Computation of Energy Charges Form-I 3F

Name of the Company NTPC Limited ADDITIONAL FORM

Name of the Power Station -
Kahalgaon STPS II
Sr.No. Description Formula 2014-19 Normative Parameters
1 Rate of Energy 2.741 Description Unit 2014-15 2015-16 2016-17 2017-18 2018-19 ,

Charge from Sec. (REC)s = (Q,), X P, Sp. Oil consumption mllkwh 0.5 0.5 0.5 0.5 0.5
Fuel Oil1Alternate Auxiliary consumption % 5.75% 5.75% 5.75%. 5.75% 5.75%
Heat Rate KcalIKwh 2425.00 2425.00 2425.00 2425.00 2425.00
2 Heat Contribution 5.075
from SF0 I Alternate = (as), x (GCV),
Fuel Computation of Variable Charges (Ex-bus)
Description Unit 2014-15 2015-16 2016-17 2017-18 2018-19
Variable Charge (Coal) plkwh 279.171 279.171 279.171 279.171 279.171
Heat Contribution Variable Charge (Oil) plkwh 2.909 2.909 2.909 2.909 2.909
from coal = GHR- H, 2419.925 Total plkwh 282.080 282.080 282.080 282.080 282.080

Specific Primary Fuel

Consumption Price of fuel from Form-15115A
Description Unit 2014-15 2015-16 2016-17 2017-18 2018-19
Rate of Energy Coal Cost (Rs.lMT) 2825.90 2825.90 2825.90 2825.90 2825.90
charge from Primary Oil Cost (Rs.1KL) 54826.82 54826.82 54826.82 54826.82 54826.82
Fuel (plkwh)

Rate of Energy = ((REC), + (REC),)I (1-(AUX)) 282.080 Computation of Fuel Expenses for Calculation of IWC:
charge ex-bus Description Unit 2014-15 2015-16 2016-17 2017-18 2018-19
(plkWh)

for 1.5 months