328 TT 2023
328 TT 2023
328 TT 2023
NEW DELHI
Coram:
Versus
ORDER
The instant Petition has been filed by Power Grid Corporation of India Limited
for the determination of transmission tariff under the Central Electricity Regulatory
referred to as “the 2019 Tariff Regulations”) from the date of commercial operation
Chandigarh with 2x160 MVA ICTs along with associated bays and 220 kV Double
Panchkula (PG) Sub-station along with associated GIS bays at Chandigarh and AIS
with 220 kV D/C line from Chandigarh GIS to 400/220 kV Panchkula (PG) Sub-
“1) Admit the capital cost as claimed in the Petition and approve the Additional
Capitalisation incurred / projected to be incurred.
2) Approve the Transmission Tariff for the tariff block 2019-24 block for the asset
covered under this petition, as per para – 8.3 above.
3) Approve the DOCO of the asset under clause 5 (2) of Tariff Regulation’2019.
5) Allow the petitioner to submit the Revised Cost estimation for the assets under
instant petition.
6) Allow the petitioner to recover the shortfall or refund the excess Annual Fixed
Charges, on account of Return on Equity due to change in applicable
Minimum Alternate/Corporate Income Tax rate as per the Income Tax Act,
8) Allow the petitioner to bill and recover Licensee fee and RLDC fees and
charges, separately from the respondents in terms of Regulation 70 (3) and
(4) Central Electricity Regulatory Commission (Terms and Conditions of
Tariff) Regulations, 2019.
9) Allow the Petitioner to claim the overall security expenses and consequential
IOWC on that security expenses separately.
10) Allow the petitioner to claim the capital spares at the end of tariff block as per
actual.
11) Allow the Petitioner to bill and recover GST on Transmission Charges
separately from the respondents, if GST on transmission is levied at any rate
in future. Further, any taxes including GST and duties including cess etc.
imposed by any statutory/Govt./municipal authorities shall be allowed to be
recovered from the beneficiaries.
12) Allow interim tariff in accordance with Regulation 10 (3) of Central Electricity
Regulatory Commission (Terms and Conditions of Tariff) Regulations, 2019
for purpose of inclusion in the PoC charges.
and pass such other relief as the Commission deems fit and appropriate under the
circumstances of the case and in the interest of justice”
Background
3. The brief facts of the case are as follows:
b. The brief scope of work covered under the transmission project as per the
IA broadly includes:
• Transmission Line:
Note: Part of the line (about 10 km) shall be through underground cable
within Chandigarh, and stringing on the multi-circuit portion of the line
will be carried out later by HVPNL to take the line to the 220 kV sub-
station.
• Sub-station:
c. The scheme was discussed and agreed upon in the 31st, 34th & 36th
scheme was also discussed and agreed upon in the 28th, 33rd & 36th
of Power (MoP), vide letter dated 10.12.2014, approved the scheme for
RTM.
Time
Asset SCOD COD
Over- run
24.3.2023 49 months
Asset-I 13.2.2019 and 29
Under Regulation 5(2) of the 2019 Tariff days
Asset-II 13.2.2019 Regulations
Departments procuring the transmission service from the Petitioner, which are
5. The Petitioner has served a copy of the Petition on the Respondents and
notice regarding the filing of this Petition has also been published in newspapers in
accordance with Section 64 of the Electricity Act, 2003 (the Act). No comments or
suggestions have been received from the general public in response to the
aforesaid notice. None of the Respondents have filed any reply to the Petition.
Petition dated 7.7.2023 and its subsequent affidavits dated 16.1.2024 and
12.3.2024.
7. The hearing in the matter was held on 29.4.2024, and the order was reserved.
However, the order in the matter could not be issued prior to Shri Arun Goyal, Member,
who formed part of the coram, demitting the office. Accordingly, the matter was listed
Asset-I
(₹ in lakh)
2022-23
Particulars (pro-rata 8 2023-24
days)
Depreciation 35.09 1704.41
Interest on Loan 36.24 1691.49
Return on Equity 37.31 1813.41
Interest on Working Capital 1.64 78.11
O&M Expenses 5.58 263.29
Total 115.86 5550.71
Asset- II
(₹ in lakh)
2022-23
Particulars (pro-rata 8 2023-24
days)
Depreciation 2.03 96.21
Interest on Loan 2.26 103.63
Return on Equity 2.26 107.37
Interest on Working Capital 0.17 7.94
O&M Expenses 2.19 103.38
Total 8.91 418.53
10. The Petitioner has claimed the following Interest on Working Capital (IWC)
Asset-I
(₹ in lakh)
2022-23
Particulars (pro-rata 8 2023-24
days)
O&M Expenses 21.18 21.94
Maintenance Spares 38.13 39.49
Receivables 651.64 682.46
Total Working Capital 710.95 743.89
Rate of Interest (in %) 10.50 10.50
Interest on Working Capital 1.64 78.11
under Regulation 5(2) of the 2019 Tariff Regulations as power flow in its scope of
work could not be achieved due to the non-readiness of the downstream system at
further submitted that it completed its scope of the transmission system, but it was
not able to put the same into regular service due to a delay on the part of the
systems).
12. The Petitioner has submitted that the Chandigarh Sub-station, along with the
associated transmission system and bays, were planned for evacuation of power to
22.3.2023 and 22.1.2023, respectively. The Petitioner has prayed for the COD of
13. EDUTC did not file its reply despite opportunities granted to it. Accordingly,
we deal with the Petitioner’s plea for approval of the COD of Assets- I and II on the
Provided that the transmission licensee seeking the approval of the date of
commercial operation under this clause shall give prior notice of at least one month,
to the generating company or the other transmission licensee and the long term
customers of its transmission system, as the case may be, regarding the date of
commercial operation:
Provided further that the transmission licensee seeking the approval of the date of
commercial operation of the transmission system under this clause shall be required
to submit the following documents along with the petition:
(3) The date of commercial operation in case of integrated mine(s), shall mean the
earliest of ―
a) the first date of the year succeeding the year in which 25% of the Peak
Rated Capacity as per the Mining Plan is achieved; or
b) the first date of the year succeeding the year in which the value of
production estimated in accordance with Regulation 7A of these regulations,
exceeds total expenditure in that year; or
c) the date of two years from the date of commencement of production:
Provided that on earliest occurrence of any of the events under sub-clauses (a) to (c)
Provided further that in case the integrated mine(s) is ready for commercial operation
but is prevented from declaration of the date of commercial operation for reasons not
attributable to the generating company or its suppliers or contractors or the Mine
Developer and Operator, the Commission, on an application made by the generating
company, may approve such other date as the date of commercial operation as may
be considered appropriate after considering the relevant reasons that prevented the
declaration of the date of commercial operation under any of the sub-clauses of
Clause
(3) of this Regulation;
Provided also that the generating company seeking the approval of the date of
commercial operation under the preceding proviso shall give prior notice of one month
to the beneficiaries of the end-use or associated generating station(s) of the
integrated mine(s) regarding the date of commercial operation.”
15. Regulation 5(2) of the 2019 Tariff Regulations is invoked in case the
licensee who is ready may file a Petition before the Commission for approval of the
Regulation 5(2) of the 2019 Tariff Regulations. The first proviso to Regulation 5(2) of
the 2019 Tariff Regulations provides that the transmission licensee seeking the
approval of COD shall give prior notice of at least one month to the generating
company or the other transmission licensee and the long term customers of its
transmission system, as the case may be, regarding the COD while the second
requirements for the transmission licensee seeking the approval of COD of its
Regional Electrical Inspector under Central Electricity Authority, (b) Trial operation
electrical load; (c) Implementation Agreement, if any, executed by the parties; (d)
Notice issued by the transmission licensee as per the first proviso to Regulation 5(2)
of the 2019 Tariff Regulations, and (f) Certificate of the CEO or MD of the Company
16. We have considered the Petitioner’s and EDUTC’s submissions and have
17. The Petitioner has placed on record a copy of the letter dated 4.1.2023 in
compliance with Regulation 5(2) of the 2019 Tariff Regulations informing EDUTC
kV, 2x160 MVA Chandigarh Sub-station (GIS) of the Petitioner along with 220 kV
D/C Chandigarh-Panchkula Transmission Line and 2 nos. 220 kV line bays (AIS) at
Petitioner has also placed on record a copy of the Central Electricity Authority (CEA)
of the Central Electricity Authority (Measures relating to Safety and Electric Supply)
14.3.2023 and 30.3.2023, and CMD Certificate as required under the Grid Code.
