This order issues pursuant to the judgment of the Appellate Tribunal for Electricity (the Appellate Tribunal) dated 26.3.2009 in Appeal No. 103/2008.
Background of the Case
2. Tanda TPS (hereinafter referred to as “the generating station”) was transferred by UPSEB (predecessor of the petitioner) on 14.1.2000 under the UP Electricity Reforms (Transfer of Tanda Undertaking) Scheme, 2000 for a total consideration of Rs. 1000 crore. The petitioner and UPSEB also entered into a Power Purchase Agreement dated 7.1.2000 valid for a period of 25 years from the date of vesting (14.1.2000) of the generating station in the petitioner company according to which the power generated would be supplied exclusively to UPSEB.
3. The Commission approved the tariff for the generating station for the period up to 31.3.2004 vide order dated 28.6.2002 in Petition No. 77/2001 and order dated 9.4.2003 in Review Petition No. 2/2003 in Petition No. 77/2001. The tariff was based on the capital cost of Rs. 607 crore as on 14.1.2000
4. Subsequently, the Commission by its order dated 24.10.2005 allowed additional capital expenditure for R&M works amounting to Rs. 177.47 crore for the period up to 31.3.2004 and revised the annual fixed charges for the said period.
5. The respondent filed Appeal No. 205/2005 before the Appellate Tribunal against the order dated 24.10.2005 and during the pendency of the appeal, it also filed Review Petition No. 99/2006 seeking review of the said order dated 24.10.2005 on the ground that the amount approved by the Commission was more than the actual amount shown in the balance sheet of the generating station. Since the respondent had already filed appeal before the Appellate Tribunal, the review petition was summarily dismissed vide Commission's order dated 26.10.2006 The respondent filed another appeal, Appeal No. 9/2007 against the order dated 26.10.2006 and the Appellate Tribunal by its common judgment dated 6.6.2007 in Appeal Nos. 205/2005 and 9/2007 allowed the appeals on certain aspects and remanded the matter to the Commission for a fresh decision. The Appellate Tribunal in paragraphs 31 and 32 of the judgment dated 6.6.2007 observed as under:
“31. The Appellant submitted that the additional capital expenditure is to be approved based on the balance sheet and the respondent has been allowed expenditure of those items appearing in the balance sheet. In the instant case before us, the Petition was decided by the Central Commission when the audited balance sheet was available. Thus, the amount of capitalisation as reflected in the books of accounts of the respondent ought to have been taken into consideration.
32. We accept the plea of the Appellant on this count and direct the Central Commission to re-look into the matter and restrict the amount of capitalisation to the extent reflected in the balance sheet subject to its prudence check.”
6. The respondent also filed Civil Appeal Nos. 5361-5362 of 2007 before the Hon'ble Supreme Court of India under Section 125 of the Electricity Act, 2003 against the judgment dated 6.6.2007 and the matter is pending. Meanwhile, the petitioner also filed Civil Appeal No. 2875/2007 before the Hon'ble Supreme Court. The Commission sought to implement the judgment of the Appellate Tribunal dated 6.6.2007, subject to the final outcome of the appeals before the Hon'ble Supreme Court.
7. In terms of the observations of the Appellate Tribunal in the judgment dated 6.6.2007, the Commission by its order dated 9.4.2008 determined the additional capital expenditure of the generating station as Rs. 173.83 crore for the period from 14.1.2000 to 31.3.2004 The Commission however, considered the capital cost of Rs. 574.36 crore, as on 14.1.2000, based on the following considerations, namely—
“18. On re-verification of records, it was noticed that the gross block shown in the balance sheet was different from the capital cost on which revised fixed charges were determined in the said order dated 24.10.2005 The petitioner was directed to explain the difference between the gross block in the books of accounts and the capital cost on the basis of which revised fixed charges were claimed. The petitioner has explained that the generating station was transferred to it by the Government of Uttar Pradesh at the price of Rs. 1000 crore. At the time of transfer, gross block in the books of account was shown as Rs. 967.29 crore and the balance amount of Rs. 32.71 crore was kept in the inventories as spares. It has been further submitted that while approving the tariff for the period up to 31.03.2004 prior to additional capitulation, the Commission in its order dated 28.06.2002 in Petition No. 77/2001 considered the actual project cost of Rs. 607 crore, on the date of commercial operation, as against the claim of the petitioner project cost of for Rs. 1000 crore. Consequently, the petitioner got the revaluation of assets done in accordance with certain observations of the Commission in the said order and adjusted an amount of Rs. 393 crore in the gross block during the year 2002-2003.
