State of Jammu-Kashmir - Act
Jammu and Kashmir State Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2013
JAMMU & KASHMIR
India
India
Jammu and Kashmir State Electricity Regulatory Commission (Terms and Conditions for Tariff determination from Renewable Energy Sources) Regulations, 2013
Act 28 of 2013
- Published on 17 May 2013
- Commenced on 17 May 2013
- [This is the version of this document from 17 May 2013.]
- [Note: The original publication document is not available and this content could not be verified.]
1. Short title and commencement.
2. Definitions and Interpretation.
3. Scope and extent of application.
-These Regulations shall apply in all cases where tariff, for a generating station or a unit thereof based on renewable sources of energy, is to be determined by the Commission under Section 56 read with Section 71 of the Act.[Provided that in cases of wind, Small Hydro projects, Biomass power based on Rankine cycle, non-fossil fuel based cogeneration projects, Solar PV, Solar Thermal power projects, Biomass gasifier, Biogas, Municipal Solid Waste and Refuse Derived Fuel based power projects, these regulations shall apply subject to the fulfillment of eligibility criteria specified in Regulation 4 of these Regulations.] [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]4. Eligibility Criteria. - (a) Wind power project
- using new wind turbine generators.Chapter 1
General Principles
5. Control Period or Review Period.
- The Control Period or Review Period under these Regulations shall be of five years, of which the first year shall be the financial year 2013-14.Provided that the benchmark capital cost for Solar PV and Solar thermal projects may be reviewed annually by the Commission.Provided further that the biomass price may be reviewed at the end of the third year of the Control Period.Provided also that the tariff determined as per these Regulations for the RE projects commissioned during the Control Period, shall continue to be applicable for the entire duration of the Tariff Period as specified in Regulation 6 below.Provided also that the revision in Regulations for next Control Period shall be undertaken at least six months prior to the end of the first Control Period and in case Regulations for the next Control Period are not notified until commencement of next Control Period, the tariff norms as per these Regulations shall continue to remain applicable until notification of the revised Regulations subject to adjustments as per revised Regulations.6. Tariff Period.
- [(a) The Tariff Period for Renewable Energy power projects except in case of Small hydro projects below 5 MW, Solar PV, Solar thermal, Biomass Gasifier, Biogas, Municipal Solid Waste and Refuse Derived Fuel based power projects shall be thirteen (13) years.] [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]7. Project Specific tariff.
8. Petition and proceedings for determination of tariff.
9. Tariff Structure.
10. Tariff Design.
11. Despatch principles for electricity generated from Renewable Energy Sources.
Chapter 2
Financial Principles
12. [ Capital Cost. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- The norms for the Capital cost as specified in the subsequent technology specific chapters shall be inclusive of all capital work including plant and machinery, civil work, setting up of flue gas treatment plant and other pollution control equipment, wherever required, to follow emission norms as prescribed by Ministry of Environment and Forest/Central Pollution Control Board/ State Pollution Control Board, erection and commissioning, financing and interest during construction, and evacuation infrastructure up to inter-connection point:Provided that for project specific tariff determination, the generating company shall submit the break-up of capital cost items along with its petition in the manner specified under Regulation 8.]13. Debt Equity Ratio.
14. Loan and Finance Charges.
- (1) Loan Tenure. - For the purpose of determination of tariff, loan tenure of 12 years shall be considered.15. Depreciation.
16. Return on Equity.
17. Interest on Working Capital.
18. Operation and Maintenance Expenses.
19. Rebate.
20. Late payment surcharge.
- In case the payment of any bill for charges payable under these regulations is delayed beyond a period of 60 days from the date of billing, a late payment surcharge at the rate of 1.25% per month shall be levied by the generating company.Solar Power Project developer will pass as the gross benefits of CDM to the distribution licensee with whom PPA is signed, as per regulation of CERC.21. Sharing of CDM Benefits.
22. Subsidy or incentive by the Central / State Government.
- The Commission shall take into consideration any incentive or subsidy offered by the Central or State Government, including accelerated depreciation benefit if availed by the generating company, for the renewable energy power plants while determining the tariff under these Regulations.Provided that the following principles shall be considered for ascertaining income tax benefit on account of accelerated depreciation, if availed, for the purpose of tariff determination:23. Taxes and Duties.
