99

Panaji, 4th May, 2023 (Vaisakha 14, 1945)

SERIES I No. 5

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/MYT 22-23 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 Annual Performance

Review of FY 2022-23, Aggregate Revenue

Requirement (ARR) and Determination of

Retail Tariff for FY 2023-24 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

the Joint Electricity Regulatory Commission

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

SUPPLEMENT

for the state of Goa and Union Territories

has issued the Tariff Order dated 30th

March, 2023 for approval of Annual

Performance

Review

of

FY

2022-23,

Aggregate Revenue Requirement (ARR) and

Determination of Retail Tariff for 2023-24 for

Electricity Department, Government of Goa

which is given herebelow. The said Tariff

Order is effective from 1st April, 2023 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, 2023.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

100

TARIFF ORDER

Approval of Annual Performance Review of FY 2022-23, Aggregate

Revenue Requirements (ARR) and Determination of Retail Tariff for

FY 2023-24

Petition No. 95/2022

for

Electricity Department, Government of Goa (ED-Goa)

30th March, 2023

JOINT ELECTRICITY REGULATORY COMMISSION

For the State of Goa and Union Territories,

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

Gurugram, (122015) Haryana

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

Website: www.jercuts.gov.in

E-mail: [email protected]

101

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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

6XJJHVWLRQV2EMHFWLRQV5HVSRQVHRIWKH3HWLWLRQHUDQG&RPPLVVLRQ¶V9LHZV

2.2.1. Public Hearing Notice

2.2.2. Solarisation of a Village

2.2.3. Tariff hike for domestic category

2.2.4. Financial Reporting

2.2.5. Increase in basic power rate

2.2.6. FPPCA charges

2.2.7. Additional Street light duty

2.2.8. Proposed Rate hike

2.2.9. Shutting of power

2.2.10. Demand/Fixed Charges

2.2.11. Public Lighting

2.2.12. Power purchase

2.2.13. Revenue from sale of power

2.2.14. Projections of energy sale

2.2.15. Average Power Purchase Rate

2.2.16. Employee Expenses

2.2.17. HT-Industrial Consumer

2.2.18. Pumped Hydro Storage power

2.2.19. Converting divisions and sub-divisions

2.2.20. Tariff for Agriculture category

2.2.21. Tariff Hike

2.2.22. Revenue Gap

2.2.23. Unnecessary Burden on Industries

2.2.24. Revenue from Industrial category

2.2.25. Tariff hike

2.2.26. Tariff for Agriculture category

2.2.27. Tariff for Railway traction

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

102

2.2.28. Fixed Charges

2.2.29. Tariff Hike

2.2.30. Minimum charges applicable to the closed commercial premises

2.2.31. Tariff for Industrial category

2.2.32. Tariff Hike across categories

2.2.33. Hike in unit price of consumers (HT)

2.2.34. Increase in tariff for Agriculture (Allied Activities),

3. Chapter 3: True-up of the FY 2020-21 and FY 2021-22

3.1. Applicable provisions

3.2. Approach for the True-up of the FY 2020-21 and FY 2021-22

4. Chapter 4: Annual Performance Review of FY 2022-23

4.1. Applicable Provisions and Background

4.2. Approach for the Review for the FY 2022-23

4.3. Energy Sales

4.4. Open Access Sales and Purchase

4.5. Inter-State Transmission Loss

4.6. Intra-State Transmission and Distribution (T&D) loss

4.7. Energy Balance

4.8. Power Purchase Quantum & Cost

4.8.1. Power Purchase Quantum

4.8.2. Power Purchase Cost

4.8.3. Transmission Charges

4.8.4. Total Power Purchase Cost

4.9. Renewable Purchase Obligation

4.10. Operation & Maintenance Expenses

4.10.1. Employee Expenses

4.10.2. Administrative and General (A&G) Expenses

4.10.3. Repair & Maintenance Expenses (R&M)

4.10.4. Summary of O&M Expenses

4.11. Capital Expenditure & Capitalisation

4.12. Capital Structure

4.13. Depreciation

4.14. Interest and Finance Charges

4.15. Return on Equity (RoE)

4.16. Interest on Security Deposits

4.17. Interest on Working Capital

4.18. Provision for Bad & Doubtful Debts

4.19. Income Tax

4.20. Non-Tariff Income

4.21. Aggregate Revenue Requirement (ARR)

4.22. Revenue at existing Retail Tariff

103

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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

5. Chapter 5: Determination of Aggregate Revenue Requirement for the FY 2023-24

5.1. Background

5.2. Approach for determination of ARR for the FY 2023-24

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. Energy Balance

5.7. Power Purchase Quantum & Cost

5.7.1. Power Purchase Quantum

5.7.2. Power Purchase Cost

5.7.3. Transmission Charges

5.7.4. Total power purchase quantum and cost

5.7.5. Net Power Purchase Cost

5.8. Renewable Purchase Obligation

5.9. Operation & Maintenance Expenses

5.9.1. Employee Expenses

5.9.2. Administrative and General (A&G) Expenses

5.9.3. Repair & Maintenance Expenses (R&M)

5.9.4. Summary of O&M Expenses

5.10. Gross Fixed Assets (GFA) and Capitalization

5.11. Capital Structure

5.12. Depreciation

5.13. Interest on Loan

5.14. Return on Equity (RoE)

5.15. Interest on Security Deposits

5.16. Interest on Working Capital

5.17. Income Tax

5.18. Provision for Bad & Doubtful Debts

5.19. Non-Tariff Income (NTI)

5.20. Aggregate Revenue Requirement (ARR)

5.21. Revenue at existing Retail Tariff

5.22. Standalone Revenue Gap/ Surplus for FY 2023-24

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

6.4.1. Tariff Design

6.4.2. Approved Final Tariff Schedule

6.4.3. Revenue from Approved Retail Tariff for FY 2023-24

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

104

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 2023-24

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

105

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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 existing tariff for the FY 2023-24 (INR Cr.) ..................................

Table 3: Standalone Revenue Gap/ (Surplus) at approved tariff for the FY 2023-24 (INR Cr.) ...............................

Table 4: Timelines of the interaction with the Petitioner ............................................................................................

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

Table 6: Details of Public Notices published by the Petitioner ....................................................................................

Table 7: Sales projected by the Petitioner in the APR of FY 2022-23 (MUs) .............................................................

Table 8: Sales approved by the Commission in the APR of FY 2022-23 (MUs) .........................................................

Table 9: Inter-State Transmission Losses projected by Petitioner for FY 2022-23 (%) ............................................

Table 10: Inter-State Transmission Loss approved by the Commission for FY 2022-23 (%)....................................

Table 11: T&D losses approved by the Commission in the 2nd MYT Control Period vis-à-vis T&D losses achieved

by the Petitioner .............................................................................................................................................................

Table 12: T&D loss trajectory approved by the Commission .......................................................................................

Table 13: Energy Balance (MUs) submitted by Petitioner ...........................................................................................

Table 14: Energy Balance (MU) approved by Commission ..........................................................................................

Table 15: Power Purchase Summary of H1 of FY 2022-23 as submitted by the Petitioner .......................................

Table 16: DSM Power (Over-drawl & Under-drawl) Charges for H1 of FY 2022-23 ..................................................

Table 17: Power Purchase cost submitted by Petitioner for FY 2022-23 (In INR Cr) ...............................................

Table 18: Power Purchase Quantum (MU) and cost (INR Cr) approved by the Commission ...................................

Table 19: RPO plan submitted by the Petitioner for FY 2022-23 (MU) ......................................................................

Table 20: Renewable Purchase Obligation (RPO) approved by the Commission for FY 2022-23 ............................

Table 21: Computation of Base Employee Expenses (INR Cr.) ...................................................................................

Table 22: CPI inflation computed for 3rd Control Period ............................................................................................

Table 23: Manpower plan submitted by the Petitioner for the Control period ..........................................................

Table 24: Employee Expense approved by the Commission for 3rd Control Period ...................................................

Table 25: Actual A&G Expenses from FY 2018-19 to FY 2020-21 (INR Crore) ..........................................................

Table 26: A&G Expense approved by the Commission for 3rd Control Period ...........................................................

7DEOHµ.¶FRPSXWDWLRQE\WKH&RPPLVVLRQIRUUG0<7&RQWURO3HULRG ..............................................................

Table 28: WPI inflation computed for 3rd MYT Control Period .................................................................................

Table 29: R&M Expense approved by the Commission for the 3rd MYT Control Period (in INR Cr.) .....................

Table 30: Summary of O&M expenses approved by the Commission for FY 2022-23 (in INR Cr.) .........................

Table 31: Details of capital expenditure and capitalisation submitted by the Petitioner for FY 2022-23 (INR

Crore) ..............................................................................................................................................................................

Table 32: Capitalisation and Capital Expenditure approved by the Commission (In INR Cr) ..................................

Table 33: Opening & Closing GFA for FY 2022-23 ......................................................................................................

Table 34: Opening & Closing GFA (excl. ED and Grant) for FY 2022-23 ...................................................................

Table 35: Capital Structure considered by the Commission for FY 2022-23 (INR Cr.) .............................................

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

106

Table 36: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and Consumer

Contribution) considered by the Commission for FY 2022-23 (INR Cr.) ...................................................................

Table 37: GFA (excluding GFA addition through Electricity Duty Fund, Govt. Grants and Consumer

Contribution) considered by the Commission for FY 2022-23 (INR Cr.) ...................................................................

Table 38: Depreciation claimed by the Petitioner in the APR of FY 2022-23 (INR Crore) .......................................

Table 39: Asset-wise depreciation rate considered by the Commission (%) ..............................................................

Table 40: Depreciation approved by Commission (In INR Cr) ...................................................................................

Table 41: Interest on Loan considered by the Commission for FY 2022-23 (INR Cr.) ..............................................

Table 42: Return on Equity considered by the Commission for 3rd Control Period (INR Cr.) .................................

Table 43: Interest on Consumer security considered by the Commission for FY 2022-23 (INR Cr.) .......................

Table 44: Interest on working capital considered by the Commission for FY 2022-23 (INR Cr.) ............................

Table 45: Non-Tariff Income approved by Commission (In INR Cr) ..........................................................................

Table 46: Aggregate Revenue Requirement approved by the Commission for FY 2022-23 (In INR Cr) .................

Table 47: Revenue at existing tariff submitted by the Petitioner for FY 2022-23 (INR Cr.) .....................................

Table 48: Revenue at existing tariff approved by the Commission for FY 2022-23 (INR Cr.) ..................................

Table 49: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY 2022-23 (In

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

Table 50: Projected No. of consumers, Connected Load and Energy Sales ................................................................

Table 51: Growth in Sales ...............................................................................................................................................

Table 52: Growth in Connected Load ............................................................................................................................

Table 53: Growth in Number of Consumers .................................................................................................................

Table 54: No. of consumers approved by Commission ................................................................................................

Table 55: Connected Load (kW) approved by Commission .........................................................................................

Table 56: Energy Sales (MUs) approved by Commission ............................................................................................

Table 57: Inter-State Transmission Loss submitted by the Petitioner (%) .................................................................

Table 58: Inter-State Transmission Loss approved by the Commission (%) ..............................................................

Table 59: T&D losses approved by the Commission in the 2nd MYT Control Period vis-à-vis T&D losses achieved

by the Petitioner .............................................................................................................................................................

Table 60: T&D loss trajectory approved by the Commission.......................................................................................

Table 61: Energy Balance (MUs) submitted by Petitioner for FY 2023-24 .................................................................

Table 62: Energy Balance (MUs) approved by Commission........................................................................................

Table 63: Power Purchase Quantum for FY 2023-24...................................................................................................

Table 64: Power Purchase quantum (MU) and Cost (In INR Cr) submitted by Petitioner for FY 2023-24 .............

Table 65: Power Purchase Quantum (MUs) and cost (INR Cr) approved for the FY 2023-24 .................................

Table 66: Net Power Purchase Cost approved by the Commission for FY 2023-24 ..................................................

Table 67: Average Power Purchase Cost (APPC) for the FY 2023-24 .........................................................................

Table 68: RPO plan submitted by the Petitioner for the FY 2023-24 (MU) ...............................................................

Table 69: Renewable Purchase Obligation (RPO) approved by the Commission for FY 2023-24 ............................

Table 70: REC cost approved by the Commission for FY 2023-24 (INR Crore) .......................................................

Table 71: Computation of Base Employee Expenses (INR Cr.) ...................................................................................

107

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Table 72: CPI inflation computed for 3rd Control Period ............................................................................................

Table 73: Manpower plan submitted by the Petitioner for the Control period...........................................................

Table 74: Employee Expense approved by the Commission for 3rd Control Period ...................................................

Table 75: Actual A&G Expenses from FY 2018-19 to FY 2020-21 (INR Crore) ..........................................................

Table 76: A&G Expense approved by the Commission for 3rd Control Period............................................................

7DEOHµ.¶FRPSXWDWLRQE\WKH&RPPLVVLRQIRUUG0<7&RQWURO3HULRG ..............................................................

Table 78: WPI inflation computed for 3rd MYT Control Period .................................................................................

Table 79: R&M Expense approved by the Commission for the 3rd MYT Control Period (in INR Cr.) .....................

Table 80: Summary of O&M expenses approved by the Commission for FY 2023-24 (in INR Cr.) .........................

Table 81: Details of capital expenditure and capitalisation submitted by the Petitioner for FY 2023-24 (INR

Crore) ..............................................................................................................................................................................

Table 82: Capital Expenditure & Capitalisation considered by the Commission for the FY 2023-24 (INR Crore) .

Table 83: Opening & Closing GFA for FY 2022-23 ......................................................................................................

Table 84: Capital Structure considered by the Commission for FY 2023-24 (INR Cr.).............................................

Table 85: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and Consumer

Contribution) considered by the Commission for FY 2023-24 (INR Cr.) ...................................................................

Table 86: 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 87: Depreciation submitted by the Petitioner for the FY 2023-24 (INR Cr) ....................................................

Table 88: Asset-wise depreciation rate considered by the Commission for weighted average rate for 3rd MYT

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

Table 89: Depreciation considered by the Commission for FY 2023-24 (INR Cr.) ...................................................

Table 90: Interest on Normative Loan submitted by the Petitioner for the FY 2023-24 (INR Cr) ...........................

Table 91: Interest on Loan considered by the Commission for the FY 2023-24 (INR Cr.) ........................................

Table 92: Return on Equity submitted by the Petitioner for the FY 2023-24 (INR Cr) .............................................

Table 93: Return on Equity considered by the Commission for the FY 2023-24 (INR Cr.) ......................................

Table 94: Interest on Security Deposit submitted by the Petitioner for the FY 2023-24 (INR Cr) ...........................

Table 95: Interest on Consumer security considered by the Commission for the FY 2023-24 (INR Cr.) ................

Table 96: Interest on Working Capital submitted by the Petitioner for the FY 2023-24 (INR Cr) ...........................

Table 97: Interest on working capital considered by the Commission for the FY 2023-24 (INR Cr.) ......................

Table 98: Non-Tariff Income considered by the Commission for the FY 2023-24 (INR Cr.) ...................................

Table 99: ARR submitted by the Petitioner for the FY 2023-24 (INR Cr.) .................................................................

Table 100: ARR approved by the Commission for the FY 2023-24 (INR Cr.) ............................................................

Table 101: Revenue at existing tariff submitted by the Petitioner for FY 2023-24 (INR Cr.) ....................................

Table 102: Revenue at existing tariff approved by the Commission for FY 2023-24 (INR Cr.) ................................

Table 103: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY 2023-24 (In

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

Table 104: Standalone Revenue Gap/ (Surplus) submitted by Petitioner for FY 2023-24 (In Rs Cr) ......................

Table 105: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY 2023-24 (In

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

Table 106: Tariff Schedule proposed by the Petitioner for FY 2023-24 ......................................................................

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

108

Table 107: Existing and approved tariff ........................................................................................................................

Table 108: Revenue from approved retail tariff determined by Commission (In INR Cr) ........................................

Table 109: Tariff increase approved by Commission ...................................................................................................

Table 110: Revenue Gap/ (Surplus) approved by Commission for FY 2023-24 (In INR Cr).....................................

Table 111: Allocation matrix as submitted by the Petitioner ........................................................................................

Table 112: Wheeling Charge calculation as submitted by Petitioner ...........................................................................

Table 113: Allocation matrix approved by Commission ...............................................................................................

Table 114: Parameters assumed for voltage wise allocation of wheeling costs ...........................................................

Table 115: Allocation of costs based on voltage level ....................................................................................................

Table 116: Wheeling Charges approved by Commission ..............................................................................................

Table 117: Additional Surcharge calculation as submitted by Petitioner ....................................................................

Table 118: Additional Surcharge approved by Commission ........................................................................................

Table 119: Cross-Subsidy Surcharge as proposed by the Petitioner ............................................................................

Table 120: Voltage wise losses assumed by Commission .............................................................................................

Table 121: Energy Input at each voltage level (MU) .....................................................................................................

Table 122: Parameters used for allocation of fixed costs .............................................................................................

Table 123: Voltage Wise Cost of Supply (VCoS) ...........................................................................................................

Table 124: Cross-Subsidy Surcharge approved by Commission (INR/kWh) .............................................................

Table 125: Rapproved determined by Commission for FY 2023-24 ...........................................................................

Table 126: Tariff Schedule ..............................................................................................................................................

Table 127: Applicability of Tariff Schedule ...................................................................................................................

Table 128: Applicability of ToD Tariff ...........................................................................................................................

Table 129: Schedule of Miscellaneous Charges .............................................................................................................

Table 130: List of participants in Public Hearing .........................................................................................................

109

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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

Deen Dayal Upadhyaya Gram Jyoti Yojana

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

110

Abbreviation

Full Form

MCLR

Marginal Cost of funds based Lending Rate

MOD

Merit Order Despatch

MU

Million Units

MYT

Multi-Year Tariff

NFA

Net Fixed Assets

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

111

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Before the

Joint Electricity Regulatory Commission

For the State of Goa and Union Territories, Gurugram

QUORUM

Smt. Jyoti Prasad, Member (Law)

Petition No. 95/2022

In the matter of

Approval of Annual Performance Review of FY 2022-23, Aggregate Revenue Requirements (ARR) and

Determination of Retail Tariff for FY 2023-24.

And in the matter of

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

ORDER

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 (APR) for FY 2022-23 and Aggregate Revenue Requirement (ARR)and

determination of Retail Tariff for the FY 2023-24before the Joint Electricity Regulatory Commission

KHUHLQDIWHUUHIHUUHGWRDV³7KH&RPPLVVLRQ´RU³-(5&´ .

2)

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

admitted the Petition on 26thDecember 2022. 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. The Public Hearing was held on 15thFebruary 2023, 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 the Annual Performance Review (APR) for FY 2022-23, Aggregate Revenue

Requirement (ARR) and determination of Retail Tariff for the FY 2023-24.

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 in the APR of the FY 2022-23:

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

S.

No.

Particulars

3HWLWLRQHUV¶

Submission

Now Approved

1

Net Revenue Requirement

2,864.12

2,863.28

2

Revenue from Retail Sales at Existing Tariff

2,565.79

2,517.89

3

Net Revenue Gap/ (Surplus)

298.33

345.38

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

112

(b)

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 2023-24:

Table 2: Standalone Revenue Gap/ (Surplus) at existing tariff or the FY2023-24(INR Cr.)

S.

No.

Particulars

3HWLWLRQHUV¶

Submission

Now Approved

1

Net Revenue Requirement

2,734.25

2,682.53

2

Revenue from Retail Sales at Existing Tariff

2,250.60

2,189.60

3

Net Revenue Gap/ (Surplus)

483.65

492.93

(c)

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

as approved by the Commission for the FY 2023-24:

Table 3: Standalone Revenue Gap/ (Surplus) at approved tariff for the FY 2023-24 (INR Cr.)

S. No.

Particulars

3HWLWLRQHUV¶

Submission

Now Approved

1

Net Revenue Requirement

2,734.25

2,682.53

2

Revenue from Retail Sales at Approved Tariff

2385.56

2,303.14

3

Gap / (Surplus) for the year

348.69

379.39

4

Upfront assurance of Budgetary support from

Govt.

348.69

379.39

5

Net Revenue Gap/ (Surplus)

0.00

0.00

(d)

The Petitioner has proposed a tariff hike of 6% in the tariff schedule of FY 2023-24.

(e)

The Commission has approved an average tariff hike of 5.19% to further reduce the reliance of

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

Average Billing Rate (ABR) of INR 5.04/kWh against the approved Average Cost of Supply

(ACoS) of INR 5.87/kWh. The entire revenue gap shall be met through the budgetary support

as per assurance letter of the Govt. of Goa dated 24thJanuary, 2023. The Commission

acknowledges this letter of assurance from the Government of Goa towards meeting any

prospective revenue gap for FY 2023-24, and hence the revenue gap for FY 2023-24 has been

considered as NIL.

(f)

The Commission has rationalised the tariff levels for cross-subsidized categories by marginally

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

tariff hike for cross-subsidizing categories.

(g)

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

unit gap of INR 0.83/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 16.47%.

5)

This Order shall come into force with effect from 1st April 2023 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.

113

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

7)

The attached documents giving detailed reasons, grounds and conditions are the Integral part of this

Order.

8)

Ordered accordingly.

Sd/-

(Jyoti Prasad)

Member (Law)

Place: Gurugram

Date: 30th March, 2023

Certified Copy

(S. D. Sharma)

Secretary (I/c), JERC

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

114

1. Chapter 1: Introduction

1.1. About Joint Electricity Regulatory Commission for the State

RI*RDDQG87¶V -(5&

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

(OHFWULFLW\ 5HJXODWRU\ &RPPLVVLRQ IRU DOO WKH 8QLRQ 7HUULWRULHV H[FHSW 'HOKL WR EH NQRZQ DV ³-RLQW

(OHFWULFLW\5HJXODWRU\&RPPLVVLRQIRUWKH8QLRQ7HUULWRULHV´YLGHQRWLILFDWLRQQR-R&R dated

2ndMay 2005. /DWHU ZLWK WKH MRLQLQJ RI WKH 6WDWH RI *RD WKH &RPPLVVLRQ FDPH WR EH NQRZQ DV ³-RLQW

(OHFWULFLW\5HJXODWRU\&RPPLVVLRQIRUWKH6WDWHRI*RDDQG8QLRQ7HUULWRULHV´ KHUHLQDIWHUUHIHUUHGWRDV

³-(5&´RU³WKH&RPPLVVLRQ´ YLGHQRWLILFDWLRQQR-R&R (Vol. II) dated 30thMay, 2008.

JERC is a statutory body responsible for regulation of the Power Sector in the State of Goa and Union

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

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)

The Electricity Department, Government of Goa (hereinafter reIHUUHG WR DV ³('-*RD´ RU ³('*´ or

µ3HWLWLRQHU¶) 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:

115

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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 JERC MYT Regulations, 2021) on 22nd March, 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 26th December 2022 and marked as Petition No. 95 of 2022.The

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

1.6. Interaction with the Petitioner

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

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

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

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

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

letters/emails.

7KH&RPPLVVLRQFRQGXFWHGWKH7HFKQLFDO9DOLGDWLRQ6HVVLRQ 796 ZLWKWKH3HWLWLRQHUDWWKH&RPPLVVLRQ¶V

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

information required by the Commission was sought. Subsequently, the Petitioner submitted replies to the

issues raised in this session and provided documentary evidence to substantiate its claims regarding various

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

Table 4: Timelines of the interaction with the Petitioner

S. No

Subject

Date

1

Issue of First Deficiency Note

2nd February 2023

2

Issue of Second Deficiency Note

14th February 2023

3

Public Hearing

15th February 2023

4

Reply received from Petitioner in respect of First Deficiency Note

21stFebruary 2023

5

Technical Validation Session

3rd March 2023

6

Replies received from Petitioner in respect of Second Deficiency

Note

6th March 2023

7

Issue of TVS Queries

6th March 2023

8

Replies received from Petitioner in respect of Second Deficiency

Note & TVS

10th March 2023 &

13thMarch 2023

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

116

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 uploDGHGRQWKH&RPPLVVLRQ¶VZHEVLWH

Table 5: Details of Public Notices published by the Commission

Sl.

No.

Date

Name of Newspaper

Language

Place of

Circulation

1

7th February 2023 & 13th

February 2023

Gomantak

Marathi

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 6: Details of Public Notices published by the Petitioner

S.

No.

Date

Name of Newspaper

Language

Place of

Circulation

1

13th January 2023

Herald

English

Goa

2

The Times of India

English

Goa

3

Gomantak

Marathi

Goa

4

Bhaangar Bhuin

Konkani

Goa

1.8. Public Hearing

The Public Hearing was held on 15thFebruary2023 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.

117

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

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 JERC MYT

Regulations, 2021.

The Public Hearing was held on 15th February 2023 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. Public Hearing Notice

6WDNHKROGHU¶V&RPPHQW

The stakeholder has raised objection to the hurried conduct of this public hearing with a very short notice. Also,

this hearing should have been held at a time of convenience to the consumer. This is a working day, working

hours. Do we expect consumers to avail leave of absence to attend this hearing? The Commission should

seriously consider holding it on a weekend.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that, the advertisement and notice of public hearing was widely circulated in 4

nos. of local dailies (2-English, 1-Marathi & 1-Konkani) on 06/0)XUWKHULWLVWRLQIRUPWKDW+RQ¶EOH

JERC is a quasi-Judicial Authority and functions like Court. These hearing are always taken in the working day,

however the decision regarding holding of Public Hearing on weekend will be suitably addressed by HRQ¶EOH

Commission.

&RPPLVVLRQ¶V9LHZ

The Commission appreciates the suggestion of the stakeholders and will take it into account while conducting

public hearings in the future.

2.2.2. Solarisation of a Village

6WDNHKROGHU¶V&RPPHQW

ED-Goa may adopt a village and solarise to make it as a model village and the same shall be implemented in

other villages as well.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

118

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the department has noted the crucial suggestion and will make its best efforts

in exploring the villages for solarisation.

&RPPLVVLRQ¶V9LHZ

The Commission appreciates the suggestion of the stakeholders and directs the Petitioner to submit an action

plan for the same.

2.2.3. Tariff hike for domestic category

6WDNHKROGHU¶V&RPPHQW

The stakeholder has objected to the hike in domestic power tariff, especially because of its timing when inflation

is high, job losses are high. It will further burden the average household. Further this hike will hardly have any

impact on the net Financials of the electricity dept. Instead, the commercial and industrial tariff could be

considered for proportionate increase to make up the shortfall, since the gap between domestic and commercial

tariff in Goa is much narrower than any other State, especially in this southwestern region.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the 7DULIILVGHWHUPLQHGE\WKH+RQ¶EOH-(5&DVSHUWKH3HWLWLRQVXEPLWWHGE\

the EDG. Comparing to the neighbouring states the Tariff of Goa is less. The Government of Goa has not

LQFUHDVHGWKH7DULIIDQGFRQWLQXHGWROHY\WKH7DULII$SSURYHG%<+RQ¶EOH&RPPLVVLRQLQ)<-20 for FY

2020-21 & FY 2021-22 allowing the consumers to revive from Covid-19 pandemic. The Petitioner has submitted

that the increase in tariff by overall 6% has been proposed by ED-*RDDQG+RQ¶EOH&RPPLVVLRQZLOOVXLWDEO\

decide on such hike after considering all objection/suggestions and prudent check of entire petition submitted

by ED-Goa.

&RPPLVVLRQ¶V9LHZ

The Commission has noWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.4. Financial Reporting

6WDNHKROGHU¶V&RPPHQW

The electricity department is guilty of poor financial reporting. Unless every rupee spent, in capital expenditure

or otherwise is put through a double-entry accounting process, this department has no moral authority to

propose a tariff hike for any category of consumers.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that EDG functions as department under the control of Government of Goa. It is

to inform that all the departments functioning under Government of Goa are following single entry system of

Accounting. Accordingly, ED Goa also follows single entry system of Accounting.

&RPPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUG)XUWKHUWKH3HWLWLRQHUis advised to follow

prudent accounting norms for booking of entries and finalization of accounts.

119

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

2.2.5. Increase in basic power rate

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that From April 2022 the basic power rate increased by 7%.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that, from FY 2018-2019 till FY 2021-22 (4 years) the tariff was maintained same

even though JERC had given tariff hike for FY 2020-21 and FY 2021-22. This was done by way of Cabinet

Decision due to Covid -19 Pandemic. JERC approved a Tariff hike of 1.58% for FY 2022-23 over FY 2021-22.

The tariff approved is very nominal for FY 2022-23.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.6. FPPCA charges

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that from April FPPCA charges have increased from 0.39/kwh in Jan 2022 to

1.69/kwh in Sept 2022 which has resulted in power bill increase by 20%.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that FPPCA charges levied to consumer are computed based on the formula

DSSURYHG E\+RQ¶EOH&RPPLVVLRQ 7KH &RPPLVVLRQ KDVPDGHWKH SURYLVLRQWRUHFRYHUDQ\LQFUHDVHLQ)XHO

charge to be recovered based on the said formula every quarterly.

7KHUHDVRQVIRUWKHVWHHSLQFUHDVHRI)33&$FKDUJHVIURP5V.ZKLQ-DQ¶WR5V.ZKLQ6HSW

µDUHJLYHQEHORZ-

1.

+RQ¶EOH &HQWUDO (OHFWULFLW\ 5HJXODWRU\ &RPPLVVLRQ &(5&  KDV LVVXHG WDULII RUGHUV RI   YDULRXV

stations of NTPC viz Korba Stage I & II, Sipat I & II, Kawas, Gandhar & Vindhychal I & II towards

revision of tariff for the period from 01/04/2014 to 31/03/2019 & approval of tariff for the period

01/04/2019 to 31/03/2024. Subsequent to issuance of tariff orders, Goa has paid a differential

amount on account of revision in capacity charges of the stations mentioned above to the extent of

Rs. 41.145 Crores.

2. Due to shortage of domestic coal in India and hence blending of imported coal with domestic coal, the

Energy rates of NTPC stations have increased by almost 20-30%. Hence the Energy charges of

various NTPC stations have increased to multifolds.

3. From the month of April-22, the rate on the Indian Energy Exchange during peak Hours was Rs.

12/kWh since all India demand had increased.

4. The differential Bill-IRUWKHSHULRG-DQXDU\¶WR0DUFK¶ KDVEHen raised by M/s CTUIL,

Gurgaon LQWKHPRQWKRI-XO\¶WRWKHWXQHRI5V&URUHV0V3*&,/:5KDVUDLVHG$UUHDUV

bill towards ULDC SCADA charges for the period October-16 to June-22 to the tune of Rs. 4.76

Crores.

5. M/s NTPC vide petition No.205/MP/2021 had filed petition in CERC towards recovery of additional

expenditure incurred due to Ash transportation charges consequent to Ministry of Environment and

forest & Climate change *RYHUQPHQWRI,QGLDQRWLILFDWLRQ+RQ¶EOH&(5&KDVDGPLWWHGWKHVDLGFODLP

and has directed NTPC to recover same from the beneficiaries for the period 2019-20 to 21-22 along

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

120

with applicable interest. The amount towards recovery of ash transportation charges for the period

2019-20 to 2021-22 for Goa is to the tune of Rs.10.56 Crores. Further M/s NTPC has also recovered

Ash transportation charges to the tune of Rs. 8.32 crores for the period April-22 to September-22.

The total Ash transportation charges claimed was to the tune of Rs. 18.88 Crores.

6. M/s CTUIL(WR/SR) has claimed following Differential Bills:

a) Differential Bill (Bill-2) for the period April-22 to June-22 along with arrears bill for the

period July-11 to March-22.

b) Differential Bill (Bill-2) for the period July-22 to September-22 along with arrears bill for

the period July-11 to June-22 in this quarter.

&RPPLVVLRQ¶V9LHZ

The Commission would like to highlight that the FPPCA is a mechanism that allows the utilities to

recover/refund the variation in the power purchase cost over and above the cost approved in the Tariff Order

mainly on account of increase/decrease in the power purchase cost. The mechanism ensures timely recovery of

the additional cost instead of accounting it at the time of true-up which otherwise may lead to attribution of

additional cost in the form of carrying cost which will have impact of enhanced tariffs in the ensuing years.

2.2.7. Additional Street light duty

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that an additional street light duty of 0.08/kWh has been introduced adding

another 1%

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that Public Lighting Duty is basically the State Government tax levied by ED Goa

as per Public Lighting Duty Act 2021. The Government of Goa collects Public Lighting Duty from all the

Consumers of ED-Goa, through the electricity bill of the Consumers. Funds collected are utilised towards

Streetlight Repairs and maintenance, improvement and development of Public Lighting infrastructure.

ComPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUVPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUG

2.2.8. Proposed Rate hike

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that proposed rate hike from 4.8 to 4.9 from April 2023, will add another 2 % &

will increase basic rate to 9% overall within a span of one year.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the increase of 10 paisa per unit has been proposed by ED-*RDDQG+RQ¶EOH

Commission will suitably decide on such hike after considering all objection/suggestions and prudent check of

entire petition submitted by ED-Goa.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

121

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

2.2.9. Shutting of power

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that during peak tourist season the department restricts the electricity shutting

of power at night time. This forces us to use Diesel generator for extended periods causing increased production

costs. During last season in the months of May and June we were given an option to opt for Additional charge in

order to get supply. Although this is cheaper than Generator but somewhat we feel like the department is taking

advantage to make extra revenue. It also means that Department is able to give a normal supply electricity

despite being in Peak Season. Should there not be reimbursements if there is interruption of supply?

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that for April - June of FY 2022 there was huge crises of Power due to the surge in

demand as such rates of the exchange had gone as high as Rs. 20/ unit, however after intervention of CERC

there was capping of Rs. 12 per unit for purchase of power through open market. This was unexpected and all of

sudden. For this situation EDG was not prepared and could not clear on exchange platform the quantum of

power that was required. Hence as per the request of Industries the power was purchased at the rate of Rs.12

per unit in April-0D\µDQGZDVUHFRYHUHGWKURXJKWKHP+RZHYHULWLVWRLQIRUPWKDWIRU&XUUHQW)<-

24, EDG has planned in advance for procurement of additional power which will be required to meet the

summer demand of April-0D\¶

&RPPLVVLRQ¶V9Lew:

The Petitioner is advised to be more prepared for such type of situation and should proactively plan the power

requirement at optimal cost. Further, the Petitioner is directed to ensure compliance of supply in line with

JERC (Standards of Performance) Regulations.

2.2.10. Demand/Fixed Charges

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that we are charged Demand/Fixed Charges every month these charges itself are

high. Why should this be increased?

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the 7DULIILVGHWHUPLQHGE\WKH+RQ¶EOH-(5&DVSHUWKH3HWLWLRQVXEPLWWHGE\

the EDG. In the Tariff there are two components Fixed Charges and Energy Charge. Fixed charge is the amount

collected from the consumer to recover the Capital Expenditure invested and overheads of the department. ED-

Goa also pays fixed charged to its generators even if they are on shut downs/ overhauling/maintenance. The

variable charge is to recover the cost of energy supplied to the Consumer. Comparing to the neighbouring states

the Industrial Tariff of Goa is less.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order. Further, the Commission would like to highlight that

the fixed charges supposed to reflect the fixed cost incurred by the department, however, at the approved tariff

fixed cost coverage is only ~23%.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

122

2.2.11. Public Lighting

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that Goa Industries provide all year-round revenue generation and Government

should support the industries stronger in such instances. Why is Public Lighting charged to Industries? Our

Industrial Estate in Pilerne is most of the time in darkness.

3HWLWLRQHU¶VResponse:

The Petitioner has submitted that that Public Lighting Duty is basically the State Government tax levied by ED-

Goa as per Public Lighting Duty Act 2021. The Government of Goa collects Public Lighting Duty from all the

Consumers of ED-Goa, through the electricity bill of the Consumers. Funds collected are utilised for

improvement and development of Public Lighting infrastructure. In specific case of Pilerne Industrial Estate it

is found that no street lights are installed by Industrial Development Cooperation (IDC) which otherwise IDC

was providing in all Industrial Estates of Goa before taking over of street light by Electricity Department.

However, necessary action will be taken by department in providing streetlight in Pilerne Industrial Estate.

&RPPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUVPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUG Further, the Petitioner may take up the

issue of providing streetlight in Pilerne Industrial Estate with the concerned department.

