019 | 2019-20(Actual/Projected) | 2020-21(Actual/Projected) | 2021-22(Actual/Projected) | 2022-23(Actual/Projected) | 2023-24(Actual/Projected) | as on 31.03.2024 | |
| Land (Freehold Land) | |||||||||
| Land (Leasehold) | |||||||||
| Building Civil Works | |||||||||
| Transmission Line | |||||||||
| Sub-Station | |||||||||
| PLCC | |||||||||
| Total Capital Cost as per Books | |||||||||
| Less: Liability | |||||||||
| Add: Discharge of liability | |||||||||
| Total Capital Cost | |||||||||
| Equity | |||||||||
| Debt |
1. Transmission Lines:
| S. No. | Name of Line | Type of Line AC/HVDC | S/C or D/C | No. of Sub-Conductors | Voltage Level kV | Line Bays | Line Reactor(Including Switchable Reactor) | Line length km | Date of Commercial Operation | Covered in the present Petition | |
| Yes/No If No, | Petition No. | ||||||||||
| 1 | |||||||||||
| 2 | |||||||||||
| 3 | |||||||||||
| - | |||||||||||
| - |
| O M Expenses for the Transmission linescovered in the instant petition | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| Normative rate of OM as per Regulation (Rupees in Lakh) | |||||
| Length in km | |||||
| OM Claimed (Rupees in Lakh) |
2. Substations:
| S.No. | Name of Substation | Type of SubstationConventional(Greenfield/Brownfield)/GIS/HVDC terminal/HVDC Backto Back | Voltage level kV | No. of transformers /Reactors/SVC etc. (withcapacity) | No. of Bays | MVA Capacity | Date of Commercial operation | Covered in the present Petition | |||||||
| 765 kV | 400kV | 220 kV | 132 kV Below | 765 kV | 400 kV | 220 kV | 132 kV Below | Yes/No | If No, Petition No. | ||||||
| 1 | |||||||||||||||
| 2 | |||||||||||||||
| 3 | |||||||||||||||
| - | |||||||||||||||
| - |
| O M Expenses for the Substationscovered in the instant petition | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| Normative rate of OM as per Regulation (Rupees in Lakh) | |||||
| No. of Units | |||||
| OM Claimed (Rupees in Lakh) |
2. The MVA Capacity shall exclude the capacity of reactor, FSE, Stat Com
3. Communication System:
| S. No. | Name of Communication System | Type of Communication System –Communication System under ULDC/ SCADA/ WAMS/Fibre OpticCommunication System/RTU/PABX/PMU etc | Length of OPGWlinks | No. of RTU | No. of PMU | Date of Commercial operation | Capital Cost upto Cutoff date(Original Projectcost) | Covered in the present Petition | |
| Yes/No | If No, Petition No. | ||||||||
| 1 | |||||||||
| 2 | |||||||||
| 3 | |||||||||
| - |
| O M Expenses for the Comunication systemcovered in the instant petition | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| OM expenses as per Regulation | |||||
| Actual O M Expenses (Rupees in Lakh) | |||||
| The original project cost/ Asset related to the communication system |
| S. No | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (A) Normative OM | ||||||
| 1 | Transmission line | |||||
| 2 | Substation | |||||
| 3 | Communication System | |||||
| Total Normative OM | ||||||
| (B) OM Claimed under Regulation 35 (3)(C) | ||||||
| 1 | Security Expenses | |||||
| 2 | Actual Capital Spare consumed | |||||
| 3 | Total OM |
| Particulars | Unit | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) |
| Base Rate of Return on Equity | % | ||||||
| Base Rate of Return on Equity on Additional Capitalizationafter Cut-off Date 1 | % | ||||||
| Tax Rate | % | ||||||
| Effective Tax Rate2 | % | ||||||
| Target Availability | % | ||||||
| Normative OM per km | Rs. Lakh | ||||||
| Normative OM per Bay | Rs. Lakh | ||||||
| Normative OM per MVA | Rs. Lakh | ||||||
| Spares for WC as % of OM | % | ||||||
| Receivables in Days for WC | Days | ||||||
| Bank Rate as on first day of financial year3 | % | ||||||
| Lapsed life as on 01.04.2019 and beginning of every year(incompleted years) | No. of years |
1. The additional capitalization on account of Change-in-Law to be excluded and To be equivalent to Weighted Average Rate of Loan in accordance with first Proviso to Regulation 30.
2. To be supported by necessary documents and calculations. Effective tax rate is to be computed in accordance withRegulation 31 i.e. actual tax (or estimated tax)/gross income, where gross income refers the profit before tax.
3. For Tariff Petition, it should be 1.4.2019, while for True-up Petition, it should be 1st April of the respective financial years.
