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&RPPLVVLRQFRQGXFWHGWKH7HFKQLFDO9DOLGDWLRQ6HVVLRQ796ZLWKWKH3HWLWLRQHUDWWKH&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\KLJKVSHFLILFDOO\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.¶LVDFRQVWDQWH[SUHVVHGLQ9DOXHRI.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*)$DSSURYHGIRUWKHQ-1)th
year. The resultant amount is then escalated by WPI Inflation to arrive upon the R&M Expenses for each year of
the Control Period. The WPI Inflation has been computed as follows:
Table 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.¶LVDFRQVWDQWH[SUHVVHGLQ9DOXHRI.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*)$DSSURYHGIRUWKHQ-1)th
year. The resultant amount is then escalated by WPI Inflation to arrive upon the R&M Expenses for each year of
the Control Period. The WPI Inflation has been computed as follows:
Table 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
³JWKDWWKHtariff progressively reflects the cost of supply of electricity and also, reduces and
eliminates cross-subsidies within the period to be specified by the Appropriate Commission;´
For reduction of cross subsidies, the Tariff Policy 2016 in Section 8.3 stipulates as below:
³)RU DFKLHYLQJ WKH REMHFWLYH WKDW WKH WDULII SURJUHVVLYHO\ UHIOHFWV WKH FRVW RI VXSSO\ RI HOHFWULFLW\ WKH
Appropriate Commission would notify a roadmap such that tariffs are brought within ±20% of the
average cost of supply. The road map would also have intermediate milestones, based on the approach
RIDJUDGXDOUHGXFWLRQLQFURVVVXEVLG\´
In order to achieve the objectives of the Tariff Policy 2016 of bringing down the cross subsidy levels amongst
various consumer categories within ±20% of the average cost of supply, the Commission has tried to
rationalize the tariff applicable to various consumer categories.
The limit of cross subsidy, as envisaged in the Tariff Policy 2016, can¶t be achieved by rationalizing the tariff
in a single year, as this may lead to tariff shock to the cross subsidized consumers. In this Tariff Order, the
Commission has continued its approach of rationalization of the tariff for various consumer categories and
reducing the cross subsidy.
Accordingly, in this Tariff Order, the Commission has designed tariff for various consumer categories
considering the Average Cost of supply in line with the provisions of the Tariff Policy, 2016. While designing
the tariff for FY 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¶VWKURXJKWKHORQJ-term power purchase agreements
and short-term purchases ± through exchange, bilateral purchases etc. The distribution licensees procure
power from various available sources and supply power to the consumers at retail tariffs determined by the
Commission. Power purchase cost accounts for more than 80% of the Annual Revenue Requirements (ARR) of
the distribution licensees and includes the cost paid for procurement of power, transmission charges, Deviation
Settlement Mechanism (DSM) charges, State Load Despatch Center (SLDC)/Regional Load Despatch Center
(RLDC) charges and is netted off with revenue earned from the sale of surplus power.
The cost of the long-term power being procured by the distribution licensees is fixed by the Central Electricity
Regulatory Commission (CERC) for plants supplying power to more than one State/UT (for example NTPC,
1+3&HWFDQGE\WKH-(5&IRUSODQWVORFDWHGZLWKLQWKHUHJLRQIRU,33¶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:
³YL)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
ࢁ࢚൰=. ቆ
ሺࡼࢇࢉ࢚+ ࢀࢇࢉ࢚ + ࡻࢇࢉ࢚െࡿࢇࢉ࢚ሻכ
ሼሾࡼࡼࡻࢇࢉ࢚כ ሺെࢀࡸࢇሻ+ ࡼࡼࡵࢇࢉ࢚െࡼࡿࡻࢇࢉ࢚ሿכ ሺെࡰࡸࢇሻሽെࢆࢇࢉ࢚ቇെࡾࢇ
Where:
x
ܲܽܿݐ(݅݊ ܫܴܰ ܥݎ. ): Actual Power purchase cost inclusive of fixed cost, variable costs, arrears, and other
charges excluding any kind of penalties incurred in the quarter. This shall include:
o
Cost of procurement from sources outside the State,
o
Cost of procurement from sources within the State,
o
Cost of DSM excluding any penal charges,
o
Cost of procurement from the Bilateral/ exchange etc.
