The petition has been filed for approval of transmission tariff for Tarapur Transmission System (the transmission system) associated with Tarapur Atomic Power Station Stage 3 & 4 in Western Region for the period up to 31.3.2009 based on the Central Electricity Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2004, (hereinafter referred to as “the 2004 regulations”) after accounting for additional capitalization during 2005–2006. The petitioner has also prayed for the reimbursement of expenditure incurred towards publishing of notices in the newspapers and the petition filing fee by the beneficiaries.
2. The investment approval and expenditure sanction for the transmission system was accorded by the Board of Directors of the petitioner company vide letter dated 22.10.2002 at an estimated cost of Rs. 23702 lakh, which includes IDC of Rs. 2176 lakh. Further, approval for the revised cost estimate was accorded by the Board of Directors of the petitioner company under letter dated 17.1.2006 at an estimated cost of Rs. 28587 lakh, including an IDC of Rs. 962 lakh. The scope of work included:
Transmission Lines
(i) 400 kV D/C Tarapur Padghe transmission line,
(ii) 400 kV D/C Tarapur Boisar transmission line,
(iii) LILO of 400 kV S/C Gandhar-Padghe transmission line at Vapi,
(iv) LILO of 400 kV S/C Gandhar-Padghe transmission line at Boisar, and
(v) 220 kV S/C Tarapur Boisar transmission line.
Sub-stations
(i) 400/220 kV Vapi sub-station (New),
(ii) 400/220 kV Boisar sub-station (New), and
(iii) 400/220 kV Padghe (MSEB) sub-station extension.
3. The dates of commercial operation of the transmission assets which form the subject matter of the present petition, the line length and apportioned approved cost are as stated below:
S. No.
Name of the transmission assets
Date of commercial operation
Line length in Ckt-km (for O & M)
Apportioned approved cost (Rs. in lakh)
(i)
400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
1.3.2005
91.12
6715.01
(ii)
400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar substation
1.8.2005
192.90
11108.00
(iii)
220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
1.9.2005
24.40
10764.33
Total
308.42
28587.34
4. The provisional transmission charges for the transmission assets were approved by the Commission in its orders dated 25.4.2006 and 26.4.2006 in Petitions No. 111/2005 and 11/2006 respectively. The present petition is for approval of final tariff from the date of commercial operation of the respective asset.
5. The petitioner has claimed the transmission charges as under:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Depreciation
13.38
167.38
174.23
174.23
174.23
Interest on Loan
27.81
346.54
340.94
328.28
306.47
Return on Equity
15.99
202.49
213.08
213.08
213.08
Advance against Depreciation
0.00
0.00
0.00
0.00
262.53
Interest on Working Capital
1.63
20.13
20.77
21.00
25.67
O & M Expenses
4.07
50.75
52.84
54.87
57.14
Total
62.87
787.29
801.85
791.46
1039.12
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LiLo of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Depreciation
169.56
260.59
260.59
260.59
Interest on Loan
346.71
513.66
494.71
465.99
Return on Equity
193.87
299.23
299.23
299.23
Advance against Depreciation
0.00
0.00
0.00
282.52
Interest on Working Capital
22.07
33.83
34.30
39.57
O & M Expenses
127.85
199.55
207.34
215.81
Total
860.05
1306.87
1296.17
1563.71
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Depreciation
154.41
272.84
272.84
272.84
Interest on Loan
280.63
474.84
455.02
427.62
Return on Equity
161.01
287.83
287.83
287.83
Advance against Depreciation
0.00
0.00
0.00
220.77
Interest on Working Capital
23.56
41.49
42.26
46.80
O & M Expenses
310.48
553.56
575.56
598.69
Total
930.09
1630.56
1633.51
1854.55
6. The details submitted by the petitioner in support of its claim for interest on working capital are given hereunder:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
(Rs. In lakh)
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Maintenance Spares
60.60
60.90
64.55
68.43
72.53
O & M expenses
4.07
4.23
4.40
4.57
4.76
Receivables
125.75
131.22
133.64
131.91
173.19
Total
190.41
196.34
202.60
204.91
250.48
Rate of interest
10.25%
10.25%
10.25%
10.25%
10.25%
Interest
1.63
20.13
20.77
21.00
25.67
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Maintenance Spares
91.91
95.59
101.32
107.40
O & M expenses
15.98
16.63
17.28
17.98
Receivables
215.01
217.81
216.03
260.62
Total
322.90
330.03
334.63
386.00
Rate of interest
10.25%
10.25%
10.25%
10.25%
Interest
22.07
33.83
34.30
39.57
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Maintenance Spares
83.93
86.87
92.08
97.61
O & M expenses
44.35
46.13
47.96
49.89
Receivables
265.74
271.76
272.25
309.09
Total
394.03
404.76
412.30
456.59
Rate of interest
10.25%
10.25%
10.25%
10.25%
Interest
23.56
41.49
42.26
46.80
7. The reply to the petition has been filed by Madhya Pradesh Power Trading Company Ltd. though not impleaded as a respondent. No comments or suggestion have been received from the general public in response to the notices published by the petitioner under section 64 of the Electricity Act, 2003.
CAPITAL COST
8. As per clause (1) of Regulation 52 of the 2004 regulations, subject to prudence check, the actual expenditure incurred on completion of the project shall form the basis for determination of final tariff. The final tariff shall be determined based on the admitted capital expenditure actually incurred up to the date of commercial operation of the transmission system and shall include capitalised initial spares subject to a ceiling norm as 1.5% of original project cost. The regulation is applicable in case of the transmission system declared under commercial operation on or after 1.4.2004
9. The petitioner has claimed the capital expenditure up to the date of commercial operation. The petitioner has further claimed additional capitalisation for the year 2005–2006 for each asset. The petitioner has not claimed additional capitalization on account of FERV as these assets do not involve foreign currency loans. The capital expenditure on the date of commercial operation and additional capitalization on account of works claimed by the petitioner for tariff purpose are given hereunder:
(Rs. in lakh)
S. No.
Name of the transmission assets
Capital Expenditure on the date of commercial operation
Additional capital expenditure during 2005–2006
Total Capital expenditure
(i)
400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
6059.72
504.19
6563.91
(ii)
400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
9191.03
401.19
9592.22
(iii)
220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
8393.12
562.61
8955.73
Additional capitalization -2005-2006
10. Clause (1) of Regulation 53 of the 2004 regulations provides—
“(1) The following capital expenditure within the original scope of work actually incurred after the date of commercial operation and up to the cut off date may be admitted by the Commission, subject to prudence check:
(i) Deferred liabilities;
(ii) Works deferred for execution;
(iii) Procurement of initial capital spares in the original scope of works subject to the ceiling norm specified in regulation 52;
(iv) Liabilities to meet award of arbitration or compliance of the order or decree of a court; and
(v) On account of change in law:
Provided that original scope of work along with estimates of expenditure shall be submitted along with the application for provisional tariff:
Provided further that a list of the deferred liabilities and works deferred for execution shall be submitted along with the application for final tariff after the date of commercial operation of the transmission system.”