| Asset No. Asset Name description | Actual COD | COD considered for Tariff | Effective COD for the project as whole (Refer C) | Weighted Average useful life of the projectc(Refer D) | Lapsed useful Life of the project as on01-04-2019 (Refer E) | Balance useful Life of the Project as on01.04.2019 (Refer E) |
| (B) Details as on 01-04-2019 fordetermination of Single Tariff for the Projects Commissionedprior to 01.04.2019 | ||||||
| Particulars as on 31-03-2019 after true up of2014-19 period. | Asset | 1 Asset 2 | Asset 3 | Asset 4 | and so on | Total as on 01.04.2019 for the project aswhole |
| a | b | c | d | e | f | g=(b+c+d+e+f) |
| Capital Cost as on 31.03.2019 | ||||||
| Cumulative Depreciation as on 31-03-2019 | ||||||
| Debt Equity Ratio as on 31.03.2019 | ||||||
| Gross Equity for Normative ROE as on 31.03.2019 | ||||||
| Gross Loan as on 31.03.2019 | ||||||
| Cumulative Re-payment of Loan as on 31.03.2019 |
| C) Computation of Effective COD fordetermining lapsed useful life of the project as whole. | ||||||
| {| | ||||||
| Asset No. | Asset 1 | Asset 2 | Asset 3 | Asset 4 | And so on | Total |
| A | B | C | D | E | F | g=(b+c+d+e+f) |
| (1) Actual COD of the Asset. | ||||||
| (2) COD considered for tariff purpose (i) | ||||||
| (3) No. of days between the COD of the assetconsidered for tariff and the COD of the Project (ii)(iii) | ||||||
| (4) True up Capital Cost as on 31-03-2019 (in Lakh) | ||||||
| (5) Weight of the Cost of an asset (in %)(iv) | ||||||
| (6) Weighted days = (3x5) | ||||||
| (7) Effective COD = (i.e. COD of theProject - Total Weighted days) |
| (D) Weighted Average useful Life of theProject as whole | ||||||||
| Particulars | Capital Cost as on 01-04-2019 after true up of2014-19 | Combined Cost | Useful life / Extended life | Weighted Cost | ||||
| Asset 1 | Asset 2 | Asset 3 | Asset 4 | and so on | ||||
| a | b | c | d | e | f | g=(b+c+d+e+f) | h | i = (g)x(h) |
| Freehold Land | 0 | |||||||
| Leasehold Land | 25 | |||||||
| Building Other Civil Works | 25 | |||||||
| Transmission Line | 35 | |||||||
| Sub-Station Equipment | 25 | |||||||
| PLCC | 15 | |||||||
| and so on | ||||||||
| Total | ||||||||
| Weighted Average life = Total WeightedCost/Total Combine Cost(Rounded off to get complete year) | Years |
| (E) Lapsed weighted average useful life ofthe project Balance weighted average Useful life | ||
| This refers to the No. of completed years fromthe Effective COD till the last day of the previous tariff period(i.e. 31.03.2019) | ||
| (i) Effective COD | ||
| (ii) Last day of the previous tariff controlperiod | 03/31/19 | |
| (iii) No. ofCompleted years lapsed as on 01.04.2019(ii)-(i) | ||
| (iv) Remaining useful life (in year) (WAL-lapsedyear) |
| Note.- (1) The petitioner has tomaintain the identity of the individual assets. In consolidationpetitions, the petitioner has to maintain and provide the detailsof individual assets, like description, actual COD, effectiveCOD, cut-off date, admitted capital cost,OM Expenses etc.The petitioner has to make all claims of additional capitalexpenditure or de-capitalization for the project, along withAuditor certificate by clearly mentioning the individual assetsto which the claim has been made. Accordingly the relevant tariffforms should show the individual asset wise breakup. 2) This formis required to be submitted when the project is commissionedprior to 01.04.2019 (i.e. the last element of the projectcommissioned prior to 01.04.2019. 3) The No. of completed yearcan be arrived by the excel function viz.YEARFRAC(31-03-2019,Effective COD) and ignore the fraction if anyfrom the result. |
| (A) Capital Cost | As on relevant date.1 | |||
| Particulars | Accrual Basis | Un-discharged Liabilities | Cash Basis | |
| 1 | (a) Opening Gross Block Amount as per books | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in A(a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| (c) Amount of IEDC (excluding IDC, FC, FERVHedging cost) included in A(a) above | ||||
| 2 | (a) Addition in Gross Block Amount during theperiod | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in B(a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| (c) Amount of IEDC (excluding IDC, FC, FERVHedging cost) included in B(a) above | ||||
| 3 | (a) Closing Gross Block Amount as per books | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in C(a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| (c) Amount of IEDC (excluding IDC, FC, FERVHedging cost) included in C(a) above |
| (B) Flow of liability for the Asset | ||||||
| Particulars | As on COD/01-04-2019 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1. Opening balance of liability2 | ||||||
| 2 . Add: Liability from ACE3 | ||||||
| 3. Discharge of liability by payment and claimed as ACE 4 | ||||||
| 4. Reversal/cancelation ( to be entered)5 | ||||||
| 5. Closing Balance of Admittedliability6 |
1. Relevant date/s means date of COD of transmission element/s or Communication system and financial year start date and end date
2. In case of new asset it should flow from Form 5 and in case of existing asset it should flow from admitted liability as on 31.03..2019.
3. It refers to the liability included in the addition into gross block as on last day of the concerned year as mentioned in Form 7 of the concerned year.
4. It refers the actual payment of capital liability which was admitted by Commission as on 31.03.2019 and/or the liability included in the COD cost and /or the liability included in the ACE of previous years. (eg. If any payment is made during 2021-22 towards the un-discharged liability)
5. It refers the liability included in the Gross Block but reversed or cancelled due to any reason. (e g. The liability no more payable due to non-fulfilment of any condition of the contractor, book adjustment etc.)
6. It refers the closing balance of capital liability (i.e. as on 31st march of the concerned year and it will be the opening balance as on 01st April of the next year.
7. The balances mentioned in flow of liability in Table B above and the liability as on relevant date as mentioned in Table A above should match.
