LANDED SHEET CALCULATION/UTTAR PRADESH

Power Quantity 11 kV 33 kV 66 kV
Index Unit Parameters Parameters Parameters
Total Quantum MW 1 1 1
Hours Hrs 24 24 24
Total Energy MWhr 720 720 720
Losses
POC Loss % 1.9 1.9 1.9
STU Loss % 3.6 3.6 3.6
Wheeling Loss % 8.0 4.0 4.0
Energy after POC loss MWhr 706.4 706.4 706.4
Energy after STU loss MWhr 681.0 681.0 681.0
Energy after Wheeling loss MWhr 626.5 653.7 653.7
Charges and Taxes
POC Charge Rs/Unit 0.24 0.24 0.24
STU Charge Rs/Unit 0.19 0.19 0.19
Wheeling charge Rs/Unit 0.71 0.44 0.00
ACP Rs/Unit 3.41 3.94 4.38
Cross Subsidy Rs/Unit 0.99 0.63 0.63
Additional Surcharge Rs/Unit 0 0 0
NOC Applicatioin charges Rs/Month 5000 5000 5000
Applicationi charges Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000
RPO Rs/Unit 0.25 0.25 0.25
GST % 18 18 18
Expenditures
Total POC charge Rs 169,200 169,200 169,200
Total STU charge Rs 136,800 136,800 136,800
Total Wheeling charge Rs 509,760 318,960 -
Total ACP Rs 2,455,871 2,837,201 3,150,955
Total Cross Subsidy charge Rs 620,220 411,846 411,846
Total Additional Surcharge Rs - - -
Total NOC charges Rs 5,000 5,000 5,000
Total application charges Rs 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000
RPO charge Rs 156,621 163,431 163,431
GST Rs 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 4,143,960 4,132,925 4,127,719
Per unit Cost Rs/Unit 6.61 6.32 6.31
Net benefit from OA Rs/Unit 0.04 0.03 0.04
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
RADESH SEB Tariff (HT-Industrial)
132 kV 220 kV Connectivity(kV) EC(Rs/kWh)
Parameters Parameters 11 6.65
1 1 33 6.35
24 24 66 6.35
720 720 132 6.15
220 5.95
1.9 1.9
3.6 3.6
0.0 0.0
706.4 706.4
681.0 681.0
681.0 681.0

0.24 0.24
0.19 0.19
0.00 0.00
4.39 4.21
0.63 0.63
0 0
5000 5000
5000 5000
0.02 0.02
0.01 0.01
2000 2000
0.25 0.25
18 18

169,200 169,200
136,800 136,800
- -
3,163,670 3,028,397
429,006 429,006
- -
5,000 5,000
5,000 5,000
14,400 14,400
7,200 7,200
60,000 60,000
170,240 170,240
3,888 3,888

