COMMISSION'S OBSERVATIONS AND ANALYSIS
The Commission, while deciding the application for Bulk Supply
and Transmission Tariff, had taken into consideration the
recommendations of the Kanungo Committee with correctives
suggested by it and approved two sets of tariffs conditional upon
the acceptance of the Govt. of Orissa. It has also been clarified
in the tariff order dtd.19.4.2002, that the tariff applicable from
01.8.2002 shall be subject to such proportionate reduction as may
be necessary to the extent the Government accepts the
recommendations made by the Commission. The reductions being
purely arithmetical in nature shall take effect without any
further proceeding for amendment under section 26(6) of the OER
Act 1995. For the sake of convenience the abstract of the relevant
portion of the order is reproduced below :-
“The
Commission have made several recommendations to the Government
of Orissa for their implementation w.e.f. 01.04.2001.
Accordingly the Commission have determined the Bulk supply
Tariff and Transmission Tariff applying all correctives based on
its recommendations to the Government. If a decision to the
contrary is taken by the Government the revenue requirement for
the FY 2002-03 as determined without applying the correctives
shall be due for recovery from the consumers. It will raise the
revenue requirement by Rs.387.69 crore on the basis of our
present estimate which shall be as follows.
CESCO
|
Demand charge :
|
Rs.200/KVA/month
|
Energy charge :
|
142.13 paise/unit
|
WESCO
|
Demand charge :
|
Rs.200/KVA/month
|
Energy charge :
|
146.70 paise/unit
|
NESCO
|
Demand charge :
|
Rs.200/KVA/month
|
Energy charge :
|
135.25 paise/unit
|
SOUTHCO
|
Demand charge :
|
Rs.200/KVA/month
|
Energy charge :
|
135.75 paise/unit
|
This is based on the assumption that the tariff approved in para 6.53.5.3 is effective from 01.05.2002 to 31.07.2002 and the above rate shall be valid from 01.08.2002 to 31.03.2003 provided the recommendation as indicated earlier are not accepted by the Government by 31.07.2002.
This tariff effective from 01.08.2002 shall be subject to such proportionate reduction as may be necessary to the extent the Government accepts the recommendation made by the Commission. The reductions being purely arithmetical in nature shall take effect without any further proceeding for amendment under section 26(6) of the OER Act 1995. However it is made clear that in case of such reduction a fresh notification under section 26(5) of the OER Act will be made by the licensees with the approval of
OERC.”
It was also mentioned in the Distribution and Retail Supply Tariff Order that in case the recommendation made by the Commission for necessary corrective for determination of revenue requirement are accepted in toto by the Govt. the Retail Supply Tariff as approved by OERC in order dtd.19.1.2001 shall continue unchanged after 31.7.2002.
The retail tariff as approved by OERC in order dtd.19.1.2001 is continuing unchanged till date, despite belated acceptance by the Government of the correctives recommendated by the Kanungo Committee and the Commission That is because of the stay orders of the Hon’ble High Court referred in para 8 above.
The Government of Orissa, by and large, accepted all the recommendations and correctives suggested by Commission except that “the Commission had recommended that the outstanding dues payable to OHPC by GRIDCO till 31.03.2001 on account of power purchase would be waived off where as Government of Orissa has agreed to securitise through issue of power bonds by GRIDCO to
OHPC.
Hon’ble High Court has interpreted the intention of the Govt. notification in Clause 1 that depreciation would be calculated as per pre-92 norm on the valuation of assets prior to 01.4.96. The Hon’ble High Court has also given stress on Clause 5 of the notification to optimise power purchase from Captive Power Plant like those of NALCO,
ICCL, etc., in the event they offer lesser price than other sellers of power.
Keeping in view the deviations arising out of changes in correctives assumed by OERC while calculating revenue requirement for the year 2002-03 vis-à-vis correctives approved by Govt. of Orissa and decisions of the Hon’ble High Court on 03.02.2003 and 14.03.2003 the revenue requirements of GRIDCO and DISTCOsfor the year 2002-03 will be as under.
POWER PURCHASE COST
The Commission had assumed that the OHPC dues to GRIDCO upto 31.03.2001 would be waived off but Govt. of Orissa has decided to securitise it through issue of power purchase bonds by GRIDCO to OHPC. In order to avoid the impact of interest on bonds on the tariff, the Commission has decided to treat these bonds as zero coupon bonds vide letter dated 05.06.2003 of the Commission to the State Govt. so that no interest will accrue till sector turns around.