8. If any of the project asset does not required to be consolidated due to any reason, the reason has to be explained and the opening position of those assets has to be shown in the format mentioned Table B above.
| As on relevant date.1 | ||||
| Particulars | Accrual Basis | Un-discharged Liabilities | Cash Basis | |
| A | (a) Opening CWIP Amount as per books | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in A (a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| B | (a) Addition/Adjustment in CWIP Amount duringthe period | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in B (a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| C | (a) Capitalization/Transfer to Fixed asset ofCWIP Amount during the period | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost included in C (a) above | (i) ....(ii) ...(iii)...(iv) ... | |||
| D | (a) Closing CWIP Amount as per books | |||
| (b) Amount of (i) IDC (ii) FC (iii) FERV(iv) Hedging cost in D (a) above | (i) ....(ii) ...(iii)... |
| Board of Director/ Agency approving the Capitalcost estimates: | ||
| Date of approval of the Capital cost estimates: | ||
| Present Day Cost | Completed Cost | |
| Price level of approved estimates | As of End of______Qtr. of the year _________ | As on Scheduled CODof the transmission system/transmission element/ CommunicationSystem |
| Foreign Exchange rate considered for the Capitalcost estimates | ||
| Capital Cost excluding IDC, IEDC FC | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs. Lakh) | ||
| Capital cost excluding IDC, FC, FERVHedging Cost (Rs. Lakh) | ||
| IDC, IEDC, FC, FERV Hedging Cost | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs Lakh) | ||
| Total IDC, FC, FERV Hedging Cost (RsLakh) | ||
| Rate of taxes duties considered | ||
| Capital cost Including IDC, IEDC, FC, FERVHedging Cost | ||
| Foreign Component, if any (In Million US $ orthe relevant Currency) | ||
| Domestic Component (Rs Lakh) | ||
| Capital cost Including IDC, IEDC FC (RsLakh) | ||
| Schedule of Commissioning | ||
| COD of transmission system 1 /transmissionelement 1/Communication System 1 | ||
| COD of transmission system 1/ transmissionelement 2/ Communication System 2 | ||
| ---------------- | ||
| --------------- | ||
| COD of last transmission system /transmissionelement / 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).
| S. No. (1) | Particulars (2) | Cost in Lakh | ||||||||||
| As per Original Estimates (3) | As per Revised Cost Estimates (if any)(4) | Actual Capital Expenditure (Gross Block) as onCOD as per Books of Account3,4,5 (5) | The portion Capital cost included in col. 5which is not eligible for transmission tariff (eg. Grant, otherbusiness etc.3 (6) | Projected/actual cost of Deferred work to becapitalised after COD but before cut-off date (7) | ||||||||
| A | Transmission Line | Quantity | Rate | Estimated Cost | Quantity | Rate | Estimated Cost | Quantity | Rate | Gross block of the asset | ||
| 1 | Preliminary works | |||||||||||
| 1.1 | Design Engineering | |||||||||||
| 1.2 | Preliminary Investigation, Right of way, forestclearance, PTCC, general civil works etc. | |||||||||||
| 1.3 | Total Preliminary works (1.1+1.2) | |||||||||||
| 2 | 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 includingfoundation | |||||||||||
| 2.9 | Total Transmission Lines material(2.1+2.2+2.3+2.4+2.5+2.6+2.7+2.8) | |||||||||||
| 3 | Taxes and Duties | |||||||||||
| 3.1 | Custom Duty | |||||||||||
| 3.2 | Other Taxes Duties | |||||||||||
| 3.3 | Total Taxes Duties (3.1+3.2) | |||||||||||
| 3.4 | Total - Transmission lines (1.3+2.9+3.3) | |||||||||||
| B | Substations | |||||||||||
| 4 | Preliminary works land | |||||||||||
| 4.1 | Design Engineering | |||||||||||
| 4.2 | Land2 | |||||||||||
| 4.3 | Site Preparation | |||||||||||
| 4.4 | Total Preliminary works land(4.1+4.2+4.3) | |||||||||||
| 4.4 | Total Preliminary works land(4.1+4.2+4.3) | |||||||||||
| 5 | Civil Works | |||||||||||
| 5.1 | Control Room Office Building includingHVAC | |||||||||||
| 5.2 | Township Colony | |||||||||||
| 5.3 | Roads and Drainage | |||||||||||
| 5.4 | Foundation for structures | |||||||||||
| 5.5 | Misc. civil works | |||||||||||
| 5.6 | Total Civil Works(5.1+5.2+5.3+5.4+5.5) | |||||||||||
| 6 | Substation Equipment | |||||||||||
| 6.1 | Switchgear, (CT,PT,Circuit Breaker, Isolatoretc) | |||||||||||
| 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 / Insulat ors | |||||||||||
| 6.8 | Outdoor lighting | |||||||||||
| 6.9 | Emergency D.G. Set | |||||||||||
| 6.1 | Grounding System | |||||||||||
| 6.11 | Structure for Switchyard | |||||||||||
| 6.12 | Total Substation Equipment (Sum of 6.1 to 6.11) | |||||||||||
| 7 | Spares | |||||||||||
| 8 | Taxes and Duties | |||||||||||
| 8.1 | Custom Duty | |||||||||||
| 8.2 | Other Taxes Duties | |||||||||||
| 8.3 | Total Taxes Duty(8.1+8.2+8.3) | |||||||||||
| 8.4 | Total (Sub-Station)(4.4+5.6+6.12+8.3) | |||||||||||
| C | Communication System | |||||||||||
| 9.1 | Preliminary Works | |||||||||||
| 9.2 | Communication System equipment's | |||||||||||
| 9.3 | Taxes and Duties | |||||||||||
| 9.4 | Total (Communication System) (9.1+9.2+9.3) | |||||||||||
| 10 | Cost of Plant Machinery(3.4+8.4+9.4) | |||||||||||
| 11 | Construction and precommissioning expenses | |||||||||||
| 11.1 | Site supervision site administration .etc. | |||||||||||
| 11.2 | Tools and Plants | |||||||||||
| 11.3 | construction Insurance | |||||||||||
| 11.4 | Total Construction and pre commissioning expenses(11.1+11.2+11.3) | |||||||||||
| 12 | Overheads | |||||||||||
| 12.1 | Establishment | |||||||||||
| 12.2 | Audit Accounts | |||||||||||
| 12.3 | Contingency | |||||||||||
| 12.4 | Other overheads | |||||||||||
| 12.5 | Total Overheads(12.1+12.2+13.3+12.4) | |||||||||||
| 13 | IDC, FC, FERV Hedging Cost | |||||||||||
| 13.1 | Interest During Construction (IDC) | |||||||||||
| 13.2 | Financing Charges (FC) | |||||||||||
| 13.3 | Foreign Exchange Rate Variation (FERV) | |||||||||||
| 13.4 | Hedging Cost | |||||||||||
| 13.5 | Total of IDC, FC, FERV Hedging Cost(13.1+13.2+13.3+13.4) | |||||||||||
| 14 | Capital cost including IDC, FC, FERV Hedging Cost(10+11.4+12.5+13.5) |
| Variation between actual Cost and IA/RCE costas COD (8=(5-6+7)-(3 or 4) | Reasons for Variation 1 (9) | Un-Discharge Liabilities included in Col. 5(10) | Admitted cost7 (11) | Capital Work in progress as per Books ofAccount as on COD (12) |
