Multi-Year Tariff Petition for FY 2013-14 to FY 2015-16 - UERC
Multi-Year Tariff Petition for FY 2013-14 to FY 2015-16 - UERC
Multi-Year Tariff Petition for FY 2013-14 to FY 2015-16 - UERC
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Formats <strong>for</strong> MYT <strong>Petition</strong> <strong>for</strong> the Control PeriodEnsuing <strong>Year</strong> Ensuing <strong>Year</strong> Ensuing <strong>Year</strong>Previous <strong>Year</strong> Current <strong>Year</strong> (2012-(<strong>2013</strong>-<strong>14</strong>) (20<strong>14</strong>-15) (<strong>2015</strong>-<strong>16</strong>)(2011-12)13)ParticularsProjected Projected ProjectedADB LoanNet Loan - Opening - 28.25 93.37 268.30 693.51Add: Drawl(s) during the year 28.25 65.12 177.75 437.37 320.95Less: Repayment(s) of Loan during theyear 2.83 12.<strong>16</strong> 39.27Net Loan - Closing 28.25 93.37 268.30 693.51 975.18Average Net Loan <strong>14</strong>.13 60.81 180.84 480.90 834.35Rate of Interest on Loan on AnnualBasis 3% 3% 3% 3%Interest on Loan - 1.82 5.43 <strong>14</strong>.43 25.03Total LoanNet Loan - Opening 491.20 512.66 587.72 905.79 1,718.32Add: Drawl(s) during the year 99.48 <strong>14</strong>6.57 398.42 877.58 569.09Less: Repayment(s) of Loan during theyear 78.02 71.51 80.35 65.05 129.50Net Loan - Closing 512.66 587.72 905.79 1,718.32 2,157.90Average Net Loan 501.93 550.19 746.75 1,312.05 1,938.11Rate of Interest on Loan on AnnualBasisInterest on Loan 46.99 57.08 72.71 115.64 <strong>16</strong>0.07Weighted Average Rate of Interest onLoans 9.6% 11.1% 12.4% 12.8% 9.3%Power Transmission Corporation of Uttarakhand Ltd. 51
Change language