11. The details submitted by the petitioner in support of its claim for additional capital expenditure are given hereunder:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-1 with associated bays at Padhge
Year
Nature of expenditure
2005-2006
PLCC = Rs. 6.72 lakh Sub-station = Rs. 49.30 lakh Transmission line = Rs. 448.17 lakh
Total = Rs. 504.19 lakh
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-ll with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
Year
Nature of expenditure
2005-2006
Building = Rs. 103.19 lakh PLCC = Rs. 38.23 lakh Sub-station = Rs. 163.00 lakh Transmission line = Rs. 96.77 lakh
Total = Rs. 401.19 lakh
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LlLO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
Year
Nature of expenditure
2005-2006
Building = Rs. 222.39 lakh PLCC = Rs. 3.73 lakh Sub-station = Rs. 334.94 lakh Land = Rs. 1.55 lakh
Total = Rs. 562.61 lakh
12. The additional capital expenditure claimed is within the original scope of work and is found to be in order as it was against the committed liability. Accordingly, the additional capital expenditure as claimed for the respective transmission asset has been allowed.
Time overrun
13. As per investment approval, the scheduled date of commissioning of Boisar sub-station and associated line was 1.7.2005 The transmission line was, however, declared under commercial operation on 1.8.2005 The petitioner has explained that due to non-availability of shut down on 220 kV transmission line ex-Dahanu TPS (under REL system), the completion/commissioning of the transmission assets got delayed. The petitioner had been requesting REL for the shut down since February 2005. The shut down on the above line was agreed for 17.4.2005 and 24.4.2005 in 350 OCC meeting held on 12.4.2005 However, shut down was not given in real time. The matter was further discussed in 127th WREB meeting held on 20.5.2005 However, the matter could not be resolved due to system constraints as the feeders were considered to be essential for power supply of power to Mumbai. Finally, shut down was given in the first week of June 2005 and 400 kV lines along with 400 kV bays were charged in July 2005. The petitioner has further explained that due to heavy rains, the testing and commissioning activities of 400 kV D/C Tarapur-Boisar transmission line was completed in August 2005 and the transmission line was declared under commercial operation on 1.9.2005 before the commercial operation of TAPP-unit-4. There is satisfactory explanation for the delay of 6 months in completion of the transmission assets. Therefore, the delay in commissioning of lines is considered, to be beyond the control of the petitioner.
Net Present Value (NPV)
14. The petitioner has submitted that the Hon'ble Supreme Court vide its order dated 30.10.2002 in I.A No. 566 in write petition (Civil) No. 202 of 1995 has observed that user agency (petitioner in this case) shall now have to pay NPV in addition to cost of compensatory afforestation, which should be Rs. 5.80 to 9.20 lakh per hectare of forest land diverted, depending upon the quantity and density of forest land converted for non-forestry purpose. Accordingly, Ministry of Environment and Forest had issued guidelines to all the States for collection of NPV from user agencies for the cases granted in principle approval after 30.10.2002
15. In compliance of above, the petitioner had to pay NPV concerned State Governments for diversion of forest land. Since this amount was not included in the initial estimates, that is, FR, there has been cost variation on this account.
16. Based on the above, gross block as given below has been considered for the purpose of tariff for each of the transmission asset, after allowing additional capitalization on works as claimed by the petitioner:
(Rs. in lakh)
S. No.
Name of the transmission assets
Admitted capital cost
Additional capital expenditure
Capital expenditure on date of commercial operation
(i)
400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
6059.72
504.19
6563.91
(ii)
400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
9191.03
401.19
9592.22
(iii)
220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
8393.12
562.61
8955.73
DEBT-EQUITY RATIO
17. Clause (2) of Regulation 54 of the 2004 regulations inter alia provides that,—
“(2) In case of the transmission system for which investment approval was accorded prior to 1.4.2004 and which are likely to be declared under commercial operation during the period 1.4.2004 to 31.3.2009, debt and equity in the ratio of 70:30 shall be considered:
Provided that where equity actually employed to finance the project is less then 30%, the actual debt and equity shall be considered for determination of tariff:
Provided further that the Commission may in appropriate cases consider equity higher than 30% for determination of tariff, where the transmission licensee is able to establish to the satisfaction of the Commission that deployment of equity higher than 30% was in the interest of general public.”
18. The petitioner has considered debt-equity ratio of 77.38:22.62, 78.05:21.95 and 77.52:22.48 for the transmission assets as actually deployed on the date of commercial operation of the respective asset. The petitioner has further considered the additional capitalization in debt-equity ratio of 70:30.
19. We have considered debt-equity ratio as on the date of commercial operation as claimed by the petitioner. The additional capitalisation on works of Rs. 504.19 lakh, Rs. 401.19 lakh and Rs. 562.61 lakh has been segregated into debt and equity in the normative debt-equity ratio of 70:30 in accordance with Note 1 below Regulation 53. Therefore, debt-equity ratio and equity considered for the purpose of tariff in each case is same as considered by the petitioner and is as under:
Name of the transmission assets
Debt-equity ratio
Equity (Rs. in lakh)
As on date of commercial operation
As on 31.3.2006
As on date of commercial operation
As on 1.4.2006
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
77.38:22.62
76.81:23.19
1370.72
1521.98
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
78.05:21.95
77.72:22.28
2017.03
2137.39
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
77.52:22.48
77.04:22.96
1887.12
2055.90
RETURN ON EQUITY
20. As per clause (iii) of Regulation 56 of the 2004 regulations, return on equity shall be computed on the equity base determined in accordance with regulation 54 @ 14% per annum. Equity invested in foreign currency is to be allowed a return in the same currency and the payment on this account is made in Indian Rupees based on the exchange rate prevailing on the due date of billing.
21. The petitioner has claimed return on equity after considering the entire additional capitalization to have been financed out of equity. For the reasons recorded in para 19 above, equity as given in the table under that para has been considered. However, tariff for the year 2005–2006 has been allowed pro rata on average equity. Accordingly, return on equity allowed each year during the tariff period is given hereunder:
(Rs. in lakh)
Name of the transmission assets
Return in Equity
2004-2005 (Pro rata)
2005-2006 (Pro rata)
2006-09 (Each year)
(i) 00 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
15.99
202.49
213.08
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
N.A
193.87
299.23
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
N.A
161.01
287.83
INTEREST ON LOAN
22. Clause (i) of regulation 56 of the 2004 regulations inter alia provides that,—
“(a) Interest on loan capital shall be computed loan wise on the loans arrived at in the manner indicated in regulation 54.
