55

Panaji, 27th April, 2022 (Vaisakha 7, 1944)

SERIES I No. 3

Reg. No. RNP/GOA/32/2021-2023

RNI No. GOAENG/2002/6410

PUBLISHED BY AUTHORITY

GOVERNMENT OF GOA

Department of Power

Office of the Chief Electrical Engineer

__

Notification

120/03/MYT22-23 to 24-25/CEE/Tech/

The Electricity Department, Government

of Goa, according to the Regulations and as

per the procedures outlined in section 61,

62, & 64 of the Electricity Act, 2003 had filed

Petition for approval of Aggregate Revenue

Requirement (ARR) for 3rd MYT Control

Period from FY 2022-23 to FY 2024-25 and

Determination of Retail Tariff for FY 2022-23

before the Hon’ble Joint Electricity Regulatory

Commission for the States of Goa and Union

Territories.

In exercise of the powers conferred under

various sections of the Electricity Act, 2003

and all powers enabling therein, on behalf of

Suggestions are welcomed on e-mail: dir–[email protected]

EXTRAORDINARY

No. 2

the Joint Electricity Regulatory Commission

for the state of Goa and Union Territories has

issued the Tariff Order dated 31st March, 2022

for

approval

of

Aggregate

Revenue

Requirement (ARR) for 3rd MYT Control

Period from FY 2022-23 to FY 2024-25 and

Determination of Retail Tariff for FY 2022-23

for Electricity Department, Government of Goa

which is given herebelow. The said Tariff

Order is effective from 1st April, 2022 and

shall, unless amended or revoked, continue

to be in force till further orders of the

Commission.

The above is hereby brought to the notice

of the public.

By order and in the name of the Governor

of Goa.

Stephen Fernandes, Chief Electrical

Engineer & ex officio Additional Secretary.

Panaji, 26th April, 2022.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

56

TARIFF ORDER

Approval of Aggregate Revenue Requirements (ARR) for 3rd MYT

Control Period from FY 2022-23 to FY 2024-25 and Determination of

Retail Tariff for FY 2022-23

Petition No. 63/2021

for

Electricity Department, Government of Goa (ED-Goa)

31stMarch2022

JOINT ELECTRICITY REGULATORY COMMISSION

For the State of Goa and Union Territories,

3rd and 4th Floor, Plot No. 55-56, Sector -18, UdyogVihar - Phase IV

Gurugram, (122015) Haryana

Telephone: +91(124) 4684705 Telefax: +91(124) 4684706

Website: www.jercuts.gov.in

E-mail: [email protected]

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

57

Table of Contents

1. Chapter 1: Introduction

$ERXW-RLQW(OHFWULFLW\5HJXODWRU\&RPPLVVLRQIRUWKH6WDWHRI*RDDQG87¶V -(5&

1.2. About Goa

1.3. About Electricity Department, Government of Goa (EDG)

1.4. Multi Year Tariff Regulations, 2021

1.5. Filing and Admission of the Present Petition

1.6. Interaction with the Petitioner

1.7. Notice for Public Hearing

1.8. Public Hearing

2. Chapter 2: Summary of Suggestions/Objections received, Response from the Petitioner and

WKH&RPPLVVLRQ¶V9LHZV

2.1. Regulatory Process

2.2. Suggestions/ Objections, Response of the Petitioner and CommiVVLRQ¶V9LHZV

2.2.1. Delayed response post Cyclone Tauktae in Raia Village

2.2.2. Problem of live sagging wire and cracked pole

2.2.3. Computation of Cross Subsidy Surcharge (CSS)

2.2.4. Consideration of Tariff Policy while Computing Cross Subsidy Surcharge (CSS)

2.2.5. Additional Surcharge on stranded power due to Open Access

2.2.6. Computation of Additional Surcharge

2.2.7. Fulfilment of RPO Obligations through IEX products

2.2.8. Tariff Shock due to high revenue gap

2.2.9. High rate of return on equity

2.2.10. Formation of District Committee to help monitor loss reduction measures

2.2.11. Reduction in Electricity Duty

2.2.12. kVAh based Tariff for LT consumers

2.2.13. Reduction in delayed payment charges

2.2.14. Tariff on Street lighting within a compound

2.2.15. Consideration of Cold storage units as Agriculture allied Industry

2.2.16. Reliability linked tariff

2.2.17. Pumped Hydro Storage Systems (PHSS)

2.2.18. Low standards of O&M practices

2.2.19. Analyzing metering data

2.2.20. Audit of Annual Accounts

2.2.21. Periodical education of customers

2.2.22. Continuous Staff training, Long-term solution for power interruption and improvement of

distribution efficiency

3. Chapter 3: True-up of the FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21

3.1. Applicable provisions

3.2. Approach for the True-up of the FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

58

4. Chapter 4: Annual Performance Review of FY 2021-22

4.1. Applicable Provisions and Background

4.2. Approach for the Review for the FY 2021-22

5. Chapter 5: Determination of Aggregate Revenue Requirement for the 3rd MYT Control Period

5.1. Background

5.2. Approach for determination of ARR for each year of the 3rd MYT Control Period

5.3. Projection of Number of consumers, Connected Load and Energy Sales

5.4. Inter-State transmission loss

5.5. Intra-State Transmission & Distribution (T&D) Losses

5.6. Power Purchase Quantum & Cost

5.6.1. Power Purchase Quantum

5.6.2. Power Purchase Cost

5.6.3. Transmission Charges

5.6.4. Total power purchase quantum and cost

5.6.5. Energy Balance

5.6.6. Renewable Purchase Obligation

5.7. Operation & Maintenance Expenses

5.7.1. Employee Expenses

5.7.2. Administrative and General (A&G) Expenses

5.7.3. Repair & Maintenance Expenses (R&M)

5.7.4. Summary of O&M Expenses

5.8. Gross Fixed Assets (GFA) and Capitalization

5.9. Capital Structure

5.10. Depreciation

5.11. Interest on Loan

5.12. Return on Equity (RoE)

5.13. Interest on Security Deposits

5.14. Interest on Working Capital

5.15. Income Tax

5.16. Provision for Bad & Doubtful Debts

5.17. Non-Tariff Income (NTI)

5.18. Aggregate Revenue Requirement (ARR)

5.19. Revenue at existing Retail Tariff

5.20. Standalone Revenue Gap/ Surplus for FY 2022-23

6. Chapter 6: Tariff Principles and Design

6.1. Overall Approach

6.2. Applicable Regulations

6.3. Standalone and Consolidated Revenue Gap/ Surplus at existing tariff

6.4. Treatment of the Revenue Gap/ Surplus and Tariff Design

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

59

6.4.1. Tariff Design

6.4.2. Approved Final Tariff Schedule

6.4.3. Revenue from Approved Retail Tariff for FY 2022-23

6.4.4. Revenue Gap/ (Surplus) at Approved Tariff

6.4.5. Government Budgetary Support

6.4.6. Highlights of the Tariff Structure

7. Chapter 7: Open Access Charges for the FY 2022-23

7.1. Wheeling Charges

7.1.1. Allocation Matrix - Allocation of ARR into Wheeling and Retail Supply of Electricity

7.2. Additional Surcharge

7.3. Cross-Subsidy Surcharge

8. Chapter 8: Fuel and Power Purchase Adjustment Mechanism

8.1. Legal Provisions

8.2. Formula

9. Chapter 9: Directives

9.1. Directives continued in this Order

9.1.1. Annual Statement of Accounts

9.1.2. Preparation of Fixed Asset Register

9.1.3. Energy Audit Reports

9.1.4. Employee Cost / Manpower study

9.1.5. Interest on Consumer Security Deposit

9.1.6. Sub-Divisions as Strategic Business Units

9.1.7. Installation of Pre-Paid Meters

9.1.8. Unbundling of Electricity Department

9.1.9. Renewable Purchase Obligation

9.1.10. Billing and Collection Efficiency

9.1.11. Determination of Category wise/ Voltage wise Cost of supply

9.1.12. Submission of Petition for True up of FY 2016-17, FY 2017-18, FY 2018-19 and FY 2019-20 and APR

of FY 2020-21

9.1.13. Collection of data based on consumer type

9.1.14. kVAh based tariff for LT-Industrial and LT-Commercial categories

10. Chapter 10: Tariff Schedule

10.1. Tariff Schedule

10.2. Applicability

10.3. General Terms and Conditions

10.4. Schedule of Miscellaneous Charges

Annexures

Annexure 1: List of Stakeholders

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

60

List of Tables

Table 1: Standalone Revenue Gap/ (Surplus) at existing tariff for the FY 2022-23 (INR Cr.) ..................................

Table 2: Standalone Revenue Gap/ (Surplus) at proposed/approved tariff for the FY 2022-23 (INR Cr.)..............

Table 3: Timelines of the interaction with the Petitioner ............................................................................................

Table 4: Details of Public Notices published by the Commission................................................................................

Table 5: Details of Public Notices published by the Petitioner ....................................................................................

Table 6: Category-wise number of consumers proposed by the Petitioner for 3rd MYT Control Period ...................

Table 7: Category-wise connected load (kW) proposed by the Petitioner for 3rd MYT Control Period .....................

Table 8: Category-wise energy sales (MUs) proposed by the Petitioner for 3rd MYT Control Period .......................

Table 9: Category-wise number of consumers approved by the Commission for 3rd MYT Control Period ..............

Table 10: Category-wise connected load (kW) approved by the Commission for 3rd MYT Control Period ..............

Table 11: Category-wise energy sales (MU) approved by the Commission for 3rd MYT Control Period ...................

Table 12: Inter-state transmission losses considered by the Petitioner for FY 2021-22 and the 3rd MYT Control

Period ..............................................................................................................................................................................

Table 13: Inter-state losses approved by the Commission for 3rd MYT Control Period .............................................

Table 14: Intra-State Distribution Losses (%) submitted by the Petitioner ................................................................

Table 15: Intra-State Distribution Losses (%) approved by the Commission .............................................................

Table 16: Power Purchase quantum (MU) and Cost (In INR Cr) submitted by Petitioner for the 3rd Control

Period ..............................................................................................................................................................................

Table 17: Power purchase quantum at state periphery approved by the Commission for the 3rd Control Period ....

Table 18: Power Purchase Quantum (MU) and cost (INR Cr) approved for the 3rd MYT Control Period ................

Table 19: Average Power Purchase Cost (APPC) for the FY 2022-23..........................................................................

Table 20: Energy Balance submitted by the Petitioner (MU) ......................................................................................

Table 21: Energy Balance approved by Commission (MU) ..........................................................................................

Table 22: RPO plan submitted by the Petitioner for the 3rd MYT Control Period (MU) ............................................

Table 23: Renewable Purchase Obligation (RPO) approved by the Commission for 3rd MYT Control Period .........

Table 24: Calculation of CPI rate considered for Employee Cost projection ..............................................................

Table 25: Calculations of Employee Expenses for base year as submitted by the Petitioner (INR Crore) ...............

Table 26: Employee Expense as submitted by the Petitioner for 3rd Control Period (INR Cr)..................................

Table 27: Computation of Base Employee Expenses (INR Cr.) ...................................................................................

Table 28: CPI inflation computed for 3rd Control Period ...........................................................................................

Table 29: Employee Expense approved by the Commission for 3rd Control Period ...................................................

Table 30: Calculation of CPI rate considered for A&G Expenses projection ............................................................

Table 31: Calculations of A&G Expenses for base year as submitted by the Petitioner (INR Crore) ......................

Table 32: A&G Expense as submitted by the Petitioner for 3rd MYT Control Period .................................................

Table 33: A&G Expense approved by the Commission for 3rd Control Period ...........................................................

Table 34: Calculation of WPI rate considered for R&M Expenses projection ............................................................

Table 35: Calculation RIµ.¶DVVXEPLWWHGE\WKH3HWLWLRQHUIRUrd Control Period .....................................................

Table 36: R&M Expense submitted by the Petitioner for 3rd Control Period .............................................................

7DEOHµ.¶FRPSXWDWLRQE\WKH&RPPLVVLRQIRUUG0<7&RQtrol Period ..............................................................

Table 38: CPI inflation computed for 3rd MYT Control Period ..................................................................................

Table 39: R&M Expense approved by the Commission for the 3rd MYT Control Period (in INR Cr.) .....................

Table 40: Summary of O&M expenses submitted by the Petitioner for the 3rd MYT Control Period (in INR Cr.) .

Table 41: Summary of O&M expenses approved by the Commission for the 3rd MYT Control Period (in INR Cr.)

Table 42: Capital Expenditure submitted by the Petitioner for the 3rd MYT Control Period (INR Cr) .....................

Table 43: Capitalization submitted by the Petitioner for the 3rd MYT Control Period (INR Cr) ...............................

Table 44: Capital Expenditure & Capitalisation considered by the Commission for 3rd Control Period (INR Cr.)

Table 45: Funding Plan as proposed by the Petitioner for the 3rd Control period (INR Crore) ...............................

Table 46: Capital Structure submitted by the Petitioner for 3rd MYT Control Period (INR Crore) ..........................

Table 47: Capital Structure considered by the Commission (INR Cr.) .......................................................................

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

61

Table 48: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and Consumer

Contribution) considered by the Commission for 3rd MYT Control Period (INR Cr.) ...............................................

Table 49: GFA (excluding GFA addition through Electricity Duty Fund, Govt. Grants and Consumer

Contribution) considered by the Commission for 3rd MYT Control Period (INR Cr.) ...............................................

Table 50: Reconciliation of normative loan up to FY 2021-22 based on provisional information submitted by the

Petitioner (INR Cr.) ........................................................................................................................................................

Table 51: Reconciliation of normative equity up to FY 2021-22 based on provisional information submitted by

the Petitioner (INR Cr.) ..................................................................................................................................................

Table 52: Depreciation submitted by the Petitioner for the 3rd MYT Control Period (INR Cr) .................................

Table 53: Asset-wise depreciation rate considered by the Commission for weighted average rate for 3rd MYT

Control Period (%) ..........................................................................................................................................................

Table 54: Depreciation considered by the Commission for 3rd MYT Control Period (INR Cr.) ................................

Table 55: Interest on Normative Loan submitted by the Petitioner for the 3rd MYT Control Period (INR Cr) ........

Table 56: Interest on Loan considered by the Commission for 3rd MYT Control Period (INR Cr.) ..........................

Table 57: Return on Equity submitted by the Petitioner for the 3rd MYT Control Period (INR Cr) ..........................

Table 58: Return on Equity considered by the Commission for 3rd Control Period (INR Cr.) .................................

Table 59: Interest on Security Deposit submitted by the Petitioner for the 3rd MYT Control Period (INR Cr)........

Table 60: Interest on Consumer security considered by the Commission for 3rd Control Period (INR Cr.) ...........

Table 61: Interest on Working Capital submitted by the Petitioner for the 3rd MYT Control Period (In INR Cr) ...

Table 62: Interest on working capital considered by the Commission for 3rd MYT Control Period (INR Cr.) .........

Table 63: Non-Tariff Income claimed by the Petitioner for the 3rd MYT Control Period (INR Cr) ...........................

Table 64: Non-Tariff Income considered by the Commission for 3rd MYT Control Period (INR Cr.) ......................

Table 65: ARR submitted by the Petitioner for 3rd MYT Control Period (INR Cr.) ....................................................

Table 66: ARR approved by the Commission for the 3rd MYT Control Period (INR Cr.) ..........................................

Table 67: Revenue at existing tariff submitted by the Petitioner for FY 2022-23 (INR Cr.) .....................................

Table 68: Revenue at existing tariff approved by the Commission for FY 2022-23 (INR Cr.) ..................................

Table 69: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY 2022-23 (In

INR Cr) ............................................................................................................................................................................

Table 70: Standalone Revenue Gap/ (Surplus) submitted by Petitioner for FY 2022-23 (In Rs Cr) ........................

Table 71: Cumulative Revenue Gap/ (Surplus) submitted by Petitioner for FY 2022-23 (In Rs Cr) ........................

Table 72: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY 2022-23 (In

INR Cr) ............................................................................................................................................................................

Table 73: Tariff Schedule proposed by the Petitioner for FY 2022-23 ........................................................................

Table 74: Existing and approved tariff ..........................................................................................................................

Table 75: Revenue from approved retail tariff determined by Commission (In INR Cr)...........................................

Table 76: Tariff increase approved by Commission .....................................................................................................

Table 77: Revenue Gap/ (Surplus) approved by Commission for FY 2022-23 (In INR Cr) ......................................

Table 78: Allocation matrix as submitted by the Petitioner.........................................................................................

Table 79: Wheeling Charge calculation as submitted by Petitioner ............................................................................

Table 80: Allocation matrix approved by Commission ................................................................................................

Table 81: Parameters assumed for voltage wise allocation of wheeling costs .............................................................

Table 82: Allocation of costs based on voltage level .....................................................................................................

Table 83: Wheeling Charges approved by Commission ...............................................................................................

Table 84: Additional Surcharge calculation as submitted by Petitioner .....................................................................

Table 85: Additional Surcharge approved by Commission ..........................................................................................

Table 86: Cross-Subsidy Surcharge as proposed by the Petitioner .............................................................................

Table 87: Voltage wise losses assumed by Commission ...............................................................................................

Table 88: Energy Input at each voltage level (MU) ......................................................................................................

Table 89: Parameters used for allocation of fixed costs ...............................................................................................

Table 90: Voltage Wise Cost of Supply (VCoS) .............................................................................................................

Table 91: Cross-Subsidy Surcharge approved by Commission (INR/kWh) ...............................................................

Table 92: Rapproved determined by Commission for FY 2022-23 .............................................................................

Table 93: Tariff Schedule ...............................................................................................................................................

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

62

Table 94: Applicability of Tariff Schedule .....................................................................................................................

Table 95: Applicability of ToD Tariff .............................................................................................................................

Table 96: Schedule of Miscellaneous Charges ..............................................................................................................

Table 97: List of participants in Public Hearing ...........................................................................................................

List of abbreviations

Abbreviation

Full Form

A&G

Administrative and General

ACoS

Average Cost of Supply

Act

The Electricity Act, 2003

AMR

Automatic Meter Reading

APR

Annual Performance Review

ARR

Aggregate Revenue Requirement

ATE

Appellate Tribunal of Electricity

BPL

Below Poverty Line

CAGR

Compound Annualized Growth rate

Capex

Capital Expenditure

CC

Current Consumption

CEA

Central Electricity Authority

CERC

Central Electricity Regulatory Commission

CGRF

Consumer Grievance Redressal Forum

CGS

Central Generating Stations

COD

Commercial Operation Date

Cr

Crores

DDUGJY

DeenDayalUpadhyaya Gram JyotiYojana

Discom

Distribution Company

DSM

Deviation Settlement Mechanism

DT

Distribution Transformer

ED

Electricity Department

EHT

Extra High Tension

ERP

Enterprise Resource Planning

FPPCA

Fuel and Power Purchase Cost Adjustment

FY

Financial Year

GFA

Gross Fixed Assets

HT

High Tension

IEX

Indian Energy Exchange Limited

IPDS

Integrated Power Development Scheme

IPP

Independent Power Producer

ISTS

Inter-State Transmission System

JERC

Joint Electricity Regulatory Commission for the state of Goa and Union Territories

KSEB

Kerala State Electricity Board Limited

LT

Low Tension

MCLR

Marginal Cost of funds based Lending Rate

MU

Million Units

MYT

Multi-Year Tariff

NFA

Net Fixed Assets

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

63

Abbreviation

Full Form

NTI

Non-Tariff Income

NTPC

NTPC Ltd.

OHOB

One Hut One Bulb

O&M

Operation and Maintenance

PLF

Plant Load Factor

PLR

Prime Lending Rate

PSDF

Power System Development Fund

PPA

Power Purchase Agreement

R&M

Repair and Maintenance

R-APDRP

Restructured Accelerated Power Development and Reforms Programme

REC

Renewable Energy Certificate

RLDC

Regional Load Despatch Centre

RoE

Return on Equity

RPO

Renewable Purchase Obligation

SBI PLR

SBI Prime Lending Rate

SERC

State Electricity Regulatory Commission

SLDC

State Load Despatch Center

SOP

Standard of Performance

T&D

Transmission & Distribution

TVS

Technical Validation Session

UI

Unscheduled Interchange

UT

Union Territory

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

64

Before the

Joint Electricity Regulatory Commission

For the State of Goa and Union Territories, Gurugram

QUORUM

Ms.Jyoti Prasad, Member

Petition No. 63/2021

In the matter of

Approval of Aggregate Revenue Requirements (ARR) for 3rd MYT Control Period from FY 2022-23 to FY 2024-

25 and Determination of Retail Tariff for FY 2022-23.

And in the matter of

Electricity Department, Government of Goa (ED-Goa) ««««««««««««««««««Petitioner

ORDER

Dated:31stMarch2022

1)

This Order is passed in respect of the Petition filed by the Electricity Department, Government of Goa

(ED-Goa) KHUHLQDIWHUUHIHUUHGWRDV³7KH3HWLWLRQHU´RU³ED-Goa´RU³7KH/LFHQVHH´ for Approval of

Annual Performance Review for FY 2021-22 and Aggregate Revenue Requirement (ARR) for 3rd

MYTControl Period and determination of Retail Tariff for the FY 2022-23before the Joint Electricity

Regulatory Commission (herein DIWHUUHIHUUHGWRDV³7KH&RPPLVVLRQ´RU³-(5&´ .

2)

The Commission scrutinised the said Petition and generally found it in order. The Commission

admitted the Petition on 30thDecember 2021. The Commission thereafter requisitioned further

information/ clarifications on the data gaps observed to take a prudent view of the said Petition. The

Commission also held a Technical Validation Session to determine sufficiency of data and the veracity

of the information submitted.Further, due to the COVID-19 pandemic that had adversely impacted the

movement of people as per the guidelines of GoI which had suggested avoiding of travel and gathering

of people as far as possible, the Commission had decided to conduct the Public Hearing virtually. The

virtual Public Hearing was held on 24thJanuary 2022, and all the Stakeholders/Electricity Consumers

present in the Public Hearing were heard.Further, suggestions/ comments/ views and objections were

invited from the Stakeholders and Electricity Consumers.

3)

7KH&RPPLVVLRQEDVHGRQWKH3HWLWLRQHU¶VVXEPLVVLRQUHOHYDQW JERC MYT Regulations, facts of the

matter, rules and provisions of the Electricity Act, 2003 and after proper due diligenceand prudence

check, has approved theAggregate Revenue Requirement (ARR) for 3rd MYTControl Period and

determination of Retail Tariff for the FY 2022-23.

4)

A Summary has been provided as follows:

(a)

The following table provides ARR, Revenue and Standalone Gap/ (Surplus) at existing tariff as

submitted by the Petitioner and approved by the Commission for the FY 2022-23:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

65

Table 1: Standalone Revenue Gap/ (Surplus) at existing tarifffor the FY2022-23 (INR Cr.)

S.

No.

Particulars

Petitioners

Submission

Approved by

Commission

1

Net Revenue Requirement

2,361.15

2,408.15

2

Revenue from Retail Sales at Existing Tariff

2,109.47

1,992.53

Net Revenue Gap/ (Surplus)

251.69

415.62

(b)

The following table provides ARR, Revenue and Standalone Gap/ (Surplus) at approved tariff

as approved by the Commission for the FY 2022-23:

Table 2: Standalone Revenue Gap/ (Surplus) at proposed/approved tariff for the FY 2022-23

(INR Cr.)

S.

No.

Particulars

Petitioners

Submission

Approved by

Commission

1

Net Revenue Requirement

2,361.15

2,408.15

2

Revenue from Retail Sales at Approved Tariff

2001.02

2,024.02

3

Gap / (Surplus) for the year

360.13

384.13

4

Upfront assurance of Budgetary support from

Govt.

360.13

384.13

Net Revenue Gap/ (Surplus)

0.00

0.00

(c)

The Petitioner has proposed a reduction in average tariff rate thereby estimating a reduction of

INR 108.44 Cr. from the projected revenue in FY 2022-23.

(d)

The Commission has approved an average tariff hike of 1.58% to further reduce the reliance of

the Petitioner on budgetary support from the Govt. of Goa. The Commission has also

introduced fixed charges based on connected load for all Domestic and Commercial slabs.The

Commission has approved the Average Billing Rate (ABR) of INR 4.77/kWh against the

approved Average Cost of Supply (ACoS) of INR 5.68/kWh. The entire revenue gap shall be

met through the budgetary support as per assurance letter of the Govt. of Goa dated 29th

December 2021. The Commission acknowledges this letter of assurance from the Government

of Goa towards meeting any prospective revenue gap for FY 2022-23, and hence the revenue

gap for FY 2022-23 has been considered as nil.

(e)

The Commission has increased the tariff levels for cross-subsidized categories by higher than

the average hike and has reduced/maintained the tariff levels at lower than average tariff hike

for cross-subsidizing categories.

(f)

The ABR without the Government Budgetary support has been calculated considering the per

unit gap of INR 0.91/kWh (difference between ACoS and ABR at Approved Tariff with Govt.

Budgetary Support). However, the Commission would like to highlight that in case this gap had

to be entirely fulfilled by revenue from consumers then it would have demanded an additional

average tariff increase of 18.98%.

5)

This Order shall come into force with effect from 1st April 2022 and shall, unless amended or revoked,

continue to be in force till further orders of the Commission.

6)

The licensee shall publish the Tariff Schedule and salient features of Tariff as determined by the

Commission in this Order within one week of receipt of the Order in three daily newspapers in the

respective local languages of the region, besides English, having wide circulation in their respective

areas of supply and also upload the Tariff Order on its website.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

66

7)

Ordered accordingly, the attached documents giving detailed reasons, grounds and conditions are the

Integral part of this Order.

(Jyoti Prasad)

Member

Place: Gurugram

Date: 31stMarch2022

Certified Copy

(Rakesh Kumar)

Secretary, JERC

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

67

1. Chapter 1: Introduction

1.1. About Joint Electricity Regulatory Commission for the State of

*RDDQG87¶V -(5&

In exercise of powers conferred by the Electricity Act 2003, the Central Government constituted the Joint

(OHFWULFLW\5HJXODWRU\&RPPLVVLRQIRUDOOWKH8QLRQ7HUULWRULHVH[FHSW'HOKLWREHNQRZQDV³-RLQW(OHFWULFLW\

5HJXODWRU\&RPPLVVLRQIRUWKH8QLRQ7HUULWRULHV´YLGHQRWLILFDWLRQQR-R&R dated 2ndMay 2005.

Later with the joining of the StaWHRI*RDWKH&RPPLVVLRQFDPHWREHNQRZQDV³-RLQW(OHFWULFLW\5HJXODWRU\

&RPPLVVLRQ IRU WKH 6WDWH RI *RD DQG 8QLRQ 7HUULWRULHV´ KHUHLQDIWHU UHIHUUHG WR DV ³-(5&´ RU ³WKH

&RPPLVVLRQ´ YLGHQRWLILFDWLRQQR-R&R (Vol. II) dated 30thMay 2008.

JERC is a statutorybody responsible for regulation of the Power Sector in the State of Goa and Union Territories

of Andaman & Nicobar Islands, Lakshadweep, Chandigarh, Daman & Diu, Dadra & Nagar Haveli and

Puducherry, consisting of generation, transmission, distribution, trading and use of electricity etc. Its primary

objective includes taking measures conducive to the development of the electricity industry, promoting

competition therein, protecting the interests of consumers and ensuring supply of electricity to all areas.

1.2. About Goa

Goa is a state on the southwestern coast of India within the

region known as the Konkan, and geographically separated

from the Deccan highlands by the Western Ghats. It is

surrounded by the Indian states of Maharashtra to the north

and Karnataka to the east and south, with the Arabian Sea

forming its western coast. It is India's smallest state by area

and the fourth-smallest by population. The state is divided

into two districts: North Goa and South Goa.North Goa is

divided into three subdivisions ² Panaji, Mapusa, and

Bicholim and further into five talukas (subdistricts). South

Goa is divided into five subdivisions ² Ponda, Mormugao-

Vasco, Margao, Quepem, and Dharbandora and further into

seven talukas(subdistricts).

Goa has the highest GDP per capita among all Indian

states,two and a half times that of the country. The state of

Goa is famous for its excellent beaches, churches, and

temples. Tourism is Goa's primary industry,it gets 12% of

foreign tourist arrivals in India.The state is also rich in

minerals and ores, and mining forms the second largest

industry. Iron, bauxite, manganese, clays, limestone, and silica are mined extensively in Goa.

Goa is often described as a fusion between Eastern and Western culture with Portuguese culture having a

dominant position in the state in its architectural, cultural or social settings.

1.3. About Electricity Department, Government of Goa (EDG)

7KH(OHFWULFLW\'HSDUWPHQW*RYHUQPHQWRI*RD KHUHLQDIWHUUHIHUUHGWRDV³('-*RD´RU³('*´ RUµ3HWLWLRQHU¶)

is a deemed Distribution Licensee within the meaning of Section 2 (17) of Electricity Act 2003 and pursuant to

the Section 14 of the Electricity Act. Further, Section 42 and 43 of the Electricity Act 2003 prescribes the

following duties of the deemed Distribution Licensee:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

68

x

To develop and maintain an efficient, coordinated and economical distribution system;

x

To supply electricity on an application by any person, in accordance with the provisions specified in the

Electricity Act 2003;

x

To provide non-discriminatory open access to the consumers;

x

To establish a forum for redressal of grievances of the consumers.

The primary objective of EDG is to undertake the transmission, distribution and retail supply of electricity in its

license area and for this purpose plan, construct, and manage the power system network in all its aspects. EDG

is further responsible for carrying out the business of purchasing and selling of electricity along with activities

such as billing and collection in the area.

1.4. Multi Year Tariff Regulations, 2021

The Commission notified the Joint Electricity Regulatory Commission for the State of Goa and Union

Territories (Generation, Transmission and Distribution Multi Year Tariff) Regulations, 2021(hereinafter

referred to as MYT Regulations, 2021) on 22thMarch 2021. These Regulations are applicable in the 3rdMYT

Control Period comprising of three financial years from FY 2022- 23 to FY 2024-25. These Regulations are

applicable to all the generation companies, transmission and distribution licensees in the State of Goa and

Union Territories of Andaman & Nicobar Islands, Lakshadweep, Chandigarh, Daman & Diu, Dadra & Nagar

Haveli and Puducherry.

1.5. Filing and Admission of the Present Petition

The present Petition was admitted on 30th December 2021 and marked as Petition No. 63 of 2021.The

Commission and the Petitioner subsequently uploaded the Petition on their respective websites.

1.6. Interaction with the Petitioner

A preliminary scrutiny/analysis of the Petition was conducted, and certain deficiencies were observed.

Accordingly, discrepancy notes were issued to the Petitioner. Further, additional information/clarifications

were solicited from the Petitioner as and when required. The Commission and the Petitioner also discussed

various concerns of the Petitioner and key data gaps, which included retail sales, revenue from retail tariff,

capitalization, tariff proposal etc. The Petitioner submitted its response to the issues through various

letters/emails.

7KH &RPPLVVLRQFRQGXFWHGWKH7HFKQLFDO9DOLGDWLRQ6HVVLRQ 796 ZLWKWKH3HWLWLRQHUDWWKH &RPPLVVLRQ¶V

office in Gurugram, during which the discrepancies in the Petition were conveyed and additional information

required by the Commission was sought. Subsequently, the Petitioner submitted replies to the issues raised in

this session and provided documentary evidence to substantiate its claims regarding various submissions. The

following table provides the list of interactions with the Petitioner along with the dates:

Table 3: Timelines of the interaction with the Petitioner

S. No

Subject

Date

1

Public Hearing

24th January 2022

2

Issue of First Deficiency Note

28th January 2022

3

Reply received from Petitioner

17th February 2022

4

Technical Validation Session

21st February 2022

5

Issue of Second Deficiency Note

22nd February 2022

6

Replies received from Petitioner

28th February 2022

& 4th March 2022

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

69

1.7. Notice for Public Hearing

Public Notices were published by the Commission in the leading newspapers as tabled below, giving due

intimation to the stakeholders, consumers and the public at large about the Public Hearing to be conducted by

the Commission. These notices were also XSORDGHGRQWKH&RPPLVVLRQ¶VZHEVLWH

Table 4: Details of Public Notices published by the Commission

Sl. No.

Date

Name of Newspaper

Language

Place of

Circulation

1

1stJanuary 2022 &22nd

January 2022

Gomantak

Konkani

Goa

2

The Times of India

English

Goa

3

The Navhind times

English

Goa

4

oHeraldo

English

Goa

The Public Notice was published by the Petitioner in the following newspapers for inviting objections/

suggestionsfrom the stakeholders on the Tariff Petition:

Table 5: Details of Public Notices published by the Petitioner

S. No.

Date

Name of Newspaper

Language

Place of

Circulation

1.

15th January 2022

The Navhind times

English

Goa

2.

The Times of India

English

Goa

3.

Gomantak

Marathi

Goa

4.

BhaangarBhuin

Konkani

Goa

1.8. Public Hearing

The COVID-19 pandemic had adversely impacted the movement of people. The guidelines of GoI had

accordingly suggested avoiding of travel and gathering of people as far as possible. In view of above, the

physical conduct of proceedings by the Commission was not possible. So, the Commission deemed it is

necessary to provide an access to all the stakeholders by conducting proceedings remotely, by the use of audio

and video enabled hearings in the matters of Petition submitted by Electricity Department, Goa. Therefore, the

Commission has decided that the comments/suggestions of the stakeholders need to be heard virtually through

video conferencing for seeking their opinion.

Accordingly, the Virtual Public Hearing was held on 24th January 2022 to discuss the issues, if any, related to

the Petition filed by the Petitioner. The issues and concerns raised by the stakeholders in writing and as voiced

by them during the Public Hearing have been examined by the Commission. The names of the stakeholders who

attended the Public Hearing are provided in Annexure-I. The major issues discussed, the responses of the

Petitioner thereon and the views of the Commission have been summarized in Chapter 2 of this Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

70

2. Chapter 2: Summary of

Suggestions/Objections received,

Response from the Petitioner and the

&RPPLVVLRQ¶V9LHZV

2.1. Regulatory Process

On admitting the Petition, the Commission directed the Petitioner to make copies of the Petition available to

the public, upload the Petition on the website and also publish the same in the newspapers in an abridged form

in the given format duly inviting comments/objections from the public as per the provisions of the MYT

Regulations, 2021.

The COVID-19 pandemic has adversely impacted the movement of people as per the guidelines of GoI. These

guidelines have also suggested avoiding of travel and gathering of people as far as possible. In view of the above,

the physical conduct of proceedings by the Commission was not possible. So, The Commission deemed it is

necessary to provide an access to all the stakeholders by conducting proceedings remotely, by the use of audio

and video enabled hearings in the matters of Petition submitted by the Petitioner. Therefore, the Commission

decided that the comments/suggestions of the stakeholders need to be heard virtually through video

conferencing for seeking their opinion.

Accordingly, the Virtual Public Hearing was held on 24th January 2022 to discuss the issues, if any, related to

the Petition filed by the Petitioner. The issues and concerns raised by the stakeholders in writing and as voiced

by them during the Public Hearing have been examined by the Commission. The names of the stakeholders who

attended the Public Hearing are provided in Annexure-I.

2.2. Suggestions/ Objections, Response of the Petitioner and

&RPPLVVLRQ¶V9LHZV

The Commission is appreciative of the efforts of various stakeholders in providing their suggestions/comments/

observations to make the process responsive and efficient. The relevant observations of the stakeholders have

been suitably considered by the Commission while finalizing this Tariff Order. The submissions of the

stakeholders, response of the Petitioner and views of the Commission are summarized below:

2.2.1. Delayed response post CycloneTauktae in Raia Village

6WDNHKROGHU¶V&RPPHQW

The Cyclone hit Goa on May 15, 2021 and parts of Raia Village were affected and were in dark for 3-4 days.

Heavy infrastructure damage like falling of huge trees, electricity poles and lines has occurred, and

several

roads were blocked. The Village Panchayat of Raia acted swiftly and cleared the roads by 10.00 am on the same

day. However, there was no JE or any staff at the Electrical Sub-Station for people of Raia to interact with the

consumers.

The JE arrived the next day (Monday) at 10.00 am and again was not available in the office to guide the public

on Damage Assessment and Restoration Plan. Elderly People, Covid Patients, children, etc were suffering for 3

to 4 days without electricity. After 3 days the power was restored. Still, few of the cracked poles and the sagging

electrical live wires are to be repaired.

3HWLWLRQHU¶V5HVSRQVH

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

71

The cyclone "Tauktae" that hit Goa on 16/05/2021 has led to huge damage and destruction to the electrical

infrastructure and the power distribution network in the entire state of Goa which affected power supply to

more than 70% of the power consumers of the State.

All the Department staff were engaged in the restoration works so as to restore the power supply to the

consumers at the earliest. A war room was setup to provide directions and monitor the restoration process.

Prior to the cyclone, large number of local contractors were assigned for restoration works and further, more

contractors were airlifted from other states to increase the pace of the work.

The temporary restoration works were completed to the extent of 70% within 48 hours and up to 95% within 72

hours and simultaneously strengthening and permanent infrastructure restoration was continued and

completed.

As the entire network of the State of Goa was down due to the hit, all the departmental staffs and contractors

worked round the clock to restore the power stage by stage ranging from the upstream level (i.e 33kV) to

downstream level (i.e 440 V).

However, the extent of damage caused by cyclone to the Department infrastructure was massive and carrying

out restoration works with only Department staff would have delayed restoration works and consequently

would have delayed power supply to consumers across the State especially in remote parts. On instructions of

the Minister of Power, it was therefore decided to engage the services of external contractors to carry out power

restoration works. Thus, external contractors from Goa and other states were requisitioned immediately to

assist the Departmental staff in the restoration works.

In view of above, allegations made by Mr. Martin Rodrigues are denied by ED Goa. It is submitted that ED-Goa

is fully committed to provide timely and satisfactory services to its consumers and is striving hard to achieve.

&RPPLVVLRQ¶V9LHZ

The stakeholder may note the response of the Petitioner. Further, the Commission directs the Petitioner to

maintain the quality and reliability of supply as per the JERC Supply Code Regulations, 2018 and JERC

Standards of Supply Regulations, 2015.

