FMC Expenditure

You might also like

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 1

Waterfall Diagram for higher FMC expenditure

7000 299
42 54
123 94
168 498
6000 77
5336 126 5634

5000
Rs Lakhs

4000

Actual
3000
AOP

Impact of
Actual OB>AOP
2000

1000
Cost >982 Lakhs
0
Productivity Ex-02 CCl Coal Ex-05 Rate Sidecasting Long PH2 RD Less PL Credits
Loss Deployment Handled revision Marching Deployment (Cenvat, Stax
etc.)

1. Higher OB Run Hrs ( Plan : 11981 Hrs, Actual : 15029 Hrs) of Excavators due to lower productivity ( Plan: 630; Actual: 574 Cum/Hr)
2. Higher OB Volume ( Plan : 76 Lcum, Actual: 91.07 LCum) Consequently Ex-02 also deployed for which FMC cost provision not allocated in ABP
3. Ex-02 Run Hours 1651.1 Hrs
4. Additional CCL coal handled for which FMC credit yet to be received : 230391 Ton
5. FMC rate of Ex-05 revised ( From 6200 rs/hr to 10590 rs/hr from Oct16) : Impact 123 Lakhs for 2808.6 Hours
6. Side-casting/ Developmental Jobs/ Face Preparation ( 435 Hrs in excess of FY16) to provide for operating faces and access to benches ( Space
constraint)
7. Long marching of Excavators : 561.38 Hrs
8. Ph2 RD deployment more than proposed in AOP ( Plan 16141 Hrs, Actual 45898 Hrs): Impact 299 Lakhs approx.
9. Impact of Less PL deployment due to less coal fed (Plan :25 LT, Actual : 21.55 LT)
10.
1

You might also like