Thermal Model Consolidated v.30 (1) .0

CERC
Capital Cost Benchmarking

Thermal Power Plants
Variable Parameters for Variables
Calorific Value of Coal 3000-4000 Kcal/Kg

3800-4800 Kcal/Kg
Ash Content in Coal Below 25%

35-40%
Moisture Content in Coal

8%- 15%
Boiler Efficiency
86.00%
Suspended Particulate Matter 50-100 ppm

25- 50 ppm
Ash Utilisation Fly Ash Utilisation (80%)
Boiler Configuration Tower Type
Turbine Heat Rate 1950 Kcal/Kwh

1875 Kcal/Kwh
1825 Kcal/Kwh
33 Degree Celsius
CW Temprature (Turbine Generator Island)
CW Temprature (Cooling Tower) 33 Degree Celsius
Distance of Water Source (River)

5 km
Raw Water System River Water

Onshore Coastal
Clarification Plant
With Clarifier
Evacuation Voltage Level 400 kV
765 kV
Mode of Unloading Fuel Oil Train

Truck
Foundation Type Raft Type

Pile Type
Type of Soil Hard Soil

Loose Soil
Seismic and Wind Zone Low

High
Type of Fly Ash Disposal Dry Fly Ash Disposal at 1 km
Type of Wet Ash Disposal Wet Bottom Ash Disposal at 3 km
Coal Unloading Mechanism Track Hoppper
Water Level (Civil Works) Less than 3 meters
Condensate Cooling Method Once Through (Sea Water)

Natural Draft
Induced Draft
Desalination / RO Plant (Sea Water) Reverse Osmosis (RO) Plant

Desalination Plant (RO Type)
Desalination Plant (Thermal)
Transmission Line 400 kV

765 kV
Completion Schedule 44 Months

47 Months
10% Advance+ 80% on Delivery+ 5% on

Terms of Payment Completion+ 5% on operational acceptance
Performance Guarantee Liability Standard (10% of Contract Value)
Firm Prices
Basis of Price (Firm/Escalation-Linked)
India
Equipment Supplier (Country of Origin)
Reduction/Escalation Reduction/Escalation Reduction/Escalation Reduction/Escalation
500 MW 600 MW 660 MW 800 MW

Base Cost Base Cost
Base Cost Base Case
Base Cost
Base Cost Base Cost Base Cost
Base Cost Base Cost Base Cost Base Cost

Base Cost
Base Cost Base Cost

Base Cost
Base Cost

Base Cost

Base Cost Base Cost
Base Cost Base Cost

Base Case
Base Cost Base Cost

Base Cost Base Cost
Base Cost Base Cost

Base Cost Base Cost
Base Cost Base Cost 52 Months 58 Months

58 Months 64 Months

8
11
14
5
6.5
9
9
13
18
30 9
50 14 56%
9 22 144%
13
19.5
23%
44%
44%
62%
62%
Dry Fly Ash Disposal at 1 km
Wet Bottom Ash Disposal at 2 km

HCSS at 2 km
HCSS at 3 km
HCSS at 5 km
Fly Wet Ash Disposal at 2 km

38%
75%
No. of BaysNo. of Bays
2.25 1 x 500 5 5 3.5
#VALUE! 17.5
#VALUE!
400 765
2.25 1 x 500 3 3 3.5
2 x500 4 4
3 x 500 5 5
27 42
156%
#VALUE! -24.5
#VALUE! -140%
Central Electricity
Regulatory Commission
Capital Cost Benchmarking for Thermal Power

Stations
CERC
Formatting of Headers / Dividers
Sheet Header 1 CERC

Sheet Header 2 Capital Cost Benchmarking
Sheet Header 3 Thermal Power Plants
Header 1 Header 1
Header 2 Header 2
Header 3 Header 3
Inputs Divider Operational Assumptions

Table Heading 1 Table Heading 1
Table Heading 2 Table Heading 2
Individual Cell Assumptions
Standard Assumption 100
Offsheet Reference 100
Flex Cell 100
Name Inputs Cost Type
Technical Input 1,000.00
Empy Cell
Background for Flag 0
Infrastructure
Line Total 100.00
Units USD
Operation Line (Non-Addition) 100
Operation (Addition / Total) 100
Closing Balance 100
Key Line 100

Development Styles
WIP W
SheetHeader1
SheetHeader2
SheetHeader3
Header1
Header2
Header3
Inputs_Divider
Table_Heading1
Table_Heading2
Assumptions
Offsheet
Assumption_Flex
Technical_Input
Input
Empty_Cell
Flag
Line_Summary
Unit
Line_Operation
Line_Total
Line_ClosingBal
Line_Key
WIP
CERC
1
2
3
4
5
7
8
1
2
3
4
al Cost Benchmarking
mal Power Plants
INPUT
Select the sheet named as Computation_Sheet
Select the desired month and year of escalation from drop-down list provided in cell D6
Select the plant configuration from the drop down list provided in cell D8 to D10
Enter the applicable plant parameters from the drop down list for cells from D13 to D35
Enter the quantitative variables from the drop down list for cells from G13 to G17
For optional packages, select the appropriate option according to applicability. This is to be done for
cells from G22 to G29
For Transmission Lines till tie point, please enter the length in kilometers
The indices for different materials can be updated using RBI Bulletien in Sheet named Indices
OUPUT
Select the sheet named as Final_Output
The benchmarks at seggregated level is can be seen from cells D12 to D26 for manadatory packages
The benchmarks at seggregated level is can be seen from cells H12 to H19 for optional packages
The total hard cost of desired configuration of power station can be seen in cell D29
CERC
Choose Month and Year of Escalation January-09
Unit Size 800 MW

Number of Units 4
Greenfield/Extension Greenfield
S.No. Quantitative Variables Values

1 Coal Quality -Calorific Value 3800-4800 Kcal/Kg
2 Ash Content 40-45%
3 Moisture Content 8%- 15%
4 Boiler Efficiency 86%
5 Suspended Particulate Matter 50-100 ppm

6 Ash Utlilisation Fly Ash Utilisation (80%)
7 Boiler Configuration Double Pass Type
8 Turbine Heat Rate 1950 Kcal/Kwh
9 CW temperature 30 Degree Celsius
10 Water Source River Water
11 Distance of Water Source 20 km
12 Clarifier With Clarifier
13 Mode of Unloading Oil Train
14 Coal Unloading Mechanism Wagon Tippler
15 Type of Fly Ash Disposal and Distance Dry Fly Ash Disposal at 3 km
16 Type of Bottom Ash Disposal and Distance Wet Bottom Ash Disposal at 5 km
17 Type of Soil Hard Soil
18 Foundation Type (Chimney) Raft Type
19 Water Table Less than 3 meters

20 Seismic and Wind Zone Low
21 Condensate Cooling Method Once Through (Sea Water)
22 Desalination/RO Plant Reverse Osmosis (RO) Plant
23 Evacuation Voltage Level 400 kV
Name of package
S.No. Mandatory Packages Factors
1 Steam Generator Island Coal Quality -Calorific Value

Ash Content
Moisture Content
Boiler Efficiency
Suspended Particulate Matter
Ash Utlilisation
Boiler Configuration
2 Turbine Generator Island Turbine Heat Rate

CW temperature
3 Water System Water Source

Distance of Water Source
Clarifier
4 Fuel Oil Handling & Storage System Mode of Unloading Oil
5 Ash Handling System Type of Fly Ash Disposal and Distance

Type of Bottom Ash Disposal and Distance
6 Coal Handling System Coal Quality -Calorific Value

Ash Content
Coal Unloading Mechanism
7 Mechanical-Miscellaneous Package None

8 Switchyard Package Evacuation Voltage Level
Transformers, Switchgear, Cables,

9 Cable Facilities, Grounding & Lighting Evacuation Voltage Level
Packages
10 Emergency DG Set None
11 C&I Package None
12 Chimney Foundation Type (Chimney)
13 Civil Works Type of Soil

Water Table
Seismic and Wind Zone
14 Initial Spares None
15 Cooling Tower Condensate Cooling Method

CW temperature
Optional Packages Factors
1 Desalination Plant/RO Plant Desalination/RO Plant
2 MGR None
3 Railway Siding None
4 Unloading Equipment at Jetty None

5 Rolling Stock/Locomotive None
6 FGD Plant Coal Quality -Calorific Value
7 Township & Colony None
Transmission Line Cost till Tie Point (If

8 Evacuation Voltage Level
applicable)
Qualitative Variables
Completion Schedule
Terms of Payment
Performance Guarantee Liability
Choose Optional Packages

Desalination Plant/RO Plant
MGR
Railway Siding
Unloading Equipment at Jetty
Rolling Stock/Locomotive
FGD Plant
Township & Colony
Length of Transmission Line till Tie Point

(in km)
Escalation
Variation in Factors
(INR Crores / MW)
3800-4800 Kcal/Kg -
40-45% 0.034
8%- 15% -
86.00% -
50-100 ppm (0.023)
Fly Ash Utilisation (80%) -
Double Pass Type 0.068
0.080
1950 Kcal/Kwh -
30 Degree Celsius 0.001
0.001
River Water (0.063)

20 km 0.19
With Clarifier -
0.13
Train -
-
Dry Fly Ash Disposal at 3 km 0.06

Wet Bottom Ash Disposal at 5 km 0.07
0.13
3800-4800 Kcal/Kg -
40-45% 0.01
Wagon Tippler (0.08)
(0.07)
None 0.02
0.02
400 kV 0.06
0.06
400 kV (0.08)
(0.08)
None 0.00
0.00
None 0.05
0.05
Raft Type 0.04

0.04
Hard Soil (0.09)

Less than 3 meters -
Low -
(0.09)
None 0.19
0.19
Once Through (Sea Water) 0.09

30 Degree Celsius 0.00
0.089
Escalation
Variation in Factors
(INR Crores / MW)
Reverse Osmosis (RO) Plant -

-
None 0.02
0.02
None 0.10
0.10
None 0.20
0.20
None 0.04
0.04
3800-4800 Kcal/Kg 0.18

0.18
None 0.06
0.06
400 kV -
-
Values
44 Months
Completion+ 5% on operational
acceptance
Standard (10% of Contract Value)
Firm Prices
India
Yes/No
Yes
Yes
Yes
Yes
Yes
Yes
Yes
-
Benchmark Cost (INR
Crores/MW)
1.279
0.750
0.252
0.05
0.27
(0.06)
0.015
0.125
0.081
0.0020
0.05
0.07
0.50
0.19
0.20
Benchmark Cost (INR/MW)
0.07
0.02
0.10
0.20
0.04
0.36
0.06
-
Yes
No
3000-4000 Kcal/Kg
3800-4800 Kcal/Kg
4400-5500 Kcal/Kg
Above 5000 Kcal/Kg
-
Below 25%
25-35%
35-40%
40-45%
-
Less than 8%
8%- 15%
More than 15%
-
0.85
0.86
0.87
0.88
0.89
0.89
-
50-100 ppm
25- 50 ppm
Below 20 ppm
-
Fly Ash Utilisation (80%)
Fly Ash + Bottom Ash Utilisation (100%)
NA
Tower Type
Double Pass Type
-
1950 Kcal/Kwh
1930 Kcal/Kwh
1895 Kcal/Kwh
1875 Kcal/Kwh
1850 Kcal/Kwh
1825 Kcal/Kwh
-
33 Degree Celsius
30 Degree Celsius
27 Degree Celsius
-
2 km
5 km
10 km
20 km
30 km
River Water
Onshore Coastal
Offshore Coastal
-
Without Clarifier
With Clarifier
-
400 kV
765 kV
-
Train
Truck
-
Raft Type
Pile Type
-
Hard Soil
Loose Soil
-
Low
High
-
HCSS at 2 km
HCSS at 3 km
HCSS at 5 km
-
Dry Bottom Ash Disposal
-
Track Hoppper
Wagon Tippler
Conveyor (3 km)
Conveyor (5 km)
Conveyor (8 km)
-
Less than 3 meters
More than 3 meters
-
Once Through (Sea Water)
Natural Draught
Induced Draught
-
Reverse Osmosis (RO) Plant
-
400 kV
765 kV
-
44 Months
47 Months
-
10% Advance+ 80% on Delivery+ 5% on Completion+ 5% on operational acceptance
Others
-
Standard (10% of Contract Value)
Others
- 500
Firm Prices 1000
Adjustable Prices 1500
- 2000
India 500
China 1000
European
Russian/South Korean
Japan
Others (USA etc.)
-
1 x 500 MW (Greenfield) 500
1 x 500 MW (Extension) 500
CERC
Month and Year of Escalation January-09
Unit Size 800
Number of Units 4
Greenfield/Extension Greenfield
Mandatory Packages
Benchmark Cost
S.No. Package
(INR Crore/MW)
1 Steam Generator Island 1.279
2 Turbine Generator Island 0.750
3 Water System 0.252
4 Fuel Oil Handling & Storage System 0.047
5 Ash Handling System 0.267
6 Coal Handling System (0.056)
7 Mechanical-Miscellaneous Package 0.015
8 Switchyard Package 0.125

Transformers, Switchgear, Cables, Cable Facilities,
9 0.081
Grounding & Lighting Packages
10 Emergency DG Set 0.00204
11 C&I Package 0.049
12 Chimney 0.070
13 Civil Works 0.500
14 Initial Spares 0.189
15 Cooling Tower 0.20

TOTAL 3.767
Total Benchmark Hard Cost for Power Station (INR

4.623
Crores/MW)
Optional Packages
Benchmark Cost
S.No. Package
(INR Crore/MW)
1 Water Clarification System 0.07
2 MGR 0.02
3 Railway Siding 0.10
4 Unloading Equipment at Jetty 0.20
5 Rolling Stock/Locomotive 0.04
6 FGD Plant 0.36
7 Township & Colony 0.06
8 Transmission Line Cost till Tie Point (If applicable) -
TOTAL 0.86
CERC
Name of package
Mandatory Packages Units
1 Steam Generator INR Crores

- Steam Generator Island INR Crores
- ESP INR Crores
2 Turbine Generator Island INR Crores

- Turbine Generator Island INR Crores
- HP/LP Piping INR Crores
3 Water System INR Crores

- External Water Supply System INR Crores
- CW system INR Crores
- Clarification plant INR Crores
- DM water Plant INR Crores
- Chlorination Plant INR Crores
- Effluent Treatment Plant INR Crores
- Sewage Treatment Plant INR Crores
- Fire Fighting System INR Crores
- Central Monitoring System INR Crores
- Dust Suppression System INR Crores
4 Fuel Oil Handling & Storage system INR Crores
5 Ash Handling System INR Crores
6 Coal Handling System INR Crores
7 Mechanical-Miscellaneous Package INR Crores

- Air Compressor System INR Crores
- AC Ventilation INR Crores
- Workshop, Laboratory Equipment and Monitoring System & Equipmen INR Crores
8 Switchyard Package INR Crores

- Switchyard INR Crores
Transformers, Switchgear, Cables, Cable Facilities, INR Crores
9 Grounding & Lighting Packages
- Transformers INR Crores
- Switchgear INR Crores
- Cable and Cable Facilities INR Crores
- Grounding & Lighting Packages INR Crores
10 Emergency DG Set INR Crores

- Emergency DG Set INR Crores
11 C & I Package INR Crores

- C & I Package INR Crores
12 Chimney INR Crores

- Chimney INR Crores
13 Civil Works INR Crores

SG Area Civil Work INR Crores
TG Area Civil Work INR Crores
CW system INR Crores
DM water Plant INR Crores
Clarification plant INR Crores
Chlorination plant INR Crores
Fuel Handiling & Storage System INR Crores
Coal Handling Plant INR Crores
Ash Handling System INR Crores
Ash disposal area development INR Crores
Fire fighting System INR Crores
Temp. construction & enabling works INR Crores
Road & Drainage INR Crores
Off site civil works INR Crores
Raw water reservoir INR Crores
14 Initial Spares INR Crores

- Initial Spares INR Crores
15 Cooling Tower INR Crores

- Cooling Tower INR Crores
Sub Total
Optional Packages (Includes Equipment Cost and Associated Civil Works)
1 Desalination Plant INR Crores

- Desalination Plant INR Crores
2 MGR INR Crores

- MGR INR Crores
3 Railway Siding INR Crores

- Railway Siding INR Crores
4 Coal Unloading Equipment and Jetty INR Crores

- Coal Jetty INR Crores
5 Rolling Stock/Locomotive INR Crores

- Rolling Stock/Locomotive INR Crores
6 FGD Plant INR Crores

- FGD Plant INR Crores
7 Township & Colony INR Crores

- Township & Colony INR Crores
8 Transmission Line Cost till Tie Point INR Crores