18. On the other hand, EDUTC’s representative, during the course of hearing the
matter on 29.4.2024, orally submitted that actual power flow started from 29.3.2024,
started evacuating the power from 29.3.2024. The EDUTC’s submissions have not
been substantiated by any documentary evidence, nor was any reply filed by it
19. Taking into consideration the CEA Energization Certificates, ‘No load’ RLDC
Charging Certificate, the Petitioner’s CMD Certificate, as well as the Petitioner’s and
EDUTC’s submissions during the hearing dated 29.4.2024, the COD of Assets- I
Regulations.
Capital Cost
20. Regulation 19 of the 2019 Tariff Regulations provides as follows:
“19. Capital Cost: (1) The Capital cost of the generating station or the transmission
system, as the case may be, as determined by the Commission after prudence check
in accordance with these regulations shall form the basis for determination of tariff for
existing and new projects.
(2) The Capital Cost of a new project shall include the following:
(a) The expenditure incurred or projected to be incurred up to the date of
commercial operation of the project;
(b) Interest during construction and financing charges, on the loans (i) being
equal to 70% of the funds deployed, in the event of the actual equity in
excess of 30% of the funds deployed, by treating the excess equity as
normative loan, or (ii) being equal to the actual amount of loan in the event
of the actual equity less than 30% of the funds deployed;
(c) Any gain or loss on account of foreign exchange risk variation pertaining
to the loan amount availed during the construction period;
(d) Interest during construction and incidental expenditure during
construction as computed in accordance with these regulations;
(e) Capitalised initial spares subject to the ceiling rates in accordance with
these regulations;
(f) Expenditure on account of additional capitalization and de-capitalisation
determined in accordance with these regulations;
(g) Adjustment of revenue due to sale of infirm power in excess of fuel cost
prior to the date of commercial operation as specified under Regulation 7
of these regulations;
(h) Adjustment of revenue earned by the transmission licensee by using the
assets before the date of commercial operation;
(3) The Capital cost of an existing project shall include the following:
(a) Capital cost admitted by the Commission prior to 1.4.2019 duly trued up
by excluding liability, if any, as on 1.4.2019;
(b) Additional capitalization and de-capitalization for the respective year of
tariff as determined in accordance with these regulations;
(c) Capital expenditure on account of renovation and modernisation as
admitted by this Commission in accordance with these regulations;
(d) Capital expenditure on account of ash disposal and utilization including
handling and transportation facility;
(e) Capital expenditure incurred towards railway infrastructure and its
augmentation for transportation of coal upto the receiving end of
generating station but does not include the transportation cost and any
other appurtenant cost paid to the railway; and
(f) Capital cost incurred or projected to be incurred by a thermal generating
station, on account of implementation of the norms under Perform,
Achieve and Trade (PAT) scheme of Government of India shall be
considered by the Commission subject to sharing of benefits accrued
under the PAT scheme with the beneficiaries.
(4) The capital cost in case of existing or new hydro generating station shall also include:
(a) cost of approved rehabilitation and resettlement (R&R) plan of the project
in conformity with National R&R Policy and R&R package as approved;
and
(b) cost of the developer’s 10% contribution towards Rajiv Gandhi Grameen
Vidyutikaran Yojana (RGGVY) and Deendayal Upadhyaya Gram Jyoti
Yojana (DDUGJY) project in the affected area.
(5) The following shall be excluded from the capital cost of the existing and new projects:
(a) The assets forming part of the project, but not in use, as declared in the
tariff petition;
(b) De-capitalised Assets after the date of commercial operation on account
of replacement or removal on account of obsolescence or shifting from
one project to another project:
Provided that in case replacement of transmission asset is recommended
21. The Petitioner, vide Auditor’s Certificates dated 30.6.2023, has claimed the
capital cost incurred as on the COD and the projected Additional Capital
(₹ in lakh)
FR RCE Projected ACE
Apportioned Apportioned Estimated
Asset Approved Expenditure 2022-23 2023-24 2024-25 Completion
Approved
Cost up to COD Cost
Cost
Asset-I 30770.28 36015.17 30539.00 - 3615.42 1549.47 35703.89
Asset-II 1459.72 2062.83 1844.21 - 136.57 58.53 2039.31
Total 32230.00 38078.00 32383.21 0.00 3751.99 1608.00 37743.20
Cost Over-run
22. The Petitioner has submitted that the estimated completion cost of the
transmission assets is more than the apportioned approved cost as per the FR cost.
The detailed reasons for cost over-run vis-à-vis FR apportioned approved cost of
rate of interest considered in FR compared to the actuals. In the FR cost, IDC was
calculated considering the rate of interest for domestic loans at 6.35%. However, in
IEDC was estimated and considered at 10.75% of the equipment cost. The actual
amount of the IEDC has been taken at the time of claim. There is an increase in the
guidelines in vogue. Accordingly, the Petitioner has been following a well-laid down
process. A route of the Domestic Competitive Bidding process has been followed to
award this project. Through this process, the lowest possible market prices for
required product/services, as per the detailed design, is obtained, and contracts are
awarded on the basis of the lowest evaluated eligible bidder. The best competitive
bid prices against tenders may vary compared to the cost estimate depending upon
prevailing market conditions, design, and site requirements. The estimates are
prepared by the Petitioner as per well-defined procedures for cost estimate. The FR
cost estimate is a broad indicative cost worked out generally on the basis of the
average unit rates of recently awarded contracts. The cost estimate of the project is
preparing the FR, and the quantity varies according to actual execution. The
variation is due to the actual site condition and orientation of the switchyard with
India). The variation arises from the actual assessment conducted by Government
officials from the respective States and NHAI regarding crops, trees, land,
households, and highway areas within the line corridor. These assessments
revealed that the quantity and value of these elements are significantly lower than
the initial notional estimates. Tree compensation has been calculated and
disbursed based on the enumeration of trees within the corridor, utilizing rates
obtained from the Horticulture Department and the District Collector (DC). Similarly,
crop compensation has been estimated and paid according to the rates provided
25. The Petitioner has further submitted that the RCE for the transmission project
with the approved cost of ₹38078 lakhs, including IDC of ₹5437 lakhs based on
October 2023 price level. Since the estimated completion cost as on 31.3.2025 is
₹37743.20 lakh, which is within the RCE Cost, therefore, there is no cost over-run
26. The Petitioner has submitted the detailed reasons for the variation of ₹5849
lakhs in the FR cost of ₹32230 lakh vis-à-vis RCE cost of ₹38078 lakhs and the
27. The Petitioner has submitted that the price variation is mainly due to the price
considered at the time of approval of the transmission project till the award of
various contracts based on the competitive prices received as per the competitive
bidding. Further, the price variation is also on account of the applicable price
28. With regard to the Price Variation from DPR to LoA, the contracts for all
packages under the project were awarded only after approval of the competent
authority as per DoP to the lowest evaluated and responsive bidder on the basis of
29. With respect to the transmission line, the line length, type of various towers,
survey. However, during the execution of the project, the line length was reduced
from 27 km to 23.88 km. Additionally, the quantities of the tower steel, foundations,
designs.