(b) The loan outstanding as on 1.4.2004 shall be worked out as the gross loan in accordance with Regulation 54 minus cumulative repayment as admitted by the Commission or any other authority having power to do so, up to 31.3.2004 The repayment for the period 2004–2009 shall be worked out on a normative basis.
(c) The transmission licensee shall make every effort to re-finance the loan as long as it results in net benefit to the beneficiaries. The costs associated with such re-financing shall be borne by the beneficiaries.
(d) The changes to the loan terms and conditions shall be reflected from the date of such re-financing and benefit passed on to the beneficiaries.
(e) In case of dispute, any of the parties may approach the Commission with proper application. However, the beneficiaries shall not withhold any payment ordered by the Commission to the transmission licensee during pendency of any dispute relating to re-financing of loan;
(f) In case any moratorium period is availed of by the transmission licensee, depreciation provided for in the tariff during the years of moratorium shall be treated as repayment during those years and interest on loan capital shall be calculated accordingly.
(g) The transmission licensee shall not make any profit on account of re-financing of loan and interest on loan;
(h) The transmission licensee may, at its discretion, swap loans having floating rate of interest with loans having fixed rate of interest, or vice versa, at its own cost and gains or losses as a result of such swapping shall accrue to the transmission licensee:
Provided that the beneficiaries shall be liable to pay interest for the loans initially contracted, whether on floating or fixed rate of interest.”
23. The petitioner has claimed interest on loan in the following manner:
(i) As on date of commercial operation, the actual loan has been considered.
(ii) Actual loan corresponding to additional capital expenditure during 2005–2006 has been added to the gross loan up to date of commercial operation.
(iii) On the basis of actual rate of interest on actual average loan, the weighted average rate of interest on loan is worked out for various years.
(iv) In case of assets (i) and (ii), the petitioner in weighted average rate of interest calculations, has mentioned bridge loan financing from 15.7.2005 to 22.9.2005 subsequently replaced by Bond XVII from 22.9.2005 having higher rate of interest.
(v) Weighted average rate of interest on loan for respective years as per above has been has been multiplied to arrive at interest on loan.
24. In our calculation, the interest on loan has been worked out as detailed below:
(i) Details of net outstanding loan as on 31.3.2004 or 31.3.2005, as the case may be, repayment schedule for the period 2004–2009, rate of interest as on 1.4.2004 or 31.3.2005, as the case may be, exchange rate as on 31.3.2004 or 31.3.2005, as the case may be, have been taken from above loan allocation statements submitted by the petitioner for working out weighted average rate of interest.
(ii) Notional loan arising out of additional capitalization in case of three elements during the years 2005–2006 has been considered.
(iii) Tariff is worked out considering normative loan and normative repayments. Once the normative loan is arrived at, it is considered for all purposes in the tariff. Normative repayment is worked out by the following formula:
(iv) Moratorium in repayment of loan is considered with reference to normative loan and if the normative repayment of loan during the year is less than the depreciation during the year, it is considered as moratorium and depreciation during the year is deemed as normative repayment of loan during the year.
(v) Weighted average rate of interest on actual loan worked out as per (i) above is applied on the notional average loan during the year to arrive at the interest on loan.
(vi) In case of 400 kV D/C Tarapur-Padghe transmission line circuit-II, 400 kV D/C Tarapur-Boisar transmission line associated with 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station and 400 kV D/C Tarapur-Boisar transmission line associated with 220 kV at Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station, the petitioner has mentioned bridge loan financing from IOB from 15.7.2005 to 22.9.2005 was subsequently replaced by Bond XVII from 22.9.2005 having higher rate of interest. The interest from date of commercial operation for the purpose of weighted average rate of interest has been worked out on days basis by the petitioner. Provision of considering bridge loan financing is not as per tariff regulations. However, bridge loan carries lower rate of interest, weighted rate of interest of IOB (BRIDGE LOAN)/Bond XVII has been considered to work out interest amount from date of commercial operation to 31.3.2006 in weighted rate of interest calculations.
(vii) In case of 400 kV D/C Tarapur-Padghe transmission line circuit-II, 400 kV D/C Tarapur-Boisar transmission line associated with 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station and 400 kV D/C Tarapur-Boisar transmission line associated with 220 kV at Boisar sub-station including the auto transformer and the LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station, date of commercial operation is during 2005–2006 and the petitioner has considered funding of additional capital expenditure from date of commercial operation to 31.3.2006 from Bond XVIII which is drawn w.e.f 9.3.2006 Although the interest on Bond XVIII for working out weighted average rate of interest has been considered from 9.3.2006 on actual days basis for the remaining part of the year 2005–2006, weighted average rate of interest is worked out on average loan basis.
25. Based on the above, the year-wise details of interest worked out are given hereunder:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
(Rs. in lakh)
Interest on Loan
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Opening gross Loan
4689.00
4689.00
5041.93
5041.93
5041.93
Cumulative Repayment up to Previous Year
0.00
13.38
180.76
354.99
529.22
Net Loan-Opening
4689.00
4675.62
4861.17
4686.94
4512.71
Addition due to Additional Capitalization
0.00
352.93
Repayment during the year
13.38
167.38
174.23
174.23
436.76
Net Loan-Closing
4675.62
4861.17
4686.94
4512.71
4075.95
Average Loan
4682.31
4768.40
4774.06
4599.83
4294.33
Weighted Average Rate of Interest on Loan
7.1274%
7.1365%
7.1415%
7.1368%
7.1367%
Interest
27.81
340.30
340.94
328.28
306.47
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV substation at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar substation
(Rs. in lakh)
Interest on Loan
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Opening gross Loan
7174
7454.83
7454.83
7454.83
Cumulative Repayment up to Previous Year
0
169.56
430.15
690.75
Net Loan-Opening
7174
7285.27
7024.68
6764.09
Addition due to Additional Capitalization
280.83
Repayment during the year
169.56
260.59
260.59
543.12
Net Loan-Closing
7285.27
7024.68
6764.09
6220.97
Average Loan
7229.64
7154.98
6894.38
6492.53
Weighted Average Rate of Interest on Loan
7.12%
7.18%
7.18%
7.18%
Interest
343.29
513.66
494.71
465.99
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV d/c Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
Interest on Loan
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Opening gross Loan
6506
6899.83
6899.83
6899.83
Cumulative Repayment up to Previous Year
0
154.41
427.25
700.09
Net Loan-Opening
6506
6745.42
6472.58
6199.73
Addition due to Additional Capitalization
393.83
0
0
0
Repayment during the year
154.41
272.84
272.84
493.61
Net Loan-Closing
6745.42
6472.58
6199.73
5706.12
Average Loan
6625.71
6609
6336.15
5952.93
Weighted Average Rate of Interest on Loan
7.13%
7.18%
7.18%
7.18%
Interest
275.38
474.84
455.02
427.62
26. The detailed calculations in support of interest on loan are attached an Annexure I to this order.
DEPRECIATION
27. Sub-clause (a) of clause (ii) of Regulation 56 of the 2004 regulations provides for computation of depreciation in the following manner, namely:
(i) The value base for the purpose of depreciation shall be the historical cost of the asset.