| (B) Summary of Capital Cost as on COD | ||||||||||
| Particular | Plant Machinery Cost including initialspare but excluding IDCIEDC | Initial Spare capitalised | IEDC capitalised | IDC capitalised | Loan FERV | Gross Block as per books of Account as on COD | Deduction from Gross Block3 | Gross block meant for tariff as on COD /01.04.2019 (after deductions ) | Undischarged liability included in 8 | Capital Cost on Cash basis for tariff as onCOD / as on 01-04-2019 |
| 1 | 2 | 3 | 4 | 5 | 6=(1+3+4+5) | 7 | 8=(6-7) | 9 | 10=(8-9) | |
| Land (Freehold Land) | ||||||||||
| Land (Leasehold) | ||||||||||
| Building Civil Works | ||||||||||
| Transmission Line | ||||||||||
| Sub-Station | ||||||||||
| PLCC | ||||||||||
| Total Capital Cost as per Books of Account | ||||||||||
| Less: Un-discharged liabilities | ||||||||||
| Total Capital Cost Claimed for tariff | ||||||||||
| % of IDC / IEDC on the base of (PlantMachinery cost including initial spare as per Books of Account) | ||||||||||
| Means of Finance | ||||||||||
| Equity | ||||||||||
| Debt |
2. Separate details of free hold/lease hold land should be submitted.
3. Deduction form Gross Block includes the Grant Received as on COD, Gross block as on COD which pertains to other business, Adjustment of excess initial spare etc.
4. The capital cost as per books of accounts and liability should be supported by Auditor Certificate.
| S. No. | Name/No. ofConstruction/supply/servicepackage | Scope of works(in linewith headof costbreak-upsas applicable) | Whether awardedthroughICB/DCB/Departmentally/DepositWork,etc. | No. of bids received | Date of Award | Date of Start of work | Date of Completion of Work | Value of Award2 in (Rs. Lakh). | Firm or With Escalation in prices | Actualexpendituretill thecompletion orupto CODwhichever isearlier(Rs. Lakh) | Taxes Duties and IEDC (Rs. Lakh) | IDC, FC, FERV Hedging cost (Rs. Lakh) | Sub-Total (Rs. Lakh) |
2. If there is any package, which need to be shown in Indian Rupee and foreign currency(ies), the same should be shown separately along with the currency, the exchange rate and the date e.g. Rs. 800 Lakh. + US$ 5m=Rs. 4300 Lakh. at US$=Rs.70 as on say 01.04.2019.
| S. No. | Name of Asset | COD | Delay (in No. of in days) | Apportioned approved cost (Rs. Lakh) | Revised cost estimates, if applicable (Rs.Lakh) | Completed Cost (Rs. Lakh) | Covered in the present Petition | |
| Yes/No | If No, Petition No. | |||||||
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| --- | ||||||||
| Total |
| Particulars | Quarter-I (Investment Approval) | Quarter- II | Quarter-III.... | Quarter-n (SCOD) | Quarter-.... | Quarter-n (Actual COD) |
| Actual Payment to contractors/suppliers duringthe quarter | ||||||
| Cumulative Cash payments at the end of theQuarter | ||||||
| % of cumulative cash Payment on Total Payment upto Actual COD |
| Financial Package as Approved | Financial Package as on COD | As Admitted on COD | ||||
| Currency and Amount$ | Currency and Amount$ | Currency Amount$ | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Loan-I | US $ | 5m | ||||
| Loan-II | ||||||
| and so on | ||||||
| Total Loans | ||||||
| Equity- | ||||||
| Foreign | ||||||
| Domestic | ||||||
| Total Equity | ||||||
| Debt : Equity Ratio | ||||||
| Total Cost |
| Add Cap. | Debt | Equity | Actual Debt | Actual equity | Debt | Equity |
| Add cap for Year-1 | ||||||
| Add cap for Year-2... | ||||||
| Total Capital Cost with add cap. |
| (A) ACE for the year : ________@(Actual/Projected) | ||||||||
| Particulars | Addition into Gross Block as per books ofAccount during the year | Less: Deductions dr. the year towards | Add: Discharge of earlier admitted liability | ACE on cash basis for tariff purpose | Admitted Cost in final tariff1 (Rs Lakh) | |||
| Grants Received (if any) | Asset pertaining to other business (If any) | Other Deduction (if any) | Less: Undischarged liability included in(2-4-5) | |||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8=(2-3-4-5-6+7) | |
| Land (Freehold Land) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Land (Leasehold) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Building, Civil Work | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Transmission Line | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Sub-Station | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| PLCC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| (B) Regulation wise ACE claim on Cash basis | ||||||
| Regulation No. | Particulars | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| Reg. 24 | ACE within the original scope and upto thecut-off date. | |||||
| 24 (1) (a) | Un-discharged liabilities recognized to bepayable at a future date | |||||
| 24 (1) (b) | Works deferred for execution | |||||
| 24 (1) (c) | Procurement of initial capital spares | |||||
| 24 (1) (d) | Liabilities to meet award of arbitration etc. | |||||
| 24 (1) (e) | Change in law or compliance of any existing law | |||||
| 24 (1) (f) | Force Majeure events | |||||
| Total under Regulation 24 | ||||||
| Reg. 25 | ACE within the original scope and after thecut-off date | |||||
| 25 (1) (a) | Liabilities to meet award of arbitration etc. | |||||
| 25 (1) (b) | Change in law or compliance of any existing law | |||||
| 25 (1) (d) | Liability for works executed prior to thecut-off date | |||||
| 25 (1) (e) | Force Majeure events | |||||
| 25 (1) (f) | Liability for works admitted by the Commissionafter the cut-off date | |||||
| Total under Regulation 25 | ||||||
| Reg. 26 | ACE beyond the original scope: | |||||
| 26 (1) (a) | Liabilities to meet award of arbitration etc. | |||||
| 26 (1) (b) | Change in law or compliance of any existing law; | |||||
| 26 (1) (c) | Force Majeure Events; | |||||
| 26 (1) (d) | Need for higher security and safety of theplant.... | |||||
| Total under Regulation 26 | ||||||
| 27 (4) | RM for extension of life beyond theoriginally recognized useful life (with the consent of Long TermCustomers) | |||||
| Total ACE claimed for tariff | ||||||
| Total Admitted ACE during Final tariff1. |
2. Year wise details of the Work/Equipment proposed to be added after COD upto Cut-off Date/ beyond Cut- off Date has to be provided along with justification.