- Tariff determined under these regulations shall be exclusive of taxes and duties as may be levied by the appropriate Government:Provided that the taxes and duties levied by the appropriate Government shall be allowed as pass through on actual incurred basis.Chapter 3
Technology specific parameters for Wind Energy
24. Capital Cost.
25. Capital Cost Indexation Mechanism.
26. Capacity Utilisation Factor (CUF).
| Annual Mean Wind Power Density (W/m2) | CUF |
| Upto 200 | 20% |
| 201-250 | 22% |
| 251-300 | 25% |
| 301-400 | 30% |
| >400 | 32% |
27. Operation and Maintenance (O & M) Expenses.
Chapter 4
Technology specific parameters for Small Hydro Project
28. Capital Cost.
| Project Size | Capital Cost (Rs. in Lac/ MW) |
| Below 5 MW | 770 |
| 5 MW to 25 MW | 700 |
29. Capital Cost Indexation Mechanism.
| Small Hydro Project | Base Capital Cost (Rs. in Lac/MW) | Factor (1+F1+F2+F3) | P&M (0) (Rs. in Lac/MW) |
| SHP (<5 MW) | 770 | 1.40 | 550 |
| SHP (5-25 MW) | 700 | 1.40 | 500 |
30. Capacity Utilisation Factor.
- Capacity Utilisation factor for the small hydro projects located in the State shall be 45%.Explanation. - For the purpose of this Regulation normative CUF is net of free power to the home state if any, and any quantum of free power if committed by the developer over and above the normative CUF shall not be factored into the tariff.31. Auxiliary Consumption.
- Normative Auxiliary Consumption for the small hydro projects shall be 1.0%.32. Operation and Maintenance Expenses.
| Project Size | O&M Expenses (Rs. in Lac/ MW) |
| Below 5 MW | 25 |
| 5 MW to 25 MW | 18 |
Chapter 5
Technology specific parameters for Biomass Power Projects based on Rankine Cycle Technology
33. Technology Aspect.
- The norms for tariff determination specified hereunder are for biomass power projects based on Rankine cycle technology application using water cooled condenser.[Chapter 5a] [Added by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).] Technology Specific Parameters For Power Projects Using Municipal Solid Waste /refuse Derived Fuel And Based On Rankine Cycle Technology33A. Technology Aspect.
- The norms for tariff determination specified hereunder are for power projects which use Municipal Solid Waste and Refuse Derived Fuel and are based on Rankine cycle technology application, combustion or incineration, Biomethanation, Pyrolysis and High end gasifier technologies.33B. Capital Cost.
- The normative capital costs for FY 2015-16,for power projects which use Municipal Solid Waste and Refuse Derived Fuel and are based on Rankine cycle technology application shall be as under:i. Rs 1500 lakh/MW for the power projects which use Municipal Solid Waste and are based on Rankine cycle technology application.ii. Rs 900 lakh/MW for the power projects which use Refuse Derived Fuel and are based on Rankine cycle technology application.Provided that the Capital Cost norms for the remaining years of the control period, for Municipal Solid Waste and Refuse Derived Fuel based power projects shall be reviewed on annual basis.33C. Plant Load Factor.
| PLF | MSW | RDF | |
| (a) | During Stabilisation | 65% | 65% |
| (b) | During the remaining period of the first year(after stabilization) | 65% | 65% |
| (c) | From 2nd Year onwards | 75% | 80% |
33D. Auxiliary Consumption.
- The auxiliary power consumption for the power projects which use Municipal Solid Waste and Refuse Derived Fuel shall be 15%.33E. Station Heat Rate.
- The Station Heat Rate for power projects which use Municipal Solid Waste and Refuse Derived Fuel shall be 4200 kcal/kWh.33F. Operation and Maintenance Expenses.
33G. Calorific Value.
- The Calorific Value of the Refuse Derived Fuel used for the purpose of determination of tariff shall be at 2500 kcal/kg.33H. Fuel Cost.
