You are on page 1of 21

Date Units Cost Diesel Diesel

Consump Cost
tion ( LTR @ Rs
) 65
1/9/2019 3300 28710 0 0
2/9/2019 21540 187398 290 18850
3/9/2019 21660 188442 760 49400
4/9/2019 22380 194706 40 2600
5/9/2019 21120 183744 930 60450
6/9/2019 20610 179307 1000 65000
7/9/2019 2190 19053 0 0
8/9/2019 510 4437 50 3250
9/9/2019 5340 46458 0 0
10/9/2019 22860 198882 0 0
11/9/2019 22980 199926 80 5200
12/9/2019 24030 209061 0 0
13/9/2019 22650 197055 40 2600
14/9/2019 22890 199143 0 0
15/9/2019 22770 198099 0 0
16/9/2019 7200 62640 0 0
17/9/2019 3720 32364 20 1300
18/9/2019 22890 199143 40 2600
19/9/2019 22680 197316 0 0
20/9/2019 21780 189486 0 0
21/9/2019 20190 175653 110 7150
22/9/2019 3390 29493 120 7800
23/9/2019 21090 183483 0 0
24/9/2019 23130 201231 0 0
25/9/2019 23940 208278 0 0
26/9/2019 23490 204363 0 0
27/9/2019 23370 203319 20 1300
28/9/2019 23160 201492 0 0
29/9/2019 13830 120321 0 0
30/9/2019 3540 30798 0 0
TOTAL 514230 4427105 3500 227500
DG 9394
TOTAL 523624

.
COST OF
PNG
PNG Cost POWER & FUEL
Consum
@ Rs (Electricity +
ption
38.3273 Diesel +
( SCM )
LPG/PNG)

345 13219 41929 41929


753 28853 235101 235101
527 20198 258040 258040
692 26522 223828 223828
705 27021 271215 271215
705 27021 271328 271328
9 345 19398 19398
0 0 7687 7687
386 14794 61252 61252
776 29742 228624 228624
716 27442 232568 232568
714 27366 236427 236427
671 25718 225373 225373
705 27021 226164 226164
708 27136 225235 225235
295 11307 73947 73947
300 11498 45162 45162
779 29857 231600 231600
787 30164 227480 227480
767 29393 218879 218879
685 26243 209046 209046
220 8417 45710 45710
543 20793 204276 204276
818 31333 232564 232564
768 29443 237721 237721
755 28929 233292 233292
801 30704 235323 235323
868.9 33303 234795 234795
581.3 22280 142601 142601
338.3 12966 43764 43764
17717 679026 5333631 5380327
35343.5
36212.4 868.9
36793.7 581.3
37132 338.3
37146.1 14.1
37476.8 330.7
Date Units Cost Diesel
Diesel Cost
Consumpti @ Rs
on ( LTR ) 65
1/10/2019 2010 17487 0 0
2/10/2019 3330 28971 0 0
3/10/2019 19290 167823 860 55900
4/10/2019 22260 193662 0 0
5/10/2019 23460 204102 0 0
6/10/2019 23610 205407 0 0
7/10/2019 22680 197316 0 0
8/10/2019 2430 21141 0 0
9/10/2019 5490 47763 70 4550
10/10/2019 22410 194967 0 0
11/10/2019 23010 200187 0 0
12/10/2019 22260 193662 0 0
13/10/2019 17610 153207 650 42250
14/10/2019 21180 184266 0 0
15/10/2019 21570 187659 0 0
16/10/2019 23220 202014 0 0
17/10/2019 3840 33408 0 0
18/10/2019 6240 54288 0 0
19/10/2019 22710 197577 0 0
20/10/2019 22680 197316 0 0
21/10/2019 22590 196533 0 0
22/10/2019 22620 196794 0 0
23/10/2019 22560 196272 0 0
24/10/2019 23130 201231 0 0
25/10/2019 21900 190530 0 0
26/10/2019 2820 24534 120 7800
27/10/2019 780 6786 0 0
28/10/2019 720 6264 0 0
29/10/2019 2040 17748 0 0
30/10/2019 1860 16182 400 26000
31/10/2019 8340 72558 150 9750
TOTAL 460650 4007655 2250 146250
DG 5247
TOTAL 465897
.
COST OF
PNG
PNG Cost POWER & FUEL
Consum
@ Rs (Electricity +
ption
38.3273 Diesel +
( SCM )
LPG/PNG)

