[Cites 0, Cited by 0]
[Section 41]
[Entire Act]
State of Bihar - Subsection
Section 41(4) in Bihar Electricity Regulatory Commission (Multi Year Distribution Tariff) Regulations, 2015
| Particular | Previous FY | Current FY | Ensuing Years | ||
| Distribution Losses | |||||
| S.N | Name of Source | Total Capacity (MW) | Share of Discom (MW) | Previous year (Actuals) | Current Year (R.E) (MU) | Ensuing year (s) (Projection) | |||
| MW | MU | MW | MU | MW | MU | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
| A | Through Inter-State Transmission | ||||||||
| (i) ......... | |||||||||
| (ii) ........ | |||||||||
| (iii) ........ | |||||||||
| (iv) ......... | |||||||||
| (v) ....... | |||||||||
| ...... | |||||||||
| Sub Total | |||||||||
| B | Through Intra-State Transmission | ||||||||
| (i) ......... | |||||||||
| (ii) ........ | |||||||||
| (iii) ........ | |||||||||
| (iv) ......... | |||||||||
| (v) ....... | |||||||||
| ........ | |||||||||
| Sub Total | |||||||||
| C | Distributed Generation | ||||||||
| D | TOTAL (A+B+C) |
| Particular | Unit | Previous FY | Current FY | Ensuing Years | |||
| A. | Energy Requirement | ||||||
| (1) | Energy, Sales within the area | MU | |||||
| (2) | Distribution loss | % | |||||
| (3) | Distribution losses | MU | |||||
| (4) | Energy required at distribution periphery | MU | |||||
| (5) | Energy transferred to other discom | MU | |||||
| (6) | Energy transferred to other states/UI | MU | |||||
| (7) | Total Energy required (4+5+6) | MU | |||||
| (8) | State Transmission losses | % | |||||
| (9) | State Transmission losses | MU | |||||
| (10) | Energy required at state transmission periphery(7+9) | MU | |||||
| B. | Energy Availability | ||||||
| (1) | From Central Sector | MU | |||||
| (2) | From State Generating Stations | MU | |||||
| (3) | From Renewable Sources | MU | |||||
| (4) | Others | MU | |||||
| (5) | Total Power Available (MU) | MU | |||||
| (6) | CTU Transmission losses on (1) | % | |||||
| (7) | CTU Transmission losses | MU | |||||
| (8) | Net Power Available at state periphery (5-7) | MU | |||||
| (9) | Surplus / (Deficit) Energy at Distributionperipheral (B8-A10) | MU |
| SI. No. | Power Purchase Sources | % age allocation MW | Previous Year | |||||||
| Energy MU | Fixed Charge rate (Rs/MW) | Fixed charge Rs. Cr. | Energy Rate Rs./kWh | Energy charge Rs. Cr. | Total Charges Rs. Cr. | Avg. Tariff Rate Rs./kWh | Energy MU | |||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | |
| Central Sector Stations | ||||||||||
| 1 | NTPC Stations | |||||||||
| Farakka 1,2 & 3 | ||||||||||
| Talchar | ||||||||||
| Kahalgoan 1 & 2 | ||||||||||
| Barh - Stg 2U #1 | ||||||||||
| Nabinagar - NTPC | ||||||||||
| NTPC Total | ||||||||||
| 2 | NHPC Stations | |||||||||
| Rangit | ||||||||||
| Teesta | ||||||||||
| NHPC Total | ||||||||||
| 3 | PTC Stations | |||||||||
| Chukka | ||||||||||
| Tala | ||||||||||
| PTC Total | ||||||||||
| 4 | DVC | |||||||||
| Sub Total Central Stations | ||||||||||
| 5 | State Generating Stations | |||||||||
| BTPS | ||||||||||
| KBUNL Stage 1 U #1 | ||||||||||
| KBUNL Stage 1 U #2 | ||||||||||
| SGS Total | ||||||||||
| 6 | Medium/ Short Term/ Others | |||||||||
| ...... | ||||||||||
| ...... | ||||||||||
| ....... | ||||||||||
| Others Total | ||||||||||
| 7 | Renewable Power Purchase | |||||||||
| BSHPC | ||||||||||
| Sugar Mills | ||||||||||
| Solar Power Purchase | ||||||||||
| REC (Solar) | ||||||||||
| REC (Non- Solar) | ||||||||||
| Renewable Total | ||||||||||
| Total Power Purchase |
| Current Year | Ensuing Year (s) | |||||||||||
| Fixed Charge rate (Rs/MW) | Fixed charge Rs. Cr. | Energy Rate Rs./kWh | Energy charge Rs. Cr. | Total Charges Rs. Cr. | Avg. Tariff Rate Rs./kWh | Energy MU | Fixed Charge rate (Rs/MW) | Fixed charge Rs. Cr. | Energy Rate Rs./kWh | Energy charge Rs. Cr. | Total Charges Rs. Cr. | Avg. Tariff Rate Rs./kWh |
| 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | ||
| S.N | Particulars | Previous year (Actuals) | Current Year (R.E) | Ensuing years (Projection) | ||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Number of employees at the beginning of FY_______ | |||||
| 2 | No. of employees added during FY ______ | |||||
