[Cites 0, Cited by 0]
[Entire Act]
State of Bihar - Section
Section 41 in Bihar Electricity Regulatory Commission (Multi Year Distribution Tariff) Regulations, 2015
41. Repeal and savings.
(a)Save as otherwise provided in these regulations, regulations 79 to 93 under chapter 5 & 6 of the BERC (Terms and Conditions for Determination of Tariff) Regulations, 2007, and its amendments from time to time are hereby repealed.(b)The other part of BERC (Terms and Conditions for determination of Tariff) Regulations, 2007 and its amendments shall remain applicable and where a difference is found in the Regulation relating to MYT of distribution licensee the provision of these Regulations shall prevail(c)Notwithstanding such repeal, any proceedings before the Commission pertaining to the period prior to the commencement of the Control Period, including Petitions for True up of expenses, annual performance review, etc. shall be governed by BERC (Terms and Conditions of Determination of Tariff) Regulations 2007 and its amendments from time to time.| Sl.No. | Format Sl. | Particulars | Page No. |
| 1. | Format-1 | Energy Sales | 35 |
| 2. | Format-2 | Distribution Losses | 36 |
| 3. | Format-3 | Source-wise Quantum of Power Purchase | 37 |
| 4. | Format-4 | Energy Requirement and Energy Balance | 38 |
| 5. | Format-5 | Power Purchase Cost | 39-40 |
| 6. | Format-6 | Employee Details | 41 |
| 7. | Format-7 | Employee Cost | 42 |
| 8. | Format-8 | Employees Productivity Parameters | 43 |
| 9. | Format-9 | Repair and Maintenance Expenses | 44 |
| 10. | Format-10 | Administration and General Expenses | 45 |
| 11. | Format-11 | Investment Plan (Scheme-wise) | 46 |
| 12. | Format-12 | Investment Plan (Year-wise) | 47 |
| 13. | Format-13 | Fixed Assets | 48 |
| 14. | Format-14 | Gross Fixed Assets (GFA) | 49 |
| 15. | Format-15 | Value of Assets and Depreciation Charges | 50 |
| 16. | Format-16 | Depreciation Charges | 51 |
| 17. | Format-17 | Capital Work-In-Progress | 52 |
| 18. | Format-18 | Details of Loans for the year | 53 |
| 19. | Format-19 | Information Regarding Restructuring ofOutstanding Loans During the Year | 54 |
| 20. | Format-20 | Interest and Finance Charges | 55 |
| 21. | Format-21 | Interest Capitalized | 56 |
| 22. | Format-22 | Lease details | 57 |
| 23. | Format-23 | Interest on Working Capital | 58 |
| 24. | Format-24 | Contribution to Contingency Reserve | 59 |
| 25. | Format-25 | Information Regarding Amount of Equity &Loan | 60 |
| 26. | Format-26 | Information Regarding Amount of Income Tax Paid(for previous financial years) | 61 |
| 27. | Format-27-A | Non Tariff Income (on existing rates) | 62 |
| 28. | Format-27-B | Non Tariff Income (on proposed tariff) | 63 |
| 29. | Format-28 | Information Regarding Revenue from OtherBusiness | 64 |
| 30. | Format-29 | Aggregate Revenue Requirement (ARR) | 65 |
| 31. | Format-30-A | Revenue from Existing Tariff | 66 |
| 32. | Format-30-B | Revenue from Proposed Tariff | 67 |
| 33. | Format-31 | Revenue Gap (Ensuing Year) | 68 |
| 34. | Format-32 | Information Regarding Grant/Subsidy from StateGovt/Central Govt. | 69 |
| 35. | Format-33 | Voltage-wise Cost of Supply | 70-71 |
| 36. | Format-34 | Tariff Structure and Rate | 72-73 |
| 37. | Format-35 | Computation of Cross Subsidy | 74 |
| 38. | Format-36 | Wheeling & Open Access Charges | 75 |