2.2.12. Power purchase

6WDNHKROGHU¶VComment:

The stakeholder has submitted that EDG has under-estimated for FY 2022-23, Power purchase quantum and

cost 4726.31 MU and Rs 1839.54cr but revised is 4998.19 MU and Rs 2230.19 cr. (table 4.12). The energy

estimation is less by approximately 5% but cost is less by 21%. This clearly indicates that the estimates of cost of

power purchase is too much away from target.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the Power purchase quantum and cost approved in MYT order dated 31

March 2022 for FY 22-23 is 4726.31 MU and Rs 1839.54 cr respectively. However, keeping in mind, the load

growth EDG has increased its power purchase quantum so as to take care of increasing load. Due Care is taken

to estimate proper costing by incorporating the recent increase in the Power Purchase Cost of NTPC Stations

due to low availability of domestic coal and thereby blending with costly imported coal.

&RPPLVVLRQ¶V9LHZ

The Commission has noted the concern of the stakeholders and the same is discussed while approving the

power purchase cost in Chapter 5 of the Tariff Order.

2.2.13. Revenue from sale of power

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted that Revenue from sale of power was estimated INR 2024 crore and revised

upwards to INR 2565.79 crore.

123

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

PetitLRQHU¶V5HVSRQVH

The Petitioner has submitted that Revenue from sale of power was estimated as INR 2024 crore E\WKH+RQ¶EOH

Commission. However, since the sales has been increased by ED Goa in current petition the revenue has been

revised upwards.

&RPPLVVLRQ¶V9LHZ

The Commission has noted the concern of the stakeholders and the same is discussed while approving the

energy sales and revenue in Chapter 5 of the Tariff Order.

2.2.14. Projections of energy sale

6WDNHKROGHU¶V&RPPHQW

The stakeholder has submitted the projections of energy sale has been considered on the basis of previous years

(table 5.6). The power demand and energy sale is expected to be higher than pre-pandemic (doubling in ten

years) due to following reasons:

a. Commissioning of Zuari Bridge,

b. Commissioning of green field second international airport at Mopa

c.

Completion of NH 66;

d. Exponential increase in EV population (8 KW average) charging power requirement,

e. Goa has established as second home apart from first class tourism destination,

f.

High end malls and shopping complexes are being added (ref GST collection highest in India)

g. Air conditioning load is likely to increase due to upward mobility of economy,

h. High Power demanding industry (for eg. Binani group is expected to set up a 50 MW demand facility) in

Colvale

i.

Restarting of mining industry etc and

j.

By release of suppressed demand due to improvement in Distribution infrastructure. Presently demand is

suppressed by under voltage conditions at Verna, Calangute, Candolim, etc.

k. There are pockets in Sanquelim, Tuem, Colem etc where the power reliability is poor (more than 800 hrs

of no power). This is expected to improve because of the underground cabling program. EDG may be

directed to revise upwardly its demand forecast and energy sale estimation.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the sales projected for FY 23-24 has been estimated considering the above

load growth. The entire load shown above may not come in FY- 23-24 hence the balance load growth will be

assessed by ED-Goa and will be suitably incorporated in future years petition

&RPPLVVLRQ¶V9LHZ

The Commission has noted the concern of the stakeholders and the same is discussed while approving the

energy sales in Chapter 5 of the Tariff Order.

2.2.15. Average Power Purchase Rate

6WDNHKROGHU¶V&RPPHQW

The Average Power Purchase rate is Rs 4.06 per unit which is all time high. Traditionally Goa has been sourcing

power at very economical rates. The practise of purchasing power from open market at energy exchanges may

be limited to some percentage of peak power requirements. Buying peak power fully from energy exchanges will

strain consumers. Considering the increasing power demand, EDG should resort to tendering at the least for

125 MW power.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

124

3HWLWLRQHU¶VResponse:

The Petitioner has submitted that average power purchase cost of Rs. 4.06 per unit is high due to blending of

imported coal with domestic coal, high target of fulfillment of RPO for which short term power is purchased at

Rs. 5 per kwh and above. However, EDG is making its best effort to tie up long term power at reasonable rate so

as to fulfill the demand as well as to optimise the power purchase cost. EDG has signed PPA with SECI for

purchase of 150 MW of Hybrid Power (Solar, Wind, BESS) with assured peak power at the rate of Rs.4.03 per

unit. Various proposal for tieing up of cheap as well as renewable power is under scrutiny. Also, EDG is

HQFRXUDJLQJ VZDSSLQJ RI SRZHU WUDQVDFWLRQ %DQNLQJ DUUDQJHPHQW  ZHUH ('*¶V RII SHDN VXUSOXV SRZHU LV

swapped to needy utility through CERC approved license trader and power is taken back by EDG in peak hours

(deficit hours) on fixed ratio baVLV 7KLV LV PXFK HFRQRPLFDO DV ('* GRHVQ¶W SD\ IRU SHDN SRZHU UDWHV DQG

financial liability is only to the extent of trading margin and open access charges.

&RPPLVVLRQ¶V9LHZ

7KH VWDNHKROGHUV PD\ QRWH WKH 3HWLWLRQHU¶V VXEPLVVLRQ LQ WKLV UHJDUG The Commission would also like to

highlight that the power purchase cost is an uncontrollable factor and it has gone up in recent years due to

unavailability of enough domestic coal and the increased cost of blending of imported coal has led to the

increase in Power Purchase Cost across the nation.

2.2.16. Employee Expenses

6WDNHKROGHU¶V&RPPHQW

The Employee Expenditure, which is 82% of the Total Expenses for 2022-23, is very high. Annexure-3 giving

the report of the O&M Manpower Study (Item No 4 of Para 12.1) is not shown in the Petition.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the employee expenses for H1 provided in the Table 4-16 is the actual

expenses and based on it the projections for H2 is prepared. So, the expenses pertaining to Employee are

legitimate. The manpower Study is submitted to the JERC as a part of the Annexures and the same are

uploaded on website.

&RPPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUVPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUG

2.2.17. HT-Industrial Consumer

6WDNHKROGHU¶V&RPPHQW

HT-Industrial Consumers: As an example, in the case of MRF, the average Power landed cost including fixed,

FPPCA and other charges, was Rs 6.01 in 2021-22. After the revision, in 2022-23 this has jumped to Rs 7.34

p.u., causing an impact of Rs 11 Crores per annum. With the proposed hike the additional burden on this

consumer will be approximately Rs 1 Crore. Efficiency improvement is a must if industry has to survive in Goa.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the Tariff for various caWHJRU\RIFRQVXPHUVLVGHWHUPLQHGE\+RQ¶EOH-(5&

after scrutinising the petition submitted by the EDG based on the JERC Distribution Regulations, 2021. The

FPPCA charges depends upon the change in the fuel cost due to various factors (increase in cost of local coal

prices, increase in the cost of imported coal, issues regarding to availability of Coal, inflation) and the same is

FRPSXWHGTXDUWHUO\DQGYHWWHGE\+RQ¶EOH-(5&6RWKHWDULIIDQGWKH)33&$FRVWOHYLHGDUHOHJLWLPDWH

125

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

&RPPLVVLRQ¶V9LHZ

The Commission DSSUHFLDWHV WKH VWDNHKROGHUV¶ VXJJHVWLRQV DQG would like to highlight that the FPPCA is a

mechanism that allows the utilities to recover/refund the variation in the power purchase cost over and above

the cost approved in the Tariff Order mainly on account of increase/decrease in the fuel cost. The mechanism

ensures timley recovery of the additional cost instead of accounting it at the time of true-up which otherwise

may lead to attribution of additional cost in the form of carrying cost and will lead to enhanced tariffs in the

ensuing years.

2.2.18. Pumped Hydro Storage power

6WDNHKROGHU¶V&RPPHQW

In Oct 2022, Minister for Power, Goa had announced that the encourage Pumped Hydro Storage power. There

is no mention on this. Promotion of Solar power and offshore wind etc have to be explored for the benefit of the

environment and the state. And for storage of green power, in order to make power available during non-

generating periods and peak load periods, batteries are required. Due to the high cost of batteries, as an

incentive, subsidy should be made available.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that EDG has taken a note of it. Suitable measures will be taken in collaboration

with Goa Energy Development Agency GEDA.

&RPPLVVLRQ¶V9LHZ

The VWDNHKROGHUV PD\ QRWH WKH 3HWLWLRQHU¶V VXEPLVVLRQ LQ WKLV UHJDUG. Further, the Petitioner is directed to

explore the feasibility of Battery enabled storage system as a backup to meet the peak demand and round the

clock power supply.

2.2.19. Converting divisions and sub-divisions

6WDNHKROGHU¶V&RPPHQW

Converting divisions and sub-divisions as strategic business units is a very important step. The excuse provided

by EDG is flimsy and the energy between subdivisions can be easily accounted.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that department is working on the division level audit. Once the audit is in place

the issues will be resolved.

&RPPLVVLRQ¶V9LHZ

The VWDNHKROGHUPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUGDQGGLUHFWVWKH3HWLWLRQHUWo adopt best

industry practices of internal audit so that audit of all division and sub-divisions is carried out in a timely

manner.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

126

2.2.20. Tariff for Agriculture category

6WDNHKROGHU¶V&RPPHQW

The increase in tariff for Agriculture (Allied Activities), HT and LT, should be brought on par with the increase

in tariff for Agriculture (Pump Sets/Irrigation). Increasing tariff to Low and medium voltage consumers is

going to hurt small and cottage industries the most. They are the highest employment generators. This may

please be avoided.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that increase in tariff by overall 6% has been proposed by ED-*RDDQG+RQ¶EOH

Commission will suitably decide on such hike after considering all objection/suggestions and prudent check of

entire petition submitted by ED-Goa.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.21. Tariff Hike

6WDNHKROGHU¶V&RPPHQW

The Goa Elect Dept's petition to the JERC proposes a 6% tariff hike across the board. The wording of the

petition now makes one thing clear that the Goa Govt has proposed the hike and that the JERC only approves it.

In the past power ministers of BJP Govts have claimed that JERC had imposed power tariff hikes on the

common man, but now this one more lie now nailed. It has always been the case that the Govt proposes tariff

hikes and the JERC approves them based on figures provided by the Elect Dept which show gaps in revenue to

justify the hikes. It must be noted that in January 2022 or thereabouts, when the JERC had approved the Goa

ED's proposal for tariff hike, the Goa Govt had decided to freeze power tariffs, obviously because it was an

election year. So, if the Govt can refrain from hiking tariffs only for votes, why should they increase tariffs now

when the common man is burdened by price rise, inflation, joblessness, etc., all because of the double engine

govt's failure to protect the interests of the common man. If you can try to fool the public just to get votes by

keeping tariffs low, why should you propose a hike now when things are so difficult. Another point to be noted

is that the justification for the hike is based on the revenue gap shown by the Elect Dept. Page of the petition

clearly states that the Elect Dept's accounts for 2019-20 & 2021-22 have not yet been audited though they

should have been submitted by November 2021. The petition dated 30.11.22 promises that the audited accounts

for these years would be submitted by 20.12.22. It would be interesting to know whether it has been done. In

any case, the figures on which the tariff hike is based are 'provisional actual numbers' - a term used time and

again in the petition. Is this another way of saying that the hike is not based on actual numbers but numbers

that have been fabricated or fudged, just to justify the tariff hike?

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that it has audited all its financial accounts till FY 21-22 from Comptroller and

Auditor General of India (CAG). Accordingly, ED-Goa has also filed True Up Petition for FY 17-18 to FY 19-20

EHIRUH+RQ¶EOH&RPPLVVLRQLQWKHPRQWKRI$XJXVW¶$OOWKHSURFHHGLQJRI7UXH8SSHWLWLRQIURP+RQ¶EOH

Commission are over and is waiting for final Orders. As regards submission of Audited account by 20.12.22, it is

WRVXEPLWWKDWWKHDFFRXQWVZHUHDXGLWHGE\'HF¶+RZHYHU&$*KDVLVVXHGWKHFHUWLILFDWHLQWKHPRQWKRI

)HE¶$FFRUGLQJO\WKH7UXH8SSetition for FY- 20-21& FY- 21-22 are also filed by ED-*RDLQ)HE¶

&RPPLVVLRQ¶V9LHZ

The Commission has noted the concerns of the stakeholders.

127

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

2.2.22. Revenue Gap

6WDNHKROGHU¶V&RPPHQW

Coming to the 'revenue gap' which is sought to be filled by burdening the pockets of the common man, has the

EDG taken any measures in the recent past to investigate the reasons for the revenue gap. One obvious reason

is the AT&C loss (Aggregate Technical & Commercial Loss) which denotes the amount of power generated or

purchased (in Goa's case mainly purchased) which does not reach the consumers and hence cannot be sold,

because it is lost in either technical losses meaning distribution losses because of poor quality infrastructure or

commercial losses like theft of energy, inefficient billing methods, etc

The petition admits a transmission & distribution loss of 8.45% which is very high for a state like Goa having a

very small size and a practically even terrain. The central Power Ministry's website shows an AT&C loss of

13.39% for Goa. Compare this to the 12.54% AT&C loss of a state like Himachal Pradesh, whose area is 15 times

Goa's and which has an extremely hilly terrain, which ensures high distribution losses. This obviously means

that our Govt is making the common man pay for its own inefficiency & incompetency.

The proposed revenue gap recovery through tariff hike for FY 2023-24, which will come into effect from 1.4.23,

is Rs 134.96 crores. The budgetary support commitment from the Government to cover the remaining revenue

gap is Rs 348.69 crores. However, the Electricity Department, which should be looking inwards to be

competent and efficient enough to bridge the revenue gap by improving its performance and financial

accountability, wants to burden the consumer directly and the taxpayer through the budgetary support. The

GFP is convinced that the consumer should not be burdened further in these difficult times and that the JERC

should compel the Goa Electricity Department to reduce its AT&C loss percentage which would also bring down

the budgetary support required from the Govt. The GFP also demands that the figures put up by the Electricity

Department should be vetted by an independent authority so that the justification for both the tariff hike and

budgetary support is checked for authenticity.

GFP would also like to point out that in October 2018 the then Power Minister had promised that there would

be no tariff hike till 24 hrs continuous power supply was achieved. We would also want to remind the Chief

Engineer that he was present at the PC on 14.1.2020 when the Power Minister reiterated his statement of 2018.

Would the Chief Engineer like to claim that his Department had achieved the promise of 24 hrs continuous

power supply when he filed this petition on 30.11.22?

PHWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the Government of Goa has not increased the Tariff and continued to levy the

7DULII$SSURYHGE\+RQ¶EOH&RPPLVVLRQLQ)<-20 for FY 2020-21 & FY 2021-22 allowing the consumers

to revive from Covid-19 pandemic. Further for FY 2022-23 the EDG has proposed to retain the same tariff.

However, JERC has increased the overall tariff to the level of 1.58% only.

Due to increase in the coal and short-term market prices to bridge the peak requirements of the State of Goa,

the power purchase cost has increased. Due to less availability of coal and thereby blending of costly imported

coal with domestic coal, the prices of NTPC stations from where goa purchases 85% of its power has gone very

high. Power purchase cost forms overall forms around 70-80% of its Annual Revenue Requirement. Cost of

power purchase is uncontrollable. Further to provide the quality power supply, EDG is investing on the System

strengthening projects.

Further, EDG submits that, the Electricity Department accounts for FY 2020-21 & FY 2021-22 has been audited

and the controller CAG has issued the certificate on 08.02.2023. The revised projections for FY 2022-23 and

projections for FY 2023-24 were based on the Actual figures of the past.

EDG have improved their Distribution losses to 8.45% for FY 2021-22 w.r.t to the JERC Approved figure of

10.25% which is a very good improvement. This is due to various infrastructure upgrades. Further, EDG is

planning for more infrastructure development and performance is likely to improve in the upcoming years

which will reduce the AT&C losses as well.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

128

The Bureau of Energy Efficiency (BEE) has setup consultants to review and verify the Energy balance and

Losses at various levels. The report has been submitted to BEE for FY 2020-21 & FY 2021-22.The EDG is

working swiftly to provide 24x7 power supply to its Consumers in the State of Goa. Most of the Overhead lines

are being converted to Underground lines to avert the unnecessary power cuts and power outages due to faults

and other reasons. System Strengthening works are in progress to meet the existing and upcoming demand.

&RPPLVVLRQ¶V9LHZ

7KH VWDNHKROGHUV PD\ QRWH WKH 3HWLWLRQHU¶V VXEPLVVLRQ LQ WKLV UHJDUd. The Commission has discussed the

principles adopted for approving the Tariff in Chapter 6 of the Tariff Order. Further, the Petitioner is directed to

complete the Energy Audit on priority and share the energy audit report within three months of issuance of this

order.

2.2.23. Unnecessary Burden on Industries

6WDNHKROGHU¶V&RPPHQW

We, Goa State Industries Association, are the apex organization for Micro, Small and Medium Enterprises

(MSMEs) in Goa.

We have received several representations from our members informing us that the Petition of November 2022

filed by Electricity Department, Government of Goa, before you, for approval of tariff for 2023-24 is unjustified

and will put heavy financial burden on the industries in Goa which are just recovering from the shocks of Covid-

19 pandemic. Some of the representations received by us are enclosed for your kind perusal.

Sir, you will kindly observe that due to increase in FPPCA charges, imposition of street light duty and other

charges, the power tariff in the State of Goa has already been increased by around 7% during the last eleven

months. The proposed hike in rates will add another 2% and, accordingly, basic power rate will increase by

around 9% over that of April 2022.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that from FY 18-19 till FY 21-22 (4 years) the tariff was maintained same even

though JERC had given tariff hike for FY 20-21 and FY 21-22. This was done by way of Cabinet Decision due to

Covid -19 Pandemic.JERC approved a Tariff hike of 1.58% for FY-22-23 over FY-21-22. The tariff approved is

very nominal for FY 22-23.

EDG submits that, FPPCA charges levied to FRQVXPHUDUHFRPSXWHGEDVHGRQWKHIRUPXODDSSURYHGE\+RQ¶EOH

Commission. The Commission has made the provision to recover any increase in Fuel charge to be recovered

based on the said formula every quarterly.

The reasons for the steep increase of FPPCA FKDUJHVIURP5V.ZKLQ-DQ¶WR5V.ZKLQ6HSW

µDUHJLYHQEHORZ-

1.

+RQ¶EOH &HQWUDO (OHFWULFLW\ 5HJXODWRU\ &RPPLVVLRQ &(5&  KDV LVVXHG WDULII RUGHUV RI   YDULRXV

stations of NTPC viz Korba Stage I & II, Sipat I & II, Kawas, Gandhar & Vindhychal I & II towards

revision of tariff for the period from 01/04/2014 to 31/03/2019 & approval of tariff for the period

01/04/2019 to 31/03/2024. Subsequent to issuance of tariff orders, Goa has paid a differential

amount on account of revision in capacity charges of the stations mentioned above to the extent of

Rs. 41.145 Crores.

129

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

2. Due to shortage of domestic coal in India and hence blending of imported coal with domestic coal, the

Energy rates of NTPC stations have increased by almost 20-30%. Hence the Energy charges of

various NTPC stations have increased to multifolds.

3. From the month of April-22, the rate on the Indian Energy Exchange during peak Hours was Rs.

12/kWh since all India demand had increased.

4. The differential Bill-2 for the period -DQXDU\¶WR0DUFK¶ KDVEHHQUDLVHGE\0V&78,/

*XUJDRQ   LQ WKH PRQWK RI -XO\¶ WR WKH WXQH RI 5V &URUHV 0V 3*&,/ :5 KDV UDLVHG

Arrears bill towards ULDC SCADA charges for the period October-16 to June-22 to the tune of Rs.

4.76 Crores.

5. M/s NTPC vide petition No.205/MP/2021 had filed petition in CERC towards recovery of additional

expenditure incurred due to Ash transportation charges consequent to Ministry of Environment and

forest & Climate change Government of India notification. Hon¶EOH&(5&KDVDGPLWWHGWKHVDLGFODLP

and has directed NTPC to recover same from the beneficiaries for the period 2019-20 to 21-22 along

with applicable interest. The amount towards recovery of ash transportation charges for the period

2019-20 to 2021-22 for Goa is to the tune of Rs.10.56 Crores. Further M/s NTPC has also recovered

Ash transportation charges to the tune of Rs. 8.32 crores for the period April-22 to September-22.

The total Ash transportation charges claimed was to the tune of Rs. 18.88 Crores.

6. M/s CTUIL(WR/SR) has claimed following Differential Bills:

a) Differential Bill (Bill-2) for the period April-22 to June-22 along with arrears bill for the

period July-11 to March-22.

b) Differential Bill (Bill-2) for the period July-22 to September-22 along with arrears bill for

the period July-11 to June-22 in this quarter.

The Petitioner has further submitted that the Public Lighting Duty is basically the State Government tax levied

by ED Goa as per Public Lighting Duty Act 2021. The Government of Goa collects Public Lighting Duty from all

the Consumers of ED-Goa, through the electricity bill of the Consumers. Funds collected are utilised towards

Streetlight Repairs and maintenance, improvement and development of Public Lighting infrastructure

&RPPLVVLRQ¶V View:

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.24. Revenue from Industrial category

6WDNHKROGHU¶V&RPPHQW

As per Table 1-1: No. of Consumers and Sales for FY 2022-23 (H1) on page 16 of the petition, it is evident that

industrial consumers which accounts for 0.94% of the total consumers contribute Rs. 1114.74 crores which is

50.33% of the total revenue. You will kindly note that Domestic Consumers and Commercial Consumers which

account for 80.17% and 15.43% respectively, generate 32,27% and 14.17% of the total revenue. It therefore,

shows that Government of Goa is providing subsidized power to Domestic and Commercial Consumers at the

cost of the Industrial Consumers. Moreover, during the peak season (Apr-June last year) when there was

shortage of power and load shedding was announced, the industries came forward and agreed to put the bill for

purchase of power from open market (IEX) and contributed Rs. 33.34 crores.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

130

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted thatthe efforts have been made to reduce the cross subsidy of domestic consumers

and commercial consumers (upto 100 Units only) by proposing reasonable tariff hike in the current petition.

However, the commercial consumers above 100 units are having high tariff which is not been cross subsidized

by industries. EDG submits that, for April to June of FY 2022, there was huge crises of power due to the surge

in demand as such rates of the exchange had gone as high as Rs. 20/ unit, however after intervention of CERC

there was capping of Rs. 12 per unit for purchase of power through open market. This was unexpected and all of

sudden. For this situation EDG was not prepared and could not clear on exchange platform the quantum of

power that was required. Hence as per the request of Industries the power was purchased at the rate of Rs.12

per unit in April-0D\ µ DQG ZDV UHFRYHUHG WKURXJK WKHP +RZHYHU LW LV Wo inform that for Current FY

2023-24, EDG has planned in advance for procurement of additional power which will be required to meet the

summer demand of April-0D\¶

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.25. Tariff hike

6WDNHKROGHU¶V&RPPHQW

The stakeholder has requested that no further increase in power tariff should be imposed on the industrial

consumers. Any further increase in the tariff will blunt the competitive edge of the industries in Goa leading to

closure of some industries and rise in unemployment rate in the State. It appears that with the proposed hike,

Electricity Department wants to follow the old proverb of killing the goose that lays the golden eggs.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that increase has been proposed by ED-Goa in present SHWLWLRQ DQG +RQ¶EOH

Commission will suitably decide on such hike after considering all objection/suggestions and prudent check of

entire petition submitted by ED-Goa.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPe is discussed in the principles adopted

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.26. Tariff for Agriculture category

6WDNHKROGHU¶V&RPPHQW

The increase in tariff for Agriculture (Allied Activities), HT and LT, should be brought on par with the increase

in tariff for Agriculture (Pump Sets/Irrigation). Increasing tariff to Low and medium voltage consumers is

going to hurt small and cottage industries the most. They are the highest employment generators. This may

please be avoided.

3HWLWLRQHU¶s Response:

The Petitioner has submitted that increase in tariff by overall 6% has been proposed by ED-*RDDQG+RQ¶EOH

Commission will suitably decide on such hike after considering all objection/suggestions and prudent check of

entire petition submitted by ED-Goa.

131

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.27. Tariff for Railway traction

6WDNHKROGHU¶V&RPPHQW

Konkan Railway Corporation Limited (KRCL) has verbally stated in the Public Hearing that there is no Railway

Traction Tariff present in Goa and hence KRCL is billed in the HT Industrial Tariff (Connected at 220 kV)

&DWHJRU\.5&/KDVUHTXHVWHG('*DQG+RQ¶EOH-(RC to implement Railway Traction tariff in the upcoming

Tariff Order for FY 2023-24 as implemented the same is implemented in other state.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that presently Konkan Railways are billed under EHT Industrial Tariff Category.

As other 6(5&VDUHKDYLQJUDLOZD\WUDFWLRQWDULII+RQ¶EOH&RPPLVVLRQPD\VXLWDEO\GHFLGHRQIRULQWURGXFLQJ

new category of Railway Traction Tariff in Goa.

&RPPLVVLRQ¶V9LHZ

7KH &RPPLVVLRQ DSSUHFLDWHV WKH VWDNHKROGHUV¶ VXJJHVWLRQ DQG GLUHFts the Petitioner to submit the relevant

GHWDLOV VXFK DV VDOHV DQG FRQQHFWHG ORDG IRU &RPPLVVLRQ¶V HYDOXDWLRQ $FFRUGLQJO\ WKH &RPPLVVLRQ ZLOO

evaluate the proposal.

2.2.28. Fixed Charges

6WDNHKROGHU¶V&RPPHQW

The Fixed Charges which were hiked for FY 2022-23 from Rs.60/Months to Rs.20KW/Month = Rs.

320/Month. The Hike of Rs. 260/Month for Me was Extremely High. The Fixed Charges are Proposed to Be

Hiked to Rs.22KWMonth= Rs.352/Month for FY2023-24. Since I Use 5 Star rated Appliances my Energy

Consumption is Around 150-200 units. So my Energy Charges are around Rs.300/Month. But the Fixed

Charges for me of Rs. 320/Month is totally not acceptable, when I am consuming less Energy compared to the

other Consumers.

Further he suggested to reduce the Fixed Charges from Rs. 20KW/Month (Rs. 320) to Rs.10/Month

(Rs.160).To compensate for the Losses for Financial year, Kindy Increase only the Energy Charges and Not

Fixed Charges. Kindly Reduce the Fixed Charges. Please Give Justice to the Consumer Using 5 star Rated

Appliances. My Main aim is to save Energy.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that prior to FY 22-23 the fixed charges were fixed for single phase and three

SKDVHGRPHVWLFFRQVXPHUVLUUHVSHFWLYHRIWKHORDGRIWKHFRQVXPHU+RQ¶EOH&RPPLVVLRQLQ its tariff order for

FY 22-23 has introduced the fixed charges to be charged based on load of the consumer. From the above

objection it is noticed that the consumer is having 16 KW of load hence is getting the bill of Rs. 320/month. The

increase in tariff by overall 6% has been proposed by ED-*RDDQG+RQ¶EOH&RPPLVVLRQZLOOVXLWDEO\GHFLGHRQ

such hike after considering all objection/suggestions and prudent check of entire petition submitted by ED-

Goa.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

132

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order. Further, the Commission would like to highlight that

the fixed charges supposed to reflect the fixed cost incurred by the department, however, at the approved tariff

fixed cost coverage is only ~23%.

2.2.29. Tariff Hike

6WDNHKROGHU¶V&RPPHQW

The Power Tariff increase proposal submitted by GED is going to increase our landing Power Cost. This

frequent increase in Electricity Tariff seriously affects our company.

Average landing Power cost per Unit in the year 2021-22 was Rs 6.01. Average landing Power cost per Unit in

the year 2022-23 was Rs 7.34. This increase has resulted into additional burden of Rs 11.02 Cr. Per annum.

1.

Energy charges from Rs.4.40 to 4.70/wit: Rs 2.75 Cr /Annum

2. FPPCA (2022-23 average Rs.1.09/unit till Dec'23) (2021-22 average Rs.0.42lunit)

3. Increase Rs. 0.67/unit over previous year: Rs. 6.08 Cr/Annum

4. Lighting duty. Introduced from June 2022 Rs. 0. 08/unit: 0.6 Cr/Annum

5. Additional Power charge Apr /May / June-22 Rs. 1.20 /unit: 1.62 Cr/Annum

Proposed tariff rise will further increase our electricity bill by Rs 1.00 Cr per annum. In the present situation

after prolonged Covid pandemic and global economic crisis, we are facing serious financial problem along with

other industries. Any further increase in the Tariff rates will increase our burden further. Therefore, we humbly

request your honourable office not to increase the proposed Power Tariff for the year 2023-24.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the concern is noted, However the Tariff of EDG is comparatively less than

the neighbouring states. The following is provided with the Tariff of the State Maharashtra and State Karnataka.

The Petitioner has further submitted that the increase of 10 paisa per unit has been proposed by ED-Goa and

+RQ¶EOH&RPPLVVLRQZLOOVXLWDEO\GHFLGHRQVXFKKLNHDIWHUFRQVLGHULQJDOOREMHFWLRQVXJJHVWLRQVDQGSUXGHQW

check of entire petition submitted by ED-Goa.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

2.2.30. Minimum charges applicable to the closed commercial premises

6WDNHKROGHU¶V&RPPHQW

Dr. Narayan Y Naik, submitted that he had closed his clinic (commercial premise) at the FF/4, Rangavi

Building, Margao ± Goa. 403601 for 20 years and since then there has been no activity over there and all these

years he has been paying the minimum charges applicable to the closed commercial premises. Further,

submitted that it has been observed that there is consistent hike in the power tariff in the recent times,

particularly in the last one year the tariff calculated as per the sanction load which is Rs 40/- per KW per

month, is already quite high. With the current proposed hike in the power tariff, he mentioned that he is not

sure how much the tariff will be increased further with effect from 1st April 2023. Further submitted that, as an

owner of a closed premise with absolutely no commercial activity, its already quite a burden to pay the

minimum applicable charges, especially when there is no income from such premise.

133

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Dr. Narayan Y Naik mentioned that WKHSUHVHQWWDULIILVYHU\KLJK VSHFLILFDOO\PHQWLRQHGWKDWKHFRXOGQ¶WUDLVH

DQ REMHFWLRQ RQ WKLV ZKHQ LW ZDV KLNHG HDUOLHU  DQG UHTXHVWV +RQ¶EOH -(5& WR WDNH EDFN VXFK XQDIIRUGDEOH

tariffs, and consider keeping the least possible tariff on the closed premises so that this hike in tariff will not

burden the consumers like him unnecessarily.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the consumers are liable to pay the fixed charges as and energy charges for

the consumption of Power. Irrespective of the consumption the Consumer is liable to pay the fixed charges for

the connection. So, for a closed premise with no consumption, the consumer has to pay the minimum charges

which is fixed charges for Commercial Consumers. The fixed charge is collected to reimburse the Capital

invested in improving the infrastructure setup and other overheads of EDG. Further, the Petitioner submitted

that, from FY 18-19 till FY 21-22 (4 years) the tariff was maintained same even though JERC had given tariff

hike for FY 20-21 and FY 21-22. This was done by way of Cabinet Decision due to Covid -19 Pandemic.

JERC approved a Tariff hike of 1.58% for FY 22-23 over FyY21-7KHWDULIIKLNHDSSURYHGE\+RQ¶EOH-(5&LV

very nominal for FY 22-23. With respect to the increase of tariff proposed by ED-*RDWKH+RQ¶EOH&RPPLVVLRQ

will suitably decide on such hike after considering all objection/suggestions and prudent check of entire petition

submitted by ED-Goa.

&RPPLVVLRQ¶V9LHZ

The Commission has noted the concern of the stakeholders. The Commission would like to highlight that the

fixed charges supposed to reflect the fixed cost incurred by the department, however, at the approved tariff

fixed cost coverage is only ~23%. Further, even though premises are closed, the Petitioner has to keep the

power tied up against the contracted demand of such premises to ensure power availability keeping in mind the

scenario of these consumers start consuming power on real time basis.

2.2.31. Tariff for Industrial category

6WDNHKROGHU¶V&RPPHQW

We are two Roller Flour Mills in Goa. Being into Roller Flour Milling add any value to our products (just

processing/ milling). Our Raw Material Wheat is procured from UP/Punjab/Haryana which already adds lot to

our transportation cost. Also, Goa being a small consuming state it's highly difficult to compete with bordering

states which has high volume consumption and Goa acts like a dumping market for them. We do not receive

any concession or support even from FCI in terms of procurement or pricing in wheat, we face huge difficulties

in competing with neighbouring states.

We are HT consumers, our current energy charges for non-peak hours unit (proposed revised charges Rs. 4.90

per unit) and for peak hours is at Rs. 5.76 per unit (proposed revised charges not known).

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the concern is noted. However, in comparison with Maharashtra and

Karnataka, the Industrial Tariff are less in the State of Goa. The Petitioner has further submitted that the

increase in tariff by overall 6% has been proposed by ED-*RDDQG+RQ¶EOH&RPPLVVLRQZLOOVXLWDEO\GHFLGHRQ

such hike after considering all objection/suggestions and prudent check of entire petition submitted by ED-

Goa.

&RPPLVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

134

2.2.32. Tariff Hike across categories

6WDNHKROGHU¶V&RPPHQW

Power tariff charges have been increased by Rs. 0.3 per unit on average across all categories.Public Lighting

duty of Rs. 0.08 per unit has been imposed on industry. As we understand, same is done for ensuring provision

of street lighting to industrial estates, however, at our Industrial estate in Kundaim, we still see that street

lighting is not adequate even on the main roads of our estate.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that Public Lighting Duty is basically the State Government tax levied by ED Goa

as per Public Lighting Duty Act 2021. The Government of Goa collects Public Lighting Duty from all the

Consumers of ED-Goa, through the electricity bill of the Consumers. Funds collected are utilised for

improvement and development of Public Lighting infrastructure. Since the execution of projects takes time,

funds collected during the year cannot be completely utilised in the respective year. In specific case of Kundaim

Industrial Estate necessary action will be taken by department in providing streetlight.

&RPPLVVLRQ¶V9LHZ

7KHVWDNHKROGHUVPD\QRWHWKH3HWLWLRQHU¶VVXEPLVVLRQLQWKLVUHJDUG Further, the Petitioner may take up the

issue of providing streetlight in Kundaim Industrial Estate with the concerned department.

2.2.33. Hike in unit price of consumers (HT)

6WDNHKROGHU¶V&RPPHQW

The Electricity Department should postpone the hike in unit price of consumers (HT). After the Covid-19

Pandemic, 50% units are closed or are partially working, reducing the demand for Oxygen by these sectors such

as shipbuilding, fabrication, etc. Government has established liquid tanks and smaller plants during the

Pandemic and this has created a surplus for Oxygen gas in the state. Prices for diesel and lubricants, labours

and cylinders have risen since March 2019, thereby increasing the production cost of Oxygen. Due to Covid -19

hardships faced by our customers, we have not increased the rates, as users cannot sustain increase in

Industrial Gas rates. Further, Medical Oxygen rates cannot be increased above stipulated rates by PESO.

Proposed increase in rate shall be last nail in the coffin of this Industry. The government is procuring liquid

Oxygen which is being wasted due to wrong design and capacity utilization whereby gas is vented out and the

government is shelling more money on this venture, on operations and maintenance. There should not be any

increase in rates for those units whose expenditure on electricity is more than 60% cost of production. Hope

government will sympathetically consider our request and refrain from hiking the power rates.

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that from FY 18-19 till FY 21-22 (4 years) the tariff was maintained same even

though JERC had given tariff hike for FY 20-21 and FY 21-22. This was done by way of Cabinet Decision due to

Covid -19 Pandemic. The Petitioner has further submitted that a Tariff hike of 1.58% for FY-22-23 over FY-21-

22. The tariff approved is very nominal for FY 22-23. Further EDG submits that, the increase in tariff by overall

6% has been proposed by ED-*RDDQG+RQ¶EOH&RPPLVVLRQZLOOVXLWDEO\GHFLGHRQVXFKKLNHDIWHUFRQVLGHULQJ

all objection/suggestions and prudent check of entire petition submitted by ED-Goa.