14 540 18027 18027


331 12675 41646 41646
636 24361 248084 248084
809 31003 224665 224665
803 30773 234875 234875
780 29880 235287 235287
828 31716 229032 229032
29 1127 22268 22268
453 17374 69687 69687
887 33989 228956 228956
835 31992 232179 232179
817 31321 224983 224983
625 23962 219419 219419
812 31114 215380 215380
854 32728 220387 220387
819 31379 233393 233393
326 12502 45910 45910
529 20279 74567 74567
882 33805 231382 231382
915 35085 232401 232401
863 33057 229590 229590
890 34111 230905 230905
903 34598 230870 230870
891 34142 235373 235373
868 33264 223794 223794
0 0 32334 32334
0 0 6786 6786
5.6 215 6479 6479
89 3411 21159 21159
8.4 322 42504 42504
406 15561 97869 97869
17906 686285 4840190 4840190
PNG
Consum
Date Units Cost
ption
Diesel Diesel ( SCM )
Consumpti Cost @
on ( LTR ) Rs 65.50
1-Nov-19 18000 156600 370 24235 612
2-Nov-19 20190 175653 0 0 836
3-Nov-19 5520 48024 0 0 559
4-Nov-19 19800 172260 0 0 859
5-Nov-19 19710 171477 710 46505 913
6-Nov-19 22410 194967 0 0 847
7-Nov-19 21780 189486 0 0 858
8-Nov-19 21930 190791 80 5240 811
9-Nov-19 22560 196272 0 0 788
10-Nov-19 5070 44109 0 0 433
11-Nov-19 2610 22707 0 0 281
12-Nov-19 4050 35235 290 18995 469
13-Nov-19 21810 189747 0 0 829
14-Nov-19 22320 194184 0 0 847
15-Nov-19 22230 193401 0 0 879
16-Nov-19 21990 191313 0 0 833
17-Nov-19 5250 45675 0 0 525
18-Nov-19 20250 176175 240 15720 869
19-Nov-19 22260 193662 0 0 886
20-Nov-19 22050 191835 0 0 933
21-Nov-19 22020 191574 50 3275 833
22-Nov-19 17130 149031 0 0 651
23-Nov-19 4830 42021 0 0 333
24-Nov-19 4740 41238 0 0 564
25-Nov-19 19890 173043 0 0 834
26-Nov-19 21690 188703 0 0 860
27-Nov-19 22500 195750 0 0 888
28-Nov-19 19140 166518 250 16375 782.5
29-Nov-19 22440 195228 0 0 881.8
30-Nov-19 5070 43602 0 0 411.7
TOTAL 501240 4310664 1990 130345 21903
DG 5191
TOTAL 506431 4310664
6256560
62565.6
.
COST OF
PNG Cost POWER & FUEL
@ Rs (Electricity +
38.7006 Diesel +
LPG/PNG)

23689 204524 204524


32361 208014 208014
21614 69638 69638
33232 205492 205492
35330 253312 253312
32764 227731 227731
33213 222699 222699
31398 227429 227429
30477 226749 226749
16746 60855 60855
10856 33563 33563
18162 72392 72392
32079 221826 221826
32768 226952 226952
34010 227411 227411
32226 223539 223539
20298 65973 65973
33631 225526 225526
34304 227966 227966
36119 227954 227954
32241 227090 227090
25179 174210 174210
12868 54889 54889
21839 63077 63077
32284 205327 205327
33279 221982 221982
34358 230108 230108
30283 213176 213176
34126 229354 229354
15933 59535 59535
847667 5288676 5288676
PNG
Consum
Date Units Cost
ption
Diesel Diesel ( SCM )
Consumpti Cost @
on ( LTR ) Rs 65.50
1-Dec-19 4200 35280 0 0 511
2-Dec-19 20340 170856 0 0 919
3-Dec-19 22050 185220 0 0 953
4-Dec-19 21930 184212 0 0 817
5-Dec-19 21540 180936 0 0 816
6-Dec-19 21840 183456 0 0 837
7-Dec-19 18270 153468 740 48470 792
8-Dec-19 3870 32508 30 1965 470
9-Dec-19 20670 173628 0 0 977
10-Dec-19 20940 175896 0 0 910
11-Dec-19 20550 172620 0 0 886
12-Dec-19 20910 175644 0 0 953
13-Dec-19 20850 175140 0 0 995
14-Dec-19 15480 130032 1880 123140 907
15-Dec-19 6090 51156 0 0 549
16-Dec-19 20340 170856 0 0 1007
17-Dec-19 21090 177156 0 0 989
18-Dec-19 21660 181944 0 0 1001
19-Dec-19 21090 177156 0 0 980
20-Dec-19 20730 174132 0 0 1082
21-Dec-19 7200 60480 0 0 589
22-Dec-19 3120 26208 190 12445 375
23-Dec-19 20400 171360 0 0 1296
24-Dec-19 20430 171612 0 0 1095
25-Dec-19 20490 172116 0 0 1131
26-Dec-19 19800 166320 0 0 1252
27-Dec-19 3630 30492 0 0 228
28-Dec-19 2400 20160 60 3930 28
29-Dec-19 2310 19404 0 0 25
30-Dec-19 2220 18648 0 0 0
31-Dec-19 1080 9072 0 0 0
TOTAL 467520 3927168 2900 189950 23371
DG 7416
TOTAL 474936
.
COST OF
PNG Cost POWER & FUEL
@ Rs (Electricity +
38.7006 Diesel +
LPG/PNG)