(ii) Depreciation shall be calculated annually based on straight line method over the useful life of the asset and at the rates prescribed in Appendix II to these regulations. The residual value of the asset shall be considered as 10% and depreciation shall be allowed up to maximum of 90% of the historical capital cost of the asset. Land is not a depreciable asset and its cost shall be excluded from the capital cost while computing 90% of the historical cost of the asset. The historical capital cost of the asset shall include additional capitalisation on account of Foreign Exchange Rate Variation up to 31.3.2004 already allowed by the Central Government/Commission.
(iii) On repayment of entire loan, the remaining depreciable value shall be spread over the balance useful life of the asset.
(iv) Depreciation shall be chargeable from the first year of operation. In case of operation of the asset for part of the year, depreciation shall be charged on pro rata basis.
28. The calculations in support of depreciation allowed on the basis of capital cost as per para 16 above, are appended below:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
(Rs. in lakh)
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Gross Block
6059.72
6563.91
6563.91
6563.91
Addition due to Additional Capitalization
504.19
Gross Block
66272.23
66272.23
66272.23
66272.23
66272.23
Depreciation
Rate of Depreciation
2.6544%
Depreciable Value
90%
5453.75
5680.63
5907.52
5907.52
5907.52
Balance Useful life of the asset
—
—
—
—
—
Remaining Depreciable Value
5453.75
5667.26
5726.76
5552.53
5378.30
Depreciation
13.38
167.38
174.23
174.23
174.23
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Gross Block
9191.03
9592.22
9592.22
9592.22
Addition due to Additional Capitalisation
401.19
Gross Block
9592.22
9592.22
9592.22
9592.22
Depreciation
Rate of Depreciation
2.7167%
Depreciable Value
90%
8227.12
8407.66
8407.66
8407.66
Balance Useful life of the asset
—
—
—
—
Remaining Depreciable Value
8227.12
8238.10
7977.50
7716.91
Depreciation
169.56
260.59
260.59
260.59
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Gross Block
8393.12
8955.73
8955.73
8955.73
Addition due to Additional Capitalization
562.61
0
0
0
Gross Block
8955.73
8955.73
8955.73
8955.73
Depreciation
Rate of Depreciation
3.0515% for 2005–2006 3.0466% for 2006–2007 and onwards
Depreciable Value
90%
7294.61
7547.09
7547.09
7547.09
Balance Useful life of the asset
—
—
—
—
Remaining Depreciable Value
7294.61
7392.68
7119.83
6846.99
Depreciation
154.41
272.84
272.84
272.84
ADVANCE AGAINST DEPRECIATION
29. As per sub-clause (b) of clause (ii) of Regulation 56 of the 2004 regulations, in addition to allowable depreciation, the transmission licensee is entitled to Advance Against Depreciation, computed in the manner given hereunder:
AAD = Loan repayment amount as per regulation 56(i) subject to a ceiling of 1/10 of loan amount as per regulation 54 minus depreciation as per schedule
30. It is provided that Advance Against Depreciation shall be permitted only if the cumulative repayment up to a particular year exceeds the cumulative depreciation up to that year. It is further provided that Advance Against Depreciation in a year shall be restricted to the extent of difference between cumulative repayment and cumulative depreciation up to that year.
31. In addition to Cumulative depreciation up to 2003–2004 (excluding Advance Against Depreciation) as per last tariff setting, depreciation on FERV for the period 2001–04 has been added to arrive at total cumulative depreciation amount as on 31.03.2004
32. The petitioner has claimed Advance Against Depreciation in the following manner:
(i) 1/10 of gross loan is worked out from the gross notional loan.
(ii) Cumulative loan as well as repayment of notional loan during the year have been considered.
(iii) Depreciation as claimed in the petition.
33. In our calculation, the Advance Against Depreciation has been worked out as under:
(i) 1/10 of gross loan is worked out from the gross notional loan as per para 25 above.
(ii) Repayment of cumulative loan as well as repayment of notional loan during the year have been considered as per para 25 above.
(iii) Depreciation worked out in para 28 above has been considered.