3. In case of de-capitalisation of assets details to be furnished in Form 10B.
4. The capital cost as per books of accounts and liability should be supported by Auditor Certificate.
| Actual/Projected | Admitted | |||||||||
| Financial Year (Starting from COD) | Year1 | Year2 | Year3 | Year4 | Year 5 So on | Year1 | Year2 | Year3 | Year4 | Year 5 So on |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 |
| Amount capitalised in Work/Equipment | ||||||||||
| Financing Details | ||||||||||
| Loan-1 | ||||||||||
| Loan-2 | ||||||||||
| Loan-3 and so on | ||||||||||
| Total Loan | ||||||||||
| Equity | ||||||||||
| Internal Resources | ||||||||||
| Others | ||||||||||
| Total |
2. Loan details for meeting the additional capitalisation requirement should be given as per FORM-9 or 9(A) whichever is relevant.
| S. 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 | |||||
| S. No. | Particulars | As on 01-04-2019 / as on COD whichever islater | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | |
| No. of Days in the year | 366 | 365 | 365 | 365 | 366 | ||
| No. of days for which tariff claimed | |||||||
| 1 | Opening Normative Equity | ||||||
| 2 | Less: Adjustment in Equity* | ||||||
| 3 | Adjustment during the year | ||||||
| 4 | Net Opening Equity (Normal) | ||||||
| 5 | Add: Increase in Equity due to addition duringthe year/period | ||||||
| 6 | Less: Decrease due to de-capitalisation duringthe year | ||||||
| 7 | Less: Decrease due to de-capitalisation duringthe year/period. | ||||||
| 8 | Add: Increase due to discharges during theyear/period | ||||||
| 9 | Closing Normative Equity | ||||||
| 10 | Average Normative Equity | ||||||
| 11 | Rate of Return on Equity (Base Rate ) | 15.50% | 15.50% | 15.50% | 15.50% | 15.50% | |
| 12 | Reduced rate of 1% decided by commission underRegulation 30 (2) (if any) | ||||||
| 13 | Effective tax rate / MAT rate for the respectiveyears | ||||||
| 14 | Rate of Return on Equity (Pre Tax ) | ||||||
| 15 | Return on Equity on project cost till Cutoffdate (Pre Tax) |
| 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* | |||||||
| Total | ||||||||
| S. No. | Particulars | As on 01-04-2019 / as on COD whichever islater | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | |
| 1 | Gross Opening Equity[pertaining to Proviso toRegulation 30(2)] | ||||||
| 2 | Less: Less: Adjustment in Equity1 | ||||||
| 3 | Adjustment during the year | ||||||
| 4 | Net Opening Equity [pertaining to Proviso toRegulation 30(2)] | ||||||
| 5 | Add: Increase in equity due to addition duringthe year/period | ||||||
| 6 | Less: Decrease due to de-capitalisation duringthe year/period | ||||||
| 7 | Less: Decrease due to reversal during the year /period | ||||||
| 8 | Add: Increase due to discharges during the year/ period | ||||||
| 9 | Closing Normative Equity | ||||||
| 10 | Average Normative Equity | ||||||
| 11 | Rate of Return on Equity | ||||||
| 12 | Reduced rate of 1% decided by commission underRegulation 30 (2) (if any) | ||||||
| 13 | Effective tax rate / MAT rate for the respectiveyears | ||||||
| 14 | Rate of Return on Equity (Pre Tax ) | ||||||
| 15 | Return on Equity on project cost till Cutoffdate (Pre Tax) |
2. In respect to Equity infusion the Generating Company is required to substantiate with supporting documents such as board resolutions, balance sheet/reconciliation statement with balance sheet.