19. Since an amount of Rs. 32.71 crore was kept in the inventories by the petitioner without reflecting the same in the balance sheet, the said amount has not been considered for capitalization in view of the observation of the Tribunal extracted above.”
8. The fixed charges approved by the Commission by order dated 9.4.2008 are as under:
(Rs. in lakh)
Particulars
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Depreciation
4503
4503
2298
2490
2646
Interest on Loan
5538
5162
3454
3425
3102
Return on Equity
2757
2855
3064
3320
3528
Advance Against Depreciation
0
0
1290
1369
1564
Interest on Working Capital
1198
1065
1110
1307
1468
O & M Expenses
3381
3720
3944
4181
4431
Total
17377
17305
15161
16092
16739
9. The petitioner filed Appeal No. 103/2008 before the Appellate Tribunal challenging the order dated 9.4.2008 and raised the following issues:
(a) Reduction in the capital cost of the generating station from Rs. 607 crore to Rs. 574.36 crore, as on 14.1.2000;
(b) Reduction in the interest rate on notional loan from 14.5% at which rate NTPC was paying to the Govt. of India; and
(c) Increase in the de-capitalised amount by including the cost of service rendered for establishing fixed assets.
10. By its judgment dated 26.3.2009, the Appellate Tribunal rejected the prayer of the petitioner as regards issues at (b) and (c) above. As regards issue at (a) above, the prayer of the petitioner was allowed and the observations of the Appellate Tribunal are as under:
“24. We observe that in the order dated 6.6.2007, this Tribunal while examining the issue at Paras 31,32 and 36 discussed the expenditure incurred on additional capitalization. These paragraphs if read with the grievance framed as indicated above would make it transparently clear that the Central Commission was directed to only relook the additional capitalization of Rs. 177.47 crore and not the gross capital of Rs. 607 crore as on 14.1.2000
25. In view of the above, the impugned order of the Central Commission to that extent is liable to be set aside as it has reduced the gross capital assets of Rs. 607 crore by the cost of spares of Rs. 32.71 crore without any justification.”
11. Considering the capital cost of Rs. 60707 lakh for the generating station as on 14.1.2000 in terms of the judgment of the Appellate Tribunal dated 26.3.2009, and the additional capital expenditure allowed for the period up to 31.3.2004 the capital cost of the generating station for the purpose of tariff has been revised as under:
(Rs. in lakh)
Particulars
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Opening Gross Block
60707
60707
64788
69423
75447
De-capitalization
0
87
41
16
13
Additional Capitalisation
0
4188
4690
6134
2679
Additional Capital Expenditure amount not considered without corresponding de-capitalisation
0
21
13
94
23
Additional Capital Expenditure allowed for the purpose of tariff
0
4167
4677
6039
2656
Closing Gross Block
60707
64788
69423
75447
78090
12. Revision of capital cost as above has necessitated the revision of the elements of fixed charges which are discussed in the subsequent paragraphs.
Debt-Equity ratio
13. The debt-equity ratio of 70:30 has been adopted in the present order, as considered earlier.
Return on Equity
14. Return on equity has been worked out @ 16% on the normative equity worked out by applying the debt-equity ratio of 70:30. Return on equity has been worked out as under:
(Rs. in lakh)
Particulars
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Opening Balance
18212.10
18212.10
19436.33
20826.87
22633.95
Addition due to Additional capital expenditure after adjusting de-capitalisation
0.00
1224.23
1390.54
1807.08
792.92
Closing Balance
18212.10
19436.33
20826.87
22633.95
23426.88
Average
18212.10
18824.22
20131.60
21730.41
23030.42
Rate of Return on Equity
16.00%
16.00%
16.00%
16.00%
16.00%
Return on Equity
2914
3012
3221
3477
3685
Interest on Loan
15. The interest on loan has been re-calculated as per the methodology adopted in order dated 9.4.2008 The interest on loan has been re-calculated as under:
(Rs. in lakh)
Particulars
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Gross loan
42494.90
42494.90
45351.44
48596.04
52812.56
Cumulative repayments of loans upto previous year
0.00
4249
8499
12748
16998
Net loan-Opening
42494.90
38245.41
36852.46
35847.57
35814.60
Addition due to Additional Capital Expenditure
