DG Calculation Sheet

Month AMC cost 3 DG Diesel Cost R & M Cost Misc. Exps. Net Cost
Apr-23 9180 65,656 32,335.00 6000 113,171.20
May-23 9180 228,447 32,335.00 6000 275,962.00
Jun-23 9180 411,476 32,335.00 6000 458,990.50
Jul-23 9180 337,725 32,335.00 6000 385,239.70
Aug-23 9180 326,033 32,335.00 6000 373,548.00
Sep-23 9180 112,925 32,335.00 6000 160,440.00
Oct-23 9180 133,561 32,335.00 6000 181,076.00
Nov-23 9180 30,580 32,335.00 6000 78,095.00
Dec-23 9180 148,851 32,335.00 6000 196,366.00
Jan-24 9180 144,354 32,335.00 6000 191,869.00

AMC
Service AMC
180 38180*2=76360 180 KVA 30279
365 75829*2=151658 365 KVA 35038
500 80000*2=160000 500 KVA 44840
Total 110157
Per month 9179.75
n Sheet
Unit Collection Load Fix Charge Total Collection Deficit
0 104550 104,550 (8,621)
14357 104550 118,907 (157,055)
62656.7 104850 167,507 (291,484)
99160.5 104850 204,011 (181,229)
42150 104850 147,000 (226,548)
213 104850 105,063 (55,377)
850 104850 105,700 (75,376)
0 104850 104,850 26,755
1251 104850 106,101 (90,265)
1017 104850 105,867 (86,002)

Service
haly yearly yearly cost
180 KVA 38180 76360
365 KVA 75829 151658
500 KVA 80000 160000
Yearly total 388018
Per month 32334.83333333