30. Regarding the sub-station, there has been a decrease in the quantities of civil
works related to the excavation, RCC, PCC, reinforcement steel, etc., and an
increase in quantities of civil works pertaining to the concrete road and RCC framed
31. The transmission project has cost more because testing kits and spares for
the 220/66 kV Digital GIS Chandigarh with IEC 61850 Process bus-based
32. The Petitioner has submitted that based on the approved DPR cost, there
was a provision of ₹1263 lakh under this head. However, based on the actual
₹2812 lakh in the project cost. The Petitioner has submitted the head-wise details
(₹ in lakh)
As per As per
Description Remarks
DPR RCE
33. The Petitioner has submitted that the increase in the IDC is attributable to
has further submitted that in FR, the IDC was calculated considering the interest
rate for domestic loans at 6.35%. However, the weighted average rate of interest
on loans is around 7.82%. The Petitioner has submitted that the actual IDC accrued
34. The Petitioner submitted that 10.75% of the equipment cost has been
considered as IEDC in the FR. However, the amount of IEDC has been claimed,
and the increase in IEDC is on an actual basis for the transmission project.
the estimated capital cost of the transmission assets is higher by ₹3905.20 lakhs,
36. We have gone through the documents submitted by the Petitioner and it is
observed that as per Form-5 submitted by the Petitioner in the case of Asset-I, there
RoW.
37. As compared with FR cost, the estimated costs of Assets-I and II are varied
by about ₹4933.61 lakh and ₹579.59 lakh, respectively. The Petitioner has
₹38078 lakh. It is observed that the estimated completion cost of the transmission
assets is ₹37743 lakh, which is within RCE cost, and there is no cost over-run as
compared with RCE cost. However, as per Form-5 submitted by the Petitioner, the
Petitioner has not submitted the details such as quantity, rate, and estimated
amount as per RCE. The Petitioner is directed to submit the same at the time of
Asset-I:
(₹ in lakh)
Particulars As per original Actual Capital Variation
Estimate Expenditure
Preliminary 1270.81 3756.99 2789.93
Investigation &
RoW & PTCC
66 kV GIS 297.54 451.50 249.82
Control, relay & 53.74 202.10 191.27
Protection panel
Sub-station 199.12 315.05 158.58
automation
system
Bus bar materials 85.73 490.57 469.52
& Erection H/W
Establishment 166.25 309.67 209.17
and Contingency
IDC 1836.30 5144.60 3308.30
(₹ in lakh)
Particulars As per original Actual Capital Variation
Estimate Expenditure
Control, relay & 97.10 138.10 41.00
Protection panel
Power & Control 86.28 445.55 359.27
cables
Establishment 162.94 249.17 86.23
and Contingency
IDC 87.11 292.08 204.97
38. Therefore, the Petitioner is directed to submit detailed justifications along with
the time of truing-up. The capital cost claimed by the Petitioner is provisionally
Time over-run
39. The Petitioner has submitted that as per the IA dated 13.2.2017, the
40. The Petitioner has submitted that the 220/66 kV GIS Chandigarh Sub-station
was ready in February 2019. However, due to the unavailability of upstream and
downstream, it was not possible to charge the sub-station. The Petitioner has
submitted that the main reasons for the time over-run in the case of the
transmission assets are RoW issues, viz. law and order problems during
of the Covid-19 pandemic and the subsequent lock-downs and restrictions imposed
transmission assets, the Petitioner has submitted the detailed justifications, which
are as follows:
traverses through the districts of Haryana, Punjab, and the Union Territory of
survey, line plotting, and land scheduling. The RoW issues involved a
verbal persuasions did not suffice, and eventually, assistance from the State
mitigate the RoW issues. Many landowners had also taken the course of
courts to oppose the construction of the line through their premises. In this
regard, the intervention was also sought from State/ district/local authorities
under the respective State Government to resolve the issues without further
delay.
b) Out of the total 56 transmission towers planned for erection, 51 had already
Sundra were erected. The remaining five tower locations in the villages of
obstruction and resistance from the brick kiln owner, who objected to the
transmission line being laid over his land. As a result of this continuous
Administration.
c) Even after continuous persuasion, the Petitioner, along with the local
as they demanded that the transmission line be diverted from their lands,
which was not legitimate and not acceptable. Due to ongoing obstructions
completion, the Petitioner filed a Writ Petition being CWP No. 32701/2018,
December 2018 before the Hon’ble High Court of Punjab and Haryana in
d) Upon the direction of the Hon’ble High Court of Punjab and Haryana, the issue
was taken up with District Administration to resolve the RoW issue, and on
22.10.2020, DC Mohali issued the order in favour of the Petitioner to start the
work. Further, on 9.11.2020, DC Mohali issued the order to allow the work to
e) However, the brick kiln owner filed a Writ Petition No. 19391 of 2020 in the
Court, vide its order dated 25.10.2021, upheld the orders dated 22.10.2020
and 9.11.2020 passed by the Deputy Commissioner (DC), SAS Nagar, Mohali,
and directed that transmission lines shall not be laid down before the re-
location of the temporary huts of the labourers/workers on the spot, and same
Magistrate along with police help to facilitate the execution of the balance works
Mohali issued a letter to SSP Mohali to provide Police Protection for the
execution of work and to appoint the Duty Magistrate. A Meeting was held on
Committee was formed to visit the site and make a survey report containing the
details/ particulars of labour huts along with required maps and assess the cost
for the re-location of labour huts within one month and compensation required
for the same with an intimation to the office of District Magistrate, SAS Nagar.
g) Subsequently, the landowners filed Letters Patent Appeals (LPAs) bearing Nos.
1115, 1116, and 1121 of 2021 before the Division Bench of the Hon’ble High
Court of Punjab and Haryana, which were dismissed by the Court on 16.12.2022.
Additionally, the landowners filed Caveat Petitions in the Hon’ble Supreme Court
against the Hon’ble High Court's judgment in CWP Nos. 32701-2018, 5181-
2021, and CWP No. 19391-2021, as well as LPA Nos. 1115, 1116, and 1121 of
2021. The said Petitions are presently sub-judice before the Hon’ble Supreme
for the re-location of huts and houses associated with the brick kiln. The
chronology of the RoW issues faced and the details of the Court cases hearing
are as under:
ROW Chronology
Met with DC Mohali regarding ROW issue. DC Mohali said that she
21 17.7.2018 could not submit the reply to the CM Punjab office due to the other
urgent assignments but would send the communication soon.
Submission
Sl.
/ Hearing Description
No.
Date
In view of Sh. Kewal Garg's continuous obstruction and to avoid
unnecessary delay in completing the national project,
1 22.11.2018 POWERGRID filed a Writ Petition (CWP No. 32701/2018) titled
POWER Grid Corporation of India Limited Vs. State of Punjab
and others.
A Civil Writ Petition was filed before the Hon'ble High Court
2 26.11.2018 Punjab and Haryana at Chandigarh, and it was fixed for hearing
on 15.12.2018.
A copy of the Petition was handed over to the State counsel to
enable him to assist. The Court to examine whether the relief
3 15.12.2018
sought was against Respondent No.5, a private person and as
such was maintainable.
Chronology of Writ Petitions (CWP No. 19391 of 2020 and CWP No. 5181 of 2021)
Submission
Sl. No. / Hearing Description
Date
The brick kiln owner filed CWP against the Union of India, Govt.
1 12.11.2020 of Punjab, and 'POWERGRID' before the Hon'ble High Court of
Punjab and Haryana.
In the meantime, the Respondents were restrained from
2 16.11.2020
erecting any transmission lines till the next hearing date.
The matter was posted for completion of pleadings by
3 8.12.2020
Respondents Nos.1 to 3 for 13.1.2021.
Submission
Sl. No. / Hearing Description
Date
3 LPA Nos. 1115, 1116 and 1121 of 2021 filed against the
1 20.11.2021
judgment dated 25.10.2021.
2 25.11.2021 ASG for the Union of India sought adjournment.
The Assistant Solicitor General of India prayed for an
3 1.12.2021
adjournment.
4 20.12.2022 Additional Solicitor General of India prayed for some
MoRTH approved the proposal and copy along with NOC was received from
Highway. However, on the same day, the work was stopped by NHAI, and
after a lot of effort and persuasion, NHAI was again allowed to start work on
21.2.2019.
i) Another reason for the time over-run was the outbreak of the Covid-19
restrictions, and loss of time or inefficiencies due to the need to practice social
assets. The contractors could not carry out the work in view of the restrictions
chain disruptions. The following are the details of the nationwide lockdowns in
Unlock:
· Unlock 1.0: 1st June, 2020 – 30th June, 2020 (30 days)
· Unlock 2.0: 1st July, 2020 – 31st July, 2020 (31 days)
· Unlock 2.0: 1st August, 2020 – 31st August, 2020 (31 days)
immediately due to the biggest hurdle, the supply chain not being fully
anybody got infected on the construction site after work had started. All related
With the halting of various line construction activities, the work was at a
directives.
m) Hearings of the Petitions related to RoW issues before the Hon’ble High Court
the case, and it further delayed the construction of the transmission line.