2.2.2. Problem of live sagging wire and cracked pole

6WDNHKROGHU¶V&RPPHQW

The sagging live wires are between Pole no. CLR/F1/2 and the other pole towards its south (there is no number

on this pole) with the distance between the poles is about. 60.00ms.The cracked pole and the sagging live wires

pose danger to human lives any moment and the same is persisting for 8 months. Kindly, resolve this problem

on urgent basis.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa has resolved the grievance of Mr. Martin Rodrigues raised in the Public Hearing. The cracked poles

have been replaced and sagging line has been tightened. The span length between pole No. CLR/F1/2 and other

poles was measured and found to be 48 m instead of 60 m as claimed by the party. However, the existing LT

line was strung along an old HT pole which was present along the existing line after completing fit up of 2 pin

and 4 pin cross arms and the line span is now divided into 18 m on one side and 30 m on the other.

&RPPLVVLRQ¶V9LHZ

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

72

The stakeholder may note the response of the Petitioner. Further, the Commission directs the Petitioner to

maintain the quality and reliability of supply as per the Electricity act,2003 and Regulations made thereunder.

2.2.3. Computation of Cross Subsidy Surcharge (CSS)

6WDNHKROGHU¶V&RPPHQW

The IEX has submitted that, it has observed that the Petitioner has proposed a decrease in the energy charge

(@30 paise/ unit decrease for the HT industrial category) against the tariff approved for FY 2021-22. However,

while computing the CSS, an increase in the Average Billing Rate (ABR) has been considered compared to the

ABR approved by the Commission in the Tariff Order for FY 2021-22, which was computed basis the electricity

tariff approved for FY 2021-22. The Commission is requested to consider the impact of the proposed decrease

in electricity tariff on the computation of ABR while determining the CSS, so that the effect of the proposed

tariff rationalization is reflected in CSS also.

3HWLWLRQHU¶V5HVSRQVH

It is submitted that in FY 2021-22, Commission estimated total HT sales of 2178 MUs and revenue of Rs. 1268

Crores arriving of ABR of Rs. 5.82 per kWh. Further, for FY 2022-23 the Petitioner has estimated sales of 2158

MUs based on actual figures of FY 2020-21 and revised projections of FY 2021-22. Further, it is submitted that

the impact of kVAh billing for HT/EHT revenue is more than envisaged in FY 2021-22, and the same has been

considered in while estimating revenue of FY 2022-23, accordingly revenue for Rs. 1387 MUs has been

estimated. Hence, due to increase in revenue estimated and reduction of sales estimated, the ABR of FY 2022-

23 comes to Rs. 6.42 per kWh, compared to approved ABR of FY 2021-22.

&RPPLVVLRQ¶V9LHZ

The Commission has determined the CSS for the FY 2022-23 based on the approved ARR. The Commission

believes that the tariff should progressively reflect the cost of supply. The Commission while determining the

tariff for FY 2022-23 has considered the prudent cost of the Petitioner and has accordingly determined the

Open Access charges and tariff for each consumer category. The stakeholder may refer to the relevant Chapter

for the detailed rationale.

2.2.4. Consideration of Tariff Policy while Computing Cross Subsidy

Surcharge (CSS)

6WDNHKROGHU¶V&RPPHQW

The Petitioner has not considered the proviso mentioned in the Tariff Policy to restrict the CSS to 20% of ABR

in the Tariff Petitions. Such omission will restrict the ability of open access consumers to avail power to

optimise their cost of power purchase

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that as per the provision of Section 42 (2) of the Electricity Act 2003, the cross-subsidy

surcharge needs to be based on the current level of cross subsidy. Accordingly, the consumers who opted for

Open Access need to be charged for the compensation of current level of cross subsidy which prevailed during

that period and in order to avoid the burden of the same getting passed on to the other consumers who are with

the Distribution Licensee. However, The Tariff Policy 2016 restricts Cross Subsidy Surcharge at 20% of the

consumer tariff, this will result in lower CSS applicable than current level of cross subsidy leading to incomplete

recovery of Cross Subsidy from Open Access consumers. In this process, Open Access consumers unduly get

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

73

benefited due to less cross subsidy surcharge and Industrial and commercial consumers who are subsidizing

consumers, the more impact gets loaded onto the Industrial and commercial category, raising its tariff further.

Further, there is no such provision provided in JERC MYT Regulations or Open Access Regulations, therefore,

in order to avoid burden on other consumers of ED-Goa, it has requested to the Commission to consider the

current level of cross subsidy surcharge without any ceiling.

&RPPLVVLRQ¶V9LHZ

The Commission has determined the CSS for the FY 2022-23 based on the approved ARR. The Commission

while determining the tariff for FY 2022-23 has considered the prudent cost of the Petitioner and has

accordingly determined the Open Access charges and tariff for each consumer category. The stakeholder may

refer to the relevant Chapter for the detailed rationale.

2.2.5. Additional Surcharge on stranded power due to Open Access

6WDNHKROGHU¶V&RPPHQW

The Commission is requested to allow Additional Surcharge on stranded power due to Open Access, only when

the same is demonstrated through data.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that there are no such Open Access Consumers in the State of Goa and the same cannot be

demonstrated with data.

&RPPLVVLRQ¶V9LHZ

The suggestion of the Stakeholder is noted. The Petitioner is directed to submit a report on the quarterly details

of power stranded for the last 3 years along with the Petition of Tariff Determination for FY 2023-24.

2.2.6. Computation of Additional Surcharge

6WDNHKROGHU¶V&RPPHQW

It is requested that the Commission may propose a scientific methodology for additional surcharge (eg: Gujarat,

Telangana, etc.) which is also aligned with the Tariff Policy. The basic premise ought to be conclusive

demonstration of stranded capacity on account of open access. In the absence of any open access, the question

of stranded capacity on its account does not arise.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that it shall be following any such methodology as approved by the Commission.

&RPPLVVLRQ¶V9LHZ

The Additional Surcharge is determined in line with the Tariff Policy and the JERC MYT Tariff Regulations,

2021.

2.2.7. Fulfilment of RPO Obligations through IEX products

6WDNHKROGHU¶V&RPPHQW

IEX submitted that the Commission and the Petitioner may consider option to fulfil their RPO obligations by

procuring RE power from short term market through Green-DAM and Green-TAM products available at IEX

platform while assessing the power purchase of Discoms.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

74

3HWLWLRQHU¶V5HVSRQVH

The ED-Goa submits that it has taken a note of the suggestion of IEX and EDG is aware of the facilities

available at IEX. The SLDC-Goa will take a call on real time basis as and when required. However, the quantum

available at GTAM is very less and unpredictable and therefore we cannot rely fully on GTAM to optimise the

cost of supply as per our requirement.

&RPPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUPD\QRWHWKH3HWLWLRQHU¶V5HVSRQVHThe Commission further observes that the Petitioner has

proposed to procure power from the Renewable Sources to meet its RPO obligations.

2.2.8. Tariff Shock due to high revenue gap

6WDNHKROGHU¶V&RPPHQW

GCCI has mentioned in the FY 2024-25, the revenue gap (based on commercial accounting) is expected to be

Rs.651 Crores (24% of ARR) which may lead to tariff Shock.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that, as per the JERC MYT Regulations the ARR for the MYT Control Period FY 2022-23 to FY

2024-25 are projected. As per prevailing scenario, the projections were carried out for FY 2024-25, which may

show the Revenue Gap of Rs.651 Cr. w.r.t revenue computed at the tariff proposed for FY 2022-23. However,

WKHVDPHLVVXEMHFWHGWREHUHYLVHGLQWKHUHVSHFWLYH\HDU¶V$55.

&RPPLVVLRQ¶V9LHZ

The Commission has determined the Revenue gap for the FY 2022-23 based on the approved ARR. The

Commission while determining the tariff for FY 2022-23 has considered the prudent cost of the Petitioner and

has accordingly determined the tariff for each consumer category. The stakeholder may refer to the relevant

Chapter for the detailed rationale.

2.2.9. High rate of return on equity

6WDNHKROGHU¶V&RPPHQW

GCCI has submitted that Return on equity is considered as 16% (Table 5.22). Norm for ROE was fixed in the

earlier year of 2000, based on bank lending rate +3%. Currently, lending rate is less than 9% and hence ROE

may be calculated at 11% or 12%. For a risk-free business with captive consumers, ROE of 11% is a reasonable

return. Commission is requested to revise the same.

3HWLWLRQHU¶V5HVSRQVH

EDG has considered Return on Equity is 16% per cent per annum as per the Regulations 28 of JERC MYT

Regulations for MYT Control Period FY 2022-23 to FY 2024-25.

Quote

³7KH UHWXUQ RQ HTXLW\ IRU WKH 5HWDLO 6XSSO\ %XVLQHVV VKDOO EH DOORZHG RQ WKH HTXLW\ FDSLWDO GHWHUPLQHG LQ

accordancHZLWK5HJXODWLRQIRUWKHDVVHWVSXWWRXVHDWWKHUDWHRIVL[WHHQ  SHUFHQWSHUDQQXP´

Unquote.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

75

&RPPLVVLRQ¶V9LHZ

The Commission has considered the rate of return on equity as per JERC MYT Regulations, 2021 for MYT

Control Period from FY 2022-23 to FY 2024-25.

2.2.10. Formation of District Committee to help monitor loss reduction

measures

6WDNHKROGHU¶V&RPPHQW

GCCI has submitted that the AT&C loss is reported as 11.90% for FY 2021-22. This together with inter-state

transmission loss of 3.35%, for WR and 7.95 for SR, total ATC loss works out to be 15.8%. Aggressive loss

reduction to 9.85%is essential to avoid tariff shock. The loss reduction measures such as completion of 400 kV

interstate line, associated 220 kV system and augmentation of intra state transmission and distribution lines

are to be monitored and completed aggressively. Forming district committees as per section 166(5) of IE act

2003 will help in monitoring the same. The Commission is requested to recommend formation of District

Committees.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that the Commission may take appropriate decision on this matter. However, it is suggested

that since Goa is a small state so formation of one co-ordination committee will be feasible and sufficient for

entire state of goa.

&RPPLVVLRQ¶V9LHZ

The suggestion of the stakeholder is noted.

2.2.11. Reduction in Electricity Duty

6WDNHKROGHU¶V&RPPHQW

The GCCI submitted that ED-Goa creates a fund by levy of Electricity Duty of Rs.0.70 per kWh towards capital

expenditure. This amount is not fully utilised in any given year and carried over to the subsequent year.

Presently the kitty has nearly Rs. 1000 Cr.. It is requested that ED-Goa provide for interest on accrued fund and

treat it as income. We request JERC to recommend Govt. of Goa to reduce Electricity Duty to Rs. 0.40 per kWh.

3HWLWLRQHU¶V5HVSRQVH

Electricity Duty is basically the State Government tax levied by ED Goa as per Electricity Duty Act 1986. The

Government of Goa collects Electricity Duty from all the Consumers of ED-Goa, through the electricity bill of

the Consumers. Funds collected are utilised for various schemes for the development of Electrical infrastructure

to ensure stability of power, development of project. Since the execution of projects takes time, funds collected

during the year cannot be completely utilised in the respective year.

&RPPLVVLRQ¶V9LHZ

The levy of Electricity Duty fund comes under the ambit of the Government of Goa. The Commission has no

jurisdiction in the matter.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

76

2.2.12. kVAh based Tariff for LT consumers

6WDNHKROGHU¶V&RPPHQW

GCCI submitted that, in FY 2021-22, ED-Goa adopted kVAh based billing instead of kWh based for HT

Consumers. Its impact is nearly 12%. It is said that kVAh billing will be extended to LT consumers. Such a move

will adversely impact economy. The tariff will indirectly increase by 10-12% as has happened in the HT

Consumers who are in a position to implement corrective measure which may not be viable. We request the

JERC to kindly drop any plans to extend the same for LT Consumers.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa has around 1 Lakh LT Commercial Consumers and 5,000 LT Industrial consumers. Some of the meters

installed for these consumer categories are capable of recording kWh reading only. KVAh reading for the all the

consumers can be obtained once the old meters are replaced with the Smart/ Prepaid meters. Hence at this

stage it is not feasible to get ready for implementation of KVAh based tariff for LT Industrial and Commercial

categories as it involves replacement of old Meter/high financial investment.

ED-Goa is in the process of installing smart meters and the Proof of Concept (PoC) for the Smart Meter has also

been carried out successfully. The kVAh based billing will be carried out for LT Commercial and LT Industrial

after installation of the Smart Meters and as per directions of the Commission.

CommLVVLRQ¶V9LHZ

The Commission shall examine the matter of introducing kVAh tariff to LT consumers post installation of the

Smart Meters.Appropriate decision shall be taken in line with the provisions of the Electricity Act, 2003, the

prevalent Tariff Policy and the prevalent JERC MYT Regulations.

2.2.13. Reduction in delayed payment charges

6WDNHKROGHU¶V&RPPHQW

The GCCI submitted that incase the Electricity bills are not paid within the due date mentioned on the bill,

delayed payment charges of two percent (2%) (Computed on daily basis on outstanding bill from the due date

till date of payment) are levied on the bill amount. ED Goa proposes to continue to levy 2% per month (works

out to be 27.1% per annum). Considering the current economic situation & prevailing bank interest rates of

8%,it is submitted to the JERC to reduce it to 0.5% per month cumulative which is below the working capital

interest rate.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that it has not proposed any changes in the rate of delayed payment charges in the instant

petition. The delayed payment charges of 2% is accordance with the Tariff Order dated 19th May 2020 and as

approved by Commission from time to time.

&RPPLVVLRQ¶V9LHZ

The Commission has considered the suggestion and accordingly has reduced the late payment surcharge to

1.5% per month.

2.2.14. Tariff on Street lighting within a compound

6WDNHKROGHU¶V&RPPHQW

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

77

GCCI submitted that the Street lighting within a compound (residential complex, commercial complex etc) to

be charged at residential, commercial, industrial rates etc on the basis of associated activity. Please avoid

categorization of Street Lighting charges in residential Complex at Commercial rates.

3HWLWLRQHU¶V5HVSRQVH

The EDG submits that the Street lighting within a compound of residential complex, commercial complex,etc.

are charged at the tariff as per the respective Category on the basis of associated activity only. In this regard, if

the Consumer has any grievances, can approach the EDG.

&RPPLVVLRQ¶V9LHZ

The stakeholder may QRWHWKH3HWLWLRQHU¶VUHVSRQVH

2.2.15. Consideration of Cold storage units as Agriculture allied Industry

6WDNHKROGHU¶V&RPPHQW

GCCI submitted that, it appears that cold storage units are purposely targeted at. Cold storage units provide 24

hrs base load with a flat load curve. It helps the utility. Cold Storage prevents wastage, extends shelf life,

enhance export market. Cold Storage thus helps the economy. We kindly request that cold storage wherever it is

located & used, to be considered as Agriculture allied Industry irrespective of the Sector. In this connection we

are enclosing herewith the judgement of Maharashtra State Electricity Distribution Co. (MSEDCL) Consumer

Grievance Redressal Forum Case No 05/2017.

3HWLWLRQHU¶V5HVSRQVH

EDG submits that cold storage is billed as per the Rate Schedule and applicable tariff category approved by

Commission in Tariff Order.

&RPPLVVLRQ¶V9LHZ

The suggestion of the Stakeholder is noted. The Petitioner shall continue to charge the tariff rates as per the

Tariff Schedule approved by the Commission.

2.2.16. Reliability linked tariff

6WDNHKROGHU¶V&RPPHQW

In general, the business plan is a well written document, without spelling out, area wise growth, reduction in

losses and improvement in reliability.

There are initiatives like GIS substation, but it will be effective only if reliability of lines is nearly 100%. Even in

Panaji, there are numerous tripping which will harm GIS operation. It is suggested to ED-Goa, to declare

reliable distribution areas. A reliability linked tariff will be welcome step since consumers will save on diesel.

3HWLWLRQHU¶V5HVSRQVH

ED, Goa has undertaken numerous initiatives for overall improvement of power system reliability in the state of

Goa. This includes commission of new substations, conversion of overhead lines to underground system and

conversion of existing conductor to High Amperage conductor. Anumber of new similar projects are also in

pipeline and the same has been included in the Business Plan. However, Commission to take a view of tariff.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

78

&RPPLVVLRQ¶V9LHZ

The suggestion of the Stakeholder is noted.The Commission has determined the tariff for the FY 2022-23 based

on the approved ARR and as per the JERC MYT Regulations, 2021.Further, the Commission in the Business

Plan Order dated 31st March 2022.has also prescribed targets of reliability indices for the 3rdMYT Control

Period.

2.2.17. Pumped Hydro Storage Systems (PHSS)

6WDNHKROGHU¶V&RPPHQW

The high peak power due to growth in tourism, will be a huge challenge for peak power procurement. Pumped

hydro storage is a green power, matured, cost effective technology for energy storage. PHSS works by storing

energy in water in an upper reservoir, pumped from second reservoir at a lower elevation when there is excess

power in the system. When there is demand for energy the water in the upper reservoir is released and as it falls

it rotates turbines that generate power. A consultant may be appointed to study the possibility of developing

pumped hydro storage systems in goa.

3HWLWLRQHU¶V5HVSRQVH

No such initiatives are to be taken in near future by Government of Goa. Further, the Pumped Hydro storage

Systems are Capital intensive projects are only used for Supporting the Grid during the Peak power

compensation. ED Goa is trying to sign innovative PPAs with additional support during peak hours.

&RPPLVVLRQ¶V9LHZ

7KH 3HWLWLRQHU PD\ QRWH WKH 6WDNHKROGHU¶V FRPPHQW. The Commission directs the Petitioner to explore the

feasibility of the proposal suggested by the stakeholder.

2.2.18. Low standards of O&M practices

6WDNHKROGHU¶V&RPPHQW

The GCCI has submitted that the maintenance & Construction standards of ED are well below benchmark

standards. There is no proper supervision & inspection during erection & thereafter left to the local linesman to

do temporary jobs. The quality of the material/equipment also play a major role in the failures. Open

distribution boxes, broken hinges, undresses wires, tilted poles, unclean insulators sparking are common

occurrences. The ED should have strict material inspection facility & also carryout preventive maintenance on a

regular basis. ED is already using SAP. There is a Plant Maintenance (PM) module which can be used. The

repair history, material equipment used, causes of failure & remedial action taken can be updated which will

help in cutting down failure rates.

3HWLWLRQHU¶V5HVSRQVH

There has been a substantial improvement in regard to the Reliability Indices and the losses in regard to the

Distribution Network of ED, Goa. The figures indicate improved O&M practices. The Plant Maintenance

Module of SAP is made operational for carrying out periodic O&M works related to feeders and transformers.

Nodal officers at the level of Junior Engineer are appointed for each project and the projects are directly

monitored by the Office of the Superintending Engineer of the concerned circles. Quality Inspector is appointed

to carry out surprise checks whilst execution of the project. Further, RECPDCL has been appointed as PMC for

supervision of major projects carried out by ED, Goa. Their scope includes approving of GTP/drawings,

inspection of material and supervision of onsite works.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

79

&RPPLVVLRQ¶V9LHZ

The suggestion of the Stakeholder is noted. The Stakeholder may also QRWHWKH3HWLWLRQHU¶VUHVSRQVHFurther,

the Commission has already notified SOP Regulations providing limits/timelines for various individual /overall

Standard of Performance.

2.2.19. Analyzing metering data

6WDNHKROGHU¶V&RPPHQW

ED-*RDDOUHDG\KDVPHWHULQJDW'7&¶V+RZHYHUWKHGDWDDYDLODEOHLVQRWDQDO\VHG5HSXWHG,QVWLWXWHVOLNH*RD

Institute of Management can be roped in to analyse the data based on which suggestions for improvement,

mismatch in supply & distribution, consumption,etc can be obtained.

3HWLWLRQHU¶V5HVSRQVH

The data available through Automated Meter Reading (AMR) instrument located at each DTC is made available

in the Meter Data Management (MDM) system. The data is periodically analysed for checking the loading trend

of the DTC, balancing of the load, losses, lower PF cases, etc.

&RPPLVVLRQ¶V9LHZ

7KH6WDNHKROGHUPD\QRWHWKH3HWLWLRQHU¶VUHVSRQVH

2.2.20. Audit of Annual Accounts

6WDNHKROGHU¶V&RPPHQW

GCCI submitted that they congratulate the current CEE for following up & completing the ED Goa Accounts up

to 2018. They were pending since FY 2012 onwards. Without audit no accounts can be verified. We understand

the Audit is currently on by CAG. We request that the accounts be bought upto date so that the exact figures can

be made public. We are sure that this will be completed by the current CEE.

3HWLWLRQHU¶V5HVSRQVH

ED-Goa submits that once the audit of accounts for FY 2017-18 to FY 2019-20 is completed, the respective

details will be submitted to the public. Drafting of provisional accounts for FY 2020-21 is in process, upon

completion the same will be submitted for CAG audit.

&RPPLVVLRQ¶V9LHZ

The Commission directs the Petitioner to complete the audit of accounts up to FY 2020-21 and submit the same

to the Commission along with True-up Petition within 3 months of the issuance of this Order. Further, the audit

of FY 2021-22 should be completed and submitted to the Commission along with True-up Petition while filing

the Tariff Petition for FY 2023-24.

2.2.21. Periodicaleducation of customers

6WDNHKROGHU¶V Comment:

GCCI submitted that ED-Goa should include periodical education of Customers on issues like connected load,

procedures, Energy Efficiency for flattening of load curve. Plan may include this aspect.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

80

3HWLWLRQHU¶V5HVSRQVH

EDG submits that, continuous efforts are being taken in creating awareness and educating the people and

future generations through various modes and methods provided in the following:

x

Launching of Energy Conservation Mobile Van. The movable mobile Van hired for publicity consisting

of a structure with message on Energy Conservation tips through a banner was conveyed to teachers

and students of Government High Schools/KendriyaVidhyalayas/JawaharNavodayaVidhyalayas across

entire state of Goa and also energy conservation awareness material i.e. poster/sticker to schools was

distributed.

x

Creation of Energy Clubs by encouraging participation of young children in energy efficiency movement

on Energy Saving/Conservation in Government High Schools including KendriyaVidyalayas,

JawaharNavodaya Schools which will be selected for Model Energy Efficient Schools in the State of

Goa. The Work Order has been issued to M/s LILA Digital & Environmental Solutions Pvt. Ltd. on

08/09/2020. The agency has completed online training sessions in all the 25 schools. Balance work is

in progress.

x

Conversion of 16 nos. of Government high Schools including 5 nos. of KendriyaVidyalayas and 2 nos. of

JawaharNavodayaVidyalaya to Model Energy Efficient Schools. The Work Order has been issued to

M/s Energy Efficiency Services Limited, New Delhi on 21/09/2020 and the work is completed.

x

Conversion of Government High School, Dona Paula to Model Energy Efficient School by replacing all

existing conventional appliances as a pilot project. The Work Order had been issued to M/s Energy

Efficiency Services Limited, New Delhi on 26/08/2020 and the work is completed.

x

Organized Energy Conservation Week programme at Institute Menezes Braganza Conference Hall on

21/12/2021, the programme included Training to Government High

x

Schools/KendriyaVidhyalayas/JawaharNavodayaVidhayala

Teachers

w.r.t.

Energy

Clubs,

quiz

Competition for finalists, Awareness/Interactive session on Energy Conservation Building Code and

Painting and quiz competition prize distribution to students w.r.t. Energy Clubs.

x

Work of Implementation of DSM based Efficient Lighting Programme in the State of Goa by providing

3 nos. of 7W/9W LED Bulbs to each Registered Domestic Consumer of GED at free of cost as a step

towards energy conservation. Distributed of 8,04,735 nos. of 9W LED Bulbs to 2,68,245 nos. of

Consumers with estimated saving of 106 MUs of annually.

&RPPLVVLRQ¶V9LHZ

7KH6WDNHKROGHUPD\QRWHWKH3HWLWLRQHU¶VUHVSRQVH

2.2.22. Continuous Staff training, Long-term solution for power

interruption and improvement of distribution efficiency

6WDNHKROGHU¶V&RPPHQW

Continuous training of engineers, Managers and administrative staff is essential. About 2% of HR expenses may

be allocated to the same. There are numerous short duration transient failures & some failures in the

GLVWULEXWLRQV\VWHPLQJRD%HVLGHVFDUU\LQJRXWUHSDLUV DGRSWLQJ³-XJDG´VROXWLRQVLWLVQHFHVVDU\WRFDUU\

out Root Cause Analysis (RCA) and find long term effective solution in terms of material, specification,

procedure & processes by forming separate dedicated groups. It is also necessary to take up pilot projects such

as HV Distribution with an objective to improve distribution efficiency.

3HWLWLRQHU¶V5HVSRQVH

EDG submits the reply in three parts provided in the following:

Training: The ED, Goa Training Centre at Ponda has been made fully functional and carries out periodic

training for Technical and Clerical staff. Some of these trainings are carried out in association with reputed

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

81

organizations such as RECL, NTPI and NTPC. Hands on training is also provided by reputed OEM for O&M

staff. Trainings related to Safety such as Safe Practices, Use of PEEs, etc. are also provided.

Root Cause Analysis and long-term effective solution: The major cause of power interruption is due to falling of

trees / branches on the overhead lines especially during the monsoon season. Further, the existing overhead

system is aged and the frequent snapping of the lines causes further deteriorations effecting power supply

reliability severely. The Departments has taken up numerous projects for conversion of overhead network to

under ground system across the state of Goa to include major cities and towns and also hinterlands and the

coastal belts. The projects are under various stage of completions.

HV Distribution: The HV Distribution is for High Load concentrated areas wherein independent transformer is

installed to supply large number of consumers located at one location. The system avoids use of long LT lines

thereby reducing losses and changes of theft. The system is ideal for Metro cities wherein large cluster of

consumers are located very closely. In Goa, individual transformers are provided for multi consumers

complexes and single dwelling consumers are supplied through 11/0.433 KV Distribution transformer of

requisite ratings.

&RPPLVVLRQ¶V9LHZ

7KH 6WDNHKROGHU PD\ QRWH WKH 3HWLWLRQHU¶V UHVSRQVH )XUWKHU WKH &RPPLVVLRQ KDV DOUHDG\ QRWLILHG 623

Regulations providing limits/timelines for various individual /overall Standard of Performance.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

82

3. Chapter 3: True-up of the FY 2017-18,

FY 2018-19, FY 2019-20 and FY 2020-

21

3.1. Applicable provisions

The True-up of FY 2017-18 and FY 2018-19 are to be carried out as per Regulation8 (2) of the JERC MYT

Regulations, 2014:

³8. Annual Review of Performance and True-up

«

(2)After audited accounts of a year are made available, the Commission shall undertake similar exercise as

above with reference to the final actual figures or the provisional actual accounts as available as per the

audited accounts. This exercise with reference to audited accounts shall be called 'Truing Up'.

The Truing Up for any year will ordinarily not be considered after more than one year of 'Review'.

(3)The revenue gap/surplus, if any, of the ensuing year shall be adjusted as a result of review and truing up

exercises.

(4)While approving such expenses/revenue to be adjusted in the future years as arising out of the Review

and/or Truing up exercises, the Commission may allow the carrying costs as determined by the Commission

of such expenses/revenue. Carrying costs shall be limited to the interest rate approved for working capital

borrowings.

(5)For any revision in approvals, the licensee would be required to satisfy the Commission that the revision is

due to conditions beyond its control.

(6)In case additional supply is required to be made to any particular category, the licensee may, any time

during the year make an application to the Commission for its approval. The application will demonstrate the

need for such additional supply of power and also indicate the manner in which the licensee proposes to meet

the cost for such additional supply of power.´

Further, the True-up of FY 2019-20 and FY 2020-21 are to be carried out as per Regulation11 of the JERC MYT

Regulations, 2018:

³11. Annual Performance Review, Truing-up and tariff determination during the Control

Period

11.1 The Generating Company, Transmission Licensee and Distribution Licensee shall be subject to

annualperformance review and truing up of expenses and revenue during the Control Period in accordance

withthese Regulations.

11.2 The Generating Company, Transmission Licensee andDistribution Licensee shall file an application

fortheannual performance review of the current year,truing up of the previous Year or the Year for which

theaudited accounts are available and determination of tariff for the ensuing Yearon or before 30thNovember

ofeach Year, in formats specified by the Commission from time to time:

Provided that the Generating Company, Transmission Licensee or Distribution Licensee, as the case may

be,shall submit to the Commission information in such form as may be specified by the Commission,

togetherwith the audited accounts, extracts of books of account and such other details as the Commission may

requireto assess the reasons for and extent of any variation in financial performance from the approved

forecast ofAggregate Revenue Requirement and Expected Revenue from Tariff and Charges.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

83

11.3 The scope of the annual performance review, truing up and tariff determination shall be a comparison of

theperformance of the Generating Company, Transmission Licensee or Distribution Licensee with the

approvedforecast of Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges and

shallcomprise of the following:

a) True-up: a comparison of the audited performance of the Applicant for the Financial Yearfor which

thetrue up is being carried out with the approved forecast for such previous Financial Year, subject to

theprudence check;

«««´

3.2. Approach for the True-up of the FY 2017-18, FY 2018-19, FY

2019-20 and FY 2020-21

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has not submitted the True-Up Petition for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-

21. Further, the Petitioner has submitted that that audit works is in progress for FY 2017-18 by CAG. The

accounts for FY 2018-19 and FY 2019-20 are completed and submitted to CAG, the process of auditing is yet to

start. Further the accounts of FY 2020-21 will be finalized by ED-Goa by 31stDecember 2021 and the same will

be submitted to CAG for auditing purposes.

&RPPLVVLRQ¶VDQDO\VLV

The Commission in its previous Orders had stressed upon the requirement of the audited accounts to reflect the

true picture and bring in accuracy in the estimates made by the Commission. The JERC MYT Regulations,

2014and JERC MYT Regulations, 2018 also require the licensee to file the True up along with the audited

accounts in the filing.

The Commission reiterates its direction to the Petitioner to prepare and submit the audited accounts for FY

2017-18, FY 2018-19, FY 2019-20 and FY 2020-21based on commercial principles along with the True-up

Petitions by 30thNovember 2022.

The True-up would therefore be taken up only after submission of the audited accounts. Accordingly, the

Commission has decided not to take up True-up for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 in the

current Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

84

4. Chapter 4: Annual Performance

Review of FY 2021-22

4.1. Applicable Provisions and Background

The MYT Order for each year of the Control Period fromFY 2019-20 to FY 2021-22 was issued by the

Commission on 20th May 2019 approving the Aggregate Revenue Requirement (ARR) and tariff for the FY

2019-20. The ARR for FY 2021-22 was further revised and the tariff for FY 2021-22 was approved by the

Commission in its Tariff Order dated by the Commission in its Tariff Order dated 30th March 2021. The Annual

Performance Review for the FY 2021-22 is to be carried out in accordance with the Regulation 11 of the JERC

MYT Regulations 2018:

³11. Annual Performance Review, Truing-up and tariff determination during the Control

Period

11.1 The Generating Company, Transmission Licensee and Distribution Licensee shall be subject to

annualperformance review and truing up of expenses and revenue during the Control Period in accordance

withthese Regulations.

11.2 The Generating Company, Transmission Licensee andDistribution Licensee shall file an application

fortheannual performance review of the current year,truing up of the previous Year or the Year for which

theaudited accounts are available and determination of tariff for the ensuing Yearon or before 30thNovember

ofeach Year, in formats specified by the Commission from time to time:

Provided that the Generating Company, Transmission Licensee or Distribution Licensee, as the case may

be,shall submit to the Commission information in such form as may be specified by the Commission,

togetherwith the audited accounts, extracts of books of account and such other details as the Commission may

requireto assess the reasons for and extent of any variation in financial performance from the approved

forecast ofAggregate Revenue Requirement and Expected Revenue from Tariff and Charges.

11.3 The scope of the annual performance review, truing up and tariff determination shall be a comparison of

theperformance of the Generating Company, Transmission Licensee or Distribution Licensee with the

approvedforecast of Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges and

shallcomprise of the following:

«

b) Annual Performance Review: a comparison of the revised performance targets of the Applicant for

thecurrent Financial Year with the approved forecast in the Tariff Order corresponding to the Control

Periodfor the current Financial Year subject to prudence check;

«««´

4.2. Approach for the Review for the FY 2021-22

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has submitted the APR of FY 2021-22 based on the actual performance during the H1 (April-

September 2021) of the year and the revised estimates for H2 (Oct0ber - March 2022) of the year. The

projections for H2 of FY 2021-22 are arrived at by expected escalation over performance of H1.

CommiVVLRQ¶VDQDO\VLV

The Commission for the purpose of estimating the energy demand of the State sought the information of

month-wise historical sales, number of consumers and connected load of the from FY 2017-18 toFY 2021-22(till

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

85

H1) from the Petitionerin the first Deficiency Note dated 28th January 2022. Various anomalies and gaps were

observed in the data provided.

In addition to the issues in respect of commercial data such as sales, number of consumers, connected load and

power purchase, the Commission observes that due to the unavailability of audited annual accounts for FY

2017-18, FY 2018-19, FY 2019-20 and FY 2020-21, it is difficult to ascertain the accuracy of the data in respect

of capital expenditure and capitalisation during this period thereby leading to unreliable estimates of ARR

parameters.

Therefore, the Commission believes that it is not prudent to approve the revised power purchase requirement

and revenue from retail sale on the basis of the unreliable information presently available. Therefore, the

Commission shall consider the actual performance at the time of the True-up of the FY 2021-22 once the

audited accounts are submitted by the Petitioner.

Accordingly, the Commission has decided not to undertake the Annual Performance Review of the FY 2021-22.

The Commission directs the Petitioner to submit the True-up of FY 2021-22 and the APR of FY 2022-23 based

on reliable data by 30th November 2022.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

86

5. Chapter 5: Determination of

Aggregate Revenue Requirement for

the 3rdMYT Control Period

5.1. Background

In this Chapter, the Commission has determined the Aggregate Revenue Requirement (ARR) for the 3rd MYT

Control Period. The determination of Aggregate Revenue Requirement has been done in accordance with the

JERC MYT Regulations, 2021.

5.2. Approach for determination of ARR for each year of the 3rd

MYT Control Period

The Commission has computed the individual elements constituting the Aggregate Revenue Requirement for

each year based on figures approved in the Business Plan Order dated 31st March 2022 and the provisional

information of various parameters for the previous financial years. The ARR has been determined for each

financial year of the 3rd Control Period whereas the revenue at existing tariff is determined only for the FY

2022-23 to arrive at the revenue gap/surplus for the FY 2022-23.

5.3. Projection of Number of consumers, Connected Load and

Energy Sales

3HWLWLRQHU¶V6XEPission

The Petitioner has considered the same number of consumers, connected load and energy sales as proposed by

the Petitioner in the Business Plan.

Table 6: Category-wise number of consumers proposed by the Petitioner for 3rdMYT Control

Period

Sl.N

o.

Particulars

Projected No. of Consumers

FY 2022-23

FY 2023-24

FY 2024-25

1(a)

Tariff LTD/Domestic

547790

559603

571670

1(b)

Tariff LTIG/Low Income Group

877

877

877

2

Tariff LTC/Commercial

103827

105798

107806

3

Tariff LTI/Industry

5649

5649

5649

4

Tariff LTP/Mixed (Hotel Industries)

116

116

116

5A

Tariff LTAG/Agriculture (Pump sets / Irrigation)

12481

12875

13281

B

Tariff LTAG/Agriculture (Allied Activities)

256

269

282

6

Tariff LTPL/ Public Lighting

5726

6012

6313

7

Tariff LTH/ Hoarding and Signboards

61

61

61

8

Tariff-LTTS/ Temporary Supply

2726

2726

2726

9

Tariff-HTI/ Industrial

798

814

831

10

Tariff HTFS Industrial (Ferro Metallurgical/ Steel

Melting/ Power Intensive/ Steel Rolling)

22

22

22

11

Tariff HTC/ Commercial

289

303

318

12 A

Tariff HTAG/ Agriculture (Pump Sets/ irrigation)

43

43

44

B

Tariff HTAG/ Agriculture (allied activity)

3

3

3

13

Tariff HTD/ Domestic

4

4

5

14

Tariff HTMES/ Defense Establishment

15

15

16

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

87

Sl.N

o.

Particulars

Projected No. of Consumers

FY 2022-23

FY 2023-24

FY 2024-25

15

Tariff HTTS/ Temporary Supply

16

17

17

16

Single Point Supply

1

1

1

Total

680699

695208

710037

Table 7: Category-wise connected load (kW) proposed by the Petitioner for 3rd MYT Control

Period

Sl.

No.

Connected Load (MU)

Proposed Connected Load (kW)

FY 2022-23

FY 2023-24

FY 2024-25

1(a)

Tariff LTD/Domestic

1722919.38

1789067.48

1857755.21

1(b)

Tariff LTIG/Low Income Group

85.00

85.00

85.00

2

Tariff LTC/Commercial

390009.09

406751.31

424212.23

3

Tariff LTI/Industry

145742.80

146392.49

147045.07

4

Tariff LTP/Mixed (Hotel Industries)

2295.00

2295.00

2295.00

5A

Tariff LTAG/Agriculture (Pump sets / Irrigation)

48595.81

50444.35

52363.21

B

Tariff LTAG/Agriculture (Allied Activities)

2308.95

2424.40

2545.62

6

Tariff LTPL/ Public Lighting

12192.25

12801.87

13441.96

7

Tariff LTH/ Hoarding and Signboards

514.00

514.00

514.00

8

Tariff-LTTS/ Temporary Supply

9248.00

9248.00

9248.00

9

Tariff-HTI/ Industrial

570982.14

581226.85

591655.37

10

Tariff HTFS Industrial (Ferro Metallurgical/ Steel

Melting/ Power Intensive/ Steel Rolling)

93250.00

93250.00

93250.00

11

Tariff HTC/ Commercial

108614.10

114044.81

119747.05

12 A

Tariff HTAG/ Agriculture (Pump Sets/ irrigation)

9476.30

9697.65

9924.17

B

Tariff HTAG/ Agriculture (allied activity)

2200.00

2200.00

2200.00

13

Tariff HTD/ Domestic

420.00

441.00

463.05

14

Tariff HTMES/ Defense Establishment

8709.75

9145.24

9602.50

15

Tariff HTTS/ Temporary Supply

5663.70

5946.89

6244.23

16

Single Point Supply

4035.00

4035.00

4035.00

Total

3137261.27

3240011.32

3346626.6

7

Table 8: Category-wise energy sales (MUs) proposed by the Petitioner for 3rd MYT Control

Period

Sl.

No.