- Refuse Derived Fuel price during FY 2015-16 shall be Rs 1,800 per MT. For each subsequent year of the Tariff Period, the normative escalation factor of 5% per annum shall be applicable at the option of the Refuse Derived Fuel project developer.No fuel cost shall be considered for determination of tariff for the power projects using Municipal Solid Waste.34. [ Capital Cost. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- The normative capital cost for the biomass power projects based on Rankine cycle shall be as under:-a. 540 lakh/MW for project [other than rice straw and juliflora (plantation) based project] with water cooled condenser;b. 580 lakh/MW for Project [other than rice straw and Juliflora (plantation) based project] with air cooled condenser;c. 590 lakh/MW for rice straw and juliflora (plantation) based project with water cooled condenser;d. 630 lakh/MW for rice straw and juliflora (plantation) based project with air cooled condenser.]35. Capital Cost Indexation Mechanism.
36. Plant Load Factor.
37. [ Auxiliary Consumption. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- The auxiliary power consumption shall be as under:a. For the project using water cooled condenser:i. During first year of operation: 11%;ii. From 2nd year onwards: 10%.b. For the project using air cooled condenser:i. During first year of operation: 13%;ii. From 2nd year onwards: 12%.]38. [ Station Heat Rate. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- The Station Heat Rate for biomass power projects using fossil fuel up to 15% of calorific value on annual basis, shall be as under till 31.03.2018:a. 4126 kcal/kWh for project using travelling grate boilers;b. 4063 kcal/kWh for project using AFBC boilers.]39. Operation and Maintenance Expenses.
- [(1) Normative O&M expenses for the first year of the Control period (i.e. FY 2013-14 shall be 40 lakh/MW.] [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]40. Fuel Mix.
41. [ Use of Fossil Fuel. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- The use of fossil fuels shall be limited to the extent of the 15% in terms of calorific value on annual basis, till 31.03.2018.] [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]42. Monitoring Mechanism for the use of fossil fuel.
43. [ Calorific Value. [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).]
- For Biomass based projects using fossil fuel up to 15% of calorific contribution, the Calorific Value of fuel used for the purpose of determination of tariff shall be 3174 kcal/kg. till 31.03.2018.]44. Fuel Cost.
- Biomass fuel price during first year of the Control Period (i.e. FY 2013-14) shall Rs.2500 per Tonne and shall be linked to index formulae as specified under Regulation 45. Alternatively, for each subsequent year of the Tariff Period, the normative escalation factor of 5% per annum shall be applicable at the option of the biomass project developer.45. Fuel Price Indexation Mechanism.
2013.
-14 as specified under Regulation 44 and shall be determined as under:| VC1=| Station Heat Rate (SHR)Gross Calorific Value (GCV)| x| 1(1 - Aux Cons. Factor)| x| P11000| |
Chapter 6
Technology specific parameters for Non-fossil fuel based Cogeneration Projects
46. Technology Aspect.
- A project shall qualify as a non-fossil fuel based Co-generation project, if it is in accordance with the eligibility criteria as specified under Regulation 4(d).47. Capital Cost.
- The normative capital cost for the non-fossil fuel based cogeneration projects shall be Rs.420 Lakh/MW for the first year of Control Period (i.e. FY 2013- 14), and shall be linked to indexation formula as outlined under Regulation 48.48. Capital Cost Indexation Mechanism.
- The following indexation mechanism shall be applicable in case of non-fossil fuel based cogeneration projects for adjustments in capital cost with the changes in Wholesale Price Index for Steel and Electrical Machinery,CC(n) = P&M(n)* (1+F1+F2+F3)P&M(n) = P&M(0) * (1+d(n))d(n) = [a*{(SI(n-1)/SI(0))- 1} + b*{(EI(n-1)/EI(0)) - 1}]/(a+b)Where,CC (n) = Capital Cost for nth yearP&M (n) = Plant and Machinery Cost for nth yearP&M (0) = Plant and Machinery Cost for the base yearNote: P&M (0) is to be computed by dividing the base capital cost (for the first year of the control period) by (1+F1+F2+F3)d (n) = Capital Cost escalation factor for year (n) of Control PeriodSI (n-1) = Average WPI Steel Index prevalent for fiscal year (n-1) of the Control PeriodSI (0) = Average WPI Steel Index prevalent for calendar year (0) at the beginning of the Control Period i.e. April 2012 to March 2013EI (n-1) = Average WPI Electrical Machinery Index prevalent for calendar year (n-1) of the Control PeriodEI (0) = Average WPI Electrical and Machinery Index prevalent for calendar year (0) at the beginning of the Control Period i.e. April 2012 to March 2013a = Constant to be determined by Commission from time to time, (In default it is 0.7), for weightages to Steel Indexb = Constant to be determined by Commission from time to time, (In default it is 0.3), for weightages to Electrical Machinery IndexF1 = Factor for Land and Civil Work (0.10)F2 = Factor for Erection and Commissioning (0.09)F3 = Factor for IDC and Financing Cost (0.14)49. Plant Load Factor.
| Operating Days | Plant Load Factor (%) |
| 150 days (crushing) + 60 days (off-season) = 210days operating days | 53% |
50. Auxiliary Consumption.
- The auxiliary power consumption factor shall be 8.5% for the computation of tariff.51. Station Heat Rate.