Force Majeure event and, vide its letter dated 27.7.2020, allowed the extension
Covid-19 pandemic. MoP vide its letter dated 12.6.2021, allowed further
extension in SCOD by 3 months to all inter-State projects with the SCOD after
1.4.2021.
explained that when the construction activities resumed, additional delays and
incomplete restoration of the supply chain. If any worker was contracted with
COVID-19 on-site, the area used to be sealed, and all individuals present would
p) The Petitioner has submitted the following summary of reasons for the delay:
407 (Subsumed
5 Delay due to NHAI 10.1.2018 21.2.2019 407
in Sl. No. 1)
q) There were persistent RoW issues, along with stay orders issued by the
delay on account of approval from NHAI for the laying of cable from 10.1.2018
from 24.3.2023.
42. We have considered the Petitioner’s submissions and perused the record.
43. On perusing the record, we note that, as per the IA dated 13.2.2017, the
with a delay of 49 months and 14 days (i.e., 9.2.2019 to 24.3.2023 = 1504 days).
44. The Petitioner has contended that the commissioning of the transmission
assets was delayed due to Right of Way (RoW) issues, court cases, delay in getting
approval from NHAI, and the outbreak of the COVID-19 pandemic. For the delay
on account of RoW issues, the Petitioner has contended that the commissioning
work of the transmission assets was hampered and obstructed for the period from
45. According to the Petitioner, its 220/66 kV GIS Sub-station was ready for
charging in February 2019, but the sub-station could not be charged due to the
traverses the districts of Haryana, Punjab, and the Union Territory of Chandigarh.
However, during the implementation of the transmission line, the Petitioner faced
man-handling of gang workers, etc. To alleviate the RoW issues, the Petitioner
received assistance from the State Administration, District Administration, and the
Police Department.
46. The Petitioner has contended that, out of 56 transmission towers, 51 were
completed, while there were several RoW issues concerning 5 towers. Further, 26
obstructions caused by a local brick kiln owner. The RoW issues persisted between
10.10.2017 and 19.12.2022. During this period, the Petitioner approached the
47. On perusal of the Petition, we find that the Petitioner started excavation work
for the foundation at location no.7/0. The same was stopped by the labour deployed
by a brick kiln owner who threatened the Petitioner and its staff. We further note
that the Petitioner, vide its letter dated 22.11.2017, approached the Deputy
Commissioner, Mohali, who in turn informed SDM Dera Bassi and asked him to
received a letter from the District Magistrate, SAS Nagar, Mohali, to change the line
22.1.2018, the Petitioner wrote a letter to the Deputy Commissioner, SAS Nagar,
Mohali, informing him that the tower foundations on both ends had been completed
and the route that followed was the only possible techno-economical route for the
transmission line. The Petitioner, through its letters dated 19.2.2018, 1.3.2018,
Nagar, that re-routing was not possible and urged them to pass appropriate orders.
Letters from 29.5.2018 to 20.7.2018, written by the Petitioner, show that they were
exchanged with the different Governmental authorities in connection with the line
route.
48. The Petitioner has placed on record a letter dated 1.8.2018 written by ADM,
inappropriate route and instructed him to withhold the work till resolution of the issue
explaining that the appropriate distance of the transmission line (conductors) has
been maintained for the safe flow of electricity through the transmission line. The
contents of the letters written by the Petitioner from 7.3.2019 to 16.6.2019, show
that it followed up the matter with the Government Authorities for RoW issues. On
18.9.2020, the Additional Chief Secretary directed the Petitioner to explore the
possibility of an underground cable to be laid in the area and provide the technical
49. On perusal of the orders dated 22.10.2020 and 9.11.2020, it is revealed that
District Magistrate, SAS Nagar, granted permission under Section 10 of the Indian
Panchkula Transmission Line at Location Nos. 61/1, 6A/1,7/0, 7/1 and 7/2 in the
concerned villages. The District Magistrate, SAS Nagar, in its said orders, further
directed that temporary huts of the labourers in the brick kiln which were falling
within the transmission line corridor be removed and shifted to any other place
within/near the brick kiln premises and the costs of such removal and shifting would
50. Against the aforesaid orders of the District Magistrate, the brick kiln owners
filed CWP Nos. 19391 of 2020 and 5181 of 2021 before the Hon’ble High Court of
Punjab and Haryana. Upon hearing the parties, the Court, vide its order dated
51. The record shows that pursuant to the orders of the Hon’ble High Court dated
25.10.2021, ADC formed a Committee vide its letter dated 12.1.2022 to assess
compensation and re-location of the temporary huts. The minutes of the meeting
dated 29.4.2022 issued by the District Magistrate, SAS Nagar, show that
instructions were issued to inspect the site and submit a feasibility report regarding
the Deputy Commissioner, SAS Nagar, Mohali, regarding the erection and stringing
line.
52. In view of the above discussions and on perusal of the documents on record,
we are of the view that the Petitioner earnestly took up the matter to resolve the
severe RoW issues/ obstructions created by the brick kiln owner/ landowners of
Duty Magistrate and adequate police protection to facilitate the completion of the
remaining work on the transmission line peacefully and categorically expressed its
inability to re-route the transmission line/underground cable at the disputed site and
the same is apparent various letters from the letters dated 22.11.2017, 22.1.2018,
22.10.2019 and 6.10.2020. We further note the letter dated 1.8.2018 issued by
Punjab, stated the Petitioner had selected an inappropriate route and instructed
him to withhold the work till resolution of the issue by the Punjab Government, and
as such, the Petitioner could not proceed with the project work till 22.10.2020 and
exercise the powers under Section 10 of the Telegraph Act, 1885 regarding the
Line at location Nos. 6/1, 6A/1, 7/0, 7/1, and 7/2 in the respective villages. In these
circumstances, we are of the view that the delay that occurred from 10.10.2017 to
9.11.2020 was uncontrollable and beyond the Petitioner’s control, and the same
53. The orders passed by the District Magistrate dated 22.10.2020 and
9.11.2020 were challenged by the brick kiln owner before the Hon’ble High Court
of Punjab and Haryana in CWP No. 19391 of 2020 on 12.11.2020 and in CWP No.
5181 of 2021 on 4.3.2021. The aforesaid orders of the District Magistrate were
affirmed by the Hon’ble Court vide its common judgment dated 25.10.2021 in CWP
Nos. 19391 of 2020 and 5181 of 2021, with the observations that the transmission
assess costs relating to the re-location of huts, which submitted its report to the
District Administration vide letter dated 26.5.2022 in order that the re-location of
huts may take place and commissioning of the balance work of the transmission
line may be done. Thereafter, the Petitioner wrote a letter to DC Mohali to provide
support in completing the work. Thus, the delay, in our opinion, subsequent to the
orders of the District Magistrate dated 20.10.2020 and 9.11.2020, i.e., from
pending before the Hon’ble High Court of Punjab and Haryana. The time period
from the date of pronouncement of judgment in CWP Nos. 19391 of 2020 and 5181
of 2021, dated 25.10.2021 to 26.5.2022 i.e., owing to the re-location of huts, was
delay from 10.11.2020 to 26.5.2022. The Petitioner has not submitted any proper
and 23 days). In the absence of any documentary evidence, we do not find any
reason to condone the delay that occurred between 26.5.2022 and 19.12.2022 (207
54. As discussed above, the time period from 10.10.2017 to 9.11.2020 due to
ROW problems is beyond the control of the Petitioner, and the same has been
condoned. The time over run from 25.10.2021 to 26.5.2022, owing to the re-location
of huts, was beyond the control of the Petitioner, and the same has been condoned
Therefore, the net impact on account of RoW issues in the commissioning of the
transmission line from the SCOD of the transmission asset is from 09.2.2019 to
9.11.2020 (640 days) & from 25.10.2021 to 26.5.2022 ( 214 days), i.e., a total of
the
55. The Petitioner has prayed for condonation of a delay from 22.11.2018 to
16.9.2020, i.e., 664 days on account of filing CWP No. 32701 of 2018 before the
Hon’ble High Court of Punjab and Haryana. We have considered the Petitioner's
caused by the brick kiln owner, filed a CWP No. 32701 of 2018 before the Hon’ble
High Court of Punjab and Haryana, which was later withdrawn by it on 16.9.2020.