34. The details of Advance Against Depreciation allowed for each asset are given hereunder:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
(Rs. in lakh)
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
1/10th of Gross Loan(s)
468.9
468.9
504.19
504.19
504.19
Repayment of the Loan
13.38
167.38
174.23
174.23
436.76
Minimum of the above
13.38
167.38
174.23
174.23
436.76
Depreciation during the year
13.38
167.38
174.23
174.23
174.23
(A) Difference
0
0
0
0
262.53
Cumulative Repayment of the Loan
13.38
180.76
354.99
529.22
965.98
Cumulative Depreciation/Advance against Depreciation
13.38
180.76
354.99
529.22
703.45
(B) Difference
0
0
0
0
262.53
Advance against Depreciation Minimum of (A) and (B)
0
0
0
0
262.53
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006
2006-2007
2007-2008
2008-2009
1/10th of Gross Loan(s)
717.4
745.48
745.48
745.48
Repayment of the Loan
169.56
260.59
260.59
543.12
Minimum of the above
169.56
260.59
260.59
543.12
Depreciation during the year
169.56
260.59
260.59
260.59
(A) Difference
0
0
0
282.52
Cumulative Repayment of the Loan
169.56
430.15
690.75
1233.86
Cumulative Depreciation/Advance against Depreciation
169.56
430.15
690.75
951.34
(B) Difference
0
0
0
282.52
Advance against Depreciation Minimum of (A) and (B)
0
0
0
282.52
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
2005-2006
2006-2007
2007-2008
2008-2009
1/10th of Gross Loan(s)
650.6
689.98
689.98
689.98
Repayment of the Loan
154.41
272.84
272.84
493.61
Minimum of the above
154.41
272.84
272.84
493.61
Depreciation during the year
154.41
272.84
272.84
272.84
(A) Difference
0
0
0
220.77
Cumulative Repayment of the Loan
154.41
427.25
700.09
1193.71
Cumulative Depreciation/Advance against Depreciation
154.41
427.25
700.09
972.94
(B) Difference
0
0
0
220.77
Advance against Depreciation Minimum of (A) and (B)
0
0
0
220.77
OPERATION & MAINTENANCE EXPENSES
35. In accordance with clause (iv) of Regulation 56 the 2004 regulations, the following norms are prescribed for O & M expenses
Year
2004-2005
2005-2006
2006-2007
2007-2008
2008-2009
O&M expenses (Rs in lakh per ckt-km)
0.227
0.236
0.246
0.255
0.266
O&M expenses (Rs in lakh per bay)
28.12
29.25
30.42
31.63
32.90
36. The petitioner has claimed following O & M expenses each asset, which have been allowed. Accordingly, the petitioner's entitlement to O & M expenses has been worked out as given hereunder:
(Rs. in lakh)
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
O&M expenses for 91.12 ckt-kms line length
1.72
21.50
22.42
23.24
24.24
O&M expenses for 1 bay
2.34
29.25
30.42
31.63
32.90
TOTAL
4.07
50.75
52.84
54.87
57.14
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
O & M expenses for 192.9 ckt-kms line length
30.35
47.457
49.19
51.31
O & M expenses for 5 bays
97.50
152.10
158.15
164.50
TOTAL
127.85
199.55
207.34
215.81
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
O & M expenses for 24.4 ckt-kms line length
3.36
6.00
6.22
6.49
O & M expenses for 18 bays
307.13
547.56
569.34
592.20
TOTAL
310.48
553.56
575.56
598.69
37. The petitioner has submitted that the wage revision of its employees is due with effect from 1.1.2007 Therefore, according to the petitioner, O & M expenses should be subject to revision on account of revision of employee cost from that date. In the alternative, it has been prayed that the increase in employee cost due to wage revision be allowed as per actuals for extra cost to be incurred consequent to wage revision. We are not expressing any view, as this issue does not arise for consideration at this stage. The petitioner may approach for a relief in this regard at an appropriate stage in accordance with law.
INTEREST ON WORKING CAPITAL
38. The components of the working capital and the interest thereon are discussed hereunder:
(i) Maintenance spares
Regulation 56(v)(1)(b) of the 2004 regulations provides for maintenance spares @ 1% of the historical cost escalated @ 6% per annum from the date of commercial operation. In the present case, element wise capital expenditure on the date of commercial operation which has been considered as the historical cost for the purpose of the present petition and maintenance spares have been worked out accordingly by escalating 1% of the historical cost @ 6% per annum. The necessary details are given hereunder:
Name of the Transmission assets
Date of Commercial Operation
Capital Expenditure (Rs. in lakh) on the date of commercial operation
Escalated spares Cost (Rs. in lakh)
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
1.3.2005
6059.72
60.60
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
1.8.2005
9191.03
91.91
220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
1.9.2005
8393.12
83.93
(ii) O & M expenses
Regulation 56(v)(1)(a) of the 2004 regulations provides for operation and maintenance expenses for one month as a component of working capital. The petitioner has claimed O & M expenses for 1 month of O & M expenses of the respective year as claimed in the petition. This has been considered in the working capital.
(iii) Receivables
As per Regulation 56(v)(1)© of the 2004 regulations, receivables will be equivalent to two months average billing calculated on target availability level. The petitioner has claimed the receivables on the basis 2 months transmission charges claimed in the petition. In the tariff being allowed, receivables have been worked out on the basis 2 months transmission charges.
(iv) Rate of interest on working capital
As per Regulation 56(v)(2) of the 2004 regulations, rate of interest on working capital shall be on normative basis and shall be equal to the short-term Prime Lending Rate of State Bank of India as on 1.4.2004 or on 1st April of the year in which the project or part thereof (as the case may be) is declared under commercial operation, whichever is later. The interest on working capital is payable on normative basis notwithstanding that the transmission licensee has not taken working capital loan from any outside agency. The petitioner has claimed interest on working capital @ 10.25% based on SBI PLR as on 1.4.2004 or 1.5.2005, as the case may be, which is in accordance with the 2004 regulations and has been allowed.
39. The necessary computations in support of interest on working capital are appended below:
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Maintenance Spares
60.60
60.90
64.55
68.43
72.53
O & M expenses
4.07
4.23
4.40
4.57
4.76
Receivables
125.75
130.16
133.64
131.91
173.19
Total
190.42
195.29
202.60
204.91
250.48
Interest
10.25%
1.63
20.02
20.77
21.00
25.67
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Maintenance Spares
91.91
95.59
101.32
107.40
O & M expenses
15.98
16.63
17.28
17.98
Receivables
214.14
217.81
216.03
260.62
Total
322.04
330.03
334.63
386.00
Interest
10.25%
22.01
33.83
34.30
39.57
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Maintenance Spares
83.93
86.87
92.08
97.61
O & M expenses
44.35
46.13
47.96
49.89
Receivables
264.21
271.76
272.25
309.09
Total
392.50
404.76
412.30
456.59
Interest
10.25%
23.47
41.49
42.26
46.80
TRANSMISSION CHARGES
40. A summary sheet showing basic details of capital cost and other related aspects are attached as Annexure II to this order. The transmission charges being allowed for the transmission system are summarized below.
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
2004-2005 (Pro rata)
2005-2006
2006-2007
2007-2008
2008-2009
Depreciation
13.38
167.38
174.23
174.23
174.23
Interest on Loan
27.81
346.54
340.94
328.28
306.47
Return on Equity
15.99
202.49
213.08
213.08
213.08
Advance against Depreciation
0.00
0.00
0.00
0.00
262.53
Interest on Working Capital
1.63
20.13
20.77
21.00
25.67
O & M Expenses
4.07
50.75
52.84
54.87
57.14
Total
62.87
787.29
801.85
791.46
1039.12
(ii) 400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
(Rs. in lakh)
2005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Depreciation
169.56
260.59
260.59
260.59
Interest on Loan
343.29
513.66
494.71
465.99
Return on Equity
193.87
299.23
299.23
299.23
Advance against Depreciation
0.00
0.00
0.00
282.52
Interest on Working Capital
22.01
33.83
34.30
39.57
O & M Expenses
127.85
199.55
207.34
215.81
Total
856.58
1306.87
1296.18
1563.71
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
(Rs. in lakh)
005-2006 (Pro rata)
2006-2007
2007-2008
2008-2009
Depreciation
154.41
272.84
272.84
272.84
Interest on Loan
275.38
474.84
455.02
427.62
Return on Equity
161.01
287.83
287.83
287.83
Advance against Depreciation
0.00
0.00
0.00
220.77
Interest on Working Capital
23.47
41.49
42.26
46.80
O & M Expenses
310.48
553.56
575.56
598.69
Total
924.75
1630.56
1633.51
1854.55
41. In addition to the transmission charges, the petitioner shall be entitled to other charges like income-tax, incentive, surcharge and other cess and taxes in accordance with the 2004 regulations.