Particulars

Projected Sales (MU)

FY 2022-23

FY 2023-24

FY 2024-25

1(a)

Tariff LTD/Domestic

1325.53

1379.16

1434.96

1(b)

Tariff LTIG/Low Income Group

1.27

1.27

1.27

2

Tariff LTC/Commercial

436.59

448.26

460.24

3

Tariff LTI/Industry

80.91

80.91

80.91

4

Tariff LTP/Mixed (Hotel Industries)

4.48

4.48

4.48

5A

Tariff LTAG/Agriculture (Pump sets / Irrigation)

17.25

17.71

18.18

B

Tariff LTAG/Agriculture (Allied Activities)

0.99

0.99

0.99

6

Tariff LTPL/ Public Lighting

50.41

52.93

55.58

7

Tariff LTH/ Hoarding and Signboards

0.16

0.16

0.16

8

Tariff-LTTS/ Temporary Supply

9.77

9.77

9.77

9

Tariff-HTI/ Industrial

1483.35

1512.88

1543.01

10

Tariff HTFS Industrial (Ferro Metallurgical/ Steel

Melting/ Power Intensive/ Steel Rolling)

506.83

530.35

554.97

11

Tariff HTC/ Commercial

116.74

122.58

128.71

12 A

Tariff HTAG/ Agriculture (Pump Sets/ irrigation)

5.30

5.30

5.30

B

Tariff HTAG/ Agriculture (allied activity)

9.36

9.82

10.32

13

Tariff HTD/ Domestic

0.43

0.45

0.47

14

Tariff HTMES/ Defense Establishment

27.86

27.86

27.86

15

Tariff HTTS/ Temporary Supply

3.51

3.69

3.87

16

Single Point Supply

5.55

5.60

5.65

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

88

Sl.

No.

Particulars

Projected Sales (MU)

FY 2022-23

FY 2023-24

FY 2024-25

Total

4086.29

4214.18

4346.69

&RPPLVVLRQ¶VDQDO\VLV

The Commission in the Business Plan Order dated 31st March 2022 had estimated the category wise energy

sales, number of consumers and connected load based on historical trends. The detailed methodology has been

discussed in the Business Plan Orderfor the 3rd MYT Control Period. The Commission retains the same energy

sales, connected load and number of consumers as approved in the Business Plan.

Table 9: Category-wise number of consumersapproved by the Commission for 3rdMYT Control

Period

Sl.

No.

Consumer Category

Consumer growth projections

Base Year

(Estimated)

Control Period (Approved)

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

1

LTD/Domestic

565,369

588,323

612,209

637,065

2

LT-LIG/Low Income Group

1,314

1,314

1,314

1,314

3

LTC/Commercial

105,325

108,137

111,025

113,989

4

LTI/Industrial

5,799

5,799

5,799

5,799

5

LT Mixed/ LT-P Hotel Industries

125

125

125

125

6

LTAG/Agriculture

12,402

12,634

12,870

13,111

7

LT Temporary

2,609

2,609

2,609

2,609

8

HTD Domestic

3

3

3

3

9

HTC Commercial

285

302

321

341

10

HTI Industrial

855

915

978

1,046

11

High Tension-Ferro/SM/PI/SR

26

26

26

26

12

HTAG/Agriculture

46

47

48

49

13

Military Engineering Services/Defense

Establishments

14

14

14

15

14

Public Lighting

1,097

1,097

1,097

1,097

15

Hoardings/Signboards

47

47

47

47

16

HT Temporary

11

11

11

11

17

Single Point Supply

1

1

1

1

Total

695,328

721,405

748,498

776,648

Table 10: Category-wise connected load (kW) approved by the Commission for 3rdMYT Control

Period

Sl.

No.

Consumer Category

Connected load growth projections (kW)

Base Year

(Estimated)

Control Period (Approved)

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

1

LTD/Domestic

1,713,671

1,808,437

1,908,443

2,013,980

2

LT-LIG/Low Income Group

117

117

117

117

3

LTC/Commercial

388,838

407,424

426,899

447,305

4

LTI/Industrial

144,633

146,918

149,240

151,598

5

LT Mixed/ LT-P Hotel Industries

2,757

2,757

2,757

2,757

6

LTAG/Agriculture

50,692

52,385

54,134

55,942

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

89

Sl.

No.

Consumer Category

Connected load growth projections (kW)

Base Year

(Estimated)

Control Period (Approved)

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

7

LT Temporary

9,107

9,107

9,107

9,107

8

HTD Domestic

300

300

300

300

9

HTC Commercial

88,125

90,575

93,093

95,681

10

HTI Industrial

589,357

619,237

650,632

683,619

11

High Tension-Ferro/SM/PI/SR

95,340

95,340

95,340

95,340

12

HTAG/Agriculture

12,152

12,610

13,085

13,579

13

Military Engineering Services/Defense

Establishments

8,196

8,470

8,753

9,045

14

Public Lighting

3,212

3,212

3,212

3,212

15

Hoardings/Signboards

567

567

567

567

16

HT Temporary

2,468

2,468

2,468

2,468

17

Single Point Supply

4,035

4,035

4,035

4,035

Total

3,113,566

3,263,959

3,422,183

3,588,653

Table 11: Category-wise energy sales (MU) approved by the Commission for 3rd MYT Control

Period

Sl.

No.

Consumer Category

Energy sales growth projections (MU)

Base Year

(Estimated)

Control Period (Approved)

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

1

LTD/Domestic

1,320.92

1,384.58

1,451.32

1,521.28

2

LT-LIG/Low Income Group

1.37

1.37

1.37

1.37

3

LTC/Commercial

460.23

472.52

485.13

498.09

4

LTI/Industrial

80.91

80.91

80.91

80.91

5

LT Mixed/ LT-P Hotel Industries

4.48

4.48

4.48

4.48

6

LTAG/Agriculture

18.08

18.08

18.08

18.08

7

LT Temporary

9.77

9.77

9.77

9.77

8

HTD Domestic

0.38

0.38

0.38

0.38

9

HTC Commercial

128.26

135.02

142.13

149.62

10

HTI Industrial

1,469.87

1,499.12

1,528.95

1,559.37

11

High Tension-Ferro/SM/PI/SR

530.72

555.35

581.12

608.08

12

HTAG/Agriculture

14.13

15.54

17.09

18.79

13

Military Engineering Services/Defense

Establishments

26.66

26.96

27.27

27.58

14

Public Lighting

29.61

29.61

29.61

29.61

15

Hoardings/Signboards

0.16

0.16

0.16

0.16

16

HT Temporary

2.33

2.33

2.33

2.33

17

Single Point Supply

5.65

5.69

5.74

5.79

Total

4,103.52

4,241.87

4,385.84

4,535.68

5.4. Inter-State transmission loss

3HWLWLRQHU¶V6XEPLVVLRQ

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

90

The Petitioner had submitted Inter-State Transmission Losses for the 3rdMYT Control Periodin its Business

Plan Petition as follows:

Table 12: Inter-state transmission losses considered by the Petitioner for FY 2021-22 and the

3rd MYT Control Period

Particulars

Projections

Base Year

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

Western Region

3.35%

3.34%

3.31%

3.29%

Southern Region

7.95%

7.92%

7.85%

7.80%

&RPPLVVLRQ¶VDQDO\VLV

The Commission accepts the projections submitted by the Petitioner. The same shall be revised based on

actuals during the truing up of the respective years as per respective Regulations.The following table provides

the Inter-State Transmission Losses approved by the Commission for the 3rd MYT Control Period:

Table 13: Inter-state losses approved by the Commission for 3rd MYT Control Period

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Western Region

3.34%

3.31%

3.29%

Southern Region

7.92%

7.85%

7.80%

5.5. Intra-State Transmission &Distribution (T&D) Losses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted Intra-State Distribution Losses for the 3rd MYT Control Period as submittedin the

Business Plan Petition, which are as follows:

Table 14: Intra-State Distribution Losses(%) submitted by the Petitioner

Consumer Category

FY 2022-23

FY 2023-24

FY 2024-25

Intra-state T&D losses

10.15%

10.00%

9.85%

&RPPLVVLRQ¶VDQDO\VLV

The Commission has approved the same Intra-State T&D losses approved in Business Plan of3rd MYT Control

Periodin Order dated 31st March 2022.

Table 15: Intra-State Distribution Losses(%) approved by the Commission

Consumer Category

FY 2022-23

FY 2023-24

FY 2024-25

Intra-state T&D losses

10.25%

10.00%

9.75%

5.6. Power Purchase Quantum & Cost

Petitioners Submission

1.

Power Purchase Quantum

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

91

The power purchase quantum for the Control period has been considered as the quantum projected by the

petitioner in Business Plan petition for FY 2022-23 to FY 2024-25.The Petitioner has projected the net power

purchase quantum for the MYT Control period, as 4,548MU, 4,582 MU and 4,834 MU for FY 2022-23, FY

2023-24, FY 2024-25respectively.

2.

Power Purchase Cost

The Petitioner has submitted in Business Plan petition, EDG had submitted the power purchase procurement

plan along with power purchase cost. Following assumptions have been considered for projecting the cost of

power purchase:

Fixed Charges:The Petitioner has submitted that the Fixed costs for the Control Periodhas still not been

issued by CERC for most of the Plant, therefore,the Petitioner has considered actual fixed charges paid to the

plant in Q1 of FY 2021-22 and extrapolated them to arrive at the revised projections of base year FY 2021-22 for

respective Central Generating Stations. Further, projection of fixed charged for the Control Period has been

done, considering the CAGR of past 3 yrs of each plant, with a cap of 5% for the Control Period.

Variable Charges:The Petitioner has considered the actual per unit variable costs of FY 2021-22 Q1 and has

calculated the revised projections of base year FY 2021-22 w.r.t to power purchase projections for respective

Central Generating Stations. Further, year on year projections has been done by considering 3 year CAGR on

energy charges for each plant, with an escalation cap of 5% for purpose of estimation of the variable charges for

the control period. Escalation % with negative CAGR are considered to be NIL.

Solar and Non-solar:The Petitioner has considered the rates as per the PPAfor the entire Control Period

from FY 2022-23 to FY 2024-25 without any escalation. Further, to fulfil the RPO compliance, the deficit

renewable power as per RPO is compensated by procuring renewable power (Solar and Non-Solar) from the

Short-Term Market. The Petitioner has considered the market rates as per the actuals of Q1 FY 2021-22 for the

base year FY 2021-22 and also for the entire Control Period from FY 2022-23 to FY 2024-25 without any

escalation.

The Petitioner has submitted that it has been procuring power from the Renewable Sources where 6 MW Solar

Power is procured from NVVNL and 25 MW from SECI to meet its RPO obligations. The NVVNL tie-up will be

till FY 22-23 only (4 or 5 months). Hence, power purchase from NVVNL has been considered in revised

projections of FY 2021-22 and FY 2022-23 upto August only. Power Purchase from SECI has been considered

as 48 MU as per the PPA and the entire control period.

The Petitioner has submitted that any shortfall (if any) and to fulfil the Solar RPO obligation, EDG shall

purchase power through short term (Traders) through DEEP portal, GTAM.

In order to meet its Non- solar RPO, the Petitioner has submitted that it would be procuring power during MYT

control period through short term on DEEP portal. The Petitioner has also submitted that it is also procuring 2

MUs (for FY 2024-25 it is 0.5 MUs) every year from Hindustan Waste Energy Ltd and the same has been

envisaged to buy during the entire control period. Further, the Petitioner has also tied up with SECI Tranche II

50 MW Wind power and procuring the power at a rate of Rs. 2.72/unit plus trading margin of Rs. 0.07/kWh at

goa periphery.

The Petitioner has submitted that no upcoming power purchase planned from the thermal generating stations.

It has planned the tie-ups of Renewable energy both outside and within the state during the control period to

meet its RPO obligations.

Apart from the above sources, the Petitionershall purchase power in Short-term from exchanges or Traders or

DEEP portal to fulfil its peak requirements. Further, the Petitionermay sell surplus available during off-peak

hours and would indulge in banking or sale of power in exchanges in the real time basis

Transmission Charges:The Petitioner has considered the actual transmission charges for H1 of FY 2021-22

and calculated the transmission charges per unit for PGCIL. The same per unit rate has been considered for

computation of Transmission charges for the control period without any escalations

The total power purchase quantum and cost for each year of the MYT control period is as under:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

92

Table 16: Power Purchase quantum (MU) and Cost (In INR Cr) submitted by Petitioner for the 3rd Control Period

S.

No.

Source

Net

Generation

(MU)

Projections of Energy

Quantum

Power Purchase Cost - Fixed

Cost (FC) (Rs. Cr)

Power Purchase Cost -

Variable Cost (VC)

Total Power Purchase Cost -

(Rs. Cr)

Projections (FC Rs. Cr.)

Projections (VC- Rs. Cr.)

Projections (FC+VC) Rs. Cr.

2022-23

2023-24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

A

Central Sector

Power Stations

I

NTPC

3628.75

3483.08

3484.48

3485.41

422.80

426.62

430.62

612.98

617.33

621.66

1035.79

1043.95

1052.28

1

KSTPS

1627.27

1572.89

1573.40

1573.74

102.21

102.21

102.21

224.59

228.53

232.51

326.8

330.74

334.72

2

VSTPS - I

261.6

252.86

252.94

252.99

22.76

22.76

22.76

39.85

39.87

39.88

62.62

62.63

62.64

3

VSTPS - II

110.31

106.62

106.66

106.68

7.35

7.35

7.35

16.14

16.14

16.15

23.49

23.49

23.5

4

VSTPS -III

104.32

100.83

100.87

100.89

9.58

9.58

9.58

15.14

15.15

15.15

24.72

24.73

24.73

5

VSTPS-IV

112.18

108.44

108.47

108.49

17.5

17.5

17.5

16.14

16.15

16.15

33.64

33.64

33.65

6

VSTPS-V

56.39

54.5

54.52

54.53

8.76

8.76

8.76

8.36

8.36

8.36

17.12

17.12

17.12

7

KGPP

17.74

17.15

17.15

17.16

7.53

7.53

7.53

2.63

2.63

2.63

10.15

10.16

10.16

8

GGPP

13.45

13

13.01

13.01

9.71

9.71

9.71

2.18

2.18

2.18

11.89

11.89

11.89

9

SIPAT- I

223.04

215.58

215.65

215.7

26.91

26.91

26.91

30.83

30.84

30.84

57.74

57.75

57.76

11

KSTPS-VII

53.48

55.33

55.35

55.36

6.69

6.69

6.69

7.73

7.85

7.96

14.41

14.53

14.65

14

RSTPS

612.22

563.73

564.19

564.49

47.98

47.98

47.98

142.98

143.1

143.17

190.96

191.08

191.15

15

SIPAT- II

94.59

91.43

91.46

91.48

11.52

11.52

11.52

13.6

13.71

13.82

25.13

25.24

25.34

16

Solapur

59.6

57.61

57.63

57.64

25.48

25.48

25.48

20.08

20.08

20.09

45.56

45.57

45.57

17

Gadarwara

61.3

59.25

59.27

59.28

33.78

35.47

37.25

16.36

16.37

16.37

50.15

51.84

53.62

18

Lara

53.61

51.82

51.84

51.85

18.46

19.38

20.35

10.99

10.99

10.99

29.45

30.37

31.34

19

Khargone

65.92

63.71

63.73

63.75

24

25.2

26.46

17.39

17.39

17.4

41.39

42.59

43.85

20

Mouda I

54.85

53.01

53.03

53.04

21.14

21.14

21.14

14.49

14.5

14.5

35.63

35.64

35.64

21

Mouda II

46.86

45.3

45.31

45.32

21.43

21.43

21.43

13.51

13.51

13.51

34.94

34.94

34.95

Add/ Less: Other

Adjustments

-

III

NPCIL

222.63

215

215

215

-

-

-

60.78

62.06

63.39

60.78

62.06

63.39

KAPS

123.48

119.36

119.39

119.42

-

-

-

27.33

27.34

27.35

27.33

27.34

27.35

TAPS

99.15

95.84

95.87

95.89

-

-

-

33.44

34.72

36.04

33.44

34.72

36.04

IV

Short-Term

Purchase

-77

-301

-219.39

-19

-73

-52

-19

-73

-52

a) IEX

PURCHASE AND

SALES

-76.55

-300.90

-219.39

-

-

-

-19.07

-73.21

-52.13

-19.07

-73.21

-52.13

A1) IEX

PURCHASE

A2) IEX SALES

76.55

300.90

219.39

19.07

73.21

52.13

19.07

73.21

52.13

b) Traders

-

-

-

-

-

-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

93

S.

No.

Source

Net

Generation

(MU)

Projections of Energy

Quantum

Power Purchase Cost - Fixed

Cost (FC) (Rs. Cr)

Power Purchase Cost -

Variable Cost (VC)

Total Power Purchase Cost -

(Rs. Cr)

Projections (FC Rs. Cr.)

Projections (VC- Rs. Cr.)

Projections (FC+VC) Rs. Cr.

2022-23

2023-24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

-

-

-

V

OVER/ UNDER

DRAWAL

-

-

-

-

-

-

-

-

-

OVER DRAWAL

UNDER DRAWAL

-

-

-

VI

Banking of

Power

-

-

-

-

-

-

-

-

-

-

-

-

B

Within State

Generations

-

-

-

I

CO-

GENERATION

150

150

150

35.95

35.95

35.95

35.95

35.95

35.95

Vedanta Plant-1

90.88

90.88

90.88

-

-

-

21.81

21.81

21.81

21.81

21.81

21.81

Vedanta Plant -2

53.10

53.10

53.10

-

-

-

12.74

12.74

12.74

12.74

12.74

12.74

Goa Sponge and

private limited

5.81

5.81

5.81

-

-

-

1.39

1.39

1.39

1.39

1.39

1.39

-

-

-

C

RPO Obligation

776

1,134

1,191

325.64

435.49

447.29

325.64

435.49

447.29

-

-

-

Solar

367.77

421.42

478.14

168.2

174.91

186.71

168.2

174.91

186.71

NVVNL Solar

12

-

-

-

6.6

-

-

6.6

-

-

Solar STOA

244.64

117.53

48

-

-

-

113.75

54.65

22.32

113.75

54.65

22.32

SECI Solar

48

48

48

-

-

-

26.4

26.4

26.4

26.4

26.4

26.4

CONVERGENCE

SOLAR

43.36

86.72

173.45

15.61

31.22

62.44

15.61

31.22

62.44

Net Metering

19.76

39.52

79.04

5.84

12.03

24.79

5.84

12.03

24.79

PM KUSUM

16.64

16.64

-

5.07

5.22

-

5.07

5.22

SECI Hybrid

(Solar)

113

113

45.54

45.54

45.54

45.54

Non-Solar

408.63

712.38

712.38

157.44

260.59

260.59

157.44

260.59

260.59

Non Solar - SECI

Wind Tranche II

LTOA

112.42

112.42

112.42

-

-

-

31.37

31.37

31.37

31.37

31.37

31.37

STOA (Non Solar)

220.25

-

-

103.84

-

-

103.84

-

-

SECI Tranche-VI

75

112

112

21.75

32.48

32.48

21.75

32.48

32.48

Hindustan waste

treatment plant

0.96

0.96

0.96

-

-

-

0.48

0.48

0.48

0.48

0.48

0.48

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

94

S.

No.

Source

Net

Generation

(MU)

Projections of Energy

Quantum

Power Purchase Cost - Fixed

Cost (FC) (Rs. Cr)

Power Purchase Cost -

Variable Cost (VC)

Total Power Purchase Cost -

(Rs. Cr)

Projections (FC Rs. Cr.)

Projections (VC- Rs. Cr.)

Projections (FC+VC) Rs. Cr.

2022-23

2023-24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

2022-

23

2023-

24

2024-

25

Goa

SECI Hybrid

(Non-Solar)

487

487

196.26

196.26

196.26

196.26

D

REC Certificates

-

-

-

-

-

-

E

OTHER

CHARGES

-

-

-

PGCIL

Transmission

Charges,

Wheeling, Open

Access & Trading

Margin & Other

Charges

221.36

227.91

234.69

221.36

227.91

234.69

-

-

-

F

Total

4548

4682

4822

423

427

431

1238

1306

1351

1660

1732

1781

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

95

&RPPLVVLRQ¶VDQDO\VLV

5.6.1. Power Purchase Quantum

The power purchase quantum for the 3rd Control Period was approved in the Business Plan Order dated 31st

March 2022. The approved power purchase quantum is given in the following table:

Table 17: Power purchase quantum at state periphery approved by the Commission for the 3rd

Control Period

Sr. No.

Source

Power Purchase (MUs)

MYT Projections

2022-23

2023-24

2024-25

A

Central Sector Power Stations

I

NTPC

3,445.35

3,446.72

3,447.63

1

KSTPS

1,572.93

1,573.44

1,573.77

2

VSTPS - I

252.69

252.77

252.83

3

VSTPS - II

106.61

106.65

106.67

4

VSTPS -III

100.82

100.85

100.87

5

VSTPS-IV

108.45

108.49

108.51

6

VSTPS-V

54.51

54.53

54.54

7

KGPP

17.14

17.15

17.15

8

GGPP

13.01

13.01

13.01

9

SIPAT- I

215.64

215.71

215.76

10

KSTPS-VII

51.69

51.71

51.72

11

RSTPS

535.92

536.36

536.64

12

SIPAT- II

91.43

91.46

91.48

13

Solapur

55.46

55.48

55.49

14

Gadarwara

59.20

59.22

59.23

15

Lara

51.84

51.86

51.87

16

Khargone

64.15

64.17

64.19

17

Mouda I

51.27

51.29

51.30

18

Mouda II

42.56

42.58

42.59

Add/ Less: Other Adjustments

-

III

NPCIL

215.19

215.26

215.31

KAPS

119.36

119.39

119.42

TAPS

95.84

95.87

95.89

IV

Traders

139.59

(72.42)

22.44

a) IEX PURCHASEAND SALES

139.59

(72.42)

22.44

a) IEX PURCHASE

a) IEX SALES

(139.59)

72.42

(22.44)

b) Traders

-

-

-

B

Within State Generations

I

CO- GENERATION

149.79

149.79

149.79

Vedanta Plant-1

90.88

90.88

90.88

Vedanta Plant -2

53.10

53.10

53.10

Goa Sponge and private limited

5.81

5.81

5.81

C

RPO Obligation

776.40

1,133.80

1,190.52

Solar

367.77

421.42

478.14

NVVNL Solar

12.00

Solar STOA

244.64

117.53

48.00

SECI Solar

48.00

48.00

48.00

CONVERGENCE SOLAR

43.36

86.72

173.45

Net Metering

19.76

39.52

79.04

PM KUSUM

16.64

16.64

SECI Hybrid (Solar)

113.00

113.00

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

96

Sr. No.

Source

Power Purchase (MUs)

MYT Projections

2022-23

2023-24

2024-25

Non-Solar

408.63

712.38

712.38

Non Solar - SECI Wind Tranche II LTOA

112.42

112.42

112.42

STOA (Non Solar)

220.25

-

-

SECI Tranche-VI

75.00

112.00

112.00

Hindustan waste treatment plant Goa

0.96

0.96

0.96

SECI Hybrid (Non-Solar)

487.00

487.00

D

REC Certificates

F

Total

4,726.31

4,873.15

5,025.69

5.6.2. Power Purchase Cost

The Commission has computed the power purchase cost for the 3rd MYT Control Period based on the following

assumptions:

Variable Charges:

The variable charges for the existing plants have been considered based on the provisional actual cost submitted

by the Petitioner for FY 2020-21. For Central generating Stations, the Commission has considered an annual

escalation of 4% on the actual variable costs of the FY 2020-21, for each year from FY 2022-23to FY 2024-25.

For the remaining plants, the Commission has accepted the variable charges submitted by the Petitioner.

Fixed Charges:

The fixed charges for the existing plants have been considered based on the actual cost submitted by the

Petitioner for FY 2020-21. For Central generating Stations, the Commission has considered an annual

escalation of 2% on the actual fixed costs of the FY 2020-21, for each year from FY 2022-23to FY 2024-25. For

the remaining plants, the Commission has accepted the fixed charges submitted by the Petitioner.

Other Charges:

Other charges have not been considered for the 3rd MYT Control Period. The same shall be considered as per

actuals during the true-up of the respective years of the 3rd MYT Control Period.

5.6.3. Transmission Charges

The Commission has projected the transmission charges payable to PGCIL based on the total capacity of the

transmission network allocated to the Petitioner. The transmission charges are determined based on the latest

quarterly Point of Connection (PoC) rates approved by the Central Electricity Regulatory Commission (CERC).

5.6.4. Total power purchase quantum and cost

The power purchase cost approved by the Commission forthe 3rd MYT Control Period have been shown in the

following tables:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

97

Table 18: Power Purchase Quantum (MU) and cost (INR Cr) approved for the 3rd MYT Control Period

Sr.

No.

Source

Power Purchase at State

Periphery (MUs)

Variable Cost

Fixed Cost

Total Power Purchase Cost

2022-23

2023-24

2024-25

2022-23

2023-24

2024-25

2022-

23

2023-

24

2024-

25

2022-23

2023-24

2024-25

A

Central Sector Power

Stations

I

NTPC

3,445.35

3,446.72

3,447.63

696.70

724.88

754.09

427.56

436.11

444.83

1,124.26

1,160.99

1,198.92

1

KSTPS

1,572.93

1,573.44

1,573.77

240.04

249.72

259.76

104.26

106.34

108.47

344.29

356.06

368.23

2

VSTPS - I

252.69

252.77

252.83

49.25

51.24

53.30

23.22

23.68

24.16

72.47

74.92

77.46

3

VSTPS - II

106.61

106.65

106.67

19.97

20.78

21.61

7.49

7.64

7.80

27.47

28.42

29.41

4

VSTPS -III

100.82

100.85

100.87

18.76

19.52

20.30

9.77

9.97

10.17

28.54

29.49

30.47

5

VSTPS-IV

108.45

108.49

108.51

19.93

20.73

21.56

17.85

18.20

18.57

37.77

38.93

40.13

6

VSTPS-V

54.51

54.53

54.54

10.31

10.73

11.16

8.94

9.12

9.30

19.25

19.84

20.45

7

KGPP

17.14

17.15

17.15

5.25

5.46

5.68

7.68

7.83

7.99

12.92

13.29

13.67

8

GGPP

13.01

13.01

13.01

4.01

4.17

4.34

9.90

10.10

10.30

13.91

14.27

14.64

9

SIPAT- I

215.64

215.71

215.76

34.71

36.11

37.57

27.45

28.00

28.56

62.17

64.12

66.13

10

KSTPS-VII

51.69

51.71

51.72

7.77

8.09

8.41

6.82

6.96

7.09

14.59

15.04

15.51

11

RSTPS

535.92

536.36

536.64

159.25

165.75

172.47

48.94

49.92

50.92

208.19

215.67

223.39

12

SIPAT- II

91.43

91.46

91.48

14.96

15.56

16.19

11.75

11.99

12.23

26.71

27.55

28.42

13

Solapur

55.46

55.48

55.49

21.79

22.67

23.59

25.99

26.51

27.04

47.79

49.18

50.63

14

Gadarwara

59.20

59.22

59.23

21.91

22.79

23.71

32.82

33.48

34.15

54.73

56.27

57.85

15

Lara

51.84

51.86

51.87

14.26

14.83

15.43

17.93

18.29

18.66

32.19

33.13

34.09

16

Khargone

64.15

64.17

64.19

21.17

22.02

22.91

23.31

23.78

24.25

44.48

45.80

47.16

17

Mouda I

51.27

51.29

51.30

18.31

19.05

19.82

21.56

22.00

22.44

39.88

41.05

42.25

18

Mouda II

42.56

42.58

42.59

15.06

15.66

16.29

21.86

22.30

22.75

36.92

37.96

39.04

Add/ Less: Other Adjustments

-

III

NPCIL

215.19

215.26

215.31

67.22

69.93

72.74

-

-

-

67.22

69.93

72.74

KAPS

119.36

119.39

119.42

33.56

34.92

36.32

-

-

-

33.56

34.92

36.32

TAPS

95.84

95.87

95.89

33.65

35.01

36.42

-

-

-

33.65

35.01

36.42

IV

Traders

139.59

(72.42)

22.44

60.32

(32.23)

10.29

60.32

(32.23)

10.29

a)IEX PURCHASEAND SALES

139.59

(72.42)

22.44

60.32

(32.23)

10.29

-

-

-

60.32

(32.23)

10.29

a)IEX PURCHASE

139.59

22.44

a)IEX SALES

(72.42)

b) Traders

-

-

-

-

-

-

-

-

-

V

OVER/ UNDER DRAWAL

-

-

-

-

-

-

-

-

-

OVER DRAWAL

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

98

Sr.

No.

Source

Power Purchase at State

Periphery (MUs)

Variable Cost

Fixed Cost

Total Power Purchase Cost

2022-23

2023-24

2024-25

2022-23

2023-24

2024-25

2022-

23

2023-

24

2024-

25

2022-23

2023-24

2024-25

UNDER DRAWAL

-

-

-

VI

Banking of Power

-

-

-

-

-

-

-

-

-

-

-

-

B

Within State Generations

-

-

-

I

CO- GENERATION

149.79

149.79

149.79

35.95

35.95

35.95

35.95

35.95

35.95

Vedanta Plant-1

90.88

90.88

90.88

21.81

21.81

21.81

-

-

-

21.81

21.81

21.81

Vedanta Plant -2

53.10

53.10

53.10

12.74

12.74

12.74

-

-

-

12.74

12.74

12.74

Goa Sponge and private limited

5.81

5.81

5.81

1.39

1.39

1.39

-

-

-

1.39

1.39

1.39

-

-

-

C

RPO Obligation

776.40

1,133.80

1,190.52

325.64

435.49

447.29

325.64

435.49

447.29

-

-

-

Solar

367.77

421.42

478.14

168.20

174.91

186.71

168.20

174.91

186.71

NVVNL Solar

12.00

6.60

-

-

-

-

-

6.60

-

-

Solar STOA

244.64

117.53

48.00

113.75

54.65

22.32

-

-

-

113.75

54.65

22.32

SECI Solar

48.00

48.00

48.00

26.40

26.40

26.40

-

-

-

26.40

26.40

26.40

CONVERGENCE SOLAR

43.36

86.72

173.45

15.61

31.22

62.44

15.61

31.22

62.44

Net Metering

19.76

39.52

79.04

5.84

12.03

24.79

5.84

12.03

24.79

PM KUSUM

16.64

16.64

-

5.07

5.22

-

5.07

5.22

SECI Hybrid (Solar)

113.00

113.00

45.54

45.54

45.54

45.54

Non-Solar

408.63

712.38

712.38

157.44

260.59

260.59

157.44

260.59

260.59

Non Solar - SECI Wind Tranche

II LTOA

112.42

112.42

112.42

31.37

31.37

31.37

-

-

-

31.37

31.37

31.37

STOA (Non Solar)

220.25

-

-

103.84

-

-

103.84

-

-

SECI Tranche-VI

75.00

112.00

112.00

21.75

32.48

32.48

21.75

32.48

32.48

Hindustan waste treatment

plant Goa

0.96

0.96

0.96

0.48

0.48

0.48

-

-

-

0.48

0.48

0.48

SECI Hybrid (Non-Solar)

487.00

487.00

196.26

196.26

196.26

196.26

D

REC Certificates

-

-

-

-

-

-

E

OTHER CHARGES

-

-

-

PGCIL Transmission Charges,

Wheeling, Open Access &

Trading Margin & Other

Charges

226.15

230.68

235.29

226.15

230.68

235.29

-

-

-

F

Total

4,726.31

4,873.15

5,025.69

1,411.97

1,464.69

1,555.65

427.56

436.11

444.83

1,839.53

1,900.80

2,000.48

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

99

The Average Power Purchase Cost (APPC) for the FY 2022-23 has been determined as provided in the table

below. The APPC has been computed at the UT Periphery excluding the transmission charges and cost of

purchase of renewable energy. The Petitioner shall use the same for the purpose of compensation/ payment of

surplus power at the end of each settlement period in case of Solar Net-metering consumers.

Table 19: Average Power Purchase Cost (APPC) for the FY 2022-23

Particular

FY 2022-23

Total Power Purchase Cost (INR Cr)

1839.53

Less: Transmission charges and Power Purchase cost from

renewable energy sources (INR Cr)

551.79

Net Power Purchase Cost (INR Cr) (A)

1287.74

Total Power Purchase quantum (MU)

4726.31

Less: Quantum from renewable energy sources (MU)

776.40

Quantum of energy at State Periphery excluding

quantum from renewable energy sources (MU) (B)

3949.92

APPC (INR/kWh) (A/B)

3.26

The Commission approves the Average Power Purchase Cost (APPC) as INR3.26/ kWh for the

FY 2022-23 for the purpose of compensation/payment for excess generation for prosumers.

5.6.5. Energy Balance

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted the energy balance as shown in the following table:

Table 20: Energy Balance submitted by the Petitioner (MU)

Particulars

Energy Balance

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

Energy sales within the State/UT

3,931.70

4,086.29

4,214.18

4,346.69

Distribution losses

%

10.25%

10.15%

10.00%

9.85%

MU

449.02

461.61

468.24

474.93

Energy required at State Periphery

4,380.72

4,547.90

4,682.42

4,821.62

Total Energy available at State Periphery

4,380.72

4,547.90

4,682.42

4,821.62

&RPPLVVLRQ¶VDQDO\VLV

Based on the Energy sales, Power Procurement and Inter & Intra-State Loss as approved above the Energy

Balance for the 3rd MYT Control Period has been shown in following table:

Table 21: Energy Balance approved by Commission (MU)

Particulars

Approved Projections

FY 2022-23

FY 2023-24

FY 2024-25

Energy Required

Energy sales within the State (A)

4,241.87

4,385.84

4,535.68

T&D Loss (%) (B)

10.25%

10.00%

9.75%

Energy required at State Periphery (C = A/(1-

B))

4,726.31

4,873.15

5,025.69

Within State Generation (Co-Gen) (D)

149.79

149.79

149.79

Net energy required at State Periphery (E = C

± D)

4,576.53

4,723.37

4,875.90

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

100

Particulars

Approved Projections

FY 2022-23

FY 2023-24

FY 2024-25

Energy Available

Central Generating Stations including UI

over/under drawl (F)

3,660.55

3,661.99

3,662.94

Renewable Power (G)

776.40

1,133.80

1,190.52

Energy available at State Periphery (H = F +

G)

4,436.94

4,795.78

4,853.46

(Sale)/ Purchase in Open Market (I = E - H)

139.59

(72.42)

22.44

Net energy available at State Periphery (J = H

+ I)

4,576.53

4,723.37

4,875.90

5.6.6. Renewable Purchase Obligation

3HWLWLRQHU¶V6XEPLVVLRQ:

The Petitioner has submitted it envisages to meet its RPO obligation through purchase of physical renewable

power and may even exceed the RPO obligations as cheap power is available in the market, in comparison to the

conventional sources. Further, for the upcoming Control Period, since the Commission has not yet approved

any trajectory, ED-Goa has assumed a 1% increase in Solar and Non-Solar RPO every year and has accordingly

considered the projections for RPO fulfilment. Further, after considering all the proposed tied-up renewable

energy, ED-Goa proposes to meet any shortfall to fulfil the RPO obligation, through purchase from short term

(Traders) through DEEP portal and GTAM. For projection of ED-Goa does not plan to buy any REC during the

upcoming MYT Control Period. Accordingly, the Petitioner has submitted its RPO plan for FY 2021-22 and the

upcoming Control Period as follows:

Table 22: RPO plan submitted by the Petitioner for the 3rd MYT Control Period (MU)

Sl.

No.

Description

Unit

Revised Projections

Projections

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

1

Sales Within State

MUs

3,931.70

4,086.29

4,214.18

4,346.69

2

RPO Obligation

%

- Solar

%

8.00%

9.00%

10.00%

11.00%

- Non Solar

%

9.00%

10.00%

11.00%

12.00%

3

RPO Obligation

MUs

- Solar

MUs

314.54

367.77

421.42

478.14

- Non Solar

MUs

353.85

408.63

463.56

521.60

4

Power Purchase

MUs

- Solar

MUs

314.54

367.77

421.42

478.14

- Non Solar

Mus

353.85

408.63

712.38

712.38

&RPPLVVLRQ¶VDQDO\VLV:

The Commission has approved the Renewable Purchase Obligation (RPO) for the 3rd Control Period

considering the JERC (Procurement of Renewable Energy) Regulations, 2010, as amended from time to time.

The cumulative backlog of solar and non-solar compliance up to FY 2020-21 has been considered as per the

&RPPLVVLRQ¶V 2UGHU RQ WKH 6XR Moto Petition No. 61/2012 dated 5th July 2021. The solar and non-solar

compliance for FY 2021-22 is considered as per the RPO compliance approved in the Tariff Order for FY 2021-

22 dated 30th March 2021. Accordingly, the RPO approved by the Commission for the 3rd MYT Control Period is

as follows:

Table 23: Renewable Purchase Obligation (RPO) approved by the Commission for 3rd MYT

Control Period

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Sales within State (MU) (A)

4241.87

4385.84

4535.68

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

101

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Hydro Power available at State Periphery

(MU) (B)

-

-

-

T&D Loss (%) (C)

10.25%

10.00%

9.75%

T&D Loss (MU) (D = B * C)

0.00

0.00

0.00

Hydro Power Consumed (E = B - D)

0.00

0.00

0.00

Conventional Power Consumed (F =

A - E)

4241.87

4385.84

4535.68

RPO obligation (%)

18.35%

19.91%

21.58%

Solar (G)

9.00%

10.00%

11.00%

Non-Solar (H)

9.35%

9.91%

10.58%

RPO obligation for the year (MU)

778.38

873.22

978.80

Solar (F * G)

381.77

438.58

498.93

Non-Solar (F * H)

396.61

434.64

479.88

RPO Compliance from Physical

Power (MU)

776.40

1133.80

1190.52

Solar

367.77 421.42

478.14

Non-Solar

408.63

712.38

712.38

Standalone RPO Compliance

Backlog (MU)

14.00

17.17

20.79

Solar

14.00

17.17

20.79

Non-Solar

-

-

-

Cumulative RPO Compliance

Backlog (MU)

391.41

361.47

382.26

Solar

344.30 361.47

382.26

Non-Solar

47.10

-

-

5.7. Operation & Maintenance Expenses

The Operation & Maintenance Expenses comprise of the Employee Expenses, Administrative and General

Expenses (A&G) and the Repair & Maintenance Expenses (R&M). Regulation 61 of the JERC MYT Regulation,

2021 states the following:

³61.1 The Operation and Maintenance Expenses for the Retail Supply Business shall be computed

inaccordance with this Regulation.