We refrain from making any observations with regard to the delay for this duration.
However, the period of delay from 9.2.2019 to 16.9.2020 is subsumed in the delay
that we have already condoned above in this order with reference to the observation
on the condonation of delay for RoW issues. Accordingly, the time over-run on
account of CWP No. 32701 of 2018 is subsumed in RoW problems faced by the
Petitioner.
Condonation of Delay Due to the filing of CWP Nos. 19391 of 2020 and 5181
of 2021
56. The Petitioner has contended that two CWP Nos. 19391 of 2020 and 5181
of 2021 were filed before the Hon’ble High Court of Punjab and Haryana on
12.11.2020 and 4.3.2021 by the brick kiln owner and by brick kiln labourers
and 9.11.2020. The Hon’ble High Court, vide its order dated 16.11.2020, restrained
the Petitioner from laying the transmission line, and the Hon’ble Court, vide its order
57. We have considered the contentions of the Petitioner and have perused the
from 16.11.2020 to 24.10.2021 due to a restrain order passed by the Hon’ble High
Court dated 16.11.2020. Therefore, the net impact on account of the restrain order
passed by the Hon’ble High Court for the period from 16.11.2020 to 24.10.2021,
i.e., 343 days in commissioning of the transmission line, is beyond the control of
the Petitioner. Accordingly, the time over-run of 343 days on account of CWP No.
Condonation of Delay Due to the filing of LPA Nos. 1115, 1116, and 1121 of
2021
58. The Petitioner has contended that landowners filed the LPA Nos. 1115, 1116,
and 1121 of 2021 before the Hon’ble High Court of Punjab and Haryana on
20.11.2021 against the order dated 25.10.2021 in CWP No. 19391 of 2020 and
5181 of 2021 of the Hon’ble High Court. The Hon’ble High Court, vide its order
dated 16.12.2022, dismissed the said LPAs and upheld the order dated
25.10.2021. Accordingly, the Petitioner has prayed for condonation of a delay from
59. We have considered the above contentions of the Petitioner and have
perused the record. On perusal of the record, we note that the said LPAs were
posted for hearing before the Hon’ble Court from 25.11.2021 to 28.7.2022, but no
stay was there during this period on the commissioning of the transmission line by
the Petitioner against the order dated 25.10.2021 in CWP Nos. 19391 of 2020 and
5181 of 2021. The said LPAs were dismissed by the Hon’ble Court on 16.12.2022.
Thus, we are not inclined to consider the delay that occurred from 20.11.2021 to
16.12.2022, as there was no stay on the order dated 25.10.2021 in CWP Nos.
60. The Petitioner has contended that the implementation work of cable involved
NHAI proposal was submitted by the Petitioner on 10.1.2018 to the Regional Officer
(North), Ministry of Road Transport. A copy of the approval of the proposal along
with NOC was received from the Project Director, NHAI, Chandigarh, on
31.12.2018. On 12.1.2019, the commissioning work was started along with the
Chandigarh– Ambala National Highway. However, on the same day, M/s. GMR
team stopped the work and, after a lot of efforts and persuasions, NHAI again
61. We have considered the Petitioner’s contentions and have gone through the
documents on record. It is observed that the delay of 407 days, i.e., from 10.1.2018
work from NHAI. We are of the view that we already condoned the time over-run
on account of net impact due to RoW problems, and the Petitioner had resolved
the NHAI permission-related issues prior to SCOD of the transmission assets, i.e,,
9.2.2019. Therefore, only the time period from 9.2.2019 to 21.2.2019 is impacted
due to NHAI’s permission to carry cable laying work. The net impact of the delay
62. The Petitioner has contended that COVID-19 was declared a global
pandemic by the World Health Organization (WHO) and constituted a force majeure
event affecting all global business and industry sectors. The pandemic led to critical
The Petitioner has contended that MoP vide circulars dated 27.7.2020 and
respect of SCOD due to the nationwide lockdown restrictions for containment of the
63. We have considered the Petitioner’s contentions and have gone through the
record. It is observed that the delay claimed by the Petitioner due to the COVID-19
64. The Petitioner has contended that as per the Gantt/CPM Chart submitted,
the Petitioner kept only 12 days for testing and commissioning while the Petitioner
took 93 days, i.e., from 19.12.2022 to 23.3.2023 for testing and commissioning of
the 220 kV D/C Chandigarh to Panchkula transmission line. The Petitioner has
65. We have considered the above contentions of the Petitioner and have
perused the record. On examination of the record, we note that the Petitioner has
failed to furnish any reasons why it took 93 days to test and commission the
minimum time of 12 days planned by the Petitioner is hereby condoned, and the
66. The summary of the delay claimed by the Petitioner and the period of delay
67. The Petitioner has claimed IDC for the transmission assets and has
submitted the statement showing IDC claim, discharge of IDC liability as on COD
(₹ in lakh)
IDC as per IDC
Asset Auditor’s IDC discharged IDC discharged
discharged
Certificate during the FY during the FY
up to COD
2022-23 2023-24
Asset I 5144.60 4818.03 0.00 326.57
Asset II 292.08 275.21 3.02 13.85
68. We have considered the submissions of the Petitioner. The allowable IDC
has been worked out considering the information submitted by the Petitioner in
respect of the transmission assets on a cash basis. The loan details submitted in
Form-9C for the 2019-24 tariff period and IDC computation sheet have been
considered for IDC calculation on a cash and accrued basis. The undischarged IDC
has been considered as ACE during the year in which it has been discharged. The
IDC claimed and considered as on COD and summary of discharge of IDC liability
up to the COD and thereafter, for tariff determination subject to its revision at the
69. The Petitioner has claimed IEDC of ₹4018.32 lakh for Asset-I and ₹292.08
lakh for Asset-II and has also submitted the Auditor’s Certificate in support of the
same. The Petitioner has further submitted that the entire IEDC has been
discharged as on COD. The time over-run for 294 days has not been condoned,
therefore, the IEDC for the transmission assets has been proportionately
disallowed. The IEDC claimed as per the Auditor’s Certificate, IEDC considered
(₹ in lakh)
IEDC
IEDC IEDC
claimed as per
Assets disallowed due to allowed
Auditor’s certificate
time over-run not condoned (B) (C)=(A-B)
(A)
Asset I 4018.32 521.63 3496.69
Asset II 249.17 32.35 216.82
Initial Spares
70. The Petitioner has claimed the following Initial Spares for the transmission assets:
(₹ in lakh)
Plant and
Spares Limit
Machinery Allowable Excess Spares
Asset Particulars claimed (c)
Cost (d=c*(a-b)/(100-c) (e=b-d)
(b) in %
(a)
Transmission
Asset-I 17453.17 184.40 1.0 174.43 (-)9.97
Line
AIS-Brown Field
Asset-I 547.29 28.91 6.0 33.09 4.18
Sub-station
GIS-Green Field
Asset-I 6422.44 134.53 5.0 330.94 196.41
Sub-station
GIS-Green Field
Asset- II 1214.75 33.26 5.0 62.18 28.92
Sub-station
71. Further, the Petitioner has submitted the year-wise break-up of the Initial
(₹ in lakh)
Initial spares
Total
Initial Spares claimed claimed as ACE
Asset Particulars spares
up to COD during
claimed
FY 2023-24
Asset-I Transmission Line 184.40 184.40 0.00
AIS-Brown Field
Asset-I 28.91 26.52 2.39
Sub-station
GIS-Green Field
Asset-I 134.53 120.58 13.95
Sub-station
GIS-Green Field
Asset-II 33.26 30.53 2.73
Sub-station
72. Regulation 23(d) of the 2019 Tariff Regulations provides that Initial Spares
shall be capitalized as a percentage of the plant and machinery cost up to the cut-
“23. Initial Spares: Initial spares shall be capitalised as a percentage of the Plant
and Machinery cost, subject to following ceiling norms:
….