42. The petitioner has sought approval for the reimbursement of expenditure of Rs. 2,16,297/- incurred on publication of notices in the newspapers. The petitioner shall claim reimbursement of the said expenditure directly from the respondent in one installment. The petitioner has also sought reimbursement of filing fee of Rs. 5 lakh paid. A final view on reimbursement of filing fee is yet to be taken by the Commission for which views of the stakeholder have been called for. The view taken on consideration of the comments received shall apply in the present case as regards reimbursement of filing fee.
Sharing of charges
43. Respondent No. 1 had requested the petitioner that one 400 kV transmission line needed to be made available to it and also agreed to pay the entire transmission charges for the transmission line till the same was used as a part of the regional transmission system. Accordingly, 400 kV Tarapur-Padge ckt-1 was put under commercial operation on 1.3.2005 The issue of preponment of the commissioning of the transmission line was discussed in WREB meeting and the constituents agreed that the date of commercial operation would be taken from the first day of the month following the month in which regular infirm power was generated by TAPP unit 3 or when the other transmission lines were commissioned, which ever was later. The regular infirm power was generated by TAPP unit 4 from June 2005 and therefore, this transmission line became regional asset with effect from 1.7.2005
44. Accordingly, respondent No. 1 shall pay the full transmission charges in respect of 400 kV D/C Tarapur-Padghe transmission line circuit-I including the cost of associated bay at Padhge from 1.3.2005 to 30.6.2005 and the beneficiaries of Western Region shall share the transmission charges from 1.7.2005 onwards in accordance with the 2004 regulations. For the remaining two assets, the transmission charges shall be shared by the beneficiaries of Western Region from the date of their commercial operation in accordance with the 2004 regulations.
45. The petitioner is already billing the respondents on provisional basis in accordance with the Commission's interim directions. The provisional billing of tariff shall be adjusted in the light of final tariff now approved by us.
46. This order disposes of Petition No. 135/2006.
Annexure I
Calculation of Weighted Average Rate of Interest on Loan
(i) 400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
Details of Loan
2004-2005
2005-2006
2006-2007
2007-2008
2008-2009
1
Bond-XVI
Gross Loan opening
3621.00
3621.00
3621.00
3621.00
3621.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
0.00
Net Loan-Opening
3621.00
3621.00
3621.00
3621.00
3621.00
Additions during the year
0.00
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
362.10
Net Loan-Closing
3621.00
3621.00
3621.00
3621.00
3258.90
Average Loan
3621.00
3621.00
3621.00
3621.00
3439.95
Rate of Interest
7.10%
Interest
257.09
257.09
257.09
257.09
244.24
Repayment Schedule
10 Annual instalments from 18.02.2009
2
Bond-XII
Gross Loan opening
11.00
11.00
11.00
11.00
11.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.92
1.83
2.75
Net Loan-Opening
11.00
11.00
10.08
9.17
8.25
Additions during the year
0.00
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.92
0.92
0.92
0.92
Net Loan-Closing
11.00
10.08
9.17
8.25
7.33
Average Loan
11.00
10.54
9.63
8.71
7.79
Rate of Interest
9.70%
Interest
1.07
1.02
0.93
0.84
0.76
Repayment Schedule
12 Annual Instalments from 28.03.2006
3
Bond-XIII Option 1
Gross Loan opening
279.00
279.00
279.00
279.00
279.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.00
23.25
46.50
Net Loan-Opening
279.00
279.00
279.00
255.75
232.50
Additions during the year
0.00
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
23.25
23.25
23.25
Net Loan-Closing
279.00
279.00
255.75
232.50
209.25
Average Loan
279.00
279.00
267.38
244.13
220.88
Rate of Interest
8.63%
Interest
24.08
24.08
23.07
21.07
19.06
Repayment Schedule
12 annual inatalments from 31-7-2006
4
Bond-XV
Gross Loan opening
778.00
778.00
778.00
778.00
778.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
64.83
Net Loan-Opening
778.00
778.00
778.00
778.00
713.17
Additions during the year
0.00
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
64.83
64.83
Net Loan-Closing
778.00
778.00
778.00
713.17
648.33
Average Loan
778.00
778.00
778.00
745.58
680.75
Rate of Interest
6.68%
Interest
51.97
51.97
51.97
49.80
45.47
Repayment Schedule
12 annual inatalments from 23-2-2008
5
Bond-XVIII (For ACE) (Date of Drawal 09.03.2006)
Gross Loan opening
0.00
0.00
86.00
86.00
86.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.00
0.00
0.00
Net Loan-Opening
0.00
0.00
86.00
86.00
86.00
Additions during the year
0.00
86.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
0.00
Net Loan-Closing
0.00
86.00
86.00
86.00
86.00
Average Loan
0.00
43.00
86.00
86.00
86.00
Rate of Interest
8.15%
Interest
0.00
3.50
7.01
7.01
7.01
Repayment Schedule
12 annual installments from 09.03.2010
Total Loan
Gross Loan opening
4689.00
4689.00
4775.00
4775.00
4775.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.92
25.08
114.08
Net Loan-Opening
4689.00
4689.00
4774.08
4749.92
4660.92
Additions during the year
0.00
86.00
0.00
0.00
0.00
Repayment during the year
0.00
0.92
24.17
89.00
451.10
Net Loan-Closing
4689.00
4774.08
4749.92
4660.92
4209.82
Average Loan
4689.00
4731.54
4762.00
4705.42
4435.37
Rate of Interest
7.1274%
7.1365%
7.1415%
7.1368%
7.1367%
Interest
334.21
337.67
340.08
335.82
316.54