61.2 O&M Expenses shall comprise of the following:

a) Employee expenses - salaries, wages, pension contribution and other employee costs;

b) Administrative and General expenses including insurance charges if any; and

c) Repairs and Maintenance expenses.

61.3 The Licensee shall submit the required O&M expenses for the Control Period as a part of MultiYear Tariff

Petition. O&M expenses for the base Year shall be approved by the Commissiontaking into account the latest

available audited accounts, business plan filed by the DistributionLicensee, estimates of the actuals for the

Base Year, prudence check and any other factorsconsidered appropriate by the Commission.

61.4 O&M expenses for the nth Year of the Control Period shall be approved based on the formulagiven below:

O&Mn = (R&Mn + EMPn + A&Gn) x (1 - Xn) + Terminal Liabilities

Where,

R&Mn = K x GFAn-1 x (1+WPIinflation)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

102

EMPn = (EMPn-1) x (1+Gn) x (1+CPIinflation)

A&Gn = (A&Gn-1) x (1+CPIinflation)

µ.¶LVDFRQVWDQW H[SUHVVHGLQ 9DOXHRI.IRUHDFK<HDURIWKH&RQWURO3HULRGVKDOOEHGHWHUPLQHGE\WKH

&RPPLVVLRQ LQ WKH 0XOWL <HDU 7DULII 2UGHU EDVHG RQ /LFHQVHH¶V ILOLQJEHQFKPDUNLQJ RI UHSDLU DQG

maintenance expenses, approved repair and maintenance expensesvis-à-vis GFA approved by the

Commission in past and any other factor considered appropriateby the Commission;

CPIinflation ± is the average increase in Consumer Price Index (CPI) for immediately precedingthree (3)

Years before the base Year;

WPIinflation ± is the average increase in the Wholesale Price Index (CPI) for immediatelypreceding three (3)

Years before the base Year;

EMPn ± Employee expenses of the Distribution Licensee for the nth Year;

A&Gn ± Administrative and General expenses of the Distribution Licensee for the nth Year;

R&Mn ± Repair and Maintenance expenses of the Distribution Licensee for the nth Year;

GFAn-1 ± Gross Fixed Asset of the Distribution Licensee for the n-1th Year;

Xn is an efficiency factor for nth Year. Value of Xn shall be determined by the Commission in theMulti Year

7DULII2UGHUEDVHGRQ/LFHQVHH¶VILOLQJEHQFKPDUNLQJDSSURYHGFRVWE\WKH&RPPLVVLRQLQSDVWDQGDQ\RWKHU

factor the Commission feels appropriate;

Gn is a growth factor for the nth Year. Value of Gn shall be determined by the Commission foreach Year in the

0XOWL <HDU 7DULII 2UGHU IRU PHHWLQJ WKH DGGLWLRQDO PDQSRZHU UHTXLUHPHQW EDVHGRQ /LFHQVHH¶V ILOLQJV

benchmarking, approved cost by the Commission in past and any otherfactor that the Commission feels

appropriate:

Provided that in case the Licensee has been in operation for less than three (3) Years as on thedate of

effectiveness of these Regulations, the O&M Expenses shall be determined on a case tocase basis.

61.5 Terminal liabilities of employees of Licensee including pension expenses etc. shall be approvedas per

actuals submitted by the Licensee, subject to prudence check or be established throughactuarial studies.

Additionally, any variation due to changes recommended by the paycommission shall be allowed separately

by the Commission, subject to prudence check.

61.6 For the purpose of estimation, the same value of factors ± CPIinflation and WPIinflation shall be usedfor

all Years of the Control Period. However, the Commission shall consider the actual values ofthe factors ±

CPIinflation and WPIinflation during the truing up exercise for the Year for which true upis being carried out

and true up the O&M Expenses for that Year, only to the extent of inflation.

Provided that at the time of truing up, the variation in the normative and actual O&M expensesshall be dealt

in accordance with Regulation 15.´

5.7.1. Employee Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has determined the employee expenses for each year of the Control Period based on the norms

specified in the JERC MYT Regulations, 2021. The Petitioner has considered FY 2021-22 as the base year and

the employee expenses for the Base Year FY 2021-22 have been estimated based on the provisional data from

FY 2017-18 to FY 2020-21 due to unavailability of audited accounts. For FY 2021-22 (base year), the employee

expenses are arrived by escalating the average expenses (FY 2017-18 to FY 2020-21) by CPI inflation. The

working for computing employee expenses for the base year is provided in table below:

Table 24: Calculation of CPI rate considered for Employee Cost projection

Particulars

FY 2017-

18

FY 2018-

19

FY 2019-

20

FY

2020-21

FY 2021-

22

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

103

CPI based on Industrial Workers, All

India

284.42

299.92

323.50

338.69

351.12

YoY

3.08%

5.45%

7.53%

5.02%

3.67%

3 years average

5.41%

Table 25: Calculations of Employee Expenses for base year as submitted by the Petitioner (INR

Crore)

S.

No.

Particulars

Employee Expenses

3-Year Average

3-Year

Average

FY 2021-22

(Base Year)

FY 2018-

19

FY 2019-

20

FY 2020-

21

(a)

(b)

(c)

(d) =

[(a)+(b)+(c)]/3

CPI

Inflation

(%)

(e)

1

Employee

Expenses

270.41

294.08

300.81

288.43

5.41%

320.4

The growth factor (Gn) has been Nil for the control period considering the employee strength in the past few

years have shown a negative growth trend.The Petitioner has projected the employee expenses for the control

period in line with the MYT Regulations 2021 and is provided in the table below:

Table 26: Employee Expense as submitted by the Petitioner for 3rd Control Period(INR Cr)

Particulars

Units

Base Year

MYT Control period

FY 2021-

22

FY 2022-

23

FY 2023-

24

FY 2024-

25

Employee Cost for nth-1 year (A)

Rs.Crs

364.31

384.01

404.77

Gn Factor (Y-O-Y) (B)

%

0.00%

0.00%

0.00%

CPI Inflation (C )

%

5.41%

5.41%

5.41%

Employee Cost for nth year D=

A*(1+B)*(1+C)

Rs.Crs

364.31

384.01

404.77

426.65

&RPPLVVLRQ¶VDQDO\VLV

In accordance with the JERC MYT Regulations, 2021, the Commission has determined the Employee expenses

for each year of the MYT Control Period. The Regulation 6 of the JERC MYT Regulations, 2021 stipulates the

following:

³9DOXHVIRU%DVH<HDU

6.1 The values for the Base Year of the Control Period shall be determined on the basis of the audited accounts

or provisional accounts of last three (3) Years, and other factors considered relevant by the Commission:

Provided that, in absence of availability of audited accounts or provisional accounts of last three (3) Years,

the Commission may benchmark the parameters with other similar utilities to establish the values for Base

Year:

Provided further that the Commission may change the values for Base Year and consequently the trajectory of

SDUDPHWHUVIRU&RQWURO3HULRGFRQVLGHULQJWKHDFWXDOILJXUHVIURPDXGLWHGDFFRXQWV´

The Petitioner has failed to submit the audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-

21. ,QUHVSRQVHWRWKH&RPPLVVLRQ¶VTXHU\UHJDUGLQJVXEPLVVLRQRISURYLVLRQDODFFRXQWV, the Petitioner vide its

reply dated 28.02.2022 has submitted the provisional accounts for FY 2017-18, FY 2018-19 and FY 2019-20.

The Commission has considered the provisional employee expenses from FY 2017-18, FY 2018-19 and FY 2019-

20as follows:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

104

Table 27: Computation of Base Employee Expenses (INR Cr.)

Particulars

FY 2017-18

FY 2018-19

FY 2019-20

Base Employee Expenses (including impact

of 7th Pay Commission Arrears and excluding

Terminal Benefits)

326.39

318.78

336.59

Less: Impact of 7th Pay Commission Arrears

30.53

3.96

2.82

Base Employee Expenses

295.86

314.82

333.77

Base Employee Expenses (Avg.)

314.82

The Commission has arrived at the Base Year estimates i.e., forFY 2021-22 of INR357.07 Cr. based on the

approved avg. increase in CPI and the growth in no. of employees based on the manpower plan submitted by

the Petitioner in the Business Plan Order dated 31st March 2022.The resultant employee expenses of the Base

Year have been escalated by Growth Rate determined based on the manpower plan approved in the Business

Plan Order, dated 31st March 2022 and the average CPI Inflation of the last three years to arrive upon the

employee expenses of each year of the 3rd Control Period.The Terminal Benefits for each year of the 3rd MYT

Control Period has been allowed separately based on the average of Terminal Benefits from FY 2017-18 to FY

2019-20 as per the provisional accounts. The same shall be allowed as per actuals during the time of truing up

of the respective years. The CPI inflation has been computed as follows:

Table 28: CPI inflation computed for 3rd Control Period

FY

Average of

(April ± March)

Increase in CPI Index

Average increase In

CPI indices over 3

year

FY 2017-18

284.42

6.00%

FY 2018-19

299.92

5.45%

FY 2019-20

322.50

7.53%

FY 2020-21

338.68

5.02%

Accordingly, the employee expenses approved by the Commission in the MYT Control Period have been

provided in the following table:

Table 29: Employee Expense approved by the Commission for 3rd Control Period

Particular

Base Year

3rd MYT Control Period

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

Gn (Growth factor as per the Manpower

Plan approved in the Business Plan Order)

-10.02%

-2.94%

-2.62%

CPI (3 previous year avg.) (in %)

6.00%

6.00%

6.00%

Base Employee Expenses (INR Cr)

357.07

340.57

350.41

361.70

Terminal Benefits

3.99

3.99

3.99

Total Employee Expenses

344.56

354.39

365.69

The Commission approves Employee Expenses of INR344.56Cr. for the FY 2022-23, INR354.39Cr. for the FY

2023-24 and INR365.69Cr. for the FY 2024-25. However, as the base expenses have been computed on the

basis of provisional annual accounts, the trajectory shall be considered again for the 3rd MYT Control Period

after the availability of audited annual accounts from FY 2017-18 to FY 2020-21.

5.7.2. Administrative and General (A&G) Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that A&G expenses for each year of the 3rd MYT Control Period has been computed

based on the norms specified in the JERC MYT Regulations, 2021 i.e., A&Gn = (A&Gn-1) x (1+CPI inflation).

The Petitioner has considered FY 2021-22 as the base year and has been projected based on the provisional

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

105

A&G expenses of FY 2017-18 to FY 2020-21 as the audited accounts are still under preparation. The average

increase in Consumer Price Index (CPI) for the past years has been considered for projecting the A&G expenses

and the working for the same is provided in the following tables:

Table 30: Calculation of CPI rate considered for A&G Expenses projection

Particulars

FY 2017-

18

FY 2018-

19

FY 2019-

20

FY

2020-21

FY 2021-

22

CPI based on Industrial Workers, All

India

284.42

299.92

323.50

338.69

351.12

YoY

3.08%

5.45%

7.53%

5.02%

3.67%

3 years average

5.41%

Table 31: Calculations of A&G Expenses for base year as submitted by the Petitioner (INR Crore)

S.

No.

Particulars

A&G Expenses

3-Year Average

3-Year

Average

FY 2021-22

(Base Year)

FY

2018-

19

FY

2019-

20

FY

2020-

21

(a)

(b)

(c)

(d) =

[(a)+(b)+(c)]/3

CPI

Inflation

(%)

(e)

1

A&G Expenses

27.42

23.03

21.47

23.97

5.41%

26.63

The following table provides the A&G expenses projected for each year of the 3rdMYT Control Period along with

various parameters considered.

Table 32: A&G Expense as submitted by the Petitioner for 3rd MYT Control Period

Particulars

FY

2022-23

FY

2023-24

FY

2024-25

A&G Expenses of Previous Year (A&Gn-1)

26.63

28.07

29.59

CPI Inflation

5.41%

5.41%

5.41%

A&Gn Expenses

28.07

29.59

31.19

&RPPLVVLRQ¶VDQDO\VLV

The Petitioner has failed to submit the audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-

,QUHVSRQVHWRWKH&RPPLVVLRQ¶VTXHU\UHJDUGLQJVXEPLVVLRQRISURYLVLRQDODFFRXQWVWKH3HWLWLRQHUYLGHLWV

reply dated 28.02.2022 has submitted the provisional accounts for FY 2017-18, FY 2018-19 and FY 2019-20.

The Commission has considered the provisionalA&G expenses from FY 2017-18 to FY 2019-20as follows:

Particulars

As per Prov. A&G Exp.

FY 2017-18

26.62

FY 2018-19

27.42

FY 2019-20

26.91

Avg.A&G expenses

26.98

This is escalated with the avg. CPI to arrive at the Base Year estimates. Thereafter, the Base Year estimate has

been escalated by average CPI Inflation of the last three years to determine the A&G expense for each year of

the Control Period. The A&G expenses approved by the Commission in the MYT Control Period have been

provided in the following table:

Table 33: A&G Expense approved by the Commission for 3rd Control Period

Particular

Base Year

ARR

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

106

FY 2021-22

FY

2022-23

FY

2023-24

FY

2024-25

CPI (3 previous year avg.) (in %)

6.00%

6.00%

6.00%

Total A&G Expenses

32.13

34.06

36.11

38.27

The Commission approves the Administrative & General (A&G) expenses of INR34.06Cr. for the FY 2022-23,

INR36.11Cr. for the FY 2023-24 and INR38.27Cr. for the FY 2024-25.However, as the base expenses have been

computed on the basis of provisional annual accounts, the trajectory shall be considered again for the 3rd MYT

Control Period after the availability of audited annual accounts from FY 2017-18 to FY 2020-21.

5.7.3. Repair & Maintenance Expenses (R&M)

3HWLWLRQHU¶V6XEPLVVLRQ

The R&M expenses for each year of the Control Period has been projected based on the norms specified in the

JERC MYT Regulations, 2021 i.e., R&Mn = K x GFAn-1 x (1+WPI inflation). The R&M expenses for the FY

2021-22 have been taken as base. The Petitioner has considered the provisional data for FY 2017-18 to FY

2020-21 to compute the base year FY 2021-22. The average increase in Wholesale Price Index (WPI) for the

past years has been considered for projecting the R&M expenses and the working for the same is provided in

the following tables:

Table 34: Calculation of WPI rate considered for R&M Expenses projection

Particulars

FY 2017-

18

FY 2018-

19

FY 2019-

20

FY

2020-21

FY 2021-

22

WPI based on Office of Economic

Advisor, GoI

114.88

119.79

121.80

123.38

134.99

YoY

2.92%

4.28%

1.68%

1.29%

9.41%

3 years average

4.13%

The 'K' factor as prescribed in the regulations has been calculated as ratio of R&M and average GFA of the last 3

years. The 'K' factor has been determined as the ratio of R&M to opening GFA for the FY 2018-19, FY 2019-20

and FY 2020-21 and averaged for three years. The 'K' factor has been computed as follows:

Table 35&DOFXODWLRQRIµ.¶DVVXEPLWWHGE\WKH3HWLWLRQHUIRUrd Control Period

S.No.

Particulars

FY 2019-20

FY 2020-21

FY 2021-22

1

Opening GFA (INR Cr)

1,236.61

1,274.13

1,478.29

2

R&M Expenses (INR Cr)

39.46

43.21

59.62

3

K factor

3.19%

3.39%

4.03%

4

Avg of K factor

3.54%

R&M Expenses have been calculated based on the formula and methodology provided in the Regulations,

R&Mn = K x GFAn-1 x (1+WPI inflation).

Table 36: R&M Expense submitted by the Petitioner for 3rd Control Period

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

GFAn-1

1681.25

2091.64

3410.25

K-Factor

3.54%

3.54%

3.54%

WPI Inflation

4.13%

4.13%

4.13%

R&M Expenses

61.94

77.07

125.65

CommisVLRQ¶VDQDO\VLV

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

107

The Petitioner has failed to submit the audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-

,QUHVSRQVHWRWKH&RPPLVVLRQ¶VTXHU\UHJDUGLQJVXEPLVVLRQRISURYLVLRQDODFFRXQWVWKH3HWLWLRQHUYLGHLWV

reply dated 28.02.2022 has submitted the provisional accounts for FY 2017-18, FY 2018-19 and FY 2019-20.

7KHµ.¶IDFWRUKDVEHHQGHWHUPLQHGDVWKHUDWLRRI5 0WRRSHQLQJ*)$IRUWKHFY 2017-18, FY 2018-19 and FY

2019-20 DQGDYHUDJHGIRUWKUHH\HDUV7KHµ.¶IDFWRUKDVEHHQFRPSXWHGDVIROORws:

Table 37µ.¶FRPSXWDWLRQE\WKH&RPPLVVLRQIRUUGMYT Control Period

Particulars

FY 2017-18

FY 2018-19

FY 2019-20

R&M Expenses

28.01

32.37

29.19

Opening GFA (GFAn-1)

1216.92

1244.46

1286.47

K Factor (%)

2.30%

2.60%

2.27%

K Factor Approved by the

Commission (Average of 3 years) (%)

2.39%

7KHµ.¶IDFWRULVNHSWFRQVWDQWIRUDOOWKH\HDUVDQGPXOWLSOLHGZLWKWKHRSHQLQJ*)$DSSURYHGIRUWKH Q-1)th

year. The resultant amount is then escalated by WPI Inflation to arrive upon the R&M Expenses for each year of

the Control Period. The WPI Inflation has been computed as follows:

Table 38: CPI inflation computed for 3rd MYT Control Period

FY

Average of

(April ± March)

Increase in

WPI Index

Average increase In CPI

indices over 3 year

FY 2017-18

114.88

2.42%

FY 2018-19

119.79

4.28%

FY 2019-20

121.80

1.68%

FY 2020-21

123.38

1.29%

The R&M expenses approved by the Commission for each year of the 3rdMYT Control Period have been

provided in the following table:

Table 39: R&M Expense approved by the Commission for the 3rd MYT Control Period (in INR

Cr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Opening GFA (GFAn-1)

2103.98

3054.90

3778.49

K Factor (%)

2.39%

2.39%

2.39%

Avg. WPI Inflation (%)

2.42%

2.42%

2.42%

R&M Expenses = K x (GFA n-1) x

(1+WPIinflation)

55.33

82.28

104.23

The Commission therefore approves the Repair & Maintenance (R&M) expenses of INR55.33Cr. for the FY

2022-23, INR82.28Cr. for the FY 2023-24 and INR104.23Cr. for the FY 2024-25.However, as the K factor has

been computed on the basis of provisional annual accounts, the trajectory shall be considered again for the 3rd

MYT Control Period after the availability of audited annual accounts from FY 2017-18 to FY 2020-21.

5.7.4. Summary of O&M Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Summary of O&M expenses as per the Petitioner for each year of the 3rdMYT Control Period have been

provided in the following table:

Table 40: Summary of O&M expensessubmitted by the Petitioner for the 3rd MYT Control

Period (in INR Cr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Total Employee Expenses

384.01

404.77

426.65

Total A&G expenses

28.07

29.59

31.19

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

108

Total R&M Expenses

61.94

77.07

125.65

Total O&M expenses

474.02

511.43

583.49

&RPPLVVLRQ¶VDQDO\VLV:

The Summary of O&M expenses approved by the Commission for each year of the 3rdMYT Control Period have

been provided in the following table:

Table 41: Summary of O&M expensesapproved by the Commission for the 3rd MYT Control

Period (in INR Cr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Total Employee Expenses

344.56

354.39

365.69

Total A&G expenses

34.06

36.11

38.27

Total R&M Expenses

55.33

82.28

104.23

Total O&M expenses

433.95

472.78

508.20

5.8. Gross Fixed Assets (GFA) and Capitalization

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that they have considered the capital expenditure for the control period as per thie

submission of capital expenditure plan in the Business Plan Petition. The details of the capital expenditure and

capitalisation as proposed by the Petitioner for the 3rd Control Period is as under:

Table 42: Capital Expenditure submitted by the Petitioner for the 3rd MYT Control Period(INR

Cr)

Sl.

No.

Name of scheme

FY 2022-

23

FY 2022-

23

FY 2022-

23

Projected

Projected

Projected

Existing Schemes

A1

Schedule Tribe Development Scheme (P)

55.86

28.83

-

A2

Infrastructure development through Electricity Duty (Plan)

107.78

39.01

-

A3

Erection and Augmentation of 33/11 KV S/S line (Plan)

5.00

5.00

5.00

A4

Normal Development Schemes (Plan)

6.00

6.00

6.00

A5

System Improvement Schemes (Plan)

17.23

3.00

3.00

A6

Construction of staff quarters and office buildings (Plan)

21.00

26.00

15.00

A7

Strengthening of 220 KV Transmission Network

15.00

-

-

A8

Erection of 220/110/33/11 KV Sub-Station at Verna (New)

-

-

-

A9

Restructured Accelerated Power Development and Reforms

Programme Part A

18.00

18.00

18.00

A10

Underground Cabling

141.50

57.00

-

A11

R-APDRP Part B / IPDS

15.00

-

-

A12

EHV new Transmission / Sub-Station / Capacitor banks

schemes

-

-

-

B1

Smart grid Development of existing network

-

-

-

B2

Sub-transmission and distribution improvement scheme

57.00

2.00

-

Other Schemes

Public Lighting Scheme

0.10

-

-

Sub- Total (existing schemes)

459.47

184.84

47.00

New Schemes

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

109

Sl.

No.

Name of scheme

FY 2022-

23

FY 2022-

23

FY 2022-

23

Projected

Projected

Projected

A

Projects with Administrative approval

93.37

77.73

19.25

B

Projects Approved by EFC

414.72

103.68

-

C

Projects tendered (To start next year)

103.94

62.00

6.00

D

New EHV Works

90.86

163.34

270.00

E

REVAMPED Distribution Projects

255.00

450.00

225.00

F

Sub-Total New Schemes

957.90

856.75

520.25

G

DEPOSIT WORKS

35.37

-

-

Sub- Total (New Schemes)

993.27

856.75

520.25

GRAND TOTAL

1,452.74

1,041.59

567.25

Table 43: Capitalization submitted by the Petitioner for the 3rd MYT Control Period(INR Cr)

Sr.

No.

Particulars

Projections

Capitalisation

FY 2022-23

FY 2023-24

FY 2024-25

Total

A

Existing Schemes

574.07

253.94

67.00

895.01

B

New Schemes

744.54

739.91

850.25

2,334.70

C

Deposit Works

53.37

-

-

53.37

Total

1,371.98

993.85

917.25

3,283.08

&RPPLVVLRQ¶VDQDO\VLV:

The Commission considered the Capital expenditure and capitalization as approved by the Commission in the

Business Plan Order dated 31st March 2022. The following table provides the summary of capital expenditure

and capitalization now approved by the Commission (a more detailed description of the capital expenditure

plan is given in the Business Plan section of this Order):

Table 44: Capital Expenditure & Capitalisation considered by the Commission for 3rd Control

Period (INRCr.)

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Total Capital Expenditure

997.35

728.59

256.25

Total Capitalisation

950.92

723.59

406.25

5.9. Capital Structure

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has proposed the following funding plan for the capital expenditure proposed for the 3rd control

period:

Table 45: Funding Plan as proposed by the Petitioner for the 3rd Control period (INR Crore)

Sl.N

o.

Sources of Funds

FY 2022-23

FY 2023-24

FY 2024-25

Total

A

Total Capital Expenditure

(without deposit works)

1417.37

1041.59

567.25

3026.21

B

Electricity Duty Fund

638.05

345.79

282.70

1266.54

C

Grant

165.50

270.25

135.25

571.00

D

Total Capital Expenditure

(excluding Electricity Duty

Fund and Grant) (A-B-C)

613.82

425.55

149.30

1188.67

E

Debt (%)

70%

70%

70%

70%

F

Equity (%)

30%

30%

30%

30%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

110

3

y

g

y

(

)

Sl.N

o.

Sources of Funds

FY 2022-23

FY 2023-24

FY 2024-25

Total

G

Normative Debt (D x E)

429.67

297.89

104.51

832.07

H

Equity (INR Cr) (D x F)

184.15

127.67

44.79

356.60

The Petitioner has also provided the calculation of net GFA/Capitalisation after removal of grant and electricity

duty portion, as depreciation, Interest on loan and return on equity is not allowed on the assets created through

grants and electricity duty fund or any subsidy. The details are provided in the following table:

Table 46: Capital Structure submitted by the Petitioner for 3rd MYT Control Period (INRCrore)

S. No.

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

1

Total Capitalisation

1318.61

993.85

917.25

2

Less: 60% and 75% Grant

Component of APDRP Part-B /

IPDS scheme

13.20

0.00

0.00

3

Less: Revamped Scheme (15%

Grant Prepaid Meter; 100% for

DBM, billing modules etc; 60% for

SCADA)

113.50

379.25

329.25

4

Less: Schemes out of ED Fund

156.78

39.01

0.00

5

Net Capitalisation excluding

grant

1035.13

575.59

588.00

6

Debt (%)

70%

70%

70%

7

Equity (%)

30%

30%

30%

8

Normative Loan

724.59

402.91

411.60

9

Normative Equity

310.54

172.68

176.40

&RPPLVVLRQ¶VDQDO\VLV

Regulation 27 of the JERC MYT Regulations, 2021 specifies the following:

³27.1 In case of Existing Projects, debt to equity ratio allowed by the Commission for determination of tariff

for the period ending March 31, 2022 shall be considered:

Provided that in case of retirement or replacement or De-capitalisation of the assets, the equity capital

approved as mentioned above, shall be reduced to the extent of 30% (or actual equity component based on

documentary evidence, if it is lower than 30%) of the original cost of such assets:

Provided further that in case of retirement or replacement or De-capitalisation of the assets, the debt capital

approved as mentioned above, shall be reduced to the extent of outstanding debt component based on

documentary evidence, or the normative loan component, as the case may be, of the original cost of such

assets.

27.2 For New Projects, the debt-equity ratio as on the Date of Commercial Operation shall be 70:30 of the

amount of capital cost approved by the Commission under Regulation 24, after prudence check for

determination of tariff:

Provided that where equity actually deployed is less than 30% of the capital cost of the capitalised asset, the

actual equity shall be considered for determination of tariff:

Provided also that if the equity actually deployed is more than 30% of the capital cost, equity in excess of 30%

shall be treated as a normative loan for the Licensee for determination of tariff:

Provided also that the Licensee shall submit documentary evidence for the actual deployment of equity and

explain the source of funds for the equity:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

111

Provided also that the equity invested in foreign currency shall be designated in Indian rupees on the date of

each investment:

Provided further that the premium, if any, raised by the Licensee while issuing share capital and investment

of internal resources created out of its free reserves, for the funding of the scheme,

shall be reckoned as paid up capital for the purpose of computing return on equity, provided such premium

amount and internal resources are actually utilised for meeting the capital expenditure of the transmission

system or the distribution system, and are within the ceiling of 30% of capital cost approved by the

Commission.

27.3 Any expenditure incurred or projected to be incurred on or after April 1, 2022, as may be admitted by the

Commission, as additional capital expenditure for determination of tariff, and renovation and modernisation

expenditure for life extension shall be serviced in the manner specified in these Regulations´

The Petitioner has failed submit the Petition for True-up for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-

21 based on annual audited accounts. The Commission has therefore considered actual trued up closing values

of GFA, loan and equity approved for FY 2016-17 and the provisional/estimated figures of capitalisation and

funding breakup in capitalisation schedule submitted by the Petitioner for FY 2017-18 (provisional), FY 2018-19

(provisional), FY 2019-20 (provisional), FY 2020-21 (provisional) and FY 2021-22 (estimated) to arrive at the

opening values of GFA, loan and equity for FY 2022-23. The provisional values considered shall be trued up

based on audited annual accounts during the True-up of respective years. The reconciliation of Capital

Structure, GFA, normative loan and normative equity from FY 2017-18 to FY 2021-22 and that approved by the

Commission for the 3rdMYT Control Periodare shown in the following tables:

Table 47: Capital Structure considered by the Commission (INRCr.)

S.

No

Particulars

Reconciliation based on provisional

information submitted by the Petitioner

Approved for 3rd MYT

Control Period

FY

17-18

FY 18-

19

FY 19-

20

FY 20-

21

FY 21-

22

FY 22-

23

FY 23-

24

FY 24-

25

1

Total Capitalisation

27.54

42.01

204.16

202.96

410.39

950.92

723.59

406.25

2

Less Capitalisation through

Grant & Consumer

Contribution

5.61

18.72

185.80

151.05

216.90

719.38

473.35

237.95

Electricity Duty Fund

5.57

18.48

158.08

130.31

159.07

571.31

218.10

12.70

Grant & Consumer

Contribution

0.04

0.24

27.72

20.74

57.83

148.07

255.25

225.25

3

Net Capitalisation

excluding Electricity

Duty Fund & Govt.

Grants

21.93

23.29

18.36

51.91

193.49

231.55

250.24

168.30

4

Debt (%)

70%

70%

70%

70%

70%

70%

70%

70%

5

Equity (%)

30%

30%

30%

30%

30%

30%

30%

30%

6

Normative Loan

15.35

16.30

12.85

36.34

135.44

162.08

175.17

117.81

7

Normative Equity

6.58

6.99

5.51

15.57

58.05

69.46

75.07

50.49

Table 48: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and

Consumer Contribution) considered by the Commission for 3rdMYT Control Period (INRCr.)

Sl.

No.

Particulars

Reconciliation based on provisional information

submitted by the Petitioner

Approved for 3rd MYT

Control Period

FY 17-

18

FY 18-

19

FY 19-

20

FY 20-

21

FY 21-

22

FY 22-

23

FY 23-

24

FY 24-

25

1

Opening Gross

Fixed Assets

1,216.92

1,244.46

1,286.47

1,490.63

1,693.59

2,103.98

3,054.90

3,778.49

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

112

Sl.

No.

Particulars

Reconciliation based on provisional information

submitted by the Petitioner

Approved for 3rd MYT

Control Period

FY 17-

18

FY 18-

19

FY 19-

20

FY 20-

21

FY 21-

22

FY 22-

23

FY 23-

24

FY 24-

25

2

Addition During

the FY

27.54

42.01

204.16

202.96

410.39

950.92

723.59

406.25

3

Adjustment/Retire

ment During the FY

-

-

-

-

-

-

-

-

4

Closing Gross Fixed

Assets

1,244.46

1,286.47

1,490.63

1,693.59

2,103.98

3,054.90

3,778.49

4,184.74

Table 49: GFA (excluding GFA addition through Electricity Duty Fund, Govt. Grants and

Consumer Contribution) considered by the Commission for 3rdMYT Control Period (INRCr.)

Sl.

No.

Particulars

Reconciliation based on provisional information

submitted by the Petitioner

Approved for 3rd MYT

Control Period

FY 17-

18

FY 18-

19

FY 19-

20

FY 20-

21

FY 21-

22

FY 22-

23

FY 23-

24

FY 24-

25

1

Opening Gross

Fixed Assets

952.90

974.83

998.12

1,016.48

1,068.40

1,261.89

1,493.43

1,743.67

2

Addition During

the FY

21.93

23.29

18.36

51.91

193.49

231.55

250.24

168.30

3

Adjustment/Retire

ment During the FY

-

-

-

-

-

-

-

-

4

Closing Gross Fixed

Assets

974.83

998.12

1,016.48

1,068.40

1,261.89

1,493.43

1,743.67

1,911.97

Table 50: Reconciliation of normative loan up to FY 2021-22 based on provisional information

submitted by the Petitioner (INRCr.)

S.

No

Particulars

FY 17-18

FY 18-19

FY 19-20

FY 20-21

FY 21-22

1

Opening Normative Loan

242.21

202.14

161.71

136.07

132.58

2

Add: Normative Loan During

the year

15.35

16.30

12.85

36.34

135.44

3

Less: Normative Repayment

55.43

56.73

38.49

39.83

44.52

4

Closing Normative Loan

202.14

161.71

136.07

132.58

223.50

Table 51: Reconciliation of normative equity up to FY 2021-22 based on provisional information

submitted by the Petitioner (INRCr.)

S.

No

Particulars

FY 17-18

FY 18-19

FY 19-20

FY 20-21

FY 21-22

1

Opening Equity

286.46

293.04

300.03

305.54

321.11

2

Add: Equity During the year

6.58

6.99

5.51

15.57

58.05

3

Closing Equity

293.04

300.03

305.54

321.11

379.16

5.10. Depreciation

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that the closing GFA of the FY 2021-22 as arrived at APR has been considered as

opening GFA of the FY 2022-23. Further, depreciation for each year has been computed on average Gross Fixed

Assets (GFA) after considering the net addition proposed during each year.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

113

The Petitioner submitted that total depreciation is calculated asset block wise on the total GFA. However, since

depreciation on assets created through grants, electricity duty fund or subsidies are not allowed as per

Regulations. Hence, Depreciation for the GFA excluding grant and electricity duty fund arrived in the

proportion of total GFA and GFA excluding grant and electricity duty fund.

Based on the methodology given in MYT Regulations, depreciation for the 3rd MYT Control Period is submitted

as under:

Table 52: Depreciation submitted by the Petitioner for the 3rd MYT Control Period(INR Cr)

No.

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

1

Opening Gross Fixed Assets

(excluding Grants/ consumers

Contribution etc)

1357.51

2392.63

2968.22

2

Add: Gross Asset Addition

1318.61

993.85

917.25

3

Less: Contribution from

Subsidies/ Grants/ Beneficiaries'

Contribution / Consumers

Contribution

283.48

418.26

329.25

4

Value of Asset eligible for

depreciation

1035.13

575.59

588.00

5

Add: Addition During the Year

1035.13

575.59

588.00

6

Less: Decapitalisation

-

-

-

7

Closing Gross Fixed Assets

(excluding Grants/ consumers

Contribution etc.)

2392.63

2968.22

3556.22

8

Average Gross Fixed Assets

(excluding Grants/ consumers

Contribution etc.)

1875.07

2680.43

3262.22

9

Weighted Average Rate of

Depreciation (%)

4.56%

4.56%

4.56%

10

Depreciation for the year

85.51

122.24

148.77

&RPPLVVLRQ¶VDQDO\VLV

Regulation 31 of the JERC MYT Regulations, 2021 stipulates the following:

³ 7KH YDOXH EDVH IRU WKH SXUSRVH RI GHSUHFLDWLRQ VKDOO EH WKH FDSLWDO FRVW RI WKH DVVHW DGPLWWHG E\ WKH

Commission:

Provided that the depreciation shall be allowed after reducing the approved original cost of the retired or

replaced or decapitalized assets:

Provided also that the no depreciation shall be allowed on the assets financed through consumer contribution,

deposit work, capital subsidy or grant.

31.2 The salvage value of the asset shall be considered as 10% and depreciation shall be allowed up to a

maximum of 90% of the capital cost of the asset.

Provided further that the salvage value of Information Technology equipment and computer software shall be

considered at zero (0) per cent of the allowable capital cost.

31.3 Land other than the land held under lease shall not be a depreciable asset and its cost shall be excluded

from the capital cost while computing depreciable value of the assets.

31.4 In case of existing assets, the balance depreciable value as on April 1, 2022, shall be worked out by

deducting the cumulative depreciation as admitted by the Commission up to March 31, 2021, from the gross

depreciable value of the assets.

31.5 The depreciation shall be chargeable from the first Year of commercial operations. In case of projected

commercial operation of the assets during the Year, depreciation shall be computed based on the average of

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

114

opening and closing value of assets:

Provided that depreciation shall be re-calculated during truing-up for assets capitalised at the time of truing

up of each Year of the Control Period, based on documentary evidence of asset capitalised by the Applicant,

subject to the prudence check of the Commission.

31.6 For Transmission Licensee, the depreciation shall be calculated at rates and norms specified in the

prevalent CERC Tariff Regulations for transmission system.

31.7 The depreciation for a Distribution Licensee shall be calculated annually, based on the Straight Line

Method, over the Useful Life of the asset at rates specified in Appendix I of these Regulations.

31.8 In addition to allowable depreciation, the Distribution Licensee shall be entitled to advance against

depreciation (AAD), computed in the manner given hereunder:

AAD = Loan (raised for capital expenditure) repayment amount based on loan repayment tenure,

subject to a ceiling of 1/10th of loan amount minus depreciation as calculated on the basis of these

Regulations:

Provided that advance against depreciation shall be permitted only if the cumulative repayment upto a

particular Year exceeds the cumulative depreciation upto that Year:

Provided further that advance against depreciation in a Year shall be restricted to the extent of difference

between cumulative repayment and cumulative depreciation upto that Year.

31.9 The Distribution Licensee shall provide the list of assets added during each Year of Control Period and list

of assets completing 90% of depreciation in the Year along with Petition for annual performance review, true-

up and tariff determination for ensuing Year.

31.10 The remaining depreciable value for a Distribution Licensee shall be spread over the balance useful life

RIWKHDVVHWRQUHSD\PHQWRIWKHHQWLUHORDQ´

The Commission has derived the weighted average rate of depreciation based on the asset wise depreciation

rate prescribed in JERC MYT Regulations, 2021, provided in the following table:

Table 53: Asset-wise depreciation rate considered by the Commission for weighted average rate

for 3rd MYT Control Period (%)

Description of Assets

Rate of Depreciation

Land & Land Rights

0.00%

Buildings

1.80%

Plant & Machinery

3.60%

Transformer

3.60%

Lines & Cables (HT & LT)

3.60%

Vehicles

18.00%

Furniture & Fixtures

6.00%

Office Equipment

6.00%

IT Equipment

15.00%

Testing & Measuring

Equipment

6.00%

SCADA P&M

6.00%

The opening GFA of the FY 2022-23 is considered as discussed in section5.9 of this Order. As discussed in the

preceding section, GFA addition through Electricity Duty Fund, Govt. Grants and Consumer Contribution have

been excluded for the computation of Depreciation. Further, depreciation for each year has been computed on

average Gross Fixed Assets (GFA) after considering the net addition approved during each year. The GFA of

assets that have completed 90% depreciation but still included in the GFA have not been excluded for the

computation of Depreciation due to unavailability of requisite data. Accordingly, the Commission shall consider

the same during the True-up of the respective years.