(d) Transmission System
(i) Transmission line- 1.00%
(ii) Transmission sub-station
available on record, the Initial Spares for the transmission assets are allowed as per
Regulation 23(d) of the 2019 Tariff Regulations. The Initial Spares allowed for the
D=(A-
A B C B)*C/(100%- E=B-D
C)
Transmission Line 17453.17 184.40 1.00 174.43 9.97 174.43
Asset-I
GIS-Green Field
Asset-I 6422.44 134.53 5.00 330.94 0.00 134.53
Sub-station
Asset-I AIS-Brown Field
Sub-station 547.29 28.91 6.00 33.09 0.00 28.91
GIS-Green Field
Asset-II 1214.75 33.26 5.00 62.18 0.00 33.26
Sub-station
74. Further, out of the total allowable Initial Spares, Initial Spares of ₹16.34 lakh
and ₹2.73 lakh for Assets-I and II, respectively, have been allowed as ACE during
(₹ in lakh)
Initial Spares allowed as ACE during
Asset Particulars
FY 2023-24
75. The capital cost of the transmission assets (as on COD) is allowed as follows:
(₹ in lakh)
Capital Cost IDC disallowed
claimed as on Excess Capital Cost
due to time Undischarged IEDC
Asset COD Initial as on COD
over-run not IDC as on COD disallowed
(Auditor’s Spares (F) = (A-B- C-D-E)
condoned (C) (D)
Certificate) (A) (E)
(B)
Asset-I 30539.00 695.12 374.36 521.63 9.97 28937.93
Asset- II 1844.21 38.53 16.88 32.35 0.00 1756.45
“24. Additional Capitalisation within the original scope and upto the cut-off date
(2) The generating company or the transmission licensee, as the case may be
shall submit the details of works asset wise/work wise included in the original scope
of work
along with estimates of expenditure, liabilities recognized to be payable at a future
date and the works deferred for execution.
25. Additional Capitalisation within the original scope and after the cut-
off date
(2) In case of replacement of assets deployed under the original scope of the
existing project after cut-off date, the additional capitalization may be admitted by
the Commission, after making necessary adjustments in the gross fixed assets and
(a) The useful life of the assets is not commensurate with the useful life of
the project and such assets have been fully depreciated in accordance with
the provisions of these regulations;
77. The Petitioner has submitted that the ACE incurred/ projected to be incurred
claimed under Regulation 24(1)(a) and Regulation 24(1)(b) of the 2019 Tariff
Regulations. The ACE claimed by the Petitioner for the transmission assets is as
follows:
(₹ in lakh)
FR RCE Projected ACE
Apportioned Estimated
Apportioned Expenditure
Asset Approved 2022-23 2023-24 2024-25 Completion
Approved
up to COD Cost
Cost Cost
Asset I 30770.28 36015.17 30539.00 0.00 3615.42 1549.47 35703.89
Asset II 1459.72 2062.83 1844.21 0.00 136.57 58.53 2039.31
Total 32230.00 38078.00 32383.21 0.00 3751.99 1608.00 37743.20
78. The Petitioner, vide affidavit dated 16.1.2024, has submitted the liability flow
(₹ in lakh)
Discharge Additional Liability Outstanding
Outstanding (Unexecuted work) Liability as
Asset Party Particulars Liability as on 31.03.2024
on COD 2022-23 2023-24 Total 2022-23 2023-24 Total
(2019-24) (2019-24)
Sterling &
Civil &
Wilson and
Building 23.86 0.00 3.82 3.82 0.00 42.94 42.94 20.04
Misc.
works
Asset- I Contractors
Transmission
KEC 1645.59 0.00 419.35 419.35 0.00 2441.86 2441.86 1226.23
line work
79. We have considered the submissions of the Petitioner. The projected ACE
Asset-I:
(₹ in lakh)
Particulars 2022-23 2023-24
ACE approved for the Year 0.00 3599.08
Additional IDC Discharged 374.36 0.00
Additional Initial Spares Discharged 0.00 16.34
ACE allowed in the instant order 374.36 3615.42
Asset-II:
(₹ in lakh)
Particulars 2022-23 2023-24
ACE approved for the Year 0.00 133.84
Additional IDC Discharged 3.02 13.86
Additional Initial Spares Discharged 0.00 2.73
ACE allowed in the instant order 3.02 150.43
80. The capital cost considered for t r a n s m i s s i o n assets for the 2019-24
Debt-Equity ratio
“18. Debt-Equity Ratio: (1) For new projects, the debt-equity ratio of 70:30 as on
date of commercial operation shall be considered. If the equity actually deployed is
more than 30% of the capital cost, equity in excess of 30% shall be treated as
normative loan:
Provided that:
i. where equity actually deployed is less than 30% of the capital cost,
actual equity shall be considered for determination of tariff:
ii. the equity invested in foreign currency shall be designated in Indian
rupees on the date of each investment:
iii. any grant obtained for the execution of the project shall not be
considered as a part of capital structure for the purpose of debt:
equity ratio.
Explanation-The premium, if any, raised by the generating company or the
transmission licensee, as the case may be, while issuing share capital and
investment of internal resources created out of its free reserve, for the funding of the
project, shall be reckoned as paid up capital for the purpose of computing return on
equity, only if such premium amount and internal resources are actually utilised for
meeting the capital expenditure of the generating station or the transmission
system.
(2) The generating company or the transmission licensee, as the case may be,
shall submit the resolution of the Board of the company or approval of the competent
authority in other cases regarding infusion of funds from internal resources in
support of the utilization made or proposed to be made to meet the capital
expenditure of the generating station or the transmission system including
communication system, as the case may be.
(3) In case of the generating station and the transmission system including
communication system declared under commercial operation prior to 1.4.2019,
debt: equity ratio allowed by the Commission for determination of tariff for the period
ending 31.3.2019 shall be considered:
(6) Any expenditure incurred for the emission control system during the tariff period
as may be admitted by the Commission as additional capital expenditure for
determination of supplementary tariff, shall be serviced in the manner specified in
clause (1) of this Regulation.”
82. The debt-equity ratio considered for t h e computation of tariff for the
Asset I:
ACE
Capital Cost Capital Cost as
during
Funding as on COD (in %) (in %) on 31.3.2024 (in %)
2019-24
(₹ in lakh) (₹ in lakh)
(₹ in lakh)
Debt 1229.52 70.00 107.42 70.00 1336.93 70.00
Equity 526.93 30.00 46.04 30.00 572.97 30.00
Total 1756.45 100.00 153.45 100.00 1909.90 100.00
Depreciation
(2) The value base for the purpose of depreciation shall be the capital cost of
the asset admitted by the Commission. In case of multiple units of a generating
station or multiple elements of a transmission system, weighted average life for
the generating station of the transmission system shall be applied. Depreciation
shall be chargeable from the first year of commercial operation. In case of
commercial operation of the asset for part of the year, depreciation shall be
charged on pro rata basis.
(3) The salvage value of the asset shall be considered as 10% and depreciation
shall be allowed up to maximum of 90% of the capital cost of the asset:
Provided that the salvage value for IT equipment and software shall
be considered as NIL and 100% value of the assets shall be considered
depreciable;
Provided further that in case of hydro generating stations, the salvage value
shall be as provided in the agreement, if any, signed by the developers with the
State Government for development of the generating station:
Provided also that the capital cost of the assets of the hydro generating
station for the purpose of computation of depreciated value shall correspond to the
percentage of sale of electricity under long-term power purchase agreement at
regulated tariff:
(4) Land other than the land held under lease and the land for reservoir in case
of hydro generating station shall not be a depreciable asset and its cost shall be
excluded from the capital cost while computing depreciable value of the asset.
