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
Petitioner¶s
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
Petitioner¶s
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*RDKHUHLQDIWHUUHIHUUHGWRDV³('-*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 796ZLWKWKH3HWLWLRQHUDWWKH &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[WHHQSHUFHQWSHUDQQXP´
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.¶LVDFRQVWDQWH[SUHVVHGLQ9DOXHRI.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*)$DSSURYHGIRUWKHQ-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
³JWKDWWKH 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, can¶t 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¶VWKURXJKWKHORQJ-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&HWFDQGE\WKH-(5&IRUSODQWVORFDWHGZLWKLQWKHUHJLRQIRU,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:
³YL)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
ࢁ࢚൰=. ቆ
ሺࡼࢇࢉ࢚+ ࢀࢇࢉ࢚ + ࡻࢇࢉ࢚െࡿࢇࢉ࢚ሻכ
ሼሾࡼࡼࡻࢇࢉ࢚כ ሺെࢀࡸࢇሻ+ ࡼࡼࡵࢇࢉ࢚െࡼࡿࡻࢇࢉ࢚ሿכ ሺെࡰࡸࢇሻሽെࢆࢇࢉ࢚ቇെࡾࢇ
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
ሼሾܱܲܲܽכ ሺ1 െܶܮܽሻ+ ܲܲܫܽെܱܲܵܽሿכ ሺ1 െܦܮܽሻሽെܼܽቇ
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
ܣݎݒ݁݀ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ ݂ݎ ܽ ܿܽݐ݁݃ݎݕ ݎ ݏݑܾ ܿܽݐ݁݃ݎݕ (
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 ܿܽݐ݁݃ݎݕ ݎ ݏݑܾെܿܽݐ݁݃ݎݕ
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/7FRQWUDFWHGORDG.:+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/HQJWKIRUȜEH\RQGPHWHUV
INR 50 /meter
([WUD/HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUVEH\RQGPHWHUV
INR 25 /meter
([WUD/HQJWKIRUȜEH\RQGPHWHUV
INR 100 /meter
Extra /HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUVEH\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¶VLQVWDOODWLRQas 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.