Part-III Form 8ADetails of Foreign Equity(Details only in respect of Equity infusion if any applicable to the Asset/Element under petition)Name of the Transmission Asset: _______________________________________________Exchange Rate on date/s of Infusion: ______________________________| S. No. | Financial Year | Year 1 | Year 2 | Year 3 and so on | |||||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | |
| Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs Lakh) | Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs Lakh) | Date | Amount (Foreign Currency) | Exchange Rate | Amount(Rs Lakh) | ||
| Currency11 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| Currency21 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| Currency31 | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| Currency41and so on | |||||||||||||
| A.1 | At the date of infusion2 | ||||||||||||
| 2 | |||||||||||||
| 3 |
2. In case of equity infusion more than once during the year, Exchange rate at the date of each infusion to be given
| Particulars | Package1 | Package2 | Package3 | Package4 | Package5 | Remarks |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn upto31.03.2019/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 varioustransmission 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 3and so on |
2. Currency refers to currency of loan such as US$, DM, Yen, Indian Rupee etc.
3. Details are to besubmitted as on 31.03.2019 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, MCLR,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 drawl/repayment for a loan, the date amount of each drawl/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 drawl 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 31.03.2019 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.
| Particulars | Package1 | Package2 | Package3 | Package4 | Package5 | Package6 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Source of Loan1 | ||||||
| Currency2 | ||||||
| Amount of Loan sanctioned | ||||||
| Amount of Gross Loan drawn | ||||||
| upto31.03.2019/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 to be submitted as on 31.03.2019 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, MCLR,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 drawl/repayment for a loan, the date amount of each drawl/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 drawl 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 31.03.2019 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.
| S. No. | Financial Year (Starting from COD) | Year 1 | Year 2 and so on | ||||||
| 1 | 2 | 3 | $4.00 | 5 | 6 | 7 | $8.00 | 9 | |
| Particulars | Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs Lakh) | Date | Amount (Foreign Currency) | Exchange Rate | Amount (Rs Lakh) | |
| Currency11 | |||||||||
| A.1 | At the date of Drawl2 | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year | ||||||||
| B | In case of Hedging3 | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging | ||||||||
| Currency21 | |||||||||
| A.1 | At the date of Drawl2 | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year | ||||||||
| B | In case of Hedging3 | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging | ||||||||
| Currency31 so on | |||||||||
| A.1 | At the date of Drawl2 | ||||||||
| 2 | Scheduled repayment date of principal | ||||||||
| 3 | Scheduled payment date of interest | ||||||||
| 4 | At the end of Financial year | ||||||||
| B | In case of Hedging3 | ||||||||
| 1 | At the date of hedging | ||||||||
| 2 | Period of hedging | ||||||||
| 3 | Cost of hedging |
1. Name of the currency to be mentioned e.g. US$, DM, etc.
2. In case of more than one drawl during the year, Exchange rate at the date of each drawl to be given.
3. Furnish details of hedging, in case of more than one hedging during the year or part hedging, details of each hedging are to be given.
Note. - In case of refinancing similar details with supporting documents to be furnished.$ - Exchange rate at COD/31.03.2019whichever is later.| Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Loan-1 | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans up to previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 beindicated) | ||||||
| Loan-2 and so on | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans upto previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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 beindicated) | ||||||
| Total Loan | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans up to previousyear | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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. In case of already commissioned combined assets the details may be provided asset wise as well as combined.
3. Details of Financing Charges.
| Particulars | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Foreign Loan-1 (USD in Lakh) Exchange rate | ||||||
| Gross loan - Opening | ||||||
| Cumulative repayments of Loans upto previous year | ||||||
| Net loan - Opening | ||||||
| Add: Drawl(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: Drawl(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 | ||||||
| .... | ||||||
| .... |
| S. No. | Particulars | As on 01-04-2019 / as on COD whichever islater | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| No. of Days in the year | 366 | 365 | 365 | 365 | 366 | ||
| No. of days for which tariff claimed | |||||||
| 1 | Gross Normative loan – Opening | ||||||
| 2 | Cumulative repayment of Normative Loan uptoprevious year | ||||||
| 3 | Net normative loan – Opening | ||||||
| 4 | Addition in Normative loan towards the ACE | ||||||
| 5 | Adjustment of Normative Gross loan pertaining tothe decapitalised assset. | ||||||
| 6 | Normative Repayments of Normative Loan duringthe year | ||||||
| 7 | Adjustment of Cum. repayment pertaining to thedecapitalised asset. | ||||||
| 8 | Net Normative loan – Closing | ||||||
| 9 | Average Normative Loan | ||||||
| 10 | Weighted average Rate of Interest of actualLoans | ||||||
| 11 | Interest on Normative loan |
| S. No. | Name of the Assets1 | Gross Block as on 31.03.2019 or as on COD,whichever is later and subsequently for each year thereafter upto31.3.2024 | Depreciation Rates as per CERC's DepreciationRate Schedule | Depreciation Amount for each year up to31.03.2024 |
| 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 (%) |
| Statement of Depreciation | |||||||
| S. No. | Particulars | As on 01-04-2019 / COD | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| I | No. of Days in the year | 366 | 365 | 365 | 365 | 366 | |
| II | No. of days for which tariff claimed | ||||||
| Life at the beginning of year | |||||||
| 1.1 | Weighted Average useful Life of theAsset/Project. | ||||||
| 1.2 | Lapsed weighted average useful life of theasset/project (in Completed no. of Year). | ||||||
| 1.3 | Balance weighted average useful life of theasset/project (in Completed no. of Years) | ||||||
| Capital Base | |||||||
| 1.4 | Opening Capital Cost | ||||||
| 1.5 | Additional Capital Expenditure dr. the year | ||||||
| 1.6 | De-Capitalisation during the year | ||||||
| 1.7 | Closing Capital Cost | ||||||
| 1.8 | Average Capital Cost | ||||||
| 1.9 | Freehold land included in 1.8 | ||||||
| 1.1 | Asset having NIL Salvage value included in 1.8 | ||||||
| 1.11 | Asset having 10% Salvage value included in 1.8 | ||||||
| 1.12 | Depreciable value (1.10+ 90% of 1.11) | ||||||
| Depreciation for the period and Cum.Depreciation | |||||||
| 1.13 | Weighted Average Rate of depreciation | ||||||
| 1.14 | Depreciation (for the period) | ||||||
| 1.15 | Depreciation (annualised) | ||||||
| 1.16 | Cumulative depreciation at the beginning of theperiod | ||||||
| 1.17 | Less: Adj. of Cum.dep. pertaining to thedecapitalised asset | ||||||
| 1.18 | Cumulative depreciation at the end of the period |
| S. No. | Category$ | Date ofDecapitalisation | Details ofthe AssetDecapitalised | Date / Yearof capitalisationofasset/equipment beingdecapitalised | OriginalCapital Costadmitted fortariff forthe assetbeingdecapitalised | Debt Equityratio consideredon fortariff onthe Capitalcost at (5) | CumulativeDepreciationcorresponding todecapitalisedasset up tothe date ofdecapitalisation | CumulativeRepayment ofLoan correspondingtodecapitalisedasset up tothe date ofdecapitalisation | Details ofPetition inwhich thetariff of theasset beingdecapitalised wasapproved byCommission (SpecifyAllthePet. No. Order date,Project name,Asset No.for alltheperiods startingfrom itsCOD tilldate) |
