Rate Component

Break Up
Basic Rate
Rapid Loading Charge
Crushing
Transportation
Royalty
SADA
SED
MP Transit
CEC
ED @ 6.18%
MPGSTVA @ 5%
Sub Total
CST
VAT
ET
Rounded off
G. Total

Khadia
By MGR
By Road
Rate before 10 th May
Rate after 10 th May
Rate before 10 th May Rate after 10 th May
1140.00
1140.00
1140.00
1254.00
20.00
20.00
Not Applicable
Not Applicable
39.00
39.00
39.00
39.00
Not Applicable
Not Applicable
Not Applicable
117.00
159.60
117.00
175.56
10.00
10.00
Not Applicable
10.00
10.00
10.00
10.00
7.00
7.00
7.00
50.00
50.00
50.00
50.00
74.10
74.10
72.86
79.91
57.00
57.00
57.00
62.70
1524.10
1549.70
1502.86
1678.17
Not Applicable
Not Applicable
Not Applicable
Not Applicable
60.96
61.99
60.11
67.13
30.48
30.99
30.06
33.56
1615.54

1642.68

1593.03

1778.86

Jayant
By Rail
Rate before 10 th May
Rate after 10 th May
Rate from 28.05.2013
1270.00
1270.00
1400.00
0.00
0.00
0.00
39.00
39.00
39.00
44.00
44.00
44.00
153.50
177.80
196.00
0.00
0.00
10.00
10.00
10.00
7.00
7.00
7.00
50.00
50.00
50.00
83.62
95.22
104.38
63.50
63.50
70.00
1720.62
1756.52
1920.38
34.41
35.13
38.41
0.00
Not Applicable
Not Applicable
0.00
Not Applicable
Not Applicable
0.97
0.35
0.21
1756.00
1792.00
1959.00

Rate before 10 th May

1270.00
0.00
39.00
44.00
153.50
10.00
7.00
50.00
83.62
63.50
1720.62
34.41
0.00
0.00
0.97
1756.00

Dudhichua
By Rail
Rate after 10 th May
1270.00
20.00
39.00
44.00
177.80
0.00
10.00
7.00
50.00
96.46
63.50
1777.76
Not Applicable
71.11
35.56
0.58
1885.00

Rate on 28.05.2013
1400.00
20.00
39.00
44.00
196.00
0.00
10.00
7.00
50.00
105.62
70.00
1941.62
Not Applicable
77.66
38.83
0.89
2059.00

MGR

Road

when coal is supplied from UP area

Rate Component Break Up

Basic Rate
Rapid Loading Charge
Crushing Charge
Surface Transportation Charge
Royalty
SADA
SED
MP Transit Fee
CEC
ED @ 6.18%
MPGSTVA @ 5%
Sub Total
CST
VAT
ET
Rounded off
G. Total

Note:

Rate before Royalty was

Rate After Royalty was Rate After inclusion
revised i.e. Till 09.05.12
revised i.e. From
of Risk Premium
10.05.12
charge

when coal is supplied from MP area

Rate after
Revised ED
parameter

1140.00
20.00
39.00
0.00
117.00
10.00
10.00
7.00
50.00
74.10
0.00
1467.10
0.00
58.68
0.00

1140.00
20.00
39.00
0.00
159.60
0.00
10.00
7.00
50.00
74.10
0.00
1499.70
0.00
59.99
0.00

1254.00
20.00
39.00
0.00
175.56
0.00
10.00
7.00
50.00
81.14
0.00
1636.70
0.00
65.47
0.00

1254.00
20.00
39.00
44.00
175.56
0.00
10.00

1525.78

1559.69

1702.17

Rate before Royalty was

Rate After
Rate After Royalty
revised i.e. Till 09.05.12
inclusion of
was revised i.e.
Risk Premium
From 10.05.12
charge

when coal is supplied from UP area

Rate after
Revised ED
parameter

50.00
95.33
0.00
1687.89
0.00
67.52
0.00

1140.00
20.00
39.00
44.00
117.00
10.00
10.00
7.00
50.00
76.82
57.00
1570.82
0.00
62.83
31.42

1140.00
20.00
39.00
0.00
159.60
0.00
10.00
7.00
50.00
74.10
57.00
1556.70
0.00
62.27
31.13

1254.00
20.00
39.00
44.00
175.56
0.00
10.00
7.00
50.00
83.86
62.70
1746.12
0.00
69.84
34.92

1254.00
20.00
39.00
44.00
175.56
0.00
10.00
7.00
50.00
95.33
62.70
1757.59
0.00
70.30
35.15

1755.41

1665.07

1650.10

1850.89

1863.05

Rate after
Revision in
basic rate
28.05.2013
1375.00
20.00
39.00
44.00
192.50
0.00
10.00
7.00
50.00
103.85
68.75
1910.10
0.00
76.40
38.20
0.29
2025.00