&RPPLVVLRQ¶VView:

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order

135

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

2.2.34. Increase in tariff for Agriculture (Allied Activities),

6WDNHKROGHU¶V&RPPHQW

The increase in tariff for Agriculture (Allied Activities), HT and LT, should be on par with the increase in tariff

for Agriculture (Pump Sets/Irrigation) as the tariff difference between Agriculture (Allied Activities) &

Agriculture (Pump Sets/Irrigation) already exists. Since Industry and Agriculture (Pump Sets/Irrigation) tariff

increase is 10 paisa per unit, Agriculture (Allied Activities) which generates more jobs should not be burdened

with additional increase in tariff. Hence 25 paise and 20 paise per unit tariff increase of LT and HT Agriculture

Allied respectively should be lowered to 10 paise per unit, at par with Industry and Agriculture (Pump

Sets/Irrigation)

3HWLWLRQHU¶V5HVSRQVH

The Petitioner has submitted that the increase of 25 paisa & 20 paisa per unit of LT and HT Agriculture Allied

respectively has been proposed by ED-*RD DQG KRQ¶EOH &RPPLVVLRQ ZLOO VXLWDEO\ GHFLGH RQ VXFK KLNH DIWHU

considering all objection/suggestions and prudent check of entire petition submitted by ED-Goa.

CommiVVLRQ¶V9LHZ

7KH&RPPLVVLRQKDVQRWHGWKHFRQFHUQRIWKHVWDNHKROGHU¶VDQGWKHVDPHLVGLVFXVVHGLQWKHSULQFLSOHVDGRSWHG

for approving the Tariff in Chapter 6 of the Tariff Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

136

3. Chapter 3: True-up of the FY 2020-21

and FY 2021-22

3.1. Applicable provisions

The True up for the FY 2020-21 and FY 2021-22 is to be carried out in accordance to Regulation 11 of the JERC

MYT Regulations, 2018, stated as following:

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

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

these Regulations.

11.2 The Generating Company, Transmission Licensee and Distribution Licensee shall file an application for

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

audited accounts are available and determination of tariff for the ensuing Year on or before 30th November

of each 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, together

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

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

Aggregate 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

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

approved forecast of Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges and

shall comprise of the following:

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

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

prudence check;

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

current Financial Year with the approved forecast in the Tariff Order corresponding to the Control Period for

the current Financial Year subject to prudence check;

c) Tariff determination for the ensuing Year of the Control Period based on the revised forecast of the

Aggregate Revenue Requirement for the Year;

d) Review of compliance with directives issued by the Commission from time to time;

e) Other relevant details, if any.

11.4 Upon completion of the exercise, the Commission shall attribute any variations or expected variations in

performance for variables specified under Regulation 12below, to factors within the control of the Applicant

(controllable factors) or to factors beyond the control of the Applicant (uncontrollable factors):

Provided that any variations or expected variations in performance, for variables other than those specified

under Regulation 12below shall be attributed entirely to controllable factors.

11.5 Upon completion of the exercise, the Commission shall pass an order recording:

a) Components of approved cost pertaining to the uncontrollable factors, which were not recovered during

the previous Year, to be passed through in tariff as per Regulation 13 of these Regulations:

137

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Provided that, for a Generating Company, the above exercise shall be in accordance with prevalent CERC

Tariff Regulations.

b) Approved aggregate gain or loss to the Transmission Licensee or Distribution Licensee on account of

controllable factors, and the amount of such gains or such losses that may be shared in accordance with

Regulation 14of these Regulations:

Provided that, for a Generating Company, the above exercise shall be in accordance with prevalent CERC

Tariff Regulations.

c) Carrying cost shall be allowed for a Generating Company, Transmission Licensee or Distribution Licensee

on the amount of revenue gap for the period from the date on which such gap has become due, i.e., from the

end of the Year for which true-up has been done, till the end of the Year in which it is addressed, on the basis

of actual rate of loan taken by the Licensee to fund the deficit in revenue:

Provided that carrying cost on the amount of revenue gap shall be allowed subject to prudence check and

submission of documentary evidence for having incurred the carrying cost in the years prior to the year in

which the revenue gap is addressed:

Provided also that if no loan has been taken to fund revenue deficit, the Commission shall allow Carrying Cost

on simple interest basis at one (1) Year State Bank of India (SBI) MCLR /any replacement thereof as notified

by RBI for the time being in effect applicable for 1 Year period, as may be, applicable as on1st April of the

relevant Year plus 100 basis points;

Provided further that in case of revenue surplus, the Commission shall charge the Licensee a Carrying Cost

from the date on which such surplus has become due, i.e., from the end of the Year for which trueuphas been

done, till the end of the Year in which it is addressed on simple interest basis at one(1) Year State Bank of

India (SBI) MCLR / any replacement thereof as notified by RBI for the time being in effect applicable for 1

Year period, as may be, applicable as on 1st April of the relevant Year plus 100 basis points.

d) Revision of estimates and tariff for the ensuing Financial Year.´

3.2. Approach for the True-up of the FY 2020-21 and FY 2021-22

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has not submitted the True-Up Petition for FY 2020-21 and FY 2021-22. Further the Financial

Accounts for FY 2020-21 & FY 2021-22 are completed. The CAG audit team is auditing the accounts. Upon

completion of the audit of the Accounts for FY 2020-21 & FY 2021-22 the True-up Petitions for FY 2020-21 &

FY 2021-ZLOOEHVXEPLWWHGEHIRUHWKH+RQ¶EOH-(5&E\'HFHPEHU

&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, 2018

also require the licensee to file the True up along with the audited accounts in the filing.

The Commission now has received the true-up petition for FY 2020-21 and FY 2021-22 separately along with

the CAG certificate. Therefore, the Commission will take up the True-up for FY 2020-21and FY

2021-22 separately after concluding the public hearing on the petition. However, the Commission has

considered the data submitted for FY 2020-21 and FY 2021-22 on provisional basis for completing the

APR of FY 2022-23 and ARR of FY 2023-24 dealt in subsequent chapters.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

138

4. Chapter 4: Annual Performance

Review of FY 2022-23

4.1. Applicable Provisions and Background

The MYT Order for each year of the Control Period from FY 2022-23 to FY 2024-25 was issued by the

Commission on 31stMarch 2022 approving the Aggregate Revenue Requirement (ARR) and tariff for the FY

2022-23 KHUHLQUHIHUUHGDV³0<72UGHU´ .The Annual Performance Review for the FY 2022-23 is to be carried

out in accordance with the Regulation 12 of the JERC MYT Regulations 2021:

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

Period

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

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

these Regulations.

12.2 The Generating Company, Transmission Licensee and Distribution Licensee shall file an application for

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

audited accounts are available and determination of tariff for the ensuing Year on or before 30thNovember of

each 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, together

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

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

Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges.

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

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

approved forecast of Aggregate Revenue Requirement and Expected Revenue from Tariff and Charges and

shall comprise of the following:

«

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

Applicant for the current Financial Year with the approved forecast in the Tariff Order corresponding to the

Control Period for the current Financial Year subject to prudence check;

«««´

4.2. Approach for the Review for the FY 2022-23

The review of the Aggregate Revenue Requirement requires assessment of the quantum of energy sales, energy

loss as well as the various cost elements like Power Purchase Cost, O&M Expenses, interest on long-term loans,

interest on working capital loans, depreciation etc. The Annual Performance Review for the FY 2022-23 has

been done based on the 9 PRQWKV¶DFWXDOGDWDDVSURYLGHGE\WKH3HWLWLRQHUIRUWKHFY 2022-23 of the Power

Purchase Quantum and the Cost, Energy Sales, Capitalisation etc. Based on such data the estimates for the

remaining months of the financial year have been made. The various cost elements constituting the Aggregate

Revenue Requirement have been approved based on the actual information submitted by the Petitioner, the

JERC MYT Regulations, 2021 and on the basis of the norms approved in the MYT Order dated 31st March 2022.

139

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

4.3. Energy Sales

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted a revised estimate of energy sales as 4430.74 MUs for the FY 2022-23 against

initial estimated sales of 4241.87 MUs approved by the Commission in MYT Order dated 31st March, 2022. The

table below provides the details of category wise sales projected by the Petitioner for FY 2022-23:

Table 7: Sales projected by the Petitioner in the APR of FY 2022-23 (MUs)

Sr.

No.

Category of Consumer

Approved in

MYT Order

FY 2022-23

(H1)

FY 2022-23

(H2)

Submitted

by

Petitioner

A. LOW TENSION SUPPLY

1

LTD/Domestic

1384.58

714.08

624.45

1338.53

2

LT-L.I.G (Low Income Group)

1.37

0.48

0.42

0.9

3

LTC/Commercial

472.52

237.67

259.28

496.95

4

LTI/Industrial

80.91

1.93

2.11

4.04

5

LT Mixed/LT-P Hotel Industries

4.48

43.92

47.15

91.07

6

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

18.08

8.16

10.34

18.5

7

Low Tension-AG/LT-AGA (Allied

Activities)

0.63

0.80

1.43

8

LTPL Public lighting

29.61

29.97

17.60

47.57

9

LT Hoarding/Sign Board

0.16

0.13

0.17

0.3

B. HIGH TENSION SUPPLY

10

HTD Domestic

0.38

0.18

0.19

0.37

11

HT Commercial

135.02

74.24

92.16

166.4

HTI Industrial

1499.12

826.87

868.44

1695.31

12

High Tension-Ferro/SM.PI/SR

555.35

243.95

256.21

500.16

13

High Tension-AG/HT-AGP

(Pump Sets/Irrigation)

2.89

3.43

6.32

14

High Tension-AG/HT-AG (Allied

Activities)

15.54

6.61

7.86

14.47

15

Military Engineering

Services/defense Establishments

26.96

16.12

15.75

31.87

C. TEMPORARY SUPPLY

16

L.T. Temporary

9.77

1.78

2.19

3.97

17

H.T. Temporary

2.33

2.76

3.39

6.15

D. Single Point Supply

18

Residential Complexes

19

Commercial Complexes

5.69

2.63

3.78

6.41

20

Industrial Complexes

Total

4,241.87

2215.01

2215.73

4430.74

&RPPLVVLRQ¶VDQDO\VLV

As per the data submitted by the Petitioner in the petition, the Commission noted that the Petitioner has

projected the sales for H2 in line with the actual sales of H1. Further, the Commission sought the details of

actual sales of initial 9 months in the deficiency note. Based on the analysis of the actual sales information for

FY 2021-22 and the provisional information provided by the Petitioner for the initial 9 months of the FY 2022-

23, the Commission has projected the sales for FY 2022-23 by extrapolating the actual sales data for initial 9

months.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

140

The following table provides the energy sales approved by the Commission in the MYT Order, the 3HWLWLRQHU¶V

submission and as now approved by the Commission:

Table 8: Sales approved by the Commission in the APR of FY 2022-23 (MUs)

Sr.

No.

Category of Consumer

Approved in

MYT Order

Sales data for

initial 6

months

Approved by

the

Commission

A. LOW TENSION SUPPLY

1

LTD/Domestic

1384.58

714.08

1382.87

2

LT-L.I.G (Low income Group)

1.37

0.48

0.93

3

LTC/Commercial

472.52

237.67

472.04

4

LTI/ Industrial

80.91

1.93

86.77

5

LT Mixed/ LT-P Hotel Industries

4.48

43.92

3.90

6

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

18.08

8.16

13.65

7

Low Tension-AG/LT-AGA (Allied

Activities)

0.63

1.21

8

LTPL Public lighting

29.61

29.97

46.27

9

LT Hoarding /Sign Board

0.16

0.13

0.27

B. HIGH TENSION SUPPLY

10

HTD Domestic

0.38

0.18

0.37

11

HT Commercial

135.02

74.24

153.10

HTI Industrial

1499.12

826.87

1662.58

12

High Tension-Ferro/SM.PI/SR

555.35

243.95

486.38

13

High Tension-AG/HT-AGP (Pump

Sets/Irrigation)

2.89

4.28

14

High Tension-AG/HT-AG (Allied

Activities)

15.54

6.61

13.27

15

Military Engineering Services/defense

Establishments

26.96

16.12

32.02

C. TEMPORARY SUPPLY

16

L.T. Temporary

9.77

1.78

3.60

17

H.T. Temporary

2.33

2.76

5.20

D. Single Point Supply

18

Residential Complexes

0.00

19

Commercial Complexes

5.69

2.63

5.38

20

Industrial Complexes

0.00

Total

4,241.87

2215.01

4374.09

The Commission approves revised energy sales of 4374.09 MUs in the APR of FY 2022-23.

4.4. Open Access Sales and Purchase

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has not projected or scheduled any energy sales/purchase under Open Access in the FY 2022-23.

&RPPLVVLRQ¶VDQDO\VLV

As the Petitioner has made no submission in this regard, therefore, the Commission approves NIL Open Access

Sale and Purchase accordingly.

The Commission now approves NIL open access sales and purchase in the APR of FY 2022-23.

141

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

4.5. Inter-State Transmission Loss

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has considered the actual transmission losses of FY 2022-23 H1 for the FY 2022-23. Accordingly,

Inter-state transmission losses for FY 2022-23 have been considered as under:

Table 9: Inter-State Transmission Losses projected by Petitioner for FY 2022-23 (%)

Particulars

Approved in

MYT Order

FY 2022-23 (APR)

FY 2022-23 Revised

Estimate

WR

SR

WR

SR

Total

Inter-State Transmission Loss (%)

3.34%

7.92%

2.89%

6.97%

3.55%

&RPPLVVLRQ¶VDQDO\VLV

The Commission observed that quantum of losses submitted by the Petitioner is 86.41 MUs for H1 of FY 2022-

23 and has projected the losses of H2 in WKHVDPHSURSRUWLRQ7KH&RPPLVVLRQILQGWKH3HWLWLRQHU¶VDSSURDFK

prudent and has decided to approve the inter-state transmission loss as sought by the Petitioner during the APR

of FY 2022-23.

The table below provides the Inter-State Transmission Losses submitted and now approved by the Commission.

Table 10: Inter-State Transmission Loss approved by the Commission for FY 2022-23 (%)

Particulars

Approved in MYT

Order

Petitioner¶V

Submission

Approved by the

Commission

WR

SR

WR

SR

WR

SR

Inter-State Transmission Loss (%)

3.34%

7.92%

2.89%

6.97%

2.89%

6.97%

The Commission approves the Inter-State Transmission Loss as 2.89% for the western region

and 6.97% for the southern region in the APR of FY 2022-23.

4.6. Intra-State Transmission and Distribution (T&D) loss

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has proposed Intra-State T&D loss level at 8.45% against an approved loss of 10.25% in the MYT

Order dated 31st March 2022. Further, the Petitioner submitted that for H1 of FY 2022-23 the actual

distribution loss arrived at 8.11%.

&RPPLVVLRQ¶VDQDO\VLV

The Commission had approved loss level of 10.25% for FY 2022-23 in the Business Plan Order dated 31st March

2022. However, while approving the T&D loss trajectory for the 3rd Control Period, the Petitioner has only

submitted the details of actual T&D losses achieved in the 2nd MYT Control Period for FY 2020-21. Therefore,

the Commission could not finalize the T&D loss trajectory for the 3rd control period and approved the trajectory

on the provisional basis.

Now, the Petitioner has filed the true-up for FY 2017-18 to FY 2021-22 and have provided the actual T&D losses

for the past years. The T&D losses approved by the Commission in the previous Control Period vis-à-vis T&D

losses achieved by the Petitioner during the same period is given in the following table:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

142

Table 11: T&D losses approved by the Commission in the 2nd MYT Control Period vis-à-vis T&D

losses achieved by the Petitioner

T&D loss (%)

Approved1

Actual (A)

FY 2019-20

10.75%

15.03%

FY 2020-21

10.50%

7.74%

FY 2021-22

10.25%

8.46%

From the above, it can be observed that there is downward trend in the T&D loss trajectory and losses for FY

2020-21 seems to be outlier. Therefore, the Commission has considered the Petitioner¶V submission and have

approved the T&D loss of 8.45% for FY 2022-23. Further, the Commission would like to point out that approx.

54% of the total sales is at HT levels, where losses are very low. In view of the capital expenditure proposed by

the Petitioner and nature of schemes planned to be carried out, the Commission opines that the Petitioner

should be able to further reduce T&D losses by 0.25% annually in the 3rd MYT Control Period. The T&D loss

trajectory approved by the Commission for the 3rd control period is provided in the following table:

Table 12: T&D loss trajectory approved by the Commission

S. No

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

1

T&D loss trajectory (%)

8.45%

8.20%

7.95%

The Commission approves revised Intra-State T&D loss of 8.45% in the APR of FY 2022-23.

4.7. Energy Balance

3HWLWLRQHU¶V6XEPLVVLRQ

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

Table 13: Energy Balance (MUs) submitted by Petitioner

Sr.

No.

Particulars

APR

FY 2022-23

H1

FY 2022-23

H2

FY 2022-23

A)

ENERGY REQUIREMENT

1

Energy sales to metered category within the

State

2,215.01

2,215.73

4,430.74

2

Total sales within the State

2,215.01 2,215.73

4,430.74

3

Distribution Losses (MU)

195.61

213.12

408.73

4

Distribution Losses (%)

8.11%

8.77%

8.45%

5

Energy required at Discom Periphery

2,410.62 2,428.85

4,839.47

6

Intra-State Transmission Losses

-

7

Energy Required at State Periphery for own sale

2,410.62 2,428.85

4,839.47

8

Sales to common pool consumers

0.78

-

0.78

9

Sales outside state

158.39

0.00

158.39

10

Total Energy Requirement at State

Periphery

2,251.45 2,428.85

4,680.30

B)

ENERGY AVAILABILITY

1

Availability from firm sources outside state

2,439.30 2,037.40

4,476.70

2

Availability from UI Over-drawal/ Under-drawal

44.20

-

44.20

3

Net Purchase from open market

-48.68

348.84

300.16

5

Total Availability of Energy from outside

the state

2,434.82

2,386.24

4,821.06

1Business Plan Order dated 16 November 2018

143

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Sr.

No.

Particulars

APR

FY 2022-23

H1

FY 2022-23

H2

FY 2022-23

6

PGCIL Losses - MUs

86.41 72.31

158.72

7

PGCIL Losses - %

3.55%

3.55%

3.55%

8

Total Availability of Energy at State

Periphery from outside state after

Interstate Losses

2,348.41

2,313.93

4,662.34

9

Availability from firm sources inside the state

62.21

114.92

177.13

10

Total Availability of Energy for the State

2,410.62

2,428.85

4,839.47

11

Surplus / (Deficit)

-

-

-

&RPPLVVLRQ¶VDQDO\VLV

The Commission has determined the Energy Balance based on the revised estimates of energy sales. The

following table provides the Energy Balance now approved by the Commission for FY 2022-23:

Table 14: Energy Balance (MU) approved by Commission

S. No.

Particulars

Approved by the

Commission

(I)

Energy Requirement

1

Energy sales within the State (A)

4,374.09

2

T&D Loss (%) (B)

8.45%

3

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

4,777.81

4

Within State Generation (Co-Gen) (D)

121.30

5

Net energy required at State Periphery (E = C ± D)

4,656.51

(II)

Energy Availability

1

Central Generating Stations including UI over/under drawl (F)

3,919.23

2

Renewable Power (G)

737.29

3

Energy available at State Periphery (H = F + G)

4,656.51

4

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

-

5

Net energy available at State Periphery (J = H + I)

4,656.51

The Commission approves energy requirement at state periphery of 4656.51 MUs in the APR of

FY 2022-23.

4.8. Power Purchase Quantum & Cost

3HWLWLRQHU¶V6XEPLVVLRQ:

The Petitioner meets its total energy requirement from its allocation from the Central Generating Stations

(CGS), state-based Co-generation facilities, Power Exchanges etc. EDG receives power from CGS like NTPC and

NPCIL as per allocation from time to time. The power purchases from other sources such as Co-generation has

been considered as per respective PPAs. Also, Renewable Power has been procured from NVVNL, SECI and

Manikaran Power, APPCPL, Net Metering and Hindustan Waste Treatment Plant.

The quantum and cost of power purchase for FY 2022-23 have been estimated in the following manner:

The Petitioner has projected the quantum of power purchase by considering the actual power purchase for the

1st half of the year FY 2022-23 and for the purpose of the estimation of purchase quantum for H2 for FY 2022-

23, the Petitioner has considered the revised estimates of power purchase quantum based on half-yearly power

purchase quantum in FY 2022-23. The below table shows the summary of Power Purchase (at Goa periphery)

from various sources along with their costs for H1 of FY 2022-23 including Transmission Charges, Banking,

Over-drawl and purchase from traders:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

144

Table 15: Power Purchase Summary of H1 of FY 2022-23 as submitted by the Petitioner

Particulars

Gross

Purchase

Cost

MUs

INR Cr.

NTPC

1,970.25

713.04

NPCIL

122.96

35.33

IEX (Net of Purchase and

Sales)

(90.03)

(22.18)

IEX Purchase (Peak Hrs)

68.36

51.35

IEX Sale (Off Peak Hrs)

158.39

73.53

Traders

41.35

47.28

Net Over drawal

44.20

38.93

Co-Generation

46.56

10.14

Renewable

413.69

185.66

Transmission Charges

145.25

Banking of Power (Net)

(51.95)

0.06

Revenue recovered from HT

Consumer for dedicated

Power Purchase

33.34

Total

2497.03

1,120.16

During the peak Hours in Summer season (March-May 2022) Goa was experiencing shortfall of Power to the

tune of 125 MW. The shortfall of power during this deficit period was to the tune of 125 MW which was mainly

met by Goa through purchase of power through IEX (through all their segment such as DAM, RTM, GDAM,

TAM etc).

)URPWKHPRQWKRI0DU¶WKHUDWHRQWKH,QGLDQ(QHUJ\([FKDQJHGXULQJGHILFLW+RXUVZDV5VN:K

(Inclusive of losses & Trading Margins) since all India demand had increased due to prevalent summer season

and there was a shortage of power in the country mainly due to the following reasons,

(i) High demand for domestic coal and shortage of International Coal which has increased the market

clearing prices in Exchange for the Power.

(ii) Shortage of Gas due to Ukraine crisis as a result most of Gas units were under shut down or running

below their capacity.

(iii) 6RPH7KHUPDO3ODQWVKDGJRQHRQSODQQHGRUIRUFHGRXWDJHUHVXOWLQJLQGURSSLQJWKH*RD¶VVFKHGXOH

from ISGS by around 40 MW.

In view of high All India Demand and due to low generation, the grid frequency was in the range of 49.60 ±

49.90 Hz during the evening hours. As a result of which the Regional Load Despatch Center (RLDC) had issued

directions to all the State Load Despatch Centers (SLDCs for mandatory load shedding to maintain their drawal

to the schedule. Hence due to non-clearing of bids in IEX due to exorbitantly high rate of Power i.e. @

12.53/kWh and directions from RLDCs for restricting the demand to the allocated schedule, Goa was forced to

impose load restrictions on Industrial consumers to the tune of 100-125 MW depending upon the schedule.

In view of smooth functioning of the HT industries, HT consumers of Goa had insisted EDG to buy costly power

from any source wherein the cost of additional sourcing cost power will be borne by them at the flat rate which

will be very reasonable as compared to the power generated through the DG sets. In this regard the EDG has got

WKHDSSURYDOIURPWKH+RQ¶EOH&RPPLVVLRQDQG('*KDVSXUFKDVHGWKH3RZHUDQGUHFRYHUHGWKHVDPHIURP

the HT Consumers of Rs. 33.34 Crore.

145

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

EDG procured power from GMR where the power was arranged through banking arrangement for compliance

of Hydro Purchase Obligation for FY 2022-23. Accordingly, EDG complied the HPO target with surplus of 0.83

MUs.

The source wise details of Power Purchase Quantum and its cost are covered in Format 3 of the Tariff Filing

Formats.

EDG on a real time basis has also overdrawn/ under drawn power from grid. Reactive charges have been

adjusted in the over-drawl and under-drawl charges. The details of the same for FY 2022-23 H1 are provided in

the table given below:

Table 16: DSM Power (Over-drawl & Under-drawl) Charges for H1 of FY 2022-23

Region

Over drawal

Under drawal

Net Drawal

INR Crore

MUs

INR Crore

MUs

INR Crore

MUs

April

22.04

19.12

0.00

0.00

22.04

19.12

May

4.82

7.14

0.09

0.47

4.74

6.66

June

3.61

4.50

0.00

0.00

3.61

4.50

July

5.32

8.85

0.00

0.00

5.32

8.85

August

1.83

3.02

0.00

0.00

1.83

3.02

September

1.48

2.34

0.08

0.31

1.40

2.04

Total

39.09

44.98

0.17

0.78

38.93

44.20

Transmission Charges for FY 2022-23 of H1: The transmission charges for the H1 of FY 2022-23

comprises of transmission charges for Western Region and Southern Region. The Transmission charge comes

to around Rs. 145.25 Cr. The same is considered for FY 2022-23 H2 resulting in Rs. 290.50 Cr.

Power Purchase Fixed Cost for FY 2022-23: As CERC has still not issued the Order for most of the Plant,

ED-Goa has considered actual fixed charges paid to the plant in H1 of FY 2022-23 to arrive at the revised

projections of base year FY 2022-23 for respective Central Generating Stations.

Power Purchase Variable Cost for FY 2022-23: The Petitioner has considered the average of actual per

unit variable costs for FY 2021-22 and escalated the same with 7 % for the revised projections of FY 2022-23.

In line with the foregoing paragraphs, the total estimated Power Purchase Quantum & Cost for FY 2022-23 as

ZHOODVWKDWDSSURYHGE\WKH+RQ¶EOH&RPPLVVLRQLQMYT Order dated 31st March 2022 is summarized in the

table below:

Table 17: Power Purchase cost submitted by Petitioner for FY 2022-23 (In INR Cr)

Particulars

Approved in MYT Order

Revised Projections for FY 2022-23

Gross

Purchase

Cost

Rate

Gross

Purchase

Cost

Rate

MUs

INR Cr.

Rs./kWh

MUs

INR Cr.

Rs./kWh

NTPC

3445.35

1,124.26

3.26

3574.89

1357.66

3.62

NPCIL

215.19

67.22

3.12

188.77

48.64

2.87

IEX (Net of Purchase

and Sales)

139.59

60.32

4.32

258.81

113.55

2.46

IEX Purchase (Peak

Hrs)

139.59

60.32

4.32

417.20

187.08

7.51

IEX Sale (Off Peak

Hrs)

158.39

73.53

4.64

Traders

41.35

47.28

11.43

Net Over drawal

44.20

38.93

8.88

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

146

Particulars

Approved in MYT Order

Revised Projections for FY 2022-23

Gross

Purchase

Cost

Rate

Gross

Purchase

Cost

Rate

MUs

INR Cr.

Rs./kWh

MUs

INR Cr.

Rs./kWh

Co-Generation

149.79

35.95

2.40

139.13

32.35

2.18

Renewable

776.40

325.64

4.19

754.67

334.33

4.49

Transmission

226.15

290.50

Banking of Power

(Net)

-3.63

0.29

Revenue recovered

from HT Consumer

for dedicated Power

Purchase

33.34

Total

4726.31

1839.53

3.89

4,998.19

2,230.19

4.46

It is submitted that net power purchase at state periphery after losses is 4,662.34 MU with total power purchase

cost of Rs. 2230.19 Cr. and the average power purchase cost works out to Rs. 4.46/kWh against approved net

power purchase cost of Rs. 3.89/kWh for FY 2022-23.

&RPPLVVLRQ¶VDQDO\VLV:

The Commission while estimating the power purchase quantum and cost for FY 2022-23 has considered the

actual quantum and cost of power till December 2022, as submitted by the Petitioner. The Commission has

projected the quantum of energy and cost for the remaining 3 months of the FY 2022-23. The methodology

followed for projecting the quantum and cost for the remaining months has been discussed as follows:

4.8.1. Power Purchase Quantum

Availability of energy from NTPC and NPCIL Stations:

The Commission analysed the energy availability from NTPC and NPCIL Power Stations for the last 2 years and

IRXQG LW LQ OLQH ZLWK WKH 3HWLWLRQHU¶V projections for FY 2022-23. Therefore, the Commission has estimated

energy DYDLODELOLW\IRUWKHODVWPRQWKVLQOLQHZLWKWKH3HWLWLRQHU¶V6XEPLVVLRQ

Availability of energy from Vedanta and Goa Sponge Stations

The Commission analysed the energy availability from within state generation for the last 2 years and found the

energy availability projections on the lower side vis-à-vis the actual generation of last 2 years. Further, the

actual availability from these plants for the initial 9 month is also on the lower side. Therefore, the Commission

has estimated energy availability for the last 3 months by extrapolating the actual initial 9 months generation.

4.8.2. Power Purchase Cost

The Commission has computed the power purchase cost for the APR of FY 2022-23 based on the following

assumptions:

Variable Charges:

x

The Variable Cost for existing plants has been considered as per actuals for the initial 9 months. For the

last 3 months, the Commission has considered the variable charges as per the Petitioner submission as

they were in line with the actual per unit cost of initial 9 months.

Fixed Charges:

x

The fixed costs have been considered based on the tariff Orders issued by the CERC for respective

Central Generating Stations.

x

7KH )L[HG FRVW KDV EHHQ DSSRUWLRQHG RQ WKH EDVLV RI 3HWLWLRQHU¶V VKDUH LQ HDFK SRZHU VWDWLRQ DQG

Normative Annual Plant Availability approved by CERC/JERC.

147

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

UI over-drawl/under-drawl:

The UI over-drawl/under-drawl quantum and amount KDVEHHQFRQVLGHUHGDVSHU3HWLWLRQHU¶VVXEPLVVLRQDQG

the same would be trued-up at the time of True-up based on the UI bills.

Other Charges:

The Petitioner has submitted actual Other Charges and supplementary charges as applicable for initial 9

months of FY 2022-23. The same has been considered subjected to the True-up for FY 2022-23.

4.8.3. Transmission Charges

The Commission has estimated the transmission charges payable to PGCIL for FY 2022-23 based on the actual

transmission charges paid in initial 9 months of FY 2022-23 and apportioning it based on projected power

purchase at ex-bus periphery from CGS.

4.8.4. Total Power Purchase Cost

The following table provides the Power Purchase Quantum and Cost approved by the Commission after MOD

for FY 2022-23:

Table 18: Power Purchase Quantum (MU) and cost (INR Cr) approved by the Commission

Details of the stations

PP at state

periphery

(MU)

Variable

Charges

(INR Crore)

Annual Fixed

charges

(INR Cr.)

Other

charges

Total

(INR Cr.)

NTPC

3,681.50

927.15

425.19

92.02

1,444.36

KSTPS

1,631.78

254.34

110.59

55.02

419.95

VSTPS - I

266.97

43.41

23.95

7.16

74.52

VSTPS - II

112.94

17.38

8.06

4.10

29.54

VSTPS -III

73.70

11.45

9.83

1.00

22.28

VSTPS-IV

95.83

14.83

17.49

3.88

36.20

VSTPS-V

41.80

6.70

8.74

0.56

15.99

KGPP

-

-

7.87

3.46

11.32

GGPP

-

-

9.10

0.40

9.50

SIPAT- I

194.68

43.74

25.51

8.96

78.20

KSTPS-VII

33.76

5.05

6.35

0.73

12.12

RSTPS

612.13

277.30

50.05

1.76

329.11

SIPAT- II

76.63

19.40

9.66

(1.90)

27.16

Solapur

62.08

31.95

25.33

0.19

57.47

Gadarwara

117.34

49.32

31.65

2.15

83.13

Lara

79.87

23.29

17.54

3.22

44.06

Khargone

59.76

30.97

22.42

1.37

54.76

Mouda I

94.60

41.54

19.68

(3.03)

58.20

Mouda II

127.64

56.47

21.36

3.01

80.84

NPCIL

222.03

65.85

65.85

KAPS

109.81

25.95

25.95

TAPS

112.22

39.90

39.90

Traders

(42.93)

40.70

40.70

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

148

Details of the stations

PP at state

periphery

(MU)

Variable

Charges

(INR Crore)

Annual Fixed

charges

(INR Cr.)

Other

charges

Total

(INR Cr.)

a) IEX Purchase

162.94

101.70

101.70

b) IEX Sales

238.22

104.98

104.98

Traders

Drawal/(Injection)

32.35

43.98

43.98

Net UI (Over/ Under

Drawal)

62.91

50.11

50.11

Banking of Power

(4.29)

0.24

0.24

Co- Generation

121.30

27.99

27.99

Vedanta Plant-1

57.67

13.74

13.74

Vedanta Plant -2

59.66

13.30

13.30

Goa Sponge and private

limited

3.97

0.95

0.95

RPO Obligation

737.29

327.21

327.21

Solar

312.69

155.32

155.32

NVVNL Solar

13.22

7.27

7.27

Solar STOA

216.06

108.89

108.89

SECI Solar

53.42

29.38

29.38

Net Metering

30.00

9.78

9.78

Non-Solar

424.60

171.89

171.89

Non Solar - SECI Wind

Tranche II LTOA

137.63

37.30

37.30

STOA (Non Solar)

240.85

121.63

121.63

SECI Tranche-VI

38.12

8.96

8.96

Hindustan waste

treatment plant Goa

8.00

4.00

4.00

Total

4,777.81

1,439.23

425.19

92.02

1,956.44

PGCIL Charges

303.70

303.70

Total Cost

4,777.81

1,742.93

425.19

92.02

2,260.14

The Commission approves the revised quantum of power purchase as 4,777.81 MUs at state

periphery with total cost of INR 2260.14 Cr in the APR of FY 2022-23. This includes other

charges and supplementary charges which include expenses such as past arrears, water

charges, taxes etc.

4.9. Renewable Purchase Obligation

3HWLWLRQHU¶VSubmission:

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

power. Further, after considering all the proposed tied-up renewable energy, ED-Goa proposes to meet any

shortfall to fulfil the RPO obligation through purchase of REC certificate. Accordingly, the Petitioner has

submitted its RPO plan for the APR of FY 2022-23 as follows:

149

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

Table 19: RPO plan submitted by the Petitioner for FY 2022-23 (MU)

Sr.

No.

Description

Unit

Revised

Projections

FY 2022-23

1

Sales Within State

MUs

4241.87

2

RPO Obligation

%

18.35

- Solar

%

9.00

- Non Solar

%

9.00

HPO

%

0.35

3

RPO Obligation

MUs

- Solar

MUs

381.77

- Non Solar

MUs

381.77

HPO

MUs

14.85

4

Power Purchase

MUs

770.34

- Solar

MUs

314.43

- Non Solar

MUs

440.24

HPO

MUs

15.68

&RPPLVVLRQ¶VDQDO\VLV:

The Commission has approved the Renewable Purchase Obligation (RPO) for FY 2022-23 considering the

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

cumulative backlog of solar and non-solar compliance up to FY 2021-22 has been considered as per the true-up

order of FY 2019-20 and the provisional information for FY 2020-21 and FY 2021-22 as submitted by the

Petitioner. Accordingly, the RPO approved by the Commission in the APR of FY 2022-23 is as follows:

Table 20: Renewable Purchase Obligation (RPO) approved by the Commission for FY 2022-23

Particulars

FY 2020-21

FY 2021-22

FY 2022-23

Sales within State (MU) (A)

3767.16

4,018.22

4,374.09

Hydro Power available at State

Periphery (MU) (B)

0.00

-

-

T&D Loss (%) (C)

7.74%

8.46%

8.45%

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

0.00

-

-

Hydro Power Consumed (E = B - D)

0.00

-

-

Conventional Power Consumed (F

= A - E)

3767.16

4,018.22

4,374.09

RPO obligation (%)

14.10%

17%

18%

Solar (G)

6.10%

8.00%

9.00%

Non-Solar (H)

8.00%

9.00%

9.35%

RPO obligation for the year (MU)

531.17

683.10

802.65

Solar (F * G)

229.80

321.46

393.67

Non-Solar (F * H)

301.37

361.64

408.98

RPO Compliance from Physical

Power (MU)

506.83

626.81

737.29

Solar

148.16

307.90

312.69

Non-Solar

358.67

318.91

424.60

Standalone RPO Compliance

Backlog (MU)

81.64

56.29

80.98

Solar

81.64

13.56

80.98

Non-Solar

-

42.73

-

Cumulative RPO Compliance

Backlog (MU)

145.42

201.70

267.06

Solar

81.64

95.19

176.17

Non-Solar

63.78

106.51

90.89

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

150

The Commission notes that there is a net shortfall in RPO compliance for FY 2022-23 (80.98

MU) and cumulative shortfall of 267.06 MU till FY 2022-23. The Commission also directs the

Petitioner to complete the RPO obligation on priority.