| S.N | Category of Consumers | No. of Consumers at the end of the year (Nos.) | Connected Load at the end of the year(KW) | Energy Sale / Demand (MUs) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | Domestic | |||
| (a) 'Kutir Jyothi'MeteredUn-metered | ||||
| (b) Domestic ServiceI (DS I)MeteredUn-metered | ||||
| (c) Domestic Service II (DS II) Metered | ||||
| (d) Domestic Service III (DS III) Metered | ||||
| Sub - Total | ||||
| 2 | Non Domestic Services(NDS)(a) NDS-I(b) NDS-II(d) NDS-III | |||
| Sub - Total | ||||
| 3 | Irrigation and Agricultural Service (I.A.S) | |||
| IAS - I Metered | ||||
| IAS - I Un-metered- | ||||
| IAS - II Metered - | ||||
| IAS - II Un-metered - | ||||
| Sub - Total | ||||
| 4 | L.T. IndustrialService (L.T.I.S)(a) LTIS-I(b) LTIS-II | |||
| 5 | Street light Service | |||
| SS-I MeteredSS-II Un-metered | ||||
| Sub - Total | ||||
| 6 | 11 kV High Tension Service (HTS I) | |||
| 7 | 33 kV High Tension Service (HTS II) | |||
| 8 | 132 kV High Tension Service (HTS III) | |||
| 9 | High Tension specified service (HTSS) | |||
| Sub - Total | ||||
| 10 | Railway Traction Service (RTS) | |||
| Sub - Total | ||||
| Grand Total | ||||
| 11 | Total Sale 1 to 10) | |||
| 12 | Sales to Electricity Traders, if any | |||
| 13 | Sales to Other Distribution Licensees, if any | |||
| 14 | Total Sales in the State. | |||
| 15 | Sales outside State/UI | |||
| 16 | Sales to Nepal | |||
| 17 | Gross Sales |
| 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 |
| S.N | Assets group | GFA at the beginning of previous year | Addition during previous year | Closing balance at the end of previous year | Addition during the current year | Closing balance at the end of current year | Addition during ensuing year | Closing balance at the end of ensuing year |
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| 6 | ||||||||
| 7 | Total |
| S.N | Particulars | Assets value at the beginning of the year | Rate of depreciation | Depreciation charges | Accumulated depreciation | ||||||
| Consumer Contribution | By grants | Loan | Consumer Contribution | By grants | Loan | Consumer Contribution | By grants | Loan | |||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 |
| 1 | Land and land rights | ||||||||||
| 2 | Buildings | ||||||||||
| 3 | Hydraulic works | ||||||||||
| 4 | Other civil works | ||||||||||
| 5 | Plant and Machinery | ||||||||||
| 6 | Lines and cable network | ||||||||||
| 7 | Vehicles | ||||||||||
| 8 | Furniture and Fixtures | ||||||||||
| 9 | Office equipment | ||||||||||
| 10 | Total | ||||||||||
| (vii) Other | |||||||||||
| Grand Total (i to vii) |
| Sl.No. | Particulars | Previous Year | Current Year | Ensuing Year (s) |
| 1 | Gross fixed assets of the beginning of the year | |||
| 2 | Additions during the year | |||
| 3 | IDC | |||
| 4 | Closing GFA | |||
| 5 | Average GFA | |||
| 6 | Weighted Average Rate of Depreciation | |||
| 7 | Gross Depreciation | |||
| 8 | Opening grants | |||
| 9 | Grants during the year | |||
| 10 | Total Grants | |||
| 11 | Average Grants | |||
| 12 | Weighted Average rate of Depreciation | |||
| 13 | Depreciation for GFA on Grants | |||
| 14 | Net Depreciation of GFA on loans (7-13) |
| S.N | Particulars | Previous year (Actuals) | Current year (RE) | Ensuing year (s) (Projections) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | Opening CWIP | |||
| 2 | New Investment | |||
| 3 | Less Capitalization | |||
| (a) | CWIP | |||