- Transmission Line Cost till Tie Point INR Crores
Taxes and Duties INR Crores

- Taxes and Duties INR Crores
- Custom Duty INR Crores
Total Hard Cost (Including Taxes) INR Crores

500 MW 500 MW 500 MW 500 MW 500 MW
1 2 3 4 1
Greenfield Greenfield Greenfield Greenfield Extension
5001Greenfield 5002Greenfield 5003Greenfield 5004Greenfield 5001Extension
Benchmark Cost (INR Crores/MW)
1.255 1.230 1.108 1.046 1.17

1.255 1.230 1.108 1.046 1.169
- - - -
0.773 0.738 0.626 0.622 0.763

0.771 0.736 0.623 0.620 0.744
0.002 0.002 0.002 0.002 0.019
0.228 0.215 0.208 0.205 0.227

0.116 0.067 0.060 0.057 0.038
0.028 0.038 0.040 0.038 0.028
0.015 0.017 0.020 0.017 0.026
0.014 0.020 0.020 0.020 0.022
0.015 0.027 0.027 0.027 0.064
0.010 0.013 0.013 0.013 0.014
0.011 0.011 0.011 0.011 0.011
0.019 0.022 0.017 0.022 0.022
- - - - -
- - - - -
0.06 0.05 0.04 0.04 0.05
0.15 0.13 0.12 0.11 0.15
0.214 0.213 0.207 0.205 0.213
0.031 0.0297 0.023 0.020 0.023

0.02 0.0142 0.0089 0.02
0.01 0.0121 0.0127
0.0000 0.0034 0.0014 0.00321
0.099 0.098 0.099 0.100 0.087

0.10 0.10 0.10 0.09
0.29 0.29 0.28 0.27 0.22
0.22470 0.2277 0.2192 0.1860

0.03172 0.0306 0.0306 0.0177
0.01818 0.0156 0.0156 0.0101
0.01425 0.0172 0.0172 0.0079
0.003 0.003 0.002 0.002 0.002

0.003 0.003 0.002 0.0023 0.002
0.04 0.04 0.04 0.04 0.04

0.04 0.04 0.04 0.04 0.04
0.05 0.05 0.04 0.04 0.06

0.05 0.05 0.04 0.04 0.06
0.91 0.90 0.89 0.85 0.85

0.38 0.44 0.71 0.35
0.13 0.12 - 0.14
- - - -
- - - -
- - - -
- - - -
0.00 0.00 - 0.00
- - - -
0.26 0.21 0.18 0.20
0.04 0.04 - 0.05
- - - -
0.01 0.01 - 0.01
0.01 0.01 - 0.02
0.03 0.03 - 0.03
0.05 0.04 - 0.05
0.12 0.12 0.12 0.12 0.11

0.12 0.12 0.12 0.12 0.11
0.18 0.17 0.16 0.16 0.18

0.18 0.17 0.16 0.16 0.18
4.40 4.26 3.96 3.83 4.14

ted Civil Works)
0.13 0.12 0.11 0.10 0.13

0.13 0.12 0.11 0.10 0.13
0.05 0.05 0.04 0.04 0.06

0.05 0.05 0.04 0.04 0.06
0.15 0.14 0.12 0.10 0.10

0.15 0.14 0.12 0.10 0.10
0.15 0.15 0.20 0.20 0.15

0.15 0.15 0.20 0.20 0.15
0.05 0.04 0.04 0.04 0.05

0.05 0.04 0.04 0.04 0.05
0.18 0.18 0.18 0.18 0.18

0.18 0.18 0.18 0.18 0.18
0.14 0.09 0.08 0.06 0.08

0.14 0.09 0.08 0.06 0.08
- - - - -
4.40 4.26 3.96 3.83 4.14

500 MW 600 MW 600 MW 600 MW 600 MW
2 1 2 3 4
Extension Greenfield Greenfield Greenfield Greenfield
5002Extension 6001Greenfield 6002Greenfield 6003Greenfield 6004Greenfield
Average Cost (INR Crores/MW)
1.144 1.175 1.152 1.038 0.980

1.144 1.18 1.15 1.04 0.98
-
0.704 0.810 0.773 0.655 0.652

0.704 0.81 0.77 0.66 0.65
-
0.208 0.169 0.167 0.162 0.160

0.103 0.08 0.04 0.04 0.04
0.020 0.02 0.03 0.04 0.03
0.020 0.01 0.02 0.02 0.02
0.016 0.01 0.02 0.02 0.02
0.009 0.01 0.02 0.02 0.02
0.008 0.01 0.01 0.01 0.01
0.011 - - - -
0.020 0.02 0.02 0.02 0.02
-
-
0.05 0.06 0.05 0.04 0.04
0.11 0.17 0.14 0.14 0.12
0.200 0.363 0.361 0.351 0.348
0.016 0.020 0.019 0.015 0.01

0.01486 0.01 0.01 0.01 -
0.01 0.01 0.01 -
0.00150 0.00 0.00 0.00 -
0.073 0.075 0.075 0.076 0.08

0.07 0.08 0.07 0.08 -
0.22 0.20 0.20 0.20 0.19
0.1689 0.15 0.16 0.15 -

0.0264 0.02 0.02 0.02 -
0.0183 0.01 0.01 0.01 -
0.0061 0.01 0.01 0.01 -
0.002 0.002 0.002 0.002 0.002

0.002 0.00 0.00 0.00 0.00
0.04 0.03 0.03 0.03 0.03

0.04 0.03 0.03 0.03 0.03
0.05 0.05 0.04 0.04 0.03

0.05 0.05 0.04 0.04 0.03
0.74 0.58 0.58 0.62 0.55

0.50 0.28 0.32 0.52 -
0.04 0.07 0.06 - -
- -
- -
- -
- -
0.00 0.00 0.00 - -
- -
0.14 0.16 0.13 0.11 -
0.02 0.02 0.02 - -
- -
0.00 0.00 0.00 - -
0.01 0.01 0.01 - -
0.01 0.02 0.02 - -
0.01 0.02 0.02 - -
0.08 0.11 0.11 0.11 0.11

0.08 0.11 0.11 0.11 0.11
0.16 0.14 0.13 0.12 0.12

0.16 0.14 0.13 0.12 0.12
3.80 3.95 3.83 3.60 3.43
0.12 0.12 0.11 0.10 0.13

0.12 0.12 0.11 0.10 0.13
0.05 0.02 0.02 0.01 0.01

0.05 0.02 0.02 0.01 0.01
0.12 0.15 0.14 0.12 0.10

0.12 0.15 0.14 0.12 0.10
0.15 0.15 0.15 0.20 0.20

0.15 0.15 0.15 0.20 0.20
0.04 0.03 0.03 0.02 0.02

0.04 0.03 0.03 0.02 0.02
0.18 0.18 0.18 0.18 0.18

0.18 0.18 0.18 0.18 0.18
0.05 0.10 0.06 0.06 0.04

0.05 0.10 0.06 0.06 0.04
3.80 3.95 3.83 3.60 3.43

600 MW 600 MW 660 MW 660 MW 660 MW
1 2 1 2 3
Extension Extension Greenfield Greenfield Greenfield
6001Extension 6002Extension 6601Greenfield 6603Greenfield

6602Greenfield
Benchmark Cost (INR Crores/MW)
1.095 1.072 1.170 1.147 1.034

1.10 1.07 1.17 1.15 1.03
0.783 0.740 0.742 0.708 0.600

0.78 0.74 0.74 0.71 0.60
0.178 0.156 0.154 0.153 0.147

0.03 0.07 0.07 0.04 0.04
0.02 0.02 0.02 0.03 0.03
0.03 0.02 0.01 0.01 0.01
0.02 0.01 0.01 0.01 0.01
0.05 0.01 0.01 0.02 0.02
0.01 0.01 0.01 0.01 0.01
- - - - -
0.02 0.02 0.02 0.02 0.02
-
0.05 0.05 0.09 0.08 0.06
0.17 0.12 0.22 0.19 0.18
0.361 0.339 0.33 0.33 0.32
0.014 0.010 0.037 0.037 0.027

0.01 0.01 0.03 0.02 0.01
- - 0.01 0.01 0.01
0.00 0.00 0.00 0.01 0.00
0.066 0.056 0.097 0.096 0.097

0.07 0.06 0.10 0.10 0.10
0.15 0.15 0.27 0.27 0.26
0.13 0.12 0.21 0.21 0.20

0.01 0.02 0.03 0.03 0.03
0.01 0.01 0.02 0.02 0.02
0.00 0.00 0.01 0.01 0.01
0.002 0.002 0.004 0.005 0.003

0.00 0.00 0.00 0.00 0.00
0.03 0.03 0.05 0.04 0.04

0.03 0.03 0.05 0.04 0.04
0.05 0.04 0.07 0.06 0.06

0.05 0.04 0.07 0.06 0.06
0.53 0.50 0.49 0.48 0.80

0.26 0.37 0.24 0.28 0.45
0.08 0.02 0.09
-
-
-
-
0.00 0.00 0.00
-
0.12 0.08 0.25 0.20 0.17
0.02 0.01 0.02
-
0.01 0.00 0.01
0.01 0.01 0.01
0.02 0.01 0.02
0.03 0.01 0.03
0.10 0.08 0.14 0.14 0.14

0.10 0.08 0.14 0.14 0.14
0.14 0.13 0.20 0.18 0.18

0.14 0.13 0.20 0.18 0.18
3.73 3.48 4.07 3.93 3.96
0.12 0.12 0.09 0.09 0.08

0.12 0.12 0.09 0.09 0.08
0.02 0.02 0.03 0.03 0.02

0.02 0.02 0.03 0.03 0.02
0.10 0.12 0.15 0.14 0.12

0.10 0.12 0.15 0.14 0.12
0.15 0.15 0.15 0.15 0.20

0.15 0.15 0.15 0.15 0.20
0.03 0.02 0.04 0.04 0.04

0.03 0.02 0.04 0.04 0.04
0.18 0.18 0.18 0.18 0.18

0.18 0.18 0.18 0.18 0.18
0.06 0.03 0.15 0.09 0.09

0.06 0.03 0.15 0.09 0.09
3.73 3.48 4.07 3.93 3.96


HCSS at 2 km
HCSS at 3 km
HCSS at 5 km

660 MW 660 MW 660 MW 800 MW 800 MW 800 MW
4 1 2 1 2 3
Greenfield Extension Extension Greenfield Greenfield Greenfield
6604Greenfield 6602Extension 8001Greenfiel 8002Greenfiel 8003Greenfiel

6601Extension
d d d
hmark Cost (INR Crores/MW) Benchmark Cost (INR Cror
0.976 1.091 1.067 1.365 1.338 1.206

0.98 1.09 1.07 1.37 1.34 1.21
-
0.597 0.716 0.677 0.932 0.889 0.754

0.60 0.72 0.68 0.93 0.89 0.75
-
0.147 0.171 0.141 0.129 0.131 0.127

0.03 0.02 0.06 0.06 0.03 0.03
0.03 0.02 0.01 0.02 0.03 0.03
0.01 0.02 0.01 0.01 0.01 0.02
0.01 0.02 0.01 0.01 0.01 0.01
0.02 0.06 0.01 0.01 0.02 0.02
0.01 0.01 0.01 0.01 0.01 0.01
- - - - -
0.02 0.02 0.02 0.01 0.02 0.01
-
-
0.06 0.08 0.08 0.07 0.06 0.05
0.17 0.23 0.17 0.19 0.16 0.15
0.32 0.33 0.31 0.28 0.27 0.27
0.02 0.032 0.023 0.024 0.023 0.018

- 0.03 0.02 0.01 0.01 0.01
- - - 0.01 0.01 0.01
- 0.01 0.00 0.00 0.00 0.00
0.10 0.085 0.071 0.062 0.061 0.062

0.08 0.06 0.06 0.06
0.25 0.21 0.21 0.17 0.18 0.17
- 0.17 0.16 0.13 0.13 0.13

- 0.02 0.02 0.02 0.02 0.02
- 0.01 0.02 0.01 0.01 0.01
- 0.01 0.00 0.01 0.01 0.01
0.003 0.003 0.003 0.003 0.003 0.002

0.00 0.00 0.00 0.00 0.00 0.00
0.05 0.05 0.05 0.05 0.04 0.05

0.05 0.05 0.05 0.05 0.04 0.05
0.05 0.08 0.07 0.05 0.04 0.04

0.05 0.08 0.07 0.05 0.04 0.04
0.70 0.77 0.67 0.63 0.63 0.64

- 0.28 0.32 0.51
0.08 0.07 -
-
-
-
-
0.00 0.00 -
-
0.18 0.15 0.13
0.02 0.02 -
-
0.01 0.01 -
0.01 0.01 -
0.02 0.02 -
0.03 0.03 -
0.14 0.13 0.10 0.18 0.19 0.18

0.14 0.13 0.10 0.18 0.19 0.18
0.17 0.20 0.18 0.12 0.11 0.11

0.17 0.20 0.18 0.12 0.11 0.11
3.77 4.16 3.80 4.25 4.12 3.82
0.07 0.09 0.09 0.09 0.09 0.08

0.07 0.09 0.09 0.09 0.09 0.08
0.02 0.04 0.03 0.03 0.03 0.02

0.02 0.04 0.03 0.03 0.03 0.02
0.10 0.10 0.12 0.15 0.14 0.12

0.10 0.10 0.12 0.15 0.14 0.12
0.20 0.15 0.15 0.15 0.15 0.20

0.20 0.15 0.15 0.15 0.15 0.20
0.04 0.04 0.03 0.04 0.04 0.04

0.04 0.04 0.03 0.04 0.04 0.04
0.18 0.18 0.18 0.18 0.18 0.18

0.18 0.18 0.18 0.18 0.18 0.18
0.06 0.09 0.05 0.15 0.09 0.09

0.06 0.09 0.05 0.15 0.09 0.09
3.77 4.16 3.80 4.25 4.12 3.82

800 MW 800 MW 800 MW 800 MW
4 1 2 4 MW
Greenfield Extension Extension Greenfield
8004Greenfiel 8001Extensio 8002Extensio 8004Greenfiel

d n n d
enchmark Cost (INR Crores/MW)
1.138 1.273 1.245 1.138

1.14 1.27 1.24 1.138
-
-
0.750 0.900 0.851 0.750
0.75 0.90 0.85 0.750
-
-
0.126 0.149 0.118 0.126
0.03 0.02 0.05 0.028
0.03 0.02 0.01 0.025
0.01 0.02 0.02 0.013
0.01 0.01 0.01 0.013
0.02 0.05 0.01 0.021
0.01 0.01 0.01 0.009
- - - -
0.02 0.02 0.02 0.017
-
-
0.05 0.06 0.06 0.047

-
0.14 0.19 0.14 0.138
0.26 0.27 0.26 0.264
0.015 0.016 0.012 0.015

- 0.01 0.01 -
- - - -
- 0.00 0.00 -
0.062 0.054 0.045 0.062

- 0.05 0.05 -
-
0.16 0.13 0.13 0.163
- 0.11 0.10 -
- 0.01 0.02 -
- 0.01 0.01 -
- 0.00 0.00 -
-
0.002 0.002 0.002 0.002
0.00 0.00 0.00 0.002
-
0.05 0.05 0.05 0.049
0.05 0.05 0.05 0.049
-
0.04 0.05 0.05 0.035
0.04 0.05 0.05 0.035
-
0.59 0.58 0.53 0.588
- 0.25 0.37 -
- 0.09 0.03 -
-
-
-
-
- 0.00 0.00 -
-
- 0.14 0.10 -
- 0.03 0.01 -
-
- 0.01 0.00 -
- 0.01 0.01 -
- 0.02 0.01 -
- 0.03 0.01 -
-
0.19 0.17 0.13 0.189
0.19 0.17 0.13 0.189
0.11 0.12 0.11 0.108

0.11 0.12 0.11 0.108
3.67 4.02 3.71 3.674
0.07 0.09 0.09 0.073

0.07 0.09 0.09 0.073
0.02 0.04 0.03 0.025

0.02 0.04 0.03 0.025
0.10 0.10 0.12 0.100

0.10 0.10 0.12 0.100
-
0.20 0.15 0.15 0.200
0.20 0.15 0.15 0.200
-
0.04 0.04 0.03 0.035
0.04 0.04 0.03 0.035
-
0.18 0.18 0.18 0.180
0.18 0.18 0.18 0.180
-
0.06 0.09 0.05 0.062
0.06 0.09 0.05 0.062
-
-
3.67 4.02 3.71 3.67