4,164,405 4,029,132
6.12 5.92
0.03 0.03
U Charges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/DELHI-33 KV
Power Quantity BRPL BYPL TDPL
Index Unit Parameters Parameters Parameters
Total Quantum MW 1 1 1
Hours Hrs 24 24 24
Total Energy MWhr 720 720 720
Losses
POC Loss % 0.4 0.4 0.4
STU Loss % 0.8 0.8 0.8
Wheeling Loss % 1.2 1.1 0.8
Energy after POC loss MWhr 717.2 717.2 717.2
Energy after STU loss MWhr 711.2 711.2 711.2
Energy after Wheeling loss MWhr 702.6 703.2 705.5
Charges and Taxes
POC Charge Rs/Unit 0.14 0.14 0.14
STU Charge Rs/Unit 0.93 0.93 0.93
Wheeling charge Rs/Unit 0.92 1.29 0.93
ACP Rs/Unit 2.53 2.12 2.47
Cross Subsidy Rs/Unit 2.15 2.19 2.22
Additional Surcharge Rs/Unit 0 0 0
NOC application charge Rs/Month 5000 5000 5000
Application charge Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000
RPO Rs/Unit 0.40 0.40 0.40
GST % 18 18 18
Expenditures
Total POC charge Rs 97,200 97,200 97,200
Total STU charge Rs 669,600 669,600 669,600
Total Wheeling charge Rs 662,400 928,800 669,600
Total ACP Rs 1,820,076 1,528,470 1,777,539
Total Cross Subsidy charge Rs 1,510,662 1,540,013 1,566,320
Total Additional Surcharge Rs - - -
Total NOC charge Rs 5,000 5,000 5,000
Total application charge Rs 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000
RPO charge Rs 281,053 281,281 282,220
GST Rs 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 5,136,479 5,140,852 5,157,966
Per unit Cost Rs/Unit 7.31 7.31 7.31
Net benefit from OA Rs/Unit -0.06 -0.06 -0.06
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff(HT-Industrial
Connecticity(KV) EC(Rs/Kwh)
BRPL 7.25
BYPL 7.25
TDPL 7.25
e CTU Charges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/PUNJAB
Power Quantity 11 33 & Above
Index Unit Parameters Parameters
Total Quantum MW 1 1
Hours Hrs 24 24
Total Energy MWhr 720 720
Losses
POC Loss % 0.4 0.4
STU Loss % 7.3 7.3
Wheeling Loss % 4.8 1.8
Energy after POC loss MWhr 717.2 717.2
Energy after STU loss MWhr 665.1 665.1
Energy after Wheeling loss MWhr 633.5 653.3
Charges and Taxes
POC Charge Rs/Unit 0.14 0.14
STU Charge Rs/Unit 1.54 1.54
Wheeling charge Rs/Unit 1.32 1.32
ACP Rs/Unit 3.45 3.97
Cross Subsidy Rs/Unit 0.49 0.49
Additional Surcharge Rs/Unit 1 1
NOC charge Rs/Month 5000 5000
Applicatioin charge Rs/Month 5000 5000
IEX TM Rs/Unit 0.02 0.02
Trader TM Rs/Unit 0.01 0.01
Sheduling charge Rs/daily 2000 2000
RPO Rs/Unit 0.12 0.12
GST % 18 18
Expenditures
Total POC charge Rs 97,200 97,200
Total STU charge Rs 1,108,800 1,108,800
Total Wheeling charge Rs 950,400 950,400
Total ACP Rs 2,484,000 2,858,400
Total Cross Subsidy charge Rs 310,397 320,109
Total Additional Surcharge Rs 525,775 542,226
Total NOC charge Rs 5,000 5,000
Total applicatioin charge Rs 5,000 5,000
Total IEX TM Rs 14,400 14,400
Total trader TM Rs 7,200 7,200
Sheduling charge Rs 60,000 60,000
RPO charge Rs 76,016 78,394
GST Rs 3,888 3,888
Per unit Cost
Total Expenditure Rs 5,648,076 6,051,018
Per unit Cost Rs/Unit 8.92 9.26
Net benefit from OA Rs/Unit -2.81 -3.15
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff(HT-Industrial
Connecticity(KV) EC(Rs/Kwh)
11 6.11
33 6.11
s like CTU Charges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/HIMACHAL PRADESH
Power Quantity 11 kV 33 kV 66 kV
Index Unit Parameters Parameters Parameters
Total Quantum MW 1 1 1
Hours Hrs 24 24 24
Total Energy MWhr 720 720 720
Losses
POC Loss % 2.4 2.4 2.4
STU Loss % 0.8 0.8 0.8
Wheeling Loss % 9.0 7.5 6.0
Energy after POC loss MWhr 702.8 702.8 702.8
Energy after STU loss MWhr 697.5 697.5 697.5
Energy after Wheeling loss MWhr 634.7 645.2 655.7
Charges and Taxes
POC Charge Rs/Unit 0.10 0.10 0.102
STU Charge Rs/Unit 0.02 0.02 0.02
Wheeling charge Rs/Unit 1.58 1.03 0.65
ACP Rs/Unit 3.45 3.97 4.41
Cross Subsidy Rs/Unit 0.44 0.44 0.47
Additional Surcharge Rs/Unit 1 1 0.51
NOC charge Rs/Month 5000 5000 5000
Applicationi charge Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000
RPO Rs/Unit 0.20 0.20 0.2
GST % 18 18 18
Expenditures
Total POC charge Rs 73,440 73,440 73,440
Total STU charge Rs 14,400 14,400 14,400
Total Wheeling charge Rs 1,137,600 741,600 468,000
Total ACP Rs 2,484,000 2,858,400 3,175,200
Total Cross Subsidy charge Rs 279,287 283,891 308,165
Total Additional Surcharge Rs 323,720 329,056 334,392
Total NOC charge Rs 5,000 5,000 5,000
Total applicationcharge Rs 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000
RPO charge Rs 126,949 129,041 131,134
GST Rs 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 4,534,884 4,525,316 4,600,218
Per unit Cost Rs/Unit 7.14 7.01 7.02
Net benefit from OA Rs/Unit -3.04 -2.91 -2.92
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
DESH SEB Tariff(HT-Industrial
132 Kv Connecticity(kV) EC(Rs/kWh)
Parameters 11 4.1
1 33 4.1
24 66 4.1
720 132 4.1