| (b) | New Investment | |||
| 4 | Closing CWIP (1+2-3) | |||
| 5 | Funding | |||
| (a) | CWIP Capitalization | |||
| (i) | Grant | |||
| (ii) | Loan | |||
| (b) | New Investment Capitalization | |||
| (i) | Grant | |||
| (ii) | Loan | |||
| 6 | Total capitalization | |||
| (i) | Total Grant | |||
| (ii) | Total Loan |
| S.N | Particulars | Opening balance | Rate of Interest | Addition during the year | Repayment during the year | Closing balance | Amount of interest paid |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| S.N | Source of loan | Amount of original loan | Old rate of interest | Amount already restructured | Revised rate of interest | Amount now being restructured | New rate of interest |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| S.N. | Source of loan | Previous year (Actuals) | Current year (RE) | Ensuing year (s) (Projections) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | SLR Bonds | |||
| 2 | Non SLR Bonds | |||
| 3 | LIC | |||
| 4 | REC | |||
| 5 | Commercial Banks | |||
| 6 | Bills discounting | |||
| 7 | Lease rental | |||
| 8 | PFC | |||
| 9 | Others | |||
| 10 | Total | |||
| 11 | Add State Govt. Loan | |||
| 12 | Total (10 +11) | |||
| 13 | Less capitalization | |||
| 14 | Net Interest | |||
| 15 | Add prior period adjustment * | |||
| 16 | Total Interest | |||
| 17 | Finance charges | |||
| 18 | Total Interest and finance charges |
| S.N. | Interest capitalized | Previous year (Actuals) | Current year (RE) | Ensuing year (s) (Projections) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | ||||
| 2 | ||||
| 3 | ||||
| 4 | ||||
| 5 |
| S.N | Name of Lesser | Gross Assets (Rs. in crores) | Lease earned on | Lease Rentals | Primary Period ended / ending by | Secondary period ending by |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| S.N | Particulars | Amount | ||
| Previous Year | Current Year | Ensuing Year (s) | ||
| 1 | 2 | 3 | 4 | 5 |
| 1 | O&M expenses for one month | |||
| 2 | Two months equivalent of expected revenue: Afterdeducting: | |||
| 3 | Maintenance spares @ 40% of R&M expenses forone month | |||
| 4 | Less:(i) Power purchase cost, Load dispatch charges and transmissioncharges for one month.(ii) Depreciation, ROE, and contribution to contingency reserve.(iii) Security deposit from consumer if any(iv) grant received from the State Govt. for power purchase andother O&M expenses. | |||
| 6 | Net working capital | |||
| 7 | Interest rate | |||
| 8 | Interest on working capital |
| S.N | Particulars | Amount |
| 1 | 2 | 3 |
| 1 | Fixed Assets | |
| 2 | %age appropriation to the contingency reserve | |
| 3 | Appropriation to the contingency amount | |
| 4 | Amount invested in securities | |
| 5 | Drawal from thecontingency reserve(i)(ii)(iii)Total drawl |
| S.N | Particulars | Amount of equity | Amount of loan | Ratio of equity & loan |
| 1 | 2 | 3 | 4 | 5 |
| 1 | Amount of total asset | |||
| 2 | Less asset created from grant | |||
| 3 | Less asset created from consumer contribution | |||
| 4 | Net asset | |||
| 5 | Amount of loan (debt) | |||
| 6 | Amount of equity | |||
| 7 | Debt equity ratio | |||
| 8 | Amount of equity eligible for return | |||
| 9 | Rate of return on equity | |||
| 10 | Amount of return on equity |
| S.N | Particulars | Previous Year | Current Year | Ensuing Year |
| 1 | 2 | 3 | 4 | 5 |
| 1 | Gross Capital at beginning of the year | |||