4.10. 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 in

accordance 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 Multi Year Tariff

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

available audited accounts, business plan filed by the Distribution Licensee, estimates of the actual for the

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

61.4 O&M expenses for the nth Year of the Control Period shall be approved based on the formula given

below:

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

Where,

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

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

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

µ.¶LVDFRQVWDQW H[SUHVVHGLQ 9DOXHRI.IRUHDFK<HDURIWKH&RQWURO3HULRGVKDOOEH determined by the

Commission LQ WKH 0XOWL <HDU 7DULII 2UGHU EDVHG RQ /LFHQVHH¶V ILOLQJ benchmarking of repair and

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

Commission in past and any other factor considered appropriate by the Commission;

CPI inflation ± is the average increase in Consumer Price Index (CPI) for immediately preceding three (3)

Years before the base Year;

WPI inflation ± is the average increase in the Wholesale Price Index (CPI) for immediately preceding 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 the Multi Year

7DULII 2UGHU EDVHG RQ /LFHQVHH¶V ILOLQJ EHQFKPDUNLQJ approved cost by the Commission in past and any

other factor the Commission feels appropriate;

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

the Multi Year Tariff Order for meeting the additional manpower requirement based RQ/LFHQVHH¶V ILOLQJV

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

appropriate:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

151

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

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

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

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

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

by the Commission, subject to prudence check.

61.6 For the purpose of estimation, the same value of factors ± CPI inflation and WPI inflation shall be used

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

CPI inflation and WPI inflation during the truing up exercise for the Year for which true up is 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 expenses shall be dealt

in accordance with Regulation 15.´

4.10.1. Employee Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the employee expenses for FY 2022-23 as INR 408.71 crore as against the

approved employee expenses of INR 344.56 Crore in the MYT Order.

&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´

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the employee expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY

2017-18, FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-

22. Therefore, the Commission finds it prudent to revise the employee expenses trajectory for the 3rd control

period. Therefore, the Commission has considered the actual audited figures of employee expenses from FY

2018-19, FY 2019-20 and FY 2020-21 as follows:

Table 21: Computation of Base Employee Expenses (INR Cr.)

Particulars

FY 2018-19

FY 2019-20

FY 2020-21

Base Employee Expenses (including impact of 7th Pay

Commission Arrears and Terminal Benefits)

325.73

340.39

332.21

Less: Impact of 7th Pay Commission Arrears

-

-

-

Less: Terminal Benefits

3.98

3.77

3.43

Employee Expenses

321.75

336.62

328.78

Base Employee Expenses (Avg.)

329.05

CPI (FY 2017-18 to FY 2019-20)

5.35%

CPI (FY 2018-19 to FY 2020-21)

6.00%

Approved Base Employee Expenses

367.47

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

152

The average of these three years i.e. FY 2018-19 to FY 2020-21 has been considered as employee expenses for

the FY 2019-20. This has been escalated with the average CPI Inflation of the last two years to arrive at the

employee expenses for the Base Year i.e. FY 2021-22. The resultant employee expenses of the Base Year have

been escalated by Growth Rate as per manpower submitted by the Petitioner and the average CPI Inflation of

the last three years to arrive upon the employee expenses of FY 2022-23 and FY 2023-24. The Terminal

Benefits for each year has been allowed separately based on the average of Terminal Benefits from FY 2018-19

to FY 2020-21 as per the audited 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 22: 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%

5.89%

FY 2019-20

322.50

7.53%

FY 2020-21

338.69

5.02%

FY 2021-22

356.06

5.13%

Further, the Petitioner has provided the details of manpower details including the recruitment and retirement

for FY 2022-23 and FY 2023-24. The Commission has considered the same while approving the normative

employee expenses for FY 2022-23 and FY 2023-24. For the FY 2024-25, the Commission has considered the

growth rate of Nil subject to true-up. The table below provides the manpower details for the control period:

Table 23: Manpower plan submitted by the Petitioner for the Control period

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Opening Employee

5920

6281

6372

Recruitment

434

255

-

Retirement

73

164

-

Closing Employee

6281

6372

6372

Growth rate

6.10%

1.45%

0.00%

Accordingly, the employee expenses approved by the Commission in the APR of FY 2022-23 have been

provided in the following table:

Table 24: Employee Expense approved by the Commission for 3rd Control Period

Particulars

Base Year

(FY 2021-22)

FY 2022-23

FY 2023-24

FY 2024-25

Gn (Growth factor as per the Manpower

Plan submitted by the Petitioner)

6.10%

1.45%

0.00%

CPI (3 previous year avg.) (in %)

5.89%

5.89%

5.89%

Base Employee Expenses (INR Cr)

367.47

412.85

443.52

469.65

Terminal Benefits

3.73

3.73

3.73

Total Employee Expenses

416.58

447.25

473.38

The Commission approves the revised Employee Expenses of INR 416.58 Crore in the APR of FY

2022-23.

4.10.2. Administrative and General (A&G) Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the A&G expenses of INR 33.74 crore vis-à-vis the approved A&G Expenses of INR

34.06 crore in the MYT Order.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

153

&RPPLVVLRQ¶VDQDO\VLV

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the A&G expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY 2017-18,

FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-22.

Therefore, the Commission finds it prudent to revise the A&G expenses trajectory for the 3rd control period. The

Commission has considered the audited figures of A&G expenses from FY 2018-19 to FY 2020-21as follows:

Table 25: Actual A&G Expenses from FY 2018-19 to FY 2020-21 (INR Crore)

Particulars

As per Audited Accounts

FY 2018-19

27.42

FY 2019-20

26.91

FY 2020-21

26.20

Avg. A&G expenses

26.84

CPI (FY 2017-18 to FY 2019-20)

5.35%

CPI (FY 2018-19 to FY 2020-21)

6.00%

Approved Base A&G Expenses

29.98

The average A&G expenses estimate has been escalated by the average CPI Inflation of the last three years to

arrive at the A&G expenses for the Base Year i.e. FY 2021-22. The resultant A&G expenses of the Base Year has

been escalated by the average CPI Inflation of the last three years to arrive upon the A&G expenses of each year

of the3rdControl Period. The A&G expenses approved by the Commission in the MYT Control Period have been

provided in the following table:

Table 26: A&G Expense approved by the Commission for 3rd Control Period

Particular

Base Year

ARR

FY 2021-22

FY 2022-23

FY 2023-24

FY 2024-25

CPI (3 previous year avg.) (in %)

5.89%

5.89%

5.89%

Total A&G Expenses

29.98

31.74

33.61

35.60

Therefore, the Commission approves the revised Administrative & General (A&G) expenses of

INR 31.74 Crore in the APR of FY 2022-23.

4.10.3. Repair & Maintenance Expenses (R&M)

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the R&M Expenses of INR 54.62 Crore in the APR of FY 2022-23 against the

approved R&M Expenses of INR 55.33 crore in the MYT Order.

CommisVLRQ¶VDQDO\VLV

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the A&G expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY 2017-18,

FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-22. Further,

the Commission has noted that due to the impact of COVID-19 very minimal R&M activities were undertaken

during the financial year FY 2020-21. Therefore, tKH µ.¶IDFWRUKDV EHHQGHWHUPLQHGDVWKHUDWLRRI 5 0WR

opening GFA for the FY 2017-18, FY 2018-19 and FY 2019-20 and averaged for three yeaUV7KHµ.¶IDFWRUKDV

been computed as follows:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

154

Table 27µ.¶FRPSXWDWLRQE\WKH&RPPLVVLRQIRUUGMYT Control Period

Particulars

FY 2017-18

FY 2018-19

FY 2019-20

R&M Expenses

27.05 26.32

32.98

Opening GFA (GFAn-1)

1216.92

1236.61

1274.13

K Factor (%)

2.22%

2.13%

2.59%

K Factor Approved by the

Commission (Average of 3 years) (%)

2.31%

7KHµ.¶IDFWRULVNHSWFRQVWDQWIRUDOOWKH\HDUVDQGPXOWLSOLHGZLWKWKHRSHQLQJ*)$DSSURYHGIRUWKH Q-1)th

year. The resultant amount is then escalated by WPI Inflation to arrive upon the R&M Expenses for each year of

the Control Period. The WPI Inflation has been computed as follows:

Table 28: WPI 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 2018-19

119.79

5.32%

FY 2019-20

121.80

1.68%

FY 2020-21

123.38

1.29%

FY 2021-22

139.41

13.00%

The R&M expenses approved by the Commission for each year of the 3rdMYT Control Period have been

provided in the following table:

Table 29: 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)

1606.92

2008.54

2732.13

K Factor (%)

2.31%

2.31%

2.31%

Avg. WPI Inflation (%)

5.32%

5.32%

5.32%

R&M Expenses = K x (GFA n-1) x

(1+WPIinflation)

39.15

48.93

66.56

The Commission therefore approves the revised Repair & Maintenance (R&M) expenses of INR

39.15 Crore in the APR of FY 2022-23.

4.10.4. Summary of O&M Expenses

The Summary of O&M expenses projected by the Petitioner and approved by the Commission in the APR of FY

2022-23 have been provided in the following table:

Table 30: Summary of O&M expenses approved by the Commission for FY 2022-23 (in INR Cr.)

Particulars

3HWLWLRQHU¶V6XEPLVVLRQ

Approved by the Commission

Employee Expenses

408.71

416.58

A&G expenses

33.74

31.74

R&M Expenses

54.62

39.15

Total O&M expenses

497.07

487.47

The Commission approves the O&M Expenses of INR 487.47 crore in the APR of FY 2022-23.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

155

4.11. Capital Expenditure & Capitalisation

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted capitalization of INR401.62 Crore during the year against approved capitalisation

of INR950.92 Crore in the MYT Order dated 31stMarch 2022. The table below provides the summary of capital

expenditure and capitalisation undertaken by the department during FY 2022-23:

Table 31: Details of capital expenditure and capitalisation submitted by the Petitioner for FY

2022-23 (INR Crore)

Sr.

No.

Name of scheme

FY 2022-23

Approved in MYT Order

Revised Estimates

Capex

Capitalisation

Capex

Capitalisation

Existing Schemes

A1

Schedule Tribe Development Scheme (P)

41.24

65.70

A2

Infrastructure development through

Electricity Duty (Plan)

107.78

156.78

142.04

103.74

A3

Erection and Augmentation of 33/11 KV S/S

line (Plan)

5.00

5.00

A4

Normal Development Schemes (Plan)

6.00

11.00

6.00

6.00

A5

System Improvement Schemes (Plan)

33.77

31.30

A6

Construction of staff quarters and office

buildings (Plan)

0.50

0.12

2.00

2.00

A7

Strengthening of 220 KV Transmission

Network

11.74

11.74

A8

Erection of 220/110/33/11 KV Sub-Station at

Verna (New)

-

-

A9

Restructured Accelerated Power Development

and Reforms Programme Part A

10.00

-

A10

Underground Cabling

19.95

162.10

54.54

A11

R-APDRP Part B / IPDS

15.00

22.00

2.00

18.00

A12

EHV new Transmission / Sub-Station /

Capacitor banks schemes

-

-

B1

Smart grid Development of existing network

-

-

B2

Sub-transmission and distribution

improvement scheme

79.00

89.00

Total

128.28

209.85

494.89

387.22

New Schemes

Projects with Administrative approval

86.42

86.42

21.00

-

Projects Approved by EFC

387.34

387.34

54.00

-

Projects tendered (To start next year)

103.94

83.94

37.40

14.40

REVAMPED Distribution Projects

1

Smart Meter and AMI

10.00

-

-

2

SCADA upgradation, cabling connection, infra

development, modernization

225.00

-

-

3

Training and Placement

20.00

-

-

Total

255.00

130.00

-

-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

156

Sr.

No.

Name of scheme

FY 2022-23

Approved in MYT Order

Revised Estimates

Capex

Capitalisation

Capex

Capitalisation

Other Schemes

1

Saligao 3/63 MVA 220X33 kV S/s at Saligao &

Associated D/C Lines

-

-

2

Verna 220/110/33 kV

-

-

3

Upgradation of PONDA EHV S/s project

5.00

-

4

Tuem Project

20.00

-

5

Over Head to Underground Cuncholim

Conocona

-

-

6

Xeldom S/s (220/33 63 MVA T/F)

-

-

Total

25.00

-

Deposit Works

Deposit Works

35.37

53.37

22.9

21.27

Grand Total

997.35

950.92

655.19

422.89

&RPPLVVLRQ¶Vanalysis:

The Commission with regard to the capitalisation proposed to be undertaken during the year, directed the

Petitioner to submit the details of the schemes to be undertaken during the year along with the supporting

documents along with the status of Capital work in progress for the 9 months. Considering the progress of the

projects and the total capital expenditure done till December 2022, the Commission has approved the capital

expenditure and capitalisation in accordance with the submission of the Petitioner. Therefore, the Commission

approves the capital expenditure and capitalisation for the year as shown in the following table:

Table 32: Capitalisation and Capital Expenditure approved by the Commission (In INR Cr)

S. No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved by

Commission

1

Capital Expenditure

997.35

632.29

632.29

2

Capitalisation

950.92

401.62

401.62

The Commission approves capitalisation of INR 401.62 Crore in the APR of FY 2022-23. The

same will be true-up as per actuals at the time of True-up.

4.12. Capital Structure

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that most capital assets are created out of the equity contribution from Government of

Goa and the remaining assets have been created through grants and Electricity Fund. Further, the Petitioner

submitted that the opening and closing balance of GFA for FY 2022-23 onwards has been arrived at after

considering the provisional capitalization for the period FY 2021-22 and estimated capitalization for FY 2022-

23. The computation of the same is provided in the table below:

Table 33: Opening & Closing GFA for FY 2022-23

Particulars

FY 2019-20

FY 2020-21

FY 2021-22

FY 2022-23

Opening GFA

1,274.13

1,398.63

1,443.85

1,566.39

Addition

127.18

50.86

165.19

401.62

Retirement

2.68

5.63

3.17

Closing GFA

1,398.63

1,443.85

1,566.39

1,968.01

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

157

The Petitioner has also submitted the Opening and Closing GFA for FY 2022-23 after excluding the assets

created from Electricity Duty and Grants as shown in table below:

Table 34: Opening & Closing GFA (excl. ED and Grant) for FY 2022-23

Particulars

FY 2019-

20

FY 2020-

21

FY 2021-

22

FY 2022-

23

Opening GFA (Excl. Grand & ED)

1068.37

1107.15

1136.00

1,212.86

GFA Addition during the year

127.18

51.90

165.19

401.62

Less: 60% and 75% Grant

Component of APDRP Part-B /

IPDS Scheme

16.78

2.74

28.88

10.80

Less: Schemes out of ED Fund

68.94

14.68

59.45

114.74

Net GFA addition during the year

41.46

34.48

76.86

276.08

Less: Retirement

2.68

5.63

Opening GFA (Excl. Grant & ED)

1107.15

1136.00

1,212.86

1,488.94

&RPPLVVLRQ¶VDQDO\VLV

Regulation 27 of the JERC MYT Regulations, 2021 specifies the following:

³,QFDVHRI([LVWLQJ3URMHFWVGHEWWRHTXLW\UDWLRDOORZHGE\WKH&RPPLVVLRQIRUdetermination 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:

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,

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

158

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

H[SHQGLWXUHIRUOLIHH[WHQVLRQVKDOOEHVHUYLFHGLQWKHPDQQHUVSHFLILHGLQWKHVH5HJXODWLRQV´

The Commission has considered the actual trued up closing values of GFA, loan and equity approved for FY

2019-20 and the provisional figures of capitalisation and funding breakup in capitalisation schedule submitted

by the Petitioner for 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 Capital Structure approved by the Commission for FY 2022-23 is

shown in the following tables:

Table 35: Capital Structure considered by the Commission for FY 2022-23 (INR Cr.)

S.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

1

Total Capitalisation

950.92

401.62

401.62

2

Less Capitalisation through Grant &

Consumer Contribution

719.38

125.54

125.54

Electricity Duty Fund

571.31

114.74

114.74

Grant & Consumer Contribution

148.07

10.80

10.80

3

Net Capitalisation excluding

Electricity Duty Fund & Govt.

Grants

231.55

276.08

276.08

4

Debt (%)

70%

70%

70%

5

Equity (%)

30%

30%

30%

6

Normative Loan

162.08

193.26

193.26

7

Normative Equity

69.46

82.82

82.82

Table 36: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and

Consumer Contribution) considered by the Commission for FY 2022-23 (INR Cr.)

Sl.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

1

Opening Gross Fixed Assets

2,103.98

1,566.39

1606.92

2

Addition During the FY

950.92

401.62

401.62

3

Adjustment/Retirement During

the FY

-

-

4

Closing Gross Fixed Assets

3,054.90

1,968.01

2008.54

Table 37: GFA (excluding GFA addition through Electricity Duty Fund, Govt. Grants and

Consumer Contribution) considered by the Commission for FY 2022-23 (INR Cr.)

Sl.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

1

Opening Gross Fixed Assets

1,261.89

1178.42

1152.26

2

Addition During the FY

231.55

276.08

276.08

3

Adjustment/Retirement During

the FY

-

-

-

4

Closing Gross Fixed Assets

1,493.43

1454.50

1428.34

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

159

4.13. Depreciation

3HWLWLRQHU¶V6XEPLVVLRQ

For computation of Depreciation, the Petitioner has followed JERC MYT Regulations 2021, the depreciation

rates as specified by the Commission has been adopted for calculation of depreciation on different asset

categories. The average GFA excluding grant and electricity duty works out as Rs. 1,178.42 Cr is derived. Hence

depreciation towards GFA excluding grant & electricity duty works out as Rs. 58.92 Cr. in proportion with GFA

excluding grant & electricity duty to total average GFA. The table below shows the working of Depreciation

considered in ARR for FY 2022-23.

Table 38: Depreciation claimed by the Petitioner in the APR of FY 2022-23 (INR Crore)

Particulars

Revised

Projections FY

2022-23

Opening Gross Fixed Assets (excluding Grants/ consumers Contribution etc)

1178.42

Add: Gross Asset Addition

401.62

Less: Contribution from Subsidies/ Grants/ Beneficiaries' Contribution /

Consumers Contribution

125.54

Value of Asset eligible for depreciation

276.08

Add: Addition During the Year

276.08

Less: Decapitalisation

-

Closing Gross Fixed Assets (excluding Grants/ consumers Contribution

etc.)

1454.50

Average Gross Fixed Assets (excluding Grants/ consumers Contribution etc.)

1316.46

Depreciation

58.92

Wt. Avg Rate of Depreciation

4.48%

&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

opening and closing value of assets:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

160

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

of the asset, on repayment of WKHHQWLUHORDQ´

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 39: Asset-wise depreciation rate considered by the Commission (%)

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%

However, as the true-up of FY 2020-21 and FY 2021-22 is yet to be finalised, therefore the Commission has

considered the weighted average rate of depreciation as approved by the Commission in the MYT Order. The

opening GFA of the FY 2022-23 is considered as discussed in section 4.12 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 has been computed on average Gross

Fixed Assets (GFA) after considering the net addition approved during the 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 for the FY 2022-23.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

161

Table 40: Depreciation approved by Commission (In INR Cr)

S. No

Particulars

Approved in MYT

Order

Petitioner's

Submission

Approved by the

Commission

1

Opening Gross Fixed Assets

1261.89

1178.42

1152.26

2

Addition during the year

231.55

276.08

276.08

3

Adjustment/Retirement during the year

0.00

0.00

0.00

4

Closing Gross Fixed Assets

1493.43

1454.50

1428.34

5

Average Gross Fixed Assets

1377.66

1316.46

1290.30

6

Weighted Average Depreciation rate (%)

3.82%

4.48%

3.82%

7

Depreciation

52.64

58.92

49.30

The Commission now approves depreciation of INR 49.30 Cr in the APR of the FY 2022-23

subjected to true-up based on Audited Accounts.

4.14. Interest and Finance Charges

3HWLWLRQHU¶VSubmission

The Petitioner submitted that most of the capital assets are created out of the equity contribution from

Government of Goa and the actual borrowing of loan is only to the extent of the APDRP schemes. The Petitioner

has computed loan balance and interest on loan as per normative principles and methodology adopted by the

+RQ¶EOH&RPPLVVLRQLQSDVWRUGHUV

The closing normative loan balance as approved in the true-up for FY 2016-17 has considered as opening

balance for FY 2017-18, and normative loan addition is calculated at 70% of the GFA excluding grant and

electricity duty fund contribution till 31st March 2022. The same balance is carried forward as opening

normative loan for FY 2022-23. Further during FY 2022-23, addition of net GFA (excluding grant and

electricity duty) is added. Normative loan repayments are considered same as depreciation amount excluding in

proportion of grant and electricity duty for FY 2022-23. The rate of Interest for long term Interest rate has been

considered at the rate of 8.00% including 100 basis points as per one-year SBI MCLR rate applicable as on 1st

April of relevant financial year, i.e. 1stApril 2022. Further, the Petitioner has not considered the Letter of Credit

charges for payment security charges as directed b\WKH+RQ¶EOH&RPPLVVLRQDVWKHVDPHZLOOEHFRQVLGHUHGDW

the time of true up. Accordingly, the Petitioner has claimed the Interest & Finance Charges ofINR 26.76Crore

for FY 2022-23 against INR 22.26 Crore approved in the MYT Order.

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 29 of the JERC MYT Regulation, 2021 states the following:

³ 7KH ORDQV DUULYHG DW LQ WKH PDQQHU LQGLFDWHG LQ 5HJXODWLRQ  RQ WKH DVVHWV SXW WR XVH VKDOO EH

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:

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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

162

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

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

LicenseHDQGWKH&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 2022 (7.00%), 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 FY

2022-23 considered as discussed in section 4.12 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 4.12 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 Commissionin the MYT Order, now claimed

by the Petitioner and approved by the Commission in the APR of FY 2022-23:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

163

Table 41: Interest on Loan considered by the Commission for FY 2022-23 (INR Cr.)

Particular

Approved in MYT

Order

Petitioner's

Submission

Approved by the

Commission

Opening Normative Loan

223.50

267.37

137.15

Add: Normative Loan During the

year

162.08

193.26

193.26

Less: Normative Repayment=

Depreciation

52.64

58.92

49.30

Closing Normative Loan

332.94

401.71

281.11

Average Normative Loan

278.22

334.54

209.13

Rate of Interest (%)

8.00%

8.00%

8.00%

Interest on Loan

22.26

26.76

16.73

The Commission approves Interest and Finance Charges of INR 16.73 Crore in the APR of the FY

2022-23.

4.15. Return on Equity (RoE)

3HWLWLRQHU¶V6XEPLVVLRQ

Return on Equity (RoE) is computed in accordance with the JERC MYT Regulations 2021, RoE is computed on

30% of the capital base. The opening balance of assets and accumulated depreciation are considered as per

audited account of FY 2019-20 and further provisional actual numbers used to arrive at the opening balance for

FY 2022-23. Further normative equity addition during the year is considered 30% of the net GFA addition

excluding proportion of grant and electricity duty. Accordingly, RoE is computed at 16% post-tax.

&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, 2021 i.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 4.12 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 FY 2022-23.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

164

Table 42: Return on Equity considered by the Commission for 3rd Control Period (INR Cr.)

Particular

Approved in

MYT Order

Petitioner's

Submission

Approved by the

Commission

Opening Equity Amount

379.16

346.08

338.86

Equity Addition during year

69.46

82.82

82.82

Closing Equity Amount

448.62

428.90

421.69

Average Equity Amount

413.89

387.49

380.27

Average Equity (Wires Business)

372.50

348.74

342.25

Average Equity (Retail Supply

Business)

41.39

38.75

38.03

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

54.05

53.05

Return on Equity for Retail Supply

Business

6.62

6.20

6.08

Total Return on Equity

64.36

60.25

59.13

The Commission approves the Return on Equity of INR 59.13 Crore in the APR of the FY 2022-

23.

4.16. Interest on Security Deposits

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that the provision of interest on security deposits is to be made at the bank rate. The

interest rate considered is 4.25% which is RBI Bank rate as on 1stApril 2022.In view of the above, Interest on

Security Deposit is calculated at Rs. 3.96 Cr. (FY 2022-23 H1) and Rs. 4.23 Crore (FY 2022-23) on cash security

deposit amounts excluding Bank Guarantee & Fixed Deposit Receipts based on the JERC MYT Regulations.

The table below shows details of Interest on Security Deposit projected for FY 2022-23:

Particulars

Approved in

MYT Order

Petitioner's

Submission

Opening Security Deposit

77.02

86.60

Net Additions during the year

15.65

26.68

Less: Deposits Refunded

0.37

0.71

Closing Security Deposit

92.31

112.58

Average Security Deposit

84.67

99.59

Rate of Interest (%)

4.25%

4.25%

Interest on Security Deposit

3.60

4.23

Cumulative Interest on Security Deposit including

Past Years

31.29

Interest on Security Deposit Paid

5.36

Balance Interest on Security Deposit to be Paid

0.00

&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. 5

(SUPPLEMENT)

4TH MAY, 2023

165

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 based on the Petitioner¶V6XEPLVVLRQ.

The following table provides the calculation of interest on consumer security deposits approved by Commission

LQ0<72UGHU3HWLWLRQHU¶V6XEPLVVLRQDQGQRZDSSURYHGE\WKH&RPPLVVLRQLQWKH$35

Table 43: Interest on Consumer security considered by the Commission for FY 2022-23 (INR

Cr.)

Particular

Approved in MYT

Order

Petitioner's

Submission

Approved by the

Commission

Opening Security Deposit

77.02

86.60

86.60

Add: Deposits During the year

15.65

26.68

26.68

Less: Deposits refunded

0.37

0.71

0.71

Closing Security Deposit

92.31

112.58

112.57

Average Security Deposit

84.67

99.59

99.59

RBI Bank Rate (%)

4.25%

4.25%

4.25%

Interest on Security Deposit

on normative basis

3.60

4.23

4.23

The Commission approves Interest on Security Deposit as INR 4.23 Cr in the APR of the FY

2022-23.

4.17. Interest on Working Capital

3HWLWLRQHU¶V6XEPLVVLRQ

Interest on Working Capital has been calculated based on the normative principles outlined in the JERC MYT

Regulations, 2021.The Petitioner has computed the Interest on Working Capital of INR14.92 Crore at rate of 9%

(SBI 1 year MCLR applicable as on 1st April 2022 i.e. 7.00% + 200 basis points).

&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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

166

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 recalculated on

the basis of the values of components of working capital approved by the Commission 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 2022 i.e., 7.00% + 200 basis points). The following table provides the Interest on working

Capital approved E\&RPPLVVLRQLQ0<72UGHU3HWLWLRQHU¶V6XEPLVVLRQDQGQRZapproved by the Commission

in the APR.

Table 44: Interest on working capital considered by the Commission for FY 2022-23 (INR Cr.)

Particulars

Approved in MYT

Order

Petitioner's

Submission

Approved by the

Commission

O&M Expense for 1 month

36.16

41.43

40.62

Maintenance spares at 40% of R&M

expenses for one (1) month;

1.84

1.82

1.30

Receivables equivalent to two (2)

months of the expected revenue

from Consumers at the prevailing

tariff

401.36

407.97

419.65

Less: Power Purchase cost for one

(1) month

153.29

185.85

188.34

Less: Amount held as security

deposits

84.67

99.59

99.59

Net Working Capital

201.41

165.78

173.65

Rate of Interest (%)

9.00%

9.00%

9.00%

Interest on Working Capital

18.13

14.92

15.63

The Commission approves the Interest on Working Capital as INR 15.63Crore in the APR of the

FY 2022-23.

4.18. Provision for Bad & Doubtful Debts

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has not earmarked any provision for bad and doubtful debts for the year.

&RPPLVVLRQ¶VDQDO\VLV

The Commission also has not considered any provision towards Bad & Doubtful Debts. The same shall be

accounted for as per actuals in the True-up of FY 2022-23.

4.19. Income Tax

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has not estimated any Income Tax for the year.

&RPPLVVLRQ¶VDQDO\VLV

The Commission also has not considered any estimate towards Income Tax. The same shall be accounted for as

per actuals in the True-up of FY 2022-23.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

167

4.20. Non-Tariff Income

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that the Non-Tariff Income comprises of proceeds from sale of dead stock,

wastepaper, receipt from State Electrical Inspectorate and other miscellaneous receiptsamong others. The Non-

Tariff Income for FY 2022-23 was estimated as INR 29.36 Crore.

&RPPLVVLRQ¶VDQDO\VLV:

The Commission has considered the Non-Tariff Income of INR 29.36 Crore in the APR of theFY 2022-23, as

per the Petitioner submission. The NTI now approved is shown in the table below:

Table 45: Non-Tariff Income approved by Commission (In INR Cr)

S. No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved by

Commission

Total

26.32

29.36

29.36

The Commission approves Non-Tariff Income of INR 29.36 Cr in the APR of the FY 2022-23. The

same shall be considered at actuals at the time of True-up.

4.21. Aggregate Revenue Requirement (ARR)

3HWLWLRQHU¶V6XEPLVVLRQ

Based on the expenses as detailed above, the Petitioner has submitted the net aggregate revenue requirement of

INR 2864.13 Cr after adjusting the Non -Tariff Income for FY 2022-23.

&RPPLVVLRQ¶VDQDO\VLV

On the basis of the detailed analysis of the cost parameters of the ARR, the Commission has considered and

approved the revenue requirement in the APR of the FY 2022-23 as provided in the table below:

Table 46: Aggregate Revenue Requirement approved by the Commission for FY 2022-23 (In INR

Cr)

S. No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved

by Commission

1

Power Purchase Cost

1,839.53

2,230.19

2,260.14

2

O&M Expenses

433.95

497.07

487.47

3

Depreciation

52.64

58.92

49.30

4

Interest and Finance charges

22.26

26.76

16.73

5

Interest on Working Capital

18.13

14.92

15.63

6

Return on Equity

64.36

60.25

59.13

7

Interest on Security Deposit

3.60

5.36

4.23

8

Total Revenue Requirement

2,434.47

2,893.48

2,892.64

9

Less: Non-Tariff Income

26.32

29.36

29.36

10

Net Revenue Requirement

2,408.15

2,864.12

2,863.28

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

168

The Commission now approves the net ARR of INR 2,863.28 Cr in the APR of FY 2022-23.

4.22. 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 47: Revenue at existing tariff submitted by the Petitioner for FY 2022-23 (INR Cr.)

Sl.

No.

Category

Revenue for FY 2022-23 from approved retail tariff

Full year revenue (Rs. Crore)

Average

Billing

Rate

(Rs/kWh)

Sales in

MU

Revenue

from

Fixed

Charges

Revenue

from

Energy

Charges

Total

1

Domestic

1386.33

36.93

361.03

397.96

2.87

(i)

LT-D Domestic

1384.58

36.89

360.84

397.74

2.87

0-100 units

544.79

11.8

87.17

98.96

1.82

101-200 units

331.54

9.07

77.91

86.98

2.62

201-300 units

175.22

6.17

51.69

57.86

3.3

301-400 units

96.5

3.48

37.64

41.12

4.26

Above 400 units

236.53

6.38

106.44

112.82

4.77

(ii)

Low Income Group

1.37

0

-

0

0.02

(iii)

HT-D Domestic

0.38

0.03

0.18

0.22

5.75

2

Commercial

607.53

44.89

301.75

346.64

5.71

(i)

LT-C Commercial

472.52

21.79

228.11

249.9

5.29

0-100 units

77.99

4.59

27.69

32.28

4.14

101-200 units

47.8

1.69

20.79

22.49

4.7

201-400 units

60.12

3.14

29.16

32.3

5.37

Above 400 units

286.61

12.36

150.47

162.83

5.68

(ii)

HT-C Commercial

135.02

23.1

73.64

96.74

7.17

3

Industrial

2139.85

189.41

1035.98

1225.39

5.73

(i)

LT-I Industrial

80.91

7.05

31.07

38.12

4.71

0-500 units

16.18

3.4

5.5

8.9

5.5

Above 500 units

64.73

3.66

25.57

29.22

4.51

(ii)

Low Tension-Mixed/LT-P

(Hotel Industries)

4.48

0.14

2.35

2.49

2.49

(iii)

High Tension-I/HT-I

1499.12

157.91

734.68

892.58

892.58

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

169

Sl.

No.

Category

Revenue for FY 2022-23 from approved retail tariff

Full year revenue (Rs. Crore)

Average

Billing

Rate

(Rs/kWh)

Sales in

MU

Revenue

from

Fixed

Charges

Revenue

from

Energy

Charges

Total

Connected at 11/33 kV

1247.94

135.2

616.15

751.36

751.36

Connected at 110 kV

251.18

22.7

118.52

141.22

141.22

(iv)

High Tension-

Ferro/SM/PI/SR

555.35

24.31

267.89

292.2

292.2

4

Agriculture

33.62

1.71

5.88

7.59

7.59

(i)

Low Tension-AG/LT-AGP

(Pump Sets/Irrigation)

17.29

1.09

2.59

3.69

3.69

(ii)

Low Tension-AG/LT-AGA

(Allied Activities)

0.79

0.05

0.14

0.19

0.19

(iii)

High Tension-AG/HT-AGP

(Pump Sets/Irrigation)

4.89

0.44

1.03

1.47

1.47

(iv)

High Tension-AG/HT-AG

(Allied Activities)

10.65

0.12

2.12

2.24

2.24

5

Military Engineering

Services/ defense

Establishments

26.96

1.73

13.7

15.43

15.43

6

Public Lighting

29.61

0.23

16.73

16.96

16.96

7

Hoardings/Signboards

0.16

0.04

0.16

0.2

0.2

8

Temporary

12.1

0

10.18

10.18

10.18

(i)

LT

9.77

0

8.07

8.07

8.07

LT Domestic

0.69

0

0.3

0.3

0.3

LT Commercial

9.08

0

7.77

7.77

7.77

(ii)

HT

2.33

0

2.11

2.11

2.11

9

Single Point Supply

5.69

0.91

2.76

3.67

3.67

(i)

Residential Complexes

0

0

0

0

0

(ii)

Commercial Complexes

5.69

0.91

2.76

3.67

3.67

(iii)

Industrial Complexes

0

0

0

0

0

TOTAL

4241.87

275.84

1748.18

2024.02

4.77

&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 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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

170

Table 48: Revenue at existing tariff approved by the Commission for FY 2022-23 (INR Cr.)

Sl.

No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

1

DOMESTIC

1384.16

43.87

360.97

404.84

(i)

LT-D Domestic

1382.87

43.82

360.79

404.61

0-100 units

531.64

13.37

85.06

98.44

101-200 units

337.37

9.65

79.28

88.93

201-300 units

184.79

7.57

54.51

62.08

301-400 units

102.40

4.53

39.94

44.47

Above 400 units

226.66

8.70

102.00

110.69

(ii)

Low Income Group

0.93

0.00

-

0.00

(iii)

HT-D Domestic

0.37

0.04

0.18

0.22

2

COMMERCIAL

625.14

47.77

309.45

357.22

(i)

LT-C Commercial

472.04

23.03

226.16

249.20

0-100 units

85.36

6.42

30.30

36.72

101-200 units

51.16

2.03

22.25

24.29

201-400 units

63.50

2.60

30.80

33.40

Above 400 units

272.02

11.98

142.81

154.79

(ii)

HT-C Commercial

153.10

24.74

83.29

108.02

3

INDUSTRIAL

2239.64

184.24

1089.92

1274.17

(i)

LT-I Industrial

86.77

5.59

33.35

38.94

0-500 units

16.91

2.58

5.75

8.33

Above 500 units

69.86

3.01

27.59

30.60

(ii)

Low Tension-Mixed/LT-P (Hotel Industries)

3.90

0.12

2.05

2.17

(iii)

High Tension-I/HT-I

1662.58

149.25

819.90

969.15

Connected at 11/33 kV

1388.44

127.69

690.44

818.14

Connected at 110 kV

274.14

21.56

129.46

151.01

(iv)

High Tension-Ferro/SM/PI/SR

486.38

29.29

234.63

263.92

4

AGRICULTURE

32.41

1.31

5.99

7.30

(i)

Low Tension-AG/LT-AGP (Pump Sets/Irrigation)

14.22

0.79

2.13

2.92

(ii)

Low Tension-AG/LT-AGA (Allied Activities)

0.65

0.04

0.11

0.15

(iii)

High Tension-AG/HT-AGP (Pump Sets/Irrigation)

5.52

0.38

1.38

1.76

(iv)

High Tension-AG/HT-AG (Allied Activities)

12.03

0.10

2.36

2.47

5

Military Engineering Services/defense

Establishments

32.02

1.59

16.01

17.60

6

PUBLIC LIGHTING

46.27

0.90

26.14

27.04

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

171

Sl.