CERC
Name of the Plant Bellary - I

Unit Size 500
Number of Units 1
Type of Coal Domestic
Greenfield/ Extension Greenfield
Plant Location Non-PitHead
Month and Year of Award Jun-04
Name of package
Mandatoy Packages Units
1 Steam Generator INR Crores 494.17

- Steam Generator Island INR Crores 494.17
- ESP INR Crores
2 Turbine Generator Island INR Crores 279.45

- Turbine Generator Island INR Crores 279.45
3 Water System INR Crores 81.11

- External water supply system INR Crores 43.50
- CW system INR Crores 10.35
- DM water Plant INR Crores 5.19
- Clarification plant INR Crores 5.48
- Chlorination Plant INR Crores 5.76
- Effluent Treatment Plant INR Crores 3.86
- Sewage Treatment Plant INR Crores -
- Fire Fighting System INR Crores 6.98
- Central Monitoring System INR Crores -
- Dust Suppression System INR Crores -
4 Material Handling System INR Crores 162.51

- Fuel Oil Handling & Storage system INR Crores 21.78
- Ash Handling System INR Crores 57.55
- Coal Handling System INR Crores 83.18
5 Mechanical-Miscellaneous Package INR Crores 12.80

- Air Compressor System INR Crores 7.55
- AC Ventilation INR Crores 4.35
- Workshop, Laboratory Equipment and Monitorin INR Crores 0.91
6 Switchyard Package INR Crores 32.26

- Switchyard INR Crores 32.26
Transformers, Switchgear, Cables, Cable
7 INR Crores 103.07
Facilities, Grounding & Lighting Packages
- Transformers INR Crores 80.18
- Switchgear INR Crores 11.32
- Cable and Cable Facilities INR Crores 6.49
- Grounding & Lighting Packages INR Crores 5.08
8 Emergency DG Set INR Crores 1.07

- Emergency DG Set INR Crores 1.07
9 C & I Package INR Crores 35.00

- C & I Package INR Crores 35.00
10 Chimney INR Crores 21.19

- Chimney INR Crores 21.19
11 Civil Works INR Crores 381.12

SG Area Civil Work INR Crores 176.31
TG Area Civil Work INR Crores 49.99
CW system INR Crores -
DM water Plant INR Crores -
Clarification plant INR Crores -
Chlorination plant INR Crores -
Fuel Handiling & Storage System INR Crores 0.74
Coal Handling Plant INR Crores -
Ash Handling System INR Crores 100.45
Ash disposal area development INR Crores 14.13
Fire fighting System INR Crores -
Temp. construction & enabling works INR Crores 3.73
Road & Drainage INR Crores 4.80
Off site civil works INR Crores 13.00
Raw water reservoir INR Crores 17.97
12 Initial Spares INR Crores 53.01

- Initial Spares INR Crores 53.01
13 Cooling Tower INR Crores 50.00

- Cooling Tower INR Crores 50.00
Optional Packages (Includes Equipment Cost and Associated Civil Works)
1 Desalination Plant INR Crores -

- Desalination Plant INR Crores -
2 MGR INR Crores -

- MGR INR Crores
3 Railway Siding INR Crores 60.00

- Railway Siding INR Crores 60.00
4 Unloading Equipment at Jetty INR Crores -
- Unloading Equipment at Jetty INR Crores -
5 Rolling Stock/Locomotive INR Crores 18.30

- Rolling Stock/Locomotive INR Crores 18.30
6 FGD Plant INR Crores -

7 Township & Colony INR Crores 55.25

- Township & Colony INR Crores 55.25
8 Transmission Line Cost till Tie Point INR Crores -

- Transmission Line Cost till Tie Point INR Crores -
Total Hard Cost (Excluding Taxes) INR Crores 1,840.31
Taxes and Duties INR Crores -

Total Hard Cost (Including Taxes) INR Crores 1,840.31

Ramagundum Vindhyachal Stage-
Bhopallapally Kaparkheda Korba- Stage-III
Stage-III II
500 500 500 500 500
1 1 1 1 1
Domestic Domestic Domestic Domestic Domestic
Greenfield Extension Extension Extension Extension
- Pit-Head Pit-Head Non Pit-Head Pit-Head
Jul-05 Jan-07 Apr-08 Mar-05 Apr-01
545.23 475.91 593.29 477.49 315.91

545.23 475.91 593.29 477.49 315.91
333.80 320.34 363.23 326.58 283.94

332.80 320.34 362.13 326.58 274.89
1.00 1.09 9.05
- 100.00 - 85.13 113.87

19.66 16.74 18.45
18.67 15.89 17.53
9.02 7.68 8.47
10.70 9.11 10.04
26.16 22.27 24.56
5.85 4.98 5.49
- - -
9.93 8.46 9.33
- - -
- - -
- - - 175.50 193.68
31.10 21.50
65.27 61.33
79.13 110.84
- - - - 15.29
- 6.97
7.16
1.15
- 35.07 37.43 - 55.17

- 35.07 37.43 55.17
109.88 112.03 119.56 104.96 116.70
85.47 87.15 93.01 81.65 112.81

12.07 12.30 13.13 11.53 1.93
6.91 7.05 7.52 6.60 1.10
5.42 5.53 5.90 5.18 0.86
1.14 2.83 1.24 1.48 0.20

1.14 2.83 1.24 1.48 0.20
34.19 20.91 17.76 17.76 17.78

34.19 20.91 17.76 17.76 17.78
- - - - 20.41
20.41
- - - 443.00 444.40
242.67 243.44
60.03 60.22
- -
- -
- -
- -
0.88 0.89
- -
75.02 75.26
16.96 17.02
- -
4.48 4.50
5.76 5.78
15.61 15.66
21.58 21.65
- 81.00 - 41.69 55.52

81.00 41.69 55.52
- - - 52.00 57.14
52.00 57.14
ated Civil Works)
- - - - -
- - - - 29.47
29.47
- - - - -
- - - - -
- - - - 17.63
17.63
- - - - -
- - - 31.00 31.06
31.00 31.06
- - - - -
-
1,024.23 1,148.08 1,132.50 1,756.59 1,768.18
- - - 117.13 -
1.43
115.70
1,024.23 1,148.08 1,132.50 1,873.72 1,768.18

Sipat STPS,
Bellary - II Valur STPS Ph-I Mauda Marwa
Stage-II
500 500 500 500 500
1 2 2 2 2
Non-PitHead Pit- Head Pit- Head Non Pit-Head Pit-Head
Aug-06 Jul-05 Apr-07 Oct-08 Dec-08
512.78 1,086.65 1,161.30 1,212.41 1,258.92

512.78 1,086.65 1,161.30 1,212.41 1,258.92
356.77 698.44 773.64 692.90 853.99

347.77 698.44 773.644 692.896 853.99
9.00 - - -
93.30 150.42 128.46 155.74 -

18.34 66.78 39.05 97.74
17.42 43.10
8.42 22.88 - 14.6
9.98 - - 20.08
24.41 - 54.56
5.46 12.204
-
9.27 17.66 22.64 23.32
- -
- -
192.50 242.68 407.51 422.56 -

26.37 41.78 54.17 28.57
65.96 72.44 140.25 145.37
100.17 128.46 213.10 248.62
15.20 12.48 19.62 24.25 -

6.93 -
17.74 16.48
7.12 12.48
1.15 1.88 7.78
5.14 90.86 121.59 119.96 126.54

5.14 90.86 121.59 119.963 126.54
16.60 208.68 234.55 278.97 30.70
12.73 135.41 234.55 278.97 30.31

1.91 33.73 0.25
1.10 13.05 0.07
0.86 26.49 0.08
0.20 1.83 4.46 4.23 0.01

0.20 1.83 4.46 4.23 0.01
17.67 43.20 38.12 32.20 -

17.67 43.20 38.118 32.20
20.28 29.15 64.55 37.50 -

20.28 29.15 64.55 37.5
441.70 362.93 857.56 767.70 -

241.96 105.96 857.56 584.8
59.85 115.44
-
-
-
-
0.88
-
74.80 182.9
16.92 47.80
- -
4.47 13.59
5.74 8.62
15.56 30.02
21.52 41.50
55.19 - 135.24 132.72 -

55.19 - 135.235 132.72
56.79 65.28 90.00 57.60 -

56.79 65.28 90 57.602
- - 113.48 - -
113.48
29.29 - - - -
29.29 - -
- - - 147.82 -
- 147.815
- - 121.31 - -
121.314
17.52 59.18 - 14.07 -

17.52 59.18 - 14.068
- - - - -
30.87 43.96 80.32 127.40 -

30.87 43.96 80.316 127.4
- - - - -
-
1,861.81 3,095.74 4,351.70 4,228.00 2,270.16
- 81.72 -
81.721
1,861.81 3,095.74 4,351.70 4,309.72 2,270.16

Simadhri STPS
DVC Koderma Udipi, Lanco Simadhri-I Anpara-D
Stage-II
500 507 500 500 500
2 2 2 2 2
Domestic Imported Imported Domestic Domestic
Greenfield Greenfield Greenfield Extension Extension
Pit-Head Coastal Coastal Pit-Head Pit- Head
Aug-07 Jun-05 Jun-04 Jan-09 Jan-07
1,134.78 639.64 619.34 1,668.84 1,192.67

1,134.78 639.64 619.34 1,668.84 1,192.67
-
694.74 592.36 484.13 1,022.64 823.38

692.65 592.36 484.13 998.78 823.383
2.09 23.86 -
215.27 84.81 163.85 - 91.83

98.35 22.40 43.28 36.30
35.76 17.17 33.17
27.41 8.62 16.65 14.283
13.76 9.09 17.56 12.55
14.51 9.55 18.45
15.25 6.41 12.38
10.23 - -
- 11.58 22.38 28.70
- - - -
- - - -
390.80 244.77 472.89 323.31 467.63

44.45 27.84 53.79 66.68
125.96 78.90 152.42 151.31
220.38 138.03 266.67 323.31 249.64
25.97 16.27 31.43 - 20.65

12.05 7.55 14.58
18.77
11.52 7.21 13.93
2.41 1.51 2.92 1.88
71.58 81.11 78.56 - 65.82

71.58 81.11 78.56 65.816
228.68 259.11 250.97 285.82 229.36
177.90 201.57 195.24 229.63 229.36

25.11 28.46 27.56 28.93
14.39 16.31 15.79 19.44
11.28 12.78 12.38 7.82
2.37 2.69 2.61 3.03 3.98

2.37 2.69 2.61 3.03 3.98
33.97 65.39 - 50.22 33.19

33.97 65.39 50.22 33.189
41.49 - - - 47.53
41.49 47.53
892.68 824.60 917.81 513.84 631.45

496.18 458.34 510.15 349.42 631.45
96.78 89.40 99.51 27.24
- - - -
- - - -
- - - -
- - - -
1.43 1.32 1.47 0.89
- - - -
194.47 179.64 199.94 99.15
27.35 25.27 28.12 10.95
- - - -
7.23 6.68 7.43 2.50
9.29 8.58 9.55 6.81
25.17 23.25 25.88 7.08
34.79 32.14 35.77 9.79
91.58 74.30 - - 127.67

91.58 74.3 127.67
- 106.00 - - 127.70
106 127.702
- - - - -
- 34.80 - - -
34.8
- - - - -
- 220.00 - - -
220
- - - - -
-
- 150.00 - - -
150
- - - - 58.36
- 58.363
- - - - -
3,823.92 3,395.86 3,021.59 3,867.70 3,921.22
- 108.00 346.74 -
108 346.74
-
3,823.92 3,503.86 3,368.33 3,867.70 3,921.22

Vindhyanchal Talcher STPS
Vindhyachal Stage-III Rihand Stage-II Jhajjar
Stage-IV Stage-II
500 500 500 500 500
2 2 2 2 3
Extension Extension Extension Extension Greenfield
Pit- Head Pit-Head Pit -Head Pit- Head Non Pit-Head
Oct-08 Dec-06 Aug-05 Jul-05 Apr-08
1,400.19 1,029.59 1,020.00 1,448.33 1,802.28

1,400.19 1,029.59 1020 1448.33 1,802.28
826.27 630.34 422.79 959.90 1,026.16

826.269 630.34 422.79 942.48 1026.164
- 17.42 -
114.06 37.26 85.58 79.85 134.71

24.33 12.23 22.60 0.50 33.90
10.00 17.32 22.29 33.90
24.66 5.00 8.69 21.09 17.356
39.63 5.00 9.17 26.14 22.73
5.03 9.64
6.47
-
25.432 11.69 9.83 26.821
- -
- -
716.31 228.04 246.99 382.12 591.87

28.54 40.33 28.09 44.60 98.39
201.38 59.84 79.61 126.39 190.75
486.40 127.87 139.28 211.13 302.726
17.51 - 16.42 25.79 36.07

7.62 10.80 13.92
16.94
7.28 14.99 19.89
0.57 1.52 2.26
35.32 64.95 41.01 59.92 104.22

35.32 64.95 41.01 59.92 104.221
270.04 217.03 130.99 113.71 271.20
270.04 170.95 101.90 65.83 271.20

22.79 14.39 26.18
13.06 8.24 21.28
10.23 6.46 0.42
- 2.15 1.36 1.35 3.98

- 2.15 1.36 1.35 3.98
- 30.82 - 45.97 50.41

30.82 45.97 50.41
52.75 - - - 65.48
52.75 65.48
700.88 390.21 308.81 36.33 951.40

700.88 213.77 171.65 670.382
33.48
-
-
-
-
0.49 1.70
-
176.44 67.27 281.015
9.46 17.45
-
2.50 3.65
3.21 13.53
8.71
12.04
147.00 22.13 19.30 48.27 173.80

146.997 22.13 19.30 48.27 173.8
85.80 33.23 - 51.85 157.64

85.798 33.23 51.85 157.635
- - - - -
92.73 - - 41.23 -
92.725 41.23
- - - - 109.81
109.809
- - - - -
50.42 54.02 - 51.59 15.85

50.417 54.02 51.59 15.853
- - - - -
- - - 21.36 129.60
21.36 129.6
- - - - -
4,509.27 2,739.77 2,293.24 3,367.57 5,624.48
436.63 108.50
413.14 108.5
23.49
4,509.27 3,176.40 2,293.24 3,367.57 5,732.98

Malwa- TNEB , North
Raghunathpura Kakatiya Jindal, Orissa Sipat Stage -I
MPPGCL Chennnai
600 600 600 600 600 660
2 2 1 1 4 3
Domestic Domestic Domestic - Domestic Domestic
Greenfield Greenfield Greenfield Greenfield Greenfield Greenfield
Non-Pithead Pit-Head Non-Pithead - - Pit-Head
Dec-08 Dec-07 Nov-08 Jul-08 Jan-09 Mar-07
1,219.67 1,461.51 742.77 776.18 2,712.30 1,792.00

1,219.67 1,461.51 742.77 776.18 2,712.30 1,792.00
746.71 894.77 454.74 475.20 1,660.53 1,100.00

746.71 894.77 454.74 475.20 1,660.53 1,100.00
- 196.00 - 104.09 - 272.31

- 51.77 - 27.49 - 68.09
- 39.68 - 21.07 - 52.18
- 19.91 - 10.58 - 26.19
- 21.00 - 11.15 - 27.62
- 22.07 - 11.72 - 43.54
- 14.81 - 7.87 - 19.48
- - - - - -
- 26.77 - 14.22 - 35.21
- - - - - -
- - - - - -
- 633.33 - 336.35 - 1,014.64

- 57.25 - 30.40 - 115.41
- 162.23 - 86.16 - 327.05
- 413.85 - 219.79 - 572.19
- 21.97 - 11.67 - 47.24

- 10.19 - 5.41 - 21.91
- 9.74 - 5.17 20.94
- 2.04 - 1.08 4.38
- 92.20 - 48.96 - 198.21

- 92.20 - 48.96 198.21
- 247.81 - 131.61 - 532.75
- 192.78 - 102.38 - 414.44

- 27.21 - 14.45 - 58.51
- 15.59 - 8.28 - 33.52
- 12.22 - 6.49 - 26.28
- 3.06 - 1.62 - 6.57