The following table provides the calculation of depreciation during the 3rdMYT Control Period.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

115

y

g

y

Table 54: Depreciation considered by the Commission for 3rd MYT Control Period (INRCr.)

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Opening Gross Fixed Assets

1261.89

1493.43

1743.67

Addition During the FY

231.55

250.24

168.30

Adjustment/Retirement during the FY

0.00

0.00

0.00

Closing Gross Fixed Assets

1493.43

1743.67

1911.97

Average Gross Fixed Assets

1377.66

1618.55

1827.82

Weighted Avg. rate of Depreciation (%)

3.82%

3.82%

3.82%

Depreciation

52.64

61.84

69.84

The Commission approves a depreciation of INR 52.64Cr. for the FY 2022-23, INR61.84Cr. for the FY 2023-24

and INR69.84Cr. for the FY 2024-25.

5.11. Interest on Loan

3HWLWLRQHU¶V6XEPLVVLRQ

Petitioner has considered the normative loan addition during the year. Repayment of the loan has been

considered equivalent to the depreciation for the respective years in line with the JERC MYT Regulations, 2021.

The interest rate has been calculated based on the one (1) Year State Bank of India (SBI) MCLR as on 1st April

plus 100 basis point to project the interest on normative loans for the Control Period.Other finance charges

incurred by the Petitioner shall be claimed based on actuals during true-up for the respective years.

The following table provides the normative Interest on Loan projected for the 3rd MYT Control Period based on

JERC MYT regulations, 2021 as under.

Table 55: Interest on Normative Loan submitted by the Petitioner for the 3rd MYT Control

Period (INR Cr)

Sr.

No.

Particulars

Projection

FY 2022-23

FY 2023-24

FY 2024-25

1

Opening Normative Loan

241.74

880.82

1161.49

2

Add: Normative Loan during the Year/GFA

during the year

724.59

402.91

411.60

3

Less: Normative Repayment

85.51

122.24

148.77

4

Closing Normative Loan

880.82

1161.49

1424.32

4

Average Normative Loan

561.28

1021.15

1292.91

5

Rate of Interest (@SBI 1 Year MCLR rate+100

Basis Points)

8.00%

8.00%

8.00%

6

Interest on Normative Loan

44.90

81.69

103.43

7

Other Finance Charges

-

-

-

8

Total Interest & Finance Charges

44.90

81.69

103.43

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 29 of the JERC MYT Regulation, 2021 states the following:

³ 7KH loans arrived at in the manner indicated in Regulation 27 on the assets put to use, shall be

considered as gross normative loan for calculation of interest on the loan:

Provided that interest and finance charges on capital works in progress shall be excluded:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

116

Provided further that in case of De-capitalisation or retirement or replacement of assets, the loan capital shall

be reduced to the extent of outstanding loan component of the original cost of the decapitalized or retired or

replaced assets, based on documentary evidence.

29.2 The normative loan outstanding as on April 1, 2022, shall be worked out by deducting the cumulative

repayment as admitted by the Commission up to March 31, 2021, from the gross normative loan.

29.3 Notwithstanding any moratorium period availed by the Transmission Licensee or the Distribution

Licensee, as the case may be, the repayment of loan shall be considered from the first Year of commercial

operation of the project and shall be equal to the annual depreciation allowed in accordance with Regulation

31.

29.4 The rate of interest shall be the weighted average rate of interest calculated on the basis of the actual

loan portfolio at the beginning of each Year applicable to the Transmission Licensee or the Distribution

Licensee:

Provided that at the time of truing up, the weighted average rate of interest calculated on the basis of the

actual loan portfolio during the Year applicable to the Transmission Licensee or the Distribution Licensee

shall be considered as the rate of interest after prudence check:

Provided also that if there is no actual loan for a particular Year but normative loan is still outstanding, the

last available weighted average rate of interest for the actual loan shall be considered:

Provided further that if the Transmission Licensee or the Distribution Licensee does not have actual loan, then

one (1) Year State Bank of India (SBI) MCLR / any replacement thereof as notified by RBI for the time being

in effect applicable for one (1) Year period, as may be applicable as on 1st April of the relevant Year plus 100

basis points shall be considered as the rate of interest for the purpose of allowing the interest on the

normative loan.

29.5 The interest on loan shall be calculated on the normative average loan of the Year by applying the

weighted average rate of interest:

Provided that at the time of truing up, the normative average loan of the Year shall be considered on the basis

of the actual asset capitalisation approved by the Commission for the Year.

29.6 For new loans proposed for each Financial Year of the Control Period, interest rate shall be considered as

lower of (i) one (1) Year State Bank of India (SBI) MCLR / any replacement thereof as notified by RBI for the

time being in effect applicable for one (1) Year period, as may be applicable as on 1st April of the relevant

Year plus 100 basis points, and (ii) weighted average rate of interest proposed by the Distribution Licensee.

29.7 The above interest computation shall exclude the interest on loan amount, normative or otherwise, to the

extent of capital cost funded by consumer contribution, deposit work, capital subsidy or grant, carried out by

Transmission Licensee or Distribution Licensee.

29.8 The finance charges incurred for obtaining loans from financial institutions for any Year shall be

allowed by the Commission at the time of Truing-up, subject to prudence check.

29.9 The excess interest during construction on account of time and/or cost overrun as compared to the

approved completion schedule and capital cost or on account of excess drawal of the debt funds

disproportionate to the actual requirement based on Scheme completion status, shall be allowed or disallowed

partly or fully on a case to case basis, after prudence check by the Commission:

Provided that where the excess interest during construction is on account of delay attributable to an agency

or contractor or supplier engaged by the Transmission or Distribution Licensee, any liquidated damages

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

117

recovered from such agency or contractor or supplier shall be taken into account for computation of capital

cost:

Provided further that the extent of liquidated damages to be considered shall depend on the amount of excess

interest during construction that has been allowed by the Commission.

29.10 The Transmission Licensee or the Distribution Licensee, as the case may be, shall make every effort to

re-finance the loan as long as it results in net savings on interest and in that event the costs associated with

such re-financing shall be borne by the beneficiaries and the net savings shall be shared between the equally

between the beneficiaries; i.e., the Transmission Licensee and the Distribution Licensee or the Distribution

/LFHQVHHDQGWKH&RQVXPHUVRI'LVWULEXWLRQ/LFHQVHH´

As the Petitioner only has normative loan and no actual loan i.e., no fixed assets in operation which are funded

through loans, the Commission has considered the SBI 1 Year MCLR rate as on 1st April 2021, plus 100 basis

points as Rate of Interest, in accordance with the JERC MYT Regulations, 2021.

The Interest on Loan has been calculated on the average loan during the year with the opening loan for the first

year of the 3rd MYT Control Period considered as discussed in section 5.9 of this Order. Further, the normative

loan addition during each year of the control period has been considered as per the capital structure approved

in section 5.9 of this Order.

Repayment of the loan has been considered equivalent to the depreciation for the respective years as

determined by the Commission in line with the JERC MYT Regulations, 2021.

The following table provides the Interest on Loan approved by the Commission for the 3rd Control Period.

Table 56: Interest on Loan considered by the Commission for 3rd MYT Control Period (INRCr.)

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Opening Normative Loan

223.50

332.94

446.27

Add: Normative Loan During the

year

162.08

175.17

117.81

Less: Normative Repayment=

Depreciation

52.64

61.84

69.84

Closing Normative Loan

332.94

446.27

494.24

Average Normative Loan

278.22

389.61

470.25

Rate of Interest (%)

8.00%

8.00%

8.00%

Interest on Loan

22.26

31.17

37.62

The Commission approves Interest on Loan as INR22.26Cr. for the FY 2022-23, INR31.17Cr. for the FY 2023-

24 and INR37.62Cr. for the FY 2024-25.

5.12. Return on Equity (RoE)

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has segregated the proposed average equity (average of opening and closing equity) into average

equity for Distribution Wires Business and Retail Supply Business based on the Allocation Statement provided

in the JERC MYT Regulations, 2021 i.e., 90% allocation for the Distribution Wires Business and 10% allocation

for the Retail Supply Business. Further, the opening equity for FY 2022-23 is taken as per closing normative

equity for FY 2021-22.

In accordance with the Regulation 28.2 of the JERC MYT Regulations 2021, the Petitioner has considered a

post-tax rate of 15.50% for the Distribution Wires Business (as per the prevalent CERC Regulations).

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

118

Further, in accordance with the Regulation 28.3 of the JERC MYT Regulations, 2021, the Petitioner has

considered return on equity at the rate of 16% for the Retail Supply Business.

Table 57: Return on Equity submitted by the Petitioner for the 3rd MYT Control Period(INR Cr)

S.

No

Particulars

Projection

FY 2022-23

FY 2023-24

FY 2024-25

1

Opening Balance of Equity

393.53

704.06

876.74

2

Equity Addition during year (30% of

Capitalization)

310.54

172.68

176.40

3

Closing Balance of Equity

704.06

876.74

1053.14

4

Average Equity Amount

548.80

790.40

964.94

5

Average Equity-Wires Business (90%)

493.92

711.36

868.45

6

Average Equity -Retail Supply Business (10%)

54.88

79.04

96.49

7

Return on Equity for Wires Business (%)

15.50%

15.50%

15.50%

8

Return on Equity for Retail Supply Business (%)

16.00%

16.00%

16.00%

9

Return on Equity for Wires Business

76.56

110.26

134.31

10

Return on Equity for Retail Supply

Business

8.78

12.65

15.44

11

Total Return on Equity

85.34

122.91

150.05

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 28 of the JERC MYT Regulation, 2021 states the following:

³ 5HWXUQ RQ HTXLW\ VKDOO EH FRPSXWHG RQ WKH SDLG XS HTXLW\ FDSLWDO GHWHUPLQHG LQ DFFRUGDQFH ZLWK

Regulation 27 for the assets put to use for the Transmission Licensee and shall be allowed in accordance with

the prevalent CERC Tariff Regulations for transmission system.

28.2 The return on equity for the Distribution Wires Business shall be allowed on the equity capital

determined in accordance with Regulation 27 for the assets put to use at post-tax rate of return on equity

specified in the prevalent CERC Tariff Regulations for transmission system.

28.3 The return on equity for the Retail Supply Business shall be allowed on the equity capital determined in

accordance with Regulation 27 for the assets put to use, at the rate of sixteen (16) per cent per annum.

7KHUHWXUQRQHTXLW\VKDOOEHFRPSXWHGRQDYHUDJHRIHTXLW\FDSLWDODWWKHEHJLQQLQJDQGHQGRI<HDU´

The Commission has segregated the approved average equity (average of opening and closing equity) into

average equity for Distribution Wires Business and Retail Supply Business based on the Allocation Statement

provided in the JERC MYT Regulations, 2021i.e., 90% allocation for the Distribution Wires Business and 10%

allocation for the Retail Supply Business.

The Commission has considered a post-tax rate of 15.50% for the Distribution Wires Business and a post-tax

rate of 16% for the Retail Supply Business. The equity component has been determined in accordance with the

capital structure as discussed in section 5.9 of this Order. The rate of return on equity for the Distribution Wires

Business shall be trued up based on the prevalent Regulations during the True-up of the respective years. The

following table provides the total return on equity approved for the 3rdMYT Control Period.

Table 58: Return on Equity considered by the Commission for 3rd Control Period (INRCr.)

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Opening Equity Amount

379.16

448.62

523.70

Equity Addition during year

69.46

75.07

50.49

Closing Equity Amount

448.62

523.70

574.18

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

119

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Average Equity Amount

413.89

486.16

548.94

Average Equity (Wires Business)

372.50

437.54

494.05

Average Equity (Retail Supply

Business)

41.39

48.62

54.89

Return on Equity for Wires

Business (%)

15.50%

15.50%

15.50%

Return on Equity for Retail

Supply Business (%)

16.00%

16.00%

16.00%

Return on Equity for Wires

Business

57.74

67.82

76.58

Return on Equity for Retail

Supply Business

6.62

7.78

8.78

Total Return on Equity

64.36

75.60

85.36

The Commission approves Return on Equity of INR64.36Cr. for the FY 2022-23, INR75.60Cr. for the FY 2023-

24 and INR85.36Cr. for the FY 2024-25.

5.13. Interest on Security Deposits

3HWLWLRQHU¶V6XEPLVVLRQ

The opening security deposit is considered from the closing balance of deposit arrived for FY 2021-22. Addition

of consumer security deposit projected as per new consumer expected to connect during MYT control period.

The interest rate considered is 4.25% based on the RBI Bank rate applicable on the 1st April of the financial year

in which tariff Petition is being filed.

Table 59: Interest on Security Deposit submitted by the Petitioner for the 3rdMYT Control

Period(INR Cr)

No.

Particulars

Projections

FY 2022-23

FY 2023-24

FY 2024-25

1

Opening Security Deposit

77.02

92.31

108.09

2

Add: Deposits during the

Year

15.65

16.16

16.69

3

Less: Deposits refunded

0.37

0.38

0.39

4

Less: Deposits in form of

BG/FDR

0.00

0.00

0.00

5

Closing Security Deposit

92.31

108.09

124.40

6

Average Security Deposit

84.67

100.20

116.24

7

Rate of Interest (%)

4.25%

4.25%

4.25%

8

Interest on Security

Deposit

3.60

4.26

4.94

9

Interest on Security

Deposit to be paid and

claimed in ARR

5.58

4.26

4.94

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 29 of the JERC MYT Regulation, 2021 states the following:

³29.11 Interest shall be allowed on the amount held as security deposit held in cash from Retail Consumers at

the Bank Rate as on 1st April of the Financial Year in which the Petition is filed:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

120

Provided that at the time of truing-up, the interest on the amount of security deposit for the Year shall be

considered on the basis of the actual interest paid by the Licensee during the Year, subject to prudence check

E\WKH&RPPLVVLRQ´

The Interest on security deposits has been calculated in accordance with the JERC MYT Regulations 2021,

based on the average of the opening and closing consumer security deposits during the year. The rate of interest

has been considered equivalent to the prevailing RBI Bank rate. Net additions during the year have been

considered for each year of the Control Period based on that considered by the Petitioner.

The following table provides the calculation of interest on consumer security deposits approved for each year of

the MYT Control Period:

Table 60: Interest on Consumer security considered by the Commission for 3rd Control Period

(INRCr.)

Particular

FY 2022-23

FY 2023-24

FY 2024-25

Opening Security Deposit

77.02

92.31

108.09

Add: Deposits During the year

15.65

16.16

16.69

Less: Deposits refunded

0.37

0.38

0.39

Closing Security Deposit

92.31

108.09

124.40

Average Security Deposit

84.67

100.20

116.24

RBI Bank Rate (%)

4.25%

4.25%

4.25%

Interest on Security Deposit

on normative basis

3.60

4.26

4.94

The Commission approves Interest on Security Deposit as INR3.60Cr. for the FY 2022-23, INR4.26Cr. for the

FY 2023-24 and INR.4.94Cr. for the FY 2024-25.

5.14. Interest on Working Capital

3HWLWLRQHU¶V6XEPLVVLRQ

The interest on working capital has been calculated based on the normative principles outlined in the MYT

Regulations, 2021.

The working capital requirement for the Control Period has been computed considering the following

x

Receivable of two months of billing

x

O&M Expenses of one month

x

Maintenance Spares at 40% of repair and maintenance expenses for one month

x

Less consumer security deposit but excluding Bank Guarantee/Fixed Deposit Receipt

The interest on working capital considered is the MCLR plus 200 basis points for SBI on 1st April 2021 plus

200 basis points i.e., 9.00% has been considered for computation of interest on working capital. The following

table provides the Interest on working Capital proposed for 3rd MYT Control Period.

Table 61: Interest on Working Capital submitted by the Petitioner for the 3rd MYT Control

Period (In INR Cr)

Sr. No.

Particulars

Projections

FY 2022-23

FY 2023-24

FY 2024-25

1

O&M Expenses for 1 month

39.50

42.62

48.62

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

121

Sr. No.

Particulars

Projections

FY 2022-23

FY 2023-24

FY 2024-25

2

Maintenance Spares (@ 40% of

R&M Expenses for one (1)

month)

2.06

2.57

4.19

3

Receivables equivalent to two

(2) months

333.51

342.96

352.72

4

Less: Amount, if any, held as

security deposits

84.67

100.20

116.24

5

Total Working Capital

290.41

287.94

289.29

6

Rate of Interest

9.0%

9.0%

9.0%

7

Interest on Working Capital

26.14

25.91

26.04

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 64 of the JERC MYT Regulation, 2021 states the following:

³64.1The Distribution Licensee shall be allowed interest on the estimated level of working capital forthe Retail

Supply Business for the Financial Year, computed as follows:

a) O&M Expenses for one (1) month; plus

b) Maintenance spares at 40% of repair and maintenance expenses for one (1) month; plus

c) Receivables equivalent to two (2) months of the expected revenue from Consumers at theprevailing tariff;

Less

d) Power Purchase cost for one (1) month; plus

e) Amount, if any, held as security deposits under clause (b) of sub-section (1) of Section 47 ofthe Act from

Consumers except the security deposits held in the form of Bank Guarantees:

Provided that at the time of truing up for any Year, the working capital requirement shall be recalculatedon

the basis of the values of components of working capital approved by theCommission in the truing up.´

The Commission has computed the Interest on Working Capital for each year of the Control Period in

accordance with the JERC MYT Regulations, 2021. The interest rate has been considered as 9.00% (1 year

MCLR as on 1st April 2021 i.e., 7.00% + 200 basis points). The computation of interest on working capital is

shown in the following table:

The following table provides the Interest on working Capital considered for each year of the 3rd MYT Control

Period.

Table 62: Interest on working capital considered by the Commission for 3rd MYT Control Period

(INRCr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

O&M Expense for 1 month

36.16

39.40

42.35

Maintenance spares at 40% of R&M

expenses for one (1) month;

1.84

2.74

3.47

Receivables equivalent to two (2)

months of the expected revenue

from Consumers at the prevailing

tariff

401.36

423.12

449.88

Less: Power Purchase cost for one (1)

153.29

158.40

166.71

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

122

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

month

Less: Amount held as security

deposits

84.67

100.20

116.24

Net Working Capital

201.41

206.66

212.75

Rate of Interest (%)

9.00%

9.00%

9.00%

Interest on Working Capital

18.13

18.60

19.15

5.15. Income Tax

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has not made any submission in this regard.

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 33 of JERC MYT Regulations, 2021 stipulates the following:

³3. Tax on Income

33.1 The treatment of tax on income for a Transmission Licensee shall be in accordance with the prevalent

CERC Tariff Regulations.

33.2 The Commission in its MYT Order shall provisionally approve Income Tax payable for each Year of the

Control Period, if any, based on the actual income tax paid, including cess and surcharge on the same, if any,

as per latest audited accounts available for the Distribution Licensee, subject to prudence check.

33.3 Variation between Income Tax actually paid, including cess and surcharge on the same, if any, and

approved, if any, on the income stream of the Licensed business of the Distribution Licensees shall be

reimbursed to/recovered from the Distribution Licensees, based on the documentary evidence submitted at

the time of truing up of each Year of the Control Period, subject to prudence check.

33.4 Under-recovery or over-recovery of any amount from the Consumers on account of such tax having been

passed on to them shall be adjusted every Year on the basis of income-tax assessment under the Income-Tax

Act, 1961, as certified by the statutory auditors. The Distribution Licensee may include this variation in its

truing up Petition:

Provided that tax on any income stream other than the core business shall not be a pass-through component

LQWDULIIDQGWD[RQVXFKRWKHULQFRPHVKDOOEHERUQHE\WKH'LVWULEXWLRQ/LFHQVHH´

Since the Petitioner has paid no Income tax in the previous years, no income tax liability is computed for the

3rd MYT Control Period and the same shall be Trued-up based on the actual income tax paid by the Petitioner.

5.16. Provision for Bad & Doubtful Debts

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has not proposed any provision for bad and doubtful debts during the MYT Control Period.

&RPPLVVLRQ¶VDQDO\VLV

Regulation 63 of the JERC MYT Regulation, 2021 states the following:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

123

³ 7KH &RPPLVVLRQ PD\ DOORZ EDG GHEWV ZULWWHQ RII DV D SDVV WKURXJK LQ WKH $JJUHJDWH 5HYHQXH

Requirement, based on the trend of bad debts written off in the previous years, subject to prudence check:

Provided that the Commission shall true up the bad debts written off in the Aggregate Revenue Requirement,

based on the actual write off of bad debts excluding delayed payment charges waived off, if any, during the

year, subject to prudence check:

Provided also that the provision for bad and doubtful debts shall be limited to 1% of the annual Revenue

Requirement of the Distribution Licensee:

Provided further that if subsequent to the write off of a particular bad debt, revenue is realized from such bad

debt, the same shall be included as an uncontrollable item under the Non-Tariff Income of the year in which

VXFKUHYHQXHLVUHDOLVHG´

The Commission also has not considered any Provision for Bad & Doubtful Debts for the 3rd MYT Control

Period. The same shall be accounted for as per actuals during the True-up of respective years.

5.17. Non-Tariff Income (NTI)

3HWLWLRQHU¶V6XEPLVVLRQ

The NTI proposed for each year of the 3rdMYT Control Period has been shown in the following table:

Table 63: Non-Tariff Income claimed by the Petitioner for the 3rd MYT Control Period(INR Cr)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Total Non-tariff income

20.78

29.20

30.33

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 65 of the JERC MYT Regulations, 2021 stipulates the following:

³5. Non-Tariff Income

65.1 The amount of Non-Tariff Income relating to the retail supply of electricity as approved by the

Commission shall be deducted from the Aggregate Revenue Requirement in calculating the tariff for retail

supply of electricity by the Distribution Licensee:

Provided that the Distribution Licensee shall submit full details of its forecast of Non-Tariff Income to the

Commission along with its application for determination of tariff.

65.2 The Non-Tariff Income shall inter-alia include:

(a) Income from rent of land or buildings;

(b) Income from sale of scrap;

(c) Income from statutory investments;

(d) Interest on advances to suppliers/contractors;

(e) Rental from staff quarters;

(f) Rental from contractors;

(g) Income from hire charges from contactors and others;

(h) Income from advertisements, etc.;

(i) Meter/metering equipment/service line rentals;

(j) Service charges;

(k) Consumer charges;

(l) Recovery for theft and pilferage of energy;

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

124

(m) Rebate availed on account of timely payment of bills;

(n) Miscellaneous receipts;

(o) Deferred Income from grant, subsidy, etc., as per Annual Accounts;

(p) Prior period income, etc.:

Provided that the interest/dividend earned from investments made out of Return on Equity corresponding to

the Retail Supply Business of the Distribution Licensee shall not be included in Non-Tariff Income:

Provided further that any income earned by a Distribution Licensee by sale of power to other Distribution

Licensees or to Consumers as per Section 49 of the Act using the existing power purchase agreements or bulk

VXSSO\FDSDFLW\DOORFDWHGWRWKH'LVWULEXWLRQ/LFHQVHH¶V$UHDRI6XSSO\VKDOOEHUHGXFHGIURPWKH$JJUHJDWH

Revenue Requirement of the Distribution Licensee for the purpose of determination of tariff. Such reduction

shall be carried out in accordance with Joint Electricity Regulatory Commission for the State of Goa and

Union Territories (Connectivity and Open Access in Intra-State Transmission and Distribution) Regulations,

DVDPHQGHGIURPWLPHWRWLPH´

The Commission considers the same NTI as approved by the Commission in the True up of FY 2016-17. The

same shall be Trued-up on actual basis. The NTI approved for each year of the 3rdMYT Control Period has been

shown in the following table:

Table 64: Non-Tariff Income considered by the Commission for 3rdMYT Control Period (INRCr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Non-Tariff Income

26.32

26.32

26.32

5.18. Aggregate Revenue Requirement (ARR)

3HWLWLRQHU¶V6XEPLVVLRQ

Based on the expenses as detailed above, the Petitioner submitted the net aggregate revenue requirement for

each year of the 3rd MYT Control Period as shown in the following table:

Table 65: ARR submitted by the Petitioner for 3rd MYT Control Period (INRCr.)

S.

No.

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

1

Power Purchase Cost

1,660.44

1,732.15

1,781.47

2

Operation & Maintenance Expenses

474.02

511.43

583.49

3

Depreciation

85.51

122.24

148.77

4

Interest and Finance charges

44.90

81.69

103.43

5

Interest on Working Capital

26.14

25.91

26.04

6

Interest on Security Deposit

5.58

4.26

4.94

7

Return on Equity

85.34

122.91

150.05

8

Total Revenue Requirement

2,381.93

2,600.59

2,798.19

9

Less: Non-Tariff Income

20.78

29.20

30.33

10

Net Revenue Requirement

2,361.15

2,571.38

2,767.86

&RPPLVVLRQ¶V$QDO\VLV

On the basis of the detailed analysis of the cost parameters of the ARR the net revenue requirement for each

year of the MYT Control Period is approved as provided in the following table:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

125

Table 66: ARR approved by the Commission for the 3rdMYT Control Period (INRCr.)

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Claimed by

the

Petitioner

Approved

in ARR

Claimed by

the

Petitioner

Approved in

ARR

Claimed by

the

Petitioner

Approved in

ARR

Power Purchase Cost

1,660.44

1,839.53

1,732.15

1,900.80

1,781.47

2,000.48

Operation & Maintenance

Expenses

474.02

433.95

511.43

472.78

583.49

508.20

Depreciation

85.51

52.64

122.24

61.84

148.77

69.84

Interest and Finance

charges

44.90

22.26

81.69

31.17

103.43

37.62

Interest on Working

Capital

26.14

18.13

25.91

18.60

26.04

19.15

Interest on Security

Deposit

5.58

3.60

4.26

4.26

4.94

4.94

Return on Equity

85.34

64.36

122.91

75.60

150.05

85.36

Total Revenue

Requirement

2,381.93

2,434.47

2,600.59

2,565.05

2,798.19

2,725.59

Less: Non-Tariff Income

20.78

26.32

29.20

26.32

30.33

26.32

Net Revenue

Requirement

2,361.15

2,408.15

2,571.38

2,538.73

2,767.86

2,699.27

5.19. Revenue at existing Retail Tariff

3HWLWLRQHU¶V6XEPLVVLRQ

The Revenue from sale of power at existing Tariff based on the projected sales, consumer and connected load

for FY 2022-23 is tabulated below:

Table 67: Revenue at existing tariff submitted by the Petitioner for FY 2022-23 (INRCr.)

Sl. No.

Category

Sales in

MU

Revenue

from

Fixed

Charges

Revenue

from

Demand

Charges

Revenue

from

Energy

Charges

Total

1

Domestic

11 kV Voltage Level

Tariff HTD/Domestic

0.43

0.06

0.17

0.22

Tariff-HTTS/Temporary Supply (HT

Domestic)

3.51

1.12

2.15

3.27

LT Voltage Level

Tariff LTD/Domestic and Non-

Commercial

1325.53

25.15

0.00

329.27

354.42

0-100 units

508.38

6.56

76.26

101-200 units

320.26

4.43

72.06

201 to 300 units

174.32

6.92

49.68

301 to 400 units

96.92

3.32

35.37

Above 400 units

225.65

3.92

95.90

Tariff LTD/Low Income Group

1.27

0.05

-

0.05

Tariff-LT/Temporary Domestic

0.69

0.09

0.15

0.20

0-100 Units

0.69

0.05

0.15

0.20

101 to 200 Units

0.00

0.05

-

201 to 300 Units

0.00

0.00

-

301 to 400 Units

0.00

0.00

-

Above 400 Units

0.00

0.00

-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

126

Sl. No.

Category

Sales in

MU

Revenue

from

Fixed

Charges

Revenue

from

Demand

Charges

Revenue

from

Energy

Charges

Total

Sub-Total

1331.43

26.47

0.00

331.75

358.17

2

Commercial

33 kV & 11 kV Voltage Level

Tariff HT-Commercial

116.74

32.58

73.32

105.91

33 kV Voltage Level

Tariff HT-Commercial

11 kV Voltage Level

Tariff HT-Commercial

Tariff-HTTS/Temporary Supply (HT

Commercial)

LT Voltage Level

Tariff-LTC/Commercial

436.59

14.32

209.81

224.13

0-20 KW/Commercial Consumers

1-100 Units

72.87

3.82

25.87

29.69

101-200 units

42.59

0.84

18.53

19.37

201-400 Units

50.72

0.68

24.60

25.28

Above 400 units

159.46

0.70

83.72

84.42

>20-90Kw Commercial Consumers

1-100 Units

3.52

1.11

1.25

2.36

101-200 units

3.34

0.37

1.45

1.82

201-400 Units

6.29

0.68

3.05

3.73

Above 400 units

97.80

6.10

51.35

57.45

Tariff-LT/Temporary Commercial

9.08

0.15

4.84

4.99

0-20 KW/Commercial Consumers

0-100 Units

9.08

0.15

4.84

4.99

101 - 200 Units

0.00

-

0.00

201 - 400 Units

0.00

-

0.00

Above 400 Units

0.00

-

0.00

>20-90Kw and above Commercial Consumers

0 - 100 units

0.00

-

0.00

101 - 200 units

0.00

-

0.00

201-400 units

0.00

-

0.00

Above 400 units

0.00

-

0.00

Sub-Total

562.42

47.06

287.97

335.02

3

Public Lighting

LT Voltage Level

Tariff-LTPL/Public Lighting

50

1.02

21.17

22.20

4

Agricultural Pumpsets

HT Voltage Level (33 kV & 11 kV)

HT-Agriculture

Tariff-HTAG/Agriculture (Pump

Sets/Irrigation) (A)

5

0.45

1.51

1.97

Tariff-HTAG/Agriculture (Allied Activities)

(B)

9

0.18

1.86

2.04

LT Voltage Level

LT-Agriculture

Tariff-LTAG/Agriculture (Pump

Sets/Irrigation) (A)

17

1.05

2.59

3.64

Tariff-LTAG/Agriculture Allied (B)

1

0.07

0.17

0.24

Sub-Total

32.90

1.76

6.13

7.89

5

Small Power

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

127

Sl. No.

Category

Sales in

MU

Revenue

from

Fixed

Charges

Revenue

from

Demand

Charges

Revenue

from

Energy

Charges

Total

LT Voltage Level

LTI-Industry

81

7

31

38

0-500 Units

17

3.24

5.62

8.86

Above 500 units

64

3.76

25.43

29.18

Tariff-LTP/Mixed (Hotel Industries)

4

0.14

2.22

2.35

Sub-Total

85.38

7.13

33.27

40.40

6

Medium Supply 11kV, Large Supply 33

kV & Bulk Supply 110 kV

33 kV / 11 kV & 110 kV Voltage Level

Tariff HTI/Industrial

1483

171

845

1016.35

33 kV/11kV

1228

148.91

706.51

855.42

110kV

255

22.38

138.54

160.93

H.T.Industrial (Ferro Metallurgical/

Steel Melting/ Power Intensive)

507

27.98

279.96

307.94

H.T. MES/Defence Establishments

28

2.09

15.47

17.56

Sub-Total

2018.04

201.36

1140.48

1341.84

7

Bulk Supply

33 kV Voltage Level

Single Point Supply

5.55

1.07

0.00

2.67

3.74

Residential Complexes

0.00

0.00

0.00

Commercial Complexes

5.55

1.07

2.67

3.74

Industrial Complexes

0.00

0.00

0.00

Sub-Total

5.55

1.07

0.00

2.67

3.74

8

Other Categories

33 kV Voltage Level

Electric Vehicle Charging Station

11 kV Voltage Level

Tariff-LT Hoarding and Sign Board

0

0.04

0.16

0.21

Electric Vehicle Charging Station

Grand Total

4086.29

285.91

0.00

1823.60

2109.47

&RPPLVVLRQ¶VDQDO\VLV

The category wise/ sub-category wise and slab-wise revenue at existing retail tariff is calculated as per the

applicable tariff rates. The revenue from demand charges and the energy charges have been projected for each

category/ sub-category and slab. The Commission has considered the energy sales, connected load and number

of consumers approved by the Commission in the Business Plan Order dated 31st March 2022 for projecting the

revenue at existing tariff. The Commission has considered suitable assumptions wherever necessary. The

revenue at existing tariff as computed by the Commission for the FY 2022-23 has been shown in the following

table:

Table 68: Revenue at existing tariff approved by the Commission for FY 2022-23 (INRCr.)

Sl. No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

1

DOMESTIC

1386.33

26.09

342.15

368.24

(i)

LT-D Domestic

1384.58

25.98

342.00

367.98

0-100 units

544.79

7.20

81.72

88.91

101-200 units

331.54

5.25

74.60

79.84

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

128

Sl. No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

201-300 units

175.22

6.93

49.94

56.87

301-400 units

96.50

3.11

35.22

38.33

Above 400 units

236.53

3.50

100.53

104.02

(ii)

Low Income Group

1.37

0.08

-

0.08

(iii)

HT-D Domestic

0.38

0.03

0.15

0.18

2

COMMERCIAL

607.53

43.18

305.26

348.43

(i)

LT-C Commercial

472.52

20.08

228.11

248.19

0-100 units

77.99

3.61

27.69

31.30

101-200 units

47.80

0.97

20.79

21.76

201-400 units

60.12

3.14

29.16

32.30

Above 400 units

286.61

12.36

150.47

162.83

(ii)

HT-C Commercial

135.02

23.10

77.15

100.25

3

INDUSTRIAL

2139.85

189.41

1035.85

1225.26

(i)

LT-I Industrial

80.91

7.05

31.07

38.12

0-500 units

16.18

3.40

5.50

8.90

Above 500 units

64.73

3.66

25.57

29.22

(ii)

Low Tension-Mixed/LT-P (Hotel Industries)

4.48

0.14

2.22

2.36

(iii)

High Tension-I/HT-I

1499.12

157.91

734.68

892.58

Connected at 11/33 kV

1247.94

135.20

616.15

751.36

Connected at 110 kV

251.18

22.70

118.52

141.22

(iv)

High Tension-Ferro/SM/PI/SR

555.35

24.31

267.89

292.20

4

AGRICULTURE

33.62

1.71

5.88

7.59

(i)

Low Tension-AG/LT-AGP (Pump Sets/Irrigation)

17.29

1.09

2.59

3.69

(ii)

Low Tension-AG/LT-AGA (Allied Activities)

0.79

0.05

0.14

0.19

(iii)

High Tension-AG/HT-AGP (Pump Sets/Irrigation)

4.89

0.44

1.03

1.47

(iv)

High Tension-AG/HT-AG (Allied Activities)

10.65

0.12

2.12

2.24

5

Military Engineering Services/defense

Establishments

26.96

1.73

14.54

16.27

6

PUBLIC LIGHTING

29.61

0.23

12.44

12.67

7

HOARDINGS/SIGNBOARDS

0.16

0.04

0.16

0.20

8

TEMPORARY

12.10

0.00

10.19

10.19

(i)

LT

9.77

0.00

8.09

8.09

LT Domestic

0.69

0.00

0.27

0.27

LT Commercial

9.08

0.00

7.81

7.81

(ii)

HT

2.33

0.00

2.11

2.11

9

Single Point Supply

5.69

0.91

2.76

3.67

(i)

Residential Complexes

0.00

0.00

0.00

0.00

(ii)

Commercial Complexes

5.69

0.91

2.76

3.67

(iii)

Industrial Complexes

0.00

0.00

0.00

0.00

TOTAL

4241.87

263.30

1729.23

1992.53

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

129

The Commission has determined revenue from sale of power at existing tariff as INR1992.53Cr. in the FY 2022-

23.

5.20. Standalone Revenue Gap/ Surplus for FY 2022-23

3HWLWLRQHU¶V6XEPLVVLRQ

Based on the ARR and the revenue from retail tariff projected by the Petitioner, the Petitioner has submitted a

standalone revenue gap of INR 251.69 Cr for the FY 2022-23.

&RPPLVVLRQ¶VDQDO\VLV

Based on the approved ARR and existing retail tariff, the following Revenue Gap/Surplus is arrived at for the

FY 2021-22:

Table 69: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY

2022-23 (In INR Cr)

S. No

Particulars

3HWLWLRQHUV¶6XEPLVVLRQ

Now Approved

1

Net Revenue Requirement

2,361.15

2,408.15

2

Revenue from Retail Sales at Existing Tariff

2,109.47

1,992.53

Net Gap /(Surplus)

251.69

415.62

The standalone gap at existing retail tariff is INR415.62 Cr. for FY 2022-23. This estimated gap

is considered while determining the retail tariff for FY 2022-23, as discussed in the subsequent

Chapter.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

130

6. Chapter 6: Tariff Principles and

Design

6.1. Overall Approach

The Commission while designing retail tariffs for the FY 2022-23 has kept in view the principles of

determination of tariff as set out in the Electricity Act, 2003 (EA 2003), Tariff Policy, 2016 and the JERC MYT

Regulations, 2021.

The provision of supply of electricity to all the people is an essential driver for development, and also influences

social and economic change. In this Tariff Order, the Commission has continued with its endeavor to meet the

objectives of the EA 2003, as set out in its Preamble, including the protection of the interest of consumers, the

supply of electricity to all areas and the rationalisation of tariffs. The EA, 2003 also mandates the Commission

to strikea fine balance between the interests of various stakeholders including Utilities and consumers. The

Commission has also taken into consideUDWLRQWKH3HWLWLRQHU¶VVXEPLVVLRQVDVZHOODVWKHSXEOLFUHVSRQVHVLQ

these proceedings.

6.2. Applicable Regulations

Regulation 20 of the JERC MYT Regulations, 2021 states the following:

³20. Annual determination of tariff

20.1 The Commission shall determine the tariff of a Generating Company, Transmission Licensee and

Distribution Licensee covered under a Multi Year Tariff framework for each Year during the Control Period,

in accordance with timelines specified in Regulation 18, having regard to the following:

a) The approved forecast of Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges

of the Generating Company, Transmission Licensee and Distribution Licensee for such Financial Year,

including modifications approved at the time of Mid-term Review, if any; and

b) Approved gains and losses, including the incentive available, to be passed through in tariff, following the

truing up of previous Year.´

Further, Regulation 68 of the JERC MYT Regulations, 2021 states the following:

³68. Determination of Tariff

68.1 The Commission may categorize Consumers on the basis of their load factor, power factor, voltage, total

consumption of electricity during any specified period or the time at which the supply is required or the

geographical position of any area, the nature of supply and the purpose for which the supply is required and

any other factor as considered appropriate by the Commission.

68.2 The Commission shall endeavour to determine cost of supply for each category/ sub-category of

Consumers.