o
Less: Revenue from sale of surplus power/ DSM
x
ܶܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Actual Transmission cost inclusive of any kind of arrears, other charges etc. and
excluding any kind of penalties incurred in the quarter. This shall include:
o
Inter-State transmission cost (PGCIL charges),
o
Intra-State transmission cost
x
ܱܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Adjustments from the previous FPPCA quarter on account of over/ under recovery
and any other incidental costs not accounted for at the time of retail tariff fixation
x
ܣܵܽܿݐ (݅݊ ܫܴܰ ܥݎ. ): Revenue from Additional Surcharge collected from Open Access consumer
towards the stranded power purchase cost
x
ܱܲܲܽܿݐ (݅݊ ܯܷ): Quantum of power purchased in the quarter from sources outside State/ Union
Territory
x
ܶܮܽ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in
the relevant Tariff Order
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
ሼሾܱܲܲܽכ ሺ1 െܶܮܽሻ+ ܲܲܫܽെܱܲܵܽሿכ ሺ1 െܦܮܽሻሽെܼܽቇ
x
ܲܽ (݅݊ ܫܴܰ ܥݎ. ): Total power purchase cost approved in the Tariff Order for a quarter inclusive of
fixed costs, variable costs etc. and containing the following elements:
o
Cost of procurement from sources outside the State,
o
Cost of procurement from sources within the State,
o
Cost of procurement from the Bilateral/ exchange etc.
o
Less: Revenue from sale of surplus power
x
ܶܽ (݅݊ ܫܴܰ ܥݎ. ): Total transmission charges approved in the Tariff Order for a quarter consisting of
the following elements:
o
Inter-State transmission charges (PGCIL charges),
o
Intra-State transmission charges
x
ܱܲܲܽ (݅݊ ܯܷ): Quantum of power to be procured from sources outside State/ Union Territory in a
quarter as approved in the Tariff Order
x
ܶܮܽ (݅݊ %): Approved Inter- State transmission losses for the year in consideration as provided in
the relevant Tariff Order
x
ܲܲܫܽ (݅݊ ܯܷ): Quantum of power to be procured from sources within the State, bilateral/ exchange
in a quarter as approved in the Tariff Order
x
ܦܮܽ (݅݊ %): Approved T&D losses for the year in consideration as provided in the Tariff Order
x
ܱܲܵܽ (݅݊ ܯܷ): Quantum of sale of surplus power approved in the Tariff Order for a quarter
x
ܼܽ (݅݊ ܯܷ): Sales for agriculture and BPL category consumers for a quarter as approved in the
relevant Tariff Order
4.
Other Terms and conditions
1.
For the purpose of the Fuel and Power Purchase Cost Adjustment, the Commission suggests that all
the bills admitted and credits, if any, received by the distribution licensee during the period in
consideration, irrespective of the period to which they pertain, may be considered.
2. The FPPCA charges determined as per the formula above may be recovered from the consumers of all
categories based on their billed units excluding the BPL and the agriculture category consumers.
3. The FPPCA charges for a quarter shall be limited to +10% of the ABR for a consumer category. The
distribution licensee shall be allowed to collect the FPPCA without obtaining approval from the
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
ܣݎݒ݁݀ ܴ݁ݐ݈ܽ݅ ܶܽݎ݂݂݅ ݂ݎ ܽ ܿܽݐ݁݃ݎݕ ݎ ݏݑܾܿܽݐ݁݃ݎݕ (
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 ܿܽݐ݁݃ݎݕ ݎ ݏݑܾെܿܽݐ݁݃ݎݕ
5. The Petitioner shall compute the fuel and power procurement cost variations, and adjustments shall
be made in the consumer bills based on the FPPCA formula as approved by the Commission in this
Order.
For the purpose of calculation, the approved per unit cost of power purchase (Rapproved) shall be taken
as INR 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/HQJWKIRUȜEH\RQGPHWHUV
INR 50 /meter
([WUD/HQJWKIRUȜIRUDJULFXOWXUDOFRQVXPHUVEH\RQGPHWHUV
INR 25 /meter
([WUD/HQJWKIRUȜEH\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 LQVWDOODWLRQas 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.