Download as pdf or txt
Download as pdf or txt
You are on page 1of 24

DETAILS FOR THE MONTH OF April 2015

PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF May 2015


PARTIULARS

Coal Cost

Oil Cost

AC CODE

71.110
71.211
71.213
71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines

Total Fixed Cost


Total Cost of Generation

DETAILS FOR THE MONTH OF JUNE 2015


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

PROP MGT EXP ASPER HO LETTER 228 DT.21.07.15


MONTHLY
PREVIOUS
2 MTH APRIL MAY

DETAILS FOR THE MONTH OF JULY 2015


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF AUGUST 2015


PARTIULARS

Coal Cost

Oil Cost

AC CODE

71.110
71.211
71.213
71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF SEPTEMBER 2014


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF OCTOBER 2014


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF NOVEMBER 2014


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF DECEMBER 2014


PARTIULARS

Coal Cost

Oil Cost

AC CODE

71.110
71.211
71.213
71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF JANUARY 2015


PARTIULARS

Coal Cost

Oil Cost

AC CODE

71.110
71.211
71.213
71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF FEBRUARY 2015


PARTIULARS

AC CODE

Coal Cost

71.110
71.211
71.213

Oil Cost

71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

DETAILS FOR THE MONTH OF MARCH 2015


PARTIULARS

Coal Cost

Oil Cost

AC CODE

71.110
71.211
71.213
71.120

Establishment Cost

75A
75B
76A
76B

O&M
Prop Management Exp
Depreciation
Interest

74 , 71 except 71.110,71.213

Description

Coal Consumption
Coal Handling Contract Charges
Siding Charges
Total Coal Cost (A)
Oil Consumption (B)
Total Fuel Cost (A+B)
Employee Cost (Administrative)
Employee Cost (Subordinate)
Administration and General Expenses
Administration and General Expenses
Total Establishment cost
Repair and Maintenance and Cost of generaion of Power except Coal and Oil Cost
Total Variable Cost (1+2+O & M)
Expenses allocated as per HO guidelines
Based on previous year Depreciation
Total Fixed Cost
Total Cost of Generation