68.3 The Commission shall endeavour to reduce gradually the cross-subsidy between Consumer categories

withrespect to the cost of supply in accordance with the provisions of the Act.

68.4 The tariff proposal by Licensee and the tariff determination by the Commission shall be based on the

following principles:

(a) The tariff for all categories shall preferably be two part, consisting of fixed and variable charges.

(b) The fixed charges in tariff shall progressively reflect actual fixed cost incurred by Distribution Licensee;

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

131

(c) The overall retail supply tariff for different Consumer categories shall progressively reflect the cost of

supply for respective categories of Consumers;

(d) The tariff for residential Consumers shall be set considering the affordability of tariff for various class of

Consumers;

(e) The tariff shall be set in such a manner that it may not present a tariff shock to any category of

&RQVXPHUV´

6.3. Standalone and Consolidated Revenue Gap/ Surplus at

existing tariff

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has proposed a standalone revenue gap at existing tarifffor FY 2022-23 as shown in the table

below:

Table 70: Standalone Revenue Gap/ (Surplus) submitted by Petitioner for FY 2022-23 (In Rs Cr)

Particulars

FY 2022-23

Net Revenue Requirement

2,361.15

Revenue from Retail Sales at Existing Tariff

2,109.47

Standalone Gap /(Surplus) for the year

251.69

The Petitioner has further submitted that the Council of Ministers in the meeting held on 25th August 2021

resolved to keep the Tariff Order for FY 2021-22 in abeyance for the period from 1st April, 2021 till 31st March,

2022 (12 months) except for levy of Tariff of Rs.3.50/Unit as per Tariff Order for FY 2021-22 to Consumer

&DWHJRU\³(OHFWULF9HKLFOH&KDUJLQJ6WDWLRQ´DQGLPSOHPHQWDWLRQRIN9$KEDVHGWDULIIIRU+7(+7&DWHJRULHV

and to grant of subsidy to all categories of Consumers to nullify the impact of hike in Tariff Order for FY 2021-

22 issued vide Petition No: 39/2020 by the Commission. The Petitioner has estimated a reduction of INR

108.44 Cr. from the projected revenue in FY 2022-23 as follows:

Table 71: Cumulative Revenue Gap/ (Surplus) submitted by Petitioner for FY 2022-23 (In Rs Cr)

Particulars

FY 2022-23

Net ARR

2,361.15

Revenue from Existing Tariff

2,109.47

Revenue Gap for the Year (at existing tariff)

251.69

Opening Balance of Gap

0.00

Total Cumulative Gap for years

251.69

Less: Budgetary Support commitment provided

-

Balance Gap to be recovered

0.00

Proposed Gap Recovery

251.69

Proposed Tariff Reduction from last year

-108.44

Budgetary Support required from Government

of Goa to meet balance Revenue Gap

360.13

&RPPLVVLRQ¶VDQDO\VLV

The Commission takes a stern view of the fact that the tariff schedule prescribed by the Commission in the

Tariff Order dated 30.03.2021 has not been implemented by the Petitioner. The Commission directs the

Petitioner to implement the Tariff Schedule as approved in this Order from 1st April 2022.

The Commission in the True-up of FY 2016-17 approved the revenue gap/surplus as nil in the Tariff Order

dated 30.03.2021. Further, the Commission has not approved any revenue gap for the FY 2017-18 to FY 2020-

21 due to non±availability of audited annual accounts and for FY 2021-22 due to unreliable data. The

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

132

Commission has determined the tariff for FY 2022-23 as part of this Order. Therefore, the Commission

approves the standalone revenue gap for FY 2022-23 as follows:

Table 72: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY

2022-23 (In INR Cr)

S. No

Particulars

Now Approved

1

Net Revenue Requirement

2,408.15

2

Revenue from Retail Sales at Existing Tariff

1,992.53

Net Gap /(Surplus)

415.62

The Commission has computed a standalone revenue gap of INR 415.62 Cr in the FY 2022-23 at

the existing tariff.

6.4. Treatment of the Revenue Gap/ Surplus and Tariff

Design

The revenue gap of INR 415.62Cr. typically signifies that the revenue from the existing tariff is not

commensurate with the costs incurred by the Petitioner. However, it is observed that due to unavailability of

audited annual accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21, it is difficult to ascertain the

accuracy of the data in respect of capital expenditure, capitalisation, power purchase, energy sales etc. during

this period thereby leading to unreliable estimates of ARR parameters for FY 2022-23. Further, the

Commission also does not have verified figures for revenue from sale of power during this period. Therefore,

the Commission does not have an accurate picture of standalone revenue gap at existing tariff for FY 2022-23.

The Commission has accordingly dealt with this issue in the following section.

6.4.1. Tariff Design

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted that the Council of Ministers in the meeting held on 25th August 2021 resolved to

keep the Tariff Order for FY 2021-22 in abeyance for the period from 1st April, 2021 till 31st March, 2022 (12

months) except for levy of Tariff of Rs.3.50/Unit as per Tariff Order for FY 2021-22 to Consumer Category

³(OHFWULF9HKLFOH &KDUJLQJ 6WDWLRQ´DQGLPSOHPHQWDWLRQRIN9$KEDVHGWDULIIIRU+7(+7&DWHJRULHVDQG WR

grant of subsidy to all categories of Consumers to nullify the impact of hike in Tariff Order for FY 2021-22

issued vide Petition No: 39/2020 by the Commission. The Petitioner has proposed the tariff schedule as

follows:

Table 73:Tariff Schedule proposed by the Petitioner for FY 2022-23

S.

No.

Category

Proposed Tariff for FY 2022-23

Fixed Charges

Energy Charges

(INR/kWh)

Units

Rate

1

Domestic

A

Low Tension-D/LT-D

0-100 units

Single Phase

INR 25/Con/Month

Three Phase

INR 60/Con/Month

Rs/kWh

1.40

101-200 units

Rs/kWh

2.10

201 to 300 units

Rs/kWh

2.65

301 to 400 units

Rs/kWh

3.45

Above 400 units

Rs/kWh

4.00

B

Low Tension-LIG/LT-LIG

All Units

INR 40/Con/Month

Rs/kWh

-

C

High Tension-D/HT-D

All Units

INR

100/kVA/Month

Rs/kVAh

3.45

2

Commercial

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

133

S.

No.

Category

Proposed Tariff for FY 2022-23

Fixed Charges

Energy Charges

(INR/kWh)

Units

Rate

A

Low Tension-C/LT-C

0-100 units

For consumers

with Load upto 20

kW

INR 50/Con/Month

For consumers

with Load more

than 20 kW and

upto 90 kW

INR 55/kW/Month

Rs/kWh

3.40

101-200 units

Rs/kWh

4.10

201 units- 400 units

Rs/kWh

4.60

Above 400 units

Rs/kWh

5.00

B

High Tension-C/HT-C

All Units

INR

250/kVA/month

Rs/kVAh

5.50

3

Industrial

A

Low Tension-I/LT-I

0-500 units

INR 35/HP/Month

Rs/kWh

3.30

Above 500 units

INR 35/HP/Month

Rs/kWh

3.80

B

Low Tension-Mixed/LT-P (Hotel Industries)

All Units

INR 40/kW/Month

Rs/kWh

4.70

C

High Tension-I/HT-I

Connected at 11/33 kV

INR

250/kVA/Month

Rs/kVAh

4.50

Connected at 110 kV

INR

250/kVA/Month

Rs/kVAh

4.40

D

High Tension- Ferro/SM/ PI/ SR

All Units

INR

250/kVA/Month

Rs/kVAh

4.50

4

Agricultural

A

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

All Units

INR 15/HP/Month

Rs/kWh

1.40

B

Low Tension-AG/LT-AGA (Allied Activities)

All Units

INR 20/HP/Month

Rs/kWh

1.70

C

High Tension-AG/HT-AGP (Pump

Sets/Irrigation)

All Units

INR 35/kVA/Month

Rs/kVAh

1.50

D

High Tension-AG/HT-AG (Allied Activities)

All Units

INR 60/kVA/Month

Rs/kVAh

1.90

5

Military Engineering Services/ defense

Establishments

All Units

INR 175/kVA/Month

Rs/kVAh

5.00

6

Public Lighting

All Units

INR 50/kW/Month

Rs/kWh

4.10

7

Hoardings/Signboards

All Units

INR 60/kVA/Month

Rs/kWh

9.90

8

Temporary Supply

A

LT Temporary Domestic

Tariff shall be Fixed/ Demand charges (if any) plus

energy charges (for relevant slab, if any) under

corresponding permanent supply category plus 50%

of both.

For multi activity pursuit, applicable Tariff for

temporary connection shall be with reference to that

of commercial category for permanent supply.

B

LT Temporary Commercial

C

HT Temporary

9

Single Point Supply

A

Residential Complexes

INR 100 per kVA per

month or part

thereof

Rs/kVAh

3.45

B

Commercial Complexes

INR 200 per kVA

per month or part

thereof

Rs/kVAh

4.60

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

134

S.

No.

Category

Proposed Tariff for FY 2022-23

Fixed Charges

Energy Charges

(INR/kWh)

Units

Rate

C

Industrial Complexes

INR 200 per kVA

per month or part

thereof

Rs/kVAh

4.20

10

Electric Vehicle Charging Station

All Units

-

Rs/kWh

3.50

&RPPLVVLRQ¶VDQDO\VLV

The Commission has determined the retail tariff for the FY 2022-23 in accordance with the principles stated in

the Electricity Act, 2003 Tariff Policy, 2016, and the JERC MYT Regulations, 2021. The Tariff design in general

is guided by the following principles:

1.

Cost reflective: The tariffs determined should efficiently reflect the cost of supply for each

consumer category.

2.

Progressive tariffs: Ensuring progressivity among tariffs by having telescopic tariff slabs which

encourages efficient consumption and at the same time allows intra-category cross-subsidy by way

of charging higher tariff for higher consumption to subsidise the lower consumption consumers

3.

5HYHQXHQHXWUDOLW\7KHUHVKRXOGEHQRLPSDFWRQWKHXWLOLW\¶V\HDUO\UHYHQXHGXHWRUDWLRQDOL]DWLRQ

of tariffs i.e. the overall status quo should be maintained.

4.

Affordability: Assessing affordability of electricity for Domestic and Commercial consumers for

defining slab ranges and setting tariffs

5.

Revenue stability: Tariff should ensure adequate fixed cost recovery for utilities from fixed/demand

charges

6.

Avoiding tariff shocks: Tariff shocks should be avoided and stakeholders should be able to predict

the future trends in tariffs

7.

Demand management and grid stability: Demand management and grid stability should be ensured

with demand-based tariffs

8.

Simplified tariff structure: Tariff structure should be simplified to make it easily administrable by

the utility and easy to understand for the consumer.

9.

Smart tariff design: Tariff rate design should take into consideration trends in electric power such

as small-scale renewable generation by consumers, energy efficiency, electric vehicle charging, etc.

While all the above parameters contribute significantly to developing a sustainable tariff framework, there are

certain parameters namely Cost of Supply and Tariff Affordability which are of importance and constitute the

building blocks in achieving the overall objective. The context and the approach for these parameters have been

discussed as follows:

Cost of Supply

a)

Context

Due to electricity being a crucial utility item for all consumers, over the period of time, various socio-

HFRQRPLFLVVXHVKDYHEHHQIDFWRUHGLQWRGHWHUPLQHWKHHQGXVHU¶VWDULIIV7KLVKDVXQIRUWXQDWHO\OHGWRVHYHUH

imbalance between the tariffs levied vis-a-vis the cost of supply of the electricity, causing distress to the

Distribution Licensee. For example, in order to ensure that tariffs are kept in check for domestic consumers,

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

135

while still allowing cost recovery for Distribution Licensees, cross subsidy has been built in between

categories. The tariffs so determined, are skewed, with tariff for industrial and commercial consumers being

higher and for other categories being lower than their respective costs of supply. The implications of this

imbalance in tariffs is twofold ± uncompetitive industries owing to higher input costs and inability of

Distribution Licensees to recover sufficient tariffs from domestic consumers, resulting in financial distress.

The issue is more pronounced for rural supply where tariffs are highly subsidized, actual cost of supply is

higher and revenue recovery is poor.

It is thus essential that tariffs reflect the true cost to service a category of consumer. As a crucial first step

towards cost-reflective tariffs, it is important for Distribution Licensees to determine the costs of supply

(which cascade from generation to transmission and finally to distribution and retail supply of power) that

should be prudently recovered from each consumer category. These costs should correspond to the actual

costs being caused/contributed by each consumer category towards total cost incurred by the Distribution

Licensee. By determining consumer category wise costs of supply, the Distribution Licensee would be in a

better position to allocate costs where relevant and determine how tariffs can be levied fairly on each

category.

b)

Approach:

The overall approach that can be followed for accurately determining the Cost of Supply has been discussed as

follows.

Presently, the most commonly used approach for determining the cost of supply of electricity for tariff

determination is the Average Cost of Supply (ACoS) method. The ACoS is computed by dividing the Annual

Revenue Requirement (ARR) determined by the Commission for recovery through tariffs by the total energy

sales for the yHDU+RZHYHUWKLVPHWKRGRORJ\GRHVQ¶WLQGLFDWHWKHFRVWVLQFXUUHGE\FRQVXPHUVDWGLIIHUHQW

YROWDJHOHYHOVXVLQJGLIIHUHQWDVVHWVRIWKHQHWZRUN7KHUHIRUHLWGRHVQ¶WKHOSLQGHWHUPLQLQJDFFXUDWHWDULIIV

for particular consumers, eventually resulting in insufficient cost coverage.

As a next logical step, the Voltage wise cost of supply (VCoS) method provides a better reflection of cost to

supply to consumers at different voltage levels.

VCoS uses three parameters for allocating various costs to voltage levels ± energy input at each voltage level,

energy sales and asset allocation to voltage levels. The losses segregated voltage wise (as percentage of input

energy) are to be allocated to different voltage levels based on energy input to each voltage level (as explained

in subsequent sections). Subsequently, the cost elements such as power procurement costs, employee

expenses, administrative and general expenses and income tax can be allocated to each voltage levels based

on total sales at each voltage level. The cost elements, which are dependent on assets such as depreciation,

interest costs, return allowed to utility etc. are allocated in ratio of assets allocated to each voltage level. The

sum of all the cost components at each voltage level is the cost to supply the particular voltage (EHT/HT/LT).

The Commission is of the opinion that while VCoS differentiates cost allocation based on voltage levels, it

does not factor in consumer category level differentiation. For instance, at the same LT level, cost of

supplying electricity to a Commercial consumer may be different from that of a domestic consumer. Thus, it

believes that the most progressive way forward for the Distribution Licensee is to accurately determine the

cost of supply is to attempt to determine Cost of Supply for various consumer categories and also voltage

level. The Commission notes that States like Andhra Pradesh and Telangana have determined Category wise

Cost of Supply albeit with several assumptions and the Distribution Licensee must also attempt to determine

the same.

The Commission is of the opinion that for determination of the Category wise Cost of Supply, the embedded

cost methodology is an appropriate starting point.

The Commission strongly believes that determination of Category wise Cost of Supply is essential to ensure

cost reflectivity in tariffs fixed for different categories. However, the Commission feels that to carry out this

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

136

exercise a lot of field level information would be required such as Category wise co-incident and non- co-

incident demand, Voltage wise value of assets (Voltage wise asset ratio), Voltage wise losses, Category wise

break-up of costs related to Metering, Billing and Collection etc. which curUHQWO\ WKH 3HWLWLRQHU GRHVQ¶W

maintain. Therefore, in absence of the same, the Commission is unable to determine the Category wise Cost of

Supply in this Order but directs the Petitioner to start maintaining this data and submit the same in the tariff

proceedings of next year. In absence of the requisite data for determination of voltage-wise/category-wise

cost of supply as mentioned above, the Commission as part of this Tariff Order has determined the tariff

according to the Average Cost of Supply (ACoS).

Tariff Affordability

a)

Context

The Commission understands that the consumer base of Distribution Licensee is varied and covers a wide

spectrum of socio-economic backgrounds, specially the domestic category consumers. It is also aware that

most low-income households spend a substantial share of their income on utility services such as electricity,

heating and water. However, any envisaged tariff reforms are often objected to avoid further burdening of

these consumers. But to improve the quality of service of electricity, the Distribution Licensee has to

undertake significant capital expenditure which eventually deteriorates the affordability of tariffs. Thus, to

tackle this problem and in the spirit of economic wellbeing of all consumer classes, the concept of cross-

subsidies has been built into the current tariff structure.

However, the Commission believes that a more scientific and logical approach can be adopted to identify the

right categories of consumers and the right cross-subsidy/subsidy requirement that will benefit the end

consumers at the same time. Hence, the Commission believes that there is a strong need to develop a

scientific methodology to assess the social impact of electricity tariffs.

The overall approach that can be followed for determining the tariff affordability has been discussed as

follows.

b)

Approach

On reviewing methodologies adopted for social impact assessment of electricity tariffs, the Commission found

that Tariff Affordability Ratio (TAR) is a reliable parameter to measure affordability of electricity in

households.

TAR is defined by obtaining the burden incurred by a household for electricity as compared to the overall

household expenditure. The rationale behind this concept is that the electricity is basic utility and is

unavoidabOHLQWRGD\¶VVFHQDULRKRZHYHUWKLVGRHVQRWHQVXUHWKDWWKHH[SHQGLWXUHOHYHOLVLQOLQHZLWKWKH

overall household expenditure. Hence, this concept helps to understand the affordability level of electricity on

households with different economic levels.

The electricity expenditure can be determined initially for domestic consumers by computing the average

consumption levels across each slab and the household expenditure can be estimated from national surveys of

household expenditure across economic levels conducted by organizations like NSSO. Thereafter the

distribution of consumers of the Distribution Licensee across tariff slabs can be mapped across the

established economic levels to develop the final affordability ratio matrix for the Distribution Licensee¶V

domestic consumer base.

Following the identification of the current ratio of Tariff Affordability, the Commission in consultation with

the stakeholders will develop benchmarks for acceptable affordability levels by studying trends across

countries with a demography and energy scenario similar to that of India and propose appropriate tariffs. The

final output shall help understand the Commission to modify tariffs in cases where there is more room for

tariff increase or a need to correct tariffs. The exercise would also help the Commission in setting tariff slabs

as per the paying capacity of the consumers which would be beneficial especially for Domestic category

consumers. Additionally, this shall also help the Government to formulate better schemes to effectively

channelize its intended benefits.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

137

The Commission in these tariff proceedings is not carrying out this exercise due to unavailability of accurate

data. The Petitioner is directed to ensure the sanctity of the data maintained pertaining to various categories.

Based on the discussions above, the Commission is continuing with its existing approach of determination of

tariff for various consumer categories based on the Average Cost of Supply (ACoS) and reduction of Cross

Subsidy amongst various consumer categories, ensuring consumer tariffs progressively moving towards the

cost.

Cross Subsidy

As per Section 61 (g) of the Electricity Act 2003

³ J WKDWWKH tariff progressively reflects the cost of supply of electricity and also, reduces and

eliminates cross-subsidies within the period to be specified by the Appropriate Commission;´

For reduction of cross subsidies, the Tariff Policy 2016 in Section 8.3 stipulates as below:

³)RU DFKLHYLQJ WKH REMHFWLYH WKDW WKH WDULII SURJUHVVLYHO\ UHIOHFWV WKH FRVW RI VXSSO\ RI HOHFWULFLW\ WKH

Appropriate Commission would notify a roadmap such that tariffs are brought within ±20% of the

average cost of supply. The road map would also have intermediate milestones, based on the approach

RIDJUDGXDOUHGXFWLRQLQFURVVVXEVLG\´

In order to achieve the objectives of the Tariff Policy 2016 of bringing down the cross subsidy levels amongst

various consumer categories within ±20% of the average cost of supply, the Commission has tried to

rationalize the tariff applicable to various consumer categories.

The limit of cross subsidy, as envisaged in the Tariff Policy 2016, cant be achieved by rationalizing the tariff

in a single year, as this may lead to tariff shock to the cross subsidized consumers. In this Tariff Order, the

Commission has continued its approach of rationalization of the tariff for various consumer categories and

reducing the cross subsidy.

Accordingly, in this Tariff Order, the Commission has designed tariff for various consumer categories

considering the Average Cost of supply in line with the provisions of the Tariff Policy, 2016. While designing

the tariff for FY 2022-23, the Commission has reduced the cross-subsidy levels with an endeavored to bring

the same within range specified in Tariff Policy 2016. To achieve this objective, the Commission has increased

the tariff levels for cross-subsidized categories by higher than the average hike and either

reduced/maintained the tariff levels or increased tariff at lower than average tariff hike for cross-subsidizing

categories.

6.4.2. Approved Final Tariff Schedule

The existing retail tariff and tariff now approved by the Commission for each consumer category has been

shown in the table below:

Table 74: Existing and approved tariff

Category

Existing Tariff

Approved Tariff

Fixed Charges

Energy

Charges

Fixed Charges

Energy

Charges

1

Domestic

A Low Tension-D/LT-D

0-100 units

Single Phase

INR 25/Con/Month

Three Phase

INR 65/Con/Month

1.50 INR/kWh

INR 20/kW/Month

1.60 Rs/kWh

101-200 units

2.25 INR/kWh

INR 20/kW/Month

2.35 Rs/kWh

201 to 300 units

2.85 INR/kWh

INR 20/kW/Month

2.95 Rs/kWh

301 to 400 units

3.65 INR/kWh

INR 20/kW/Month

3.90 Rs/kWh

Above 400 units

4.25 INR/kWh

INR 20/kW/Month

4.50 Rs/kWh

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

138

Category

Existing Tariff

Approved Tariff

Fixed Charges

Energy

Charges

Fixed Charges

Energy

Charges

B Low Tension-LIG/LT-LIG

INR 50/Con/Month

-

INR 20/kW/Month

-

C High Tension-D/HT-D

All Units

INR 110/kVA/Month

3.65 INR/kVAh

INR 110/kVA/Month

4.60 Rs/kVAh

2 Commercial

A Low Tension-C/LT-C

0-100 units

For consumers with

Load upto 20 kW

INR 50/Con/Month

For consumers with

Load more than 20

kW and upto 90 kW

INR 60/kW/Month

3.55 INR/kWh

For consumers with

Load upto 20 kW

INR 40/kW/Month

For consumers with

Load more than 20

kW and upto 90 kW

INR 60/kW/Month

3.55 INR/kWh

101-200 units

4.35 INR/kWh

4.35 INR/kWh

201 units- 400 units

4.85 INR/kWh

4.85 INR/kWh

Above 400 units

5.25 INR/kWh

5.25 INR/kWh

B High Tension-C/HT-C

All Units

INR 250/kVA/month

5.50 INR/kVAh

INR 250/kVA/month 5.25 INR/kVAh

3 Industrial

A Low Tension-I/LT-I

0-500 units

INR 40/HP/Month

3.40 INR/kWh

INR 40/HP/Month

3.40 INR/kWh

Above 500 units

INR 40/HP/Month

3.95 INR/kWh

INR 40/HP/Month

3.95 INR/kWh

B Low Tension-Mixed/LT-P

(Hotel Industries)

All Units

INR 50/kW/Month

4.95 INR/kWh

INR 50/kW/Month

5.25 INR/kWh

C High Tension-I/HT-I

Connected at 11/33 kV

INR 250/kVA/Month 4.80 INR/kVAh INR 250/kVA/Month 4.80 INR/kVAh

Connected at 110 kV

INR 250/kVA/Month 4.70 INR/kVAh INR 250/kVA/Month 4.70 INR/kVAh

D High Tension- Ferro/SM/ PI/

SR

All Units

INR 250/kVA/Month 4.80 INR/kVAh INR 250/kVA/Month 4.80 INR/kVAh

4 Agricultural

A Low Tension-AG/LT-AGP

(Pump Sets/Irrigation)

All Units

INR 18/HP/Month

1.50 INR/kWh

INR 18/HP/Month

1.50 INR/kWh

B Low Tension-AG/LT-AGA

(Allied Activities)

All Units

INR 25/HP/Month

1.75 INR/kWh

INR 25/HP/Month

1.75 INR/kWh

C High Tension-AG/HT-AGP

(Pump Sets/Irrigation)

All Units

INR 40/kVA/Month

1.60 INR/kVAh

INR 40/kVA/Month

1.60 INR/kVAh

D High Tension-AG/HT-AG

(Allied Activities)

All Units

INR 70/kVA/Month

1.95 INR/kVAh

INR 70/kVA/Month

1.95 INR/kVAh

5

Military Engineering

Services/defense

Establishments

All Units

INR 200/kVA/Month 5.20 INR/kVAh INR 200/kVA/Month 4.90INR/kVAh

6 Public Lighting

All Units

INR 70/kW/Month

4.20 INR/kWh

INR 70/kW/Month

5.65 INR/kWh

7 Hoardings/Signboards

All Units

INR 70/kVA/Month

10.00 INR/kWh

INR 70/kVA/Month

10.00 INR/kWh

8 Temporary Supply

A LT Temporary Domestic

Tariff shall be Fixed/ Demand charges (if

Tariff shall be Fixed/ Demand charges

Tariff shall be Fixed/Demand charges(if Tariff shall be Fixed/Demand charges

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

139

Category

Existing Tariff

Approved Tariff

Fixed Charges

Energy

Charges

Fixed Charges

Energy

Charges

B LT Temporary Commercial

any) plus energy charges (for relevant

slab, if any) under corresponding

permanent supply category plus 50% of

both.

For multi activity pursuit, applicable

Tariff for temporary connection shall be

with reference to that of commercial

category for permanent supply.

(if any) plus energy charges (for relevant

slab, if any) under corresponding

permanent supply category plus 50% of

both.

For multi activity pursuit, applicable

Tariff for temporary connection shall be

with reference to that of commercial

category for permanent supply.

C HT Temporary

9 Single Point Supply

A Residential Complexes

INR 110 per kVA per

month or part thereof

3.55 INR/kVAh

INR 110 per kVA per

month or part thereof 3.55 INR/kVAh

B Commercial Complexes

INR 220 per kVA per

month or part thereof 4.80 INR/kVAh

INR 220 per kVA per

month or part thereof 4.80 INR/kVAh

C Industrial Complexes

INR 220 per kVA per

month or part thereof 4.40 INR/kVAh

INR 220 per kVA per

month or part thereof 4.40 INR/kVAh

10 Electric Vehicle Charging

Station

-

3.50 INR/kWh

-

3.50*

INR/kVAh

*This tariff is applicable only for supply at HT. In case of LT supply, tariff will be INR 0.20/kVAh higher than the above

tariff.

6.4.3. Revenue from Approved Retail Tariff for FY 2022-23

Based on the retail tariff approved above, the Revenue from approved tariff is shown in the following table. The

Commission has not estimated any revenue for Electric Vehicle Charging Station, Residential Complexes and

Industrial Complexes categories as no sales have been booked under the respective categories. the Commission

as of now approves the k factor for the category as shown in the table, however, directs the Petitioner to submit

the requisite data for energy sales, no. of consumers and connected load in case any consumers are identified

under these categories. Accordingly, the revenue from approved retail tariff is determined as follows:

Table 75: Revenue from approved retail tariff determined by Commission (In INR Cr)

S. No.

Category

Sales

(MUs)

Fixed

Charges

(INR Cr.)

Energy

charges

(INR Cr.)

Total

Charges

(INR. Cr.)

ABR

(INR./unit)

K

Factor

1

Domestic

1386.33

36.93

361.03

397.96

2.87

0.60

(i)

LT-D Domestic

1384.58

36.89

360.84

397.74

2.87

0.60

0-100 units

544.79

11.80

87.17

98.96

1.82

0.38

101-200 units

331.54

9.07

77.91

86.98

2.62

0.55

201-300 units

175.22

6.17

51.69

57.86

3.30

0.69

301-400 units

96.50

3.48

37.64

41.12

4.26

0.89

Above 400 units

236.53

6.38

106.44

112.82

4.77

1.00

(ii)

Low Income Group

1.37

0.00

-

0.00

0.02

0.00

(iii)

HT-D Domestic

0.38

0.03

0.18

0.22

5.75

1.21

2

Commercial

607.53

44.89

301.75

346.64

5.71

1.20

(i)

LT-C Commercial

472.52

21.79

228.11

249.90

5.29

1.11

0-100 units

77.99

4.59

27.69

32.28

4.14

0.87

101-200 units

47.80

1.69

20.79

22.49

4.70

0.99

201-400 units

60.12

3.14

29.16

32.30

5.37

1.13

Above 400 units

286.61

12.36

150.47

162.83

5.68

1.19

(ii)

HT-C Commercial

135.02

23.10

73.64

96.74

7.17

1.50

3

Industrial

2139.85

189.41

1035.98

1225.39

5.73

1.20

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

140

S. No.

Category

Sales

(MUs)

Fixed

Charges

(INR Cr.)

Energy

charges

(INR Cr.)

Total

Charges

(INR. Cr.)

ABR

(INR./unit)

K

Factor

(i)

LT-I Industrial

80.91

7.05

31.07

38.12

4.71

0.99

0-500 units

16.18

3.40

5.50

8.90

5.50

1.15

Above 500 units

64.73

3.66

25.57

29.22

4.51

0.95

(ii)

Low Tension-

Mixed/LT-P (Hotel

Industries)

4.48

0.14

2.35

2.49

5.56

1.17

(iii)

High Tension-

I/HT-I

1499.12

157.91

734.68

892.58

5.95

1.25

Connected at 11/33

kV

1247.94

135.20

616.15

751.36

6.02

1.26

Connected at 110 kV

251.18

22.70

118.52

141.22

5.62

1.18

(iv)

High Tension-

Ferro/SM/PI/SR

555.35

24.31

267.89

292.20

5.26

1.10

4

Agriculture

33.62

1.71

5.88

7.59

2.26

-

(i)

Low Tension-

AG/LT-AGP (Pump

Sets/Irrigation)

17.29

1.09

2.59

3.69

2.13

-

(ii)

Low Tension-

AG/LT-AGA (Allied

Activities)

0.79

0.05

0.14

0.19

2.42

-

(iii)

High Tension-

AG/HT-AGP (Pump

Sets/Irrigation)

4.89

0.44

1.03

1.47

3.01

-

(iv)

High Tension-

AG/HT-AG (Allied

Activities)

10.65

0.12

2.12

2.24

2.11

-

5

Military

Engineering

Services/

defense

Establishments

26.96

1.73

13.70

15.43

5.72

1.20

6

Public Lighting

29.61

0.23

16.73

16.96

5.73

1.20

7

Hoardings/Signb

oards

0.16

0.04

0.16

0.20

12.48

2.62

8

Temporary

12.10

0.00

10.18

10.18

8.41

1.50*

(i)

LT

9.77

0.00

8.07

8.07

8.26

1.50*

LT Domestic

0.69

0.00

0.30

0.30

4.31

LT Commercial

9.08

0.00

7.77

7.77

8.56

(ii)

HT

2.33

0.00

2.11

2.11

9.04

5.69

0.91

2.76

3.67

6.44

9

Single Point

Supply

0.00

0.00

0.00

0.00

1.35

(i)

Residential

Complexes

5.69

0.91

2.76

3.67

6.44

0.00

(ii)

Commercial

Complexes

0.00

0.00

0.00

0.00

1.35

(iii)

Industrial

Complexes

0.00

0.00

0.00

0.00

0.00

10

Electric Vehicle

Charging Station

-

-

-

-

-

0.74

TOTAL

4241.87

275.84

1748.18

2024.02

4.77

1.00

*1.50 times the k factor of the relevant category in which the connection falls

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

141

The Commission approves revenue from approved Retail Tariff of INR2024.02 Cr. for the FY

2021-22

The average increase in the retail tariff now approved by the Commission vis-à-vis the prevailing tariff is 1.58%.

The table below provides the category wise Average Cost of Supply (ACoS), existing Average Billing Rate (ABR),

Approved ABR and category wise increase in tariff approved by Commission.

Table 76: Tariff increase approved by Commission

Category

ACoS

(Rs/kwh)

ABR at

Existing

Tariff

(Rs/kwh)

ABR at

Approved

Tariff

(Rs/kwh)

Increase

(%)

Cross Subsidy

level at

existing tariff

(%)

Cross Subsidy

level at

approved tariff

(%)

Domestic

5.68

2.66

2.87

8.07%

46.8%

50.6%

Commercial

5.68

5.74

5.71

-0.52%

101.0%

100.5%

Industrial

5.68

5.68

5.68

0.00%

100.0%

100.0%

Agriculture

5.68

2.26

2.26

0.00%

39.8%

39.8%

Military

Engineering

Services

5.68

6.03

5.72

-5.16%

106.3%

100.8%

Public Lighting

5.68

4.28

5.73

33.90%

75.3%

100.9%

Hoardings/

Signboards

5.68

12.48

12.48

0.00%

219.9%

219.9%

Temporary

5.68

8.42

8.41

-0.18%

148.4%

148.1%

Single Point

Supply

5.68

6.44

6.44

0.00%

113.5%

113.5%

Total

5.68

4.70

4.77

1.58%

82.7%

84.0%

It can be observed in the above table thatthe Commission has increased the tariff levels for cross-subsidized

categories by higher than the average hike and has reduced/maintained the tariff levels at lower than average

tariff hike for cross-subsidizing categories.

6.4.4. Revenue Gap/ (Surplus) at Approved Tariff

The Govt. of Goa vide its letter No. 1/14/2021-FIN (BUD)/300 dated 29thDecember 2021has conveyed its

consent for providing the required budgetary support to meet the revenue gap for the year as may be approved

by the Commission. Moreover, no gap is carried forward from previous years to FY 2022-23 as the Govt. of Goa

had provided an upfront budgetary support for the entire gap in FY 2021-22.

In view of above the Commission approves the revenue gap as follows:

Table 77: Revenue Gap/ (Surplus) approved by Commission for FY 2022-23 (In INR Cr)

S. No.

Particulars

FY 2022-23

1

Net Revenue Requirement

2,408.15

2

Revenue from Retail Sales at Existing Tariff

1,992.53

3

Revenue from Retail Sales at Approved Tariff

2,024.02

4

Revenue Gap/ (Surplus) at Existing Tariff

415.62

5

Revenue Gap/ (Surplus) at Approved Tariff

384.13

6

Gap/(Surplus) for the previous year

-

7

Total Gap/ (Surplus)

384.13

8

Budgetary support from Govt. of Goa

384.13

9

Final Gap/ (Surplus) for FY 2022-23

-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

142

The Govt. of Goa has given an upfront commitment to bridge the revenue gap by way of

budgetary support, in line with the practice followed in previous years.

6.4.5. Government Budgetary Support

The Commission has approved an overall revenue gap of INR 384.13 Cr at approved tariff in FY 2022-23. The

Govt. of Goavide its letter No. 1/14/2021-FIN (BUD)/300 dated 29thDecember 2021 has given an upfront

commitment to bridge the revenue gap by way of budgetary support for any revenue gap that may arise.

It is observed that the Govt. of Goa has been providing budgetary assistance to the Petitioner during the past

IHZ\HDUV7KH&RPPLVVLRQLQWKLVPDWWHUZRXOGOLNHWRSRLQWRXWWKHRYHUUHOLDQFHRIWKH3HWLWLRQHURQ*RYW¶V

budgetary support. The Petitioner should prepare itself of the repercussions in case the Govt. withdraws the

budgetary support in the future.

The ABR without the Government Budgetary support has been calculated considering the per unit gap of INR

0.91/kWh (difference between ACoS and ABR at Approved Tariff with Govt. Budgetary Support). However, the

Commission would like to highlight that in case this gap had to be entirely fulfilled by revenue

from consumers then it would have demanded an additional average tariff increase of 18.98%.

6.4.6. Highlights of the Tariff Structure

The highlights of the tariff structure approved by the Commission for FY 2022-23 are as follows:

1.

The Govt. of Goa vide its letter No. 1/14/2021-FIN (BUD)/300 dated 29th December 2021 has conveyed

its consent for providing the required budgetary support to meet the revenue gap for the year as may be

approved by the Commission. The Commission acknowledges theletter of assurance from the

Government of Goa towards meeting any prospective revenue gap for FY 2022-23.

2. The Petitioner has proposed a reduction in average tariff rate thereby estimating a reduction of INR

108.44 Cr. from the projected revenue in FY 2022-23.

3. The Commission has approved an average tariff hike of 1.58% to further reduce the reliance of the

Petitioner on budgetary support from the Govt. of Goa. The Commission has also introduced fixed

charges based on connected load for all Domestic and Commercial slabs.

4. The Commission has increased the tariff levels for cross-subsidized categories by higher than the

average hike and has reduced/maintained the tariff levels at lower than average tariff hike for cross-

subsidizing categories.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

143

7. Chapter 7: Open Access Charges for

the FY 2022-23

7.1. Wheeling Charges

7.1.1. Allocation Matrix - Allocation of ARR into Wheeling and

Retail Supply of Electricity

3HWLWLRQHU¶V6XEPLVVLRQ:

The Petitioner has submitted the bifurcation of all expenses of FY 2022-23 between the functions of wheeling

business (wire business) and retail supply business based on the Regulation 49 of the JERC MYT Regulations,

2021. The summary of the allocation statement and the segregation of ARR into wheeling and retail supply

business for FY 2022-23 is given in the table below:

Table 78: Allocation matrix as submitted by the Petitioner

Sl.

No.

Particulars

Distribution

Wires

Business

Retail

Supply

Business

FY 2022-23 (INR Cr.)

%

%

Distribution

Wire

business

Retail

Supply

Business

Total

1

Cost of Power Purchase from

Own Generating Stations

2

Cost of Power Purchase from

other Generating Stations

0%

100%

0.00

1,439.07

1,439.07

3

Inter State Transmission Charges

0%

100%

0.00

221.36

221.36

4

Intra State Transmission Charges

5

SLDC Fees & Charges

6

O&M Expenses (Gross)

223.39

250.64

474.02

a) R&M Expenses

90%

10%

55.75

6.19

61.94

b) Employee Cost

40%

60%

153.60

230.40

384.01

c) A&G Expenses

50%

50%

14.04

14.04

28.07

7

Depreciation

90%

10%

76.96

8.55

85.51

8

Interest and Finance Charges

90%

10%

40.41

4.49

44.90

9

Interest on Working Capital

10%

90%

2.61

23.52

26.14

10

Prior Period Expenses

Interest on Consumer Security

Deposit

10%

90%

0.56

5.03

5.58

11

Extraordinary Items

12

Bad and Doubtful Debts

0%

100%

13

Other Debts and Write-offs

14

Statutory Levies and Taxes,

if any

15

Less: Expenses Capitalised

a) Interest Charges Capitalized

b) R&M Expenses Capitalized

c) A&G Expenses Capitalized

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

144

Sl.