| 2 | Less accumulated depreciation | |||
| 3 | Net capital at beginning of the year | |||
| 4 | Less accumulated consumer contribution | |||
| 5 | Net capital at beginning of the year |
| S.N | Particulars | During previous financial year |
| 1 | 2 | 3 |
| 1 | Amount of taxable income from the licensedbusiness | |
| (i) | Amount of Income Tax paid | |
| (ii) | Challan No. & Date through which Income Taxpaid | |
| (iii) | Name of Banks in which the amount was deposited | |
| (iv) | PAN No. of the depositor | |
| 2 | Amount of income from other than licensedbusiness | |
| (i) | Amount of Income Tax paid | |
| (ii) | Challan No. & Date through which Income Taxpaid | |
| (iii) | Name of Banks in which the amount was deposited | |
| (iv) | PAN No. of the depositor |
| S.N. | Source of loan | Previous year (Actuals) | Current year (RE) | Ensuing year (s) (Projections) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | Meter / Service rent | |||
| 2 | Delayed payment surcharge | |||
| 3 | Amount assessed in cases of UUE/Theft | |||
| 4 | Misc. receipts | |||
| 5 | Misc. charges | |||
| 6 | Wheeling charges | |||
| 7 | Interest on staff loans & advance | |||
| 8 | Income from trading | |||
| 9 | Income from welfare activities | |||
| 10 | Excess on verification | |||
| 11 | Interest on investments & bank balances | |||
| 12 | Total Income | |||
| 13 | Add Prior period income * | |||
| 14 | Total Non tariff income |
| S.N. | Source of loan | Current year (RE) | Ensuing year (s) (Projections) |
| 1 | 2 | 4 | 5 |
| 1 | Meter / Service rent | ||
| 2 | Delayed payment surcharge | ||
| 3 | Amount assessed in cases of unauthorized use ofenergy | ||
| 4 | Misc. receipts | ||
| 5 | Misc. charges | ||
| 6 | Wheeling charges | ||
| 7 | Interest on staff loans & advance | ||
| 8 | Income from trading | ||
| 9 | Income from welfare activities | ||
| 10 | Excess on verification | ||
| 11 | Interest on investments & bank balances | ||
| 12 | Total Income | ||
| 13 | Add Prior period income * | ||
| 14 | Total Non tariff income |
| S.N | Particulars | Amount |
| 1 | 2 | 3 |
| 1 | Total Revenue from other business | |
| 2 | Income from other business to be considered forlicensed business as per regulations |
| Sl.No. | Particulars | Previous Year | Current Year | Ensuing Years |
| 1. | Power purchase cost | |||
| 2. | PGCIL & other transmission charges | |||
| 3. | State Transmission charges | |||
| 4. | O&M Expenses | |||
| (i) | Employee Cost | |||
| (ii) | R&M expenses | |||
| (iii) | A&G expenses | |||
| 5. | Share of Holding Company expenses | |||
| 6. | Depreciation | |||
| 7. | Interest and Finance charges | |||
| 8. | Interest on working capital | |||
| 9. | Return on equity | |||
| 10. | Income Tax | |||
| 11. | Interest on security deposit | |||
| 12. | Bad debts (if any) | |||
| 13. | Contingency reserves (if any) | |||
| 14. | Total Revenue Requirement | |||
| 15. | Less: Non-tariff income | |||
| 16. | Aggregate Revenue Requirement |
| S.N | Particulars | Previous yr. (Actuals) Rs. Cr. | Current yr. (RE) Rs. Cr. | Ensuing yr. (Projections) | % Realisation | ||
| Unit sold (MU) | Avg. Tariff Rate (Rs. kWh) | Amount (Rs. Cr.) | |||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| 1 | Domestic | ||||||
| (a) | (i) 'Kutir Jyothi'Scheme Metered(ii) Un-metered | ||||||
| (b) | Domestic Service I(DS I)(i) Metered(ii) Un-metered | ||||||
