ARR for FY 2023-24 and Retail Supply Tariff Order for FY 2023-24
Madhya Pradesh Electricity Regulatory Commission Page 5
Table 42: Projected Asset Capitalization considered by the Commission for FY 2023-24 (Rs. Crore)
...................................................................................................................................................... 75
Table 43: Escalation Rate for FY 2021-22 and FY 2022-23 (%) ....................................................... 76
Table 44: Dearness Allowance Considered (%) .................................................................................. 77
Table 45: Additional OPEX submitted by the Petitioners (Rs Crore) ................................................. 78
Table 46: O&M Expenses Claimed by the Petitioners for FY 2023-24 (Rs. Crore) .......................... 78
Table 47: Escalation Rate admitted for FY 2021-22 and FY 2022-23 (%) ........................................ 80
Table 48: Operation and Maintenance Expenses admitted for FY 2023-24 (Rs. Crore) ..................... 81
Table 49: Depreciation claimed for FY 2023-24 (Rs. Crore) .............................................................. 82
Table 50: Depreciation admitted for FY 2023-24 (Rs. Crore) ............................................................. 85
Table 51: Interest on Project Loan claimed for FY 2023-24 (Rs. Crore) ............................................ 86
Table 52: Interest and finance charges admitted for FY 2023-24 (Rs. Crore) .................................... 89
Table 53: Interest on Working Capital claimed for 2023-24 (Rs Crore) ............................................. 90
Table 54: Interest on Working Capital admitted by the Commission (Rs. Crore) .............................. 92
Table 55: Interest on Consumer Security Deposit claimed by the Petitioners for FY 2023-24 (Rs.
……Crore) ................................................................................................................................... 93
Table 56: Interest on Consumer Security Deposit (CSD) admitted for FY 2023-24 (Rs. Crore) ........ 94
Table 57: Return on Equity Claimed by the Petitioners for FY 2023-24 (Rs. Crore) ......................... 94
Table 58: Return on Equity admitted for FY 2023-24 (Rs. Crore) ...................................................... 97
Table 59: Provision for Bad and Doubtful Debts Claimed for FY 2023-24 (Rs Crore) ...................... 97
Table 60: Other Income and Non-Tariff Income for FY 2023-24 (Rs Crore) ..................................... 99
Table 61: Total actual other income as per true-up orders (Rs Crore) .............................................. 100
Table 62: Other Income admitted for FY 2023-24 (Rs. Crore) ......................................................... 100
Table 63: DBST submitted by the Petitioners for FY 2023-24 (Rs Crore) ....................................... 101
Table 64: Differential Bulk Supply Tariff Admitted by the Commission for FY 2023-24 (Rs Crore)
.................................................................................................................................................... 102
Table 65: Aggregate Revenue Requirement (ARR) admitted for State for FY 2023-24 (Rs Crore) 103
Table 66: Admitted ARR for Wheeling Business for FY 2023-24 (Rs. Crore) ................................ 105
Table 67: Admitted ARR for Supply Business for FY 2023-24 (Rs. Crore) ..................................... 106
Table 68: Revenue at Existing and proposed Tariff submitted by Petitioner for FY 2023-24 (Rs.
……Crore) ................................................................................................................................. 107
Table 69: Gap/Surplus for FY 2023-24 as submitted by the Petitioner ............................................. 109
Table 70: Revenue including Rebate/ Incentives at Existing and Admitted Tariffs for FY 2023-24
……(Rs. Crore) .......................................................................................................................... 109
Table 71: Final ARR and Revenue from existing tariffs for FY 2023-24 (Rs Crore) ....................... 110
Table 72: Final ARR and Revenue from admitted tariffs for FY 2023-24 (Rs Crore) ...................... 110
Table 73 : Wheeling Charges submitted by the Petitioners for FY 2023-24 ..................................... 111
Table 74 : Voltage level-wise Cost Break-up of Sub transmission & Distribution Lines ................. 113
Table 75: Voltage level-wise cost of Transformer ........................................................................... 113
Table 76 : Identification of value of network at different each voltage level (Rs. Crore) ................. 113
Table 77 : Identification of network expenses (wheeling cost) at different voltage levels ............... 113
Table 78 : Sales at different voltage levels ........................................................................................ 114
Table 79 : Allocation of wheeling cost over Distribution System Users at 33 kV ............................ 114
Table 80 : Allocation of wheeling cost over Distribution System Users at 11 kV ............................ 114
Table 81 : Wheeling Charges at different Voltage levels .................................................................. 115
Table 82 : Weighted average cost of power purchase by the Licensee including cost of meeting the
…….Renewable Purchase Obligation ....................................................................................... 116
Table 83 : Voltage-wise losses .......................................................................................................... 117
Table 84 : Transmission Charges ....................................................................................................... 117
Table 85: Average Billing Rate (ABR) for FY 2023-24 at approved tariff (Rs./kWh) ..................... 117
Table 86 : Illustration of Computation of Cost for Cross Subsidy Surcharge (Rs. per unit) ............. 118
Table 87: Category wise Cross Subsidy Surcharge as per above Illustration (Rs. Per unit) ............. 118