2.4
0.8
0.0
702.8
697.5
697.5

0.102
0.02
0
4.43
0.47
0.51
5000
5000
0.02
0.01
2000
0.2
18

73,440
14,400
-
3,189,600
327,835
355,736
5,000
5,000
14,400
7,200
60,000
139,504
3,888

4,196,003
6.02
-1.92
like CTU Charges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/HARYANA
Power Quantity 11 kV 33 kV 66 kV 132 Kv
Index Unit Parameters Parameters Parameters Parameters
Total Quantum MW 1 1 1 1
Hours Hrs 24 24 24 24
Total Energy MWhr 720 720 720 720
Losses
POC Loss % 0.9 0.9 0.9 0.9
STU Loss % 2.2 2.2 2.2 2.2
Wheeling Loss % 0.0 0.0 0.0 0.0
Energy after POC loss MWhr 713.6 713.6 713.6 713.6
Energy after STU loss MWhr 697.9 697.9 697.9 697.9
Energy after Wheeling loss MWhr 697.9 697.9 697.9 697.9
Charges and Taxes
POC Charge Rs/Unit 0.27 0.27 0.27 0.27
STU Charge Rs/Unit 0.36 0.36 0.36 0.36
Wheeling charge Rs/Unit 0.83 0.83 0 0
ACP Rs/Unit 3.17 3.08 3.81 3.81
Cross Subsidy Rs/Unit 0.81 0.81 0.81 0.81
Additional Surcharge Rs/Unit 1 1 1.13 1.13
NOC charge Rs/Month 5000 5000 5000 5000
Application charge Rs/Month 5000 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000 2000
RPO Rs/Unit 0.21 0.21 0.21 0.21
GST % 18 18 18 18
Expenditures
Total POC charge Rs 194,400 194,400 194,400 194,400
Total STU charge Rs 259,200 259,200 259,200 259,200
Total Wheeling charge Rs 597,600 597,600 - -
Total ACP Rs 2,285,171 2,216,241 2,744,911 2,744,911
Total Cross Subsidy charge Rs 565,293 565,293 565,293 565,293
Total Additional Surcharge Rs 788,619 788,619 788,619 788,619
Total NOC charge Rs 5,000 5,000 5,000 5,000
Total applicationi charge Rs 5,000 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000 60,000
RPO charge Rs 146,558 146,558 146,558 146,558
GST Rs 3,888 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 4,932,329 4,863,399 4,794,469 4,794,469
Per unit Cost Rs/Unit 7.07 6.97 6.87 6.87
Net benefit from OA Rs/Unit -0.05 -0.05 -0.05 -0.05
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff(HT-Industrial
Connecticity(kV) EC(Rs/kWh)
11 7.02
33 6.92
66 6.82
132 6.82
harges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/UTTARAKHAND
Power Quantity 11 kV 33 kV 132 kV
Index Unit Parameters Parameters Parameters
Total Quantum MW 1 1 1
Hours Hrs 24 24 24
Total Energy MWhr 720 720 720
Losses
POC Loss % 2.4 2.4 2.4
STU Loss % 1.8 1.8 1.8
Wheeling Loss % 14.5 14.5 14.5
Energy after POC loss MWhr 702.8 702.8 702.8
Energy after STU loss MWhr 690.3 690.3 690.3
Energy after Wheeling loss MWhr 590.2 590.2 590.2
Charges and Taxes
POC Charge Rs/Unit 0.30 0.30 0.302
STU Charge Rs/Unit 0.10 0.10 0.102
Wheeling charge Rs/Unit 0.00 0.00 0
ACP Rs/Unit 2.95 2.95 2.95
Cross Subsidy Rs/Unit 0.49 0.49 0.49
Additional Surcharge Rs/Unit 0 0 0
NOC Applicatioin charges Rs/Month 5000 5000 5000
Application charges Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000
RPO Rs/Unit 0.17 0.17 0.17
GST % 18 18 18
Expenditures
Total POC charge Rs 217,440 217,440 217,440
Total STU charge Rs 73,440 73,440 73,440
Total Wheeling charge Rs - - -
Total ACP Rs 2,124,000 2,124,000 2,124,000
Total Cross Subsidy charge Rs 289,194 289,194 289,194
Total Additional Surcharge Rs - - -
Total Noc charge Rs 5,000 5,000 5,000
Total application charge Rs 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000
RPO charge Rs 100,333 100,333 100,333
GST Rs 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 2,899,894 2,899,894 2,899,894
Per unit Cost Rs/Unit 4.91 4.91 4.91
Net benefit from OA Rs/Unit 0.25 0.25 0.25
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff(HT-Industrial