- The Station Heat Rate of 3600 kCal/kWh for power generation component alone shall be considered for computation of tariff for non-fossil fuel based Cogeneration projects.52. Calorific Value.
- The Gross Calorific Value for Bagasse shall be considered as 2250 kCal/kg. For the use of biomass fuels other than bagasse, calorific value as specified under Regulation 43 shall be applicable.53. Fuel Cost.
54. Fuel Price Indexation Mechanism.
| VC1=| Station Heat Rate (SHR)Gross Calorific Value (GCV)| x| 1(1 - Aux Cons. Factor)| x| P11000| |
55. Operation and Maintenance Expenses.
Chapter 7
Technology specific parameters for Solar PV Power Project
56. Technology Aspects.
57. Capital Cost.
58. Capacity Utilisation Factor.
59. Operation and Maintenance Expenses.
Chapter 8
Technology specific parameters for Solar Thermal Power Project
60. Technology Aspects.
61. Capital Cost.
62. Capacity Utilisation Factor (CUF).
63. Operation and Maintenance Expenses.
64. Auxiliary Consumption.
Chapter 9
Technology specific parameters for Biomass Gasifier Power Projects
65. Technology Aspect.
- The norms for tariff determination specified hereunder are for biomass gasifier based power projects.66. Capital Cost.
- The normative capital cost for the biomass gasifier power projects based on Rankine cycle shall be Rs.550 Lakh/MW (FY 2013-14 during first year of Control Period) and shall be linked to indexation formula as outlined under Regulation 67. After taking into account of capital subsidy net project cost shall be ` 400Lakh/MW for FY 2013-14.67. Capital Cost Indexation Mechanism.
68. Plant Load Factor.
- Threshold Plant Load Factor for determining fixed charge component of Tariff shall be 85%.69. Auxiliary Consumption.
- The auxiliary power consumption factor shall be 10% for the determination of tariff.70. Specific fuel consumption.
- Normative specific fuel consumption shall be 1.25 kg per kWh.71. Operation and Maintenance Expenses.
72. Fuel Mix.
73. Fuel Cost.
- Biomass fuel price during first year of the Control Period (i.e. FY 2013-14) shall be as per Regulation 44 and shall be linked to indexation formula as specified under Regulation 74. Alternatively, for each subsequent year of the Tariff Period, the normative escalation factor of 5% per annum shall be applicable at the option of the Biomass Gasifier project developer.74. Fuel Price Indexation Mechanism.
| VC1=| Station Heat Rate (SHR)Gross Calorific Value (GCV)| x| 1(1 - Aux Cons. Factor)| x| P11000| |
Chapter 10
Technology specific parameters for Biogas based Power Projects
75. Technology Aspect.
- The norms for tariff determination specified hereunder are for grid connected biogas based power projects that uses 100% Biogas fired engine, coupled with Biogas technology for co-digesting agriculture residues, manure and other bio waste as may be approved by MNRE.76. Capital Cost.
- The normative capital cost for the biogas based power shall be Rs.1100 Lakh/MW (FY 2013-14 during first year of Control Period) and shall be linked to indexation formula as outlined under Regulation 77. After taking into account of capital subsidy net project cost shall be Rs.800Lakh/MW for FY 2013-14.77. Capital Cost Indexation Mechanism.
78. Plant Load Factor.
- Threshold Plant Load Factor for determining fixed charge component of Tariff shall be 90%.79. Auxiliary Consumption.
- The auxiliary power consumption factor shall be 12% for the determination of tariff.80. Operation and Maintenance Expenses.
81. Specific Fuel Consumption.
- Normative specific fuel consumption shall be 3 kg of substrate mix per kWh.82. Fuel Cost (Feed stock Price).