(ii) 4400 kV D/C Tarapur-Padghe transmission line circuit-II with associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
Details of Loan
2005-2006
2006-2007
2007-2008
2008-2009
1
Bond-XVI
Gross Loan opening
4574.00
4574.00
4574.00
4574.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
4574.00
4574.00
4574.00
4574.00
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
457.40
Net Loan-Closing
4574.00
4574.00
4574.00
4116.60
Average Loan
4574.00
4574.00
4574.00
4345.30
Rate of Interest
7.10%
Interest
324.75
324.75
324.75
308.52
Repayment Schedule
10 Annual instalments from 18.02.2009
2
Bond-XII
Gross Loan opening
15.00
15.00
15.00
15.00
Cumulative Repayment up to DOCO/previous year
0.00
1.25
2.50
3.75
Net Loan-Opening
15.00
13.75
12.50
11.25
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
1.25
1.25
1.25
1.25
Net Loan-Closing
13.75
12.50
11.25
10.00
Average Loan
14.38
13.13
11.88
10.63
Rate of Interest
9.70%
Interest
1.39
1.27
1.15
1.03
Repayment Schedule
12 Annual Instalments from 28.03.2006
3
Bond-XIII Option 1
Gross Loan opening
352.00
352.00
352.00
352.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
29.33
58.67
Net Loan-Opening
352.00
352.00
322.67
293.33
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
29.33
29.33
29.33
Net Loan-Closing
352.00
322.67
293.33
264.00
Average Loan
352.00
337.33
308.00
278.67
Rate of Interest
8.63%
Interest
30.38
29.11
26.58
24.05
Repayment Schedule
12 annual inatalments from 31-7-2006
4
Bond-XV
Gross Loan opening
983.00
983.00
983.00
983.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
81.92
Net Loan-Opening
983.00
983.00
983.00
901.08
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
81.92
81.92
Net Loan-Closing
983.00
983.00
901.08
819.17
Average Loan
983.00
983.00
942.04
860.13
Rate of Interest
6.68%
Interest
65.66
65.66
62.93
57.46
Repayment Schedule
12 annual inatalments from 23-2-2008
5
Bridge Financing from IOB w.e.f 15.07.2005 upto 22.09.2005.Bond-XVII w.e.f 22.09.2005
Gross Loan opening
1250.00
1250.00
1250.00
1250.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
1250.00
1250.00
1250.00
1250.00
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
Net Loan-Closing
1250.00
1250.00
1250.00
1250.00
Average Loan
1250.00
1250.00
1250.00
1250.00
Rate of Interest
7.39%
Interest
88.39
92.38
92.38
92.38
Repayment Schedule
10 annual inatalments from 22-09-09
6
Bond-XVIII (For ACE) (Date of Drawal 09.03.2006)
Gross Loan opening
0.00
68.00
68.00
68.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
0.00
68.00
68.00
68.00
Additions during the year
68.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
Net Loan-Closing
68.00
68.00
68.00
68.00
Average Loan
34.00
68.00
68.00
68.00
Rate of Interest
8.15%
Interest
2.77
5.54
5.54
5.54
Repayment Schedule
12 annual inatalments from 09.03.2010
Total Loan
Gross Loan opening
7174.00
7242.00
7242.00
7242.00
Cumulative Repayment upto DOCO/previous year
0.00
1.25
31.83
144.33
Net Loan-Opening
7174.00
7240.75
7210.17
7097.67
Additions during the year
68.00
0.00
0.00
0.00
Repayment during the year
1.25
30.58
112.50
569.90
Net Loan-Closing
7240.75
7210.17
7097.67
6527.77
Average Loan
7207.38
7225.46
7153.92
6812.72
Rate of Interest
7.1226%
7.1791%
7.1755%
7.1773%
Interest
513.35
518.72
513.33
488.97
(iii) 220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar substation including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
Details of Loan
2005-2006
2006-2007
2007-2008
2008-2009
1
Bond-XVI
Gross Loan opening
4135.00
4135.00
4135.00
4135.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
4135.00
4135.00
4135.00
4135.00
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
413.50
Net Loan-Closing
4135.00
4135.00
4135.00
3721.50
Average Loan
4135.00
4135.00
4135.00
3928.25
Rate of Interest
7.10%
Interest
293.59
293.59
293.59
278.91
Repayment Schedule
10 Annual instalments from 18.02.2009
2
Bond-XII
Gross Loan opening
13.00
13.00
13.00
13.00
Cumulative Repayment upto DOCO/previous year
0.00
1.08
2.17
3.25
Net Loan-Opening
13.00
11.92
10.83
9.75
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
1.08
1.08
1.08
1.08
Net Loan-Closing
11.92
10.83
9.75
8.67
Average Loan
12.46
11.38
10.29
9.21
Rate of Interest
9.70%
Interest
1.21
1.10
1.00
0.89
Repayment Schedule
12 Annual Instalments from 28.03.2006
3
Bond-XIII Option 1
Gross Loan opening
319.00
319.00
319.00
319.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
26.58
53.17
Net Loan-Opening
319.00
319.00
292.42
265.83
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
26.58
26.58
26.58
Net Loan-Closing
319.00
292.42
265.83
239.25
Average Loan
319.00
305.71
279.13
252.54
Rate of Interest
8.63%
Interest
27.53
26.38
24.09
21.79
Repayment Schedule
12 annual inatalments from 31-7-2006
4
Bond-XV
Gross Loan opening
889.00
889.00
889.00
889.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.00
74.08
Net Loan-Opening
889.00
889.00
889.00
814.92
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
74.08
74.08
Net Loan-Closing
889.00
889.00
814.92
740.83
Average Loan
889.00
889.00
851.96
777.88
Rate of Interest
6.68%
Interest
59.39
59.39
56.91
51.96
Repayment Schedule
12 annual inatalments from 23-2-2008
5
Bridge Financing from IOB w.e.f 15.07.2005 upto 22.09.2005.Bond-XVII w.e.f 22.09.2005
Gross Loan opening
1150.00
1150.00
1150.00
1150.00
Cumulative Repayment up to DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
1150.00
1150.00
1150.00
1150.00
Additions during the year
0.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
Net Loan-Closing
1150.00
1150.00
1150.00
1150.00
Average Loan
1150.00
1150.00
1150.00
1150.00
Rate of Interest
7.39%
Interest
81.32
84.99