Connecticity(kV) EC(Rs/kWh)
11 5.16
33 5.16
132 5.16
harges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/RAJASTHAN
Power Quantity 11 kV 33 kV 66 kV 132 kV
Index Unit Parameters Parameters Parameters Parameters
Total Quantum MW 1 1 1 1
Hours Hrs 24 24 24 24
Total Energy MWhr 720 720 720 720
Losses
POC Loss % 2.4 2.4 2.4 2.4
STU Loss % 3.4 3.4 3.4 3.4
Wheeling Loss % 12.6 3.8 0.0 0.0
Energy after POC loss MWhr 702.8 702.8 702.8 702.8
Energy after STU loss MWhr 679.2 679.2 679.2 679.2
Energy after Wheeling loss MWhr 593.7 653.4 679.2 679.2
Charges and Taxes
POC Charge Rs/Unit 0.34 0.34 0.34 0.34
STU Charge Rs/Unit 0.29 0.29 0.29 0.29
Wheeling charge Rs/Unit 0.32 0.11 0.01 0.01
ACP Rs/Unit 3.45 3.97 4.41 4.43
Cross Subsidy Rs/Unit 0.83 1.39 1.63 1.63
Additional Surcharge Rs/Unit 1 1 0.8 0.8
NOC charge Rs/Month 5000 5000 5000 5000
Applicatioin charge Rs/Month 5000 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000 2000
RPO Rs/Unit 0.20 0.20 0.2 0.2
GST % 18 18 18 18
Expenditures
Total POC charge Rs 241,200 241,200 241,200 241,200
Total STU charge Rs 208,800 208,800 208,800 208,800
Total Wheeling charge Rs 230,400 79,200 7,200 7,200
Total ACP Rs 2,484,000 2,858,400 3,175,200 3,189,600
Total Cross Subsidy charge Rs 492,740 908,277 1,107,175 1,107,175
Total Additional Surcharge Rs 474,931 522,750 543,399 543,399
Total NOC charge Rs 5,000 5,000 5,000 5,000
Total application charge Rs 5,000 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000 60,000
RPO charge Rs 118,733 130,687 135,850 135,850
GST Rs 3,888 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 4,346,292 5,044,802 5,514,311 5,528,711
Per unit Cost Rs/Unit 7.32 7.72 8.12 8.14
Net benefit from OA Rs/Unit 0.08 -0.32 -0.72 -0.74
*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff(HT-Industrial
Connecticity(KV) EC(Rs/Kwh)
11 7.4
33 7.4
66 7.4
132 7.4
harges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION
Power Quantity 11 kV 33 kV 132 kV
Index Unit Parameters Parameters Parameters
Total Quantum MW 1 1 1
Hours Hrs 24 24 24
Total Energy MWhr 720 720 720
Losses
POC Loss % 2.4 2.4 2.4
STU Loss % 4.0 4.0 4.0
Wheeling Loss % 40.0 40.0 0.0
Energy after POC loss MWhr 702.7 702.7 702.7
Energy after STU loss MWhr 674.6 674.6 674.6
Energy after Wheeling loss MWhr 404.8 404.8 674.6
Charges and Taxes
POC Charge Rs/Unit 0.13 0.13 0.126
STU Charge Rs/Unit 0.08 0.08 0.08
Wheeling charge Rs/Unit 0.00 0.00 0
Energy charge Rs/Unit 2.50 2.50 2.50
Cross Subsidy Rs/Unit 0.00 0.00 0
Additional Surcharge Rs/Unit 0 0 0
Noc Application charge Rs/Month 5000 5000 5000
Application charge Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 2000 2000 2000
RPO Rs/Unit 0.25 0.25 0.25
GST % 18 18 18
Expenditures
Total POC charge Rs 90,720 90,720 90,720
Total STU charge Rs 57,600 57,600 57,600
Total Wheeling charge Rs - - -
Total Energy charge Rs 1,800,000 1,800,000 1,800,000
Total Cross Subsidy charge Rs - - -
Total Additional Surcharge Rs - - -
Total Noc charge Rs 5,000 5,000 5,000
Total applpication charge Rs 5,000 5,000 5,000
Total IEX TM Rs 14,400 14,400 14,400
Total trader TM Rs 7,200 7,200 7,200
Sheduling charge Rs 60,000 60,000 60,000
RPO charge Rs 101,192 101,192 168,653
GST Rs 3,888 3,888 3,888
Per unit Cost
Total Expenditure Rs 2,145,000 2,145,000 2,212,461
Per unit Cost Rs/Unit 5.30 5.30 3.28
Net benefit from OA(Industrial) Rs/Unit -1.45 -1.80 0.07
 Net benefit from OA(Commercial) Rs/Unit -1.10 -1.30
Net benefit from OA(Bulk)) Rs/Unit -1.55 -1.90 -0.03