Rate before Royalty

was revised i.e. Till Rate After Royalty was
09.05.12
revised i.e. From
10.05.12

when coal is su

Rate After inclusion of

Risk Premium charge

Rate before Royalty

was revised i.e. Till
09.05.12

1140.00
0.00
39.00
0.00
117.00
10.00
10.00
0.00
50.00
72.86
0.00
1438.86
0.00
57.55
0.00

1140.00
0.00
39.00
0.00
159.60
0.00
10.00
0.00
50.00
72.86
0.00
1471.46
0.00
58.86
0.00

1254.00
0.00
39.00
0.00
175.56
0.00
10.00
0.00
50.00
91.38
0.00
1619.94
0.00
64.80
0.00

1140.00
0.00
39.00
0.00
117.00
10.00
10.00

1496.42

1530.32

1684.73

1585.61

MP transit fee though is paid as an component for coal value but is not included in bills. Reason being coal is not supplied from Forest land of MP state. But as a precautionary measure NCL instructed
all consumer to deposit.

Coal value Submitted

Old rate

New rate

Do released as per
old rate

Difference Amount to be
paid

RTGS Detail

58500000.00
31500000.00
30000000.00

1850.89
1850.89
1778.86

1863.05
1863.05
1791.01

31606.42
17018.84
16864.73

383788.30
206798.55
204175.14

SBI, Morwa
SBI, Morwa
SBI, Morwa

NOTE: Three Seperate RTGS to be made & kindly arrange three debit advices respectively.

50.00
72.86
57.00
1495.86
0.00
59.83
29.92

Road
when coal is supplied from MP area
Rate After Royalty
was revised i.e.
From 10.05.12

Rate After inclusion

Rate after Revised
of Risk Premium
ED parameter
charge

1140.00
0.00
39.00
0.00
159.60
0.00
10.00
7.00
50.00
72.86
57.00
1535.46
0.00
61.42
30.71

1254.00
0.00
39.00
0.00
175.56
0.00
10.00
7.00
50.00
79.91
62.70
1678.17
0.00
67.13
33.56

1254.00
0.00
39.00
0.00
175.56
0.00
10.00
7.00
50.00
91.38
62.70
1689.64
0.00
67.59
33.79

1627.59

1778.86

1791.01

Rate after Revision

dated 28.05.203

1375.00
0.00
39.00
0.00
192.50
0.00
10.00
7.00
50.00
99.90
68.75
1842.15
0.00
73.69
36.84
0.32
1953.00

DO No.
12130001
12130002
12130003

DO issued
Qty
40,000
30,000
35,000

Lifted Qty
39727.94
30000
35000

12130004

30,000

30000

12130005
12130006
12130007
12130008
12130009
12130010
12130012
12130013
12130014
12130015
12130016
12130017

20,000
25,345
25,000
20,000
24,655
20,000
40,000
35,000
34,898
13,000
14,898
22,000

20000
25345
25000
20000
24655
20000
40000
35000
34898
13000
14898
22000

12130018

40,000

39995.8

12130019
12130020
12130021
12130023
12130024

20,000
28,738
31,262
35,000
20,000

12130025

11,102

12130026

5,621

20000
28738
31262
35000
20000
8936.44
2164.1
5621

Lifting
MP

Lifting
UP

39727.94
30000
35000
10887.82
6624.54
5019.07
7468.57
20000
15253.24

20628.67
16666.76
14646.84
6780.85
27000
6559.16
1898.32
9778.3
30217.5
20000
28738
31262
34994.8
20000
8936.44
2164.1
5621

10091.76
25000
20000
4026.33
3333.24
25353.16
28219.15
7898
6440.84
14898
20101.68

Billed
Amount
65,685,716.34
45,909,620.64
53,561,224.08
17,965,992.78
10,931,154.06
8,168,987.80
11,429,307.18
32,551,798.64
40,269,648.96
38,258,017.20
30,606,413.76
39,736,591.70
32,227,576.91
62,637,514.57
54,220,792.23
56,031,400.96
20,532,173.48
22,798,717.61
33,851,703.29
18,098,557.26
39,059,973.64
50,907,569.27
55,378,677.37
64,771,523.83
39,059,973.64
16,540,367.04
10,977,805.59

Supplementary
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Supplementary (NCL)
for RPC
5,914,615.27
4,274,562.24
4,986,989.28
4,472,438.00
3,025,350.24
3,745,249.83
3,562,135.20
2,849,708.16
3,694,143.05
2,996,079.15
5,828,047.05
5,046,540.20
5,209,575.45
917,725.72
2,122,747.61
2,864,196.08
61,510,102.53

Supplementary
for STC
1,930,299.88

1,094,756.40

Rate of Linkage coal @ 5200-5500 Kcal/Kg

Rate Component Break

Up
Basic Rate
Rapid Loading Charge
Crushing
Transportation
Royalty
SADA
SED
MP Transit
CEC
ED @ 6.18%
MPGSTVA @ 5%
Sub Total
CST
VAT
ET
Rounded off
G. Total