No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

7

HOARDINGS/SIGNBOARDS

0.27

0.04

0.27

0.30

8

TEMPORARY

8.80

0.00

7.67

7.67

(i)

LT

3.60

0.00

2.98

2.98

LT Domestic

0.25

0.00

0.11

0.11

LT Commercial

3.35

0.00

2.87

2.87

(ii)

HT

5.20

0.00

4.69

4.69

9

Single Point Supply

5.38

0.56

2.67

3.23

(i)

Residential Complexes

0.00

0.00

0.00

0.00

(ii)

Commercial Complexes

5.38

0.56

2.67

3.23

(iii)

Industrial Complexes

0.00

0.00

0.00

0.00

TOTAL

4374.09

280.29

1819.09

2099.38

The Commission has determined revenue from sale of power at existing tariff as INR2009.38Crore in the APR

of FY 2022-23.

4.23. 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 298.33 Cr for the FY 2022-23.

&RPPLVVLRQ¶Vanalysis

Based on the approved ARR and existing retail tariff, the following Revenue Gap/Surplus is arrived at for the

FY 2022-23:

Table 49: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY

2022-23 (In INR Cr)

S.

No.

Particulars

Approved in MYT

Order

3HWLWLRQHUV¶

Submission

Now Approved

1

Net Revenue Requirement

2408.15

2,864.13

2,863.28

2

Revenue from Retail Sales at

Existing Tariff including

FPPCA

1992.53

2,565.79

2,517.89

Net Gap /(Surplus)

415.62

298.33

345.38

The Commission has approved the standalone gap at existing retail tariff of INR 345.38 Crore in

the APR of FY 2022-23, which will be met through the budgetary support from the Government

of Goa as confirmed by the Petitioner vide Letter Reference No. vide its letter No. 1/14/2021-FIN

(BUD)/300 dated 29th December 2021.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

172

5. Chapter 5: Determination of

Aggregate Revenue Requirement for

the FY 2023-24

5.1. Background

The ARR for FY 2023-24 was approved in the MYT Order dated 31st 0DUFK KHUHLQUHIHUUHGDV ³0<7

2UGHU´  LVVXHG IRU WKH rd Control Period (FY 2022-23 to FY 2024-25). In this Chapter the Commission

determines the Aggregate Revenue Requirement (ARR) for the FY 2023-24 based on the information made

available for the previous years and the various norms defined in the MYT Order. 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 the FY 2023-24

The Petitioner has determined the ARR for the FY 2023-24 in accordance with the JERC MYT Regulations,

2021. The Petitioner has computed revenue from the sale of power on the basis of the Retail Tariff approved by

the Commission in the Tariff Order for FY 2022-23. The Commission has computed the individual elements

constituting the Aggregate Revenue Requirement for FY 2023-24 based on figures approved in the MYT Order

dated 31st March 2022. Subsequently, the revenue at existing tariff is determined to arrive at the revenue

gap/surplus for the FY 2023-24.

The Commission believes that the projections of sales and Power Purchase Cost approved in the MYT Order

were based on historical trends and figures. Since the latest cost trends for fixed and variable components of the

power purchase costs are now available, it is prudent to revise the Power Purchase Cost. Further, energy sales

have been revised as significant growth is observed in recent years as the nation is recovering from the Covid-19

pandemic. Accordingly, the Commission has determined the revised Power Purchase Cost based on the revised

energy sales and the same Intra-State T&D loss as approved in the MYT Order for FY 2023-24. Resultantly, the

Commission has also determined the Renewable Purchase Obligation (RPO) and the Interest on Working

Capital which are dependent on the Power Purchase Cost. Further, the O&M expenses as per the latest inflation

numbers have been computed and approved. The Commission has determined the revenue from sale of power

based on the approved energy sales, number of consumers and connected load in the FY 2023-24 to calculate

the revenue gap for the year.

5.3. Projection of Number of consumers, Connected Load and

Energy Sales

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted the Commission had approved the estimated sales for FY 2023-24 as 4,385.84 MUs.

Post COVID, the economic activity in the State of Goa has increased and the sales have increased in FY 2021-22

and first half of FY 2022-23. The actual sales for FY 2021-22 was 4009.03 MU and the actual sales during first

half of FY 2022-23 was 2215.01 MU. Similarly, there has been a growth in number of consumers and connected

load for FY 2022-23.

The Petitioner has considered the actual sales during FY 2021-22 and first half of FY 2022-23 for projecting the

category wise sales for FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

173

The Petitioner has estimated the energy sales, connected load and number of consumers for the year after

extrapolating the figures of sales, connected load and number of consumers determined for APR FY 2022-23

with 3, 4 & 5 year CAGR and in case of (-) negative CAGR assumption of 3% is considered.

The following table provides the no. of consumers, connected load and energy sales projected by the Petitioner:

Table 50: Projected No. of consumers, Connected Load and Energy Sales

Sr.

No.

Particulars

Sales

(MUs)

Connected

Load (kW)

Number of

Consumers

1(a)

Tariff LTD/Domestic

1385.41

1881661

581956

1(b)

Tariff LTIG/Low Income Group

0.93

71

903

2

Tariff LTC/Commercial

511.86

426256

111549

3

Tariff LTI/Industry

4.16

2567

123

4

Tariff LTP/Mixed (Hotel Industries)

93.79

146023

6027

5A

Tariff LTAG/Agriculture (Pump sets / Irrigation)

19.05

47441

13125

B

Tariff LTAG/Agriculture (Allied Activities)

1.48

2406

304

6

Tariff LTPL/ Public Lighting

50.09

10061

6473

7

Tariff LTH/ Hoarding and Signboards

0.34

572

69

8

Tariff-LTTS/ Temporary Supply

4.09

7526

5003

9

Tariff-HTI/ Industrial

0.39

400

4

10

Tariff HTFS Industrial (Ferro Metallurgical/ Steel

Melting/ Power Intensive/ Steel Rolling)

170.89

131089

343

11

Tariff HTC/ Commercial

1738.62

606555

833

12 A

Tariff HTAG/ Agriculture (Pump Sets/ irrigation)

512.94

116495

24

B

Tariff HTAG/ Agriculture (allied activity)

6.51

10006

44

13

Tariff HTD/ Domestic

14.90

2377

3

14

Tariff HTMES/ Defense Establishment

33.43

9223

15

15

Tariff HTTS/ Temporary Supply

6.33

7083

16

16

Single Point Supply

6.68

2500

1

17

Electric Vehicle Charging Station

2

Total

4561.91

3410314

726815

&RPPLVVLRQ¶VDQDO\VLV

The Commission for projecting the number of consumers, connected load and energy sales for each category

has observed the historical trends in the past 6 years (FY 2016-17 to FY 2021-22) and the actual data provided

by the Petitioner for the initial 9 months of FY 2022-23. The Commission has calculated the Compound Annual

Growth Rate (CAGR) and the year on year (y-o-y) increase for each category using appropriate growth rate and

has estimated the category wise consumers, connected load and energy sales. The tables below provides the

trends observed in the growth of number of consumers, connected load and energy sales for the Petitioner.

Table 51: Growth in Sales

Y-o-Y growth rate

CAGR

Category

FY18/

FY17

FY19/

FY18

FY20/

FY19

FY21/

FY 20

FY22/

FY21

5 year

4 year

3 year

2 year

1 year

1

LTD/Domestic

7.74%

-4.19%

5.83%

17.36%

-3.68%

4.31%

3.47%

6.16%

6.32%

-3.68%

2

LT-LIG/Low

Income Group

-32.92% -23.96% -10.27%

8.54% -18.42% -16.53% -11.84%

-7.38%

-5.90%

-18.42%

3

LTC/Commercial

9.13%

-5.64%

5.49% -12.97%

8.04%

0.42%

-1.64%

-0.27%

-3.03%

8.04%

4

LTI/Industrial

-5.18% -12.52% -14.18%

3.14%

3.96%

-5.26% -5.28%

-2.74%

3.55%

3.96%

5

LT Mixed/ LT-P

Hotel

Industries

-42.12%

39.18%

23.46% -31.24%

11.93%

-5.21%

7.24%

-1.69% -12.27%

11.93%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

174

Y-o-Y growth rate

CAGR

Category

FY18/

FY17

FY19/

FY18

FY20/

FY19

FY21/

FY 20

FY22/

FY21

5 year

4 year

3 year

2 year

1 year

6 LTAG/Agriculture -33.03% -10.14%

2.82%

17.37% -20.09% -10.31% -3.52%

-1.20%

-3.16%

-20.09%

7 LT Temporary

-51.27%

21.98%

-4.84% -12.08%

10.91% -11.22%

3.15%

-2.46%

-1.25%

10.91%

8 HTD Domestic

-12.50%

39.29%

47.30% -37.33%

2.99%

8.74%

-3.92%

-37.33%

9 HTC Commercial -34.46%

1.74%

6.56% -10.80%

14.89%

-6.15%

2.66%

2.98%

1.23%

14.89%

10 HTI Industrial

42.58%

2.38%

-1.46%

-6.20%

19.02%

9.94%

3.02%

3.23%

5.66%

19.02%

11 High Tension-

Ferro/SM/PI/SR

50.09%

15.33%

-8.13%

-3.77%

1.68%

9.25%

0.91%

-3.49%

-1.08%

1.68%

12 HTAG/Agriculture

6.20%

5.03%

14.98%

17.55%

19.83%

12.56% 14.21%

17.44%

18.69%

19.83%

13

Military

Engineering

Services/Defense

Establishments

14.61% -11.40%

1.29%

4.52%

8.71%

3.17%

0.49%

4.80%

6.59%

8.71%

14 Public Lighting

-83.71% 617.65%

-4.01%

37.28% -15.96%

5.29% 67.90%

3.46%

7.41%

-15.96%

15 Hoardings/

/Signboards

-20.60% -38.96%

6.85%

-6.67%

28.57%

-9.08% -5.94%

8.64%

9.54%

28.57%

16 HT Temporary

-67.76% 243.33% 123.30%

22.61%

61.70%

37.42% 97.45%

64.20% 40.81%

61.70%

17 Single Point

Supply

-0.51%

-8.03% -36.62%

19.65%

-8.73%

-11.32% -12.92%

19.65%

Total

18.34%

1.36%

0.49%

1.19%

6.66%

5.40%

2.40%

2.74%

3.89%

6.66%

Table 52: Growth in Connected Load

Y-o-Y growth rate

CAGR

Category

FY18/

FY17

FY19/

FY18

FY20/

FY19

FY21/

FY 20

FY22/

FY21

5 year

4 year

3 year

2 year

1 year

1 LTD/Domestic

19.86%

4.98%

6.09%

7.20%

4.50%

8.38%

5.68%

5.92%

5.84%

4.50%

2 LT-LIG/Low

Income Group

118.87% -40.52% -15.22% -22.43%

-2.16%

-3.48% -21.34% -13.67%

-12.88%

-2.16%

3 LTC/Commercial

4.21%

7.17%

6.97%

6.85%

3.68%

5.77%

6.16%

5.82%

5.26%

3.68%

4 LTI/Industrial

28.62%

-1.75%

1.58% -17.66%

-0.18%

1.08%

-4.83%

-5.84%

-9.34%

-0.18%

5 LT Mixed/ LT-P

Hotel Industries

38.20% -12.06%

9.32% -19.02%

0.27%

1.53%

-6.01%

-3.89%

-9.89%

0.27%

6 LTAG/Agriculture

6.21%

-3.58%

7.74% -23.69%

2.29%

-2.94%

-5.10%

-5.61%

-11.65%

2.29%

7 LT Temporary

35.37%

61.17% -72.77%

91.72%

13.49%

5.27%

-1.14% -16.01%

47.51%

13.49%

8 HTD Domestic

0.00%

0.00%

33.33%

-

10.00%

4.66%

6.27%

9.54% -10.00%

9 HTC Commercial

8.60%

8.24%

8.82%

5.88%

-1.49%

5.94%

5.28%

4.31%

2.13%

-1.49%

10 HTI Industrial

2.51%

8.03%

4.75%

3.54%

-9.96%

1.58%

1.35%

-0.79%

-3.44%

-9.96%

11 High Tension-

Ferro/SM/PI/SR

-9.49%

5.93%

-8.81%

13.07%

-10.00%

-2.31%

-0.43%

-2.46%

0.88% -10.00%

12 HTAG/Agriculture

7.51%

16.81%

3.77%

1.55%

-10.00%

3.56%

2.59%

-1.75%

-4.40% -10.00%

13

Military

Engineering

Services/Defense

Establishments

0.00%

-1.87%

12.45%

9.38%

-10.00%

1.67%

2.09%

3.45%

-0.78% -10.00%

14 Public Lighting

-86.49%

11.06%

80.75% 275.69%

2.13%

0.80%

66.59%

90.70%

95.88%

2.13%

15 Hoardings/

Signboards

3.34%

-6.95%

-1.56%

-9.54%

-9.16%

-4.90%

-6.86%

-6.83%

-9.35%

-9.16%

16 HT Temporary

0.00% 285.14% -100.00%

24.62% 60.70%

80.94%

40.66%

24.62%

17 Single Point

Supply

0.00%

0.00%

0.00% -38.04% -10.00% -11.03% -13.59% -17.69%

-25.33% -10.00%

Total

12.22%

5.89%

4.27%

5.45%

0.76%

5.65%

4.07%

3.47%

3.08%

0.76%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

175

Table 53: Growth in Number of Consumers

Y-o-Y growth rate

CAGR

Category

FY18/

FY17

FY19/

FY18

FY20/

FY19

FY21/

FY 20

FY22/

FY21

5 year

4 year

3 year

2 year

1 year

1

LTD/Domestic

7.63%

0.95%

3.73%

2.19%

2.21%

3.31%

2.26%

2.71%

2.20%

2.21%

2

LT-LIG/Low

Income Group

64.00% -17.51% -13.67% -27.93%

-2.85%

-3.94% -15.97% -15.45% -16.32%

-2.85%

3

LTC/Commercial

6.11%

1.91%

3.44%

2.42%

2.30%

3.23%

2.52%

2.72%

2.36%

2.30%

4

LTI/Industrial

-0.82%

-3.91%

1.24%

-1.72%

-0.32%

-1.12%

-1.20%

-0.27%

-1.02%

-0.32%

5

LT Mixed/ LT-P

Hotel Industries

26.84% -8.70%

-0.79% -8.00%

0.87%

1.29%

-4.25%

-2.72%

-3.67%

0.87%

6

LTAG/Agriculture

1.13%

-1.36%

5.98%

3.23%

2.60%

2.29%

2.58%

3.93%

2.92%

2.60%

7

LT Temporary

4.89% 22.93% -52.09% 78.08%

7.71%

3.45%

3.09%

-2.78%

38.49%

7.71%

8

HTD Domestic

0.00%

0.00% 33.33%

0.00%

7.46% 10.06%

15.47%

0.00%

9

HTC Commercial

9.42%

7.66% 12.00%

7.54%

7.01%

8.71%

8.53%

8.83%

7.28%

7.01%

10 HTI Industrial

5.33%

4.62%

3.31%

3.07%

1.43%

3.54%

3.10%

2.60%

2.25%

1.43%

11 High Tension-

Ferro/SM/PI/SR

-9.38% -6.90%

-3.70% -11.54%

0.00%

-6.39%

-5.63%

-5.20%

-5.95%

0.00%

12 HTAG/Agriculture

4.88%

0.00%

2.33%

2.27%

0.00%

1.88%

1.14%

1.53%

1.13%

0.00%

13

Military

Engineering

Services/Defense

Establishments

0.00%

0.00%

8.33%

7.69%

0.00%

3.13%

3.93%

5.27%

3.77%

0.00%

14 Public Lighting

-92.93% 18.14% 331.89% 444.48%

2.14%

14.94%

130.80%

188.53% 135.83%

2.14%

15 Hoardings/

Signboards

1.61% -22.22%

-4.08% -10.64%

54.76%

0.95%

0.78%

9.88%

17.60%

54.76%

16 HT Temporary

0.00% 300.00% -100.00%

36.36%

71.88%

96.80%

55.36%

36.36%

17 Single Point

Supply

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Total

6.74%

1.11%

3.31%

3.21%

2.24%

3.31%

2.46%

2.92%

2.72%

2.24%

Using the appropriate growth rate from the trends observed above, the number of consumers, connected load

and energy sales have been estimated for FY 2023-24. For all categories, the growth rate is applied over the

figures obtained in FY 2022-23, as estimated in the previous Chapter.

The growth rate adopted and the revised number of consumers, connected load and energy for each category

have been tabulated as follows:

Table 54: No. of consumers approved by Commission

S. No.

Category

FY 2022-23

(RE)

Growth Rate

FY 2023-24

1

LTD/Domestic

563,354

5 year

3.31%

582,001

2

LT-LIG/Low Income Group

920

0.00%

920

3

LTC/Commercial

107,540

3 year

2.72%

110,465

4

LTI/Industrial

5,681

0.00%

5,681

5

LT Mixed/ LT-P Hotel

Industries

116

0.00%

116

6

LTAG/Agriculture

12,948

5 year

2.29%

13,244

7

LT Temporary

5,004

0.00%

5,004

8

HTD Domestic

4

0.00%

4

9

HTC Commercial

311

2 year

7.28%

334

10

HTI Industrial

810

5 year

3.54%

838

11

High Tension-

Ferro/SM/PI/SR

23

0.00%

23

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

176

12

HTAG/Agriculture

46

5 year

1.88%

47

13

Military Engineering

Services/Defense

Establishments

14

0.00%

14

14

Public Lighting

6,101

0.00%

6,101

15

Hoardings/Signboards

65

0.00%

65

16

HT Temporary

15

0.00%

15

17

Single Point Supply

1

0.00%

1

Total

702,952

724,872

Table 55: Connected Load (kW) approved by Commission

S. No.

Category

FY 2022-23

(RE)

Growth Rate

FY 2023-24

1

LTD/Domestic

1,825,770

3 year

5.92%

1,933,855

2

LT-LIG/Low Income Group

89

0.00%

89

3

LTC/Commercial

415,022

5 year

5.77%

438,969

4

LTI/Industrial

116,459

1.08%

117,717

5

LT Mixed/ LT-P Hotel

Industries

2,447

9.32%

2,675

6

LTAG/Agriculture

37,906

2.29%

38,774

7

LT Temporary

19,815

0.00%

19,815

8

HTD Domestic

377

4 year

4.66%

394

9

HTC Commercial

91,612

4 year

5.28%

96,449

10

HTI Industrial

521,359

4.75%

546,123

11

High Tension-

Ferro/SM/PI/SR

102,773

5.93%

108,868

12

HTAG/Agriculture

10,703

3.77%

11,106

13

Military Engineering

Services/Defense

Establishments

7,816

3 year

3.45%

8,086

14

Public Lighting

12,586

2.13%

12,854

15

Hoardings/Signboards

513

0.00%

513

16

HT Temporary

3,751

0.00%

3,751

17

Single Point Supply

2,500

0.00%

2,500

Total

3,171,499

3,342,540

Table 56: Energy Sales (MUs) approved by Commission

S. No.

Category

FY 2022-23

(RE)

Growth Rate

FY 2023-24

1

LTD/Domestic

1,382.87

3 year

6.16%

1,468.06

2

LT-LIG/Low Income Group

0.93

0.00%

0.93

3

LTC/Commercial

472.04

5 year

0.42%

474.02

4

LTI/Industrial

86.77

0.00%

86.77

5

LT Mixed/ LT-P Hotel

Industries

3.90

0.00%

3.90

6

LTAG/Agriculture

14.86

0.00%

14.86

7

LT Temporary

3.60

0.00%

3.60

8

HTD Domestic

0.37

0.00%

0.37

9

HTC Commercial

153.10

2 year

1.23%

154.98

10

HTI Industrial

1,662.58

2 year

5.66%

1,756.68

11

High Tension-

Ferro/SM/PI/SR

486.38

1 year

1.68%

494.55

12

HTAG/Agriculture

17.55

3 year

17.44%

20.61

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

177

13

Military Engineering

Services/Defense

Establishments

32.02

3 year

4.80%

33.55

14

Public Lighting

46.27

0.00%

46.27

15

Hoardings/Signboards

0.27

0.00%

0.27

16

HT Temporary

5.20

0.00%

5.20

17

Single Point Supply

5.38

0.00%

5.38

Total

4,374.09

4,570.01

The Commission approves number of consumers as 724,872, connected load as 3,342,540 kW

and energy sales of 4,570.01 MUsin the ARR of FY 2023-24.

5.4. Inter-State transmission loss

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has considered the actual transmission losses of H1 of FY 2022-23 as the revised transmission

(PGCIL) losses for the FY 2023-24 and the same has been provided in table below:

Table 57: Inter-State Transmission Loss submitted by the Petitioner (%)

Region

FY 2022-23

FY 2023-24

Western Region

2.89%

2.89%

Southern Region

6.97%

6.97%

Total

3.55%

3.55%

&RPPLVVLRQ¶VDQDO\VLV

The Commission considers the transmission loss levels for FY 2023-DVSHUWKH3HWLWLRQHU¶VVXEPLVVLRQDV

shown in the following table:

Table 58: Inter-State Transmission Loss approved by the Commission (%)

S.

No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved

by Commission

1

For Stations in Western Region (WRPC)

3.31%

2.89%

2.89%

2

For Stations in Southern Region (SRPC)

7.85%

6.97%

6.97%

The Commission approves Inter±State Transmission Loss of 2.89% for power received from

stations of Western Region and 6.97% for power received from stations of Southern Region for

FY 2023-24.

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

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has considered the same T&D loss as per FY 2022-23 H1 actual. Further, the Petitioner has

submitted that the department has been working hard to reduce its Distribution losses to the targets approved

by the Hon`ble Commission in the previous Tariff Order and has reduced some of its Distribution Loss due to

implementation of SAP, R-APDRP Part A schemes, by resolving the billing issues, transition of billing and

collection agencies and infusion of funds to strengthen and improve the distribution network. As the issues are

resolved and data billing etc is done through SAP, the provisional actual distribution losses observed for FY

2021-22 are 8.45%. Therefore, the Petitioner has considered the distribution loss of 8.45% for FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

178

Commission’s analysis

The Commission had approved loss level of 10.00% for FY 2023-24 in the Business Plan Order dated

31st March, 2022. However, while approving the T&D loss trajectory for the 3rd Control Period, the Petitioner

has only submitted the details of actual T&D losses achieved in the 2nd MYT Control Period for FY 2020-21.

Therefore, the Commission could not finalize the T&D loss trajectory for the 3rd control period and approved

the trajectory on the provisional basis.

Now, the Petitioner has filed the true-up for FY 2017-18 to FY 2021-22 and have provided the actual T&D losses

for the past years. The T&D losses approved by the Commission in the previous Control Period vis-à-vis T&D

losses achieved by the Petitioner during the same period is given in the following table:

Table 59: T&D losses approved by the Commission in the 2nd MYT Control Period vis-à-vis T&D

losses achieved by the Petitioner

T&D loss (%)

Approved2

Actual (A)

FY 2019-20

10.75%

15.03%

FY 2020-21

10.50%

7.74%

FY 2021-22

10.25%

8.46%

From the above, it can be observed that there is downward trend in the T&D loss trajectory and losses for FY

2020-21 seems to be outlier. Therefore, the Commission has considered the Petitioner’s submission and have

approved the T&D loss of 8.45% for FY 2022-23. Further, the Commission would like to point out that approx.

54% of the total sales is at HT levels, where losses are very low. In view of the capital expenditure proposed by

the Petitioner and nature of schemes planned to be carried out, the Commission opines that the Petitioner

should be able to further reduce T&D losses by 0.25% annually in the 3rd MYT Control Period. The T&D loss

trajectory approved by the Commission is given in the following table:

Table 60: T&D loss trajectory approved by the Commission

S. No

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

1

T&D loss trajectory (%)

8.45%

8.20%

7.95%

The Commission approves the revised Intra-State T&D loss of 8.20% in the ARR of FY 2023-24.

5.6. Energy Balance

Petitioner’s Submission

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

Table 61: Energy Balance (MUs) submitted by Petitioner for FY 2023-24

Particulars

FY 2022-23 H1

FY 2022-23

H2

FY 2022-23

FY 2023-24

WR

SR

Total

Total

Total

Total

Energy Input at Goa

Periphery

1,980.69

367.72

2,348.41

2,313.93

4,662.34

4,780.60

Total Power

Scheduled/ Purchased

at Goa Periphery

Total Schedule Billed

Drawal - CGS

1,761.68

331.53

2,093.21

1,670.45

3,763.66

4,169.49

2Business Plan Order dated 16 November, 2018.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

179

Particulars

FY 2022-23 H1

FY 2022-23

H2

FY 2022-23 FY 2023-24

WR

SR

Total

Total

Total

Total

Add: Overdrawal

21.23

23.76

44.98

-

44.98

-

Add: Power purchase

from NVVN / Banking

(51.95)

(51.95)

48.33

(3.63)

(7.32)

Add: Power purchase

from Traders

26.28

15.07

41.35

-

41.35

-

Add: Power purchase

from / Open Market

43.45

24.91

68.36

348.84

417.20

-

Add : Hydro Power

-

-

-

Less: Underdrawal

0.78

-

0.78

-

0.78

-

Add: Renewable Power

398.04

-

398.04

318.63

716.67

788.27

Less: Power diverted to

Exchange

158.39

-

158.39

-

158.39

-

Total

2,039.56

395.26

2,434.82

2,386.24

4,821.06

4,950.44

PGCIL Losses - MUs

58.87

27.54

86.41

72.31

158.72

169.84

PGCIL Losses - %

2.89%

6.97%

3.55%

3.55%

3.55%

3.55%

Total Power

Purchased within Goa

State

-

Add: Co-generation

46.56

46.56

92.57

139.13

154.13

Add: Independent Power

Producers (IPP)

-

Add: Net Metering

12.89

12.89

17.11

30.00

40.00

Add: PM KUSUM

-

-

Add: Hindustan Waste

Treatment Plant

2.77

2.77

5.23

8.00

8.00

Total

62.21

-

62.21

114.92

177.13

202.13

Total Power Purchase

availability after

PGCIL Losses

2,042.90

367.72

2,410.62

2,428.85

4,839.47

4,982.73

Power Purchase required

(MU)

2,410.62

2,428.85

4,839.47

4,982.73

Less: Retail Sales to

Consumers

2,215.01

2215.01

2,215.73

4,430.74

4,561.91

Distribution Losses - MUs

195.61

213.12

408.73

420.83

Distribution Losses - %

8.11%

8.77%

8.45%

8.45%

&RPPLVVLRQ¶VDQDO\VLV

The Commission has determined the Energy Balance based on the revised estimates of energy sales. The

following table provides the Energy Balance now approved by the Commission for FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

180

Table 62: Energy Balance (MUs) approved by Commission

S. No.

Particulars

Approved by the

Commission

(I)

Energy Requirement

1

Energy sales within the State (A)

4,570.01

2

T&D Loss (%) (B)

8.20%

3

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

4,978.22

4

Within State Generation (Co-Gen) (D)

180.37

5

Net energy required at State Periphery (E = C ± D)

4,797.85

(II)

Energy Availability

1

Central Generating Stations including UI over/under drawl (F)

3,945.04

2

Renewable Power (G)

852.81

3

Energy available at State Periphery (H = F + G)

4,797.85

4

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

-

5

Net energy available at State Periphery (J = H + I)

4,797.85

The Commission approves energy requirement at state periphery of 4797.85 MUs in the ARR of

FY 2023-24.

5.7. Power Purchase Quantum & Cost

Petitioners Submission

The Petitioner has projected the power purchase quantum for FY 2023-24 based on the FY 2022-23 H1 actuals

and projections of FY 2022-23 H2. Further, in the projections no additional power from the

market/traders/DEEP portal is considered as the major Power Purchase from Central Generating Stations.

However, deficit if any shall be met from the market/exchange/DEEP portal. The table below provides the

details of the power purchase projected by the Petitioner in the ARR of FY 2023-24;

Table 63: Power Purchase Quantum for FY 2023-24

Particulars

Gross

Purchase

Cost

Rate

MUs

Rs. Cr.

Rs./kWh

NTPC

3,943.93

1,297.81

3.29

NPCIL

225.55

44.73

1.98

IEX (Net of Purchase and

Sales)

-

-

IEX Purchase (Peak Hrs)

-

-

IEX Sale (Off Peak Hrs)

-

-

Traders

-

-

Net Overdrawal

-

-

Co-Generation

154.13

36.99

2.40

Renewable

836.27

343.56

4.11

Transmission

290.50

Banking of Power (Net)

(7.32)

0.35

Total

5,152.57

2,013.94

Following assumptions have been considered for projecting the cost of power purchase:

Fixed Charges: The Petitioner has submitted that as CERC has still not issued the Order for most of the

Plants, ED-Goa has considered actual fixed charges paid to the plant in H1 of FY 2022-23 to arrive at the

revised projections of base year FY 2022-23 for respective Central Generating Stations and the same is

considered for FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

181

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

and escalated the same with 7 % for the revised projections of FY 2022-23 and the same is considered for FY

2023-24. The Petitioner has considered any increase in Variable Cost for FY 2023-24 and any increase will be

considered as part of fuel price adjustment.

Solar and Non-solar: The Petitioner has considered the rates as per the PPA without any escalation for FY

2023-24. 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 H1 FY 2022-23 without any escalation for FY 2023-24.

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. Further, the Petitioner has

signed Power purchase Agreement with SECI 150 MW RTC Peak Power from combined sources of Renewable

Power comprising of Solar, Wind and Battery Energy Storage System (BESS) provides assured Peak Power to

compensate the Peak Deficit of Goa. The project contributes to Peak Power compensation and RPO as well. The

project envisages the supply to start FY 2023-24 at the rate of Rs 4.03 /unit at Goa periphery. However, the

approval of CERC is awaited to initiate the commissioning of the project.

The department is also expecting the consumers to go for solar rooftops and indulge in more Net Metering/

/Gross Metering for FY 2023-24. The total Cumulative installed capacity including all types of rooftop solar and

ground mounted solar as on 30.10.2022 within Goa is 32.53 MW of which, Rooftop is 23.13 MW and Ground

Mounted is 9.22 MW. The Petitioner expects to receive certain power from rooftop projects for FY 2023-24.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 through

short term on DEEP portal. The Petitioner has procured 2.77 MUs (for FY 2022-23 H1) and it is projected to

receive 5.23 MUs in FY 2022-23 H2 from Hindustan Waste Energy Ltd as it is proposed to increase the capacity

of the project. Accordingly, it is projected that 8 MUs will be supplied by Hindustan Waste Energy Ltd to EDG

for FY 2023-24. Further, the Petitioner is receiving the power from 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 since

August 2022. The actual energy delivered by SECI Tranche II 50 MW, for FY 2022-23 H1 is 82.31 MU.

Accordingly for FY 2023-24 it is projected as 142.18 MUs based on the Energy flow of Wind Power in the past.

The Petitioner has executed a Power Sale Agreement (PSA) on 16th August 2019 with SECI for Procurement of

50 MW Wind Power (Tranche VI) for 25 years at a fixed tariff for Rs. 2.82/kWh plus trading margin of Rs.

0.07/kWh for fulfilment of Non-Solar RPO. EDG has started receiving the Power from September 2022 and

inline with the SECI Tranche II 50 MW Wind power the projections are performed for FY 2023-24. Apart from

above, to meet any shortfall (if any) and to fulfil the Non-Solar RPO obligation, EDG shall purchase power

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

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

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

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

Within state generation: The Petitioner has tied up power from three Co-Generating Plants within State

namely Vedanta Pvt. Ltd. Plant I, Goa Sponge and Power Limited (GSPL) and Vedanta Pvt. Ltd. Plant II. The

total energy projection from above three plants for the FY 2023-24 is based on actual energy received i.e. 154.13

MUs and at the same rates

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 FY 2023-24 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. 5

(SUPPLEMENT)

4TH MAY, 2023

182

Table 64: Power Purchase quantum (MU) and Cost (In INR Cr) submitted by Petitioner for FY

2023-24

S.

No.

Source

Net

Generation

(MUs)

Projections of

Energy

Quantum

(MUs)

Power Purchase

Cost - Fixed Cost

(FC) (INR Cr)

Power

Purchase Cost -

Variable Cost

(VC) (INR Cr.)

Total Power

Purchase Cost

- (INR Cr)

A

Central Sector

Power Stations

I

NTPC

3,943.93

3,779.31

421.43

876.38

1,297.81

1

KSTPS

1,628.48

1,570.69

110.57

236.98

347.54

2

VSTPS - I

272.46

262.79

24.01

44.46

68.47

3

VSTPS - II

105.44

101.70

7.97

16.57

24.55

4

VSTPS -III

95.85

92.45

9.83

14.94

24.77

5

VSTPS-IV

117.22

113.06

17.49

18.04

35.52

6

VSTPS-V

53.07

51.19

8.74

8.43

17.16

7

KGPP

1.85

1.79

7.92

-

7.92

8

GGPP

4.46

4.30

8.69

-

8.69

9

SIPAT- I

185.06

178.49

23.51

27.66

51.18

11

KSTPS-VII

55.01

53.06

5.69

7.83

13.52

14

RSTPS

721.05

670.80

50.12

246.89

297.01

15

SIPAT- II

104.53

100.82

9.90

16.14

26.04

16

Solapur

105.90

102.14

25.10

53.76

78.85

17

Gadarwara

113.07

109.06

31.48

41.13

72.62

18

Lara

100.49

96.93

17.55

22.37

39.92

19

Khargone

90.98

87.75

22.08

38.94

61.02

20

Mouda I

87.25

84.15

19.98

37.76

57.75

21

Mouda II

101.76

98.15

20.80

44.49

65.29

Add/ Less: Other

Adjustments

III

NPCIL

225.55

217.55

-

44.73

44.73

KAPS

115.94

111.82

-

19.85

19.85

TAPS

109.62

105.73

-

24.88

24.88

IV

Short-Term

Purchase

0.00

0.00

-

0.00

0.00

a) IEX

PURCHASE AND

SALES

0.00

0.00

-

0.00

0.00

A1) IEX

PURCHASE

0.00

0.00

0.00

0.00

A2) IEX SALES

0.00

0.00

-

0.00

0.00

b) Traders

0.00

0.00

-

0.00

0.00

V

OVER/UNDER

DRAWAL

0.00

0.00

-

0.00

0.00

OVER DRAWAL

0.00

0.00

-

0.00

0.00

UNDER

DRAWAL

0.00

0.00

-

0.00

0.00

VI

Banking of

Power

-7.32

-7.32

-

0.35

0.35

B

Within State

Generations

I

CO-

GENERATION

154.13

154.13

-

36.99

36.99

Vedanta Plant-1

80.68

80.68

-

19.36

19.36

Vedanta Plant -2

68.78

68.78

-

16.51

16.51

Goa Sponge and

private limited

4.66

4.66

-

1.12

1.12

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

183

S.

No.

Source

Net

Generation

(MUs)

Projections of

Energy

Quantum

(MUs)

Power Purchase

Cost - Fixed Cost

(FC) (INR Cr)

Power

Purchase Cost -

Variable Cost

(VC) (INR Cr.)

