Multi-Year Tariff Petition for FY 2013-14 to FY 2015-16 - UERC

More documents

Recommendations

Info

2.6 INTEREST ON WORKING CAPITALPETITION FOR TRUE-UP OF FY 2004 TO FY 2011-12 &MYT PETITION FOR THE CONTROL PERIOD FY 2013-14 TO FY 2015-16The working capital has been computed as per the stipulations of Regulation 21 of UERC (Terms &Conditions for determination of Transmission Tariff) Regulations, 2004 on the allowable cost for thepurposes of true-up. This regulation states that“Working Capital shall cover:(a) Operation and Maintenance expenses for one month;(b) Maintenance spares @ 1% of the historical cost escalated @ 6% per annum from the date ofcommercial operation (in case of PTCUL’s transmission system transferred from UPPCL, historical costshall be the cost as on the date of unbundling of UPSEB to be escalated @ 6% p.a. thereafter), and(c) Receivables equivalent to two months of transmission charges calculated on target availability level.”The rate of interest adopted for calculating the interest on working capital is the rate which the Hon‟bleCommission had approved in the respective years‟ tariff orders.The table below depicts the year wise allowable interest on working capital:Table 4: Proposed Interest on Working Capital for True-up (Figures in Rs Crore)Particulars FY 05 FY 06 FY 07 FY 08 FY 09 FY 10 FY 11 FY 12O & M Expenses for one month 1.60 2.20 2.56 4.00 4.15 4.62 5.18 6.57Spare (1% of historical cost) 2.84 3.28 4.45 6.04 6.73 7.69 8.93 11.96Receivable (2 months) 3.98 5.13 7.16 13.00 14.45 12.64 16.96 22.15Total Working Capital 8.42 10.61 14.18 23.04 25.33 24.94 31.07 40.68Interest rate for working capital 10.25% 10.25% 10.25% 10.25% 10.25% 12.25% 11.75% 13.25%Working Capital Interest 0.86 1.09 1.45 2.36 2.60 3.06 3.65 5.392.7 INTEREST AND FINANCE CHARGESThe Petitioner seeks a true-up of Rs.142.87 Crores towards interest and finance expenses on long-termloans for the period FY 2004-05 to FY 2011-12. The year-wise interest and finance charges have beentabulated below:Particulars FY 05 FY 06 FY 07 FY 08 FY 09 FY 10 FY 11 FY 12Interest and finance charges 0.00 0.00 10.38 16.08 22.25 26.99 30.31 36.87The details of the loan profile of the Petitioner in respect of loan balances, loan drawls during the year,loan repayments and the yearly interest charges for the period FY 2004-05 to FY 2011-12 has beenPower Transmission Corporation of Uttarakhand Ltd. Page 13
PETITION FOR TRUE-UP OF FY 2004 TO FY 2011-12 &MYT PETITION FOR THE CONTROL PERIOD FY 2013-14 TO FY 2015-16compiled and presented in “Annexure-I”. The details have been presented for each scheme distinctlynamely Old REC, New REC Schemes, NABARD, REC-IV, REC-V and Computer loans from PFC.2.8 RETURN ON EQUITYThe computation of Return on Equity (RoE) has been undertaken as per the stipulations of Regulation 20of UERC (Terms & Conditions for determination of Transmission Tariff) Regulations, 2004 for thepurposes of true-up. The Regulation states that:“Return on equity shall be computed on the equity base determined in accordance with regulation 15(5)and shall be @ 14% per annum”The equity base has been calculated on the basis of scheme-wise equity contributions. The average ofopening and closing equity balance for a financial year has been considered for calculation of return onequity. The table below shows the return on equity for FY 2004-05 to FY 2011-12.Table 5: Proposed Return on Equity (Figures in Rs Crore)Particulars FY 05 FY 06 FY 07 FY 08 FY 09 FY 10 FY 11 FY 12Return on Equity 0.07 0.50 1.94 4.58 6.59 7.79 9.95 15.14The details of the computation of return on equity have been presented in Annexure-II.2.9 NON-TARIFF INCOMEThe Petitioner requests the Hon‟ble Commission to allow the non-tariff income as per the auditedaccounts as tabulated below:Table 6: Proposed Non-tariff Income (Figures in Rs Crore)Particulars FY 05 FY 06 FY 07 FY 08 FY 09 FY 10 FY 11 FY 12Non-Tariff Income 0.79 2.30 1.79 2.70 0.51 2.87 1.09 2.352.10 SUMMARY OF YEAR-WISE GAPBased on the parameters discussed above, revenue gap for each year from FY 2004-05 to FY 2011-12have been computed as provided in table below:Table 7: Revenue Gap for FY 2004-05 to FY 2011-12 for True-up (Figures in Rs Crore)Particulars FY 05 FY 06 FY 07 FY 08 FY 09 FY 10 FY 11 FY 12O&M Costs 19.16 26.41 30.74 48.00 49.76 55.46 62.20 78.79Depreciation 8.38 7.90 9.81 12.92 14.90 15.90 17.75 23.89Power Transmission Corporation of Uttarakhand Ltd. Page 14
Page 8 and 9: xPower Transmission Corporationof U
Page 10 and 11: PETITION FOR TRUE-UP OF FY 2004 TO
Page 14 and 15: 1. INTRODUCTIONPETITION FOR TRUE-UP
Page 26 and 27: * Actual expenditure is inclusive o
Page 28 and 29: 3.1.6 INTEREST ON WORKING CAPITAL L
Page 42 and 43: ParticularsPETITION FOR TRUE-UP OF
Page 44 and 45: EMPn = (EMPn-1) x (1+Gn) x (CPIinfl
Page 50 and 51: 4.3 ANNUAL TRANSMISSION CHARGES OF
Page 68 and 69: Formats for MYT Petition for the Co
Page 70 and 71:
Formats for MYT Petition for the Co
Page 72 and 73:
Page 74 and 75:
Page 76 and 77:
Page 78 and 79:
Page 80 and 81:
Page 82 and 83:
Page 84 and 85:
Page 86 and 87:
Page 88 and 89:
Page 90 and 91:
Page 92 and 93:
Page 94 and 95:
Page 96 and 97:
Page 98 and 99:
Page 100 and 101:
Page 102 and 103:
Page 104 and 105:
Page 106 and 107:
Page 108 and 109:
Page 110 and 111:
Page 112 and 113:
Page 114 and 115:
Page 116 and 117:
Page 118 and 119:
Page 120 and 121:
Page 122 and 123:
Page 124 and 125:
Page 126 and 127:
Page 128 and 129:
Page 130 and 131:
Page 132 and 133:
Page 134 and 135:
Page 136 and 137:
Page 138 and 139:
Page 140:
show all

Multi-Year Tariff Petition for FY 2013-14 to FY 2015-16 - UERC

Create successful ePaper yourself

Delete template?

Save as template?