Dudhichua
Rate after inclusion of Roylatyfor
Assessing Excise Duty
1270.00
20.00
39.00
44.00
177.80
0.00
10.00
7.00
50.00
96.46
63.50
1777.76
Not Applicable
71.11
35.56
0.58
1885.00

Jayant
Rate after inclusion of
Roylatyfor Assessing Excise
Duty
1270.00
0.00
39.00
44.00
177.80
0.00
10.00
7.00
50.00
95.22
63.50
1756.52
35.13
Not Applicable
Not Applicable
0.35
1792.00

MGR
Rate of Coal submitted as advnace coal value
Rate Component Break Up

Rate before Royalty was

Rate After Royalty
revised i.e. Till 09.05.12
was revised i.e.
From 10.05.12

Basic Rate
Rapid Loading Charge
Crushing Charge
Surface Transportation Charge
Royalty
SADA
SED
MP Transit Fee
CEC
ED @ 6.18%
MPGSTVA @ 5%

1140.00
20.00
39.00
44.00
117.00
10.00
10.00
7.00
50.00
76.82
57.00

1140.00
20.00
39.00
44.00
159.60
0.00
10.00
7.00
50.00
76.82
57.00

Sub Total
CST
VAT
ET
Rounded off
G. Total

1570.82
0.00
62.83
31.42
0.93
1666.00

1603.42
0.00
64.14
32.07
0.38
1700.00

Note:

Coal value Submitted

58500000.00
31500000.00
30000000.00

NOTE: Three Seperate RTGS to be made & kindly arrange th

KHADIA

MGR
f Coal submitted as advnace coal value
Rate After
inclusion of
Risk Premium
charge

Rate after
Revised ED
parameter

ROAD
Rate of Coal submitted as advnace coal va
Rate after
Revision in
basic rate
28.05.2013

Rate before Royalty

was revised i.e. Till Rate After Royalty
09.05.12
was revised i.e.
From 10.05.12

1254.00
20.00
39.00
44.00
175.56
0.00
10.00
7.00
50.00
83.86
62.70

1254.00
20.00
39.00
44.00
175.56
0.00
10.00
7.00
50.00
95.33
62.70

1375.00
20.00
39.00
44.00
192.50
0.00
10.00
7.00
50.00
103.85
68.75

1140.00
0.00
39.00
0.00
117.00
10.00
10.00
7.00
50.00
72.86
57.00

1140.00
0.00
39.00
0.00
159.60
0.00
10.00
7.00
50.00
72.86
57.00

1746.12
0.00
69.84
34.92
0.11
1851.00

1757.59
0.00
70.30
35.15
0.95
1864.00

1910.10
0.00
76.40
38.20
0.29
2025.00

1502.86
0.00
60.11
30.06
0.39
1593.42

1535.46
0.00
61.42
30.71
0.41
1628.00

Old rate

New rate

1850.89
1850.89
1778.86

1863.05
1863.05
1791.01

Seperate RTGS to be made & kindly arrange three debit advices respectively.

ROAD
Rate of Coal submitted as advnace coal value
Rate After inclusion
Rate after Revision Rate after Revision
of Risk Premium
in ED parameter
dated 28.05.203
charge
1254.00
0.00
39.00
0.00
175.56
0.00
10.00
7.00
50.00
79.91
62.70

1254.00
0.00
39.00
0.00
175.56
0.00
10.00
7.00
50.00
91.38
62.70

1375.00 1270.00
0.00
39.00
39.00
0.00
192.50
177.80
0.00
0.00
10.00
10.00
7.00
7.00
50.00
50.00
99.90 92.50224
68.75
63.50

1678.17
0.00
67.13
33.56
0.14
1779.00

1689.64
0.00
67.59
33.79
0.99
1792.00

1842.15 1709.80
0.00 34.19604
73.69 1744.00
36.84
0.32 3625.09
1953.00 26374.91

4603864.30
141378.51
644541.00
36250.90
25375.63
181254.50
335328.95
230193.22
6198187.00
123963.74
6322150.74

Block B
Rate Component Break Up
Rs/MT
Basic Rate
Rapid Loading Charge
Crushing Charge
Surface Transportation Charge
Royalty
SADA
SED
MP Transit Fee
CEC
ED @ 6.18%
MPGSTVA @ 5%
Sub Total
CST

Billed Amount

1400.00
0
39.00
0
196.00
0.00
10.00
7.00
50.00
101.661
70.00
1873.66
37.47322

Qty in
MT
3625.09

Rs
5075126.00
141378.51
710517.64
36250.90
25375.63
181254.50
368530.27
253756.30
6792189.75
135843.80

6928033.55