While determining the quantum and cost of power purchase from OHPC for the year 2002-03 the Commission had allowed Rs.38.55 crore to OHPC towards return on capital employed which comprises Rs.2.71 crore for the old stations and Rs.35.84 crore towards capital invested in Upper Indravati Hydro Electric Project after 01.4.96. In view of the Govt. decision in Clause IV of the notification and subsequent corrigendum No.5302 Dt.06.5.2003 no return on equity would be allowed to GRIDCO and OHPC except for new projects commissioned after 01.4.96, till sector becomes viable or end of 2005-06 whichever is earlier. As such there will not be any change in the revised cost of power from OHPC due to Return on Equity.
OHPC had been allowed depreciation for Rs.44.18 crore for the year 2002-03 which is equivalent to their loan repayment liability of the said year. As per the order of Hon’ble High Court following Govt. notification, the depreciation has been calculated on
pre-upvalued assets at pre-92 rate which comes to Rs.41.24 crore thereby reducing power purchase cost to the extent of Rs.2.94
crore.
Pursuant to change in cost of old OHPC stations in consequence of reduction in cost of depreciation, working capital requirement has undergone a change, which works out to reduction in interest on working capital to the extent of Rs.0.11 crore.
For the year 2002-03 the Commission had approved 13312.22 MU of energy with a total cost of Rs.1420.60
crore. In pursuance of the High Court order the power purchase cost has been recalculated taking the correctives as notified by the Govt. of Orissa and the Hon’ble High Court’s directives as mentioned above and the same comes to Rs.1417.55
crore, with a resultant decrease of Rs.3.05 crore, the details of which are given in the table below :-
Rs. In Crore
|
|
OLD OHPC STATION
|
UIHEP
|
Parameters
|
As per Comm.Order
Dt.19.04.02
|
As per High Court
Order & Govt. Recommendation
|
As per Comm.Order
Dt.19.04.02
|
As per High Court
Order & Govt. Recommendation
|
O
& M
|
59.52
|
59.52
|
24.23
|
24.23
|
Interest
on Loan
|
14.14
|
14.14
|
29.01
|
29.01
|
Return
on Equity
|
2.71
|
2.71
|
35.84
|
35.84
|
Depreciation
|
12.03
|
10.53
|
32.15
|
30.71
|
Interest
on Working Capital
|
2.31
|
2.23
|
2.61
|
2.58
|
TOTAL
|
90.71
|
89.13
|
123.84
|
122.37
|
ED
|
0.22
|
0.22
|
0.12
|
0.12
|
TOTAL FIXED COST
|
90.93
|
89.35
|
123.96
|
122.49
|
Difference
|
|
1.58
|
|
1.47
|
TOTAL
DIFFERENCE IN OHPC
|
|
|
|
3.05
|
Calculation of Depreciation
The depreciation was being calculated at post-94 rate as prescribed by Govt. of India on asset base that was revalued on 01.4.96. The Commission, in order to neutralize the impact of revalued cost on the tariff, had directed in the tariff order dtd.19.4.2002 to calculate depreciation at pre-92 rate which is substantially low as compared to post-94 rate linked to the life of the assets. The intention was to balance the interest of the consumers as well as the licensees. This would avoid front loading of the tariff but at the same time would ensure necessary cash flow for the licensee for loan repayment and funds for asset replacement.
The Hon’ble High Court while deciding Misc. Case No. 7410 and 8953 of 2002 directed the Commission to make necessary calculation as per the Govt. Notification and depreciation shall be calculated on the
pre-upvalued cost of assets as on 1.04 1996 at pre-92 rate.
The assets of OSEB taken over by the Govt. of Orissa were revalued and vested with OHPC and GRIDCO vide SRO No.256/96 and SRO No.257/96 dtd.01.4.96, respectively. The assets have been vested with the aforesaid PSUs at upvalued cost to which subsequent additions of assets have been made at actual cost basis. The Original cost of the assets before upvaluation as reported in Staff Appraisal Report (SAR) prepared by the World Bank and value of the asset transferred to OHPC and GRIDCO as per Transfer Notification No.5210 dtd.01.04.1996 are presented in the table below :
|
Gross
Fixed Asset
|
Add
: Interest and expenses capitalised
|
Less
: Accumulated depreciation
|
Net
fixed asset
|
Asset
Value as per Transfer Notification
|
OSEB assets transferred
|
1375.80
|
105.30
|
444.90
|
1036.30
|
|
GRIDCO
|
1103.20
|
97.50
|
363.00
|
837.80
|
1957.80
|
OHPC
|
272.60
|
7.80
|
81.90
|
198.50
|
|
Add GoO to OHPC
|
199.4
|
0
|
41.30
|
158.10
|
|
Total OHPC Asset
|
472.00
|
7.80
|
123.20
|
356.60
|
1196.80
|
The Balance Sheet of OSEB for the Financial Year
1995-96 has been prepared subsequently which shows different
values of assets pertaining to Generation, Transmission and
Distribution Business as compared to SAR.