- 3.06 - 1.62 - 6.57
31.29 37.50 19.06 19.91 69.59 80.61

31.29 37.50 19.06 19.91 69.59 80.61
- 45.81 - 24.33 - 98.48

- 45.81 - 24.33 - 98.48
- 664.64 - 352.98 - 1,428.69

- 369.43 - 196.20 - 794.11
- 72.06 - 38.27 - 154.89
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 1.06 - 0.56 - 2.28
- - - - - -
- 144.79 - 76.90 - 311.23
- 20.36 - 10.82 - 43.78
- - - - - -
- 5.38 - 2.86 - 11.57
- 6.91 - 3.67 - 14.86
- 18.74 - 9.95 - 40.28
- 25.90 - 13.76 - 55.68
100.00 143.30 - 76.10 - 253.58

100.00 143.30 - 76.10 - 253.58
- 97.15 - 51.59 - 208.85

- 97.15 - 51.59 - 208.85
- - - - - -
- - - - -
- 20.66 - 10.97 - 44.42

- 20.66 - 10.97 - 44.42
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 29.48 - 15.66 - 63.37

- 29.48 - 15.66 - 63.37
- - - - - -
- - - - - -
- 71.11 - 37.77 - 152.87

- 71.11 - 37.77 - 152.87
- - - - - -
- - - - - -
2,097.67 4,660.28 1,216.56 2,475.00 4,442.43 7,294.60
2,097.67 4,660.28 1,216.56 2,475.00 4,442.43 7,294.60

Barh STPS Krishnapattnam
660 800
3 2
Domestic Imported
Greenfield Greenfield
Pit-Head Coastal
Oct-06 Jul-08
1,790.09 2,336.51
1,790.09 2,336.51
1,098.83 1,560.71
1,098.83 1,560.71
272.02 199.82
68.02 54.96
52.13 42.12
26.16 21.14
27.59 22.30
43.50 35.15
19.46 15.72
- -
35.17 28.42
- -
- -
1,013.56 777.58
115.29 93.16
326.70 264.00
571.58 461.88
47.19 38.13
21.89 17.69
20.92 16.90
4.38 3.54
198.00 112.00
198.00 112.00
532.18 321.00
413.99 246.38
58.44 36.90
33.49 21.14
26.25 16.57
6.57 5.31
6.57 5.31
80.53 65.07
80.53 65.07
98.37 69.49
98.37 69.49
1,427.16 666.06
793.27 541.02
154.73 125.03
- -
- -
- -
- -
2.28 1.84
- -
310.90 251.23
43.73 35.34
- -
11.55 9.34
14.84 12.00
40.24 32.51
55.62 44.95
253.31 272.40
253.31 272.40
208.63 118.59
208.63 118.59
- 151.57
- 151.57
44.37 -
44.37
- -
-
- -
-
63.31 -
63.31
- 206.69
- 206.69
152.71 -
152.71
- -
- -
7,286.83 6,900.92
7,286.83 6,900.92
CERC
Constituents Source Unit Weights Apr-01
Steam Generator
Base Metal and Alloys RBI Index 39 Index No. 0.40 139.00
Steel RBI Index 39 Index No. 0.27 137.00
Labour RBI Index 36 Index No. 0.18 104.42
Turbine Generator
Non-Ferrous Metals RBI Index 39 Index No. 0.18 131.30
Water System
Cement RBI Index 39 Index No. 0.28 153.00
Cooling Tower
Pumps
Material Handling System

C&I Package
Escalation RBI Index 39 Index No. 0.10
Civil Works
Cement RBI Index 39 0.35 153.00
Labour RBI Index 39 0.14 104.42
Intial Spares
Railway Siding
Township and Colony

Switchyard
Copper IEEMA INR/MT 0.25 117,662.00
Electrical Lamination Steel IEEMA INR/MT 0.28 125,048.00
Contructing Steel IEEMA Index No 0.07 137.60
Insulating Material IEEMA INR/Kg 0.03 185.45
Oil IEEMA INR/KL 0.07 35,513.00
Labour IEEMA Index No 0.15 104.42
Transformer
Transmission Lines
Labour Correction Factor 0.24
Jan-09
Constituents Source Unit Weight Indices
Steam Generator
Base Metal and Alloys RBI Index 39 Index No. 0.40 285.00
Turbine Generator
Water System
Cooling Tower
Pumps
Material Handling System

C&I Package
Escalation RBI Index 39 Index No. 0.10 -
Civil Works
Intial Spares
Railway Siding
Township and Colony

Switchyard
Transformer
Transmission Lines
Copper IEEMA INR/MT 166,808.00
Electrical Lamination Steel IEEMA INR/MT 226,040.00
Contructing Steel IEEMA Index No 330.60
Insulating Material IEEMA INR/Kg 387.81
Oil IEEMA INR/KL 52,986.00
Labour IEEMA Index No 147.00
Fixed Component 0.15

May-01 Jun-01 Jul-01 Aug-01 Sep-01 Oct-01 Nov-01 Dec-01
138.10 138.10 138.20 137.60 137.60 137.60 137.60 137.60

135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
131.20 130.80 132.50 130.70 130.70 130.70 161.90 161.90

135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
131.20 130.80 132.50 130.70 130.70 130.70 161.90 161.90

151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60
135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60

135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
131.20 130.80 132.50 130.70 130.70 130.70 161.90 161.90

135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50

151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50

151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50
151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
135.70 135.80 135.90 135.90 135.90 135.90 137.50 137.50

151.80 150.30 151.80 150.10 150.10 150.10 148.60 148.60
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
106.07 107.48 108.89 109.60 109.36 109.36 109.36 109.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
Jan-02 Feb-02 Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02
138.00 138.00 137.70 137.80 138.00 138.10 139.10 144.20

137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
161.90 161.40 161.20 163.70 163.60 163.30 163.40 163.60

137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
161.90 161.40 161.20 163.70 163.60 163.30 163.40 163.60

148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10
137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10

137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
161.90 161.40 161.20 163.70 163.60 163.30 163.40 163.60

137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50

148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50

148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50
148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
137.50 137.50 137.50 137.60 137.60 137.60 138.70 144.50

148.60 145.70 145.50 145.10 145.30 142.40 144.00 144.10
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
109.83 109.60 110.07 110.30 111.01 - 113.12 113.83
117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00 117,662.00

125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00 125,048.00
137.60 137.60 137.60 137.60 137.60 137.60 137.60 137.60
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00 35,513.00
Sep-02 Oct-02 Nov-02 Dec-02 Jan-03 Feb-03 Mar-03 Apr-03
144.20 144.60 144.70 144.70 149.30 149.30 149.30 151.30

144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
163.70 162.70 162.60 162.60 160.90 160.90 162.50 162.40

144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
163.70 162.70 162.60 162.60 160.90 160.90 162.50 162.40

141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20
144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20

144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
163.70 162.70 162.60 162.60 160.90 160.90 162.50 162.40

144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20

141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20

141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20
141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
144.50 144.50 144.60 144.60 150.20 150.20 150.20 150.20

141.60 143.80 147.10 147.10 148.00 148.00 147.10 148.20
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
117,662.00 117,662.00 117,662.00 117,662.00 105,116.00 105,116.00 105,116.00 105,116.00

125,048.00 125,048.00 125,048.00 125,048.00 82,245.00 82,245.00 82,245.00 82,245.00
137.60 137.60 137.60 137.60 166.10 166.10 166.10 166.10
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 21,014.00 21,014.00 21,014.00 21,014.00
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
117,662.00 117,662.00 117,662.00 117,662.00 105,116.00 105,116.00 105,116.00 105,116.00

125,048.00 125,048.00 125,048.00 125,048.00 82,245.00 82,245.00 82,245.00 82,245.00
137.60 137.60 137.60 137.60 166.10 166.10 166.10 166.10
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 21,014.00 21,014.00 21,014.00 21,014.00
114.06 114.54 115.01 115.01 113.59 113.83 114.54 115.95
117,662.00 117,662.00 117,662.00 117,662.00 105,116.00 105,116.00 105,116.00 105,116.00

125,048.00 125,048.00 125,048.00 125,048.00 82,245.00 82,245.00 82,245.00 82,245.00
137.60 137.60 137.60 137.60 166.10 166.10 166.10 166.10
185.45 185.45 185.45 185.45 185.45 185.45 185.45 185.45
35,513.00 35,513.00 35,513.00 35,513.00 21,014.00 21,014.00 21,014.00 21,014.00
160.20 159.90 161.90 161.90 177.3 178.7 179.2 179.1

163.40 163.50 166.10 166.10 186.4 187.9 188.9 188.9
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
161.70 162.20 161.70 161.70 161.60 161.60 163.50 164.40

163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
161.70 162.20 161.70 161.70 161.60 161.60 163.50 164.40

147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20
163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20

163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
161.70 162.20 161.70 161.70 161.60 161.60 163.50 164.40

163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90

147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90

147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90
147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
163.40 163.50 166.10 166.10 186.40 187.90 188.90 188.90

147.30 145.90 145.80 145.80 142.70 144.90 148.20 150.20
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00

82,245.00 82,245.00 82,245.00 82,245.00 82,245.00
166.10 166.10 166.10 166.10 166.10
185.45 185.45 185.45 185.45 185.45
21,014.00 21,014.00 21,014.00 21,014.00 21,014.00
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00

82,245.00 82,245.00 82,245.00 82,245.00 82,245.00 - - -
166.10 166.10 166.10 166.10 166.10 - - -
185.45 185.45 185.45 185.45 185.45 - - -
21,014.00 21,014.00 21,014.00 21,014.00 21,014.00 - - -
116.18 116.18 116.18 116.18 118.30 118.53 118.06 118.53
105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00 105,116.00

82,245.00 82,245.00 82,245.00 82,245.00 82,245.00 - - -
166.10 166.10 166.10 166.10 166.10 - - -
185.45 185.45 185.45 185.45 185.45 - - -
21,014.00 21,014.00 21,014.00 21,014.00 21,014.00 - - -
185.8 187.8 187.8 187.8 202.60 202.60 205.30 206.90

198.6 200.3 200.3 200.3 235.10 235.10 240.70 241.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
167.90 168.50 168.50 168.50 139.20 139.20 138.90 142.00

198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
167.90 168.50 168.50 168.50 139.20 139.20 138.90 142.00

152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60
198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60

198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
125.52
167.90 168.50 168.50 168.50 139.20 139.20 138.90 142.00

198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60

152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60

152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60
152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
198.60 200.30 200.30 200.30 235.10 235.10 240.70 241.60

152.60 152.60 152.60 152.60 152.90 152.90 151.40 150.60
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00

- 95,664.00 95,664.00 95,664.00
- 242.90 242.90 242.90
- 315.02 315.02 315.02
- 27,305.00 27,305.00 27,305.00
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00

- - - - - 95,664.00 95,664.00 95,664.00
- - - - - 242.90 242.90 242.90
- - - - - 315.02 315.02 315.02
- - - - - 27,305.00 27,305.00 27,305.00
118.53 118.53 118.53 118.53 125.52 125.52 125.52 125.52
151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00 151,962.00

- - - - - 95,664.00 95,664.00 95,664.00
- - - - - 242.90 242.90 242.90
- - - - - 315.02 315.02 315.02
- - - - - 27,305.00 27,305.00 27,305.00
125.52 125.52 125.52 125.52
205.10 205.90 206.30 206.30 208.40 208.70 213.50 221.40

237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
125.52 126.24 126 125.04 126.24 126.24 126.48 126.48
142.50 143.80 143.50 143.50 145.20 146.20 147.10 147.30

237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
142.50 143.80 143.50 143.50 145.20 146.20 147.10 147.30

150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30
237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30

237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
142.50 143.80 143.50 143.50 145.20 146.20 147.10 147.30

237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80

150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80

150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80
150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
237.20 237.30 237.50 237.50 239.80 239.40 244.80 257.80

150.80 150.00 147.40 147.40 149.20 161.30 163.80 164.30
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
156,101.00 156,101.00 162,132.00 - - - 155,105.00 -

101,482.00 84,681.00 86,634.00 - - - 186,476.00 -
237.20 237.20 237.20 - - - 258.80 -
313.74 286.59 290.50 - - - 316.65 -
27,070.00 27,070.00 28,387.00 - - - 27,316.00 -
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
156,101.00 156,101.00 162,132.00 - - - 155,105.00 -

101,482.00 84,681.00 86,634.00 - - - 186,476.00 -
237.20 237.20 237.20 - - - 258.80 -
313.74 286.59 290.50 - - - 316.65 -
27,070.00 27,070.00 28,387.00 - - - 27,316.00 -
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
156,101.00 156,101.00 162,132.00 - - - 155,105.00 -

101,482.00 84,681.00 86,634.00 - - - 186,476.00 -
237.20 237.20 237.20 - - - 258.80 -
313.74 286.59 290.50 - - - 316.65 -
27,070.00 27,070.00 28,387.00 - - - 27,316.00 -
125.52 126.24 126.00 125.04 126.24 126.24 126.48 126.48
221.70 238.80 236.50 236.80 236.80 236.80 236.80 236.80

258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
126.48 126.96 129.12 129.6 130.08 131.52 132.72 132
146.60 155.30 159.60 165.90 165.90 165.90 165.90 165.90

258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
146.60 155.30 159.60 165.90 165.90 165.90 165.90 165.90

163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20
258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20

258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
146.60 155.30 159.60 165.90 165.90 165.90 165.90 165.90

258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30

163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30

163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30
163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
258.30 257.60 254.70 257.30 257.30 257.30 257.30 257.30

163.80 163.40 162.20 162.20 162.20 162.20 162.20 162.20
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
155,105.00 155,105.00 150,346.00 169,400.00 183,947.00 183,947.00 183,947.00 183,947.00

186,476.00 186,476.00 96,618.00 188,786.00 212,825.00 212,825.00 212,825.00 212,825.00
258.80 258.80 239.80 256.30 259.70 259.70 259.70 259.70
316.65 316.65 309.36 251.56 301.15 301.15 301.15 301.15
27,316.00 27,316.00 26,266.00 26,444.00 32,498.00 32,498.00 32,498.00 32,498.00
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
155,105.00 155,105.00 150,346.00 169,400.00 183,947.00 183,947.00 183,947.00 183,947.00

186,476.00 186,476.00 96,618.00 188,786.00 212,825.00 212,825.00 212,825.00 212,825.00
258.80 258.80 239.80 256.30 259.70 259.70 259.70 259.70
316.65 316.65 309.36 251.56 301.15 301.15 301.15 301.15
27,316.00 27,316.00 26,266.00 26,444.00 32,498.00 32,498.00 32,498.00 32,498.00
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
155,105.00 155,105.00 150,346.00 169,400.00 183,947.00 183,947.00 183,947.00 183,947.00

186,476.00 186,476.00 96,618.00 188,786.00 212,825.00 212,825.00 212,825.00 212,825.00
258.80 258.80 239.80 256.30 259.70 259.70 259.70 259.70
316.65 316.65 309.36 251.56 301.15 301.15 301.15 301.15
27,316.00 27,316.00 26,266.00 26,444.00 32,498.00 32,498.00 32,498.00 32,498.00
126.48 126.96 129.12 129.60 130.08 131.52 132.72 132.00
213.10 213.10 213.10 226.60 227.10 227.50 235.00 235.80

226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
200.00 200.00 200.00 209.80 216.90 217.60 237.80 254.00

226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
200.00 200.00 200.00 209.80 216.90 217.60 237.80 254.00

181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00
226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00

226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
200.00 200.00 200.00 209.80 216.90 217.60 237.80 254.00

226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80

181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80

181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
- -
- -
226.50 226.50 226.50 243.70 243.80 243.60 251.50 253.80
181.80 181.80 181.80 191.20 193.50 193.60 194.50 195.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
234,065.00 234,065.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00

200,074.00 200,074.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00
257.90 257.90 243.30 243.30 243.30 243.30 243.30 243.30
286.83 286.83 309.05 309.05 309.05 309.05 309.05 309.05
34,017.00 34,017.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
234,065.00 234,065.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00

200,074.00 200,074.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00
257.90 257.90 243.30 243.30 243.30 243.30 243.30 243.30
286.83 286.83 309.05 309.05 309.05 309.05 309.05 309.05
34,017.00 34,017.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
234,065.00 234,065.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00 321,694.00

200,074.00 200,074.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00 221,331.00
257.90 257.90 243.30 243.30 243.30 243.30 243.30 243.30
286.83 286.83 309.05 309.05 309.05 309.05 309.05 309.05
34,017.00 34,017.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00 38,018.00
132.00 132.00 132.00 127.00 127.00 127.00 127.00 127.00
239.20 239.40 240.50 240.70 241.30 241.60 242.80 245.90

259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
275.70 289.80 289.80 289.80 289.80 289.80 289.80 289.80