0.00
2856.54
3244.60
4216.52
1850.16
Total
42494.90
41101.95
40097.06
40064.09
37664.75
Repayment-Notional Loan component
4249
4249
4249
4249
4249
Repayment based on actual loan component
0
0
0
0
1627
Total repayment considered for the purpose of tariff
4249
4249
4249
4249
5876
Closing Balance
38245.41
36852.46
35847.57
35814.60
31788.73
Average Loan
40370.16
37548.93
36350.01
35831.08
33801.66
Rate of Interest
14.50%
14.50%
9.97%
9.97%
9.30%
Interest on Loan
5854
5445
3625
3574
3143
Depreciation
16. Since the gross block has been modified based on the judgment of the Appellate Tribunal, it necessitates corresponding re-calculation of depreciation admissible in tariff. The rates of depreciation have been retained at 7.84% for the period 1999-2000 and 2000-2001 and 3.60% for the period 2001-2002 to 2003-2004 as adopted in the earlier orders. The details of calculation of depreciation are as under:
(Rs. in lakh)
Particulars
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Opening Gross Block
60707
60707
64788
69423
75447
De-capitalization
0
87
41
16
13
Additional Capitalisation
0
4188
4690
6134
2679
Additional Capital Expenditure amount not considered without corresponding de-capitalisation
0
21
13
94
23
Additional Capital Expenditure allowed for the purpose of tariff
0
4167
4677
6039
2656
Closing Gross Block
60707
64788
69423
75447
78090
Rate of Depreciation
7.84%
7.84%
3.60%
3.60%
3.60%
Annual Depreciation
4759
4759
2416
2608
2764
Advance Against Depreciation
17. The petitioner is not entitled to Advance Against Depreciation (AAD) for the period up to 31.3.2001 since there was provision in that regard. Advance Against Depreciation for the subsequent years, that is, 2001-2002, 2002-2003 and 2003-2004 has been worked out by taking 1/12th of the gross notional loan and repayment of loan as per the normative debt repayment methodology. The petitioner is entitled to following Advance Against Depreciation:
(Rs. in lakh)
Particulars
2001-2002
2002-2003
2003-2004
1/12th of Loan(s)
3779
4050
4401
Scheduled Repayment of the Loan(s)
4249
4249
5876
Minimum of Column
3779
4050
4401
Depreciation during the year
2416
2608
2764
Advance against Depreciation
1363
1442
1637
Interest on Working Capital
18. Revision of different components of tariff has resulted in revision of interest on working capital as they are components of “receivables” in the working capital. The operational parameters such as Target PLF/Availability, Specific fuel oil consumption, Auxiliary Power Consumption and Station Heat Rate considered in the present calculation are the same as considered in the earlier orders. Similarly, SBI PLR for the relevant year has been adopted as the rate of interest on working capital in the calculation. Accordingly, interest on working capital has been recalculated as under:
(Rs. in lakh)
1999-2000
2000-2001
2001-2002
2002-2003
2003-2004
Fuel cost-1 month
1505
1324
1510
1903
2233
Coal Stock-30 days
1275
1125
1315
1732
2095
Oil stock -60 days
411
363
348
290
203
O & M expenses-1 Month
282
310
329
348
369
Spares
607
607
607
607
607
Receivables
6030
5651
5635
6572
7322
Total Working Capital
10109
9380
9744
11452
12830
Rate of Interest
12.00%
11.50%
11.50%
11.50%
11.50%
Total Interest on Working capital
1213
1079
1121
1317
1475
19. The annual fixed charges revised on the basis of the above in respect of the generating station for the period 2000-04 are summarized as under:
(Rs. in lakh)
Particulars
1999-2000*
2000-2001
2001-2002
2002-2003
2003-2004
Depreciation
4759
4759
2416
2608
2764
Interest on Loan
5854
5445
3625
3574
3143
Return on Equity
2914
3012
3221
3477
3685
Advance Against Depreciation
0
0
1363
1442
1637
Interest on Working Capital
1213
1079
1121
1317
1475
O & M Expenses
3381
3720
3944
4181
4431
Total
18121
18015
15690
16598
17136
20. With the above order, the judgment dated 26.3.2009 of the Appellate Tribunal in Appeal No. 103/2008 stands implemented and is subject to the final outcome of the Civil Appeal Nos. 5361-5362/2007 and other appeals pertaining to the generating station pending before the Hon'ble Supreme Court of India.
21. The petitioner is already billing the respondent in accordance with the Commission's order dated 9.4.2008 The excess amount on account of the revised annual fixed charges approved above shall be recovered by the petitioner within a period of three months from the date of this order.