Total Power

Purchase Cost

- (INR Cr)

C

RPO Obligation

836.27

820.78

0.00

343.56

343.56

Solar

331.41

331.41

0.00

162.65

162.65

NVVNL Solar

12.79

12.79

0.00

7.03

7.03

Solar STOA

224.16

216.20

0.00

112.62

112.62

SECI Solar

54.46

54.46

0.00

29.95

29.95

Net Metering

40.00

40.00

0.00

13.04

13.04

Non-Solar

504.86

497.32

0.00

180.91

180.91

Non Solar - SECI

Wind Tranche II

LTOA

142.18

142.18

0.00

38.53

38.53

STOA (Non Solar)

212.50

204.96

0.00

107.31

107.31

SECI Tranche-VI

142.18

142.18

0.00

31.07

31.07

Hindustan waste

treatment plant

Goa

8.00

8.00

0.00

4.00

4.00

D

REC

Certificates

0.00

0.00

0.00

0.00

0.00

E

OTHER

CHARGES

PGCIL

Transmission

Charges,

Wheeling, Open

Access & Trading

Margin & Other

Charges

290.50

290.50

F

Total

5152.57

4964.44

421.43

1592.51

2013.94

&RPPLVVLRQ¶VDQDO\VLV

5.7.1. Power Purchase Quantum

Availability of energy from NTPC and NPCIL Stations:

The Commission analysed the energy availability from NTPC and NPCIL Power Stations for the last 2 years and

IRXQG LW LQ OLQH ZLWK WKH 3HWLWLRQHU¶V SURMHFWLRQV IRU )< -23. Therefore, the Commission has estimated

energy availability for FY 2023-24 as the higher of the actual energy availability for FY 2021-22 and the

projected energy availability for FY 2022-23.

Availability of energy from Vedanta and Goa Sponge Stations

The Commission analysed the energy availability from within state Power Stations for the last 2 years and found

it in line with the 3HWLWLRQHU¶V SURMHFWLRQV IRU )< -23. Therefore, the Commission has estimated energy

availability for FY 2023-24 as the higher of the actual energy availability for FY 2021-22 and the projected

energy availability for FY 2022-23.

Availability of energy from Renewable Sources

7KH&RPPLVVLRQKDVFRQVLGHUHGWKHHQHUJ\DYDLODELOLW\IURPWKHUHQHZDEOHVRXUFHVLQOLQHZLWKWKH3HWLWLRQHU¶V

submission.

)XUWKHUWKHEDQNLQJTXDQWXPKDVEHHQFRQVLGHUHGDVSHUWKH3HWLWLRQHU¶VVXEPLVVLRQDQGWKHH[FHVVDYDLODEOH

energy has been assumed to be sold off in open market.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

184

5.7.2. Power Purchase Cost

The Commission has computed the power purchase cost for the FY 2023-24 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 2021-22 and for initial 9 months of FY 2023-24. For Central generating Stations, the

Commission has segregated the plants into two buckets for projecting the variable charges. The Commission

has considered the variable cost in line with per unit cost submitted by the Petitioner for Q4 of FY 2022-23 for

the plants facing a reasonable hike in variable charges over FY 2021-22.

For the plants witnessing an exorbitant increase in the variable charges over FY 2021-22, mainly on account of

increase in coal prices or blending of import coals, the variable charges have been projected considering the

variable charges of FY 2021-22 and escalating it twice by 10% for reflecting the variable charges for FY 2023-24.

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 projected cost submitted by the

Petitioner for FY 2022-23.

Other Charges:

Other charges have not been considered for the FY 2023-24. The same shall be considered as per actuals at the

time oftrue-up of FY 2023-24.

5.7.3. Transmission Charges

The Commission has projected the transmission charges payable to PGCIL based on the projected cost

submitted by the Petitioner for FY 2022-23.

5.7.4. Total power purchase quantum and cost

The power purchase cost approved by the Commission forthe FY 2023-24 have been shown in the following

tables:

Table 65: Power Purchase Quantum (MUs) and cost (INR Cr) approved for the FY 2023-24

S.

No.

Source

Projections of

Energy Quantum

at State Periphery

(MUs)

Fixed Cost (FC)

(INR Cr)

Variable Cost (VC)

(INR Cr.)

Total Power

Purchase Cost

(FC+VC)

(INR Cr)

A

Central Sector

Power Stations

I

NTPC

3,832.96

425.19

866.76

1,291.96

1

KSTPS

1,631.78

110.59

254.34

364.93

2

VSTPS - I

266.97

23.95

43.41

67.36

3

VSTPS - II

112.94

8.06

17.38

25.44

4

VSTPS -III

93.08

9.83

14.47

24.30

5

VSTPS-IV

113.83

17.49

17.62

35.10

6

VSTPS-V

51.54

8.74

8.26

17.00

7

KGPP

1.80

7.87

-

7.87

8

GGPP

4.33

9.10

-

9.10

9

SIPAT- I

194.68

25.51

35.57

61.07

11

KSTPS-VII

53.42

6.35

7.99

14.33

14

RSTPS

612.13

50.05

219.13

269.18

15

SIPAT- II

101.51

9.66

19.21

28.87

16

Solapur

69.43

25.33

31.72

57.05

17

Gadarwara

117.34

31.65

45.28

76.94

18

Lara

97.59

17.54

25.33

42.87

19

Khargone

88.35

22.42

32.26

54.68

20

Mouda I

94.60

19.68

39.71

59.40

21

Mouda II

127.64

21.36

55.11

76.48

Add/ Less: Other

Adjustments

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

185

S.

No.

Source

Projections of

Energy Quantum

at State Periphery

(MUs)

Fixed Cost (FC)

(INR Cr)

Variable Cost (VC)

(INR Cr.)

Total Power

Purchase Cost

(FC+VC)

(INR Cr)

III

NPCIL

224.80

-

66.01

66.01

KAPS

112.59

-

26.45

26.45

TAPS

112.22

-

39.56

39.56

IV

Short-Term

Purchase

(105.41)

-

(46.45)

(46.45)

a) IEX PURCHASE

AND SALES

(105.41)

-

(46.45)

(46.45)

A1) IEX PURCHASE

-

-

A2) IEX SALES

105.41

-

46.45

46.45

b) Traders

-

-

-

V

OVER/ UNDER

DRAWAL

0.00

-

0.00

0.00

OVER DRAWAL

0.00

-

0.00

0.00

UNDER DRAWAL

0.00

-

0.00

0.00

VI

Banking of

Power

-7.32

-

0.35

0.35

B

Within State

Generations

I

CO-

GENERATION

180.37

-

43.29

43.29

Vedanta Plant-1

97.39

-

23.37

23.37

Vedanta Plant -2

78.32

-

18.80

18.80

Goa Sponge and

private limited

4.66

-

1.12

1.12

C

RPO Obligation

852.81

0.00

355.32

355.32

-

-

Solar

322.69

0.00

158.58

158.58

NVVNL Solar

13.22

0.00

7.27

7.27

Solar STOA

216.06

0.00

108.89

108.89

SECI Solar

53.42

0.00

29.38

29.38

Net Metering

40.00

0.00

13.04

13.04

-

-

Non-Solar

530.13

0.00

196.74

196.74

Non Solar - SECI

Wind Tranche II

LTOA

139.09

0.00

37.69

37.69

STOA (Non Solar)

240.85

0.00

121.63

121.63

SECI Tranche-VI

142.18

0.00

33.41

33.41

Hindustan waste

treatment plant Goa

8.00

0.00

4.00

4.00

D

REC Certificates

0.00

0.00

13.43

13.43

E

OTHER

CHARGES

PGCIL

Transmission

Charges, Wheeling,

Open Access &

Trading Margin &

Other Charges

303.70

303.70

F

Total

4,978.22

425.19

1,602.41

2,027.60

Therefore, the Commission approved the power purchase quantum of 4978.22 MUs at Goa state

periphery and the power cost of INR 2027.60 crore in the ARR of FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

186

5.7.5. Net Power Purchase Cost

The generating companies and transmission licensees provides 1.5% rebate on the bills on payment within 5

days from the production of such bills and 1% rebate on payment within 30 days from production of such bills.

Since adequate interest for working capital is provided in the ARR, the Petitioner shall take every effort to make

payment of the bills of Gencos and Transcos at atleast within one month from production of such bills so as to

avail this opportunity and reduce their power purchase costs. Accordingly, the Commission approved power

purchase cost (net of rebate) LQOLQHZLWKWKH$37(/¶VRUGHUGDWHGth July 2010 in Appeal No. 153 of 2009 as

detailed below:

Table 66: Net Power Purchase Cost approved by the Commission for FY 2023-24

Particular

FY 2023-24

Total Power Purchase Cost including transmission charges (INR Cr)

2,027.60

Less: Rebate @1% (INR Cr)

20.28

Net Power Purchase Cost (INR Cr)

2,007.32

The rebate computed above has been considered as part of Non-Tariff Income in Section 5.19.

The Average Power Purchase Cost (APPC) for the FY 2023-24 has been determined as provided in the table

below. The APPC has been computed at the state 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 67: Average Power Purchase Cost (APPC) for the FY 2023-24

Particular

FY 2023-24

Total Power Purchase Cost (INR Cr)

2027.60

Less: Transmission charges and Power Purchase cost from

renewable energy sources (INR Cr)

672.45

Net Power Purchase Cost (INR Cr) (A)

1355.15

Total Power Purchase quantum (MU)

5126.63

Less: Quantum from renewable energy sources (MU)

852.81

Quantum of energy excluding quantum from

renewable energy sources (MU) (B)

4273.82

APPC (INR/kWh) (A/B)

3.17

The Commission approves the Average Power Purchase Cost (APPC) as INR3.17/ kWh for the FY

2023-24.

5.8. 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, after considering all the proposed tied-up renewable energy, ED-Goa proposes

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

187

to meet any shortfall to fulfill the RPO obligation, through purchase from short term (Traders) through DEEP

portal, GTAM. For projection of ED-Goa plans to buy REC for FY 2023-24. Accordingly, the Petitioner has

submitted its RPO plan for FY 2023-24 as follows:

Table 68: RPO plan submitted by the Petitioner for the FY 2023-24 (MU)

S.

No.

Description

Unit

Projections

FY 2023-24

1

Sales Within State (As approved in Order dt. 31-03-

2022)

MUs

4385.84

2

RPO Obligation

%

19.91%

Solar

%

10.00%

Non Solar

%

9.25%

HPO

%

0.66%

3

RPO Obligation

MUs

873.22

Solar

MUs

438.58

Non Solar

MUs

405.69

HPO

MUs

28.95

4

Power Purchase

MUs

836.27

Solar

MUs

331.41

Non Solar

MUs

504.86

HPO

MUs

0.00

&RPPLVVLRQ¶VDQDO\VLV:

The Commission has approved the Renewable Purchase Obligation (RPO) for FY 2022-23 considering the

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

cumulative backlog of solar and non-solar compliance up to FY 2022-23 has been considered as per the APR for

FY 2022-23. Accordingly, the RPO approved by the Commission in the APR of FY 2022-23 is as follows:

Table 69: Renewable Purchase Obligation (RPO) approved by the Commission for FY 2023-24

Particulars

FY 2020-21

FY 2021-22

FY 2022-23

FY 2023-24

Sales within State (MU) (A)

3767.16

4,018.22

4,374.09 4,540.30

Hydro Power available at State

Periphery (MU) (B)

0.00

-

-

-

T&D Loss (%) (C)

7.74%

8.46%

8.45%

8.20%

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

0.00

-

-

-

Hydro Power Consumed (E = B - D)

0.00

-

-

-

Conventional Power Consumed

(F = A - E)

3767.16

4,018.22

4,374.09

4,540.30

RPO obligation (%)

14.10%

17.00%

18.35%

19.91%

Solar (G)

6.10%

8.00%

9.00%

10.00%

Non-Solar (H)

8.00%

9.00%

9.35%

9.91%

RPO obligation for the year

(MU)

531.17

683.10

802.65

903.97

Solar (F * G)

229.80

321.46

393.67

454.03

Non-Solar (F * H)

301.37

361.64

408.98

449.94

RPO Compliance from Physical

Power (MU)

506.83

626.81

737.29

852.81

Solar

148.16

307.90

312.69

322.69

Non-Solar

358.67

318.91

424.60 530.13

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

188

Particulars

FY 2020-21

FY 2021-22

FY 2022-23

FY 2023-24

Standalone RPO Compliance

Backlog (MU)

81.64

56.29

80.98

51.16

Solar

81.64

13.56

80.98

131.34

Non-Solar

-

42.73

-

(80.18)

Cumulative RPO Compliance

Backlog (MU)

145.42

201.70

267.06

318.22

Solar

81.64

95.19

176.17

307.51

Non-Solar

63.78

106.51

90.89

10.71

The Commission notes that there is a net shortfall in RPO compliance for FY 2023-24 (51.16

MU) and cumulative shortfall of 318.22 MU till FY 2023-24. The Commission also directs the

Petitioner to complete the RPO obligation on priority.

The Commission has continuously directed the Petitioner to complete the RPO obligation on priority, but there

has been no improvement therefore the Commission directs the Petitioner to procure the shortfall for the FY

2023-24 through REC. The Commission accordingly has allowed the REC cost based on the average per kWh

price from December 2022 to February 2023. The cost approved is as follows:

Table 70: REC cost approved by the Commission for FY 2023-24 (INR Crore)

S. No

Particulars Average per kWh price from Dec

2022 to Feb 2022 (INR/kWh)

Shortfall(MU)

Now Approved by

Commission

1

REC cost

1.00

131.34

13.13

5.9. 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 in

accordance 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 Multi Year Tariff

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

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

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

61.4 O&M expenses for the nth Year of the Control Period shall be approved based on the formula given

below:

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

Where,

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

189

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

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

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

µ.¶LVDFRQVWDQW H[SUHVVHGLQ 9DOXHRI.IRUHDFK<HDURIWKH&RQWURO3Hriod shall be determined by the

&RPPLVVLRQ LQ WKH 0XOWL <HDU 7DULII 2UGHU EDVHG RQ /LFHQVHH¶V ILOLQJ benchmarking of repair and

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

Commission in past and any other factor considered appropriate by the Commission;

CPI inflation ± is the average increase in Consumer Price Index (CPI) for immediately preceding three (3)

Years before the base Year;

WPI inflation ± is the average increase in the Wholesale Price Index (CPI) for immediately preceding 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 the Multi Year

Tariff Order bDVHG RQ /LFHQVHH¶V ILOLQJ EHQFKPDUNLQJ DSSURYHG FRVW E\ WKH Commission in past and any

other factor the Commission feels appropriate;

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

the Multi Year Tariff Order for meeting the additional manpower requirement based RQ/LFHQVHH¶V ILOLQJV

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

appropriate:

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

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

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

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

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

by the Commission, subject to prudence check.

61.6 For the purpose of estimation, the same value of factors ± CPI inflation and WPI inflation shall be used

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

CPI inflation and WPI inflation during the truing up exercise for the Year for which true up is 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 expenses shall be dealt

in accordance with Regulation 15.´

5.9.1. Employee Expenses

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the employee expenses for FY 2023-24 as INR 435.52 crore as against the

approved employee expenses of INR 354.39 crore in the MYT Order.

&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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

190

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´

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the employee expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY

2017-18, FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-

-22. Therefore, the Commission finds it prudent to revise the employee expenses trajectory for the 3rd control

period. Therefore, the Commission has considered the actual audited figures of employee expenses from FY

2018-19, FY 2019-20 and FY 2020-21 as follows:

Table 71: Computation of Base Employee Expenses (INR Cr.)

Particulars

FY 2018-19

FY 2019-20

FY 2020-21

Base Employee Expenses (including impact of

7th Pay Commission Arrears and Terminal

Benefits)

325.73

340.39

332.21

Less: Impact of 7th Pay Commission Arrears

-

-

-

Less: Terminal Benefits

3.98

3.77

3.43

Employee Expenses

321.75

336.62

328.78

Base Employee Expenses (Avg.)

329.05

CPI (FY 2017-18 to FY 2019-20)

5.35%

CPI (FY 2018-19 to FY 2020-21)

6.00%

Approved Base Employee Expenses

367.47

The average of these three years i.e. FY 2018-19 to FY 2020-21 has been considered as employee expenses for

the FY 2019-20. This has been escalated with the average CPI Inflation of the last two years to arrive at the

employee expenses for the Base Year i.e. FY 2021-22. The resultant employee expenses of the Base Year have

been escalated by Growth Rate as per manpower submitted by the Petitioner and the average CPI Inflation of

the last three years to arrive upon the employee expenses of FY 2022-23 and FY 2023-24. The Terminal

Benefits for each year has been allowed separately based on the average of Terminal Benefits from FY 2018-19

to FY 2020-21 as per the audited 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 72: 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%

5.89%

FY 2019-20

322.50

7.53%

FY 2020-21

338.69

5.02%

FY 2021-22

356.06

5.13%

Further, the Petitioner has provided the details of manpower details including the recruitment and retirement

for FY 2022-23 and FY 2023-24. The Commission has considered the same while approving the normative

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

191

employee expenses for FY 2022-23 and FY 2023-24. For the FY 2024-25, the Commission has considered the

growth rate of Nil subject to true-up. The table below provides the manpower details for the control period:

Table 73: Manpower plan submitted by the Petitioner for the Control period

Particulars

FY 2022-23

FY 2023-24

FY 2024-25

Opening Employee

5920

6281

6372

Recruitment

434

255

-

Retirement

73

164

-

Closing Employee

6281

6372

6372

Growth rate

6.10%

1.45%

0.00%

Accordingly, the employee expenses approved by the Commission in the ARR of FY 2023-24 have been

provided in the following table:

Table 74: Employee Expense approved by the Commission for 3rd Control Period

Particulars

Base Year

(FY 2021-22) FY 2022-23

FY 2023-24

FY 2024-25

Gn (Growth factor as per the Manpower

Plan submitted by the Petitioner)

6.10%

1.45%

0.00%

CPI (3 previous year avg.) (in %)

5.89%

5.89%

5.89%

Base Employee Expenses (INR Cr)

367.47

412.85

443.52

469.65

Terminal Benefits

3.73

3.73

3.73

Total Employee Expenses

416.58

447.25

473.38

The Commission approves the revised Employee Expenses of INR 447.25 Crore in the ARR of FY

2023-24.

5.9.2. Administrative and General (A&G) Expenses

3HWLWLRQHU¶VSubmission

The Petitioner has projected the A&G expenses of INR 35.73 crore vis-à-vis the approved A&G Expenses of INR

36.11 crore in the MYT Order.

&RPPLVVLRQ¶VDQDO\VLV

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the A&G expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY 2017-18,

FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-22.

Therefore, the Commission finds it prudent to revise the A&G expenses trajectory for the 3rd control period. The

Commission has considered the audited figures of A&G expenses from FY 2018-19 to FY 2020-21 as follows:

Table 75: Actual A&G Expenses from FY 2018-19 to FY 2020-21 (INR Crore)

Particulars

As per Audited Accounts

FY 2018-19

27.42

FY 2019-20

26.91

FY 2020-21

26.20

Avg. A&G expenses

26.84

CPI (FY 2017-18 to FY 2019-20)

5.35%

CPI (FY 2018-19 to FY 2020-21)

6.00%

Approved Base A&G Expenses

29.98

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

192

The average A&G expenses estimate has been escalated by the average CPI Inflation of the last three years to

arrive at the A&G expenses for the Base Year i.e. FY 2021-22. The resultant A&G expenses of the Base Year has

been escalated by the average CPI Inflation of the last three years to arrive upon the A&G expenses of each year

of the3rdControl Period. The A&G expenses approved by the Commission in the MYT Control Period have been

provided in the following table:

Table 76: A & G Expense approved by the Commission for 3rd Control Period

Particular

Base Year

ARR

FY 2021-22

FY

2022-23

FY

2023-24

FY

2024-25

CPI (3 previous year avg.) (in %)

5.89%

5.89%

5.89%

Total A&G Expenses

29.98

31.74

33.61

35.60

Therefore, the Commission approves the revised Administrative & General (A&G) expenses of

INR 33.61 Crore in the ARR of FY 2023-24.

5.9.3. Repair & Maintenance Expenses (R&M)

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the R&M Expenses of INR 54.62 Crore in the ARR of FY 2023-24 against the

approved R&M Expenses of INR 82.28 crore in the MYT Order.

CommisVLRQ¶VDQDO\VLV

In the MYT Order dated 31st March 2022, the Commission observed that the Petitioner has failed to submit the

audited accounts for FY 2017-18, FY 2018-19, FY 2019-20 and FY 2020-21 and therefore, decided to approve

the A&G expenses trajectory on provisional basis. The Commission now has finalized the true-up of FY 2017-18,

FY 2018-19 and FY 2019-20 and has also received the audited accounts of FY 2020-21 and FY 2021-22. Further,

the Commission has noted that due to the impact of COVID-19 very minimal R&M activities were undertaken

during the financial year FY 2020-21. Therefore, tKH µ.¶IDFWRUKDV EHHQGHWHUPLQHGDVWKHUDWLRRI 5 0WR

opening GFA for the FY 2017-18, FY 2018-19 and FY 2019-20 DQGDYHUDJHGIRUWKUHH\HDUV7KHµ.¶IDFWRUKDV

been computed as follows:

Table 77µ.¶FRPSXWDWLRQby the Commission for 3rd MYT Control Period

Particulars

FY 2017-18

FY 2018-19

FY 2019-20

R&M Expenses

27.05 26.32

32.98

Opening GFA (GFAn-1)

1216.92

1236.61

1274.13

K Factor (%)

2.22%

2.13%

2.59%

K Factor Approved by the

Commission (Average of 3 years) (%)

2.31%

7KHµ.¶IDFWRULVNHSWFRQVWDQWIRUDOOWKH\HDUVDQGPXOWLSOLHGZLWKWKHRSHQLQJ*)$DSSURYHGIRUWKH Q-1)th

year. The resultant amount is then escalated by WPI Inflation to arrive upon the R&M Expenses for each year of

the Control Period. The WPI Inflation has been computed as follows:

Table 78: WPI 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 2018-19

119.79

5.32%

FY 2019-20

121.80

1.68%

FY 2020-21

123.38

1.29%

FY 2021-22

139.41

13.00%

The R&M expenses approved by the Commission for each year of the 3rdMYT Control Period have been

provided in the following table:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

193

Table 79: 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)

1606.92

2008.54

2732.13

K Factor (%)

2.31%

2.31%

2.31%

Avg. WPI Inflation (%)

5.32%

5.32%

5.32%

R&M Expenses = K x (GFA n-1) x

(1+WPIinflation)

39.15

48.93

66.56

The Commission therefore approves the revised Repair & Maintenance (R&M) expenses of INR

48.93 Crore in the ARR of FY 2023-24.

5.9.4. Summary of O&M Expenses

The Summary of O&M expenses projected by the Petitioner and approved by the Commission in the ARR of FY

2023-24 have been provided in the following table:

Table 80: Summary of O&M expenses approved by the Commission for FY 2023-24 (in INR Cr.)

Particulars

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

Employee Expenses

354.39

435.52

447.24

A&G expenses

36.11

35.73

33.61

R&M Expenses

82.28

54.62

48.93

Total O&M expenses

472.78

525.87

529.79

The Commission approves the O&M Expenses of INR 529.79 crore in the ARR of FY 2023-24.

5.10. Gross Fixed Assets (GFA) and Capitalization

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has submitted capitalization of INR1067.75 Crore during the FY 2023-24 against approved

capitalisation of INR723.59 Crore in the MYT Order dated 31stMarch 2022. The table below provides the

summary of capital expenditure and capitalisation undertaken by the department during FY 2023-24:

Table 81: Details of capital expenditure and capitalisation submitted by the Petitioner for FY

2023-24 (INR Crore)

S.

No.

Name of scheme

Capital expenditure

Capitalisation

FY 2023-

24

FY 2023-

24

FY 2023-

24

FY 2023-

24

Approved

Revised

Projection

Approved

Revised

Projection

Existing Schemes

A1

Schedule Tribe Development Scheme (P)

38.83

44.83

A2

Infrastructure development through

Electricity Duty (Plan)

39.01

69.21

39.01

63.20

A3

Erection and Augmentation of 33/11 KV

S/S line (Plan)

10.00

10.00

A4

Normal Development Schemes (Plan)

6.00

6.00

6.00

6.00

A5

System Improvement Schemes (Plan)

6.00

6.00

A6

Construction of staff quarters and office

buildings (Plan)

26.00

5.00

A7

Strengthening of 220 KV Transmission

Network

21.00

21.00

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

194

S.

No.

Name of scheme

Capital expenditure

Capitalisation

FY 2023-

24

FY 2023-

24

FY 2023-

24

FY 2023-

24

Approved

Revised

Projection

Approved

Revised

Projection

A8

Erection of 220/110/33/11 KV Sub-

Station at Verna (New)

-

-

A9

Restructured Accelerated Power

Development and Reforms Programme

Part A

5.00

-

A10

Underground Cabling

117.50

229.50

A11

R-APDRP Part B / IPDS

-

-

A12

EHV new Transmission / Sub-Station /

Capacitor banks schemes

-

-

B1

Smart grid Development of existing

network

-

-

B2

Sub-transmission and distribution

improvement scheme

20.00

20.00

Sub- Total (existing schemes)

45.01

319.54

45.01

405.63

New Schemes

A

Projects with Administrative

approval

74.75

113.72

74.75

73.72

B

Projects Approved by EFC

96.84

286.00

96.84

153.00

C

Projects tendered (To start next

year)

62.00

117.84

82.00

132.84

D

New EHV Works

0.00

272.00

0.00

62.00

E

REVAMPED Distribution Projects

450.00

240.56

425.00

240.56

F

Sub-Total New Schemes

683.58

1030.12

678.58

662.12

G

Existing Schemes + New Schemes

728.59

1349.66

723.59

1,067.75

TOTAL

728.59

1,349.66

723.59

1,067.75

H

DEPOSIT WORKS

0.00

18.90

0.00

50.94

GRAND TOTAL

728.59

1,368.56

723.59

1,118.69

&RPPLVVLRQ¶VDQDO\VLV:

The Commission has noted that the Petitioner has claimed higher capital expenditure and capitalisation for FY

2023-24 vis-à-vis the capital expenditure and capitalisation as approved in the MYT Order. The Commission

sought the details for additional capital expenditure in the deficiency note. The Petitioner submitted that apart

from the schemes approved by the Commission in the Business Plan, the Petitioner has undertaken some new

schemes. However, the Commission is yet to receive the details of new schemes including the proposed capital

expenditure, DPR, cost benefit analysis etc. Further, the Commission has considered the schemes for

capitalisation for which the specific approval in the Business Plan has been accorded. In case, the Petitioner is

deviating from the approved schemes, then a separate petition with the justified reasons and the necessity for

the schemes to be executed beyond the business plan order needs to be filed before the Commission for

appropriate decision in this regard.

In view of the above, the Commission has considered the Capital expenditure and capitalization provisionally as

approved in the MYT Order for FY 2023-24, however, the same shall be trued-up as per actuals at the time of

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

195

true-up. Further, the Petitioner is directed to provide details of new schemes while filing true-up for FY 2023-

-24. The following table provides the summary of capital expenditure and capitalization now approved by the

Commission:

Table 82: Capital Expenditure & Capitalisation considered by the Commission for the FY 2023-

24 (INR Crore)

Particular

Approved in

MYT Order

Petitioner's

Submission

Approved by

Commission

Total Capital Expenditure

728.59

1349.66

728.59

Total Capitalisation

723.59

1067.75

723.59

5.11. Capital Structure

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that most capital assets are created out of the equity contribution from Government of

Goa and the remaining assets have been created through grants and Electricity Fund. The table below provides

the details of sources of funds for the FY 2023-24:

Table 83: Opening & Closing GFA for FY 2022-23

S. No.

Sources of Funds

FY 2023-24

A

Total Capital Expenditure

(without deposit works)

1,349.66

B

Electricity Duty Fund

702.77

C

Grant

112.58

D

Total Capital Expenditure (excluding

Electricity Duty Fund and Grant) (A-B-

C)

534.31

E

Debt (%)

70%

F

Equity (%)

30%

G

Normative Debt (D x E)

374.01

H

Equity (INR Cr) (D x F)

160.29

&RPPLVVLRQ¶VDQDO\VLV

Regulation 27 of the JERC MYT Regulations, 2021 specifies the following:

³,QFDVHRI([LVWLQJ3URMHFWVGHEWWRHTXLW\UDWLRDOORZHGE\WKH&RPPLVVLRQIRUGHWHUPLQDWLRQRIWDULII

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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

196

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:

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

H[SHQGLWXUHIRUOLIHH[WHQVLRQVKDOOEHVHUYLFHGLQWKHPDQQHUVSHFLILHGLQWKHVH5HJXODWLRQV´

The Commission has considered the closing values of GFA, loan and equity as approved in APR of FY 2022-23

to arrive at the opening values of GFA, loan and equity for FY 2023-24. The Capital Structure approved by the

Commission for FY 2023-24 is shown in the following tables:

Table 84: Capital Structure considered by the Commission for FY 2023-24 (INR Cr.)

S.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by

the

Commission

1

Total Capitalisation

723.59

1067.75

723.59

2

Less Capitalisation through Grant &

Consumer Contribution

473.35

502.34

473.35

Electricity Duty Fund

218.10

321.76

218.10

Grant & Consumer Contribution

255.25

180.58

255.25

3

Net Capitalisation excluding

Electricity Duty Fund & Govt.

Grants

250.24

565.41

250.24

4

Debt (%)

70%

70%

70%

5

Equity (%)

30%

30%

30%

6

Normative Loan

175.17

395.78

175.17

7

Normative Equity

75.07

169.62

75.07

Table 85: GFA (including GFA addition through Electricity Duty Fund, Govt. Grants and

Consumer Contribution) considered by the Commission for FY 2023-24 (INR Cr.)

Sl.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

1

Opening Gross Fixed Assets

3,054.90

1,566.39

2,008.54

2

Addition During the FY

723.59

401.62

1,067.75

3

Adjustment/Retirement During

the FY

-

0.00

4

Closing Gross Fixed Assets

3,778.49

1,968.01

2732.13

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

197

Table 86: GFA (excluding GFA addition through Electricity Duty Fund, Govt. Grants and

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

Sl.

No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

1

Opening Gross Fixed Assets

1493.43

1454.50

1428.34

2

Addition During the FY

250.24

565.41

250.24

3

Adjustment/Retirement During

the FY

0.00

0.00

0.00

4

Closing Gross Fixed Assets

1743.67

2019.91

1678.58

5.12. Depreciation

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner submitted that the closing GFA of the FY 2022-23 as arrived at APR has been considered as

opening GFA of the FY 2023-24. Further, depreciation for each year has been computed on average Gross Fixed

Assets (GFA) after considering the net addition proposed during each year.

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 JERC MYT Regulations, depreciation for the FY 2023-24 is projected as

under:

Table 87: Depreciation submitted by the Petitioner for the FY 2023-24(INR Cr)

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Opening Gross Fixed Assets (excluding Grants/

consumers Contribution etc)

1493.43

1454.50

Add: Gross Asset Addition

250.24

1,067.75

Less: Contribution from Subsidies/ Grants/

Beneficiaries' Contribution / Consumers

Contribution

502.34

Value of Asset eligible for depreciation

565.41

Add: Addition During the Year

565.41

Less: Decapitalisation

0.00

Closing Gross Fixed Assets (excluding Grants/

consumers Contribution etc.)

1743.67

2019.91

Average Gross Fixed Assets (excluding Grants/

consumers Contribution etc.)

1618.55

1737.20

Depreciation

61.84

77.75

Wt. Avg Rate of Depreciation

3.82%

4.48%

&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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

198

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

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 88: 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%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

199

Description of Assets

Rate of Depreciation

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 2023-24 is considered as discussed in section5.11 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 the 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 for the FY 2023-24.

Table 89: Depreciation considered by the Commission for FY 2023-24 (INR Cr.)

Particular

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

Opening Gross Fixed Assets

1493.43

1454.50

1428.34

Addition During the FY

250.24

565.41

250.24

Adjustment/Retirement during the FY

0.00

0.00

0.00

Closing Gross Fixed Assets

1743.67

2019.91

1678.58

Average Gross Fixed Assets

1618.55

1737.21

1553.46

Weighted Avg. rate of Depreciation (%)

3.82%

4.48%

3.82%

Depreciation

61.84

77.75

59.36

The Commission approves a depreciation of INR59.36Crorein the ARR for FY 2023-24.

5.13. 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 FY 2023-24 based on JERC MYT

regulations, 2021 as under.

Table 90: Interest on Normative Loan submitted by the Petitioner for the FY 2023-24 (INR Cr)

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Opening Normative Loan

332.94

401.71

Add: Normative Loan during the year/GFA during the

year

175.17

395.78

Less: Normative Repayment for the year

61.84

77.55

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

200

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Closing Normative Loan

446.27

719.75

Average Normative Loan

389.61

560.73

Rate of Interest

8.00%

8.00%

Interest on Normative Loan

31.17

44.86

&RPPLVVLRQ¶Vanalysis:

Regulation 29 of the JERC MYT Regulation, 2021 states the following:

³ 7KH ORDQV DUULYHG DW LQ WKH PDQQHU LQGLFDWHG LQ 5HJXODWLRQ  RQ WKH DVVHWV SXW WR XVH VKDOO EH

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:

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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

201

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

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

LLFHQVHHDQGWKH&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 2022, 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 FY

2023-24 considered as discussed in section 5.11 of this Order. Further, the normative loan addition during the

year has been considered as per the capital structure approved in section 5.11 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 FY 2023-24:

Table 91: Interest on Loan considered by the Commission for the FY 2023-24 (INR Cr.)

Particular

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

Opening Normative Loan

332.94

401.71

281.11

Add: Normative Loan During the year

175.17

395.78

175.17

Less: Normative Repayment=

Depreciation

61.84

77.75

59.36

Closing Normative Loan

446.27

719.74

396.92

Average Normative Loan

389.61

560.73

339.01

Rate of Interest (%)

8.00%

8.00%

8.00%

Interest on Loan

31.17

44.86

27.12

The Commission approves the Interest on Loan as INR27.12Crorein the ARR of FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

202

5.14. 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 2023-24 is taken as per closing normative

equity for FY 2022-23.

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).

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 92: Return on Equity submitted by the Petitioner for the FY 2023-24(INR Cr)

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Opening Balance of Equity

448.62

428.91

Net Additions during the Year

75.07

169.62

Closing Balance of Equity

523.70

598.53

Average Equity

486.16

513.72

Average Equity (Wires Business)

437.54

462.35

Average Equity (Retail Supply Business)

48.62

51.37

Rate of Return on Equity for Wire Business %

15.50%

15.50%

RoE Wire Business

67.82

71.66

Rate of Return on Equity for Retail Supply Business %

16.00%

16.00%

RoE on Retail Supply business

7.78

8.22

Total RoE (Wire and Retail Supply business)

75.60

79.88

&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, 2021 i.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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

203

capital structure as discussed in section 5.11 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 FY 2023-24.

Table 93: Return on Equity considered by the Commission for the FY 2023-24 (INR Cr.)

Particular

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

Opening Equity Amount

448.62

428.91

421.69

Equity Addition during year

75.07

169.62

75.07

Closing Equity Amount

523.70

598.53

496.76

Average Equity Amount

486.16

513.72

459.22

Average Equity (Wires

Business)

437.54

462.35

413.30

Average Equity (Retail Supply

Business)

48.62

51.37

45.92

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

67.82

71.66

64.06

Return on Equity for Retail

Supply Business

7.78

8.22

7.35

Total Return on Equity

75.60

79.88

71.41

The Commission approves Return on Equity of INR71.41Crore for the FY 2023-24.

5.15. Interest on Security Deposits

3HWLWLRQHU¶V6XEPLVVLRQ

The opening security deposit is considered from the closing balance of deposit arrived for FY 2023-24.

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 94: Interest on Security Deposit submitted by the Petitioner for the FY 2023-24(INR Cr)

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Opening Security Deposit

92.31

112.58

Additions during the year

16.16

27.55

Less: Deposits Refunded

0.38

-

Closing Security Deposit

108.09

Average Security Deposit

100.20

140.13

Rate of Interest (%)

4.25%

4.25%

Interest on Security Deposit

4.26

5.37

Interest on Security Deposit to be

paid and claimed in ARR

-

5.37

&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. 5

(SUPPLEMENT)

4TH MAY, 2023

204

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 based on that considered by the Petitioner.

The following table provides the calculation of interest on consumer security deposits approved for the FY

2023-24:

Table 95: Interest on Consumer security considered by the Commission for the FY 2023-24

(INR Cr.)