259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
275.70 289.80 289.80 289.80 289.80 289.80 289.80 289.80

195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60
259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60

259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
275.70 289.80 289.80 289.80 289.80 289.80 289.80 289.80

259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70

195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70

195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70
195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
259.10 259.50 259.40 259.40 260.00 260.40 261.90 266.70

195.00 196.70 198.80 198.60 198.40 200.50 210.70 211.60
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
- 321,694.00 321,694.00 321,137.00 327,855.00 327,855.00 327,855.00 151,962.00

- 221,331.00 221,331.00 209,701.00 209,701.00 209,701.00 209,701.00 82,864.00
- 243.30 243.30 276.70 276.70 276.70 276.70 242.90
- 309.05 309.05 334.97 334.97 334.97 334.97 287.76
- 38,018.00 38,018.00 38,779.00 36,007.00 36,007.00 36,007.00 27,305.00
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
- 321,694.00 321,694.00 321,137.00 327,855.00 327,855.00 327,855.00 151,962.00

- 221,331.00 221,331.00 209,701.00 209,701.00 209,701.00 209,701.00 82,864.00
- 243.30 243.30 276.70 276.70 276.70 276.70 242.90
- 309.05 309.05 334.97 334.97 334.97 334.97 287.76
- 38,018.00 38,018.00 38,779.00 36,007.00 36,007.00 36,007.00 27,305.00
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
- 321,694.00 321,694.00 321,137.00 327,855.00 327,855.00 327,855.00 151,962.00

- 221,331.00 221,331.00 209,701.00 209,701.00 209,701.00 209,701.00 82,864.00
- 243.30 243.30 276.70 276.70 276.70 276.70 242.90
- 309.05 309.05 334.97 334.97 334.97 334.97 287.76
- 38,018.00 38,018.00 38,779.00 36,007.00 36,007.00 36,007.00 27,305.00
127.00 127.00 127.00 127.00 127.00 125.00 127.00 128.00
246.80 247.40 247.70 246.60 252.60 253.50 254.10 254.40

267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
289.80 289.80 289.80 289.80 289.80 278.20 278.20 278.20

267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
289.80 289.80 289.80 289.80 289.80 278.20 278.20 278.20

211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70
267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70

267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
289.80 289.80 289.80 289.80 289.80 278.20 278.20 278.20

267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20

211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20

211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20
211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
267.90 268.10 268.80 267.50 276.70 277.60 278.40 279.20

211.60 213.30 215.10 215.60 219.80 220.00 219.70 219.70
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
151,962.00 151,962.00 343,064.00 310,398.00 310,398.00 350,128.00 350,128.00 271,169.00

82,864.00 82,864.00 219,073.00 198,404.00 198,404.00 215,120.00 215,120.00 219,759.00
242.90 242.90 268.30 276.70 276.70 217.22 217.22 280.10
287.76 287.76 331.53 275.40 275.40 281.76 281.76 348.97
27,305.00 27,305.00 35,269.00 32,484.00 32,484.00 49,950.00 49,950.00 36,319.00
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
151,962.00 151,962.00 343,064.00 310,398.00 310,398.00 350,128.00 350,128.00 271,169.00

82,864.00 82,864.00 219,073.00 198,404.00 198,404.00 215,120.00 215,120.00 219,759.00
242.90 242.90 268.30 276.70 276.70 217.22 217.22 280.10
287.76 287.76 331.53 275.40 275.40 281.76 281.76 348.97
27,305.00 27,305.00 35,269.00 32,484.00 32,484.00 49,950.00 49,950.00 36,319.00
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
151,962.00 151,962.00 343,064.00 310,398.00 310,398.00 350,128.00 350,128.00 271,169.00

82,864.00 82,864.00 219,073.00 198,404.00 198,404.00 215,120.00 215,120.00 219,759.00
242.90 242.90 268.30 276.70 276.70 217.22 217.22 280.10
287.76 287.76 331.53 275.40 275.40 281.76 281.76 348.97
27,305.00 27,305.00 35,269.00 32,484.00 32,484.00 49,950.00 49,950.00 36,319.00
129.00 130.00 132.00 133.00 133.00 134.00 134.00 134.00
256.20 258.90 303.10 322.10 317.90 321.80 321.80 321.80

279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
278.20 266.90 271.00 266.40 263.10 259.40 259.40 259.40

279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
278.20 266.90 271.00 266.40 263.10 259.40 259.40 259.40

221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70
279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70

279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
278.20 266.90 271.00 266.40 263.10 259.40 259.40 259.40

279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70

221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70

221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70
221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
279.90 281.70 337.70 359.00 353.30 357.70 357.70 357.70

221.10 220.90 221.00 221.40 222.40 221.70 221.70 221.70
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
271,169.00 384,365.00 384,365.00 374,680.00 374,680.00 374,680.00 374,680.00 374,680.00

219,759.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00
280.10 280.60 280.60 357.10 357.10 357.10 357.10 357.10
348.97 375.31 375.31 410.10 410.10 410.10 410.10 410.10
36,319.00 39,304.00 39,304.00 40,182.00 40,182.00 40,182.00 40,182.00 40,182.00
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
271,169.00 384,365.00 384,365.00 374,680.00 374,680.00 374,680.00 374,680.00 374,680.00

219,759.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00
280.10 280.60 280.60 357.10 357.10 357.10 357.10 357.10
348.97 375.31 375.31 410.10 410.10 410.10 410.10 410.10
36,319.00 39,304.00 39,304.00 40,182.00 40,182.00 40,182.00 40,182.00 40,182.00
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
271,169.00 384,365.00 384,365.00 374,680.00 374,680.00 374,680.00 374,680.00 374,680.00

219,759.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00 231,172.00
280.10 280.60 280.60 357.10 357.10 357.10 357.10 357.10
348.97 375.31 375.31 410.10 410.10 410.10 410.10 410.10
36,319.00 39,304.00 39,304.00 40,182.00 40,182.00 40,182.00 40,182.00 40,182.00
134.00 135.00 137.00 138.00 139.00 140.00 143.00 145.00
324.80 320.40 305.10 298.30 285.00 271.60 273.00 270.80

360.40 355.10 329.20 321.30 303.10 286.60 288.4 285.8
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
258.10 254.90 250.00 246.30 241.70 232.80 230.30 232.00

360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
258.10 254.90 250.00 246.30 241.70 232.80 230.30 232.00

225.30 225.20 225.20 222.50 221.40 223.60 225.4 227.9
360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
225.30 225.20 225.20 222.50 221.40 223.60 225.40 227.90

360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
258.10 254.90 250.00 246.30 241.70 232.80 230.30 232.00

360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80

225.30 225.20 225.20 222.50 221.40 223.60 225.40 227.90
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80

225.30 225.20 225.20 222.50 221.40 223.60 225.40 227.90
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80
225.30 225.20 225.20 222.50 221.40 223.60 225.40 227.90
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
360.40 355.10 329.20 321.30 303.10 286.60 288.40 285.80

225.30 225.20 225.20 222.50 221.40 223.60 225.40 227.90
145.00 148.00 148.00 147.00 148.00 148.00 148.00 148.00
374,680.00 374,680.00 166,808.00 166,808.00 166,808.00 175,396.00 207,578.00 232,254.00

231,172.00 231,172.00 226,040.00 226,040.00 226,040.00 213,066.00 214,251.00 204,758.00
357.10 357.10 330.60 330.60 330.60 322.70 319.10 286.10
410.10 410.10 387.81 387.81 387.81 363.11 359.59 384.24
40,182.00 40,182.00 52,986.00 52,986.00 52,986.00 47,221.00 32,138.00 32,681.00
145.00 148.00 148.00 147.00 147.00 147.00 148.00 148.00
374,680.00 374,680.00 166,808.00 166,808.00 166,808.00 175,396.00 207,578.00 232,254.00

231,172.00 231,172.00 226,040.00 226,040.00 226,040.00 213,066.00 214,251.00 204,758.00
357.10 357.10 330.60 330.60 330.60 322.70 319.10 286.10
410.10 410.10 387.81 387.81 387.81 363.11 359.59 384.24
40,182.00 40,182.00 52,986.00 52,986.00 52,986.00 47,221.00 32,138.00 32,681.00
145.00 148.00 148.00 147.00 147.00 147.00 148.00 148.00
374,680.00 374,680.00 166,808.00 166,808.00 166,808.00 175,396.00 207,578.00 232,254.00

231,172.00 231,172.00 226,040.00 226,040.00 226,040.00 213,066.00 214,251.00 204,758.00
357.10 357.10 330.60 330.60 330.60 322.70 319.10 286.10
410.10 410.10 387.81 387.81 387.81 363.11 359.59 384.24
40,182.00 40,182.00 52,986.00 52,986.00 52,986.00 47,221.00 32,138.00 32,681.00
145.00 148.00 148.00 147.00 147.00 147.00 148.00 148.00
270.7 270.7 270.4 275.4 273.7 274.1 274.3 274

286.3 286.4 286.5 293.9 290 291.4 291.3 290.8
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
232.2 232.6 233.2 236.3 238 238.6 239.8 240.4

286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
232.20 232.60 233.20 236.30 238.00 238.60 239.80 240.40

228.10 230.00 230.80 229.6 227.5 225.8 225.8 219.3
286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
228.10 230.00 230.80 229.60 227.50 225.80 225.80 219.30

286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
232.20 232.60 233.20 236.30 238.00 238.60 239.80 240.40

286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80

228.10 230.00 230.80 229.60 227.50 225.80 225.80 219.30
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80

228.10 230.00 230.80 229.60 227.50 225.80 225.80 219.30
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80
228.10 230.00 230.80 229.60 227.50 225.80 225.80 219.30
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
286.30 286.40 286.50 293.90 290.00 291.40 291.30 290.80

228.10 230.00 230.80 229.60 227.50 225.80 225.80 219.30
148.00 150.00 151.00 162.00 163.00 162.00 163.00 165.00
240,138.00 258,090.00 258,059.00 271,982.00 314,505.00 308,032.00 319,423.00 326,293.00

202,337.00 184,752.00 187,491.00 182,536.00 170,393.00 164,804.00 162,203.00 157,341.00
289.00 286.00 286.20 286.70 286.40 296.40 288.10 291.40
373.24 381.53 383.40 392.25 407.77 408.76 403.14 403.35
28,067.00 26,595.00 27,178.00 30,436.00 36,277.00 35,798.00 34,840.00 34,435.00
148.00 150.64 151.00 153.00 160.00 162.00 162.00 165.00
240,138.00 258,090.00 258,059.00 271,982.00 314,505.00 308,032.00 319,423.00 326,293.00

202,337.00 184,752.00 187,491.00 182,536.00 170,393.00 164,804.00 162,203.00 157,341.00
289.00 286.00 286.20 286.70 286.40 296.40 288.10 291.40
373.24 381.53 383.40 392.25 407.77 408.76 403.14 403.35
28,067.00 26,595.00 27,178.00 30,436.00 36,277.00 35,798.00 34,840.00 34,435.00
148.00 150.64 151.00 153.00 160.00 162.00 162.00 165.00
240,138.00 258,090.00 258,059.00 271,982.00 314,505.00 308,032.00 319,423.00 326,293.00

202,337.00 184,752.00 187,491.00 182,536.00 170,393.00 164,804.00 162,203.00 157,341.00
289.00 286.00 286.20 286.70 286.40 296.40 288.10 291.40
373.24 381.53 383.40 392.25 407.77 408.76 403.14 403.35
28,067.00 26,595.00 27,178.00 30,436.00 36,277.00 35,798.00 34,840.00 34,435.00
148.00 150.64 151.00 153.00 160.00 162.00 162.00 165.00
275.7 276.50 280.60 298.80 311.30 311.80 - -

292.9 294.80 300.60 327.40 343.50 343.80 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
241.6 237.40 237.80 238.00 238.20 235.50 - -

292.90 294.80 300.60 327.40 343.50 343.80 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
241.60 237.40 237.80 238.00 238.20 235.50 - -

207.5 212.40 223.30 228.10 226.40 216.60 - -
292.90 294.80 300.60 327.40 343.50 343.80 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
207.50 212.40 223.30 228.10 226.40 216.60 - -

292.90 294.80 300.60 327.40 343.50 343.80 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
- - - - - - -
- - - - - - -
241.60 237.40 237.80 238.00 238.20 235.50 - -
292.90 294.80 300.60 327.40 343.50 343.80 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
- - - - - - -
- - - - - - -
292.90 294.80 300.60 327.40 343.50 343.80 - -
207.50 212.40 223.30 228.10 226.40 216.60 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
292.90 294.80 300.60 327.40 343.50 343.80 - -

207.50 212.40 223.30 228.10 226.40 216.60 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
292.90 294.80 300.60 327.40 343.00 343.80 - -
207.50 212.40 223.30 228.10 226.40 216.60 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
- - - - - - -
- - - - - - -
292.90 294.80 300.60 327.40 343.00 343.80 - -
207.50 212.40 223.30 228.10 226.40 216.60 - -
168.00 165.00 164.00 164.00 165.00 169.00 - -
343,582.00 353,062.00 376,792.00 381,793.00 349,543.00 342,645.00 - -

152,995.00 186,811.00 182,977.00 177,873.00 176,618.00 162,650.00 - -
291.30 290.80 293.40 300.60 300.60 300.60 - -
405.91 405.00 406.00 406.00 407.00 408.00 - -
34,767.00 34,325.00 39,457.00 38,823.00 39,423.00 39,423.00 - -
168.00 170.00 170.00 170.00 172.00 172.00 - -
343,582.00 353,062.00 376,792.00 381,793.00 349,543.00 342,645.00 - -

152,995.00 186,811.00 182,977.00 177,873.00 176,618.00 162,650.00 - -
291.30 290.80 293.40 300.60 300.60 300.60 - -
405.91 405.00 406.00 406.00 407.00 408.00 - -
34,767.00 34,325.00 39,457.00 38,823.00 39,423.00 39,423.00 - -
168.00 170.00 170.00 170.00 172.00 172.00 - -
343,582.00 353,062.00 376,792.00 381,793.00 349,543.00 342,645.00 - -

152,995.00 186,811.00 182,977.00 177,873.00 176,618.00 162,650.00 - -
291.30 290.80 293.40 300.60 300.60 300.60 - -
405.91 405.00 406.00 406.00 407.00 408.00 - -
34,767.00 34,325.00 39,457.00 38,823.00 39,423.00 39,423.00 - -
168.00 170.00 170.00 170.00 172.00 172.00 - -
Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11
-
-
-
-
-
- - - - - - - - - -
-
-
-
- - - - - - - - - -
- - - - - - - - - -
-
- - - - - - - - - -
-
-
- - - - - - - - - -
-
- - - - - - - - - -
-
-
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
-
-
- - - - - - - - - -
-
-
-
-
- - - - - - - - - -
-
-
-
-
-
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Jan-14 Feb-14 Mar-14
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
CERC
Name of the Plant
Unit Size
Number of Units
Type of Coal
Greenfield/ Extension
Plant Location
Month and Year of Award
Name of package

- ESP INR Crores


- External water supply system INR Crores
- Clarification plant INR Crores
4 Material Handling System INR Crores

- Fuel Oil Handling & Storage system INR Crores
- Ash Handling System INR Crores
- Coal Handling System INR Crores

- Workshop, Laboratory Equipment and Monitoring System & Equipment INR Crores

7 Transformers, Switchgear, Cables, Cable Facilities, Grounding INR Crores






Optional Packages (Includes Equipment Cost and

Associated Civil Works)

2 MGR INR Crores

- MGR INR Crores

4 Unloading Equipment at Jetty INR Crores

- Unloading Equipment at Jetty INR Crores




Total Hard Cost (Excluding Taxes) INR Crores


Ramagundum
Bellary - I Bhopallapally Kaparkheda Korba- Stage-III
Stage-III
500 500 500 500 500
1 1 1 1 1
Greenfield Greenfield Extension Extension Extension
Non-PitHead - Pit-Head Pit-Head Non Pit-Head
Jun-04 Jul-05 Jan-07 Apr-08 Mar-05
626.97 627.55 544.00 547.08 584.81

626.97 627.55 544.00 547.08 584.81
- - - - -
365.92 405.84 366.17 334.94 412.96

365.92 404.63 366.17 333.93 412.96
- 1.22 - 1.01 -
108.57 - 125.08 - 109.16

58.23 - 24.59 - 21.46
13.85 - 23.35 - 20.38
6.95 - 11.29 - 9.85
7.33 - 13.38 - 11.68
7.70 - 32.72 - 28.56
5.17 - 7.32 - 6.39
- - - - -
9.34 - 12.43 - 10.84
- - - - -
- - - - -
209.06 - - - 216.39
28.02 - - - 38.34
74.03 - - - 80.48
107.01 - - - 97.57
16.47 - - - -
9.71 - - - -
5.59 - - - -
1.17 - - - -
49.35 - 53.60 32.95 -