Asset Position as per Balance Sheet of OSEB for
the Year 1995-96 .
(As reported by GRIDCO/OHPC)
|
Gross
Fixed Assets
|
Net
Fixed Assets
|
Generation(OHPC)
|
314.00
|
226.87
|
Transmission(GRIDCO)
|
546.66
|
416.24
|
Distribution(DISTCOs)
|
625.90
|
379.74
|
Total
|
1486.56
|
1022.85
|
Assumptions adopted to comply with the orders of the Hon’ble High Court :
Since the Transfer Notification has been made on the basis of the SAR and the value of the assets of OHPC and GRIDCO has not been changed subsequently in accordance with the audited accounts for the year 1995-96 in terms of Section 25(1) and (2) of the OER Act, 1995, the Commission consider it proper to accept the value of the assets mentioned in SAR for the purpose of calculation of depreciation. Moreover, since the upvalued figures were based on costs of the assets as in
SAR, it is only but natural to revert to SAR valuation for the
pre-upvaluation figures.
GRIDCO, again divested its distribution business to four DISTCOs on 26.11.98 and transferred Distribution Assets to them on aforesaid date. The crux of the problem is that neither OSEB nor GRIDCO had the assets registers for segregating assets created on or before 01.4.1996 i.e. before upvaluation and assets created there after. In the absence of asset registers, it is very difficult to ascertain the shares of GRIDCO and DISTCOs with respect to transmission and distribution assets, which had been acquired prior to 01.4.96 and their corresponding
pre-upvaluation cost to be considered for the purpose of depreciation calculation as per the directive of the Hon’ble High Court. Therefore, in order to comply with the directive of the Hon’ble High Court, the Commission considers its logical and reasonable to adopt valuation of SAR (prior to 1996).
SAR also does not contain any statement of desegregation of assets between transmission and distribution businesses, though figures of pre-upvalued cost of the assets allocated to GRIDCO as a whole including both Transmission and Distribution are available. Under these circumstances, pre-upvalued cost of the assets allocated to GRIDCO as per SAR can be bifurcated between Transmission and Distribution Business on the basis of the proportion of the assets as reported in the Balance Sheet of OSEB on 31.03.1996. Similarly, in the absence of proper asset register, the Commission decided to apportion the Distribution Assets between DISTCOs on the basis of their proportion of assets as notified in the Transfer Scheme Notification No.SRO-750/98 dtd.25.11.98.
Apportionment of pre-upvalued cost of the Assets transferred to GRIDCO on 01-04-96, between Transmission and Distribution Business are as below :-
|
Gross
Fixed Assets As per Balance Sheet
(in Crore)
|
Pre-Upvalued
Cost of the Gross Fixed Assets as per SAR bifurcated
(Cr.)