| (c) | Domestic Service II (DS II) Metered | ||||||
| (d) | Domestic Service III (DS III) Metered | ||||||
| Sub - Total | |||||||
| 2 | Non DomesticServices (NDS)NDS-I : Un-meteredNDS-I: MeteredNDS-II : MeteredNDS-III : Metered | ||||||
| Sub - Total | |||||||
| 3 | Irrigation and Agricultural Service (IAS) | ||||||
| (a) | IAS - I : MeteredIAS - I : Un-metered - | ||||||
| (b) | IAS - II : MeteredIAS - II : Un-metered - | ||||||
| Sub - Total | |||||||
| 4. | Low Tension Industrial Service (LTIS) | ||||||
| LTIS-I : MeteredLTIS-II : Metered | |||||||
| 5. | Public Water WorksMetered | ||||||
| 6. | Street lightServiceSS-I : MeteredSS- II : Un-metered | ||||||
| Sub - Total | |||||||
| 7. | High Tension | ||||||
| 7.1 | 11 kV High Tension Service (HTS I) | ||||||
| 7.2 | 33 kV High Tension Service (HTS II) | ||||||
| 7.3 | 132 kV and above High Tension Service (EHTI) | ||||||
| 7.4 | High Tension specified service (HTSS) | ||||||
| Sub - Total | |||||||
| 8. | Railway Traction Service (RTS) | ||||||
| 8.1 | RTS 132 KV | ||||||
| 8.2 | RTS 25 KV | ||||||
| Sub - Total | |||||||
| 9 | Sales to Other Distribution Licensees | ||||||
| 10 | Outside State, (including UI) if any * | ||||||
| 11 | Discoms own use | ||||||
| 12 | Add MMC and Other Charges | ||||||
| Grand Total |
| S.N | Particulars | Unit Sold (MU) | Average Tariff Rate (Rs./kWh) | Amount (Rs. Cr.) | % Realisation |
| 1 | 2 | 3 | 4 | 5 | |
| 1 | Domestic | ||||
| (a) | (i) 'Kutir Jyothi'Scheme Metered(ii) Un-metered | ||||
| (b) | Domestic Service I(DS I)(i) Metered(ii) Un-metered | ||||
| (c) | Domestic Service II(DS II)Metered | ||||
| (d) | Domestic Service III(DS III)Metered | ||||
| Sub - Total | |||||
| 2 | Non DomesticServices (NDS)NDS-I : Un-meteredNDS-I MeteredNDS-II : MeteredNDS-III : Metered | ||||
| Sub - Total | |||||
| 3 | Irrigation and Agricultural Service (IAS) | ||||
| (a) | IAS - I : MeteredIAS - I : Un-metered - | ||||
| (b) | IAS - II : MeteredIAS - II : Un-metered - | ||||
| Sub - Total | |||||
| 4. | Low TensionIndustrial Service (LTIS)LTIS-I: MeteredLTIS-II : Metered | ||||
| 5. | Public Water WorksMetered | ||||
| 6. | Street light Service | ||||
| SS-I : MeteredSS- II : Un-metered | |||||
| Sub - Total | |||||
| 7. | High Tension | ||||
| 7.1 | 11 kV High Tension Service (HTS I) | ||||
| 7.2 | 33 kV High Tension Service (HTS II) | ||||
| 7.3 | 132 kV and above High Tension Service (EHTI) | ||||
| 7.4 | High Tension specified service (HTSS) | ||||
| Sub - Total | |||||
| 8. | Railway Traction Service (RTS) | ||||
| 8.1 | RTS 132 KV | ||||
| 8.2 | RTS 25 KV | ||||
| Sub - Total | |||||
| 9 | Sales to Other Distribution Licensees | ||||
| 10 | Outside State, (including UI) if any * | ||||
| 11 | Discoms own use | ||||
| 12 | Add MMC and Other Charges | ||||
| Grand Total |
| Sl.No. | Particulars | Amount |
| 1. | Aggregate Revenue Requirement (ARR) | |
| 2. | Less : Non Tariff Income | |
| 3. | Add : Recovery of revenue gap / (Surplus) ofpast period, if any | |
| 4. | Net ARR | |
| 5. | Less : Power Purchase Cost disallowed, if any | |
| 6. | Less : Revenue from Existing Tariff | |
| 7. | Less : Revenue from sale of power to otherAgency | |
| 8. | Gap (4-5-6) | |
| 9. | Total grant from State Govt. | |
| 10. | Grant used for compensating disallowed power | |
| 11. | Balance resource grant assistance from StatGovt. (9-10) | |
| 12. | Net Gap/(Surplus) at existing tariff (8-11) | |