49.35 - 53.60 32.95 -
157.66 131.18 128.06 105.26 125.38
122.65 102.05 99.62 81.88 97.54
17.31 14.41 14.06 11.56 13.77
9.92 8.25 8.06 6.62 7.89
7.78 6.47 6.32 5.19 6.18
1.64 1.36 3.24 1.09 1.31

1.64 1.36 3.24 1.09 1.31
38.50 37.60 23.00 19.53 19.53

38.50 37.60 23.00 19.53 19.53
27.26 - - - -
27.26
490.30 - - - 546.22
226.81 - - - 299.21
64.32 - - - 74.01
- - - - -
- - - - -
- - - - -
- - - - -
0.95 - - - 1.09
- - - - -
129.23 - - - 92.50
18.18 - - - 20.92
- - - - -
4.80 - - - 5.53
6.17 - - - 7.10
16.73 - - - 19.25
23.12 - - - 26.61
58.31 - 89.10 - 45.86

58.31 - 89.10 - 45.86
95.80 - - - 95.96
95.80 - - - 95.96
- - - - -
- - - - -
- - - - -
- - - - -
77.19 - - - -
77.19 - - - -
- - - - -
- - - - -
23.54 - - - -
23.54 - - - -
- - - - -
- - - - -
71.08 - - - 38.22
71.08 - - - 38.22
- - - - -
2,417.63 1,203.54 1,332.25 1,040.85 2,195.80
2,417.63 1,203.54 1,332.25 1,040.85 2,195.80

Vindhyachal Sipat STPS,
Bellary - II Valur STPS Ph-I Mauda
Stage-II Stage-II
500 500 500 500 500
1 1 2 2 2
Extension Extension Greenfield Greenfield Greenfield
Pit-Head Non-PitHead Pit- Head Pit- Head Non Pit-Head
Apr-01 Aug-06 Jul-05 Apr-07 Oct-08
473.45 595.69 1,255.83 1,306.21 1,107.44

573.45 595.69 1,255.83 1,306.21 1,107.44
- - - - -
525.90 398.88 847.04 824.12 632.64

509.13 388.82 847.04 824.12 632.64
16.77 10.06 - - -
154.74 103.56 188.15 134.93 147.39

30.42 20.36 83.53 41.02 92.50
28.89 19.33 53.91 - -
13.96 9.34 28.62 - 13.82
16.56 11.08 - - 19.00
40.48 27.09 - 57.31 -
9.06 6.06 - 12.82 -
- - - - -
15.37 10.29 22.09 23.78 22.07
- - - - -
- - - - -
318.96 219.48 295.41 442.92 398.12

35.41 30.07 50.86 58.88 26.91
101.00 75.20 88.18 152.43 136.96
182.54 114.21 156.37 231.61 234.24
25.18 17.33 15.19 21.32 22.85

11.49 7.90 - 19.28 15.52
11.80 8.12 15.19 - -
1.90 1.31 - 2.04 7.33
84.33 4.98 - - 104.31

84.33 4.98 - 104.31
181.72 16.10 318.97 382.79 242.57
175.65 12.34 206.98 382.79 242.57
3.00 1.86 51.56 - -
1.72 1.06 19.95 - -
1.35 0.83 40.49 - -
0.31 0.19 2.80 7.27 3.67

0.31 0.19 2.80 7.27 3.67
19.56 19.44 47.52 41.93 35.42

19.56 19.44 47.52 41.93 35.42
33.61 23.13 35.48 70.16 35.33

33.61 23.13 35.48 70.16 35.33
731.86 503.62 441.79 932.06 723.30

400.90 275.87 128.98 932.06 550.98
99.17 68.24 140.52 - -
- - - - -
- - - - -
- - - - -
- - - - -
1.46 1.00 - - -
- - - - -
123.94 85.29 - - 172.32
28.03 19.29 58.19 - -
- - - - -
7.41 5.10 16.54 - -
9.51 6.55 10.49 - -
25.79 17.75 36.54 - -
35.65 24.53 50.52 - -
61.08 60.71 - 148.76 145.99

61.08 60.71 - 148.76 145.99
121.87 96.62 119.80 147.12 84.95

121.87 96.62 119.80 147.12 84.95
- - - 123.34 -
- - - 123.34 -
48.54 33.40 - - -
48.54 33.40 - - -
- - - - 139.27
- - - - 139.27
- - - 131.85 -
- - - 131.85 -
29.03 19.98 72.04 - 13.25

29.03 19.98 72.04 - 13.25
- - - - -
- - - - -
51.15 35.20 53.51 87.29 120.03

51.15 35.20 53.51 87.29 120.03
- - - - -
2,861.27 2,148.30 3,693.54 4,802.08 3,956.52
2,861.27 2,148.30 3,693.54 4,802.08 3,956.52

Simadhri STPS
Marwa DVC Koderma Udipi, Lanco Simadhri-I Anpara-D
Stage-II
500 500 507 500 500 500
2 2 2 2 2 2
Domestic Domestic Imported Imported Domestic Domestic
Greenfield Greenfield Greenfield Greenfield Extension Extension
Pit-Head Pit-Head Coastal Coastal Pit-Head Pit- Head
Dec-08 Aug-07 Jun-05 Jun-04 Jan-09 Jan-07
1,214.80 1,264.99 736.22 785.77 1,663.27 1,288.32

1,214.80 1,264.99 736.22 785.77 1,663.27 1,288.32
- - - - - -
826.29 734.54 681.80 614.23 1,022.64 890.98

826.29 732.33 681.80 614.23 998.78 890.98
- 2.21 - - 23.86 -
- 223.40 106.26 204.96 - 99.15

- 102.07 28.07 54.13 - 39.20
- 37.12 21.51 41.49 - -
- 28.45 10.80 20.82 - 15.42
- 14.28 11.38 21.96 - 13.55
- 15.06 11.97 23.08 - -
- 15.82 8.03 15.49 - -
- 10.62 - - - -
- - 14.51 27.99 - 30.99
- - - - - -
- - - - - -
- 419.18 296.60 451.66 323.31 525.23

- 47.68 33.74 51.37 - 74.89
- 135.11 95.60 145.58 - 169.95
- 236.39 167.26 254.71 323.31 280.39
- 27.86 19.71 38.26 - 23.20

- 12.93 9.15 17.75 - 21.09
- 12.35 8.74 16.96 - -
- 2.58 1.83 3.55 - 2.11
193.42 73.16 96.84 120.09 - 64.11

193.42 73.16 96.84 120.09 - 64.11
46.93 230.79 309.35 383.62 285.82 223.40
46.33 179.54 240.65 298.43 229.63 223.40
0.38 25.34 33.97 42.13 28.93 -
0.10 14.52 19.47 24.14 19.44 -
0.12 11.38 15.26 18.92 7.82 -
0.01 2.40 3.21 3.98 3.03 3.88

0.01 2.40 3.21 3.98 3.03 3.88
- 37.36 71.93 - 50.22 36.51

- 37.36 71.93 - 50.22 36.51
- - - - - 53.38
- - - - 53.38
- 957.53 999.21 1,117.23 513.84 709.24

- 532.23 555.39 621.00 349.42 709.24
- 103.81 108.33 121.13 27.24 -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 1.53 1.60 1.78 0.89 -
- - - - - -
- 208.59 217.67 243.38 99.15 -
- 29.34 30.62 34.23 10.95 -
- - - - - -
- 7.75 8.09 9.04 2.50 -
- 9.96 10.39 11.62 6.81 -
- 27.00 28.17 31.50 7.08 -
- 37.32 38.94 43.54 9.79 -
- 100.74 81.73 - - 140.44

- 100.74 81.73 - - 140.44
- - 195.07 - - 215.42
- - 195.07 - - 215.42
- - - - - -
- - - - - -
- - 42.17 - - -
- - 42.17 - - -
- - - - - -
- - - - - -
- - 266.58 - - -
- - 266.58 - - -
- - - - - -
- - - - - -
- - 181.76 - - -
- - 181.76 - - -
- - - - - 65.55
- - - - - 65.55
- - - - - -
2,281.45 4,071.95 4,088.44 3,719.79 3,862.14 4,338.80
2,281.45 4,071.95 4,088.44 3,719.79 3,862.14 4,338.80

Vindhyanchal Vindhyachal Stage- Talcher STPS
Rihand Stage-II Jhajjar
Stage-IV III Stage-II
500 500 500 500 500
2 2 2 2 3
Extension Extension Extension Extension Greenfield
Pit- Head Pit-Head Pit -Head Pit- Head Non Pit-Head
Oct-08 Dec-06 Aug-05 Jul-05 Apr-08
1,228.96 1,128.86 1,074.13 1,673.82 1,661.90

1,228.96 1,128.86 1,074.13 1,673.82 1,661.90
- - - - -
754.41 682.99 486.68 1,164.13 934.96

754.41 682.99 486.68 1,143.00 934.96
- - - 21.13 -
107.94 40.25 106.01 99.88 128.38

23.03 13.21 28.00 0.63 32.31
- 10.80 21.46 27.88 32.31
23.34 5.40 10.77 26.38 16.54
37.51 5.40 11.36 32.70 21.66
- 5.43 11.94 - -
- - 8.01 - -
- - - - -
24.07 - 14.48 12.30 25.56
- - - - -
- - - - -
674.88 256.26 299.45 465.14 565.30

26.89 45.32 34.06 54.29 93.97
189.73 67.25 96.52 153.85 182.19
458.27 143.69 168.87 257.00 289.14
16.49 - 19.90 31.39 34.45

15.96 - 9.23 13.15 13.30
- - 8.82 18.25 19.00
0.54 - 1.85 - 2.16
30.72 62.96 48.32 91.59 91.75

30.72 62.96 48.32 91.59 91.75
234.82 210.37 154.36 173.81 238.75
234.82 165.70 120.08 100.62 238.75
- 22.09 16.95 40.02 -
- 12.66 9.71 32.53 -
- 9.92 7.61 0.64 -
5.00 2.09 5.00 2.06 3.50

- 2.09 1.60 2.06 3.50
45.00 33.90 45.00 50.57 55.45

- 33.90 - 50.57 55.45
49.70 50.00 50.00 - 62.54

49.70 - - - 62.54
660.34 438.50 374.41 44.22 908.70

660.34 240.22 208.11 - 640.29
- - 40.59 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 0.60 2.07 -
- - - - -
- 198.28 81.56 - 268.40
- - 11.47 21.24 -
- - - - -
- - 3.03 4.44 -
- - 3.89 16.47 -
- - 10.56 - -
- - 14.59 - -
161.70 24.34 21.23 53.10 191.18

161.70 24.34 21.23 53.10 191.18
126.53 56.04 - 95.15 241.34

126.53 56.04 - 95.15 241.34
- - - - -
- - - - -
87.36 - - 50.19 -
87.36 - - 50.19 -
- - - - 104.88
- - - - 104.88
- - - - -
- - - - -
47.50 60.70 - 62.80 15.14

47.50 60.70 - 62.80 15.14
- - - - -
- - - - -
- - - 26.00 123.78
- - - 26.00 123.78
- - - - -
4,231.36 3,047.25 2,684.48 4,083.86 5,362.03
4,231.36 3,047.25 2,684.48 4,083.86 5,362.03

Malwa- TNEB , North
Raghunathpura Kakatiya Jindal, Orissa Sipat Stage -I
MPPGCL Chennnai
600 600 600 600 600 660
2 2 1 1 4 3
Domestic Domestic Domestic - Domestic Domestic
Non-Pithead Pit-Head Non-Pithead - - Pit-Head
Dec-08 Dec-07 Nov-08 Jul-08 Jan-09 Mar-07
1,176.92 1,587.80 705.01 711.38 2,703.26 2,039.12

1,176.92 1,587.80 705.01 711.38 2,703.26 2,039.12
- - - - - -
722.49 927.91 432.91 433.27 1,660.53 1,185.37

722.49 927.91 432.91 433.27 1,660.53 1,185.37
- - - - - -
- 200.44 - 99.06 - 288.34

- 52.94 - 26.16 - 72.10
- 40.57 - 20.05 - 55.26
- 20.36 - 10.06 - 27.73
- 21.48 - 10.61 - 29.25
- 22.57 - 11.15 - 46.11
- 15.15 - 7.48 - 20.63
- - - - - -
- 27.37 - 13.53 - 37.28
- - - - - -
- - - - - -
- 663.64 - 319.67 - 1,113.19

- 59.99 - 28.90 - 126.62
- 170.00 - 81.89 - 358.81
- 433.66 - 208.89 - 627.76
- 23.02 - 11.09 - 51.83

- 10.68 - 5.15 - 24.04
- 10.21 - 4.92 - 22.98
- 2.14 - 1.03 - 4.81
- 89.84 - 42.83 - 193.06

- 89.84 - 42.83 - 193.06
- 241.47 - 115.12 - 518.90
- 187.84 - 89.56 - 403.67
- 26.52 - 12.64 - 56.98
- 15.20 - 7.24 - 32.65
- 11.91 - 5.68 - 25.60
- 2.98 - 1.42 - 6.40

- 2.98 - 1.42 - 6.40
34.42 41.25 20.96 21.91 76.55 88.67

34.42 41.25 20.96 21.91 76.55 88.67
- 48.00 - 23.12 - 108.04

- 48.00 - 23.12 - 108.04
- 696.45 - 335.48 - 1,567.45

- 387.11 - 186.47 - 871.24
- 75.51 - 36.37 - 169.94
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 1.11 - 0.54 - 2.50
- - - - - -
- 151.72 - 73.08 - 341.46
- 21.34 - 10.28 - 48.03
- - - - - -
- 5.64 - 2.72 - 12.69
- 7.24 - 3.49 - 16.30
- 19.64 - 9.46 - 44.19
- 27.14 - 13.08 - 61.09
110.00 157.63 - 83.72 - 278.94

110.00 157.63 - 83.72 - 278.94
- 152.86 - 77.72 - 343.52

- 152.86 - 77.72 - 343.52
- - - - - -
- - - - - -
- 21.65 - 10.43 - 48.74

- 21.65 - 10.43 - 48.74
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 30.89 - 14.88 - 69.53

- 30.89 - 14.88 - 69.53
- - - - - -
- - - - - -
- 74.51 - 35.89 - 167.72

- 74.51 - 35.89 - 167.72
- - - - - -
-
2,043.83 4,960.34 1,158.89 2,337.00 4,440.34 8,068.81
- - - - - -
2,043.83 4,960.34 1,158.89 2,337.00 4,440.34 8,068.81

Barh STPS Krishnapattnam
660 800
3 2
Domestic Imported
Greenfield Greenfield
Pit-Head Coastal
Oct-06 Jul-08
2,054.00 2,141.44
2,054.00 2,141.44
- -
1,190.35 1,423.02
1,190.35 1,423.02
- -
294.63 209.19
73.67 52.30
56.46 40.09
28.34 20.12
29.88 21.22
47.11 33.45
21.08 14.96
- -
38.09 27.05
- -
- -
1,142.69 778.43
129.98 88.54
368.32 250.91
644.40 438.98
53.20 36.24
24.68 16.81
23.59 16.07
4.94 3.36
191.96 97.97
191.96 97.97
515.96 280.80
401.38 215.53
56.66 32.28
32.47 18.50
25.45 14.50
6.37 4.64
6.37 4.64
88.58 71.58
88.58 71.58
110.91 66.05
110.91 66.05
1,608.99 1,001.04
894.33 514.20
174.44 118.83
- -
- -
- -
- -
2.57 1.75
- -
350.51 238.78
49.30 33.58
- -
13.03 8.87
16.74 11.40
45.36 30.90
62.71 42.72
278.64 299.64
278.64 299.64
353.26 178.65
353.26 178.65
- 144.06
- 144.06
50.03 -
50.03 -
- -
- -
- -
- -
71.37 -
71.37 -
- 206.69
- 206.69
172.17 -
172.17 -
- -
-
8,183.10 6,939.42
- -
8,183.10 6,939.42
CERC
Name of the Plant

Unit Size
Number of Units
Type of Coal
Greenfield/ Extension
Plant Location
Month and Year of Award
Name of package