19788 55068 55068


35566 206422 206422
36862 222082 222082
31607 215819 215819
31572 212508 212508
32400 215856 215856
30643 232581 232581
18170 52643 52643
37826 211454 211454
35214 211110 211110
34289 206909 206909
36893 212537 212537
38515 213655 213655
35105 288277 288277
21262 72418 72418
38983 209839 209839
38287 215443 215443
38735 220679 220679
37907 215063 215063
41859 215991 215991
22799 83279 83279
14520 53173 53173
50171 221531 221531
42381 213993 213993
43763 215879 215879
48469 214789 214789
8828 39320 39320
1080 25170 25170
960 20364 20364
0 18648 18648
0 9072 9072
904452 5021570 5021570
PNG
Consum
Date Units Cost
ption
Diesel Diesel ( SCM )
Consumpti Cost @
on ( LTR ) Rs 65.50
1-Jan-20 1950 16984.5 0 0 0
2-Jan-20 1560 13587.6 210 13755 0
3-Jan-20 6750 58792.5 30 1965 748
4-Jan-20 17430 151815.3 40 2620 1175
5-Jan-20 18000 156780 0 0 1160
6-Jan-20 18210 158609.1 210 13755 975
7-Jan-20 20040 174548.4 0 0 1114
8-Jan-20 19380 168799.8 40 2620 1155
9-Jan-20 19500 169845 110 7205 1388
10-Jan-20 18030 157041.3 0 0 865
11-Jan-20 15690 136659.9 0 0 869
12-Jan-20 4560 39718 0 0 363
13-Jan-20 19350 168538.5 0 0 1133
14-Jan-20 20190 175854.9 0 0 1257
15-Jan-20 20340 177161.4 0 0 1266
16-Jan-20 19830 172719.3 0 0 1011
17-Jan-20 19440 169322.4 0 0 969
18-Jan-20 4800 41808 0 0 369
19-Jan-20 4320 37627 0 0 586
20-Jan-20 18990 165402.9 0 0 1135
21-Jan-20 20430 177945.3 0 0 1067
22-Jan-20 20670 180035.7 0 0 1184
23-Jan-20 21240 185000.4 0 0 1188
24-Jan-20 21720 189181.2 0 0 1229
25-Jan-20 4980 43376 0 0 384
26-Jan-20 3990 34753 150 9825 505
27-Jan-20 19890 173242 70 4585 1076
28-Jan-20 21630 188397 0 0 1114
29-Jan-20 21660 188659 0 0 1120
30-Jan-20 20910 182126 0 0 1080
31-Jan-20 21780 189704 0 0 1161
TOTAL 487260 4244034.6 860 56330 28645
DG 1838
TOTAL 489098
.
COST OF
PNG Cost POWER & FUEL
@ Rs (Electricity +
38.7006 Diesel +
LPG/PNG)

0 16985 16985
0 27343 27343
28944 89702 89702
45465 199901 199901
44877 201657 201657
37741 210105 210105
43101 217649 217649
44684 216104 216104
53716 230766 230766
33464 190506 190506
33639 170298 170298
14052 53770 53770
43856 212394 212394
48639 224494 224494
49010 226172 226172
39126 211846 211846
37516 206839 206839
14281 56089 56089
22659 60286 60286
43933 209336 209336
41301 219247 219247
45822 225857 225857
45969 230969 230969
47544 236725 236725
14873 58248 58248
19544 64122 64122
41642 219469 219469
43120 231518 231518
43345 232003 232003
41789 223915 223915
44928 234631 234631
1108579 5408943 5408943
Date Units Cost Diesel Consumption
( LTR )