| 13. |
| Sl.No. | Particulars | Amount |
| 1. | Aggregate Revenue Requirement (ARR) | |
| 2. | Less : Non Tariff Income | |
| 3. | Add : Recovery of revenue gap / (Surplus) ofpast period, if any | |
| 4. | Net ARR | |
| 5. | Less : Power Purchase Cost disallowed, if any | |
| 6. | Less : Revenue from Existing Tariff | |
| 7. | Less : Revenue from sale of power to otherAgency | |
| 8. | Gap (4-5-6) | |
| 9. | Total grant from State Govt. | |
| 10. | Grant used for compensating disallowed power | |
| 11. | Balance resource grant assistance from StatGovt. (9-10) | |
| 12. | Net Gap/(Surplus) at existing tariff (8-11) | |
| 13. |
| S.N | Particulars | Previous Year | Current Year | Ensuing Years |
| 1 | 2 | 3 | 4 | 5 |
| A | Amount from State Govt. | |||
| (i) Purpose for which grant received | ||||
| (a) | ||||
| (b) | ||||
| (c) | ||||
| (d) | ||||
| (ii) Targeted categories for subsidy | ||||
| (a) | ||||
| (b) | ||||
| (c) | ||||
| (d) | ||||
| B | Amount from Central Govt. | |||
| (i) Purpose for which grant received | ||||
| (a) | ||||
| (b) | ||||
| (c) | ||||
| (d) |
| SI. No. | Voltage Level (KV) | Technical Losses (%) | Cumulative Loss (%) | Energy Sale (MU) | Energy input (MU) | Technical Loss (MU) |
| 1 | 2 | 3 | 4 | 5 | 6 | 7=(6-5) |
| 1 | 220 | |||||
| 2 | 132 | |||||
| 3 | 33 | |||||
| 4 | 11 | |||||
| 5 | 0.4 | |||||
| Total |
| SI. No. | Voltage Level KV | Energy Sale (MU) | Technical Loss (MU) | Sales + Tech Loss (MU) | Commercial Loss (MU) | Energy Sales + Tech. Loss + Commercial Loss(energy input at state periphery) (MU) |
| 1 | 2 | |||||
| 1 | 220 | |||||
| 2 | 132 | |||||
| 3 | 33 | |||||
| 4 | 11 | |||||
| 5 | 0.4 | |||||
| Total |
| SI. No. | Voltage Level KV | Energy Sale (MU) | Energy Sales + Technical loss + Comml. loss(MU) | Unit cost of power purchase approved by theCommission (Rs./unit) | Power Purchase Cost (Rs. Crore) | Cost of Power per unit sale of Energy(Rs./unit) |
| 1 | 2 | 3 | 4 | 5 | 6 = (4*5) | 7= (6÷3) |
| 1 | 220 | |||||
| 2 | 132 | |||||
| 3 | 33 | |||||
| 4 | 11 | |||||
| 5 | 0.4 | |||||
| Total |
| SI. No. | Particulars | Amount (Rs. Cr) |
| 1 | Employee Cost | |
| 2 | R&M costs | |
| 3 | A&G expenses | |
| 4 | Holding Company | |
| 5 | Depreciation | |
| 6 | Interest & Finance Charges | |
| 7 | Interest on Working Capital | |
| 8 | RPO fund | |
| 9 | Return on Equity | |
| 10 | Less: IDC | |
| 11 | Total (1 to 7) | |
| 12 | Transmission cost | |
| 13 | Total cost | |
| 14 | Energy Sales (MU) | |
| 15 | Network Cost per unit sale of energy(Distribution + Transmission) (Rs./kWh) |
| SI.No. | Voltage Level | Energy Sale (MU) | Network Cost (Rs./Unit) | Total Network Cost (Rs. Cr) |
| 1 | 220 | |||
| 2 | 132 | |||
| 3 | 33 | |||
| 4 | 11 | |||
| 5 | 0.4 | |||
| Total |
| Sl.No. | Supply Voltage | Cost of power purchase (Rs./unit) | Network cost (Rs./unit) | Cost of supply (Rs./unit) |
| 1 | 2 | 3 | 4 | 5 |
| 1 | 220/132 | |||
| 2 | 33 | |||
| 3 | 11 | |||
| 4 | LT |
| Sl No. | Category & Consumption | Rates on Existing Tariff | Rates on Proposed Tariff | ||||
| FC Rs./kVA | EC ps./Unit | MMC Unit | FC Rs./kVA | EC ps./Unit | MMC Unit | ||
| A | Low Tension Supply | ||||||
| 1.0 | Domestic | ||||||
| 1.1 | Kutir Jyoti | ||||||
| K.J. Rural (Un-metered) | |||||||
| K.J. Rural (Metered) | |||||||
| K.J. Urban (Metered) | |||||||
| 1.2 | DS-I (Rural)- I-ph 2kW | ||||||
| Un-metered | |||||||