- ESP INR Crores


- External water supply system INR Crores
- Clarification plant (Water Treatment plant) INR Crores
4 Material Handling System INR Crores

- Fuel Oil Handling & Storage system INR Crores
- Ash Handling System INR Crores
- Coal Handling System INR Crores

- Workshop, Laboratory Equipment and Monitoring System & Equipment INR Crores

7 Transformers, Switchgear, Cables, Cable Facilities, Grounding INR Crores






Sub Total
Optional Packages (Includes Equipment Cost and

Associated Civil Works)

2 MGR INR Crores

- MGR INR Crores

4 Unloading Equipment at Jetty INR Crores
- Unloading Equipment at Jetty INR Crores




Total Hard Cost (Excluding Taxes) INR Crores


Ramagundum Vindhyachal
Bellary - I Bhopallapally Kaparkheda Korba- Stage-III
Stage-III Stage-II
500 500 500 500 500 500
1 1 1 1 1 1
Domestic Domestic Domestic Domestic Domestic Domestic
Greenfield Greenfield Extension Extension Extension Extension
Non-PitHead - Pit-Head Pit-Head Non Pit-Head Pit-Head
Jun-04 Jul-05 Jan-07 Apr-08 Mar-05 Apr-01
1.25 1.26 1.09 1.09 1.17 1.15

1.25 1.26 1.09 1.09 1.17 1.15
- - - - - -
0.73 0.81 0.73 0.67 0.83 1.05

0.73 0.81 0.73 0.67 0.83 1.02
- 0.00 - 0.00 - 0.03
0.22 - 0.25 - 0.22 0.31

0.12 - 0.05 - 0.04 0.06
0.03 - 0.05 - 0.04 0.06
0.01 - 0.02 - 0.02 0.03
0.01 - 0.03 - 0.02 0.03
0.02 - 0.07 - 0.06 0.08
0.01 - 0.01 - 0.01 0.02
- - - - - -
0.02 - 0.02 - 0.02 0.03
- - - - - -
- - - - - -
0.42 - - - 0.43 0.64

0.06 - - - 0.08 0.07
0.15 - - - 0.16 0.20
0.21 - - - 0.20 0.37
0.03 - - - - 0.05
0.02 - - - - 0.02
0.01 - - - - 0.02
0.00 - - - - 0.00
0.10 - 0.11 0.07 - 0.17

0.10 - 0.11 0.07 - 0.17
0.32 0.26 0.26 0.21 0.25 0.36
0.25 0.20 0.20 0.16 0.20 0.35
0.03 0.03 0.03 0.02 0.03 0.01
0.02 0.02 0.02 0.01 0.02 0.00
0.02 0.01 0.01 0.01 0.01 0.00
0.00 0.00 0.01 0.00 0.00 0.00

0.00 0.00 0.01 0.00 0.00 0.00
0.08 0.08 0.05 0.04 0.04 0.04

0.08 0.08 0.05 0.04 0.04 0.04
0.05 - - - - 0.07
0.05 - - - - 0.07
0.98 - - - 1.09 1.46

0.45 - - - 0.60 0.80
0.13 - - - 0.15 0.20
- - - - - -
- - - - - -
- - - - - -
- - - - - -
0.00 - - - 0.00 0.00
- - - - - -
0.26 - - - 0.19 0.25
0.04 - - - 0.04 0.06
- - - - - -
0.01 - - - 0.01 0.01
0.01 - - - 0.01 0.02
0.03 - - - 0.04 0.05
0.05 - - - 0.05 0.07
0.12 - 0.18 - 0.09 0.12

0.12 - 0.18 - 0.09 0.12
0.19 - - - 0.19 0.24

0.19 - - - 0.19 0.24
4.49 2.41 2.66 2.08 4.32 5.67
- - - - - -
- - - - - -
- - - - - 0.10
- - - - - 0.10
0.15 - - - - -
0.15 - - - - -
- - - - - -
- - - - - -
0.05 - - - - 0.06
0.05 - - - - 0.06
- - - - - -
- - - - - -
0.14 - - - 0.08 0.10

0.14 - - - 0.08 0.10
- - - - - -
- - - - - -
4.84 2.41 2.66 2.08 4.39 5.92
- - - - - -
4.84 2.41 2.66 2.08 4.39 5.92

Sipat STPS,
Bellary - II Valur STPS Ph-I Mauda Marwa
Stage-II
500 500 500 500 500
1 2 2 2 2
Non-PitHead Pit- Head Pit- Head Non Pit-Head Pit-Head
Aug-06 Jul-05 Apr-07 Oct-08 Dec-08
1.19 1.26 1.31 1.11 1.21

1.19 1.26 1.31 1.11 1.21
- - - - -
0.80 0.85 0.82 0.63 0.83

0.78 0.85 0.82 0.63 0.83
0.02 - - - -
0.21 0.19 0.13 0.15 -

0.04 0.08 0.04 0.09 -
0.04 0.05 - - -
0.02 0.03 - 0.01 -
0.02 - - 0.02 -
0.05 - 0.06 - -
0.01 - 0.01 - -
- - - - -
0.02 0.02 0.02 0.02 -
- - - -
- - - -
0.44 0.30 0.44 0.40 -

0.06 0.05 0.06 0.03 -
0.15 0.09 0.15 0.14 -
0.23 0.16 0.23 0.23 -
0.03 0.015 0.021 0.023 -

0.02 - 0.019 0.016 -
0.02 0.015 - - -
0.00 - 0.002 0.007 -
0.01 - - 0.10 0.19

0.01 - - 0.10 0.19
0.03 0.32 0.38 0.24 0.05
0.02 0.21 0.38 0.24 0.05
0.00 0.05 - - 0.00
0.00 0.02 - - 0.00
0.00 0.04 - - 0.00
0.00 0.00 0.01 0.00 0.00

0.00 0.00 0.01 0.00 0.00
0.04 0.05 0.04 0.04 -

0.04 0.05 0.04 0.04 -
0.05 0.04 0.07 0.04 -

0.05 0.04 0.07 0.04 -
1.01 0.44 0.93 0.72 -

0.55 0.13 0.93 0.55 -
0.14 0.14 - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.00 - - - -
- - - - -
0.17 - - 0.17 -
0.04 0.06 - - -
- - - - -
0.01 0.02 - - -
0.01 0.01 - - -
0.04 0.04 - - -
0.05 0.05 - - -
0.12 - 0.15 0.15 -

0.12 - 0.15 0.15 -
0.19 0.12 0.15 0.08 -

0.19 0.12 0.15 0.08 -
4.12 3.57 4.46 3.68 2.28
- - 0.12 - -
- - 0.12 - -
0.07 - - - -
0.07 - - - -
- - - 0.14 -
- - - 0.14 -
- - 0.13 - -
- - 0.13 - -
0.04 0.07 - 0.01 -

0.04 0.07 - 0.01 -
- - - - -
- - - - -
0.07 0.05 0.09 0.12 -

0.07 0.05 0.09 0.12 -
- - - - -
- - - - -
4.30 3.69 4.80 3.96 2.28
- - - - -
4.30 3.69 4.80 3.96 2.28

Simadhri STPS Vindhyanchal
DVC Koderma Udipi, Lanco Simadhri-I Anpara-D
Stage-II Stage-IV
500 507 500 500 500 500
2 2 2 2 2 2
Domestic Imported Imported Domestic Domestic Domestic
Greenfield Greenfield Greenfield Extension Extension Extension
Pit-Head Coastal Coastal Pit-Head Pit- Head Pit- Head
Aug-07 Jun-05 Jun-04 Jan-09 Jan-07 Oct-08
1.26 0.73 0.79 1.66 1.29 1.23

1.26 0.73 0.79 1.66 1.29 1.23
- - - - - -
0.73 0.67 0.61 1.02 0.89 0.75

0.73 0.67 0.61 1.00 0.89 0.75
0.00 - - 0.02 - -
0.22 0.10 0.20 - 0.10 0.11

0.10 0.03 0.05 - 0.04 0.02
0.04 0.02 0.04 - - -
0.03 0.01 0.02 - 0.02 0.02
0.01 0.01 0.02 - 0.01 0.04
0.02 0.01 0.02 - - -
0.02 0.01 0.02 - - -
0.01 - - - - -
- 0.01 0.03 - 0.03 0.02
- - - - - -
- - - - - -
0.42 0.29 0.45 0.32 0.53 0.67

0.05 0.03 0.05 - 0.07 0.03
0.14 0.09 0.15 - 0.17 0.19
0.24 0.16 0.25 0.32 0.28 0.46
0.028 0.019 - - 0.02 0.02

0.013 0.009 - 0.02 0.02
0.012 0.009 - - -
0.003 0.002 - 0.00 0.00
0.07 0.10 0.12 - 0.06 0.03

0.07 0.10 0.12 - 0.06 0.03
0.23 0.31 0.38 0.29 0.22 0.23
0.18 0.24 0.30 0.23 0.22 0.23
0.03 0.03 0.04 0.03 - -
0.01 0.02 0.02 0.02 - -
0.01 0.02 0.02 0.01 - -
0.00 0.00 0.00 0.00 0.00 -

0.00 0.00 0.00 0.00 0.00 -
0.04 0.07 - 0.05 0.04 -

0.04 0.07 - 0.05 0.04 -
- - - - 0.05 0.05
- - - - 0.05 0.05
0.96 0.99 1.12 0.51 0.71 0.66

0.53 0.55 0.62 0.35 0.71 0.66
0.10 0.11 0.12 0.03 - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
0.00 0.00 0.00 0.00 - -
- - - - - -
0.21 0.21 0.24 0.10 - -
0.03 0.03 0.03 0.01 - -
- - - - - -
0.01 0.01 0.01 0.00 - -
0.01 0.01 0.01 0.01 - -
0.03 0.03 0.03 0.01 - -
0.04 0.04 0.04 0.01 - -
0.10 0.08 - - 0.14 0.16

0.10 0.08 - - 0.14 0.16
- 0.19 - - 0.22 0.13

- 0.19 - - 0.22 0.13
4.07 3.55 3.68 3.86 4.27 4.05
- - - - - -
- - - - - -
- 0.04 - - - 0.09
- 0.04 - - - 0.09
- - - - - -
- - - - - -
- 0.26 - - - -
- 0.26 - - - -
- - - - - 0.05
- - - - - 0.05
- 0.18 - - - -
- 0.18 - - - -
- - - - 0.07 -
- - - - 0.07 -
- - - - - -
- - - - - -
4.07 4.03 3.68 3.86 4.34 4.18
- - - - - -
4.07 4.03 3.68 3.86 4.34 4.18

Vindhyachal Stage- Talcher STPS Malwa-
Rihand Stage-II Jhajjar
III Stage-II MPPGCL
500 500 500 500 600
2 2 2 3 2
Extension Extension Extension Greenfield Greenfield
Pit-Head Pit -Head Pit- Head Non Pit-Head Non-Pithead
Dec-06 Aug-05 Jul-05 Apr-08 Dec-08
1.13 1.07 1.67 1.11 0.98

1.13 1.07 1.67 1.11 0.98
- - - - -
0.68 0.49 - 0.62 -

0.68 0.49 0.62
- - - -
0.04 0.11 0.10 0.09 -

0.01 0.03 0.00 0.02 -
0.01 0.02 0.03 0.02 -
0.01 0.01 0.03 0.01 -
0.01 0.01 0.03 0.01 -
0.01 0.01 - - -
- 0.01 - - -
- - - - -
- 0.01 0.01 0.02 -
- - - - -
- - - - -
0.26 0.30 0.47 0.38 -

0.05 0.03 0.05 0.06 -
0.07 0.10 0.15 0.12 -
0.14 0.17 0.26 0.19 -
- 0.02 0.03 0.02 -

- 0.01 0.01 0.01 -
- 0.01 0.02 0.01 -
- 0.00 - 0.00 -
0.06 0.05 0.09 0.06 -

0.06 0.05 0.09 0.06 -
0.21 0.15 0.17 0.16 -
0.17 0.12 0.10 0.16 -
0.02 0.02 0.04 - -
0.01 0.01 0.03 - -
0.01 0.01 0.00 - -
0.00 0.00 0.00 0.00 -

0.00 0.00 0.00 0.00 -
0.03 - 0.05 0.04 0.03

0.03 - 0.05 0.04 0.03
- - - 0.04 -
- - - 0.04 -
0.44 0.37 0.04 0.61 -

0.24 0.21 - 0.43 -
- 0.04 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 0.00 0.00 - -
- - - - -
0.20 0.08 - 0.18 -
- 0.01 0.02 - -
- - - - -
- 0.00 0.00 - -
- 0.00 0.02 - -
- 0.01 - - -
- 0.01 - - -
0.02 0.02 0.05 0.13 0.09

0.02 0.02 0.05 0.13 0.09
0.06 - 0.10 0.16 -

0.06 - 0.10 0.16 -
2.94 2.59 2.78 3.41 1.10
- - - - -
- - - - -
- - 0.05 - -
- - 0.05 - -
- - - 0.07 -
- - - 0.07 -
- - - - -
- - - - -
0.06 - 0.06 0.01 -

0.06 - 0.06 0.01 -
- - - - -
- - - - -
- - 0.03 0.08 -
- - 0.03 0.08 -
- - - - -
- - - - -
3.00 2.59 2.92 3.57 1.10
- - - -
3.00 2.59 2.92 3.57 1.10

TNEB , North
Raghunathpura Kakatiya Jindal, Orissa Sipat Stage -I Barh STPS
Chennnai
600 600 600 600 660 660
2 1 1 4 3 3
Domestic Domestic - Domestic Domestic Domestic
Pit-Head Non-Pithead - - Pit-Head Pit-Head
Dec-07 Nov-08 Jul-08 Jan-09 Mar-07 Oct-06
1.32 1.18 1.19 1.13 1.03 1.04

1.32 1.18 1.19 1.13 1.03 1.04
- - - - - -
0.77 0.72 0.72 0.69 0.60 0.60

0.77 0.72 0.72 0.69 0.60 0.60
- - - - - -
0.17 - 0.17 - 0.15 0.15

0.04 - 0.04 - 0.04 0.04
0.03 - 0.03 - 0.03 0.03
0.02 - 0.02 - 0.01 0.01
0.02 - 0.02 - 0.01 0.02
0.02 - 0.02 - 0.02 0.02
0.01 - 0.01 - 0.01 0.01
- - - - - -
0.02 - 0.02 - 0.02 0.02
- - - - - -
- - - - - -
0.55 - 0.53 - 0.56 0.58

0.05 - 0.05 - 0.06 0.07
0.14 - 0.14 - 0.18 0.19
0.36 - 0.35 - 0.32 0.33
0.02 - 0.02 - 0.03 0.03

0.01 - 0.01 - 0.01 0.01
0.01 - 0.01 - 0.01 0.01
0.00 - 0.00 - 0.00 0.00
0.07 - 0.07 - 0.10 0.10

0.07 - 0.07 - 0.10 0.10
0.20 - 0.19 - 0.26 0.26
0.16 - 0.15 - 0.20 0.20
0.02 - 0.02 - 0.03 0.03
0.01 - 0.01 - 0.02 0.02
0.01 - 0.01 - 0.01 0.01
0.00 - 0.00 - 0.00 0.00

0.00 - 0.00 - 0.00 0.00
0.03 0.03 0.04 0.03 0.04 0.04

0.03 0.03 0.04 0.03 0.04 0.04
0.04 - 0.04 - 0.05 0.06

0.04 - 0.04 - 0.05 0.06
0.58 - 0.56 - 0.79 0.81

0.32 - 0.31 - 0.44 0.45
0.06 - 0.06 - 0.09 0.09
- - - - - -
- - - - - -
- - - - - -
- - - - - -
0.00 - 0.00 - 0.00 0.00
- - - - - -
0.13 - 0.12 - 0.17 0.18
0.02 - 0.02 - 0.02 0.02
- - - - - -
0.00 - 0.00 - 0.01 0.01
0.01 - 0.01 - 0.01 0.01
0.02 - 0.02 - 0.02 0.02
0.02 - 0.02 - 0.03 0.03
0.13 - 0.14 - 0.14 0.14

0.13 - 0.14 - 0.14 0.14
0.13 - 0.13 - 0.17 0.18

0.13 - 0.13 - 0.17 0.18
4.03 1.93 3.79 1.85 3.93 3.98
- - - - - -
- - - - - -
0.02 - 0.02 - 0.02 0.03

0.02 - 0.02 - 0.02 0.03
- - - - - -
- - - - - -
- - - - - -
- - - - - -
0.03 - 0.02 - 0.04 0.04