*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB Tariff
Connecticity(kV) EC(Rs/kWh)(Industrial) EC(Rs/kWh)(Commercial) EC(Rs/kWh)(Bulk)
11 3.85 4.2 3.75
33 3.5 4 3.4
132 3.35 3.25
ges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/KARNATAKA
Exchange Karnataka BESCOM CESC
Deliverables Units RTC RTC
Total Quantum MW 1.00 1.00
Total Hours Hrs 24.00 24.00
Total Enegy MWHr 24.00 24.00
Losses
POC(W) Karnataka % 1.82 1.82
STU Karnataka % 3.27 3.27
Wheeling Karnataka % 3.59 4.00
Energy after POC (W) karnataka MWHr 23.56 23.56
Energy after STU karnataka MWHr 22.79 22.79
Energy after Wheeling karnataka MWHr 21.97 21.88
Charges aplicable
POC (W) karnataka Rs/unit 0.34 0.34
STU charge Karnataka Rs/unit 0.08 0.08
Wheeling charge Karnataka Rs/unit 0.19 0.25
Energy Charge Rs/unit 3.40 3.40
Cross Subsidy charge+Add surcharge Rs/unit 2.23 2.23
NOC application charge Rs/month 5000 5000
Aplication Charge Rs/month 5000 5000
Trading Margins (IEX+ Trader+ST) Rs/unit 0.04 0.04
SLDC charge Rs/day 1000 1000
RPO charge Rs/unit 0 0
Charges paybles
Total POC W charge Karnataka Rs 8,040 8,040
Total STU charge karnataka Rs 1,920 1,920
Total Weeling charge karnataka Rs 4,440 5,990
Total Energy charge Rs 81,600 81,600
Total Cross Subsidy charge Rs 49,003 48,795
Total NOC application charge Rs 6.94 6.94
Total Aplication Charge Rs 6.94 6.94
Total Trading Margin Rs 850 850
Total SLDC charge Rs 1,000 1,000
Total RPO charge Rs - -
Total Expenditure
Total amount payble Rs 146,866 148,208
Per unit impact Rs/unit 6.68 6.77
SEB TARIFF
7.00 7.00
Net Savings Rs/unit 0.32 0.23