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) |
| 2019-20 | |||||||||
| 1 | |||||||||
| 2.... | |||||||||
| Total | |||||||||
| 2020-21 | |||||||||
| 1 | |||||||||
| 2.... | |||||||||
| Total | |||||||||
| 2021-22 | |||||||||
| 1 | |||||||||
| 2... | |||||||||
| Total | |||||||||
| 2022-23 | |||||||||
| 1 | |||||||||
| 2... | |||||||||
| Total | |||||||||
| 2023-24 | |||||||||
| 1 | |||||||||
| 2... | |||||||||
| Total |
1. Replacement due to no usable condition like destroyed, completed useful life etc.
2. Replacement due to change in law.
3. Inter Unit transfer(transfer outside of the project)
4. Asset not put to use
| S. No. | Particulars | As on 01-04-2019 / as on COD whichever islater | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| I | No. of Days in the year 366 365 365 365 366 | ||||||
| II | No. of days for which tariff claimed | ||||||
| 1 | O M Expenses - one month | ||||||
| 2 | Maintenance Spares 15% of OM Expenses | ||||||
| 3 | Receivables equivalent to 45 days of AFC | ||||||
| 4 | Total Working Capital | ||||||
| 5 | Bank rate as on 01.04.2019 or as on 01st Aprilof the COD year, whichever is later. | ||||||
| 6 | Interest on Working Capital |
| S.No. | Description of Activity/Works/Service | Original Schedule (As per Planning) | Actual Achieved (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 | Notification under Section 164 of EA,2003 | ||||||||
| 2 | Award of Forest Proposal submission, Clearancetree cutting order | ||||||||
| 3 | Land acquisition | ||||||||
| 4 | Award of tower supply erection package | ||||||||
| 5 | Tower Supply, Supply of HardwareAccessories | ||||||||
| 6 | Supply of Conductor | ||||||||
| 7 | Supply of Insulators | ||||||||
| 8 | Tower Foundation erection | ||||||||
| 9 | Stringing | ||||||||
| 10 | Testing Commissioning |
1. Delay on account of each reason in case of time overrun should be quantified and substantiated with necessary documents and supporting workings.
2. In case any margin (in schedule) is kept for the purpose of probable issue of RoW, the same may be indicated separately by the petitioner
| S. 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 | Depreciation | |||||
| 7 | Other Office and Administrative Expenses | |||||
| 8 | Others (Please Specify Details) | |||||
| 9 | 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 | ||||||
| ..... | ||||||
| Total |
| Interest During Construction: Foreign Loan | ||||||||||
| S. No. | Draw Down | Quarter 1 | Quarter 2 | Quarter n (COD) | ||||||
| Particulars | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs. Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs. Lakh) | Quantum in Foreign currency | Exchange Rate on draw down date | Amount in Indian Rupee (Rs. Lakh) | |
| 1 | Loans | |||||||||
| 1.1 | Foreign Loans | |||||||||
| 1.1.1 | Foreign Loan 1 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.2 | Foreign Loan 2 | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate | ||||||||||
| Variation | ||||||||||
| Hedging Cost | ||||||||||
| 1.1.3 | - - | |||||||||
| - - | ||||||||||
| - - | ||||||||||
| 1.1 | Total Foreign Loans | |||||||||
| Draw down Amount | ||||||||||
| IDC | ||||||||||
| Financing charges | ||||||||||
| Foreign Exchange Rate Variation | ||||||||||
| Hedging Cost |
2. Applicable interest rates including reset dates used for above computation may be furnished separately
3. In case of multi element project details of capitalization ratio used to be furnished.
| A) Interest During Construction: Domestic Loan | ||||||||||
| S. No. | Name of the Lender Loan | Loan Typea | Interest typeb | Interest frequency | Interest Due dates | Date of infusion | Loan Principal Amount | Rate of Interest1 | COD | No. of Interest Days |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10=(9-6) | |
| 1 | Loan 1 | |||||||||
| 2 | Loan 2 | |||||||||
| 3 | Loan 3 | |||||||||
| 4 | ---- | |||||||||
| 6 | Loan2.... | |||||||||
| Total | 0.00 |
| A) Interest During Construction: DomesticLoan | ||||||
| Interest up to COD | Adjustments if any | Capitalised IDC Up to COD | Interest on Cash basis)d | Un-Discharge IDC liabilitye | year 1 Discharge f | year 2 Discharge g |
| 11=(7*8*10) | 12 | 13=11-12 | 14 | 15=(11-14) | 16 | 17 |
| 0.00 | 0.00 |
| S. No | Name of the Finance Charge | Whether one time payment/periodical payment ? | Basis of payment | Date | Finance Charges paid/Payable | Capitalised FC | Liabilities | FC on Cash Basis |
| Total |
2.
) In case of re-payment if any made during the construction period, a separate calculation has to be enclosed for such loans and the final Interest amount has to be shown in the above statement.4.
) The date should be shown in DD/MM/YYYY format5.
). In case of multi element project details of capitalization ratio used to be furnished.6.
) If any of the debt fund infused prior to the zero date, the IDC is entitled only from the zero date.7.