- Feed stock price during first year of the Control Period (i.e. FY 2013-14) shall be Rs.990/MT (net of any cost recovery from digester effluent).83. Fuel Price Indexation Mechanism.
| VC1=| Station Heat Rate (SHR)Gross Calorific Value (GCV)| x| 1(1 - Aux Cons. Factor)| x| P11000| |
Chapter 11
Miscellaneous
84. Deviation from norms.
- Tariff for sale of electricity generated from a generating station based on renewable energy sources, may also be agreed between a generating company and a licensee, in deviation from the norms specified in these regulations subject to the conditions that the levellised tariff over the useful life of the project on the basis of the norms in deviation does not exceed the levellised tariff calculated on the basis of the norms specified in these Regulations.85. Power to Relax.
- The Commission may by general or special order, for reasons to be recorded in writing, and after giving an opportunity of hearing to the parties likely to be affected may relax any of the provisions of these regulations on its own motion or on an application made before it by an interested person.Form-1.1: Form Template for (Wind Power or Small Hydro Project or Solar PV/Solar thermal)| S.No. | Assumption Head | Sub-Head | Sub-Head (2) | Unit | Parameter Values |
| 1 | Power Generation | Capacity | Installed Power Generation Capacity | MW | |
| Capacity Utilization Factor | % | ||||
| Commercial Operation Date | mm/yyyy | ||||
| Useful Life | Years | ||||
| 2 | Project Cost | Capital Cost/MW | Normative Capital Cost | Rs.Lac/MW | |
| Capital Cost | Rs.Lac | ||||
| Capital subsidy, if any | Rs.Lac | ||||
| Net Capital Cost | Rs.Lac | ||||
| 3 | Financial Assumptions | Tariff Period | Years | ||
| Debt: Equity | Debt | % | |||
| Equity | % | ||||
| Total Debt Amount | Rs.Lac | ||||
| Total Equity Amount | Rs.Lac | ||||
| Debt component | Loan Amount | Rs.Lac | |||
| Moratorium Period | Years | ||||
| Repayment Period (incld Moratorium) | Years | ||||
| Interest Rate | % | ||||
| Equity component | Equity Amount | Rs.Lac | |||
| Return on Equity for first 10 years | % p.a | ||||
| Return on Equity 11th year onwards | % p.a | ||||
| Discount Rate | % | ||||
| Depreciation | Depreciation rate for first 12 years | % | |||
| Depreciation rate 13th years onwards | % | ||||
| Incentives | Generation based Incentives, if any | Rs.L p.a | |||
| Period for GBI | Years | ||||
| 4 | Operation & Maintenance | Normative O&M expense | Rs.Lac/MW | ||
| O&M expense per annum | Rs.Lac | ||||
| Escalation factor | % | ||||
| 5 | Working Capital | O&M expense | Months | ||
| Maintenance Spare | (% of O&M expenses) | % | |||
| Receivables | Months | ||||
| Interest on Working Capital | % p.a |
| Units Generation | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| Installed Capacity | MW | |||||||||||||
| Net Generation | MU |
| Units Generation | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 |
| Installed Capacity | MW | |||||||||||
| Net Generation | MU |
| Tariff Components(Fixed charge) | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| O&M Expenses | RS.Lac | |||||||||||||
| Depreciation | RS.Lac | |||||||||||||
| Interest on term loan | RS.Lac | |||||||||||||
| Interest on working Capital | RS.Lac | |||||||||||||
| Return on Equity | RS.Lac | |||||||||||||
| Total Fixed Cost | RS.Lac |
| Tariff Components(Fixed charge) | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 |
| O&M Expenses | RS.Lac | |||||||||||
| Depreciation | RS.Lac | |||||||||||
| Interest on term loan | RS.Lac | |||||||||||
| Interest on working Capital | RS.Lac | |||||||||||
| Return on Equity | RS.Lac | |||||||||||