(5) Depreciation shall be calculated annually based on Straight Line Method and
at rates specified in Appendix-I to these regulations for the assets of the
generating station and transmission system:
Provided that the remaining depreciable value as on 31st March of the year
closing after a period of 12 years from the effective date of commercial operation of
the station shall be spread over the balance useful life of the assets.
(7) The generating company or the transmission licensee, as the case may be,
shall submit the details of proposed capital expenditure five years before the
completion of useful life of the project along with justification and proposed life
(9) Where the emission control system is implemented within the original scope of
the generating station and the date of commercial operation of the generating
station or unit thereof and the date of operation of the emission control system are
the same, depreciation of the generating station or unit thereof including the
emission control system shall be computed in accordance with Clauses (1) to (8)
of this Regulation.
capital cost as on COD and ACE allowed during the 2019-24 tariff period, the
depreciation has been worked out. The Weighted Average Rate of Depreciation
(WAROD) has been worked out and placed as an Annexure for Assets I and II as
per the rates of depreciation specified in the 2019 Tariff Regulations. Depreciation
allowed in respect of the transmission assets for the 2019- 24 tariff period is as
follows:
Asset-II:
(₹ in lakh)
2022-23
Particulars (pro-rata 8 2023-24
days)
A Opening Gross Block 1756.45 1759.47
B Addition during the year 2019-24 due to projected ACE 3.02 150.43
C Closing Gross Block (A+B) 1759.47 1909.90
D Average Gross Block (A+C)/2 1757.96 1834.69
E Average Gross Block (90% depreciable assets) 1730.08 1806.67
F Average Gross Block (100% depreciable assets) 27.88 28.02
Depreciable value (excluding IT equipment and software)
G 1557.07 1626.01
(E*90%)
H Depreciable value of IT equipment and software (F*100%) 27.88 28.02
I Total Depreciable Value (G+H) 1584.95 1654.02
J Weighted average rate of Depreciation (WAROD) (in %) 5.04 5.05
K Lapsed useful life at the beginning of the year 0 0
L Balance useful life at the beginning of the year 25 25
M Depreciation during the year (D*J) 1.94 92.63
N Cumulative Depreciation at the end of the year (M+N) 1.94 94.57
Remaining Aggregate Depreciable Value at the end of the
O 1583.01 1559.45
year (I-N)
“32. Interest on loan capital: (1) The loans arrived at in the manner indicated in
(3) The repayment for each of the year of the tariff period 2019-24 shall be
deemed to be equal to the depreciation allowed for the corresponding year/period.
In case of de-capitalization of assets, the repayment shall be adjusted by taking
into account cumulative repayment on a pro rata basis and the adjustment should
not exceed cumulative depreciation recovered upto the date of de-capitalisation of
such asset.
(5) The rate of interest shall be the weighted average rate of interest calculated
on the basis of the actual loan portfolio after providing appropriate accounting
adjustment for interest capitalized:
Provided that if there is no actual loan for a particular year but normative
loan is still outstanding, the last available weighted average rate of interest shall
be considered;
(5a) The rate of interest on loan for installation of emission control system shall be
the weighted average rate of interest of actual loan portfolio of the emission control
system or in the absence of actual loan portfolio, the weighted average rate of
interest of the generating company as a whole shall be considered.
(6) The interest on loan shall be calculated on the normative average loan of
the year by applying the weighted average rate of interest.
(7) The changes to the terms and conditions of the loans shall be reflected
from the date of such re-financing.”
86. The Weighted Average Rate of Interest on Loan (WAROI) has been
considered based on the prevailing rate on COD. The Petitioner has prayed that
the change in interest rate due to the floating rate of interest applicable, if any,
during the 2019-24 tariff period will be adjusted. Accordingly, the floating interest
rate, if any, will be considered at the time of truing-up. Therefore, the IoL has been
allowed in accordance with Regulation 32 of the 2019 Tariff Regulations for the
Asset I:
(₹ in lakh)
2022-23
Particulars (pro-rata 2023-24
8 days)
A Gross Normative Loan 20256.56 20518.61
B Cumulative Repayments upto Previous Year 0.00 33.82
C Net Loan-Opening (A-B) 20256.56 20484.79
D Additions due to ACE 262.05 2530.79
E Repayment during the year 33.82 1648.06
F Net Loan-Closing (C+D-E) 20484.79 21367.52
G Average Loan (C+F)/2 20370.67 20926.15
H Weighted Average Rate of Interest on Loan (in %) 7.824 7.816
I Interest on Loan (G * H) 34.94 1635.60
Asset-II:
(₹ in lakh)
2022-23
Particulars (pro-rata 2023-24
8 days)
A Gross Normative Loan 1229.52 1231.63
B Cumulative Repayments upto Previous Year 0.00 1.94
C Net Loan-Opening (A-B) 1229.52 1229.69
D Additions due to ACE 2.12 105.30
E Repayment during the year 1.94 92.63
F Net Loan-Closing (C+D-E) 1229.69 1242.36
G Average Loan (C+F)/2 1229.60 1236.03
H Weighted Average Rate of Interest on Loan (in %) 8.075 8.072
I Interest on Loan (G * H) 2.18 99.78
as follows:
“30. Return on Equity: (1) Return on equity shall be computed in rupee terms, on
the equity base determined in accordance with Regulation 18 of these regulations.
(2) Return on equity shall be computed at the base rate of 15.50% for thermal
generating station, transmission system including communication system and run-
of- river hydro generating station, and at the base rate of 16.50% for the storage
type hydro generating stations including pumped storage hydro generating stations
and run- of-river generating station with pondage:
“31. Tax on Return on Equity. (1) The base rate of return on equity as allowed by
the Commission under Regulation 30 of these regulations shall be grossed up with
the effective tax rate of the respective financial year. For this purpose, the effective
tax rate shall be considered on the basis of actual tax paid in respect of the financial
year in line with the provisions of the relevant Finance Acts by the concerned
generating
company or the transmission licensee, as the case may be. The actual tax paid on
income from other businesses including deferred tax liability (i.e. income from
business other than business of generation or transmission, as the case may be)
shall be excluded for the calculation of effective tax rate.
(2) Rate of return on equity shall be rounded off to three decimal places and
shall be computed as per the formula given below:
Where “t” is the effective tax rate in accordance with clause (1) of this Regulation
and shall be calculated at the beginning of every financial year based on the
Illustration-
(3) The generating company or the transmission licensee, as the case may be,
shall true up the grossed up rate of return on equity at the end of every financial
year based on actual tax paid together with any additional tax demand including
interest thereon, duly adjusted for any refund of tax including interest received from
the income tax authorities pertaining to the tariff period 2019-24 on actual gross
income of any financial year. However, penalty, if any, arising on account of delay
in deposit or short deposit of tax amount shall not be claimed by the generating
company or the transmission licensee, as the case may be. Any under-recovery
or over-recovery of grossed up rate on return on equity after truing up, shall be
recovered or refunded to beneficiaries or the long term customers, as the case
may be, on year to year basis.”