Particular

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

Opening Security Deposit

92.31

112.58

112.57

Add: Deposits During the year

16.16

27.55

27.55

Less: Deposits refunded

0.38

0.00

0.00

Closing Security Deposit

108.09

140.13

140.12

Average Security Deposit

100.20

126.36

126.35

RBI Bank Rate (%)

4.25%

4.25%

4.25%

Interest on Security Deposit

on normative basis

4.26

5.37

5.37

The Commission approves the Interest on Security Deposit as INR5.37Crore for the FY 2023-24.

5.16. Interest on Working Capital

3HWLWLRQHU¶V6XEPLVVLRQ

The interest on working capital has been calculated based on the normative principles outlined in the JERC

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 2022 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 the FY 2023-24.

Table 96: Interest on Working Capital submitted by the Petitioner for the FY 2023-24 (INR Cr)

Sr.

No.

Particulars

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

1

O&M Expenses for 1 month

39.40

43.82

2

Maintenance Spares (@ 40% of R&M

Expenses for one (1) month)

2.74

1.82

3

Receivables equivalent to two (2) months

423.12

431.96

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

205

Sr.

No.

Particulars

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

4

Less: Power Purchase cost for one (1) month

158.40

167.83

5

Less: Amount, if any, held as security deposits

100.20

126.36

6

Total Working Capital

206.66

183.41

7

Rate of Interest

9.00%

9.00%

8

Interest on Working Capital

18.60

16.51

&RPPLVVLRQ¶VDQDO\VLV:

Regulation 53 of the JERC MYT Regulation, 2021 states the following:

³64.1The Distribution Licensee shall be allowed interest on the estimated level of working capital for the 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 the prevailing 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 of the 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 recalculated on

the basis of the values of components of working capital approved by the Commission 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 2022 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 the FY 2023-24.

Table 97: Interest on working capital considered by the Commission for the FY 2023-24 (INR

Cr.)

Particulars

Approved in MYT

Order

3HWLWLRQHU¶V

Submission

Approved by the

Commission

O&M Expense for 1 month

39.40

43.82

44.15

Maintenance spares at 40% of R&M

expenses for one (1) month;

2.74

1.82

1.63

Receivables equivalent to two (2)

months of the expected revenue

from Consumers at the prevailing

tariff

423.12

431.96

383.86

Less: Power Purchase cost for one

(1) month

158.40

167.83

168.97

Less: Amount held as security

deposits

100.20

126.36

126.35

Net Working Capital

206.66

183.41

134.33

Rate of Interest (%)

9.00%

9.00%

9.00%

Interest on Working Capital

18.60

16.51

12.09

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

206

The Commission approves the Interest on Working Capital as INR 12.09 crore in the ARR of FY

2023-24.

5.17. 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 FY

2023-24 and the same shall be Trued-up based on the actual income tax paid by the Petitioner.

5.18. 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:

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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

207

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 FY 2023-24 and the

same shall be accounted for as per actuals during the True-up of respective years.

5.19. Non-Tariff Income (NTI)

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has projected the Non-Tariff Income as INR 29.93 crore for the FY 2023-24 as against the

approved Non-Tariff Income of INR 29.20 crore in the MYT Order.

&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;

(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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

208

VXSSO\FDSDFLW\DOORFDWHGWRWKH'LVWULEXWLRQ/LFHQVHH¶V$UHDRI6XSSO\VKDOOEHUHGXFHGIURP the Aggregate

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 projected by the Petitioner. The same shall be Trued-up on actual

basis. Further, the Commission has computed the rebate on power purchase @1% in Section 5.7.5 and the same

has been considered as part of NTI. Therefore, the NTI approved for the FY 2023-24 has been shown in the

following table:

Table 98: Non-Tariff Income considered by the Commission for the FY 2023-24 (INR Cr.)

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

Now Approved

by Commission

Non-Tariff Income

26.32

29.93

29.93

Rebate on Power Purchase

-

-

20.28

Total Non-Tariff Income

26.32

29.93

50.21

The Commission approves the Non-Tariff Income of INR 50.21 Crore in the ARR of FY 2023-24.

5.20. Aggregate Revenue Requirement (ARR)

3HWLWLRQHU¶V6XEPLVVLRQ

Based on the expenses as detailed above, the Petitioner submitted the net aggregate revenue requirement for

the FY 2023-24 as shown in the following table:

Table 99: ARR submitted by the Petitioner for the FY 2023-24 (INR Cr.)

S. No.

Particulars

Approved in

MYT Order

3HWLWLRQHU¶V

Submission

1

Power Purchase Cost

1,900.80

2,013.94

2

Operation & Maintenance Expenses

472.78

525.87

3

Depreciation

61.84

77.75

4

Interest and Finance charges

31.17

44.86

5

Interest on Working Capital

18.60

16.51

6

Return on Equity

75.60

79.88

7

Interest on Security Deposit

4.26

5.37

8

Total Revenue Requirement

2,565.05

2,764.18

9

Less: Non-Tariff Income

29.20

29.93

10

Net Revenue Requirement

2,535.85

2,734.25

&RPPLVVLRQ¶V$QDO\VLV

On the basis of the detailed analysis of the cost parameters of the ARR the net revenue requirement for the FY

2023-24 is approved as provided in the following table:

Table 100: ARR approved by the Commission for the FY 2023-24 (INR Cr.)

S. No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved

by Commission

1

Power Purchase Cost

1,900.80

2,013.94

2,027.60

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

209

S. No

Particulars

Approved in

MYT Order

Petitioner's

Submission

Now Approved

by Commission

2

O&M Expenses

472.78

525.87

529.79

3

Depreciation

61.84

77.75

59.36

4

Interest and Finance charges

31.17

44.86

27.12

5

Interest on Working Capital

18.60

16.51

12.09

6

Return on Equity

75.60

79.88

71.41

7

Interest on Security Deposit

4.26

5.37

5.37

8

Total Revenue Requirement

2,565.05

2,764.18

2,732.74

9

Less: Non-Tariff Income

26.32

29.93

50.21

10

Net Revenue Requirement

2,538.73

2,734.25

2,682.53

The Commission approves the net revenue requirement of INR 2682.53 crore in the ARR of FY

2023-24.

5.21. 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 2023-24 is tabulated below:

Table 101: Revenue at existing tariff submitted by the Petitioner for FY 2023-24 (INR Cr.)

Sr.

No.

Category

Sales in

MU

Revenue

from Fixed

Charges

Revenue

from Energy

Charges

Total

Average

Billing

Rate

(Rs/kWh)

1

Domestic

1386.73

45.21

372.34

417.56

3.01

(i)

LT-D Domestic

1385.41

45.16

372.16

417.32

3.01

0-100 units

501.44

13.78

80.23

94.01

1.87

101-200 units

326.50

9.94

76.73

86.67

2.65

201-300 units

187.54

7.80

55.32

63.12

3.37

301-400 units

109.83

4.67

42.83

47.50

4.33

Above 400 units

260.09

8.96

117.04

126.00

4.84

(ii)

Low Income Group

0.93

0.00

-

0.00

0.02

(iii)

HT-D Domestic

0.39

0.05

0.19

0.24

6.16

2

Commercial

682.75

62.86

338.22

401.08

5.87

(i)

LT-C Commercial

511.86

23.53

247.40

270.93

5.29

0-100 units

82.09

6.62

29.14

35.76

4.36

101-200 units

52.03

2.07

22.63

24.70

4.75

201-400 units

67.12

2.64

32.55

35.20

5.24

Above 400 units

310.61

12.21

163.07

175.28

5.64

(ii)

HT-C Commercial

170.89

39.33

90.82

130.15

7.62

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

210

Sr.

No.

Category

Sales in

MU

Revenue

from Fixed

Charges

Revenue

from Energy

Charges

Total

Average

Billing

Rate

(Rs/kWh)

3

Industrial

2349.52

226.46

1136.74

1363.20

5.80

(i)

LT-I Industrial

93.79

9.39

36.08

45.47

4.85

0-500 units

17.63

4.33

5.99

10.33

5.86

Above 500 units

76.17

5.06

30.09

35.14

4.61

(ii)

Low Tension-Mixed/LT-P (Hotel

Industries)

4.16

0.15

2.19

2.34

5.62

(iii)

High Tension-I/HT-I

1738.62

181.97

851.27

1033.24

5.94

Connected at 11/33 kV

1485.28

156.38

731.97

888.35

5.98

Connected at 110 kV

253.34

25.59

119.30

144.89

5.72

(iv)

High Tension-Ferro/SM/PI/SR

512.94

34.95

247.20

282.15

5.50

4

Agriculture

41.95

2.38

7.31

9.69

2.31

(i)

Low Tension-AG/LT-AGP

(Pump Sets/Irrigation)

19.05

1.37

2.86

4.23

2.22

(ii)

Low Tension-AG/LT-AGA

(Allied Activities)

1.48

0.10

0.26

0.36

2.40

(iii)

High Tension-AG/HT-AGP

(Pump Sets/Irrigation)

6.51

0.64

1.29

1.93

2.97

(iv)

High Tension-AG/HT-AG (Allied

Activities)

14.90

0.27

2.90

3.17

2.13

5

Military Engineering

Services/ defense

Establishments

33.43

2.21

17.20

19.41

5.81

6

Public Lighting

50.09

0.85

28.30

29.14

5.82

7

Hoardings/Signboards

0.34

0.05

0.34

0.39

11.41

8

Temporary

10.42

0.46

5.79

6.26

6.01

(i)

LT

4.09

0.46

0.25

0.72

1.75

LT Domestic

1.06

0.07

0.25

0.33

LT Commercial

3.03

0.39

0.00

0.39

1.28

(ii)

HT

6.33

0.00

5.54

5.54

8.75

9

Single Point Supply

6.68

0.66

3.21

3.87

5.79

(i)

Residential Complexes

0.00

0.00

0.00

0.00

(ii)

Commercial Complexes

6.68

0.66

3.21

3.87

5.79

(iii)

Industrial Complexes

0.00

0.00

0.00

0.00

TOTAL

4561.91

341.14

1909.46

2250.60

4.93

&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 suitable assumptions wherever necessary.

The revenue at existing tariff as computed by the Commission for the FY 2023-24 has been shown in the

following table:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

211

Table 102: Revenue at existing tariff approved by the Commission for FY 2023-24 (INR Cr.)

Sl.

No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

1

DOMESTIC

1469.35

46.46

383.20

429.66

(i)

LT-D Domestic

1468.06

46.41

383.02

429.43

0-100 units

564.39

14.17

90.30

104.47

101-200 units

358.16

10.22

84.17

94.39

201-300 units

196.18

8.02

57.87

65.89

301-400 units

108.71

4.80

42.40

47.19

Above 400 units

240.62

9.21

108.28

117.49

(ii)

Low Income Group

0.93

0.00

-

0.00

(iii)

HT-D Domestic

0.37

0.05

0.18

0.22

2

COMMERCIAL

629.00

50.40

311.43

361.83

(i)

LT-C Commercial

474.02

24.36

227.11

251.47

0-100 units

85.68

6.79

30.43

37.21

101-200 units

51.35

2.15

22.35

24.50

201-400 units

63.74

2.75

30.93

33.68

Above 400 units

273.06

12.67

143.41

156.09

(ii)

HT-C Commercial

154.98

26.04

84.31

110.35

3

INDUSTRIAL

2341.91

193.15

1140.27

1333.42

(i)

LT-I Industrial

86.77

5.65

33.35

39.00

0-500 units

16.91

2.61

5.75

8.36

Above 500 units

69.86

3.04

27.59

30.64

(ii)

Low Tension-Mixed/LT-P (Hotel Industries)

3.90

0.14

2.05

2.19

(iii)

High Tension-I/HT-I

1756.68

156.34

866.31

1022.64

Connected at 11/33 kV

1467.02

133.76

729.52

863.28

Connected at 110 kV

289.66

22.58

136.78

159.36

(iv)

High Tension-Ferro/SM/PI/SR

494.55

31.03

238.57

269.60

4

AGRICULTURE

35.47

1.35

6.64

7.99

(i)

Low Tension-AG/LT-AGP (Pump Sets/Irrigation)

14.22

0.81

2.13

2.94

(ii)

Low Tension-AG/LT-AGA (Allied Activities)

0.65

0.04

0.11

0.15

(iii)

High Tension-AG/HT-AGP (Pump Sets/Irrigation)

6.48

0.39

1.62

2.01

(iv)

High Tension-AG/HT-AG (Allied Activities)

14.12

0.11

2.77

2.88

5

Military Engineering Services/defense

Establishments

33.55

1.65

16.78

18.43

6

PUBLIC LIGHTING

46.27

0.92

26.14

27.06

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

212

Sl.

No.

Category

Sales

(MU)

Revenue

from fixed

Charges

(Rs Cr.)

Revenue

from

energy

charges

(Rs Cr.)

Total

(Rs. Cr.)

7

HOARDINGS/SIGNBOARDS

0.27

0.04

0.27

0.30

8

TEMPORARY

8.80

0.00

7.70

7.70

(i)

LT

3.60

0.00

3.01

3.01

LT Domestic

0.25

0.00

0.11

0.11

LT Commercial

3.35

0.00

2.90

2.90

(ii)

HT

5.20

0.00

4.69

4.69

9

Single Point Supply

5.38

0.56

2.67

3.23

(i)

Residential Complexes

0.00

0.00

0.00

0.00

(ii)

Commercial Complexes

5.38

0.56

2.67

3.23

(iii)

Industrial Complexes

0.00

0.00

0.00

0.00

TOTAL

4570.01

294.53

1895.08

2189.60

The Commission has determined revenue from sale of power at existing tariff as INR2189.60Cr.for the FY

2023-24.

5.22. Standalone Revenue Gap/Surplus for FY 2023-24

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 483.65 Cr for the FY 2023-24.

&RPPLVVLRQ¶VDnalysis

Based on the approved ARR and existing retail tariff, the following Revenue Gap/Surplus is arrived at for the

FY 2023-24:

Table 103: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY

2023-24 (In INR Cr)

S.

No

Particulars

3HWLWLRQHUV¶6XEPLVVLRQ

Now Approved

1

Net Revenue Requirement

2,734.25

2,682.53

2

Revenue from Retail Sales at Existing Tariff

2,250.60

2,189.60

Net Gap /(Surplus)

483.65

492.93

The standalone gap at existing retail tariff is INR492.93 Crore for FY 2023-24. This estimated

gap is considered while determining the retail tariff for FY 2023-24, as discussed in the

subsequent Chapter.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

213

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 strike a fine balance between the interests of various stakeholders including Utilities and consumers. The

&RPPLVVLRQKDVDOVRWDNHQLQWRFRQVLGHUDWLRQWKH3HWLWLRQHU¶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

with respect 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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

214

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 2023-24 as shown in the table

below. Further, the Petitioner has proposed that the gap of FY 2023-24 is proposed to be bridged partially

through tariff hike and remaining through budgetary support. Further, the revenue gap may be provisionally

recognized by the HRQ¶EOH&RPPLVVLRQDQGGXHWUHDWPHQWEHJLYHQIRUUHFRYHU\DWDODWHUGDWHZKHQSHWLWLRQIRU

True-ups are filed based on actual accounts / figures of revenue gap. However, revenue gap on account of True-

ups of FY 2020-21 & FY 2021-22 will not be passed over to the Consumers of EDG on account of Budgetary

Support letters issued by Government of Goa from time to time.

Table 104: Standalone Revenue Gap/ (Surplus) submitted by Petitioner for FY 2023-24 (In Rs

Cr)

Particulars

FY 2023-24

Net Revenue Requirement

2,734.25

Revenue from Retail Sales at Existing Tariff

2,250.60

Standalone Gap /(Surplus) for the year

483.65

&RPPLVVLRQ¶VDQDO\VLV

The Commission in the True-up of FY 2017-18 to FY 2019-20had approved the revenue gap/surplus. Further,

the Commission has not approved any revenue gap for the FY 2020-21and FY 2021-22 due to non±availability

of audited annual accounts. The Commission has determined the tariff for FY 2023-24 as part of this Order.

Therefore, the Commission approves the standalone revenue gap for FY 2023-24 as follows:

Table 105: Standalone Revenue Gap/ (Surplus) at existing tariff approved by Commission for FY

2023-24 (In INR Cr)

S.

No

Particulars

Now Approved

1

Net Revenue Requirement

2,682.53

2

Revenue from Retail Sales at Existing Tariff

2,189.60

3

Net Gap /(Surplus)

492.93

The Commission has computed a standalone revenue gap of INR 492.93 Crore in the FY 2023-

24 at the existing tariff.

6.4. Treatment of the Revenue Gap/ Surplus and Tariff

Design

The revenue gap of INR 492.93Crore typically signifies that the revenue from the existing tariff is not

commensurate with the costs incurred by the Petitioner. In order to cover this revenue deficit and to be

financially sustainable, the retail consumer tariffs demand a tariff increase. However, the revenue gap being

substantial, recovering this entirely from increase in consumer tariffs may lead to a tariff shock. The

Commission has accordingly dealt with this issue in the following section.

6.4.1. Tariff Design

3HWLWLRQHU¶V6XEPLVVLRQ

The Petitioner has proposed that the gap of FY 2023-24 is proposed to be bridged partially through tariff hike

and remaining through budgetary support. Further, the revenue gap may be provisionally recognized by the

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

215

+RQ¶EOH&RPPLVVLRQDQGGXHWUHDWPHQWEHJLYHQIRUUHFRYHU\DWDODWHUGDWHZKHQSHWLWLRQIRU7UXH-ups are

filed based on actual accounts/figures of revenue gap. However, revenue gap on account of True-ups of FY

2020-21 & FY 2021-22 will not be passed over to the Consumers of EDG on account of Budgetary Support

letters issued by Government of Goa from time to time. However, for the Category of HT Military Engineering

Services/ Defense EstablLVKPHQW('*SURSRVHVQRWDULIIKLNHLQYLHZRIOHWWHUIURP+RQ¶EOH'HIHQVH0LQLVWHU

RI,QGLDDGGUHVVHGWR+RQ¶EOH&KLHI0LQLVWHURI*RDUHTXHVWLQJWRSURSRVHWDULIIVODEIRU$UPHG)RUFHVDWSDURU

lower than that applicable to the domestic consumers. The Petitioner has proposed the tariff schedule as

follows:

Table 106: Tariff Schedule proposed by the Petitioner for FY 2023-24

S.

No.

Category

Proposed Tariff for FY 2023-24

Fixed Charges

Energy Charges

(INR/kWh)

Units

Rate

1

Domestic

A

Low Tension-D/LT-D

0-100 units

INR 22/kW/Month

Rs/kWh

1.75

101-200 units

Rs/kWh

2.60

201 to 300 units

Rs/kWh

3.30

301 to 400 units

Rs/kWh

4.40

Above 400 units

Rs/kWh

5.10

B

Low Tension-LIG/LT-LIG

All Units

INR 22/kW/Month

Rs/kWh

-

C

High Tension-D/HT-D

All Units

INR

125/kVA/Month

Rs/kVAh

5.30

2

Commercial

A

Low Tension-C/LT-C

0-100 units

For consumers

with Load upto 20

kW

INR 45/kW/Month

For consumers

with Load more

than 20 kW and

upto 90 kW

INR 70/kW/Month

Rs/kWh

4.00

101-200 units

Rs/kWh

4.85

201 units- 400 units

Rs/kWh

5.50

Above 400 units

Rs/kWh

6.00

B

High Tension-C/HT-C

All Units

INR

285/kVA/month

Rs/kVAh

6.00

3

Industrial

A

Low Tension-I/LT-I

0-500 units

INR 35/HP/Month

Rs/kWh

3.50

Above 500 units

INR 35/HP/Month

Rs/kWh

4.05

B

Low Tension-Mixed/LT-P (Hotel Industries)

All Units

INR 55/kW/Month

Rs/kWh

5.60

C

High Tension-I/HT-I

Connected at 11/33 kV

INR

255/kVA/Month

Rs/kVAh

4.90

Connected at 110 kV

INR

255/kVA/Month

Rs/kVAh

4.80

D

High Tension- Ferro/SM/ PI/ SR

All Units

INR

255/kVA/Month

Rs/kVAh

4.90

4

Agricultural

A

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

All Units

INR 20/HP/Month

Rs/kWh

1.60

B

Low Tension-AG/LT-AGA (Allied Activities)

All Units

INR 27/HP/Month

Rs/kWh

2.20

C

High Tension-AG/HT-AGP (Pump

Sets/Irrigation)

All Units

INR 42/kVA/Month

Rs/kVAh

1.70

D

High Tension-AG/HT-AG (Allied Activities)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

216

S.

No.

Category

Proposed Tariff for FY 2023-24

Fixed Charges

Energy Charges

(INR/kWh)

Units

Rate

All Units

INR 77/kVA/Month

Rs/kVAh

2.15

5

Military Engineering Services/ defense

Establishments

All Units

INR

200/kVA/Month

Rs/kVAh

4.90

6

Public Lighting

All Units

INR 72/kW/Month

Rs/kWh

5.80

7

Hoardings/Signboards

All Units

INR 77/kVA/Month

Rs/kWh

11.00

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 120 per kVA per

month or part

thereof

Rs/kVAh

3.90

B

Commercial Complexes

INR 240 per kVA per

month or part

thereof

Rs/kVAh

5.30

C

Industrial Complexes

INR 240 per kVA per

month or part

thereof

Rs/kVAh

4.90

10

Electric Vehicle Charging Station

All Units

-

Rs/kVAh

3.70

&RPPLVVLRQ¶VDQDO\VLV

The Commission has determined the retail tariff for the FY 2023-24 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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

217

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,

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

VDOHVIRUWKH\HDU+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,

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

218

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

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-XS RI FRVWV UHODWHG WR 0HWHULQJ %LOOLQJ DQG &ROOHFWLRQ HWF ZKLFK FXUUHQWO\ 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 well being 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

XQDYRLGDEOHLQWRGD\¶VVFHQDULRKRZHYHUWKLs does not ensure that the expenditure level is in line with the

overall household expenditure. Hence, this concept helps to understand the affordability level of electricity on

households with different economic levels.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

219

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.

The Commission in these tariff proceedings is not carrying out this exercise due to unavailability of accurate

data. The Petitioner is directed to ensure the sanctity of the data maintained pertaining to various categories.

Based on the discussions above, the Commission is continuing with its existing approach of determination of

tariff for various consumer categories based on the Average Cost of Supply (ACoS) and reduction of Cross

Subsidy amongst various consumer categories, ensuring consumer tariffs progressively moving towards the

cost.

Cross Subsidy

As per Section 61 (g) of the Electricity Act 2003

³ J WKDWWKHtariff progressively reflects the cost of supply of electricity and also, reduces and

eliminates cross-subsidies within the period to be specified by the Appropriate Commission;´

For reduction of cross subsidies, the Tariff Policy 2016 in Section 8.3 stipulates as below:

³)RU DFKLHYLQJ WKH REMHFWLYH WKDW WKH WDULII SURJUHVVLYHO\ UHIOHFWV WKH FRVW RI VXSSO\ RI HOHFWULFLW\ WKH

Appropriate Commission would notify a roadmap such that tariffs are brought within ±20% of the

average cost of supply. The road map would also have intermediate milestones, based on the approach

RIDJUDGXDOUHGXFWLRQLQFURVVVXEVLG\´

In order to achieve the objectives of the Tariff Policy 2016 of bringing down the cross subsidy levels amongst

various consumer categories within ±20% of the average cost of supply, the Commission has tried to

rationalize the tariff applicable to various consumer categories.

The limit of cross subsidy, as envisaged in the Tariff Policy 2016, cant be achieved by rationalizing the tariff

in a single year, as this may lead to tariff shock to the cross subsidized consumers. In this Tariff Order, the

Commission has continued its approach of rationalization of the tariff for various consumer categories and

reducing the cross subsidy.

Accordingly, in this Tariff Order, the Commission has designed tariff for various consumer categories

considering the Average Cost of supply in line with the provisions of the Tariff Policy, 2016. While designing

the tariff for FY 2023-24, 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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

220

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 107: 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

INR 20/kW/Month

1.60 Rs/kWh

INR 20/kW/Month or part

thereof

1.75 Rs/kWh

101-200 units

INR 20/kW/Month

2.35 Rs/kWh

INR 20/kW/Month or part

thereof

2.60 Rs/kWh

201 to 300 units

INR 20/kW/Month

2.95 Rs/kWh

INR 20/kW/Month or part

thereof

3.30 Rs/kWh

301 to 400 units

INR 20/kW/Month

3.90 Rs/kWh

INR 20/kW/Month or part

thereof

4.40 Rs/kWh

Above 400 units

INR 20/kW/Month

4.50 Rs/kWh

INR 20/kW/Month or part

thereof

5.10 Rs/kWh

B Low Tension-LIG/LT-LIG

INR 20/kW/Month

-

INR 20/kW/Month or part

thereof

-

C High Tension-D/HT-D

All Units

INR 110/kVA/Month

4.60 Rs/kVAh

INR 110/kVA/Month or

part thereof

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

For consumers with Load

upto 20 kW

INR 45/kW/Month or part

thereof

For consumers with Load

more than 20 kW and upto

90 kW

INR 70/kW/Month or part

thereof

3.60 INR/kWh

101-200 units

4.35 INR/kWh

4.40 INR/kWh

201 units- 400 units

4.85 INR/kWh

5.00 INR/kWh

Above 400 units

5.25 INR/kWh

5.30 INR/kWh

B High Tension-C/HT-C

All Units

INR 250/kVA/month

5.25 INR/kVAh

INR 250/kVA/month or

part thereof

5.25

INR/kVAh

3 Industrial

A Low Tension-I/LT-I

0-500 units

INR 40/HP/Month

3.40 INR/kWh

INR 50/HP/Month or part

thereof

3.60 INR/kWh

Above 500 units

INR 40/HP/Month

3.95 INR/kWh

INR 50/HP/Month or part

thereof

4.25 INR/kWh

B Low Tension-Mixed/LT-P

(Hotel Industries)

All Units

INR 50/kW/Month

5.25 INR/kWh

INR 60/kW/Month or part

thereof

5.60 INR/kWh

C High Tension-I/HT-I

Connected at 11/33 kV

INR 250/kVA/Month 4.80 INR/kVAh

INR 275/kVA/Month or

part thereof

4.95

INR/kVAh

Connected at 110 kV

INR 250/kVA/Month

4.70 INR/kVAh

INR 275/kVA/Month or

part thereof

4.90

INR/kVAh

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

221

Category

Existing Tariff

Approved Tariff

Fixed Charges

Energy

Charges

Fixed Charges

Energy

Charges

D High Tension- Ferro/SM/

PI/ SR

All Units

INR 250/kVA/Month 4.80 INR/kVAh

INR 275/kVA/Month or

part thereof

4.95INR/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 or part

thereof

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 or part

thereof

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 or

part thereof

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 or

part thereof

1.95 INR/kVAh

5

Military Engineering

Services/defense

Establishments

All Units

INR 200/kVA/Month 4.90 INR/kVAh

INR 220/kVA/Month or

part thereof

5.10INR/kVAh

6 Public Lighting

All Units

INR 70/kW/Month

5.65 INR/kWh

INR 75/kW/Month or part

thereof

5.65 INR/kWh

7 Hoardings/Signboards

All Units

INR 70/kVA/Month

10.00 INR/kWh

INR 70/kVA/Month or

part thereof

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

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

INR 110 per kVA per

month or part thereof

4.60INR/kVAh

B Commercial Complexes

INR 220 per kVA per

month or part thereof

4.80

INR/kVAh

INR 250 per kVA per

month or part thereof

5.25INR/kVAh

C Industrial Complexes

INR 220 per kVA per

month or part thereof

4.40

INR/kVAh

INR 275 per kVA per

month or part thereof

4.95INR/kVAh

10 Electric Vehicle Charging

Station

-

3.50

INR/kVAh

-

4.50 INR/kVAh

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

222

6.4.3. Revenue from Approved Retail Tariff for FY 2023-24

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 108: 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

1469.35

46.46

427.36

473.82

3.22

0.64

(i)

LT-D Domestic

1468.06

46.41

427.18

473.59

3.23

0.64

0-100 units

564.39

14.17

98.77

112.94

2.00

0.40

101-200 units

358.16

10.22

93.12

103.34

2.89

0.57

201-300 units

196.18

8.02

64.74

72.76

3.71

0.74

301-400 units

108.71

4.80

47.83

52.63

4.84

0.96

Above 400 units

240.62

9.21

122.72

131.93

5.48

1.09

(ii)

Low Income

Group

0.93

0.00

-

0.00

0.02

0.00

(iii)

HT-D Domestic

0.37

0.05

0.18

0.22

6.16

1.22

2

Commercial

629.00

53.86

314.43

368.29

5.86

1.16

(i)

LT-C

Commercial

474.02

27.82

230.12

257.94

5.44

1.08

0-100 units

85.71

7.67

30.86

38.53

4.50

0.89

101-200 units

51.37

2.44

22.60

25.04

4.87

0.97

201-400 units

63.77

3.12

31.88

35.00

5.49

1.09

Above 400 units

273.16

14.59

144.78

159.37

5.83

1.16

(ii)

HT-C

Commercial

154.98

26.04

84.31

110.35

7.12

1.41

3

Industrial

2341.91

215.74

1178.91

1394.66

5.96

1.18

(i)

LT-I Industrial

86.77

9.48

35.78

45.26

5.22

1.03

0-500 units

16.91

4.38

6.09

10.46

6.19

1.23

Above 500 units

69.86

5.11

29.69

34.80

4.98

0.99

(ii)

Low Tension-

Mixed/LT-P

(Hotel

Industries)

3.90

0.16

2.19

2.35

6.02

1.19

(iii)

High Tension-

I/HT-I

1756.68

171.97

894.92

1066.89

6.07

1.21

Connected at 11/33

kV

1467.02

147.13

752.32

899.45

6.13

1.22

Connected at 110 kV

289.66

24.84

142.60

167.44

5.78

1.15

(iv)

High Tension-

Ferro/SM/PI/SR

494.55

34.13

246.02

280.15

5.66

1.12

4

Agriculture

35.47

1.35

6.64

7.99

2.25

0.45

(i)

Low Tension-

AG/LT-AGP (Pump

Sets/Irrigation)

14.22

0.81

2.13

2.94

2.07

0.41

(ii)

Low Tension-

AG/LT-AGA (Allied

Activities)

0.65

0.04

0.11

0.15

2.35

0.47

(iii)

High Tension-

AG/HT-AGP (Pump

Sets/Irrigation)

6.48

0.39

1.62

2.01

3.11

0.62

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

223

S.

No.

Category

Sales

(MUs)

Fixed

Charges

(INR Cr.)

Energy

charges

(INR Cr.)

Total

Charges

(INR. Cr.)

ABR

(INR./unit)

K Factor

(iv)

High Tension-

AG/HT-AG (Allied

Activities)

14.12

0.11

2.77

2.88

2.04

0.40

5

Military

Engineering

Services/

defense

Establishments

33.55

1.81

17.46

19.28

5.75

1.14

6

Public Lighting

46.27

1.16

26.14

27.30

5.90

1.17

7

Hoardings/Signb

oards

0.27

0.04

0.27

0.30

11.37

2.26

8

Temporary*

8.80

0.00

7.95

7.95

9.03

1.79

(i)

LT

3.60

0.00

3.06

3.06

8.50

1.69

LT Domestic

0.25

0.00

0.12

0.12

4.84

0.96

LT Commercial

3.35

0.00

2.94

2.94

8.78

1.74

(ii)

HT

5.20

0.00

4.89

4.89

9.40

1.87

9

Single Point

Supply

5.38

0.64

2.92

3.55

6.60

1.31

(i)

Residential

Complexes

0.00

0.00

0.00

0.00

0.00

(ii)

Commercial

Complexes

5.38

0.64

2.92

3.55

6.60

1.31

(iii)

Industrial

Complexes

0.00

0.00

0.00

0.00

0.00

TOTAL

4570.01

321.06

1982.09

2303.14

5.04

1.00

*1.50 times the k factor of the relevant category in which the connection falls

The Commission approves revenue from approved Retail Tariff of INR2303.14 Crore for the FY

2023-24.

The average increase in the retail tariff now approved by the Commission vis-à-vis the prevailing tariff is 5.21%.

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 109: 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

5.87

2.92

3.22

10.28%

49.8%

54.9%

Commercial

5.87

5.75

5.86

1.79%

98.0%

99.8%

Industrial

5.87

5.69

5.96

4.59%

97.0%

101.5%

Agriculture

5.87

2.25

2.25

0.00%

38.4%

38.4%

Military

Engineering

Services

5.87

5.49

5.75

4.61%

93.6%

97.9%

Public

Lighting

5.87

5.85

5.90

0.88%

99.6%

100.5%

Hoardings/

Signboards

5.87

11.37

11.37

0.00%

193.8%

193.8%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

224

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

(%)

Temporary

5.87

8.73

9.03

3.46%

148.8%

153.9%

Single Point

Supply

5.87

6.00

6.60

10.12%

102.1%

112.5%

Total

5.87

4.79

5.04

5.19%

81.6%

85.9%

It can be observed in the above table that 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.

6.4.4. Revenue Gap/(Surplus) at Approved Tariff

The Govt. of Goa vide its No. 1/14/2021-FIN (BUD)/618 dated 24thJanuary 2023 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. Moreover, no gap is carried forward from previous years to FY 2023-24 as the Govt. of Goa had

provided an upfront budgetary support for the entire gap in FY 2023-24.

In view of above the Commission approves the revenue gap as follows:

Table 110: Revenue Gap/ (Surplus) approved by Commission for FY 2023-24 (In INR Cr)

S. No.

Particulars

FY 2023-24

1

Net Revenue Requirement

2,682.53

2

Revenue from Retail Sales at Existing Tariff

2,189.60

3

Revenue from Retail Sales at Approved Tariff

2,303.14

4

Revenue Gap/ (Surplus) at Existing Tariff

492.93

5

Revenue Gap/ (Surplus) at Approved Tariff

379.39

6

Gap/(Surplus) for the previous year

-

7

Total Gap/ (Surplus)

379.39

8

Budgetary support from Govt. of Goa

379.39

9

Final Gap/ (Surplus) for FY 2022-23

-

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 379.39 Crore at approved tariff in FY 2023-24.

The Govt. of Goa vide its letter No. 1/14/2021-FIN (BUD)/618 dated 24thJanuary 2023 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

0.83/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 16.47%

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

225

6.4.6. Highlights of the Tariff Structure

The highlights of the tariff structure approved by the Commission for FY 2023-24 are as follows:

1. The Govt. of Goa vide its letter No. 1/14/2021-FIN (BUD)/618 dated 24th January 2023 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 the letter of assurance from the

Government of Goa towards meeting any prospective revenue gap for FY 2023-24.

2. The Petitioner has proposed a tariff hike of 6% in the tariff schedule of FY 2023-24.

3. The Commission has approved an average tariff hike of 5.19% to further reduce the reliance of the

Petitioner on budgetary support from the Govt. of Goa.

4. The Commission has rationalised the tariff levels for cross-subsidized categories by marginally 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. 5

(SUPPLEMENT)

4TH MAY, 2023

226

7. Chapter 7: Open Access Charges for

the FY 2023-24

7.1. Wheeling Charges

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

Supply of Electricity

3HWLWLRQHU¶VSubmission:

The Petitioner has submitted the bifurcation of all expenses of FY 2023-24 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 2023-24 is given in the table below:

Table 111: Allocation matrix as submitted by the Petitioner

Sl.

No.

Particulars

Distribution

Wires

Business

Retail

Supply

Business

FY 2023-24 (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%

-

2013.94

2,013.94

3

Inter State Transmission Charges

0%

100%

-

-

-

4

Intra State Transmission Charges

-

5

SLDC Fees & Charges

-

6

O&M Expenses (Gross)

241.23

284.64

525.87

a) R&M Expenses

90%

10%

49.16

5.46

54.62

b) Employee Cost

40%

60%

174.21

261.31

435.52

c) A&G Expenses

50%

50%

17.87

17.87

35.73

7

Depreciation

90%

10%

69.97

7.77

77.75

8

Interest and Finance Charges

90%

10%

40.37

4.49

44.86

9

Interest on Working Capital

10%

90%

5.94

10.57

16.51

10

Prior Period Expenses

-

Interest on Consumer Security

Deposit

10%

90%

0.54

4.83

5.37

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. 5

(SUPPLEMENT)

4TH MAY, 2023

227

Sl.

No.