0.03 - 0.02 - 0.04 0.04
- - - - - -
- - - - - -
0.06 - 0.06 - 0.08 0.09

0.06 - 0.06 - 0.08 0.09
- - - - - -
- - - - - -
4.13 1.93 3.89 1.85 4.08 4.13
4.13 1.93 3.89 1.85 4.08 4.13

Krishnapattnam
800
2
Imported
Greenfield
Coastal
Jul-08
1.34
1.34
-
0.89
0.89
-
0.13
0.03
0.03
0.01
0.01
0.02
0.01
-
0.02
-
-
0.49
0.06
0.16
0.27
0.02
0.01
0.01
0.00
0.06
0.06
0.18
0.13
0.02
0.01
0.01
0.00
0.00
0.04
0.04
0.04
0.04
0.63
0.32
0.07
-
-
-
-
0.00
-
0.15
0.02
-
0.01
0.01
0.02
0.03
0.19
0.19
0.11
0.11
4.12
0.09
0.09
-
-
-
-
-
-
-
-
0.13
0.13
-
-
-
-
4.34
4.34
CERC
Variable Parameters for Variables
Calorific Value of Coal 3000-4000 Kcal/Kg

3800-4800 Kcal/Kg
4400-5500 Kcal/Kg
Above 5000 Kcal/Kg
Ash Content in Coal Below 25%

25-35%
35-40%
40-45%
Moisture Content in Coal Less than 8%

8%- 15%
More than 15%
Boiler Efficiency 85.00%

86.00%
87.00%
88.00%
88.50%
89.00%
Suspended Particulate Matter 50-100 ppm

25- 50 ppm
Below 20 ppm
Ash Utilisation Fly Ash Utilisation (80%)

Fly Ash + Bottom Ash Utilisation (100%)
Boiler Configuration Tower Type

Double Pass Type
Turbine Heat Rate 1950 Kcal/Kwh

1930 Kcal/Kwh
1895 Kcal/Kwh
1875 Kcal/Kwh
1850 Kcal/Kwh
1825 Kcal/Kwh
CW Temprature (Turbine Generator Island) 33 Degree Celsius
30 Degree Celsius
27 Degree Celsius
CW Temprature (Cooling Tower) 33 Degree Celsius

30 Degree Celsius
27 Degree Celsius
Distance of Water Source (River) 2 km

5 km
10 km
20 km
30 km
Raw Water System River Water

Onshore Coastal
Offshore Coastal
Clarification Plant Without Clarifier

With Clarifier
Evacuation Voltage Level 400 kV

765 kV
Mode of Unloading Fuel Oil Train

Truck
Foundation Type Raft Type

Pile Type
Type of Soil Hard Soil

Loose Soil
Seismic and Wind Zone Low

High
Type of Fly Ash Disposal Dry Fly Ash Disposal at 1 km

HCSS at 2 km
HCSS at 3 km
HCSS at 5 km
Type of Wet Ash Disposal Wet Bottom Ash Disposal at 3 km

Dry Bottom Ash Disposal
Coal Unloading Mechanism Track Hoppper

Wagon Tippler
Conveyor (3 km)
Conveyor (5 km)
Conveyor (8 km)
Water Level (Civil Works) Less than 3 meters

More than 3 meters
Condensate Cooling Method Once Through (Sea Water)

Natural Draught
Induced Draught
Desalination / RO Plant (Sea Water) Reverse Osmosis (RO) Plant

Transmission Line 400 kV

765 kV
Completion Schedule 44 Months

47 Months

Terms of Payment Completion+ 5% on operational acceptance
Others
Performance Guarantee Liability Standard (10% of Contract Value)

Others
Firm Prices
Adjustable Prices
India
China
European
Russian/South Korean
Japan
Others (USA etc.)
Reduction/Escalation Value in Percentage Reduction/Escalation Value in Percentage
500 MW 500 MW 600 MW 600 MW

Base Cost 100.00% Base Cost 100.00%
Reduction by 0.5% 99.50% Reduction by 0.5% 99.50%
Reduction by 1% 99.00% Reduction by 1% 99.00%
Reduction by 2 % 98.00% Reduction by 2 % 98.00%

Escalation by 3% 101.00% Escalation by 3% 101.00%




Escalation by 5 % 105.00% Escalation by 5 % 105.00%


Escalation by 0.5% 100.50% Escalation by 0.5% 100.50%












No Reduction 100.00% No Reduction 100.00%



0.70 Crore 0.70 Crore

1.00 Crore 1.00 Crore





Reduction/Escalation Value in Percentage Reduction/Escalation Value in Percentage
660 MW 660 MW 800 MW 800 MW

Increased by 1 % 101.00% Increased by 2 % 102.00%
Base Cost 100.00% Base Case 100.00%
Reduction by 2 % 98.00% Base Cost 100.00%

Reduction by 1% 99.00% Escalation by 1% 101.00%
Base Cost 100.00% Escalation by 2%
Escalation by 2% 102.00% Escalation by 3 % 103.00%


Base Cost 100.00% Reduction by 2 % 98.00%

Escalation by 1% 101.00% Base Cost 100.00%


100.00% 100.00%
100.00% 100.00%
Reduction by 1 % 99.00% 100.00%
Base Cost 100.00% Increased by 2 % 102.00%
Increased by 1 % 101.00% Increased by 1 % 101.00%
100.00% Base Cost 100.00%






Base Cost 100.00% Escalation by 10% 110.00%


Reduction by 15% 85.00% Base Cost 100.00%




No Reduction 100.00% No Reduction 100.00%


No reduction 100.00% No reduction 100.00%


52 Months 100.00% 58 Months 100.00%

58 Months 110.00% 64 Months 110.00%




Value in
Percentage
800 MW
102.00%
100.00%
99.00%
98.00%
100.00%
101.00%
0.00%
103.00%
99.00%
100.00%
101.00%
98.00%
100.00%
101.00%
102.00%
103.00%
104.00%
98.00%
100.00%
102.00%
100.00%
105.00%
100.00%
106.00%
100.00%
100.00%
100.00%
102.00%
101.00%
100.00%
100.00%
100.10%
100.20%
100.00%
103.00%
106.00%
75.00%
100.00%
150.00%
250.00%
350.00%
50.00%
100.00%
200.00%
70.00%
100.00%
50.00%
100.00%
100.00%
20.00%
110.00%
100.00%
85.00%
100.00%
100.00%
110.00%
100.00%
123.00%
144.00%
172.00%
183.00%
190.00%
144.00%
162.00%
174.00%
100.00%
150.00%
250.00%
175.00%
100.00%
70.00%
80.00%
100.00%
120.00%
100.00%
105.00%
180.00%
100.00%
70.00%
100.00% 8
100.00% 11
135.00% 14
5
0.70 Crore 6.5
1.00 Crore 9
9
100.00% 13
110.00% 18
30 9
100.00% 50 14
11.00% 9 22
13
100.00% 19.5
105.00%
100.00% 23%
110.00% 44%
44%
100.00% 62%
85.00%
110.00% 72%
105.00% 83%
115.00% 90%
115.00% 44%
62%
HCSS at 2 km
HCSS at 3 km
HCSS at 5 km

4 67%
6
9 33%
14 57%
20 70%
38%
75%
56%
144%
2.25 1 x 500 5 5 3.5
2 x500 7 5
3 x 500 9 8
47.25 63
133%
Extension
400 765
2.25 1 x 500 3 3 3.5
2 x500 4 4
3 x 500 5 5
27 42
156%
20.25 21
43% 33%
Name of package
UNIT SIZE 500 MW 500 MW 500 MW 500 MW
NO OF UNITS 1 2 3 4
TYPE G.field G.field G.field G.field
Mandatory Packages
Steam Generator 1.255 1.230 1.108 1.046
Turbine Generator Island 0.773 0.738 0.626 0.622
Water System 0.228 0.215 0.208 0.205
Fuel Oil Handling & Storage system 0.06 0.05 0.04 0.04
Ash Handling System 0.15 0.13 0.12 0.11
Coal Handling System 0.214 0.213 0.207 0.205
Mechanical-Miscellaneous Package 0.031 0.0297 0.023 0.020
Switchyard Package 0.099 0.098 0.099 0.100
Transformers, Switchgear, Cables, Cable 0.29 0.29 0.28 0.27

Facilities, Grounding & Lighting Packages
Emergency DG Set 0.003 0.003 0.002 0.002
C & I Package 0.04 0.04 0.04 0.04
Chimney 0.05 0.05 0.04 0.04
Civil Works 0.91 0.90 0.89 0.85
Initial Spares 0.12 0.12 0.12 0.12
Cooling Tower 0.18 0.17 0.16 0.16
Total-Mandatory 4.398 4.263 3.960 3.831
Optional Packages (Includes Equipment
Cost and Associated Civil Works)
Desalination Plant 0.13 0.12 0.11 0.10

MGR 0.05 0.05 0.04 0.04
Railway Siding 0.15 0.14 0.12 0.10
Coal Unloading Equipment and Jetty 0.15 0.15 0.20 0.20
Rolling Stock/Locomotive 0.05 0.04 0.04 0.04
FGD Plant 0.18 0.18 0.18 0.18
Township & Colony 0.14 0.09 0.08 0.06
Transmission Line Cost till Tie Point - - - -
Total-Optional 0.855 0.770 0.773 0.720
ANNEXURE-II BENCHMARK COST (INR Crore/MW)
500 MW 500 MW 600 MW 600 MW 600 MW 600 MW 600 MW 600 MW

1 2 1 2 3 4 1 2
Ext Ext G. field G. field G. field G. field Ext Ext
1.17 1.144 1.175 1.152 1.038 0.980 1.095 1.072

0.763 0.704 0.810 0.773 0.655 0.652 0.783 0.740
0.227 0.208 0.169 0.167 0.162 0.160 0.178 0.156
0.05 0.05 0.06 0.05 0.04 0.04 0.05 0.05
0.15 0.11 0.17 0.14 0.14 0.12 0.17 0.12
0.213 0.200 0.363 0.361 0.351 0.348 0.361 0.339
0.023 0.016 0.020 0.019 0.015 0.01 0.014 0.010
0.087 0.073 0.075 0.075 0.076 0.08 0.066 0.056
0.22 0.22 0.20 0.20 0.20 0.19 0.15 0.15
0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002

0.04 0.04 0.03 0.03 0.03 0.03 0.03 0.03
0.06 0.05 0.05 0.04 0.04 0.03 0.05 0.04
0.85 0.74 0.58 0.58 0.62 0.55 0.53 0.50
0.11 0.08 0.11 0.11 0.11 0.11 0.10 0.08
0.18 0.16 0.14 0.13 0.12 0.12 0.14 0.13
4.139 3.801 3.947 3.834 3.598 3.433 3.729 3.484
0.13 0.12 0.12 0.11 0.10 0.13 0.12 0.12

0.06 0.05 0.02 0.02 0.01 0.01 0.02 0.02
0.10 0.12 0.15 0.14 0.12 0.10 0.10 0.12
0.15 0.15 0.15 0.15 0.20 0.20 0.15 0.15
0.05 0.04 0.03 0.03 0.02 0.02 0.03 0.02
0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18
0.08 0.05 0.10 0.06 0.06 0.04 0.06 0.03
- -
0.754 0.702 0.756 0.682 0.697 0.691 0.661 0.645

HCSS at 2 km
HCSS at 3 km
HCSS at 5 km

COST (INR Crore/MW)
660 MW 660 MW 660 MW 660 MW 660 MW 660 MW 800 MW 800 MW

1 2 3 4 1 2 1 2
G. field G. field G. field G. field Ext Ext G. field G. field
1.170 1.147 1.034 0.976 1.091 1.067 1.365 1.338

0.742 0.708 0.600 0.597 0.716 0.677 0.932 0.889
0.154 0.153 0.147 0.147 0.171 0.141 0.129 0.131
0.09 0.08 0.06 0.06 0.08 0.08 0.07 0.06
0.22 0.19 0.18 0.17 0.23 0.17 0.19 0.16
0.33 0.33 0.32 0.32 0.33 0.31 0.28 0.27
0.037 0.037 0.027 0.02 0.032 0.023 0.024 0.023
0.097 0.096 0.097 0.10 0.085 0.071 0.062 0.061
0.27 0.27 0.26 0.25 0.21 0.21 0.17 0.18
0.004 0.005 0.003 0.003 0.003 0.003 0.003 0.003

0.05 0.04 0.04 0.05 0.05 0.05 0.05 0.04
0.07 0.06 0.06 0.05 0.08 0.07 0.05 0.04
0.49 0.48 0.80 0.70 0.77 0.67 0.63 0.63
0.14 0.14 0.14 0.14 0.13 0.10 0.18 0.19
0.20 0.18 0.18 0.17 0.20 0.18 0.12 0.11
4.073 3.927 3.958 3.765 4.162 3.805 4.246 4.118
0.09 0.09 0.08 0.07 0.09 0.09 0.09 0.09

0.03 0.03 0.02 0.02 0.04 0.03 0.03 0.03
0.15 0.14 0.12 0.10 0.10 0.12 0.15 0.14
0.15 0.15 0.20 0.20 0.15 0.15 0.15 0.15
0.04 0.04 0.04 0.04 0.04 0.03 0.04 0.04
0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18
0.15 0.09 0.09 0.06 0.09 0.05 0.15 0.09
0.801 0.716 0.727 0.676 0.693 0.648 0.801 0.716

h Disposal at 1 km
h Disposal at 2 km
h Disposal at 3 km
m Ash Disposal at 2 km
h Disposal at 2 km
h Disposal at 3 km
h Disposal at 10 km
800 MW 800 MW 800 MW 800 MW
3 4 1 2
G. field G. field Ext Ext
1.206 1.138 1.273 1.245

0.754 0.750 0.900 0.851
0.127 0.126 0.149 0.118
0.05 0.05 0.06 0.06
0.15 0.14 0.19 0.14
0.27 0.26 0.27 0.26
0.018 0.015 0.016 0.012
0.062 0.062 0.054 0.045
0.17 0.16 0.13 0.13
0.002 0.002 0.002 0.002

0.05 0.05 0.05 0.05
0.04 0.04 0.05 0.05
0.64 0.59 0.58 0.53
0.18 0.19 0.17 0.13
0.11 0.11 0.12 0.11
3.820 3.674 4.019 3.714
0.08 0.07 0.09 0.09

0.02 0.02 0.04 0.03
0.12 0.10 0.10 0.12
0.20 0.20 0.15 0.15
0.04 0.04 0.04 0.03
0.18 0.18 0.18 0.18
0.09 0.06 0.09 0.05
0.727 0.676 0.693 0.648

Thermal Model Consolidated v.30 (1) .0

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Thermal Model Consolidated v.30 (1) .0

Încărcat de

Drepturi de autor:

Formate disponibile

CERC

Capital Cost Benchmarking

Variable Parameters for Variables

Calorific Value of Coal 3000-4000 Kcal/Kg

Ash Content in Coal Below 25%

Moisture Content in Coal

Suspended Particulate Matter 50-100 ppm

Ash Utilisation Fly Ash Utilisation (80%)

Boiler Configuration Tower Type

Turbine Heat Rate 1950 Kcal/Kwh

CW Temprature (Cooling Tower) 33 Degree Celsius

Distance of Water Source (River)

Raw Water System River Water

Mode of Unloading Fuel Oil Train

Foundation Type Raft Type

Type of Soil Hard Soil

Seismic and Wind Zone Low

Type of Fly Ash Disposal Dry Fly Ash Disposal at 1 km

Type of Wet Ash Disposal Wet Bottom Ash Disposal at 3 km

Coal Unloading Mechanism Track Hoppper

Water Level (Civil Works) Less than 3 meters

Condensate Cooling Method Once Through (Sea Water)

Desalination / RO Plant (Sea Water) Reverse Osmosis (RO) Plant

Transmission Line 400 kV

Completion Schedule 44 Months

10% Advance+ 80% on Delivery+ 5% on

Performance Guarantee Liability Standard (10% of Contract Value)

500 MW 600 MW 660 MW 800 MW

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost

Base Cost Base Cost

Base Cost Base Cost 52 Months 58 Months

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Base Cost Base Cost Base Cost Base Cost

Wet Bottom Ash Disposal at 2 km

Fly Wet Ash Disposal at 2 km

Capital Cost Benchmarking for Thermal Power

Formatting of Headers / Dividers

Sheet Header 1 CERC

Inputs Divider Operational Assumptions

Table Heading 2 Table Heading 2

Individual Cell Assumptions

Standard Assumption 100