84.99
84.99
Repayment Schedule
10 annual inatalments from 22-09-09
6
Bond-XVIII (For ACE) (Date of Drawal 09.03.2006)
Gross Loan opening
0.00
96.00
96.00
96.00
Cumulative Repayment upto DOCO/previous year
0.00
0.00
0.00
0.00
Net Loan-Opening
0.00
96.00
96.00
96.00
Additions during the year
96.00
0.00
0.00
0.00
Repayment during the year
0.00
0.00
0.00
0.00
Net Loan-Closing
96.00
96.00
96.00
96.00
Average Loan
48.00
96.00
96.00
96.00
Rate of Interest
8.15%
Interest
3.91
7.82
7.82
7.82
Repayment Schedule
12 annual inatalments from 09.03.2010
Total Loan
Gross Loan opening
6506.00
6602.00
6602.00
6602.00
Cumulative Repayment upto DOCO/previous year
0.00
1.08
28.75
130.50
Net Loan-Opening
6506.00
6600.92
6573.25
6471.50
Additions during the year
96.00
0.00
0.00
0.00
Repayment during the year
1.08
27.67
101.75
515.25
Net Loan-Closing
6600.92
6573.25
6471.50
5956.25
Average Loan
6553.46
6587.08
6522.38
6213.88
Rate of Interest
7.1251%
7.1847%
7.1813%
7.1833%
Interest
466.94
473.27
468.39
446.36
Summary Sheet
Name of the Company:
PGCIL
Name of the Element:
400 kV D/C Tarapur-Padghe transmission line circuit-I with associated bays at Padhge
Actual DOCO:
01.03.2005
Petition No.:
135/2006
Tariff setting Period:
2004-09
(Rs. in lakh)
1
Capital Cost of the Project as on DOCO
6059.72
2
Additional Capitalisation
2(a+b)
504.19
(a)
For the year 2004–2005
0.00
(b)
For the year 2005–2006
504.19
Total
504.19
3a)
Total Capital Cost as on 1.4.2005 (1+2a)
6059.72
3 b)
Total Capital Cost as on 1.4.2006(1+2)
6563.91
4
Means of Finance:
As on DOCO
As on 1.4.2005
Debt
77.38%
4689.00
77.38%
4689.00
76.81%
5041.93
Equity
22.62%
1370.72
22.62%
1370.72
23.19%
1521.98
Total
100.00%
6059.72
100.00%
6059.72
100.00%
6563.91
5
Gross Loan:
As on DOCO
4689.00
Notional Loan corresponding to ACE during 2004–2005
0.00
As on 01.04.2005
4689.00
Notional Loan corresponding to ACE during 2005–2006
352.93
As on 01.04.2006
5041.93
6
Cumulative Repayment upto 31.3.2009:
965.98
Up to DOCO
0.00
From DOCO to 31.03.2009
965.98
Total
965.98
7
Balance Loan to be repaid beyond 31.03.2009:
4075.95
8
Depreciation recovered upto 31.03.09:
965.98
Dep
AAD
Total
From DOCO to 31.03.2009
703.45
262.53
965.98
Total
965.98
9
Balance Depreciation to be recovered beyond 31.03.2009:
4941.54
Capital cost for the purpose of Depreciation
6059.72
ACE during 2004–2005
0.00
ACE during 2005–2006
504.19
Capital cost as 01.04.2006
6563.91
Less: Land Cost
0.00
6563.91
90% of Capital Cost as above
5907.52
Cum. Depreciation to be recovered up to 31.03.09
965.98
Balance Depreciation to be recovered beyond 31.03.09
4941.5
Summary Sheet
Name of the Company:
PGCIL
Name of the Element:
400 kV D/C Tarapur-Padghe transmission line circuit-II including associated bay at Padghe, 400 kV D/C Tarapur-Boisar transmission line together with associated bays at 400 kV sub-station at Boisar and LILO of 400 kV D/C Gandhar-Padghe transmission line at Boisar sub-station
Actual DOCO:
1.8.2005
Petition No.:
135/2006
Tariff setting Period:
2004-09
(Rs. in lakh)
1
Capital Cost of the Project as on DOCO
9191.03
2
Additional Capitalisation
401.19
For the year 2005–2006
401.19
Total
401.19
3
Total Capital Cost as on 1.4.2006(1+2)
9592.22
4
Means of Finance:
As on DOCO
As on 1.4.2006
Debt
78.05%
7174.00
77.72%
7454.83
Equity
21.95%
2017.03
22.28%
2137.39
Total
100.00%
9191.03
100.00%
9592.22
5
Gross Loan:
As on DOCO
7174.00
Notional loan corresponding to ACE during 2005–2006
280.83
As on 1.4.2006
7454.83
6
Cumulative Repayment up to 31.3.2009:
1233.86
Up to DOCO
0.00
From DOCO to 31.3.2009
1233.86
Total
1233.86
7
Balance Loan to be repaid beyond 31.3.2009:
6220.97
8
Depreciation recovered up to 31.3.2009:
1233.86
Dep
AAD
Total
From DOCO to 31.3.2009
951.34
282.52
1233.86
Total
1233.86
9
Balance Depreciation to be recovered beyond 31.3.2009:
7173.79
Capital cost for the purpose of Depreciation
9191.03
ACE during 2005–2006
401.19
Capital cost as 1.4.2006
9592.22
Less: Land Cost
250.38
9341.84
90% of Capital Cost as above
8707.66
Cum. Depreciation to be recovered up to 31.3.2009
1233.86
Balance Depreciation to be recovered beyond 31.3.2009
7173.79
Summary Sheet
Name of the Company:
PGCIL
Name of the Element:
220 kV D/C Tarapur-Boisar transmission line with associated bays at 220 kV Boisar sub-station including the auto transformer and LILO of 400 kV D/C Gandhar-Padghe transmission line at Vapi sub-station
Actual DOCO:
1.9.2005
Petition No.:
135/2006
Tariff setting Period:
2004-09
(Rs. in lakh)
1
Capital Cost of the Project as on DOCO
8393.12
2
Additional Capitalization
562.61
For the year 2005–2006
562.61
Total
562.61
3
Total Capital Cost as on 1.4.2006 (1+2)
8955.73
4
Means of Finance:
As on DOCO As on 1.4.2006
As on 1.4.2006
Debt
77.52%
6506.00
77.04%
6899.83
Equity
22.48%
1887.12
22.96%
2055.90
Total
100.00%
8393.12
100.00%
8955.73
5
Gross Loan:
As on DOCO
6506.00
Notional Loan corresponding to ACE during 2005–2006
393.83
As on 1.4.2006
6899.83
6
Cumulative Repayment up to 31.3.2009:
1193.71
Up to DOCO
0.00
From DOCO to 31.3.2009
1193.71
Total
1193.71
7
Balance Loan to be repaid beyond 31.3.2009:
5706.12
8
Depreciation recovered up to 31.3.2009:
1193.71
Dep
AAD
Total
From DOCO to 31.3.2009
972.94
220.77
1193.71
Total
1193.71
9
Balance Depreciation to be recovered beyond 31.3.2009:
6353.38
Capital cost for the purpose of Depreciation
8393.12
ACE during 2005–2006
562.61
Capital cost as 1.4.2006
8955.73
Less: Land Cost
570.08
8385.65
90% of Capital Cost as above
7547.09
Cum. Depreciation to be recovered up to 31.3.2009
1193.71
Balance Depreciation to be recovered beyond 31.3.2009
6353.38