|
GRIDCO
|
546.66
|
514.32
|
DISTCOs
|
625.90
|
588.88
|
Total
|
1172.56
|
1103.20
|
Apportionment of pre-upvalued cost of the Assets
transferred to Distribution Business on 01-04-96, between DISTCOs
is as under :-
DISTCOs
|
Gross
Fixed Assets transfer to DISTCOs as per Transfer Notification
|
Amount
of Gross Fixed Assets apportioned
|
WESCO
|
267.16
|
139.87
|
NESCO
|
263.39
|
137.90
|
SOUTHCO
|
233.82
|
122.41
|
CESCO
|
360.43
|
188.70
|
TOTAL
|
1124.80
|
588.88
|
Accordingly, transmission and distribution assets
as on 01.4.96 before upvaluation have been apportioned amongst
GRIDCO and DISTCOs and depreciation has been calculated on the
pre-upvalued cost of assets at pre-92 rate as per the order of the
Hon'ble High Court. The total depreciation chargeable to Annual
Revenue Requirement of GRIDCO and DISTCOs is as follows:-
Depreciation for the Year 2002-03
Name of the company
|
Gross Fixed Asset as on 1.4.96
|
Average rate of Depreciation (pre-92)
(%)
|
Asset added from 1996-1997 to 2002
|
Average rate of Depreciation (pre-92)
(%)
|
Total depreciation
FOR THE YEAR
|
Depreciation as per order dated 19.4.02
|
Difference
|
GRIDCO
|
514.32
|
3.13
|
532.35
|
3.13
|
32.76
|
61.80
|
29.04
|
WESCO
|
139.87
|
3.76
|
144.02
|
3.76
|
10.67
|
14.48
|
3.81
|
NESCO
|
137.90
|
3.76
|
132.93
|
3.76
|
10.18
|
13.72
|
3.54
|
SOUTHCO
|
122.41
|
3.76
|
139.72
|
3.76
|
9.86
|
12.74
|
2.88
|
CESCO
|
188.70
|
3.76
|
220.71
|
3.76
|
15.39
|
18.12
|
2.73
|
TOTAL DISTCOs
|
588.88
|
|
637.38
|
|
46.11
|
59.06
|
12.95
|
GRAND TOTAL
|
1103.20
|
|
1169.73
|
|
78.87
|
120.86
|
41.99
|
The weighted average rates of depreciation based on pre-92 rates and asset base of the 2002-03 as approved by the Commission have been adopted to find out Depreciation charges of GRIDCO and DISTCOs for the year 2002-03.
Repair and Maintenance Expenses
The Commission, in its order dtd.19.4.2002 has allowed Repair and Maintenance Expenses @ 5.4% on gross fixed assets at the beginning of the year while determining the revenue requirement for the year 2002-03. As a result of change in value of the assets due to the reasons stated above, the R&M expenses would undergo a change. A comparative statement showing the approved R&M expenses of each distribution companies as per earlier decision of the Commission and as per the revised decision of the Commission due to Govt. notification and order of the Hon’ble High Court is given hereunder.
Repair and Maintenance Expenses
(Rs. in
Crore)
Name of the Distcos
|
As per
Commission’s order dtd.19.4.2002
|
Revised
expenses allowed
|
Difference
|
NESCO
|
19.36
|
14.62
|
4.74
|
SOUTHCO
|
16.82
|
14.16
|
2.66
|
WESCO
|
20.69
|
15.33
|
5.36
|
CESCO
|
26.28
|
22.11
|
4.17
|
Total
|
83.15
|
66.22
|
16.93
|
The revenue requirement of respective distribution companies will undergo a change due to change in R&M expenses.
Reasonable Return
While determining Annual Revenue Requirement for the year 2002-03, the Commission had earlier allowed reasonable return for Rs.16.54 crore. In view of the Govt. Notification dtd.29.01.2003, GRIDCO and OHPC shall not be entitled to any return on equity (RoE) till the sector becomes viable on cash basis or 2005-06 whichever is earlier. Hence, the Commission decides not to allow any return to GRIDCO for the financial year 2002-03.
Special Appropriation to cover a portion of approved Previous Losses Kept in Regulatory Asset
Due to change in depreciation policy and deviation of Govt. notification from the correctives suggested by the Commission, the revenue requirement for the year 2002-03 will undergo downward change. The licensees have been incurring losses every year due to excess power purchase cost as compared to approved power purchase cost by the Commission. As per the audited accounts for the financial year 1999-00, GRIDCO has incurred an expenditure of Rs.1165.60 crore towards power purchase cost as compared to Rs.1051.82 crore approved by the Commission thereby incurred a loss of Rs.103.78 crore. The excess power purchase cost is beyond the control of the licensee and needs to be passed on to tariff unless subsidised by any other means.
Moreover, while approving the Bulk Supply Tariff and revenue requirement for the Year 2000-01 the Commission in their order dated 19.01.2001 had recognised the Revenue gap.
The relevant portion of the Commission's Order is
reproduced below.
"6.27.8.3
|
The Commission has approved GRIDCO's revenue
requirement for the year 2000-01 as Rs.1466.78 crore.
GRIDCO is expected to recover the entire revenue
requirement at the approved tariffs over a period of 12
months.
|
"6.27.8.4
|
Since the Bulk Supply Tariff approved in
this order will be effective from 1st February, 2001 the
licensee will be permitted to carry forward the gap
between the expected revenue and the approved revenue
requirement for 2000-01 within the benchmarks approved by
the Commission for adjustment during the future
years."
|
|