) Applicable interest rates including reset dates used for above computation may be furnished separately| Details of Initial Spares | ||||||
| Name of the petitioner | ||||||
| Claimed / Admitted COD | ||||||
| (A) Determination of Excess initials spare andits adjustment from Capital cost | ||||||
| Particulars | Plant and machinery cost as on cut-off Date1 | Initial Spare Capitalised as per Books ofAccount up to Cut-off Date | ||||
| As on COD | As ACE dr. Y1 | As ACE dr. Y2 | As ACE dr. Y3 | Total as on Cut off Date3 | ||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Transmission Line | ||||||
| Substation Green field | ||||||
| Substation Brown Field | ||||||
| Series Compensation devices and | ||||||
| GIS/S- Green field | ||||||
| GIS/S-Brown field | ||||||
| Communication System | ||||||
| Static Synchronous Compensator | ||||||
| initial spare as per Books of Account | ||||||
| Un-Discharge liabilities included above | ||||||
| Total Capitalized initial spare | ||||||
| Note.- (1)Plant and machinery cost as on cut-off Date for the purpose ofinitial spare (As computed in Col. L of the below table)(2) The column 10 hasto be shown as nil in case the claimed initial spare is with inthe ceiling limit.(3) Total cost should be excluding IDC and IEDC. |
| Details of Initial Spares | ||||||
| Cut-off Data of the Asset: | ||||||
| A) Determination of Excess initials spare andits adjustment from Capital cost | ||||||
| Ceiling limit as mentioned in Regulations 23 | Entitled Initial Spare as per Regulations | Excess of capitalised Initial Spare to bereduced from Capital cost. | Adjustment of Excess Initial Spare fromCapital cost of Plant and Machinery | |||
| COD | ACE for Y1 | ACE for Y2 | ACE for Y3 | |||
| 8 | 9 | 10=7-9(Note 2) | 11 | 12 | 13 | 14 |
| (B) Determination of Plant MachineryCost for ceiling of initial spare | |||||||
| Particulars | Gross Block of Asset as on COD | Less: Amount included in Col. B towards | Plant and machinery cost as on COD for InitialSpare purpose | ||||
| Land Cost | Cost of Civil Works | IEDC | IEDC | Initial Spare | |||
| a | b | c | d | e | f | g | h=b-c-d-e-f-g |
| Transmission Line | |||||||
| Substation Green field | |||||||
| Substation Brown Field | |||||||
| Series Compensation devices and HVDC Station | |||||||
| Gas Insulated Substation- Green field | |||||||
| Gas Insulated Substation-Brown field | |||||||
| Communication System | |||||||
| Static Synchronous Compensator | |||||||
| Note.- The Cost details for the year inwhich Cut-off date falls has to be provide only up to the cut-offdate |
| (B) Determination of Plant MachineryCost for ceiling of initial spare | |||
| Plant Machinery Capitalised as ACE up tocut off date | plant and machinery cost as on cut-off Datefor the purpose of initial spare | ||
| Year -1 | Year-2 | Year-3 | |
| i | j | k | l=h+i+j+k |
| S. No. | Parameters | Existing 2018-19 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 |
| 1 | Income from rent of land or buildings | ||||||
| 2 | Income from sale of scrap | ||||||
| 3 | Income from advertisements |
| 1 Name of the Petitioner | |||
| 2 Petition Category | |||
| 3 Tariff Period | |||
| 4 Name of the Project | |||
| 5 Investment Approval date | |||
| 6 SCOD of the Project | |||
| 7 Actual COD of the project | |||
| 8 Whether entire scope is covered in the presentpetition. | |||
| 9 No. of Assets covered in instant petition | |||
| 10 No. of Assets having time over run | |||
| 11 Estimated Project Cost as per IA | |||
| 12 Is there any REC? if so, provide the date | |||
| 13 Revised Estimated Project Cost (if any) | |||
| 14 Completion cost for all the assets covered inthe instant petition. | |||
| 15 No. of Assets covered in instant petition andhaving cost overrun. | |||
| 16 | Prayer in brief | ||
| 17 | Key details and any Specific issue involved | ||
| 18 | Respondents | ||
| Name of Respondents | |||
| 1 | 4 | ||
| 2 | 5 | ||
| 3 | …. |
| Summary of Capital Cost Annual FixedCost (AFC) Claimed for ALL the assets covered in the presentpetition. | |||||||||||||
| Name of the Petitioner | |||||||||||||
| Tariff Period | 2019-24 | ||||||||||||
| Name of the Transmission Project | |||||||||||||
| COD of the Project(if entire scope ofproject is completed) | |||||||||||||
| Rupees in lakh | |||||||||||||
| A) Summary of Capital Cost as on COD andAdditional Capital Expenditure claimed for all the assets Coveredin the instant petition. | |||||||||||||
| S. No. | Asset No. | COD | Cut-off Date | i) Apportioned Approved Cost | ii) Summary of Actual / Projected Capital Cost | Capital Cost as on Cut off Date | |||||||
| As per Investment approval | As per RCE | As on COD | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | Capital Cost as on 31.03.2024 | |||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11=(5+6+7+8+9+10) | 12 | ||
| 1 | Asset 1 | ||||||||||||
| 2 | Asset 2 | ||||||||||||
| ---- | Asset ..... | ||||||||||||
| Total Capital Cost Claimed | |||||||||||||
| B) Summary of Annual Fixed Cost (AFC) claimedfor all the assets covered in the instant petition. | |||||||||||||
| S. No. | Asset No. | Asset Name and its location | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | ||||||
| 1 | Asset 1 | ||||||||||||
| 2 | Asset 2 | ||||||||||||
| ---- | Asset ..... | ||||||||||||
| Total AFC for all the Assets | |||||||||||||
| Note: 1) The purpose of this form is to summarise theCapital cost AFC claimed for all the assets covered in theinstant petition. |