| 3 | Number of employees retiring/ leaving during theFY_____ | |||||
| 4 | Number of employees at the end of the FY (1+2-3) |
| S.N | Particulars | Previous Year | Current Year | Ensuing Year (s) |
| 1. | Salaries & Allowances | |||
| (i) | Existing Employees | |||
| (ii) | New Employees | |||
| (ii) | Total | |||
| 2. | Contribution to Terminal Benefits (AccrualBasis) | |||
| 3. | Total of Salary & Allowances and TerminalBenefits | |||
| 4. | Amount Capitalized | |||
| 5. | Net Amount | |||
| 6. | Grand Total |
| S.N | Particulars | Previous year (Actuals) | Current Year (R.E) | Ensuing years (Projection) | ||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Number of consumers (in Lakh) | |||||
| 2 | Connected load in kW | |||||
| 3 | Distribution line in circuit KM | |||||
| 4 | Energy sold in MU | |||||
| 5 | Employees per MU of energy sold | |||||
| 6 | Employees per 1000 consumers | |||||
| 7 | Share of employees cost in total costs | |||||
| 8 | Employees cost in paise / kWh of energy sold | |||||
| 9 | Distribution line circuit KM per employee |
| S.N | Particulars | Previous year (Actuals) | Current year (RE) | Ensuing years (Projections) | ||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Plant & Machinery | |||||
| 2 | Building | |||||
| 3 | Hydraulic works & civil works | |||||
| 4 | Line cable & network | |||||
| 5 | Vehicles | |||||
| 6 | Furniture & fixtures | |||||
| 7 | Office equipments | |||||
| 8 | Total expenses | |||||
| 9 | Less capitalized | |||||
| 10 | Net Expenses | |||||
| 11 | Total expenses charged to revenue |
| S.N | Particulars | Previous year (Actuals) | Current year (RE) | Ensuing years (Projections) | ||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| 1 | Rent, rates & taxes | |||||
| 2 | Insurance | |||||
| 3 | Telephone, postage & Telegrams | |||||
| 4 | Consultancy fees | |||||
| 5 | Technical fees | |||||
| 6 | Other professional charges | |||||
| 7 | Conveyance & travel expenses | |||||
| 8 | Electricity & Water charges | |||||
| 9 | Freight | |||||
| 10 | Other material related expenses | |||||
| 11 | Penalty/Fine Paid (if any) | |||||
| 12 | any other expenses | |||||
| 13 | Total expenses | |||||
| 14 | Less Capitalized | |||||
| 15 | Net expenses | |||||
| 16 | Total expenses charged to revenue |
| S.N | Name of scheme / Project | Approved Outlay | Previous year (actuals) | Current year (RE) | Ensuing Years (Projection) | Progressive Expenditure upto ensuing year (s) | ||
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| 6 | ||||||||
| 7 | ||||||||
| 8 | ||||||||
| 9 | ||||||||
| 10 | ||||||||
| 11 | ||||||||
| 12 | ||||||||
| 13 | ||||||||
| 14 | ||||||||
| 15 | ||||||||
| 16 | ||||||||
| 17 | ||||||||
| 18 | ||||||||
| 19 |
| S.N | Year | Originally proposed by the Discom | Approved by the Commission | Revised by the Discom | Revised approval by the Commission in review | Actual expenditure |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| S.N | Particulars | Previous Year | Current Year | Ensuing Years of the control period |
| 1 | 2 | 3 | 4 | |
| 1 | Gross fixed asset (GFA) at beginning of the year | |||
| 2 | Less accumulated depreciation | |||
| 3 | Net GFA at beginning of the year | |||
| 4 | Less accumulated consumer contribution | |||
| 5 | Net fixed asset at beginning of the year | |||
| S.N | Particulars | WIP | Fixed Assets | |
| 1 | 2 | 3 | 4 | |
| 1 | As on 31st March of previous year Add capitalexpenditure during current year Total: | |||
| Less transferred to fixed assets | ||||
| 2 | As on 31st March of current year Add capitalexpenditure during ensuing year Total: | |||
| Less transferred to fixed assets | ||||
| 3 | As on 31st March of ensuing year | |||
| S.N | Particulars | Amount | ||
| 1 | 2 | 3 | ||
| 1 | Accumulated Depreciation | |||
| 2 | As on 31st March of previous year | |||
| 3 | Add: Depreciation for current year | |||
| 4 | As on 31st March of current year | |||
| 5 | Consumers Contribution | |||
| 6 | As on 31st March of previous year | |||
| 7 | Addition during current year | |||
| 8 | As on 31st March of current year | |||
| 9 | Asset created from grants | |||
| 10 | As on 31st March of previous year | |||
| 11 | Addition during current year | |||
| 12 | As on 31st March of current year |