| Total Fixed Cost | RS.Lac |
| Per Unit Tariff components | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| PU O&M Expenses | Rs./kWh | |||||||||||||
| PU Depreciation | Rs./kWh | |||||||||||||
| PU Interest on term loan | Rs./kWh | |||||||||||||
| PU Interest on working Capital | Rs./kWh | |||||||||||||
| PU Return on Equity | Rs./kWh | |||||||||||||
| PU Tariff Components | Rs./kWh |
| Per Unit Tariff components | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 |
| PU O&M Expenses | Rs./kWh | |||||||||||
| PU Depreciation | Rs./kWh | |||||||||||
| PU Interest on term loan | Rs./kWh | |||||||||||
| PU Interest on working Capital | Rs./kWh | |||||||||||
| PU Return on Equity | Rs./kWh | |||||||||||
| PU Tariff Components | Rs./kWh |
| Levellised Tariff | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| Discount Factors | ||||||||||||||
| Discounted Tariff components | Rs./kWh | |||||||||||||
| Levellised Tariff | Rs./kWh |
| Levellised Tariff | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 |
| Discount Factors | ||||||||||||
| Discounted Tariff components | Rs./kWh | |||||||||||
| Levellised Tariff | Rs./kWh |
| S.No. | Assumption Head | Sub-Head | Sub-Head (2) | Unit | Parameter Values | ||
| 1 | Power Generation | Capacity | Installed Power Generation Capacity | MW | |||
| Capacity Utilization Factor | % | ||||||
| Commercial Operation Date | mm/yyyy | ||||||
| Useful Life | Years | ||||||
| 2 | Project Cost | Capital Cost/MW | Normative Capital Cost | Rs.Lac/MW | |||
| Capital Cost | Rs.Lac | ||||||
| Capital subsidy, if any | Rs.Lac | ||||||
| Net Capital Cost | Rs.Lac | ||||||
| 3 | Financial Assumptions | Tariff Period | Years | ||||
| Debt: Equity | Debt | % | |||||
| Equity | % | ||||||
| Total Debt Amount | Rs.Lac | ||||||
| Total Equity Amount | Rs.Lac | ||||||
| Debt component | Loan Amount | Rs.Lac | |||||
| Moratorium Period | Years | ||||||
| Repayment Period (incld Moratorium) | Years | ||||||
| Interest Rate | % | ||||||
| Equity component | Equity Amount | Rs.Lac | |||||
| Return on Equity for first 10 years | % p.a | ||||||
| Return on Equity 11th year onwards | % p.a | ||||||
| Discount Rate | % | ||||||
| Depreciation | Depreciation rate for first 12 years | % | |||||
| Depreciation rate 13th years onwards | % | ||||||
| Incentives | Generation based Incentives, if any | Rs.L p.a | |||||
| Period for GBI | Years | ||||||
| 4 | Operation & Maintenance | Normative O&M expense | Rs.Lac/MW | ||||
| O&M expense per annum | Rs.Lac | ||||||
| Escalation factor | % | ||||||
| 5 | Working Capital | O&M expense | Months | ||||
| Maintenance Spare | (% of O&M expenses) | % | |||||
| Receivables | Months | ||||||
| Interest on Working Capital | % p.a | ||||||
| 6 | Fuel related assumptions | Station Heat Rate | During Stabilisation | Kcal/kWh | |- | Post Stabiliation | Kcal/kWh |
| Fuel types & mix | Biomass fuel type – 1 | % | |- | Biomass fuel type - 2 | % | ||
| Fossil Fuel (coal) | % | ||||||
| GCV of Biomass fuel type -1 | Kcal/kWh | ||||||
| GCV of Biomass fuel type - 2 | Kcal/kWh | ||||||
| GCV of fossil Fuel (coal) | Kcal/kWh | ||||||
| Biomass price (fuel type – 1) : yr - 1 | Rs/MT | ||||||
| Biomass price (fuel type – 2) : yr - 1 | Rs/MT | ||||||
| Fossil fuel price (coal) : yr - 1 | Rs/MT | ||||||
| Fuel price escalation factor | % p.a |
| Units Generation | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| Installed Capacity | MW | |||||||||||||
| Net Generation | MU |
| Units Generation | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 | Yr-25 |
| Installed Capacity | MW | ||||||||||||
| Net Generation | MU |