No.

Particulars

Distribution

Wires

Business

Retail

Supply

Business

FY 2022-23 (INR Cr.)

%

%

Distribution

Wire

business

Retail

Supply

Business

Total

d) Employee Cost Capitalized

Sub Total (a+b+c+d)

Sub Total Expenditure (1 to

14-15)

343.93

1952.66

2,296.59

16

Return on Equity

90%

10%

76.56

8.78

85.34

17

Less: Non-Tariff and other

Income

10%

90%

2.08

18.70

20.78

18

Less: Any Grant/ Subventions,

other subsidy provided by the

Government

19

Annual Revenue

Requirement

418.41

1942.74

2,361.15

20

Energy Sales

4086.29

21

Average Cost of Supply

(Rs./kWh)

5.78

The Petitioner has further submitted that it has computed the wheeling charges based on the following

methodology:

a) O&M Expenses consisting of Employee, A&G and R&M expenses are allocated to each voltage level

based on number of consumers.

b) All expenses other than the O&M expenses are allocated to each voltage level based on voltage wise

asset allocation.

c) The resultant cost at HT/EHT voltage level derived after performing the above steps is then divided

between LT and HT/EHT voltage level on the basis of input energy at respective voltage levels, since the

HT/EHT network is used by consumers of both HT/EHT and LT voltage levels.

Accordingly, the computation of Wheeling charges as submitted by the Petition has been shown in the following

table:

Table 79: Wheeling Charge calculation as submitted by Petitioner

Category

O&M

expenses

(INR Cr.)

Other

Expenses

(INR Cr.)

Total

Expenses

(INR Cr.)

Sales

(MU)

Wheeling

Charges

(INR/kWh)

Low Tension (LT) Level

223.00

117.01

417.68

1927.36

1.76

High Tension (HT)/ Extra

High Tension (EHT)Level

0.39

78.01

0.73

2158.94

0.36

Total

223.39

195.02

418.41

4086.29

1.02

&RPPLVVLRQ¶VDQDO\VLV:

The allocation between wheeling and retail supply business for the FY 2022-23as per the ARR approved in this

Order is provided in the table below:

Table 80: Allocation matrix approved by Commission

Particulars

Allocation (%)

FY 2021-22

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

145

Wires

Business

(%)

Retail

Supply

Business

(%)

Wires

Business

(Rs Cr)

Retail Supply

Business (Rs

Cr)

Total

ARR

(Rs Cr)

Power purchase expenses

inclusive of Inter-State

Transmission expenses

0%

100%

0.00

1839.53

1839.53

Employee costs

40%

60%

137.82

206.74

344.56

Administration and General

Expenses

50%

50%

17.03

17.03

34.06

Repair and Maintenance

Expenses

90%

10%

49.80

5.53

55.33

Depreciation

90%

10%

47.38

5.26

52.64

Interest on Loan

90%

10%

20.03

2.23

22.26

Interest on Working Capital

10%

90%

1.81

16.31

18.13

Interest on consumer security

deposit

10%

90%

0.36

3.24

3.60

Return on Equity

90%

10%

57.74

6.62

64.36

Bad & Doubtful Debt written off

0%

100%

0.00

0.00

0.00

Income Tax

90%

10%

0.00

0.00

0.00

Total Revenue Requirement

331.97

2102.49

2434.47

Less: Non-Tariff Income

10%

90%

2.63

23.69

26.32

Net Revenue Requirement

329.34

2078.81

2408.15

To determine the wheeling charges, the wheeling costs are allocated on the basis of voltage levels. The wheeling

charges are levied for the distribution network utilized by the Open Access consumers and primarily comprises

of O&M Expenses and other costs as provided in the table above.

The methodology adopted for allocating the derived wheeling costs at respective voltage levels has been

elaborated as follows:

x O&M Expenses consisting of Employee, A&G and R&M expenses are allocated to each voltage level on the

basis of number of consumers

x All expenses other than the O&M expenses are allocated to each voltage level on the basis of voltage wise

asset allocation. The Petitioner in this regard was directed to submit the voltage wise asset allocation but

has failed to submit the desired information and in the absence of such information, the Commission has

assumed the voltage wise asset allocation.

x The resultant cost at HT/EHT voltage level derived after performing the above steps is then divided

between LT and HT/EHT voltage level on the basis of input energy at respective voltage levels, since the

HT/EHT network is used by consumers of both HT/EHT and LT voltage levels.

x The energy input has been determined assuming the cumulative loss level of HT/EHT voltage as 3.64%,

which is the same as approved in the MYT Order for FY 2021-22. The Petitioner in this regard has failed

to submit the voltage wise losses. The resultant losses have been loaded to the LT voltage level in order to

maintain the overall Intra-State T&D loss at 10.25% as approved in the Business Plan Order dated

31.03.2022.

Table 81: Parameters assumed for voltage wise allocation of wheeling costs

Category

No. of

Consumers

Asset

Allocation

(%)

Sales

(MU)

Cumulative

Voltage wise

Losses (%)

Low Tension (LT) Level

720,039

60.00%

2,001.31

16.65%

High Tension (HT)/

Extra High Tension

1,366

40.00%

2,240.55

3.64%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

146

Category

No. of

Consumers

Asset

Allocation

(%)

Sales

(MU)

Cumulative

Voltage wise

Losses (%)

(EHT) Level

Total

721,405

100.00%

4,241.87

10.25%

Accordingly, the Commission approves the Wheeling Charges as shown in the table below:

Table 82: Allocation of costs based on voltage level

Category

O&M

(INR Cr)

Others

(INR Cr)

Total

(INR Cr)

Sales

(MU)

Low Tension (LT) Level

204.46

100.15

304.61

2,001.31

High Tension (HT)/

Extra High Tension(EHT)

Level

0.19

24.54

24.73

2,240.55

Total

204.65

124.69

329.34

4,241.87

Table 83: Wheeling Charges approved by Commission

Category

O&M

(INR Cr)

Others

(INR Cr)

Total

(INR Cr)

Sales

(MU)

Wheeling

Charges

(INR/kWh)

Low Tension (LT) Level

204.46

100.15

304.61

2,001.31

1.52

High Tension (HT)/

Extra High Tension

(EHT) Level

0.19

24.54

24.73

2,240.55

0.11

Total

204.65

124.69

329.34

4,241.87

The Commission approves wheeling charge of INR 1.52/kWh at LT voltage level and INR

0.11/kWh at HT/EHT voltage level

7.2. Additional Surcharge

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has computed the additional surcharge based on the methodology followed by the Commission

in the Tariff Order for FY 2021-22. The additional surcharge determined by the Petitioner for FY 2022-23 has

been provided in the table as follows:

Table 84: Additional Surcharge calculation as submitted by Petitioner

Particulars

FY 2022-23

Total Power Purchase cost approved

1,615.79

Fixed Cost component in Power Purchase Cost

(excluding Transmission Charges)

422.80

Energy Sales (MU)

4,086.29

Additional Surcharge (INR/kWh)

1.03

&RPPLVVLRQ¶VDQDO\VLV

The Commission has notified the Joint Electricity Regulatory Commission for the State of Goa and Union

Territories (Connectivity and Open Access in Intra-State Transmission and Distribution) Regulations, 2017.

Regulation 4.5 (1) of the said Regulations states the following:

³An Open Access Consumer, receiving supply of electricity from a person other than theDistribution Licensee

of his area of supply, shall pay to the Distribution Licensee an additionalsurcharge in addition to wheeling

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

147

charges and cross-subsidy surcharge, to meet the fixed cost ofsuch Distribution Licensee arising out of his

obligation to supply as provided under sub-section (4)of Section 42 of the AcW´

Regulation 4.5 (2) of the said Regulations stipulates:

This additional surcharge shall become applicable only if the obligation of the Licensee interms of power

purchase commitments has been and continues to be stranded or there is anunavoidable obligation and

incidence to bear fixed costs by the Licensee consequent to such acontract. However, the fixed costs related to

network assets would be recovered through wheeling charges.

Further, Regulation 5.2 (1) (b) states the following:

The quantum of drawal of electricity by a partial Open AccessConsumerfrom theDistribution Licensee during

DQ\7LPH%ORFNRID'D\VKRXOGQRWH[FHHGWKH³$GPLVVLEOH'UDZORI(OHFWULFLW\E\WKH2SHQ$FFHVV&RQVXPHU´

which is the differenceof Contract Demand and maximum quantum of Open Access for which approval

hasbeen granted by the Nodal Agency.

[Illustration: If an Open AccessConsumer with a Contract Demand of 10 MW has beengiven an approval for a

maximum Open Access quantum of 6MW for a period of 3Months, the Admissible Drawl of Electricity from

the Distribution Licensee during anyTime Block shall be 4 MW for any Da\GXULQJDSHULRGRI0RQWKV@´

Therefore, in accordance with the above Regulations, the Commission has determined the Additional Surcharge

as per the following:

Table 85: Additional Surcharge approved by Commission

Particulars

2022-23

Total Power Purchase cost approved

1,839.53

Fixed Cost component in Power Purchase Cost

(excluding Transmission Charges)

427.56

Energy Sales (MU)

4,241.87

Additional Surcharge (INR/kWh)

1.01

Earlier, a consumer availing Open Access was required to pay fixed charges on contracted load even when the

load was drawn partially from the Distribution Licensee. In addition, the consumer was also required to pay

wheeling charges, additional surcharge and the cross-subsidy surcharge. As per the QHZ ³Open Access

Regulations, 2017´, a consumer may choose to pay fixed charges on reduced demand after

adjusting for demand drawn through Open Access in accordance with the regulation.

The Commission approves an Additional Surcharge of INR1.01/kWh for FY 2022-23.

The Commission directs the Petitioner to submit quarterly details of the power stranded on account of

consumers opting for open access along with the Additional Surcharge recovered from these consumers. The

Commission will analyse the information and change the applicable Additional Surcharge, if required.

7.3. Cross-Subsidy Surcharge

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has adopted the same methodology for computation of Cross-Subsidy Surcharge as approved by

the Commission in the Tariff Order for FY 2021-22. The cross-subsidy surcharge determined by the Petitioner

for FY 2022-23 has been provided in the table as follows:

Table 86: Cross-Subsidy Surcharge as proposed by the Petitioner

Category

VCoS

(INR/kWh)

ABR

(INR/kWh)

Cross- Subsidy

(INR/kWh)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

148

Category

VCoS

(INR/kWh)

ABR

(INR/kWh)

Cross- Subsidy

(INR/kWh)

Low Tension (LT) Level

7.20

3.19

-

High Tension (HT)/ Extra

High Tension(EHT) Level

4.31

6.42

2.12

&RPPLVVLRQ¶VDQDO\VLV

The Commission in this Order has calculated the cross-subsidy surcharge with respect to voltage wise cost of

supply. The following approach has been adopted to determine the voltage wise cost of supply:

x Voltage Wise losses are assumed for HT/EHT voltage level. The remaining losses are adjusted in the LT

voltage level in order to maintain the Intra-State T&D losses at 10.25%, as approved in the ARR for FY

2022-23. Voltage wise losses assumed at each level have been shown in the table below:

Table 87: Voltage wise losses assumed by Commission

Category

Voltage Level Loss

(%)

Cumulative Losses

upto that voltage level

(%)

Low Tension (LT) Level

13.50%

16.65%

High Tension (HT)/ Extra High

Tension (EHT) Level

3.64%

3.64%

Total

10.25%

10.25%

Using these losses, the energy input at each voltage level is determined based on the energy sales. The following

table shows the energy input at each voltage level

Table 88: Energy Input at each voltage level (MU)

Category

Energy Sales

(MU)

Cumulative Losses

(%)

Energy Input

(MU)

Low Tension (LT) Level

2,001.31

16.65%

2,401.12

High Tension (HT)/ Extra High

Tension (EHT) Level

2,240.55

3.64%

2,325.19

Total

4,241.87

10.25%

4,726.31

Now the overall ARR approved for FY 2022-23 is divided into variable and fixed ARR with variable ARR

comprising of variable component of the power purchase cost and fixed ARR comprising of all the other costs.

The fixed component comprising of fixed cost of power purchase, O&M etc. is further allocated to each voltage

category as per the following principles:

x The fixed cost of power purchase is assigned to each voltage level on the basis of energy input at

respective voltage levels.

x The O&M expenses are allocated to each voltage level on the basis of the number of consumers. The

resultant cost allocated to HT/EHT level is then further allocated between HT/EHT and LT level on the

basis of input energy, as the HT/EHT network is utilized by both LT and HT/EHT network consumers.

x The remaining fixed costs are allocated on the basis of voltage wise asset allocation assumed earlier and

further allocated to respective voltage levels on the basis of input energy.

Table 89: Parameters used for allocation of fixed costs

Category

Energy Input

(MU)

Voltage wise

Asset Allocation

(%)

Number of

Consumers

Low Tension (LT) Level

2,401.12

60.00%

720,039

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

149

Category

Energy Input

(MU)

Voltage wise

Asset Allocation

(%)

Number of

Consumers

High Tension (HT)/ Extra High

Tension(EHT) Level

2,325.19

40.00%

1,366

Total

4,726.31

100.00%

721,405

The Variable component of the Power purchase cost is allocated on the basis of energy input. The Voltage wise

cost of supply (VCoS) is then determined on the basis of energy sales of respective categories. Accordingly, the

VCoS is determined as shown in the table below:

Table 90: Voltage Wise Cost of Supply (VCoS)

Category

Allocated

Fixed Cost

(INR Cr)

Allocated

Variable Cost

(INR Cr)

Total Cost

(INR Cr)

Energy

Sales

(MU)

VCoS

(INR/kwh)

Low Tension (LT) Level

873.82

602.44

1,476.25

2,001.31

7.38

High Tension (HT)/

Extra High Tension(EHT)

Level

348.51

583.38

931.89

2,240.55

4.16

Total

1,222.33

1,185.82

2,408.15

4,241.87

This, VCoS is then used to determine the Cross-Subsidy Surcharge at each voltage level.

Table 91: Cross-Subsidy Surcharge approved by Commission (INR/kWh)

Category

VCoS

(INR/kWh)

ABR

(INR/kWh)

Cross- Subsidy

(INR/kWh)

Low Tension (LT) Level

7.38

3.58

-

High Tension (HT)/ Extra

High Tension(EHT) Level

4.16

5.83

1.67

The Commission approves nil Cross-Subsidy Surcharge at LT Voltage level and INR 1.67/kWhat

HT/EHT Voltage level, in FY 2022-23.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

150

8. Chapter 8: Fuel and Power Purchase

Adjustment Mechanism

The State of Goa and Union Territories of Andaman & Nicobar Islands, Lakshadweep Island, Chandigarh,

Daman & Diu, Dadra & Nagar Haveli and Puducherry receive power from the Central Generating Stations, State

GeQHUDWLQJ6WDWLRQV,QGHSHQGHQW3RZHU3URGXFHU¶V ,33¶V WKURXJKWKHORQJ-term power purchase agreements

and short-term purchases ± through exchange, bilateral purchases etc. The distribution licensees procure

power from various available sources and supply power to the consumers at retail tariffs determined by the

Commission. Power purchase cost accounts for more than 80% of the Annual Revenue Requirements (ARR) of

the distribution licensees and includes the cost paid for procurement of power, transmission charges, Deviation

Settlement Mechanism (DSM) charges, State Load Despatch Center (SLDC)/ Regional Load Despatch Center

(RLDC) charges and is netted off with revenue earned from the sale of surplus power.

The cost of the long-term power being procured by the distribution licensees is fixed by the Central Electricity

Regulatory Commission (CERC) for plants supplying power to more than one State/UT (for example NTPC,

1+3&HWF DQGE\WKH-(5&IRUSODQWVORFDWHGZLWKLQWKHUHJLRQ IRU,33¶VOLFHQVHHVRZQJHQeration and other

State generating sources). Charges for the Over-drawal/Under-drawal from the Grid and the Inter-State

Transmission charges, RLDC charges are fixed by the CERC, while Intra-State Transmission charges and SLDC

charges are fixed by the JERC. Short term purchase/ sale of power is done through traders, bilateral contracts,

banking and power exchanges at market-determined prices.

While determining retail tariff for any year, the Commission first determines the ARR based on the projection

of various cost elements including power purchase cost. Power purchase cost of the distribution licensee is

derived from the power purchase quantum and per unit power purchase cost. Quantum of power purchase

depends upon the energy sales to the retail consumer and distribution losses, out of which energy sales is not

under the control of the distribution licensee. There is also variation in actual per unit power purchase cost vis-

a-vis projected per unit power purchase cost due to change in fuel cost, change in power purchase mix i.e.

thermal /hydel/renewable mix, long term/short term power mix etc. This makes power purchase cost

uncontrollable in nature.

The Commission undertakes the truing up exercise for the variation in the cost and revenue once the audited

accounts of the distribution licensee are available. For example, True-up of FY 2016-17 will be undertaken by

the Commission once the audited accounts of FY 2016-17 are available. If the audited accounts for FY 2016-17

are prepared timely, the impact of true-up of various cost and revenue items is allowed in the tariff of FY 2018-

19, along with the carrying cost for 2 years. As the power purchase cost is the major cost element of the ARR of

the distribution licensee, adjustment due to change in power purchase cost at regular intervals is important in

order to avoid the burden of carrying cost on the additional power purchase cost incurred during the year.

8.1. Legal Provisions

The relevant provisions of the Electricity Act, Regulations, Policy document and the ATE judgments, which

enable the Commission to devise, adopt and implement a power purchase/ fuel price adjustment mechanism

are as follows:-

(a) Electricity Act, 2003- Section 62 (4)

³1RWDULIIRUSDUWRIDQ\WDULIIPD\RUGLQDULO\EHDPHQGHGPRUHIUHTXHQWO\WKan once in any financial

year, except in respect of any changes expressly permitted under the terms of any fuel surcharge

IRUPXODDVPD\EHVSHFLILHG´

(b) Tariff Policy, 2016, clause 5.11 ± sub-clause (h-4)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

151

³8QFRQWUROODEOHFRVWVVKRXOGEHUHFRYHUHGVSHHGLO\Wo ensure that future consumers are not burdened

with past costs. Uncontrollable costs would include (but not limited to) fuel costs, costs on account of

inflation, taxes and cess, variations in power purchase unit costs including on account of adverse

natuUDOHYHQWV´

(c) Tariff Policy, 2016, clause 8.2± sub-clause 8.2.1-(1)

³)UDPHZRUNIRUUHYHQXHUHTXLUHPHQWVDQGFRVWV

Actual level of retail sales should be grossed up by normative level of T&D losses as indicated in MYT

trajectory for allowing power purchase cost subject to justifiable power purchase mix variation (for

example, more energy may be purchased from thermal generation in the event of poor rainfall) and

IXHOVXUFKDUJHDGMXVWPHQWDVSHUUHJXODWLRQVRIWKH6(5&´

(d) +RQ¶EOH$7(MXGJHPHQWLQ23RI1 dated 11 November 2011

7KH+RQ¶EOH$7(GLUHFWHGWKH6(5&VWRGHYHORSDSRZHUSXUFKDVHFRVWDGMXVWPHQWPHFKDQLVPZLWKLQ

six months of the date of the Order. The relevant excerpt of the Order is shown as follows:

³ YL )XHO and Power Purchase cost is a major expense of the distribution Company which is

uncontrollable. Every State Commission must have in place a mechanism for Fuel and Power Purchase

cost in terms of Section 62 (4) of the Act. The Fuel and Power Purchase cost adjustment should

SUHIHUDEO\EHRQPRQWKO\EDVLVRQWKHOLQHVRIWKH&HQWUDO&RPPLVVLRQ¶V5HJXODWLRQVIRUWKHJHQHUDWLQJ

companies but in no case exceeding a quarter. Any State Commission which does not already have

such formula/mechanism in place must within 6 months of the date of this Order must put in place

VXFKIRUPXODPHFKDQLVP´

8.2. Formula

The following mechanism shall be followed for calculation and adjusting variations on account of Fuel and

Power Purchase Cost in the end consumer tariff, which shall come into force w.e.f. 1st April 2020 (i.e. Power

Purchased by the Licensee from 1st April 2020 onwards).

1.

Periodicity for recovery (Cycle)

The licensee shall compute the fuel and power procurement cost variations on a quarterly basis. The

adjustment shall be made in the consumers bills starting after a month following the end of the quarter on

the units billed in the months following the quarter.

For example, FPPCA for the quarter April-June shall be done in the month of July and shall be reflected in

the consumer bills raised in the months of August, September and October on the units billed for the

months of July, August and September respectively.

2.

Chargeability

FPPCA charges shall be levied on all consumer categories excluding Below Poverty Line (BPL) and

Agriculture category consumers on per unit basis on monthly/ bi-monthly consumption depending on the

billing cycle.

3.

Formula

The FPPCA formula shall contain the following three components:

1.

Power Purchase Cost adjustments which shall contain the following elements:

‡

9DULDWLRQ LQ WKH 3RZHU 3XUFKDVHG IURP ORQJ WHUP ILUP VRXUFHV YL] &*6 ,33¶V 6WDWH 2ZQ

generation etc. This may consist of fixed cost, variable costs, arrears, other charges but excluding

any kind of penalties

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

152

‡

Variation in Short term power purchase cost through IEX, Bilateral etc. (shall be allowed upto a

certain ceiling rate as may be fixed in the Tariff Order by the Commission).

‡

Variation on account of Deviation Settlement Mechanism ± shall be allowed, but the

incentive/penalty shall be excluded

2. Transmission cost adjustments which shall contain the following elements:

‡

Variation on account of Central Transmission Charges including arrears/ revisions.

‡

Variation on account of State Transmission charges including arrears/revisions

3. Other Charges which shall contain all the other elements not forming part of the above two

components for example:

‡

Any adjustments /reversals due to over recovery of charges

‡

Any adjustments due to under recovery of charges in case the Commission decides to limit the

FPPCA charges in previous quarters to avoid tariff shock or other reasons

‡

Any other adjustments on account of factors not envisaged at the time of tariff fixation

4. Less any revenue from Additional Surcharge collected from Open Access consumer towards the

stranded power purchase cost.

Based on the components as defined above, the new FPPCA formula can be represented as follows:

ࡲࡼࡼ࡯࡭ ൬ࡵࡺࡾ

ࢁ࢔࢏࢚൰=. ቆ

ሺࡼࢇࢉ࢚+ ࢀࢇࢉ࢚ + ࡻࢇࢉ࢚െ࡭ࡿࢇࢉ࢚ሻכ ૚૙

ሼሾࡼࡼࡻࢇࢉ࢚כ ሺ૚െࢀࡸࢇ࢖࢖ሻ+ ࡼࡼࡵࢇࢉ࢚െࡼࡿࡻࢇࢉ࢚ሿכ ሺ૚െࡰࡸࢇ࢖࢖ሻሽെࢆࢇࢉ࢚ቇെࡾࢇ࢖࢖

Where:

x

ܲܽܿݐ(݅݊ ܫܴܰ ܥݎ. ): Actual Power purchase cost inclusive of fixed cost, variable costs, arrears, and other

charges excluding any kind of penalties incurred in the quarter. This shall include:

o

Cost of procurement from sources outside the State,

o

Cost of procurement from sources within the State,

o

Cost of DSM excluding any penal charges,

o

Cost of procurement from the Bilateral/ exchange etc.

o

Less: Revenue from sale of surplus power/ DSM

x

ܶܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Actual Transmission cost inclusive of any kind of arrears, other charges etc. and

excluding any kind of penalties incurred in the quarter. This shall include:

o

Inter-State transmission cost (PGCIL charges),

o

Intra-State transmission cost

x

ܱܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Adjustments from the previous FPPCA quarter on account of over/ under recovery

and any other incidental costs not accounted for at the time of retail tariff fixation

x

ܣܵܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Revenue from Additional Surcharge collected from Open Access consumer

towards the stranded power purchase cost

x

ܱܲܲܽܿݐ (݅݊ ܯܷ): Quantum of power purchased in the quarter from sources outside State/ Union

Territory

x

ܶܮܽ݌݌ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in

the relevant Tariff Order

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

153

x

ܲܲܫܽܿݐ (݅݊ ܯܷ): Quantum of power purchased in the quarter from sources within State/Union

Territory, Bilateral/ Exchange and Over-drawal under the DSM

x

ܱܲܵܽܿݐ (݅݊ ܯܷ): Actual quantum of sale of surplus power/ under-drawal under the DSM in the

quarter

x

ܦܮܽ݌݌ (݅݊ %): Approved T&D losses for the year in consideration as provided in the relevant Tariff

Order

x

ܼܽܿݐ (݅݊ ܯܷ): Actual energy sales for agriculture and BPL category consumers in the quarter

ܴܽ݌݌ (ܫܴܰ

ݑ݊݅ݐ) = ቆ

ሺܲܽ݌݌+ ܶܽ݌݌ ሻכ 10

ሼሾܱܲܲܽ݌݌כ ሺ1 െܶܮܽ݌݌ሻ+ ܲܲܫܽ݌݌െܱܲܵܽ݌݌ሿכ ሺ1 െܦܮܽ݌݌ሻሽെܼܽ݌݌ቇ

x

ܲܽ݌݌ (݅݊ ܫܴܰ ܥݎ. ): Total power purchase cost approved in the Tariff Order for a quarter inclusive of

fixed costs, variable costs etc. and containing the following elements:

o

Cost of procurement from sources outside the State,

o

Cost of procurement from sources within the State,

o

Cost of procurement from the Bilateral/ exchange etc.

o

Less: Revenue from sale of surplus power

x

ܶܽ݌݌ (݅݊ ܫܴܰ ܥݎ. ): Total transmission charges approved in the Tariff Order for a quarter consisting of

the following elements:

o

Inter-State transmission charges (PGCIL charges),

o

Intra-State transmission charges

x

ܱܲܲܽ݌݌ (݅݊ ܯܷ): Quantum of power to be procured from sources outside State/ Union Territory in a

quarter as approved in the Tariff Order

x

ܶܮܽ݌݌ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in

the relevant Tariff Order

x

ܲܲܫܽ݌݌ (݅݊ ܯܷ): Quantum of power to be procured from sources within the State, bilateral/ exchange

in a quarter as approved in the Tariff Order

x

ܦܮܽ݌݌ (݅݊ %): Approved T&D losses for the year in consideration as provided in the Tariff Order

x

ܱܲܵܽ݌݌ (݅݊ ܯܷ): Quantum of sale of surplus power approved in the Tariff Order for a quarter

x

ܼܽ݌݌ (݅݊ ܯܷ): Sales for agriculture and BPL category consumers for a quarter as approved in the

relevant Tariff Order

4.

Other Terms and conditions

1.

For the purpose of the Fuel and Power Purchase Cost Adjustment, the Commission suggests that all

the bills admitted and credits, if any, received by the distribution licensee during the period in

consideration, irrespective of the period to which they pertain, may be considered.

2. The FPPCA charges determined as per the formula above may be recovered from the consumers of all

categories based on their billed units excluding the BPL and the agriculture category consumers.

3. The FPPCA charges for a quarter shall be limited to +10% of the ABR for a consumer category. The

distribution licensee shall be allowed to collect the FPPCA without obtaining approval from the

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

154

Commission. However, the distribution licensee shall be required to submit the FPPCA calculation to

the Commission at least one week before levying the same on the consumers.

4. The per unit FPPCA so worked out is charged differentially as per the approved retail tariff of the

consumers. The determination of differential per unit FPPCA is mentioned below:

x

Step 1: Determination of Value of K

ܣ݌݌ݎ݋ݒ݁݀ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ ݂݋ݎ ܽ ܿܽݐ݁݃݋ݎݕ ݋ݎ ݏݑܾ ܿܽݐ݁݃݋ݎݕ (

ܫܴܰ

ݑ݊݅ݐ)

ܹ݄݁݅݃ݐ݁݀ ܣݒ݁ݎܽ݃݁ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ ሺܹܣܴܶሻ(

ܫܴܰ

ݑ݊݅ݐ)

The value of K for different consumer category or sub-category for the year in consideration is

considered as approved in this Tariff Order.

x

Step 2: Determination of proportionate FPPCA (INR /unit) consumer category/sub-category wise

ܨܲܲܥܣ ൬ܫܴܰ

ܷ݊݅ݐ൰= ܣݒ݁ݎܽ݃݁ ܨܲܲܥܣכ ܭ ݂݋ݎ ݐ݄ܽݐ ܿ݋݊ݏݑ݉݁ݎ ܿܽݐ݁݃݋ݎݕ ݋ݎ ݏݑܾെܿܽݐ݁݃݋ݎݕ

5. The Petitioner shall compute the fuel and power procurement cost variations, and adjustments shall

be made in the consumer bills based on the FPPCA formula as approved by the Commission in this

Order.

For the purpose of calculation, the approved per unit cost of power purchase (Rapproved) shall be taken

as INR 5.24/kWh for the FY 2022-23.

Table 92:Rapproved determined by Commission for FY 2022-23

Particulars

Amount

Total Power Purchase Cost (INR Cr ), Papp

1,613.38

Transmission Charges (INR Cr), Tapp

226.15

Power Purchase Quantum from CGS Stations at Ex-Bus

Periphery (NTPC, NPCIL) (MU), PPOapp

3,814.68

Approved Weighted Average Inter-State Transmission Loss

(%), TLapp

4.05%

Power Purchase Quantum from sources within State/ Open

Market (Own Gen and Open Market) (MU), PPIapp

290.33

Quantum of Sale of Surplus Power (MU), PSOapp

-

Approved Intra-State T&D Loss (%), DLapp

10.25%

Energy Sales for LIG/BPL and Agriculture consumer

category (MU), Zapp(MU)

34.99

Rapp (INR/kWh)

5.24

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

155

9. Chapter 9: Directives

Over the years, the Commission has issued various directives to the Petitioner for necessary

action at its end. It has been observed that the Petitioner is not fully complying with many of

the directives issued by the Commission. In order to strengthen the effective monitoring and

ensure timely implementation of all the directives in true spirit, the Commission hereby

directs that the Petitioner shall now submit:

x

The detailed action plan for compliance of all the directives within 1 month of the

issuance of this Order.

x

The quarterly progress report as per the detailed action plan for all the directives

issued in the subsequent sections within 10 days of the end of each quarter of the

calendar year.

9.1. Directives continued in this Order

While examining the compliance note and supporting documents submitted by the Petitioner in the present

Petition, it is observed that some of the directives issued in the previous Tariff Orders have not been fully

complied with by the Petitioner.

The Commission is of the view that substantial time has already been given to the utility for compliance with

these directions. Thus, the Commission hereby directs the utility to comply with the directions mentioned

below in the given timeframe, failing which the Commission shall be constrained to initiate appropriate action

under the Electricity Act, 2003 and Regulations made there under.

9.1.1. Annual Statement of Accounts

Originally Issued in Tariff Order dated 27th June 2012

&RPPLVVLRQ¶V/DWHVW'LUHFWLYHLQ7DULII2UGer dated 30th March 2021

As reiterated last year, the Commission has taken a serious note of this issue. The Petitioner has failed to

comply with the directive every year since the issuance of Tariff Order dated 27th June 2012. The Petitioner is

directed to submit the audited annual accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 by

November 2021 so that the appropriate base year values for 3rd MYT Control Period can be considered.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

‡7KHCAG audit process for Financial Accounts of FY 2017-18 is under process.

‡7KH)LQDQFLDO$FFRXQWVRI)<-19 and FY 2019-20 are submitted to CAG and is due for Audit.

‡)LQDQFLDO$FFRXQWVIRU)<-21 are under progress and the same will be completed by 31stDecember 2021.

Upon completion, the same will be submitted to CAG for audit purposes.

&RPPLVVLRQ¶V5HVSRQVH

As reiterated last year, the Commission has taken a serious note of this issue. The Petitioner has failed to

comply with the directive every year since the issuance of Tariff Order dated 27th June 2012. The Petitioner is

directed to submit the audited annual accounts for FY 2017-18, FY 2018-19, FY 2019-20, FY 2020-21 and FY

2021-22 by November 2022along with Tariff petition for FY 2023-24.

9.1.2. Preparation of Fixed Asset Register

Originally Issued in Tariff Order dated 27th June 2012

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

156

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission reiterates that the information with regards to type, nature and value of assets depreciated

upto 90% in the relevant year has not been provided, the purpose for which FAR is prepared. The Petitioner is

directed to submit the information upto FY 2020-21 in the next tariff petition.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

Collection of Information for the Assets for FY 2020-21 is under progress and the same shall be submitted on

31stDecember 2021.

&RPPLVVLRQ¶V5HVSRQVH

The Petitioner is directed to submit the information up to FY 2021-22 in the next tariff petition, along with the

audited annual accounts as sought in the preceding directive. The Petitioner is to also ensure that the FAR

reports contain the details of the assets which have completed 90% of their but are still included in the FAR.

9.1.3. Energy Audit Reports

Originally Issued in Tariff Order dated 27th June 2012

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission reiterates that it has noted with serious concern that the Petitioner is yet to submit the

Energy Audit Reports for previous years despite repeated directions. The Commission directs the Petitioner to

expedite the process and complete the Energy Audit of the State on priority.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

‡'HSDUWPHQWKDVVWDUWHGSURFHVVRIHQHUJy audit. However, at this point of time because of 100% DT metering

is not done and we are unable to ascertain the losses of feeder-wise.

‡+RZHYHURQWKHEURDGHUOHYHOZHDUHDEOHWRPHDVXUHORVVHVEDVHGRQWKH3RZHUGHOLYHUHGGXULQJWKH$SULO

2019 to March 2020 and respective energy recorded billed in May 2019 to April 2020 at each Feeder level,

Sub-Division level and Division level are listed out the attached along with the Petition.

‡7KHSURSRVDOIRUWKHSURFXUHPHQWRIQRQ-ZRUNLQJ&7¶V37¶VDQGPHWHrs was kept on hold due to financial

constraint resulted from the recent Pandemic but it is now being processed and all non-working CTs, PTs, and

meters shall be installed by May 2022. Further after installation of above required equipments, Energy Audit

will be conducted by September 2022.

&RPPLVVLRQ¶V5HVSRQVH

The Commission has noted with serious concern that the Petitioner has not submitted the Energy Audit

Reports for previous years despite repeated directions. The Commission directs the Petitioner to expedite the

process and complete the Energy Audit of the State on priority, and positively submit the same along with

Tariff Petition for FY 2023-24.

9.1.4. Employee Cost / Manpower study

Originally Issued in Tariff Order dated 27th June 2012

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission is yet to receive the Manpower Study report from the Petitioner. The Commission directs the

Petitioner to submit the same along with the next quarterly progress report without further delay.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

Manpower Analysis has been done at all the divisional level. The Details of the same was submitted in the 1st

quarter directives. However, in this regard, some clarifications were sought by the Commission and the ED-

Goa has prepared a detailed Manpower Analysis, which is attached with the Petition.

&RPPLVVLRQ¶V5HVSRQVH

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

157

The Commission is yet to receive the Manpower Study report from the Petitioner. The Commission directs the

Petitioner to submit the same within one month of the issuance of this Order.

9.1.5. Interest on Consumer Security Deposit

Originally Issued in Tariff Order dated 31st March 2013

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission acknowledges the efforts made by the Petitioner. The Commission directs the Petitioner to

ensure payment of interest on security deposit upto FY 2020-21as per the provisions of Supply Code, 2018.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

PD\PHQWWRZDUGVFRQVXPHU¶VVHFXULW\GHSRVLWIRU)<-21 is in the process of disbursement and the same

shall be completed by March 2022 along with the arrears if any.

&RPPLVVLRQ¶V5HVSRQVH

The Commission reiterates that the Petitioner is directed to ensure payment of interest on security deposit

upto FY 2021-22as per the provisions of Supply Code, 2018.

9.1.6. Sub-Divisions as Strategic Business Units

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission is yet to receive the compiled data for Strategic Business Unit for Sub-Division of Division ±

VII Curchorem and Division XIV Verna. The Petitioner is directed to submit the same within one month of the

issuance of this Order.

)XUWKHUDQRYHUDOOVWUDWHJLFSODQWRLPSOHPHQWWKHVDPHLQWKHHQWLUHDUHDDOOVXEGLYLVLRQVRI3HWLWLRQHU¶V

serving area.

3HWLWLRQHU¶VResponse in the Present Tariff Petition

Collection of Data for Strategic Business Unit for Sub-Division of Division 6 is completed. The same is being

VXEPLWWHGWRWKH+RQ¶EOH&RPPLVVLRQDORQJZLWKWKLV7DULIISHWLWLRQLQWKH Annexure-5. The Collection of

data for Sub-Division of 4 & 17 are under progress.

&RPPLVVLRQ¶V5HVSRQVH

The Commission is yet to receive the compiled data as stated by the Petitioner. The Petitioner is directed to

submit the same within one month of the issuance of this Order.

9.1.7. Installation of Pre-Paid Meters

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶V/DWHVW'LUHFWLYHLQ7DULII2UGHUGDWHGWK0DUFK

The Commission directs the Petitioner to expedite the process and submit an updated status with the next

quarterly progress report.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

Administrative approval from the Government has been obtained for installation of 7 Lakhs Prepaid SMART

meters on Totax mode. The project will be tendered after the receipt of the standard bidding document from

REC as the project is proposed to be funded under the Revamped Distribution Sector Scheme.

&RPPLVVLRQ¶V5HVSRQVH

The Commission directs the Petitioner to expedite the process and submit an updated status with the next

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

158

quarterly progress report.

9.1.8. Unbundling of Electricity Department

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶V/DWHVW'LUHFWLYHLQ7DULII2UGHUGDWHG30th March 2021

The Commission reiterates that the Petitioner should submit the proposal to the State Govt. at the earliest and

provide a status on the same along with the next quarterly progress report.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The Matter has been discussed with the Government of Goa and the Government decision is to continue as

Department.

&RPPLVVLRQ¶V5HVSRQVH

The Commission directs the Petitioner to submit the documentary evidence for the decision of the Govt. of Goa

to the Commission within one month of the issuance of this Order.