*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
TU Charges and losses that changes weekly although the changes usually has a variation of +_ 20%
 LANDED SHEET CALCULATION/Odisha
Power Quantity CESU NESCO WESCO
Index Unit Parameters Parameters Parameters
Total Quantum MW 1.00 1.00 1
Hours Hrs 24.00 24.00 24
Total Energy MWhr 24.00 24.00 24
Losses
POC Loss % 1.2 1.2 1.2
STU Loss % 3.0 3.0 3.0
Wheeling Loss % 8.0 8.0 8.0
Energy after POC loss MWhr 23.7 23.7 23.7
Energy after STU loss MWhr 23.0 23.0 23.0
Energy after Wheeling loss MWhr 21.2 21.2 21.2
Charges and Taxes
POC Charge Rs/Unit 0.30 0.30 0.30
STU Charge Rs/Unit 0.06 0.06 0.06
Wheeling charge Rs/Unit 0.54 0.77 0.48
ACP Rs/Unit 3.30 3.30 3.30
Cross Subsidy Rs/Unit 0.97 0.64 0.83
Additional Surcharge Rs/Unit 0 0 0
NOC charge Rs/Month 5000 5000 5000
Application charge Rs/Month 5000 5000 5000
IEX TM Rs/Unit 0.02 0.02 0.02
Trader TM Rs/Unit 0.01 0.01 0.01
Sheduling charge Rs/daily 1000 1000 1000
GST % 18.00 18.00 18.00
Expenditures
Total POC charge Rs 7,248 7,248 7,248
Total STU charge Rs 1,440 1,440 1,440
Total Wheeling charge Rs 12,936 18,408 11,400
Total ACP Rs 79,200 79,200 79,200
Total Cross Subsidy charge Rs 20,617 13,441 17,611
Total Additional Surcharge Rs - - -
Total NOC charge Rs 5,000 5,000 5,000
Total application charge Rs 5,000 5,000 5,000
Total IEX TM Rs 480 480 480
Total trader TM Rs 240 240 240
Sheduling charge Rs 1,000 1,000 1,000
GST Rs 130 130 130
Per unit Cost
Total Expenditure Rs 133,290 131,587 128,749
Per unit Cost Rs/Unit 6.30 6.22 6.08
Net benefit from OA Rs/Unit -0.95 -0.87 -0.73

*Disclaimer : Typical landed sheet provided here has a validity as there are variables like CTU Charges and losses that changes
 SEB tariff(HT CONSUMER) For CESU,NESCO & WESCO
Index Unit Parameters
Energy Charge Rs/Kwh 5.35
FSA Rs/Kwh 0
Total Charge Rs/Kwh 5.35

harges and losses that changes weekly although the changes usually has a variation of +_ 20%