| Metered - | |||||||
| First 50 Units | |||||||
| 51 - 100 Units | |||||||
| Above 100 Units | |||||||
| 1.3 | DS - II (Metered) | ||||||
| Single Phase - Upto 7 kW | |||||||
| Three Phase - 5kW and above | |||||||
| 1-100 U/Month | |||||||
| 101 - 200 U/Month | |||||||
| 201 -300 U/Month | |||||||
| above 300 U/Month | |||||||
| 1.4 | DS-III Metered for multi store | ||||||
| 2.0 | Non Domestic | ||||||
| 2.1 | NDS - I - for Rural | ||||||
| Un-metered | |||||||
| Metered | |||||||
| 1-100 U/Month | |||||||
| 101 - 200 U/Month | |||||||
| above 200 U/Month | |||||||
| 2.2 | NDS - II (Metered) | ||||||
| 1 - 7kW - Single Phase | |||||||
| 5kW and above -Three Phase | |||||||
| 1-100U/m | |||||||
| 101-200 U/m | |||||||
| above 200 U/m | |||||||
| 2.3 | NDS-III- Places of Worships | ||||||
| 1-100U/M | |||||||
| 101-200U/M | |||||||
| Above 200U/M | |||||||
| 3.0 | Irrigation & Agriculture | ||||||
| 3.1 | (i) Pvt. Agriculture - IAS - I | ||||||
| (a) Un-metered Supply | |||||||
| per HP per month | |||||||
| (b) Metered Supply Units Rate - Paise / U | |||||||
| 3.2 | (ii) State Tube-well IAS - II | ||||||
| (a) Un-metered Supply | |||||||
| per HP per month | |||||||
| (b) Metered Supply Units Rate - Paise / U | |||||||
| 4.0 | Low Tension Industrial | ||||||
| 4.1 | (i) LTIS - I | ||||||
| 4.2 | (ii) LTIS - II | ||||||
| 5.0 | Pubic Water Works | ||||||
| 6.0 | Street Light Services | ||||||
| 6.1 | SS-I Metered Supply units rate | ||||||
| 6.2 | SS-II Un-metered | ||||||
| Fixed Charges | |||||||
| Light Point Wattage | |||||||
| per 100W per month (Rs.) |
| B | High Tension Supply | ||||||
| 7.1 | (i) HTS - I (11 / 6.6 kV) | ||||||
| 7.2 | (i) HTS - II (33kV) | ||||||
| 7.3 | HTS - III (132kV) | ||||||
| 7.4 | HTSS- (33kV/ 11kV) | ||||||
| 8.0 | Railways | ||||||
| (i) RTS - I (132kV) | |||||||
| (ii) RTS - II (25kV) |
| FC - Fixed Charge |
| EC - Energy Charge |
| Sl. | Category of consumers | At existing tariff rate | At proposed tariff rate | ||||
| Avg. Tariff rate (Rs./kWh) | Avg. Cost of Supply (Rs./kWh) | % of average cost | Avg. Tariff rate (Rs./kWh) | Avg. Cost of Service (Rs./kWh) | % of average cost | ||
| 1 | Kutir Jyoti | ||||||
| 2 | DS-I | ||||||
| 3 | DS-II | ||||||
| 4 | DS-III | ||||||
| 5 | NDS - I | ||||||
| 6 | NDS-II | ||||||
| 7 | NDS - III | ||||||
| 8 | Irrigation IAS - I | ||||||
| 9 | Irrigation IAS - II | ||||||
| 10 | L.T.I.S.-I | ||||||
| 11 | L.T.I.S.-II | ||||||
| 12 | Public Water work | ||||||
| 13 | Street light-I (Metered) | ||||||
| 14 | Street light-II (Un-metered) | ||||||
| 15 | H.T.S.-I | ||||||
| 16 | H.T.S.-II | ||||||
| 17 | H.T.S.-III | ||||||
| 18 | H.T.S.S. | ||||||
| 19 | R.T.S. |
| Sl. No. | Particulars | Total Fixed Cost | 33kV Wire cost | 11kV | ||
| Wire business | Retail supply business | Wire business | Retail supply business | |||
| 1 | Employee cost | |||||
| 2 | R&M Cost | |||||
| 3 | A&G expenses | |||||
| 4 | Depreciation | |||||
| 5 | Interest and finance charges | |||||
| 6 | Interest on working capital | |||||
| 7 | Return on equity | |||||
| 8 | Less: Non-tariff income | |||||
| 9 | Total Cost (Rs. Cr.) | |||||
| 10 | Energy input (MU) | |||||
| 11 | Wheeling charges (sl. no. 9/10) | |||||
| 12 | Cross Subsidysurcharge category of consumers(i) HTS-I(ii) HTS-II(iii) HTSS | |||||
| 13 | Reactive energy charge | |||||
| 14 | SLDC charges | |||||
| 15 | Additional surcharge, if any |