Particulars

Distribution

Wires

Business

Retail

Supply

Business

FY 2023-24 (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)

426.96

2307.30

2,684.30

16

Return on Equity

90%

10%

71.89

7.99

79.88

17

Less: Non-Tariff and other

Income

10%

90%

2.99

26.93

29.93

18

Less: Any Grant/ Subventions,

other subsidy provided by the

Government

-

19

Annual Revenue

Requirement

426.96

2307.30

2,734.25

20

Energy Sales

4,561.91

21

Average Cost of Supply

(Rs./kWh)

5.99

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 112: 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

240.81

111.43

352.24

2071.21

1.70

High Tension (HT)/ Extra

High Tension (EHT)Level

0.43

74.29

74.71

2490.70

0.30

Total

241.23

185.72

426.96

4561.91

0.94

&RPPLVVLRQ¶Vanalysis:

The allocation between wheeling and retail supply business for the FY 2023-24as per the ARR approved in this

Order is provided in the table below:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

228

Table 113: Allocation matrix approved by Commission

Particulars

Allocation (%)

FY 2023-24

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

2027.60

2027.60

Employee costs

40%

60%

178.90

268.35

447.24

Administration and General

Expenses

50%

50%

16.81

16.81

33.61

Repair and Maintenance

Expenses

90%

10%

44.04

4.89

48.93

Depreciation

90%

10%

53.42

5.94

59.36

Interest on Loan

90%

10%

24.41

2.71

27.12

Interest on Working Capital

10%

90%

1.21

10.88

12.09

Return on Equity

90%

10%

64.06

7.35

71.41

Interest on consumer security

deposit

10%

90%

0.54

4.83

5.37

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

383.38

2349.35

2732.74

Less: Non-Tariff Income

10%

90%

5.02

45.19

50.21

Net Revenue Requirement

378.36

2304.17

2682.53

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 3.55%,

which is the same as considered by the Petitioner. 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 8.20% as approved in the MYT trajectory.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

229

Table 114: 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

723,532

60.00%

2,098.68

13.14%

High Tension (HT)/

Extra High Tension

(EHT) Level

1,341

40.00%

2,471.33

3.55%

Total

724,872

100.00%

4,570.01

8.20%

Accordingly, the Commission approves the Wheeling Charges as shown in the table below:

Table 115: Allocation of costs based on voltage level

Category

O&M

(INR Cr)

Others

(INR Cr)

Total

(INR Cr)

Low Tension (LT) Level

239.52

110.08

349.60

High Tension (HT)/

Extra High Tension(EHT)

Level

0.23

28.54

28.77

Total

239.75

138.62

378.36

Table 116: 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

239.52

110.08

349.60

2,098.68

1.67

High Tension (HT)/

Extra High Tension

(EHT) Level

0.23

28.54

28.77

2,471.33

0.12

Total

239.75

138.62

378.36

4,570.01

The Commission approves wheeling charge of INR 1.67/kWh at LT voltage level and INR

0.12/kWh at HT/EHT voltage level

7.2. Additional Surcharge

3HWLWLRQHU¶VVXEPLVVLRQ

The Petitioner has computed the additional surcharge based on the methodology prescribed in the JERC OA

Regulations 2017. The additional surcharge determined by the Petitioner for FY 2023-24 has been provided in

the table as follows:

Table 117: Additional Surcharge calculation as submitted by Petitioner

Particulars

FY 2023-24

Total Power Purchase cost approved

2,013.94

Fixed Cost component in Power Purchase Cost

(excluding Transmission Charges)

421.43

Energy Sales (MU)

4561.91

Additional Surcharge (INR/kWh)

0.92

&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:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

230

³An Open Access Consumer, receiving supply of electricity from a person other than the Distribution Licensee

of his area of supply, shall pay to the Distribution Licensee an additional surcharge in addition to wheeling

charges and cross-subsidy surcharge, to meet the fixed cost of such 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 in terms of power

purchase commitments has been and continues to be stranded or there is an unavoidable obligation and

incidence to bear fixed costs by the Licensee consequent to such a contract. 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 Access Consumer from the Distribution Licensee

during any Time Block of a Day should not exceed the ³$GPLVVLEOH'UDZORI(OHFWULFLW\E\WKH2SHQ$FFHVV

&RQVXPHU´ZKLFKLVWKHGLIIHUHQFH of Contract Demand and maximum quantum of Open Access for which

approval has been granted by the Nodal Agency.

[Illustration: If an Open Access Consumer with a Contract Demand of 10 MW has been given 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 any Time 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 118: Additional Surcharge approved by Commission

Particulars

2023-24

Total Power Purchase cost approved

2027.60

Fixed Cost component in Power Purchase Cost

(excluding Transmission Charges)

425.19

Energy Sales (MU)

4,570.01

Additional Surcharge (INR/kWh)

0.93

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 is now required 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 INR0.93/kWh for FY 2023-24.

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 2022-23. The cross-subsidy surcharge determined by the Petitioner

for FY 2023-24 has been provided in the table as follows:

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

231

Table 119: Cross-Subsidy Surcharge as proposed by the Petitioner

Category

VCoS

(INR/kWh)

ABR

(INR/kWh)

Cross- Subsidy

(INR/kWh)

Low Tension (LT) Level

7.07

4.15

-

High Tension (HT)/ Extra

High Tension(EHT) Level

5.10

6.13

1.03

&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 8.20%, as approved in the ARR for FY

2023-24. Voltage wise losses assumed at each level have been shown in the table below:

Table 120: Voltage wise losses assumed by Commission

Category

Voltage Level Loss

(%)

Cumulative Losses

upto that voltage level

(%)

Low Tension (LT) Level

9.95%

13.14%

High Tension (HT)/ Extra High

Tension (EHT) Level

3.55%

3.55%

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 121: Energy Input at each voltage level (MU)

Category

Energy Sales

(MU)

Cumulative Losses

(%)

Energy Input

(MU)

Low Tension (LT) Level

2,098.68

13.14%

2,415.94

High Tension (HT)/ Extra High

Tension (EHT) Level

2,471.33

3.55%

2,562.29

Total

4,570.01

8.20%

4,978.22

Now the overall ARR approved for FY 2023-24 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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

232

Table 122: Parameters used for allocation of fixed costs

Category

Energy Input

(MU)

Voltage wise

Asset Allocation

(%)

Number of

Consumers

Low Tension (LT) Level

2,415.94

60.00%

723,532

High Tension (HT)/ Extra High

Tension(EHT) Level

2,562.29

40.00%

1,341

Total

4,978.22

100.00%

724,872

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 123: 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

982.39

630.26

1,612.66

2,098.68

7.68

High Tension (HT)/

Extra High Tension(EHT)

Level

401.43

668.44 1,069.87

2,471.33

4.33

Total

1,383.82

1,298.71

2,682.53

4,570.01

This, VCoS is then used to determine the Cross-Subsidy Surcharge at each voltage level.

Table 124: Cross-Subsidy Surcharge approved by Commission (INR/kWh)

Category

VCoS

(INR/kWh)

ABR

(INR/kWh)

Cross- Subsidy

(INR/kWh)

Low Tension (LT) Level

7.68

6.03

-

High Tension (HT)/ Extra

High Tension(EHT) Level

4.33

3.87

-

The Commission approves NIL Cross-Subsidy Surcharge at LT Voltage level and at HT/EHT

Voltage level, in FY 2023-24.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

233

8. Chapter 8: Fuel and Power Purchase

Adjustment Mechanism

The State of Goa and Union Territories of Andaman & Nicobar Islands, Lakshadweep Island, Chandigarh,

Daman & Diu, Dadra & Nagar Haveli and Puducherry receive power from the Central Generating Stations, State

GeQHUDWLQJ6WDWLRQV,QGHSHQGHQW3RZHU3URGXFHU¶V ,33¶V WKURXJKWKHORQJ-term power purchase agreements

and short-term purchases ± through exchange, bilateral purchases etc. The distribution licensees procure

power from various available sources and supply power to the consumers at retail tariffs determined by the

Commission. Power purchase cost accounts for more than 80% of the Annual Revenue Requirements (ARR) of

the distribution licensees and includes the cost paid for procurement of power, transmission charges, Deviation

Settlement Mechanism (DSM) charges, State Load Despatch Center (SLDC)/Regional Load Despatch Center

(RLDC) charges and is netted off with revenue earned from the sale of surplus power.

The cost of the long-term power being procured by the distribution licensees is fixed by the Central Electricity

Regulatory Commission (CERC) for plants supplying power to more than one State/UT (for example NTPC,

1+3&HWF DQGE\WKH-(5&IRUSODQWVORFDWHGZLWKLQWKHUHJLRQ IRU,33¶VOLFHQVHHVRZQJHneration 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 2021-22 will be undertaken by

the Commission once the audited accounts of FY 2021-22 are available. If the audited accounts for FY 2021-22

are prepared timely, the impact of true-up of various cost and revenue items is allowed in the tariff of FY 2023-

24, 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\WKDQonce 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)

³8QFRQWUROODEOHFRVWVVKRXOGEHUHFRYHUHGVSHHGLO\WRHnsure that future consumers are not burdened

with past costs. Uncontrollable costs would include (but not limited to) fuel costs, costs on account of

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

234

inflation, taxes and cess, variations in power purchase unit costs including on account of adverse

natural HYHQWV´

(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(MXGJHPHQWLQ23RIGated 11 November 2011

7KH+RQ¶EOH$7(GLUHFWHGWKH6(5&VWRGHYHORSDSRZHUSXUFKDVHFRVWDGMXVWPHQWPHFKDQLVPZLWKLQ

six months of the date of the Order. The relevant excerpt of the Order is shown as follows:

³ YL )XHO DQG 3RZHU 3XUFKDVH FRVW LV D PDMRU 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

preferably be on mRQWKO\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 2023 (i.e. Power

Purchased by the Licensee from 1st April 2023 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:

‡

Variation in the PoweU 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

‡

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).

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

235

‡

Variation on account of Deviation Settlement Mechanism ± shall be allowed, but the

incentive/penalty shall be excluded

2. Transmission cost adjustments which shall contain the following elements:

‡

Variation on account of Central Transmission Charges including arrears/ revisions.

‡

Variation on account of State Transmission charges including arrears/revisions

3. Other Charges which shall contain all the other elements not forming part of the above two

components for example:

‡

Any adjustments /reversals due to over recovery of charges

‡

Any adjustments due to under recovery of charges in case the Commission decides to limit the

FPPCA charges in previous quarters to avoid tariff shock or other reasons

‡

Any other adjustments on account of factors not envisaged at the time of tariff fixation

4. Less any revenue from Additional Surcharge collected from Open Access consumer towards the

stranded power purchase cost.

Based on the components as defined above, the new FPPCA formula can be represented as follows:

ࡲࡼࡼ࡯࡭ ൬ࡵࡺࡾ

ࢁ࢔࢏࢚൰=. ቆ

ሺࡼࢇࢉ࢚+ ࢀࢇࢉ࢚ + ࡻࢇࢉ࢚െ࡭ࡿࢇࢉ࢚ሻכ ૚૙

ሼሾࡼࡼࡻࢇࢉ࢚כ ሺ૚െࢀࡸࢇ࢖࢖ሻ+ ࡼࡼࡵࢇࢉ࢚െࡼࡿࡻࢇࢉ࢚ሿכ ሺ૚െࡰࡸࢇ࢖࢖ሻሽെࢆࢇࢉ࢚ቇെࡾࢇ࢖࢖

Where:

x

ܲܽܿݐ(݅݊ ܫܴܰ ܥݎ. ): Actual Power purchase cost inclusive of fixed cost, variable costs, arrears, and other

charges excluding any kind of penalties incurred in the quarter. This shall include:

o

Cost of procurement from sources outside the State,

o

Cost of procurement from sources within the State,

o

Cost of DSM excluding any penal charges,

o

Cost of procurement from the Bilateral/ exchange etc.

o

Less: Revenue from sale of surplus power/ DSM

x

ܶܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Actual Transmission cost inclusive of any kind of arrears, other charges etc. and

excluding any kind of penalties incurred in the quarter. This shall include:

o

Inter-State transmission cost (PGCIL charges),

o

Intra-State transmission cost

x

ܱܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Adjustments from the previous FPPCA quarter on account of over/ under recovery

and any other incidental costs not accounted for at the time of retail tariff fixation

x

ܣܵܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Revenue from Additional Surcharge collected from Open Access consumer

towards the stranded power purchase cost

x

ܱܲܲܽܿݐ (݅݊ ܯܷ): Quantum of power purchased in the quarter from sources outside State/ Union

Territory

x

ܶܮܽ݌݌ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in

the relevant Tariff Order

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

236

x

ܦܮܽ݌݌ (݅݊ %): Approved T&D losses for the year in consideration as provided in the relevant Tariff

Order

x

ܼܽܿݐ (݅݊ ܯܷ): Actual energy sales for agriculture and BPL category consumers in the quarter

ܴܽ݌݌ (ܫܴܰ

ݑ݊݅ݐ) = ቆ

ሺܲܽ݌݌+ ܶܽ݌݌ ሻכ 10

ሼሾܱܲܲܽ݌݌כ ሺ1 െܶܮܽ݌݌ሻ+ ܲܲܫܽ݌݌െܱܲܵܽ݌݌ሿכ ሺ1 െܦܮܽ݌݌ሻሽെܼܽ݌݌ቇ

x

ܲܽ݌݌ (݅݊ ܫܴܰ ܥݎ. ): Total power purchase cost approved in the Tariff Order for a quarter inclusive of

fixed costs, variable costs etc. and containing the following elements:

o

Cost of procurement from sources outside the State,

o

Cost of procurement from sources within the State,

o

Cost of procurement from the Bilateral/ exchange etc.

o

Less: Revenue from sale of surplus power

x

ܶܽ݌݌ (݅݊ ܫܴܰ ܥݎ. ): Total transmission charges approved in the Tariff Order for a quarter consisting of

the following elements:

o

Inter-State transmission charges (PGCIL charges),

o

Intra-State transmission charges

x

ܱܲܲܽ݌݌ (݅݊ ܯܷ): Quantum of power to be procured from sources outside State/ Union Territory in a

quarter as approved in the Tariff Order

x

ܶܮܽ݌݌ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in

the relevant Tariff Order

x

ܲܲܫܽ݌݌ (݅݊ ܯܷ): Quantum of power to be procured from sources within the State, bilateral/ exchange

in a quarter as approved in the Tariff Order

x

ܦܮܽ݌݌ (݅݊ %): Approved T&D losses for the year in consideration as provided in the Tariff Order

x

ܱܲܵܽ݌݌ (݅݊ ܯܷ): Quantum of sale of surplus power approved in the Tariff Order for a quarter

x

ܼܽ݌݌ (݅݊ ܯܷ): Sales for agriculture and BPL category consumers for a quarter as approved in the

relevant Tariff Order

4.

Other Terms and conditions

1.

For the purpose of the Fuel and Power Purchase Cost Adjustment, the Commission suggests that all

the bills admitted and credits, if any, received by the distribution licensee during the period in

consideration, irrespective of the period to which they pertain, may be considered.

2. The FPPCA charges determined as per the formula above may be recovered from the consumers of all

categories based on their billed units excluding the BPL and the agriculture category consumers.

3. The FPPCA charges for a quarter shall be limited to +10% of the ABR for a consumer category. The

distribution licensee shall be allowed to collect the FPPCA without obtaining approval from the

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

237

ܣ݌݌ݎ݋ݒ݁݀ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ ݂݋ݎ ܽ ܿܽݐ݁݃݋ݎݕ ݋ݎ ݏݑܾܿܽݐ݁݃݋ݎݕ (

ܫܴܰ

ݑ݊݅ݐ)

ܹ݄݁݅݃ݐ݁݀ ܣݒ݁ݎܽ݃݁ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ሺܹܣܴܶሻ(

ܫܴܰ

ݑ݊݅ݐ)

The value of K for different consumer category or sub-category for the year in consideration is

considered as approved in this Tariff Order.

x

Step 2: Determination of proportionate FPPCA (INR /unit) consumer category/sub-category wise

ܨܲܲܥܣ ൬ܫܴܰ

ܷ݊݅ݐ൰= ܣݒ݁ݎܽ݃݁ ܨܲܲܥܣכ ܭ ݂݋ݎ ݐ݄ܽݐ ܿ݋݊ݏݑ݉݁ݎ ܿܽݐ݁݃݋ݎݕ ݋ݎ ݏݑܾെܿܽݐ݁݃݋ݎݕ

5. The Petitioner shall compute the fuel and power procurement cost variations, and adjustments shall

be made in the consumer bills based on the FPPCA formula as approved by the Commission in this

Order.

For the purpose of calculation, the approved per unit cost of power purchase (Rapproved) shall be taken

as INR 4.44/kWh for the FY 2023-24.

Table 125: Rapproved determined by Commission for FY 2023-24

Particulars

Amount

Total Power Purchase Cost (INR Cr ), Papp

1,710.47

Transmission Charges (INR Cr), Tapp

303.70

Power Purchase Quantum from CGS Stations at Ex-Bus

Periphery (NTPC, NPCIL) (MU), PPOapp

4,206.17

Approved Weighted Average Inter-State Transmission Loss

(%), TLapp

3.53%

Power Purchase Quantum from sources within State/ Open

Market/ Renewable Sources (MU), PPIapp

1,033.19

Quantum of Sale of Surplus Power (MU), PSOapp

112.73

Approved Intra-State T&D Loss (%), DLapp

8.20%

Energy Sales for LIG/BPL and Agriculture consumer

category (MU), Zapp (MU)

36.40

Rapp (INR/kWh)

4.44

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

238

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'LUHFWLYHLQ7DULII2UGHUGDWHG31stMarch 2022

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 2022 along with Tariff petition for FY 2023-24.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

EDG has filed the True-up Petitions for FY 2017-18, FY 2018-19 & FY 2019-EHIRUHWKH+RQ¶EOH-(5&RQ

August 2022 and Public hearing for the same is also been conducted.

Financial Accounts for FY 2020-21 & FY 2021-22 are completed. The CAG audit team is auditing the

accounts. Upon completion of the audit of the Accounts for FY 2020-21 & FY 2021-22 the True-up Petitions

for FY 2020-21 & FY 2021-ZLOOEHVXEPLWWHGEHIRUHWKH+RQ¶EOH-(5&E\'HFHPEHU

&RPPLVVLRQ¶V5HVSRQVH

7KH&RPPLVVLRQKDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQUHJDUGLQJWKHVXEPLVVLRQRISHQGLQJaudit accounts.

Further, the Commission directs the Petitioner to file true-ups based on audited accounts along with the

upcoming tariff petitions going forward in a timely manner. Accordingly, the Commission drops this

directive.

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. 5

(SUPPLEMENT)

4TH MAY, 2023

239

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 31st March 2022

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The FAR for FY 2020-21 & FY 2021-22 will be submitted along with the Audited accounts in the True-Up

Petitions of FY 2020-21 & FY 2021-22.

&RPPLVVLRQ¶V5HVSRQVH

7KH&RPPLVVLRQKDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQDQGDFFRUGLQJO\GURSVWKLVGLUHFWLYH

9.1.3. Energy Audit Reports

Originally Issued in Tariff Order dated 27th June 2012

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 31st March 2022

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

As per the guidelines from Bureau of Energy Efficiency, Quarterly and Annual Audits have to be carried out

by each DISCOM. EDG has already submitted draft Annual Audit reports for the year 2020-21 and 2021-22

to the consultant appointed by GED for scrutiny. The Quarter and Annual reports for the year 2020-21 and

2021-22 will be submitted to BEE immediately after the scrutiny from the consultants and the same will be

VXEPLWWHGWRKRQ¶EOH-(5&

&RPPLVVLRQ¶V5HVSRQVH

The Commission has noted the Petitioner submission and directs the Petitioner to expedite the process and

complete the Energy Audit of the State on priority, and positively submit the same along within three

months of issuance of this order.

9.1.4. Employee Cost / Manpower study

Originally Issued in Tariff Order dated 27th June 2012

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 31st March 2022

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

ED-Goa has completed the Employee Cost/Manpower Study. The same is submitted along with the

petition.

CommissiRQ¶V5HVSRQVH

The Commission KDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQDQGDFFRUGLQJO\GURSVWKLVGLUHFWLYH.

9.1.5. Interest on Consumer Security Deposit

Originally Issued in Tariff Order dated 31st March 2013

&RPPLVVLRQ¶VLatest Directive in Tariff Order dated 31st March 2022

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

240

The Commission reiterates that the Petitioner is directed to ensure payment of interest on security deposit

upto FY 2021-22 as per the provisions of Supply Code, 2018.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The payment of InterHVWWRZDUGVFRQVXPHU¶VVHFXULW\GHSRVLWXSWR)<-22 is Rs. 5.50 Crore is paid to

the consumers.

&RPPLVVLRQ¶V5HVSRQVH

7KH&RPPLVVLRQKDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQDQGDFFRUGLQJO\GURSVWKLVGLUHFWLYH.

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 31st March 2022

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

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

While collecting the Data for Strategic Business Unit for Sub-Division of Division 4 & 17 it is observed that

the Sub-Divisions of the said divisions are transferring power between them and the same is not accounted.

In this regard there is an issue in determining the exact distribution loss at Sub-Division Level. So, after

completion of the Energy Auditing at Sub-Division level the same shall be initiated.

&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 three 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'LUHFWLYHLQ7DULII2UGHUGDWHG31st March 2022

The Commission directs the Petitioner to expedite the process and submit an updated status with the next

quarterly progress report.

3HWLWLRQHU¶VResponse in the Present Tariff Petition

The Electricity Department has been sanctioned 750356 Prepaid Smart meters under Revamped

Distribution Sector Scheme (RDSS) as per the Sanction letter dated 10/10/2022 attached as Annexure-4.

The Electricity Department is in process of obtaining approvals for floating of the tender. The timelines for

installation of all Pre-paid Smart meters is March, 2025.

&RPPLVVLRQ¶V5HVSRQVH

The Commission directs the Petitioner to expedite the process and submit an updated status with the next

quarterly progress report.

9.1.8. Unbundling of Electricity Department

Originally Issued in Tariff Order dated 06th April 2015

&RPPLVVLRQ¶V/DWHVW'LUHFWLYHLQ7DULII2UGHUGDWHG31st March 2022

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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

241

Originally Issued in Tariff Order dated 06th April 2015

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

EDG had submitted proposal to the Government in regard to Unbundling of the Electricity Department.

The documentary evidence in regard to the decision of the Government will be submitted no sooner

received from the Government of Goa.

&RPPLVVLRQ¶V5HVSRQVH

The Commission directs the Petitioner to pursue the matter on priority and submit the documentary

evidence for the decision of the Govt. of Goa to the Commission within three 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 31st March 2022

The Commission appreciates the efforts undertaken by the Petitioner towards fulfilment of RPO. The

3HWLWLRQHULVHPSKDVL]LQJRQSURFXULQJPRUHSK\VLFDOSRZHUWKDQSXUFKDVH5(&¶VLQDFFRUGDQFHZLWKWKH

Commissions directions. The Petitioner is directed to continue its efforts towards fulfilment of RPO and

ensure yearly compliance are achieved.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

ED-Goa has fulfilled 61.86% (Overall) upto H1 of FY 2022-23 considering the actual Renewable Power

purchase position (Physical Power and REC). EDG has already submitted the action plan to fulfill the

entire RPO along with the backlog of FY 2021-22 by 31st March 2023.

&RPPLVVLRQ¶V5HVSRQVH

The Commission appreciates the efforts undertaken by the Petitioner towards fulfillment of RPO. The

3HWLWLRQHULVHPSKDVL]LQJRQSURFXULQJPRUHSK\VLFDOSRZHUWKDQSXUFKDVH5(&¶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'LUHFWLYHLQ7DULII2UGHUGDWHG31st March 2022

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The EDG has submitted the Report on One Time Settlement SFKHPHLVEHIRUHWKH+RQ¶EOH&RPPLVVLRQ

in the 1st Quarter Directives compliance report of FY 2021-22.

&RPPLVVLRQ¶V5HVSRQVH

7KH&RPPLVVLRQKDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQDQGDFFRUGLQJO\GURSVWKLVGLUHFWLYH

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 31st March 2022

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

242

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

GIS Mapping of all Assets have been completed. The voltage wise and category wise units have also been

identified during the Energy Audit process. GED is in process of appointment of consultant for identify

voltage-wise and category-wise details of assets, O&M expenses and fixed asset cost allocation for the last 3

years.

&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 within six months of issuance of this order.

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 31st March 2022

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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

x

EDG has filed the True-up Petitions for FY 2017-18, FY 2018-18 & FY 2019-EHIRUHWKH+RQ¶EOH-(5&

x

Financial Accounts for FY 2020-21 & FY 2021-22 are completed. The CAG audit team is auditing the

accounts. Upon completion of the audit of the Accounts for FY 2020-21 & FY 2021-22 the True-up

Petitions for FY 2020-21 & FY 2021-ZLOOEHVXEPLWWHGEHIRUHWKH+RQ¶EOH -(5&E\ 'HFHPEHU 

2022..

&RPPLVVLRQ¶V5HVSRQVH

7KH &RPPLVVLRQ KDV QRWHG WKH 3HWLWLRQHU¶V VXEPLVVLRQ UHJDUGLQJ WKH VXEPLVVLRQ RI SHQGLQJ WUXH-ups.

Further, the Commission directs the Petitioner to file true-ups along with the upcoming tariff petitions

going forward in a timely manner. Accordingly, the Commission drops this directive

9.1.13. Collection of data based on consumer type

Issued in Tariff Order dated 20th May 2019

&RPPLVVLRQ¶VDirective in Tariff Order dated 31st March 2022

The Commission directs ED-Goa to start collecting information of energy sales, connected load, number of

consumers, power factor, ToD sales etc., wherever applicable, for different type of consumers such as Hotel

Industries, Govt./Private educational institutions, Govt./Private hospitals etc. within the existing

categories and submit the requisite information along with the next quarterly progress report. 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.

3HWLWLRQHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

243

The requisite data has been submitted to the Commission in the MYT ARR Tariff Petition No.63 of 2021 in

the Annexure-6.

&RPPLVVLRQ¶V5HVSRQVH

7KH&RPPLVVLRQKDVQRWHGWKH3HWLWLRQHU¶VVXEPLVVLRQDQGDFFRUGLQJO\GURSVWKLVGLUHFWLYH)XUWKHUWKH

Petitioner is directed to submit the requisite data along with the tariff petitions from next year onwards.

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 31st March 2022

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.

PetitionHU¶V5HVSRQVHLQWKH3UHVHQW7DULII3HWLWLRQ

The Electricity Department has been sanctioned 750356 Prepaid Smart meters under Revamped

Distribution Sector Scheme (RDSS) as per the Sanction letter dated 10/10/2022. The timelines for

installation of all Pre-paid Smart meters is March, 2025. 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 consumers with

contracted demand more than 20 kW 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 2024-25.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

244

10. Chapter 10: Tariff Schedule

10.1. Tariff Schedule

Table 126: Tariff Schedule

Category

Approved Tariff

Fixed Charges

Energy Charges

1

Domestic

A

Low Tension-D/LT-D

0-100 units

INR 20/kW/Monthor part thereof

1.75 Rs/kWh

101-200 units

INR 20/kW/Monthor part thereof

2.60 Rs/kWh

201 to 300 units

INR 20/kW/Monthor part thereof

3.30 Rs/kWh

301 to 400 units

INR 20/kW/Monthor part thereof

4.40 Rs/kWh

Above 400 units

INR 20/kW/Monthor part thereof

5.10 Rs/kWh

B

Low Tension-LIG/LT-LIG

INR 20/kW/Monthor part thereof

-

C

High Tension-D/HT-D

All Units

INR 110/kVA/Monthor part thereof

4.60 Rs/kVAh

2

Commercial

A

Low Tension-C/LT-C

0-100 units

For consumers with Load upto 20

kW

INR 45/kW/Monthor part thereof

For consumers with Load more than

20 kW and upto 90 kW

INR 70/kW/Monthor part thereof

3.60 INR/kWh

101-200 units

4.40 INR/kWh

201 units- 400 units

5.00 INR/kWh

Above 400 units

5.30 INR/kWh

B

High Tension-C/HT-C

All Units

INR 250/kVA/monthor part thereof

5.25 INR/kVAh

3

Industrial

A

Low Tension-I/LT-I

0-500 units

INR 50/HP/Monthor part thereof

3.60 INR/kWh

Above 500 units

INR 50/HP/Monthor part thereof

4.25 INR/kWh

B

Low Tension-Mixed/LT-P (Hotel Industries)

All Units

INR 60/kW/Monthor part thereof

5.60 INR/kWh

C

High Tension-I/HT-I

Connected at 11/33 kV

INR 275/kVA/Monthor part thereof

4.95 INR/kVAh

Connected at 110 kV

INR 275/kVA/Monthor part thereof

4.90 INR/kVAh

D

High Tension- Ferro/SM/ PI/ SR

All Units

INR 275/kVA/Monthor part thereof

4.95INR/kVAh

4

Agricultural

A

Low Tension-AG/LT-AGP (Pump

Sets/Irrigation)

All Units

INR 18/HP/Monthor part thereof

1.50 INR/kWh

B

Low Tension-AG/LT-AGA (Allied Activities)

All Units

INR 25/HP/Monthor part thereof

1.75 INR/kWh

C

High Tension-AG/HT-AGP (Pump

Sets/Irrigation)

All Units

INR 40/kVA/Monthor part thereof

1.60 INR/kVAh

D

High Tension-AG/HT-AG (Allied Activities)

All Units

INR 70/kVA/Monthor part thereof

1.95 INR/kVAh

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

245

Category

Approved Tariff

Fixed Charges

Energy Charges

5

Military Engineering Services/defense

Establishments

All Units

INR 220/kVA/Monthor part thereof

5.10INR/kVAh

6

Public Lighting

All Units

INR 75/kW/Monthor part thereof

5.65 INR/kWh

7

Hoardings/Signboards

All Units

INR 70/kVA/Monthor part thereof

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

4.60INR/kVAh

B

Commercial Complexes

INR 250 per kVA per month or part

thereof

5.25INR/kVAh

C

Industrial Complexes

INR 275 per kVA per month or part

thereof

4.95INR/kVAh

10

Electric Vehicle Charging Station

-

4.50* 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 127: 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 Rs 1000/-.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

246

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 for

operating 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.

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. 5

(SUPPLEMENT)

4TH MAY, 2023

247

Category

Applicability

Point of Supply/Notes

x

Automobile and any other type of

repair centers, Retail Gas Filling

stations, Petrol Pumps and Service

Stations including Garages, Tyre

Vulcanizing units, Battery Charging

Units, Tyre vulcanizing centres etc;

x

Banks, Telephone Exchanges, TV

Station, Micro Wave Stations, All

India Radio (AIR) Stations, ATM

Centres etc;

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

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. 5

(SUPPLEMENT)

4TH MAY, 2023

248

Category

Applicability

Point of Supply/Notes

Supply Schemes and Sewage Pumping

Stations.

x

Use of electricity / power supply for

activities/ facilities exclusively meant

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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

249

Category

Applicability

Point of Supply/Notes

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

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.

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

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

250

Category

Applicability

Point of Supply/Notes

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 /

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

251

Category

Applicability

Point of Supply/Notes

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

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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

252

Category

Applicability

Point of Supply/Notes

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

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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

253

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.

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.¶IDFWRUDSSOLFDEOHIRUWKHGLIIHUHQWFRQVXPHUFategories for use in the FPPCA formula

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.

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

254

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.

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 128: 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 129: Schedule of Miscellaneous Charges

Description

Approved Charges

Reconnection Charges(as per provisions of Supply Code Regulations notified by JERC)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

255

Description

Approved Charges

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

INR 50/- 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

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)

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

256

Description

Approved Charges

6LQJOH3KDVHȜ

INR 250

7KUHH3KDVHȜ

Up to 5 HP

INR 500

5 HP to 20 HP

INR 800

Above 20 HP

INR 1,200

HT (First 500 KVA)

INR 10,000

HT (Beyond 500 KVA)

INR 20,000

HT Additional Load

INR500/- for every addition of

100 KVA

([WUD/HQJWKIRUȜ EH\RQGPHWHUV

INR 50 /meter

([WUD/HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUV EH\RQGPHWHUV

INR 25 /meter

([WUD/HQJWKIRUȜ EH\RQGPHWHUV

INR 100 /meter

([WUD/HQJWKIRUȜIRUDJULFXOWXUDOconsumers (beyond 300 meters)

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¶V LQVWDOODWLRQ as per provisions of Supply Code Regulations notified by

JERC)

For first test of the new installation on or off an extension to an

existing installation if the installation is found to be defective.

NIL

For Subsequent test of the new installation or of an existing

installation if the installation is found to be defective

‡

Single phase LT

INR 100/-

‡

Three phase

INR 200/-

‡

MS/BS loads upto70kW

INR 4,000 + GST

‡

LS/BS/RT (loads Above 70kW)

INR 8,000 + GST

‡

Shunt Capacitor- 20 kW to 50 kW

INR 1,000 + GST

‡

Shunt Capacitor- above 50 kW

INR 4,000 + GST

Changing the Meter or its position in the same premises at the request of the consumer when

no additional material is required(as per provisions of Supply Code Regulations notified by

JERC)

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/-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

257

Description

Approved Charges

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

INR 10 per bill

LT Industrial upto 20kW and AP Consumer

INR 5 per bill

H.T Industrial and Bulk supply consumer

INR 10 per bill

Stand by Meter

HT

INR 10,000/-

EHT

INR 20,000/-

Check Meter

HT

INR 10,000/-

EHT

INR 20,000/-

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/-

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

258

Description

Approved Charges

‡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

OFFICIAL GAZETTE — GOVT. OF GOA

SERIES I No. 5

(SUPPLEMENT)

4TH MAY, 2023

259

Annexures

Annexure 1: List of Stakeholders

The following is the list of the participants in Public Hearings conducted on 15th February 2023:

Table 130: List of participants in Public Hearing

Sr.

No.

Name of Person

Organization / Address

1

Mr. Edddie Tavares

-

2

Mr. Sudheer Kumar

MRF Ltd

3

Mr. Suresh Babu

MRF Ltd

4

Mr. Sushant Dalvi

Malbhat

5

Ms. Apoorva Apte

Prayas Energy Group

6

Mr. Yogesh Kelkar

Alfro Plaza

7

Ms. Ashely Rosario

Panaji

8

Mr. Gerrard D'Mello

Goa Chamber of Commerce & Industry

9

Mr. Prakash Lotlikar

Goa Chamber of Commerce & Industry

10

Mr. Amey Kamat

Smart City, GSIA

11

Mr. Sanjay Amonkar

Goa Chamber of Commerce & Industry

12

Mr. Kiran Ballikar

Goa Chamber of Commerce & Industry

13

Mr. Deepak A. Ghatge

South West Port Ltd. Mormugao Harbour

14

Mr. Joseph D'Souza

Goa Chamber of Commerce & Industry

15

Mr. Yuri Alemao

LOP Varca Goa

16

Mr. Amit Patkar

Goa Congress President

17

Mr. Vishal Volvoikar

Old Goa, Panaji

18

Mr. M. David

Konkan Railway

19

Mr. Durgadas Kamat

Goa Forward Party, Panaji

20

Mr. Mohandas Lolienkar

Goa Forward Party, Margao

21

Mr. Sahil Borkar

Goa Forward Party, Panaji

22

Mr. Runall Kerkar

Goa Forward Party, Panaji

23

Mr. Aniket Katkar

Goa Forward Party, Margao

24

Mr. Dilip Sahakari

Panaji

25

Mr. Ashish Goundalkar

Tropical mushroom Panaji

26

Mr. Evelyn Mascarenhas

Goacan Volunteer

27

Mr. Mark Mascarenhas

Goacan Volunteer

28

Mr. Arturo D'souza

Santa Cruz

29

Ms. Shoma Patnaik

Reporter Navhind Times

30

Mr. Joe Pereira

Panaji

31

Mr. Venzy Veigas

MLA Benaulim

32

Mr. Ryan Gomes

Margao

www.goaprintingpress.gov.in

Printed and Published by the Director, Printing & Stationery,

Government Printing Press,

Mahatma Gandhi Road, Panaji-Goa 403 001.

PRICE – Rs. 161 .00

PRINTED AT THE GOVERNMENT PRINTING PRESS, PANAJI-GOA—41/100—5/2023.