Public Notice : Notice issued under section 64(2) of the Electricity Act 2003

Download :Tariff Petition
'PDF Format'
Download Acrobat Reader

ANNEXURE I

FORM –1: Summary Sheet

Name of the Company: Tenughat Vidyut Nigam Limited

Name of the Station: Tenughat Thermal Power Station

Region: Eastern, State: Jharkhand, District: Ranchi

Actual

S.No.	Particulars	2001-02	2002-03	2003-04	2004-05	2005-06	2006-07	Proposed 2007-08
1.1.	Depreciation (FORM-11)	5063.39	5068.4	5068.4	4365.29	4368.96	4377.45	4388.05
1.2	Interest on Loan (FORM-12)	11373.84	9438.85	8305.57	8319.51	8313.18	8564.93	8670.93
1.3	Return of Equity	1400	1400	1400	1400	1400.00	1400.00	1400.00
1.4	Advance against Depreciation (FORM-13)	-	-	-	-	-	-	-
1.5	Interest on Working Capital(FORM-14)	1321.48	1396.9	1475.38	1087.34	1015.16299	1015.16299	1518.77
1.6	O & M Expenses (FORM-15)	4607.46	4883.91	5176.95	5487.56	5816.82	6165.83	6535.78
	Total	23766.17	22188.06	21426.30	20659.70	20914.12	22195.60	22513.53
	Less: Non Tariff Income	-	-	-	56.18	60.67	116.96	117.30
	Fixed Charges to be recovered	23766.17	22188.06	21426.30	20603.52	20853.45	22078.64	22396.23
2	Calculation Of Rate of Energy Charge (Rs./KWh)1	1.015	0.941	1.147	1.128	2.55	1.02	1.08
2.1	Rate of Energy Charge from Primary Fuel(REC)P2	0.803	0.838	0.974	1.07	1.66	0.948	1.00
	Net Energy Export (in MU)	973.32	1153.56	1131.53	1092.61	1529	2715	1679
2.2	Rate of Energy Charge from Secondary Fuel (REC)	0.212	0.103	0.173	0.058	0.89	0.07	0.08

1. Details of calculations, considering equity as per regulations, to be furnished

2. If multi-fuel is used simultaneously, give 2.1 in respect of every fuel individually

3A. The rate of energy charges shall be computed for open cycle operation and combined cycle operation separately incase of gas/liquid fuel fired plants.

3B. The total energy charge shall be worked out based on ex-bus energy scheduled to be sent out in case of plants covered by ABT, and ex-bus energy delivered sent out in case of plants not covered by ABT as the case may be.

3C. Any escalation in fuel cost to be considered for subsequent years or FPA to take care of the escalation.

*Includes interest on GPF