88. The Petitioner has submitted that the MAT rate applies to it. Accordingly, the
MAT rate applicable during the 2019-24 period for respective financial years has
been considered for the purpose of RoE, which will be trued up in accordance with
Regulation 31(3) of the 2019 Tariff Regulations. The RoE allowed with respect to
Asset-I:
(₹ in lakh)
2022-23
Particulars (pro-rata 8 days) 2023-24
Asset II:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
A Opening Equity (A) 526.93 527.84
B Additions (B) 0.91 45.13
C Closing Equity (C) = (A+B) 527.84 572.97
D Average Equity (D) = (A+C)/2 527.39 550.40
E Return on Equity (Base Rate) (in %) 15.500 15.500
F MAT Rate for respective year (in %) 17.472 17.472
G Rate of Return on Equity (in %) (E/(1-F)) 18.782 18.782
H Return on Equity (D * G) 2.17 103.37
89. The O&M Expenses claimed by the Petitioner for the transmission assets for
Asset I:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
Transmission Line – 220 kV D/C Chandigarh Panchkula
Line Length 14.237 14.237
Norms 0.419 0.433
Total O&M Expenses 0.13 6.16
Asset II:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
Sub-station: (GIS) 132 kV Hallomajra Chandigarh: Bays for Downstream Line EDUTC
Number of line bays 8 8
Norms 12.481 12.922*
Total O&M Expenses 2.19 103.38
(3) Transmission system: (a) The following normative operation and maintenance
expenses shall be admissible for the transmission system:
Provided that the O&M expenses for the GIS bays shall be allowed as worked
out by multiplying 0.70 of the O&M expenses of the normative O&M expenses
for bays;
(i) the operation and maintenance expenses for new HVDC bi-pole schemes
commissioned after 1.4.2019 for a particular year shall be allowed pro-rata on the
basis of normative rate of operation and maintenance expenses of similar HVDC
bi- pole scheme for the corresponding year of the tariff period;
(ii) the O&M expenses norms for HVDC bi-pole line shall be considered as
Double Circuit quad AC line;
(iii) the O&M expenses of ±500 kV Mundra-Mohindergarh HVDC bipole
scheme (2500 MW)shall be allowed as worked out by multiplying 0.80 of the
normative O&M expenses for ±500 kV Talchar-Kolar HVDC bi-pole scheme (2000
MW);
(iv) the O&M expenses of ±800 kV Champa-Kurukshetra HVDC bi-pole
scheme (3000 MW) shall be on the basis of the normative O&M expenses for
±800 kV, Bishwanath-Agra HVDC bi-pole scheme;
(b) The total allowable operation and maintenance expenses for the transmission
system shall be calculated by multiplying the number of sub-station bays,
transformer capacity of the transformer (in MVA) and km of line length with the
applicable norms for the operation and maintenance expenses per bay, per MVA
and per km respectively.
(c) The Security Expenses and Capital Spares for transmission system shall be
allowed separately after prudence check:
Provided that the transmission licensee shall submit the assessment of the
security requirement and estimated security expenses, the details of year-wise
actual capital spares consumed at the time of truing up with appropriate
justification.”
91. We have considered the submissions of the Petitioner. The O&M Expenses
have been worked out as per the norms in the 2019 Tariff Regulations, and the
Asset-I:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
Transmission Line – 220 kV D/C Chandigarh Panchkula
Line Length 14.237 14.237
Norms 0.419 0.433
Total O&M Expenses 0.13 6.16
Asset-II:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
Sub-station: (GIS) 66 kV Hallomajra Chandigarh: Bays for Downstream Line EDUTC
Number of line bays 8 8
Norms 12.481* 12.922
Total O&M Expenses 2.19 103.38
* O&M expenses for the GIS bays shall be allowed as worked out by multiplying 0.70 of
the O&M expenses of the normative O&M expenses for bays
# Norms for cable is not defined in the Tariff Regulation, 2019. O&M norms of Multi
circuit (Twin & Triple) Conductor AC line has been considered for cable.
92. Regulations 34(1)(c), 34(3), 34(4) and 3(7) of the 2019 Tariff Regulations
specify as follows:
“34. Interest on Working Capital: (1) The working capital shall cover:
……..
Provided that in case of new generating station, the cost of fuel for the first
financial year shall be considered based on landed fuel cost (taking into account
normative transit and handling losses in terms of Regulation 39 of these regulations)
and gross calorific value of the fuel as per actual weighted average for three months,
as used for infirm power, preceding date of commercial operation for which tariff is
to be determined.
(3) Rate of interest on working capital shall be on normative basis and shall be
considered as the bank rate as on 1.4.2019 or as on 1st April of the year during the
tariff period 2019-24 in which the generating station or a unit thereof or the
transmission system including communication system or element thereof, as the
case may be, is declared under commercial operation, whichever is later:
Provided that in case of truing-up, the rate of interest on working capital shall
be considered at bank rate as on 1st April of each of the financial year during the
tariff period 2019-24.
‘Bank Rate’ means the one year marginal cost of lending rate (MCLR) of the State
Bank of India issued from time to time plus 350 basis points;”
93. The Petitioner has submitted that it has computed IWC for the 2019-24 period
considering the SBI Base Rate plus 350 basis points as on 1.4.2019. The Petitioner
94. The IWC is worked out in accordance with Regulation 34 of the 2019 Tariff
Regulations. The Rate of Interest (RoI) considered is 10.50% (SBI 1-year MCLR
applicable as on 1.4.2022 of 7.00% plus 350 basis points) for the FY 2022-23 and
12.00% (SBI 1-year MCLR applicable as on 1.4.2023 of 8.50% plus 350 basis
95. The components of the working capital and interest allowed thereon are as
follows:
Asset-II:
(₹ in lakh)
2022-23
Particulars 2023-24
(pro-rata 8 days)
A Working Capital for O&M
Expenses (O&M Expenses for one month) 8.32 8.61
B Working Capital for Maintenance Spares
(15% of O&M Expenses) 14.98 15.51
C Working Capital for Receivables (Equivalent to 45
48.63 50.17
days of annual transmission charges)
D Total Working Capital (A+B+C) 71.92 74.29
E Rate of Interest (in %) 10.50 12.00
F Interest on Working Capital (D * E) 0.17 8.92
96. The transmission charges allowed with respect to the transmission assets for the 2019-
Asset-I:
(₹ in lakh)
2022-23
Particulars (pro-rata 8 days) 2023-24
A Depreciation 33.82 1648.06
B Interest on Loan 34.94 1635.60
C Return on Equity 35.97 1753.44
D Interest on Working Capital 1.58 86.86
E O&M Expenses 5.57 263.29
F Total 111.88 5387.25
97. The Petitioner has sought reimbursement of the fee paid for filing the Petition
filing fees and publication expenses in connection with the present Petition directly
98. The Petitioner has sought reimbursement of the licensee fee in accordance
with Regulation 70(4) of the 2019 Tariff Regulations for the 2019-24 tariff period.
with Regulation 70(4) of the 2019 Tariff Regulations for the 2019-24 tariff period.
The Petitioner shall also be entitled to the recovery of RLDC fees and charges
in accordance with Regulations 70(3) of the 2019 Tariff Regulations for the 2019-
24 tariff period.
99. The Petitioner has submitted that if GST is levied at any rate and at any point
borne and additionally paid by the Respondent(s) to the Petitioner and the same
will be charged and billed separately by the Petitioner. Further additional taxes, if
beneficiaries.
100. We have considered the Petitioner’s submissions. Since GST is not levied
Security Expenses
101. The Petitioner has submitted that security expenses related to transmission
assets are not claimed in the instant Petition and that it would claim them
separately.
102. We have considered the Petitioner’s submissions. The Petitioner has claimed
consolidated security expenses on a projected basis for the 2019-24 tariff period
on the basis of actual security expenses incurred in the FY 2018-19 in Petition No.
260/MP/2020. The Commission, vide its order dated 3.8.2021 in Petition No.
Therefore, the Petitioner’s prayer in the instant Petition for allowing it to file a
separate Petition for claiming the overall security expenses has become
infructuous.
Capital Spares
103. The Petitioner has sought reimbursement of capital spares at the end of the
tariff period. The Petitioner’s claim, if any, shall be dealt with in accordance with the
107. As discussed above in this order, the COD of Assets- I and II has been
approved as 24.3.2023 under Regulation 5(2) of the 2019 Tariff Regulations. This
decision is based on the fact that the associated downstream asset to be developed
by EDUTC was not ready, with actual power flow commencing on 29.3.2024.
Interim Tariff
109. The Petitioner has prayed to allow the interim tariff in accordance with
Regulation 10(3) of the 2019 Tariff Regulations for inclusion in the point of
connection charges.
the transmission tariff in respect of the transmission assets in this order, the prayer
for the interim tariff becomes redundant. Therefore, we have not considered it in
this order.
111. To summarize:
a. AFC allowed in respect of the transmission assets for the 2019-24 tariff period are as
follows:
(₹ in lakh)
Asset 2022-23 2023-24
(pro-rata 8 days)
Asset-I 111.88 5387.25
Asset-II 8.65 408.08
113. This order disposes of Petition No. 328/TT/2023 in terms of the above
WAROD
(in %) 0.00 0.00 0.00 5.04 5.05