6. Revenue Requirement

6.1 Fixed Charges

The aggregate fixed charges for the year amount to Rs.290.28 Crores. The Petitioner therefore requests the Honourable Commission to approve the fixed charges at Rs.290.28 Crores and fixed tariff charge at Rs.1.272 per kWh for the FY 2009-10 after accounting for non tariff income of Rs.2.00 Crores.

6.2 Variable/Energy Charges

The aggregate variable/energy charges computed for the year amount to Rs. 258.07 Crores resulting in energy tariff charge of Rs.1.139 /kWh. Petitioner therefore requests the Honourable Commission to approve the variable/energy charges at Rs. 258.07 Crores and energy tariff charge at Rs.1.139/kWh for the FY 2009-10.

6.3 Other Income

The non-tariff income is estimated at Rs.200 lakhs during the FY 2009-10

6.4 Revenue Requirement & Proposed Tariff

The sum of fixed and energy costs gives the total revenue requirement of the company for the FY 2009-10.  The revenue requirement less other income will be the revenue to be raised through tariff:

Table 28: Revenue Requirement

The Petitioner has estimated a revenue requirement through tariffs of Rs.546.36 crores after adjusting for its non-tariff income and derived the following fixed and energy components of tariff:

Table 29: Proposed Tariff Increase

The Petitioner requests the Honourable Commission to approve the above modest Rs.0.361/kWh increase in its tariff.