1-Feb-20 20040 174548 0


2-Feb-20 4080 35537 280
3-Feb-20 20910 182126 0
4-Feb-20 20970 182649 0
5-Feb-20 20580 179252 0
6-Feb-20 19290 168016 180
7-Feb-20 21090 183694 0
8-Feb-20 10500 91455 0
9-Feb-20 4200 36582 0
10-Feb-20 20250 176378 0
11-Feb-20 21720 189181 0
12-Feb-20 21060 183433 0
13-Feb-20 21690 188920 40
14-Feb-20 20700 180297 0
15-Feb-20 20580 179252 0
16-Feb-20 7680 66893 0
17-Feb-20 21330 185784 0
18-Feb-20 21750 189443 0
19-Feb-20 20940 182387 0
20-Feb-20 20190 175855 450
21-Feb-20 21030 183171 0
22-Feb-20 21870 190488 0
23-Feb-20 9510 82832 70
24-Feb-20 20400 177684 0
25-Feb-20 19470 169584 630
26-Feb-20 21510 187352 0
27-Feb-20 21330 185784 0
28-Feb-20 22110 192578 40
29-Feb-20 21480 187091 190
TOTAL 538260 4688244.6 1880
DG 4192
TOTAL 542452
Diesel Cost @ PNG PNG Cost @ COST OF POWER &
Rs 65.50 Consumption ( Rs 38.7006 FUEL (Electricity +
SCM ) Diesel + LPG/PNG)

0 1095 42393 216941


18340 434 16800 70677
0 1195 46263 228389
0 1047 40531 223180
0 1147 44390 223641
11790 1095 42366 222171
0 1104 42725 226419
0 848 32818 124273
0 510 19745 56327
0 1153 44630 221007
0 1174 45427 234608
0 1030 39877 223310
2620 1035 40040 231580
0 1065 41220 221517
0 1129 43693 222945
0 630 24381 91274
0 1051 40659 226443
0 1012 39157 228600
0 1019 39451 221839
29475 943 36499 241828
0 994 38476 221647
0 1069 41352 231839
4585 612 23677 111094
0 1025 39679 217363
41265 980 37927 248775
0 954 36917 224269
0 985 38105 223889
2620 935 36189 231387
12445 1041 40291 239827
123140 28312 1095675 5907059
216941
70677
228389
223180
223641
222171
226419
124273
56327
221007
234608
223310
231580
221517
222945
91274
226443
228600
221839
241828
221647
231839
111094
217363
248775
224269
223889
231387
239827
5907059
Date Units Cost Diesel Consumption
( LTR )

1-Mar-20 9300 81003 70


2-Mar-20 20850 181604 0
3-Mar-20 21090 183694 320
4-Mar-20 21120 183955 0
5-Mar-20 21090 183694 150
6-Mar-20 20550 178991 290
7-Mar-20 21450 186830 0
8-Mar-20 21360 186046 0
9-Mar-20 17910 155996 0
10-Mar-20 5100 44421 0
11-Mar-20 15030 130911 0
12-Mar-20 19740 171935 0
13-Mar-20 21690 188920 0
14-Mar-20 21510 187352 0
15-Mar-20 12990 113143 2260
16-Mar-20 21180 184478 0
17-Mar-20 20880 181865 480
18-Mar-20 22500 195975 0
19-Mar-20 22920 199633 0
20-Mar-20 23640 205904 0
21-Mar-20 22500 195975
22-Mar-20 5310 46250
23-Mar-20
24-Mar-20
25-Mar-20
26-Mar-20
27-Mar-20
28-Mar-20
29-Mar-20
30-Mar-20

31-Mar-20

409710 3568574 3570


43921 9574
TOTAL 419284
Diesel Cost @ PNG PNG Cost @ COST OF POWER &
Rs 65.50 Consumption ( Rs 38.7006 FUEL (Electricity +
SCM ) Diesel + LPG/PNG)

4585 561 21727 107315


0 961 37199 218803
20960 894 34610 239264
0 861 33321 217276
9825 868 33581 227099
18995 1043 40357 238342
0 932 36065 222895
0 1052 40717 226763
0 1226 47455 203451
0 202 7814 52235
0 537 20782 151694
0 868 33588 205524
0 887 34316 223236
0 1075 41599 228951
148030 729 28197 289370
0 921 35659 220137
31440 831 32145 245450
0 814 31495 227470
0 753 29157 228790
0 763 29517 235421
766 29641 225616

233835 17543 678940 4435099


107315
218803
239264
217276
227099
238342
222895
226763
203451
52235
151694
205524
223236
228951
289370
220137
245450
227470
228790
235421
225616
46250
0
0
0
0
0
0
0
0
0
4481349

You might also like