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

More documents

Recommendations

Info

PETITION FOR TRUE-UP OF FY 2004 TO FY 2011-12 &MYT PETITION FOR THE CONTROL PERIOD FY 2013-14 TO FY 2015-164.2.7 INTEREST ON LOANThe interest expenditure on account of long-term loans depends on the outstanding loan, repayments,and prevailing interest rates on the outstanding loans. Further, the projected capital expenditure and thefunding of the same also have a large bearing on the long-term interest expenditure.The funding for new capital expenditure in the control period has been assumed to be undertaken at anormative debt: equity ratio of 70:30 in accordance with the Tariff Regulations, 2011 and accordingly thenew loan additions during the year has been estimated. However, in case of Old REC scheme, the debtequity ratio has been considered at 75.5:24.5. Further the New REC scheme has been considered to befunded entirely by debt. For the purpose of calculation of interest on these loans, the rate of interest hasbeen considered at 12% in respect of Old REC, New REC, REC IV, REC-V, REC-VI, REC-VII and REC-IX schemes loans and 12.5% in respect of Planned Scheme loans. The Tariff Regulation, 2011 prescribethat the normative loan outstanding shall be worked out by deducting the cumulative repayment asadmitted by the Commission from the gross normative loan. The normative repayment for each year hasbeen considered equal to the depreciation for that year.Accordingly, considering the accumulated depreciation assigned in the transfer scheme and thedepreciation allowed in various tariff orders, the cumulative normative repayment has been worked out.The interest on loans is projected in the table below:Table 30: Interest on loans projected in the plan period (Figures in Rs Crore)Debt Profile FY 2013-14 FY 2014-15 FY 2015-16Opening Normative Loan 510.07 552.27 739.17Addition during the year 100.63 252.06 118.31Normative repayment during the year 58.44 65.17 70.79Closing Loan balance 552.27 739.17 786.69Interest charged to capital (IDC) 12.86 15.89 8.03Interest charged to revenue 68.55 76.13 91.88IDC- Interest during construction period4.2.8 RETURN ON EQUITYThe petitioner has considered return on the equity portion of the capitalised assets. Considering theopening equity computed in aforementioned table, and considering the planned capitalisation, thecomputations in respect of equity eligible for return for the plan period are provided in the tables below:Power Transmission Corporation of Uttarakhand Ltd. Page 33
PETITION FOR TRUE-UP OF FY 2004 TO FY 2011-12 &MYT PETITION FOR THE CONTROL PERIOD FY 2013-14 TO FY 2015-16Table 31: Equity Base Eligible for Return for FY 2013-14 (Figures in Rs Crore)ParticularsOpeningEquitybase ason1.4.2013Additionsto GFAduring theyearEquity %ofcapitalisedassetsEquityportion ofcapitalisedassetsClosingEquity ason31.3.2014(a) (b) ('c) (d=b*c) (e=a+d)Old Assets 66.33 - 66.33REC Old Scheme 41.83 - 24.5% - 41.83NABARD Scheme 64.81 - 22.0% - 64.81REC New Scheme - 35.88 0.0% - -REC-IV Scheme 23.44 80.01 30.0% 24.00 47.45REC-V Scheme 26.99 - 30.0% - 26.99REC-VI - - 30.0% - -REC-VII - - 30.0% - -REC-VIII - - 30.0% - -REC-IX 3.44 - 30.0% - 3.44REC-X - - 30.0% - -Planned Schemes to be funded by PFC/REC - - 30.0% - -Grants, Deposit Works, etc-- - -Other than schemes 11.91 12.50 30.0% 3.75 15.66Total Eligible Equity 238.77 128.38 27.75 266.52Table 32: Equity Base Eligible for Return for FY 2014-15 (Figures in Rs Crore)ParticularsOpeningEquitybase ason1.4.2014Additionsto GFAduringthe yearEquity %ofcapitalisedassetsEquityportion ofcapitalisedassetsClosingEquity ason31.3.2015(a) (b) ('c) (d=b*c) (e=a+d)Old Assets 66.33 - 66.33REC Old Scheme 41.83 89.51 24.5% 21.93 63.76NABARD Scheme 64.81 - 22.0% - 64.81REC New Scheme - 39.83 0.0% - -REC-IV Scheme 47.45 - 30.0% - 47.45REC-V Scheme 26.99 - 30.0% - 26.99REC-VI - - 30.0% - -REC-VII - - 30.0% - -REC-VIII - - 30.0% - -REC-IX 3.44 - 30.0% - 3.44REC-X - 122.65 30.0% 36.80 36.80Planned Schemes to be funded by PFC/REC - - 30.0% - -Grants, Deposit Works, etc. - - - -Other than schemes 15.66 84.00 30.0% 25.20 40.86Power Transmission Corporation of Uttarakhand Ltd. Page 34
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 20 and 21: 2.6 INTEREST ON WORKING CAPITALPETI
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 90 and 91:
Formats for MYT Petition for the Co
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?