| Tariff Components(Fixed charge) | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| O&M Expenses | RS.Lac | |||||||||||||
| Depreciation | RS.Lac | |||||||||||||
| Interest on term loan | RS.Lac | |||||||||||||
| Interest on working Capital | RS.Lac | |||||||||||||
| Return on Equity | RS.Lac | |||||||||||||
| Total Fixed Cost | RS.Lac |
| Tariff Components(Fixed charge) | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 | Yr - 25 |
| O&M Expenses | RS.Lac | ||||||||||||
| Depreciation | RS.Lac | ||||||||||||
| Interest on term loan | RS.Lac | ||||||||||||
| Interest on working Capital | RS.Lac | ||||||||||||
| Return on Equity | RS.Lac | ||||||||||||
| Total Fixed Cost | RS.Lac |
| [Tariff Components(Variable charge) [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).] | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| Biomanss fuel type - 1 | RS.Lac | |||||||||||||
| Biomanss fuel type - 2 | RS.Lac | |||||||||||||
| Municipal Solid Waste | RS.Lac | |||||||||||||
| Refuse Derived Fuel | RS.Lac | |||||||||||||
| Fossil fuel (coal) | RS.Lac | |||||||||||||
| Sub-total (Fuel Costs) | RS.Lac | |||||||||||||
| Fuel cost allocable to power | % | |||||||||||||
| Total Fuel Cost | RS.Lac] |
| [Tariff Components(variable charge) [Substituted by Notification No. 49-JKSERC of 2016, dated 22.3.2016 (w.e.f. 17.5.2013).] | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 | Yr - 25 |
| Biomanss fuel type –1 | RS.Lac | ||||||||||||
| Biomanss fuel type –2 | RS.Lac | ||||||||||||
| Municipal Solid Waste | RS.Lac | ||||||||||||
| Refuse Derived Fuel | RS.Lac | ||||||||||||
| Fossil fuel (coal) | RS.Lac | ||||||||||||
| Sub-total (Fuel Costs) | RS.Lac | ||||||||||||
| Fuel cost allocable to power | % | ||||||||||||
| Total Fuel costs | RS.Lac] |
| Per Unit Tariff components | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| PU O&M Expenses | Rs./kWh | |||||||||||||
| PU Depreciation | Rs./kWh | |||||||||||||
| PU Interest on term loan | Rs./kWh | |||||||||||||
| PU Interest on working Capital | Rs./kWh | |||||||||||||
| PU Return on Equity | Rs./kWh | |||||||||||||
| PU Tariff Components(Fixed) | Rs./kWh | |||||||||||||
| PU Tariff Components(Variable) | Rs./kWh | |||||||||||||
| PU Tariff Components(Total) | Rs./kWh |
| Per Unit Tariff components | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 | Yr-25 |
| PU O&M Expenses | Rs./kWh | ||||||||||||
| PU Depreciation | Rs./kWh | ||||||||||||
| PU Interest on term loan | Rs./kWh | ||||||||||||
| PU Interest on working Capital | Rs./kWh | ||||||||||||
| PU Return on Equity | Rs./kWh | ||||||||||||
| PU Tariff Components(Fixed) | Rs./kWh | ||||||||||||
| PU Tariff Components(Variable) | Rs./kWh | ||||||||||||
| PU Tariff Components(Total) | Rs./kWh |
| Levellised Tariff | Unit | Yr-1 | Yr-2 | Yr-3 | Yr-4 | Yr-5 | Yr-6 | Yr-7 | Yr-8 | Yr-9 | Yr-10 | Yr-11 | Yr-12 | Yr-13 |
| Discount Factors | ||||||||||||||
| Discounted Tariff components (Fixed) | Rs./kWh | |||||||||||||
| Discounted Tariff components (Variable) | Rs./kWh | |||||||||||||
| Discounted Tariff components (Total) | Rs./kWh | |||||||||||||
| Levellised Tariff (Fixed) | Rs./kWh | |||||||||||||
| Levellised Tariff (Variable) | Rs./kWh |
| Levellised Tariff | Unit | Yr-14 | Yr-15 | Yr-16 | Yr-17 | Yr-18 | Yr-19 | Yr-20 | Yr-21 | Yr-22 | Yr-23 | Yr-24 | Yr-25 |
| Discount Factors | |||||||||||||
| Discounted Tariff components (Fixed) | Rs./kWh | ||||||||||||
| Discounted Tariff components (Variable) | Rs./kWh | ||||||||||||
| Discounted Tariff components (Total) | Rs./kWh | ||||||||||||
| Levellised Tariff (Fixed) | Rs./kWh | ||||||||||||
| Levellised Tariff (Variable) | Rs./kWh |