9.1.9. Renewable Purchase Obligation

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 30th March 2021

The Commission reiterates its directive to the Petitioner that it must continue its efforts towards fulfilment of

RPO and ensure yearly obligation is fulfilled.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

EDG submits that it has fulfilled 50% of the total RPO Obligation for FY 2021-22 and is making continuous

efforts to fulfil the RPO Target for FY 2021-22.

&RPPLVVLRQ¶V5HVSRQVH

The Commission appreciates the efforts undertaken by the Petitioner towards fulfillment of RPO. The

3HWLWLRQHULV HPSKDVL]LQJRQSURFXULQJPRUHSK\VLFDOSRZHUWKDQSXUFKDVH 5(&¶VLQDFFRUGDQFHZLWKWKH

Commissions directions. The Petitioner is directed to continue its efforts towards fulfillment of RPO and

ensure yearly compliance are achieved.

9.1.10. Billing and Collection Efficiency

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶V/DWHVW'LUHFWLYHLQTariff Order dated 30th March 2021

The Commission directs the Petitioner to submit a detailed status report along with the next quarterly

progress report.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The Report on OTS scheme is already submitted.

&RPPLVVLRQ¶V5HVSRQVH

The Commission is yet to receive the report from the Petitioner. The Commission directs the Petitioner to

submit the same within one month of the issuance of this Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

159

9.1.11. Determination of Category wise/ Voltage wise Cost of supply

Issued in Tariff Order dated 20th May 2019

&RPPLVVLRQ¶VDirective in Tariff Order dated 30th March 2021

The Petitioner is directed to expedite the process of energy audit and submit the requisite data and the

proposal along with the next tariff petition.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

GIS Mapping for 11kV/33kV assets are under progress. It shall be completed once the energy audit and the

same is expected to be completed by November 2022.

&RPPLVVLRQ¶V5HVSRQVH

The Petitioner is directed to submit voltage-wise and category-wise details of assets, O&M expenses and fixed

asset cost allocation for the last 3 years along with the Tariff Petition for FY 2023-24.

9.1.12. Submission of Petition for True up of FY 2016-17, FY 2017-18,

FY 2018-19 and FY 2019-20 and APR of FY 2020-21

Issued in Tariff Order dated 20th May 2019

&RPPLVVLRQ¶VDirective in Tariff Order dated 30th March 2021

As reiterated last year, the Commission has taken a serious note of this issue. The Petitioner is directed to

submit the audited annual accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 by 30th

November 2021 so that the appropriate base year values for 3rd MYT Control Period can be considered.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

x

The CAG audit process for Financial Accounts of FY 2017-18 is under process.

x

The Financial Accounts of FY 2018-19 and FY 2019-20 are submitted to CAG and is due for Audit.

x

Financial Accounts for FY 2020-21 are under progress and the same will be completed by 31st December

2021. Further completion the same will be submitted to CAG for audit purposes.

x

The True-up petition for FY 2017-18, FY 2018-19 and FY 2019-20 will be submitted separately once the

accounts are audited by CAG.

&RPPLVVLRQ¶V5HVSRQVH

The progress shown by the Petitioner is not satisfactory. As reiterated last year, the Commission has taken a

serious note of this issue. The Petitioner is directed to submit the audited annual accounts for FY 2017-18, FY

2018-19, FY 2019-20, FY 2020-21 and FY 2021-22 by 30th November 2022.

9.1.13. Collection of data based on consumer type

Issued in Tariff Order dated 20th May 2019

&RPPLVVLRQ¶VDirective in Tariff Order dated 30th March 2021

The Petitioner is directed to submit the requisite information along with the next quarterly progress report.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

160

The requisite data has been collected from all the sub-division and division level. The sub division/division

personnel has performed physical survey for identification of Hotel Industries, Govt./Private educational

institutions, Govt./Private hospitals etc category of consumers and respective details were flagged and

updated in SAP database. Accordingly, the requisite details are summarised and submitted along with the

Tariff Petition for FY 2022-23.

&RPPLVVLRQ¶V5HVSRQVH

The Commission is yet to receive the requisite details from the Petitioner. The Commission directs the

Petitioner to submit the same within one month of the issuance of this Order.

9.1.14. kVAh based tariff for LT-Industrial and LT-Commercial

categories

Issued in Tariff Order dated 30th March 2021

&RPPLVVLRQ¶VDirective in Tariff Order dated 30th March 2021

The Commission is considering the introduction of kVAh based tariff for LT-Industrial and LT-Commercial

categories. Accordingly, the Petitioner is hereby directed to submit a compliance report indicating its

readiness for implementation of kVAh billing for LT-Industrial and LT-Commercial categories with the next

tariff petition.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

ED-Goa is in the process of installing smart meters and the Proof of Concept (PoC) for the Smart Meter has

also been carried out successfully. The kVAh based billing will be carried out for LT Commercial and LT

Industrial after installation of the Smart Meters..

&RPPLVVLRQ¶V5HVSRQVH

The Petitioner is directed to ensure kVAh reading for all LT-Industrial and LT-commercial meters at the

earliest so that kVAh based billing can be introduced for them too as has been done for HT consumers and

submit the requisite information along with the Tariff Petition for FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

161

10. Chapter 10: Tariff Schedule

10.1. Tariff Schedule

Table 93: Tariff Schedule

Category

Approved Tariff

Fixed Charges

Energy Charges

1

Domestic

A

Low Tension-D/LT-D

0-100 units

INR 20/kW/Month

1.60 Rs/kWh

101-200 units

INR 20/kW/Month

2.35 Rs/kWh

201 to 300 units

INR 20/kW/Month

2.95 Rs/kWh

301 to 400 units

INR 20/kW/Month

3.90 Rs/kWh

Above 400 units

INR 20/kW/Month

4.50 Rs/kWh

B

Low Tension-LIG/LT-LIG

INR 20/kW/Month

-

C

High Tension-D/HT-D

All Units

INR 110/kVA/Month

4.60 Rs/kVAh

2

Commercial

A

Low Tension-C/LT-C

0-100 units

For consumers with Load upto 20

kW

INR 40/kW/Month

For consumers with Load more

than 20 kW and upto 90 kW

INR 60/kW/Month

3.55 INR/kWh

101-200 units

4.35 INR/kWh

201 units- 400 units

4.85 INR/kWh

Above 400 units

5.25 INR/kWh

B

High Tension-C/HT-C

All Units

INR 250/kVA/month

5.25 INR/kVAh

3

Industrial

A

Low Tension-I/LT-I

0-500 units

INR 40/HP/Month

3.40 INR/kWh

Above 500 units

INR 40/HP/Month

3.95 INR/kWh

B

Low Tension-Mixed/LT-P (Hotel Industries)

All Units

INR 50/kW/Month

5.25 INR/kWh

C

High Tension-I/HT-I

Connected at 11/33 kV

INR 250/kVA/Month

4.80 INR/kVAh

Connected at 110 kV

INR 250/kVA/Month

4.70 INR/kVAh

D

High Tension- Ferro/SM/ PI/ SR

All Units

INR 250/kVA/Month

4.80 INR/kVAh

4

Agricultural

A

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

All Units

INR 18/HP/Month

1.50 INR/kWh

B

Low Tension-AG/LT-AGA (Allied Activities)

All Units

INR 25/HP/Month

1.75 INR/kWh

C

High Tension-AG/HT-AGP (Pump

Sets/Irrigation)

All Units

INR 40/kVA/Month

1.60 INR/kVAh

D

High Tension-AG/HT-AG (Allied Activities)

All Units

INR 70/kVA/Month

1.95 INR/kVAh

5

Military Engineering Services/defense

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

162

Category

Approved Tariff

Fixed Charges

Energy Charges

Establishments

All Units

INR 200/kVA/Month

4.90INR/kVAh

6

Public Lighting

All Units

INR 70/kW/Month

5.65 INR/kWh

7

Hoardings/Signboards

All Units

INR 70/kVA/Month

10.00 INR/kWh

8

Temporary Supply

A

LT Temporary Domestic

Tariff shall be Fixed/ Demand charges (if any) plus energy

charges (for relevant slab, if any) under corresponding

permanent supply category plus 50% of both.

For multi activity pursuit, applicable Tariff for temporary

connection shall be with reference to that of commercial

category for permanent supply.

B

LT Temporary Commercial

C

HT Temporary

9

Single Point Supply

A

Residential Complexes

INR 110 per kVA per month or

part thereof

3.55 INR/kVAh

B

Commercial Complexes

INR 220 per kVA per month or

part thereof

4.80 INR/kVAh

C

Industrial Complexes

INR 220 per kVA per month or

part thereof

4.40 INR/kVAh

10

Electric Vehicle Charging Station

-

3.50* INR/kVAh

*This tariff is applicable only for supply at HT. In case of LT supply, tariff will be INR 0.20/kVAh higher than the above

tariff.

10.2. Applicability

Low Tension Category - Applicable to Power Supply of Voltages at 230V and 440V Voltages when the

Sanctioned Load is below 100 KVA/90 KW / 120 HP and power is supplied at single/ three phase.

High Tension/ Extra High Tension Category - Applicable to Power Supply of Voltages at 11KV/ 33KV/

110KV and above i.e. High/Extra High Voltages when the Contracted Demand is above 100 KVA/ 90 KW / 120

HP and power is supplied at three phase.

Table 94: Applicability of Tariff Schedule

Category

Applicability

Point of Supply/Notes

1.

LT Domestic

This schedule shall apply to private

residential houses, government residential

quarters, Government schools and related

facilities, charitable institutions, religious

institutions etc. for consumption of energy

using normal domestic appliances.

Professionals such as Doctors, Engineers,

Lawyers, CAs, Journalists and Consultants

practicing from their residence

irrespective of location provided that such

use shall not exceed 25% of the area of the

premises or as specified in the

rules/regulations of their respective State

or Union Territory.

a. For the premises or flats which are

closed or locked for a continuous

period of more than three months and

having sanctioned / connected load

more than 10 kW, the monthly

minimum charges would be Rs1000/-.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

163

Category

Applicability

Point of Supply/Notes

2.

HT Domestic

This schedule shall apply to individual

residential consumers of Bungalows,

Villas, Cottages, etc. using normal

domestic appliances and whose contract

demand falls within the threshold limit of

HT category.

3.

Low Income

Group/Life Line

consumers

This schedule shall apply to consumers of

Low Income Group who have a sanctioned

load of up to 0.25 kW and who consume

up to 50 units per month only.

The applicability of the Low Income

Group category will be assessed at the

end of each month and in case the

consumption exceeds 50 units per

month, the entire consumption would

be billed at the rate of LTD-/Domestic

for that particular month.

4.

Commercial ± LT

and HT

This tariff is applicable to any activity not

specifically covered in any other consumer

categories, or although covered in another

activity, the use is made for a commercial

category. It would include electricity used

in all non- residential, non-industrial

premises and/or commercial premises for

commercial consumption meant

foroperating various appliances. It would

include the following categories but not

limited to:

x

Houses with rent back facilities

x

Government hospitals

x

Professionals not covered in domestic

category.

x

Commercial Complexes and Business

premises, including Shopping

malls/show rooms, offices / shops;

x

Combined lighting and power services

for Entertainment including film

studios, cinemas and theatres,

including multiplexes, Race Course,

Meeting/Town Halls, Clubs, all types

of Guest houses;

x

Offices including Government Offices,

Commercial Establishments;

x

Marriage Halls (including halls

attached to religious places), Hotels

/Restaurants (without boarding

facilities), Ice-cream parlours,

Bakeries, Coffee Shops, private

hospitals, private messes, Internet /

Cyber Cafes, Mobile Towers,

Microwave Towers, Satellite Antennas

used for telecommunication activity,

Telephone Booths, Fax / Xerox Shops,

X-ray installations, bars and cold

drink houses, Tailoring Shops,

Computer Training Schools, Typing

Institutes, Photo Laboratories, Photo

Studios, Laundries, Beauty Parlours

and Saloons, dry cleaners etc

x

Automobile and any other type of

repair centers, Retail Gas Filling

stations, Petrol Pumps and Service

Cold Storages which are solely attached

to Agriculture and its allied activities

shall be charged tariff of Agriculture

Allied activities. All other cold storages

which are partly or not attached with

Agriculture and Allied activities shall be

charged commercial tariff.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

164

Category

Applicability

Point of Supply/Notes

Stations including Garages, Tyre

Vulcanizing units, Battery Charging

Units, Tyre vulcanizing centresetc;

x

Banks, Telephone Exchanges, TV

Station, Micro Wave Stations, All

India Radio (AIR) Stations, ATM

Centresetc;

x

For common facilities, like Water

Pumping / Street Lighting / Lifts /

Fire Fighting Pumps / Premises

(Security) Lighting, etc. in Commercial

Complexes;

x

Sports Clubs, Health Clubs,

Gymnasium, Swimming Pools;

x

Research and Development units

situated outside Industrial premises;

x

Airports, Railways, Railway Stations,

Bus stands of KTC etc;

x

Educational institutions excluding

Government Schools and related

facilities

5.

LT Industrial

This tariff shall apply to industrial units

engaged in industrial activities,

manufacturing process etc. It would

include the following categories but not

limited to:

x

Flour Mills, wet grinding, Dal Mills,

Rice Mills, Poha Mills, Masala Mills,

Saw Mills, Power looms including

other allied activities like Warping,

Doubling, Twisting, etc.

x

Ice Factories, Ice Cream

Manufacturing units/ Plants, Dairy

Testing Process, Milk Dairies, Milk

Processing/ Chilling Plants (Dairy)

etc;

x

Engineering workshops, Engineering

Goods Manufacturing units, Printing

Presses, Transformer repairing

Workshops, Tyre retreading units,

Motive Power Loads etc;

x

Mining, Quarry and Stone Crushing

units etc;

x

Garment Manufacturing units,

x

LPG/ CNG Bottling plants etc;

x

Sewage Water Treatment Plants/

Common Effluent Treatment Plants

owned, operated and managed by

Industrial Associations and situated

within industrial area.

x

Pumping of water for public water

supply, Sewage Treatment Plants,

activities related with public water

Supply Schemes and Sewage Pumping

Stations.

x

Use of electricity / power supply for

activities/ facilities exclusively meant

The above mentioned tariff is based on

the supply being given through a single

delivery and metering point and at a

single voltage.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

165

Category

Applicability

Point of Supply/Notes

for employees of the industry within

the premises of the Industry.

x

IT Industry, IT parks etc.

6.

LT Mixed ± Hotel

Industries

This schedule shall apply to Hotels/

restaurants with lodging and boarding

facilities.

Hotel Industry consumers intending to

avail the facility of this tariff should

produce a certificate from the Tourism

Department stating that the intending

applicant is registered under Goa

Registration of Tourist Trade Act, 1982

and in the Hotel business on a regular

basis. On receipt of the certificate, such

tariff shall be made effective from the

date of original validity of the

certificate. In case of failure to produce

the certificate, the same shall be

considered under Commercial category.

7.

HT Industrial

This schedule shall apply to consumers

taking electricity supply for Industrial

purpose. It shall also include the following

categories:

x

Bulk Supply of power at 11 KV, 33 kV

/110 KV and above for industries,

factories and other industrial

purposes.

x

Bulk supply of power at 11 KV and

above for educational institutions

owned or aided by Government, non-

industrial establishments,

x

Industrial units engaged in Ice

Manufacturing Units;

x

Hotels with lodging and boarding

facilities etc

x

Use of electricity / power supply by an

establishment such as IT Industries,

IT Parks, IT Units

x

Pumping of water, public water

supply, public water treatment plant,

activities related with Supply Schemes

and Sewage Treatment Plants, Sewage

Pumping Stations etc

8. HT Ferro

Metallurgical

/Steel

Rolling/Steel

Melting/Power

Intensive

This schedule shall apply to supply of

power having a Contract Demand from

100 KVA up to 1000 KVA at 11 KV and

above 1000 KVA at 33 KV for Steel rolling

industry and Metal Alloy, Steel Melting,

Ferro Alloy, and Ferro metallurgical

industries where melting is involved using

electric power.

9.

LT and HT

Agriculture

Pump sets

This schedule shall apply to

establishments for Irrigation pumping,

De-watering and Lift Irrigation for

cultivation of food crops such as cereals,

pulses, vegetables and fruits etc and Cane

crusher and/or fodder cutter for self-use

for Agricultural purposes.

This tariff shall be applicable from the

date of production of a certificate from

the Directorate of Animal Husbandry

or Agriculture Department of

Government of Goa to the effect that

the consumer carried on the said

activity on regular basis. In case of

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

166

Category

Applicability

Point of Supply/Notes

10. LT and HT

Agriculture

Allied Activities

This schedule shall apply to

establishments for other allied activities

related to Agriculture and shall include but

not limited to:

x

Poultry farms, Livestock farms,

Combination of livestock farms with

dairy, Piggery etc

x

Horticulture, Green Houses,

Plantations, all types of nurseries etc.

x

Fish farms including ornamental fish

farms, prawn farms, other aqua farms

etc

x

Tissue culture, Mushroom activities,

Aquaculture, Floriculture, Fisheries,

Sericulture, Floricultural nurseries,

hatcheries etc

x

Any other agricultural activity not

falling under HT-Agriculture (A) shall

be covered under this category

failure to produce the certificate, the

same shall be considered under

Commercial category.

Cold Storages which are solely attached

to Agriculture and its allied activities

shall be charged tariff of Agriculture

allied activities. All other cold storages

which are partly or not attached with

Agriculture and Allied activities shall be

charged Commercial Tariff.

11. MES/Defense

Establishments

This schedule shall apply to supply of

power for defense installation

establishments, having mixed load with

predominantly lighting or non-industrial

load of more than 50% of connected load.

12. LT Public

Lighting

This schedule shall apply to public lighting

systems. It would include the following

categories but not limited to:

x

Market Places, Roads, Pathways and

Parking Lighting belonging to local

authorities such as Municipality/

Panchayats/ Government;

x

Lighting in Public Gardens;

x

Traffic Signals and Traffic Islands;

x

State Transport Bus Shelters;

x

Public Sanitary Conveniences; and

x

Public Water Fountains and such

other Public Places open for general

public free of charge.

x

Street lighting in the colony of a

factory which is situated separately

from the main factory.

x

This shall also be applicable to public

lighting of Government/ Semi

Government Establishments but shall

not be applicable in case of private

establishments

13. LT Hoardings/

Sign Boards

This schedule shall apply to lighting

advertisements, hoardings and displays at

departmental stores, malls, multiplexes,

theatres, clubs, hotels, bus shelters,

Railway Stations etc. and shall be

separately metered and charged at the

tariff applicable for "Hoardings / Sign

Board" category. However use of electricity

for displays for the purpose of indicating /

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

167

Category

Applicability

Point of Supply/Notes

displaying the name and other details of

the shop, on commercial premises itself,

shall be covered under the prevailing tariff

for such shops or commercial premises.

14. Temporary

Supply

This schedule shall apply to usage of

electricity for all temporary purposes.

i. The temporary connection shall be

released through a proper meter

ii. The Temporary Tariff is applicable

for a temporary period of supply for

a period of maximum one (1) year at

a time, which may be further

extended, as per the provisions of

Supply Code Regulations as notified

by JERC.

15. HT SPS Single

Point Supply

This schedule shall apply to a group of

consumers who desire to take a HT

connection at single point for consumption

of energy within a Residential Complex ±

Group Housing Societies, Residential

Housing Colonies, Cooperative Group

Housing Societies, Township Areas;

Commercial Complexes, including Malls;

Industrial Complexes, including IT Parks,

Bio-Parks or other entities classified as

industries by the Government of Goa.

In case of a dispute on whether the

complex can be classified as an

industrial complex, a certificate from

Industries Department, Government of

Goa will be required.

The following shall be the different

combinations for SPS in a defined area:

i. All LT consumer mix area

ii. All HT consumer mix area

iii. HT+LT consumer mix area

a. The General Conditions,

Miscellaneous and General Charges

would also be applicable for all SPS

categories.

b. Based on technical and

administrative feasibility, the ED-

Goa may consider providing SPS

power supply at HV/ EHV level to a

complex at a mutually agreed

injection point.

c. The SPS arrangement would be

applicable for the application

received from a Residential

complex / Association of Persons

(AOP) / Developer of the complex

or any other such similar person.

d. The SPS arrangement would be

considered by ED-Goa only if the

minimum sanctioned cumulative

contracted demand of the complex

(group of consumers) is 1.15 MVA/

1 MW.

e. The complete cost of erection and

O&M for the sub-transmission and

distribution infrastructure within

such complex would need to be

borne by the said SPS applicant.

f.

The SPS applicant would be

required to develop and maintain

an efficient, coordinated and

quality sub-transmission and

distribution system in its area of

electricity supply. Further, the

applicant would be responsible to

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

168

Category

Applicability

Point of Supply/Notes

comply with Standards of

Performance and Supply Code

Regulation as laid down under

JERC Regulations and guidelines of

Goa Electricity Department, if any.

The network within the complex

will need to be certified by the Chief

Electrical Inspector.

g. For Residential Complexes, SPS

application shall be entertained for

groups of LT consumers only. The

loads of common amenities for

such group may include pumps for

pumping water supply, lifts and

lighting of common area. However,

the consumption of energy for

common services shall be

separately metered with meters

installed by the consumer and

tested and sealed by licensee. The

consumption of such energy over

and above 10% of the total

consumption of energy shall be

billed at LT Commercial Tariff. The

user shall inform the details of

every non-domestic activity within

the residential complex, such as

commercial complex, industrial

activity, and recreation club, along

with the connected load to the

licensee at the time of seeking the

connection or at the time of

enhancement in contract demand,

and shall seek a separate

connection for the same in case the

common load is more than 10%.

h. Individual Domestic HT consumers

in a residential complex that opt for

SPS shall need to apply separately

under HT Domestic category.

i.

The SPS applicant shall not charge

tariff to the downstream consumers

higher than stipulated.

j.

The applicant shall be obliged to

pay the total tariff (total billed

amount) due to ED-Goa, as

measured at HT end of SPS.

However, to cover energy

transformation losses and other

O&M expenses, such applicant

would be eligible to get rebates

from ED-Goa on full bill payment,

within the due time:

i. 5% on the overall billed amount

in all cases of LT and HT

consumers

ii. Any other loss would be to the

account of the applicant.

k. For CC and IC applicant, any LT /

HT Consumer in the area should

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

169

Category

Applicability

Point of Supply/Notes

have minimum 80% pre-dominant

load of their appropriate category

i.e. mix load is allowed only upto

20%. For e.g. If a HT/ LT Industry

Consumer has Factory, Residential

Colony for its workers and also

some Commercial facilities for his

staff and the total of Residential

and Commercial load is say around

30%, then separate Individual SPD

connection may be taken for each

such group as per activity.

l.

The implementation of SPS

arrangement should be in

accordance with the Electricity Act,

2003 and APTEL judgement dated

11th July 2011 in appeal no. 155 and

156 of 2010 in this regard.

16. Electric Vehicle

Charging

Stations

This tariff schedule shall apply to

consumers that have set up Public

Charging Stations (PCS) in accordance

with the technical norms/

standards/specifications laid down by the

Ministry of Power, GoI and Central

Electricity Authority (CEA) from time to

time.

The tariff for domestic consumption shall

be applicable for domestic charging

(LT/HT)

10.3. General Terms and Conditions

1) The tariffs are exclusive of electricity duty and taxes levied by the Government or other competent authority

from time to time which are payable by the consumers in addition to the charges levied as per the tariffs.

2) Unless otherwise agreed to, these tariffs for power supply are applicable for supply at one point only.

3) Unless specifically stated to the contrary the figures of energy charges relate to rupee per unit (kWh) charge

for energy consumed and fixed charge relates to a month.

4) If the energy supplied for a specific purpose under a particular tariff is used for a different purpose not

contemplated in the contract for supply and / or for which a higher tariff is applicable, it shall be deemed as

unauthorized use of electricity and shall be assessed under the provisions of section 126 of the Electricity

Act, 2003 and Supply Code Regulation notified by the JERC.

5) Fixed charges, wherever applicable, will be charged on pro-rata basis from the date of release of connection.

These shall be double in case bi-monthly billing is carried out and shall be proportionately calculated as per

the number of days of billing, Similarly slabs of energy consumption shall also be considered accordingly in

case of bi-monthly or periodic billing.

6) The consumption for factory lighting/pump house lighting shall be billed as per respective main tariff

category. A separate energy meter for recording energy consumed towards factory lighting for new

installation need not be provided. For the existing installations, till the factory lighting meter's mains are

shifted to main meter, the total energy consumption shall be arrived at by adding the energy consumption

of the main energy meter and the factory lighting meter.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

170

7) The conditions, definitions etc. shall be applicable as per the Electricity Act 2003 and various JERC

Regulations, such as Standards of Performance, Supply Code, Conditions of Supply, Distribution Code etc.,

issued from time to time.

8) Billing of Demand in excess of Contracted Demand

The billing shall be on the maximum demand recorded during the month or 85% of contracted demand

whichever is higher. If in any month, the recorded maximum demand of the consumer exceeds its

contracted demand, that portion of the demand in excess of the contracted demand shall be billed at double

the normal rate. Similarly, energy consumption corresponding to excess demand shall also be billed at

double the normal energy rate.

The definition of the maximum demand would be in accordance with the provisions of the Supply Code

Regulations notified by JERC. If such over-drawal is more than 20% of the contracted demand then the

connection shall be disconnected immediately.

Explanation:

Assuming the contract demand as 100 kVA, maximum demand at 120 kVA and total energy consumption as

12000 units, then the consumption corresponding to the contract demand will be 10,000 units (12000 X

100/ 120) and consumption corresponding to the excess demand will be 2000 units. This excess demand of

20 kVA and excess consumption of 2000 units will be billed at twice the respective normal rate.

9) The adjustment because of Fuel and Power Purchase Cost variation shall be calculated in accordance with

the FPPCA formula separately notified by the Commission under the Regulation. Such charges shall be

recovered / refunded in accordance with the terms and conditions specified in the FPPCA formula.

10) 7KHYDOXHVRIWKHµ.¶IDFWRUDSSOLFDEOHIRUWKHGLIIHUHQWFRQVXPHUFDWHJRULHVIRUXVHLQWKH)33&$IRUPXOD

shall be as specified in Chapter 9 of this Tariff Order.

11) For staff quarters, rest/guest houses, street lighting in the colony of a factory which is situated separately

from the main factory and for distribution lines, service lines, etc. permitted to be owned and maintained

by the HT consumer owning the factory, there shall be a separate connection and such energy consumed

shall be charged under Single Point Supply.

12) Advance Payment Rebate: If payment is made in advance well before commencement of the

consumption period for which the bill is prepared, a rebate @ 1% per month shall be given on the amount

(excluding security deposit, taxes and duties) which remains with the licensee at the end of the month. Such

rebate, after adjusting any amount payable to the licensee, shall be credited to the account of the consumer.

If payment is made in advance along with prior declaration of premises to be closed for a certain period of

time, a rebate of 1% per month shall be given on the amount (excluding security deposit, taxes and duties)

which remains with the licensee at the end of the month. Such rebate, after adjusting any amount payable

to the licensee, shall be credited to the account of the consumer.

13) Prompt Payment Rebate: If payment is made at least 7 days in advance of the due date of payment a

rebate for prompt payment @ 0.25 % of the bill amount (excluding taxes and duties) shall be given in case

of cash payment and . Those consumers having arrears shall not be entitled for such rebate and the amount

paid will first be used to set off past liabilities.

Provided that in case the payment is made by cheque, the prompt payment discount will be applicable only

if the payment by cheque is made 3 days prior to date of availing the prompt payment discount i.e. before

10 days from the due date of payment.

14) Delayed Payment Charges (DPC): In case the electricity bills are not paid within the due date

mentioned on the bill, delayed payment charges of 1.5% (computed on a daily basis on the outstanding bill

from the due date till the date of payment) shall be levied on the bill amount. However, if a consumer

makes part payment of a bill (in exceptional circumstances, with prior approval of the Chief Electrical

Engineer), within the due date, then the delayed payment charges shall be applicable only on the amount

which was not paid within the due date.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

171

Such surcharge shall be rounded off to the nearest multiple of one rupee. Amount less than 50 paise shall

be ignored and amount of 50 paise or more shall be rounded off to the next rupee.

If the consumer fails to pay the energy bill presented to him by the due date the department shall have the

right to disconnect the supply as per provision of the Electricity Act 2003 and Supply Code Regulations

notified by JERC as amended from time to time.

In case of non-realization of payment through Cheque, a penalty of 5% of the cheque amount in addition to

the Delayed Payment Charges (DPC) will be levied on the consumers

15) Time of Day Tariff (ToD ):

i.

Under the Time of Day (ToD) Tariff, electricity consumption and maximum demand in respect of

HT/EHT consumers for different periods of the day, i.e. normal period, peak load period and off peak

load period, shall be recorded by installing a ToD meter.

ii.

The maximum demand and consumption recorded in different periods shall be billed at the following

rates on the tariff applicable to the consumer.

Table 95: Applicability of ToD Tariff

Time of use

Demand Charges

Energy Charges

Normal period (7:00 a.m. to 6:00 p.m)

Normal Rate

Normal rate of energy charges

Evening peak load period (6:00 p.m to 11.00

p.m)

Normal Rate

120% of normal rate of energy charges

Off-peak load period (11:00 p.m to 7:00 a.m)

Normal Rate

90% of normal rate of energy charges

iii.

Applicability and Terms and Conditions of TOD tariff:

a)

TOD tariff is mandatory for HT/EHT consumers and shall be optional for LT industrial and

commercial consumers

b)

The facility of aforesaid TOD tariff shall not be available to HT/EHT consumers having captive

power plants and/or availing supply from sources other than ED-Goa through wheeling of

power.

c)

The HT/EHT industrial consumers who have installed standby generating plants shall also be

eligible for the aforesaid TOD tariff

d)

In the event of applicability of TOD tariff to a consumer, all other terms and conditions of the

applicable tariff shall continue to apply.

10.4. Schedule of Miscellaneous Charges

Table 96: Schedule of Miscellaneous Charges

Description

Approved Charges

Monthly Meter Rental Charges(as per provisions of Supply Code Regulations notified by JERC)

Single Phase LT meter

INR 15/month

Three Phase LT meter

INR 25/month

Three Phase LT meter with CTs

INR75/month

LT Meter with MD Indicator

INR 30/month

LT Tri-YHFWRUPHWHUZLWK&7¶V

INR75/month

Tri-vector Meter

INR 1200/month

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

172

Description

Approved Charges

Bi- directional meter

INR 1,500/month

Temporary Supply

Shall be twice as applicable in above

meter types

Changing or moving a Meter board

Actual Cost + 15%

Note:

a. For all domestic and other LT loads less than 50 kW loads in Urban and Rural areas - Static single phase /

three phase meters

b. )RU/7 FRQWUDFWHGORDG•.: +7(+7FRQVXPHU± Static, 3 Phase Tri-vector meters with MDI (MD

Display)

Reconnection Charges(as per provisions of Supply Code Regulations notified by JERC)

LT Services ± At Cut outs

x

Single Phase

INR 25/-

x

Three Phase

INR 50/-

LT Services ± At Overhead Mains

x

Single Phase

INR 30/-

x

Three Phase

INR 50/-

LT Services ± At Underground Mains

x

Single Phase

INR 75/-

x

Three Phase

INR 125/-

HT Services

INR 200/-

Note: If the same consumer seeks reconnection within 12 months from the date of reconnection or

disconnection, 50% will be added to above charges

Re-Rating of Installations

Lighting Installation

INR 50/-

Motive Power Installation

INR 100/-

High Tension

INR 500/-

Testing Fee for Various Metering Equipments (as per provisions of Supply Code Regulations

notified by JERC)

Single phase LT

INR 25/energy meter

Poly Phase LT without CT

INR 50/energy meter

L.T. meter with CTs/Demand or Special Type Meters

INR 150/energy meter

H.T and E.H.T. metering equipment

INR 10,000/- at site

Transformer Oil

INR 200/- per sample

LT Current Transformer at Lab

INR50/- per sample

3 ± Ø Phase Tri-vector Meter Industrial LT Consumer

INR 1000/- for laboratory testing

3 ± Ø Phase Tri-vector Meter 11 KV and 33kV HT Consumer

INR 5,000/- at site

Three Phase Tri-Vector Meter 110 KV EHT Consumers

INR 1,000/-at site

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

173

Description

Approved Charges

Combined CTPT Unit for 11kV and 33kV Consumer

INR 2,500/-

110KV CT / PT Unit

INR 10,000/-

Single Phase CT

INR 150/ unit

Three Phase TT Block

INR 500/unit

Distribution Transformer Testing (HT con.)

INR 6,000

Power Transformer Testing ( EHT consumer)

INR 20,000

Service Connection Charges(as per provisions of Supply Code Regulations notified by JERC)

6LQJOH3KDVHȜ

INR 250

7KUHH3KDVHȜ

Up to 5 HP

INR 500

5 HP to 20 HP

INR 800

Above 20 HP

INR 1,200

HT (First 500 KVA)

INR 10,000

HT (Beyond 500 KVA)

INR 20,000

HT Additional Load

INR500/- for every addition of 100

KVA

([WUD/HQJWKIRUȜ EH\RQGPHWHUV

INR 50 /meter

([WUD/HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUV EH\RQGPHWHUV

INR 25 /meter

([WUD/HQJWKIRUȜ EH\RQGPHWHUV

INR 100 /meter

Extra /HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUV EH\RQGPHWHUV

INR 50 /meter

Underground Service Cable

Actual Charges + 15%

Shunt Capacitor- 20 kW to 50 kW

INR 2,000

Shunt Capacitor- above 50 kW

INR 5,000

7HVWLQJ&RQVXPHU¶VLQVWDOODWLRQ as per provisions of Supply Code Regulations notified by JERC)

For first test of the new installation on or off an extension to an existing

installation if the installation is found to be defective.

NIL

For Subsequent test of the new installation or of an existing installation

if the installation is found to be defective

‡

Single phase LT

INR 100/-

‡

Three phase

INR 200/-

‡

MS/BS loads upto70kW

INR 4,000 + GST

‡

LS/BS/RT (loads Above 70kW)

INR 8,000 + GST

‡

Shunt Capacitor- 20 kW to 50 kW

INR 1,000 + GST

‡

Shunt Capacitor- above 50 kW

INR 4,000 + GST

Changing the Meter or its position in the same premises at the request of the consumer when no

additional material is required(as per provisions of Supply Code Regulations notified by JERC)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

174

Description

Approved Charges

Single phase

INR 100/-

3-phase without C.Ts

INR 200/-

L.T. meter with C.T.s

INR 500/-

H.T and E.H.T. metering equipment

INR 8,000 + GST

Re-sealing charges irrespective of the number of seals involved against each item below and

where seals found to have been broken by the consumer

Meter cupboard / Meter Cubical / Box

INR 50/-

Where cut-out is independently sealed

INR 50/-

Meter cover or Meter Terminal cover

INR 50/-

Meter cover of Meter Terminal cover (3 phase).

INR 50/-

Maximum demand Indicator or C.T.s chamber

INR 50/-

Service Charges

General Supply

‡

Single Phase

INR 10/-

‡

Three phase below 70kW

INR 20/-

‡

Three phase above 70kW

INR 50/-

Industrial/bulk/ agriculture /Street Lightning Supply

‡ Upto70kW

INR 25/-

‡ Above 70kW

INR 50/-

Replacement of broken glass

Replacement of broken glass of meter cupboard (When there is default

on Consumer Side)

INR 50/-

Replacement of broken Glass of single phase meter if the consumer has

broken or tamper and with meter.

INR 50/-

Replacement of broken Glass of three phase meter if the consumer has

broken or tamper and with meter

INR 50/-

Supply of duplicate copies of electricity bills

Domestic Consumers

INR 5 per bill

Non Domestic consumers

INR10 per bill

LT Industrial upto 20kW and AP Consumer

INR 5 per bill

H.T Industrial and Bulk supply consumer

INR10 per bill

Stand by Meter

HT

INR10,000/-

EHT

INR20,000/-

Check Meter

HT

INR10,000/-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 3

(EXTRAORDINARY No. 2)

27TH APRIL, 2022

175

Description

Approved Charges

EHT

INR20,000/-

Load Enhancement

Actual Cost + 15% Supervision

Charges

System Strengthening charges or capacity building charges,

Actual Cost + 15% Supervision

Charges

Advance for Temporary Connections (Except for Prepaid meters)

‡6LQJOHSKDVH/7

INR 2,000/-

‡7KUHHSKDVH

INR 5,000/-

‡+7

INR 20,000/-

‡(+7

INR 20,000/-

Note : this shall be adjusted in bills

Non-Refundable Registration-cum-processing fees

As per Supply Code Regulations

notified by JERC

Underground service cable

1 Phase through underground service cable

Rs.100/meter

Extra Length 1 phase for Agriculture consumer(beyond 300 meters)

through underground service cable

Rs.25/meter

3 Phase through underground service cable

Rs.300/meter

Extra Length for 3Phase for Agriculture consumers (beyond

300meters) through underground service cable

Rs.100/meter

At location where overhead network exist and consumer desires to avail

power through Underground service cable

Actual charges+15%

In case of bonafide agricultural pumping loads, the department shall provide overhead service lines at a free of

cost upto 300 meters from the nearest distribution point i.e. existing rural transformer sub-station or from a

service line already laid for supply to any other consumer, provided the latter has sufficient current carrying

capacity. Any length in excess of the specified length shall be payable at a fixed cost of INR 25 / metre for single

phase and INR.50/ meter for Three phase as approved under Schedule of General and Miscellaneous Charges

Annexures

Annexure 1: List of Stakeholders

The following is the list of the participants in Public Hearings conducted on 24.1.2022through video

conferencing:

Table 97: List of participants in Public Hearing

S. No.

Name of Person (Mr/Ms)

Organization/ Address

1

Martin Rodrigues

Secretary, Raia Civic and Consumer Forum.

2

Mr. Gerard DMello

Goa Chamber of Commerce & Industry

3

Mr. Sanjay Y. Amonkar

Goa Chamber of Commerce & Industry

4

Mr. Joseph D'Souza

Goa Chamber of Commerce & Industry

5

Mr. M. Durairaj

Goa Chamber of Commerce & Industry

www.goaprintingpress.gov.in

Printed and Published by the Director, Printing & Stationery,

Government Printing Press,

Mahatma Gandhi Road, Panaji-Goa 403 001.

PRICE – Rs. 121.00

PRINTED AT THE GOVERNMENT PRINTING PRESS, PANAJI-GOA—34/150—4/2022.