F April 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

263101615
0
1330532

263101615
0
1330532

26.310
0.000
0.133

26.310
0.000
0.133

264432147

264432147

26.443

26.443

20841943

20841943

2.084

2.084

285274090

285274090

28.527

28.527409

0
0
24009
8806594

0
0
24009
8806594

0.000
0.000
0.002
0.881

0.000
0.000
0.002
0.881

8830603

8830603

0.883

0.883

13284006

13284006

1.328

1.328

307388699

307388699

30.738

30.738

4483330
4550000
5290000

4483330
4550000
5290000

0.448
0.455
0.529

0.448
0.455
0.529

14323330
321712029

14323330
321712029

1.432
32.170

1.432
32.170

F May 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

320928596
827744
1376413

584030211
827744
2706945

32.093
0.083
0.138

58.403
0.083
0.271

323132753

587564900

32.314

58.756

25059977

45901920

2.506

4.590

348192730

633466820

34.820

63.346682

3907774
33944472
36173
2681924

3907774
33944472
60182
11488518

0.391
3.394
0.004
0.268

0.391
3.394
0.006
1.149

40570343

49400946

4.057

4.940

16251969

29535975

1.625

2.954

405015042

712403741

40.502

71.240

4483330
4550000
5290000

8966660
9100000
10580000

0.448
0.455
0.529

0.897
0.910
1.058

14323330
419338372

28646660
741050401

1.432
41.935

2.865
74.105

JUNE 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

355230484
-720904
829765

939260695
106840
3536710

35.523
-0.072
0.083

93.926
0.011
0.354

355339345

942904245

35.534

94.290

11371648

57273568

1.137

5.727

366710993

1000177813

36.671

100.0177813

3675633
34663971
33554
-4135874

7583407
68608443
93736
7352644

0.368
3.466
0.003
-0.414

0.758
6.861
0.009
0.735

34237284

83638230

3.423

8.364

19157207

48693182

1.916

4.869

420105484

1132509225

42.010

113.251

4483330
4550000
5290000

13449990
13650000
15870000

0.448
0.455
0.529

1.345
1.365
1.587

14323330
434428814

42969990
1175479215

1.432
43.442

4.297
117.548

53800000
4483333.333
2450000
2033333.333
4066666.667
4483333
8549999.667

JULY 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

345213997
4827848
1373564

1284474692
4934688
4910274

34.521
0.483
0.137

128.447
0.493
0.491

351415409

1294319654

35.142

129.432

14335771

71609339

1.434

7.161

365751180

1365928993

36.58

136.5928993

4732930
36254803
84841
25144501

12316337
104863246
178577
32497145

0.473
3.625
0.008
2.514

1.232
10.486
0.018
3.250

66217075

149855305

6.622

14.986

22611205

71304387

2.261

7.130

454579460

1587088685

45.458

158.709

4483330
4550000
5290000

17933320
18200000
21160000

0.448
0.455
0.529

1.793
1.820
2.116

14323330
468902790

57293320
1644382005

1.432
46.890

5.729
164.438

AUGUST 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

167572838
2499829
1320735

1452047530
7434517
6231009

16.757
0.250
0.132

145.205
0.743
0.623

171393402

1465713056

17.139

146.571

17681769

89291108

1.768

8.929

189075171

1555004164

18.91

155.500

3635888
34933254
28947
32434506

15952225
139796500
207524
64931651

0.364
3.493
0.003
3.243

1.595
13.980
0.021
6.493

71032595

220887900

7.103

22.089

32194388

103498775

3.219

10.350

292302154

1879390839

29.230

187.939

4483330
4550000
5290000

22416650
22750000
26450000

0.448
0.455
0.529

2.242
2.275
2.645

14323330
306625484

71616650
1951007489

1.432
30.663

7.162
195.101

PTEMBER 2014
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

427552508
4832341
917608

1879600038
12266858
7148617

42.755
0.483
0.092

187.960
1.227
0.715

433302457

1899015513

43.330

189.902

7911906

97203014

0.791

9.720

441214363

1996218527

44.12

199.622

3199778
31860101
36517
27145528

19152003
171656601
244041
92077179

0.320
3.186
0.004
2.715

1.915
17.166
0.024
9.208

62241924

283129824

6.224

28.313

53145130

156643905

5.315

15.664

556601417

2435992256

55.660

243.599

2450000
4550000
5290000

24866650
27300000
31740000

0.245
0.455
0.529

2.487
2.730
3.174

12290000
568891417

83906650
2519898906

1.229
56.889

8.391
251.990

CTOBER 2014
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

302628755
4433624
1238771

2182228793
16700482
8387388

30.263
0.443
0.124

218.223
1.670
0.839

308301150

2207316663

30.830

220.732

60908920

158111934

6.091

15.811

369210070

2365428597

36.92

236.543

4465481
39201198
42378
14116127

23617484
210857799
286419
106193306

0.447
3.920
0.004
1.412

2.362
21.086
0.029
10.619

57825184

340955008

5.783

34.096

17237271

173881176

1.724

17.388

444272525

2880264781

44.427

288.026

2450000
4550000
5290000

27316650
31850000
37030000

0.245
0.455
0.529

2.732
3.185
3.703

12290000
456562525

96196650
2976461431

1.229
45.656

9.620
297.646

OVEMBER 2014
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

459173686
2806739
1192891

2641402479
19507221
9580279

45.917
0.281
0.119

264.140
1.951
0.958

463173316

2670489979

46.317

267.049

16082476

174194410

1.608

17.419

479255792

2844684389

47.93

284.468

4065327
36914890
38283
12716801

27682811
247772689
324702
118910107

0.407
3.691
0.004
1.272

2.768
24.777
0.032
11.891

53735301

394690309

5.374

39.469

-12140338

161740838

-1.214

16.174

520850755

3401115536

52.085

340.112

2450000
4550000
5290000

29766650
36400000
42320000

0.245
0.455
0.529

2.977
3.640
4.232

12290000
533140755

108486650
3509602186

1.229
53.314

10.849
350.960

ECEMBER 2014
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

341213992
4470694
1192891

2982616471
23977915
10773170

34.121
0.447
0.119

298.262
2.398
1.077

346877577

3017367556

34.688

301.737

23308388

197502798

2.331

19.750

370185965

3214870354

37.02

321.487

4203493
36271943
119191
13732404

31886304
284044632
443893
132642511

0.420
3.627
0.012
1.373

3.189
28.404
0.044
13.264

54327031

449017340

5.433

44.902

34567581

196308419

3.457

19.631

459080577

3860196113

45.908

386.020

2450000
4550000
5290000

32216650
40950000
47610000

0.245
0.455
0.529

3.222
4.095
4.761

12290000
471370577

120776650
3980972763

1.229
47.137

12.078
398.097

ANUARY 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

138606794
4446200
825848

3121223265
28424115
11599018

13.861
0.445
0.083

312.122
2.842
1.160

143878842

3161246398

14.388

316.125

13118407

210621205

1.312

21.062

156997249

3371867603

15.70

337.187

5398696
38498457
54528
23653127

37285000
322543089
498421
156295638

0.540
3.850
0.005
2.365

3.729
32.254
0.050
15.630

67604808

516622148

6.760

51.662

39590845

235899264

3.959

23.590

264192902

4124389015

26.419

412.439

2450000
4550000
5290000

34666650
45500000
52900000

0.245
0.455
0.529

3.467
4.550
5.290

12290000
276482902

133066650
4257455665

1.229
27.648

13.307
425.746

EBRUARY 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

327844083
9304823
596445

3449067348
37728938
12195463

32.784
0.930
0.060

344.907
3.773
1.220

337745351

3498991749

33.775

349.899

12519037

223140242

1.252

22.314

350264388

3722131991

35.03

372.213

4439882
40394457
54960
14357790

41724882
362937546
553381
170653428

0.444
4.039
0.005
1.436

4.172
36.294
0.055
17.065

59247089

575869237

5.925

57.587

56384589

292283853

5.638

29.228

465896066

4590285081

46.590

459.029

2450000
4550000
5290000

37116650
50050000
58190000

0.245
0.455
0.529

3.712
5.005
5.819

12290000
478186066

145356650
4735641731

1.229
47.819

14.536
473.564

MARCH 2015
During the month
Amount (Rs)

Progressive upto month


Amount(Rs)

During the month


Amount in Cr.

Progressive upto month


Amount in Cr.

323739330
19563235
1984249

3772806678
57292173
14179712

32.374
1.956
0.198

377.281
5.729
1.418

345286814

3844278563

34.529

384.428

10533977

233674219

1.053

23.367

355820791

4077952782

35.58

407.795

8083905
130598861
140157
48054921

49808787
493536407
693538
218708349

0.808
13.060
0.014
4.805

4.981
49.354
0.069
21.871

186877844

762747081

18.688

76.275

90008287

382292140

9.001

38.229

632706922

5222992003

63.271

522.299

2450000
4550000
5290000

39566650
54600000
63480000

0.245
0.455
0.529

3.957
5.460
6.348

12290000
644996922

157646650
5380638653

1.229
64.500

15.765
538.064

You might also like