Petition for Fy 2015-16 and True-Up for Fy 2013-14

Petition for Fy 2015-16 and True-Up for Fy 2013-14

UTTARAKHAND POWER CORPORATION LIMITED TARIFF PETITION FOR FY 2015-16 AND TRUE-UP FOR FY 2013-14 SUBMITTED TO: UTTARAKHAND ELECTRICITY REGULATORY COMMISSION Tariff Petition for FY 2015-16 along with the True-up of FY 2013-14 TABLE OF CONTENTS A1: INTRODUCTION ................................................................................................................................. 6 A2: PAST ADJUSTMENT .......................................................................................................................... 8 A3: PROVISIONAL TRUE-UP FOR FY 2013-14 .................................................................................... 9 POWER PURCHASE EXPENSES .......................................................................................................................... 9 OPERATION AND MAINTENANCE EXPENSES .................................................................................................. 11 INTEREST AND FINANCE CHARGES ............................................................................................................... 14 DEPRECIATION............................................................................................................................................... 16 INTEREST ON WORKING CAPITAL................................................................................................................. 16 REVENUE FROM TARIFF AND DISTRIBUTION LOSSES ................................................................................... 18 COLLECTION EFFICIENCY ............................................................................................................................. 20 PROVISION FOR BAD AND DOUBTFUL DEBTS.................................................................................................. 20 NON-TARIFF INCOME (NTI) .......................................................................................................................... 20 SHARING OF GAINS AND LOSSES ................................................................................................................... 21 ARR AND REVENUE FOR FY 2013-14 ........................................................................................................... 22 A4: ANNUAL REVENUE REQUIREMENT AND DETERMINATION OF TARIFF FOR FY 2015- 16 24 Energy Sales Forecast ............................................................................................................................... 24 Projection of Energy Sales - comparing multiple methodologies............................................................... 25 Energy Sales - From Draft 18th Electric Power Survey Projections .......................................................... 25 Projection of Energy Sales - Adjusted Trend Analysis (CAGR) Method .................................................... 26 Projection of Connected Load and Number of Consumers ........................................................................ 29 DISTRIBUTION LOSS TRAJECTORY ................................................................................................................ 30 COLLECTION EFFICIENCY ............................................................................................................................. 31 POWER PROCUREMENT PLAN ........................................................................................................................ 32 Procurement of Power and Uttarakhand’s Allocated Share ...................................................................... 32 Broad Approach for Projecting Power Availability ................................................................................... 33 Availability from UJVNL Stations .............................................................................................................. 33 Availability from NTPC Stations ................................................................................................................ 34 Availability from NHPC Stations ............................................................................................................... 35 Availability from THDC Stations ............................................................................................................... 35 Availability from SJVNL Stations............................................................................................................... 36 Availability from NPCIL Stations .............................................................................................................. 36 Availability from Vishnu Prayag Hydro Electric Project ........................................................................... 37 Availability from Independent Power Producers (IPP) Stations ................................................................ 37 New stations ............................................................................................................................................... 38 Transmission losses ................................................................................................................................... 39 PROCUREMENT OF DEFICIT POWER AND ADJUSTMENT OF SURPLUS POWER ............................................... 41 PROJECTION OF POWER PURCHASE COST .................................................................................................... 41 Cost of Power from UJVNL stations .......................................................................................................... 41 Cost of power from NHPC Stations ........................................................................................................... 41 Cost of power from NPCIL Stations ........................................................................................................... 42 Cost of power from THDC Stations ........................................................................................................... 42 Cost of power from SJVNL Stations ........................................................................................................... 42 Cost of power procured from IPPs, Private Projects ................................................................................. 43 Cost of State royalty power ........................................................................................................................ 43 Cost of power from New stations ............................................................................................................... 43 Cost of power from short-term sources ...................................................................................................... 43 Total Power purchase Cost for FY 2015-16............................................................................................... 44 Inter-state and Intra-state Transmission Charges...................................................................................... 46 CAPITAL EXPENDITURE PLAN ....................................................................................................................... 46 Proposed Capital expenditure and Capitalization ..................................................................................... 47 INTEREST ON LOAN CAPITAL ........................................................................................................................ 48 INTEREST ON CONSUMER SECURITY DEPOSIT ............................................................................................... 49 RETURN ON EQUITY ....................................................................................................................................... 49 OPERATION AND MAINTENANCE EXPENSES .................................................................................................. 50 Projection of Employee Costs (EMPn) ...................................................................................................... 50 Projection of Administrative and General Expenses (A&Gn) .................................................................... 52 2 | P a g e Tariff Petition for FY 2015-16 along with the True-up of FY 2013-14 Projection of Repair and Maintenance Expenses (R&Mn) ........................................................................ 53 Total Operation and Maintenance Expenses ............................................................................................. 53 PROVISION FOR BAD DEBTS .......................................................................................................................... 54 DEPRECIATION............................................................................................................................................... 54 INTEREST ON WORKING CAPITAL................................................................................................................. 55 NON-TARIFF INCOME .................................................................................................................................... 55 LIABILITY TOWARDS UJVNL........................................................................................................................ 56 ANNUAL REVENUE REQUIREMENT FOR FY 2015-16 .................................................................................... 56 A5: REVENUE PROJECTIONS .............................................................................................................. 58 REVENUE AT EXISTING TARIFF .....................................................................................................................

View Full Text

Details

  • File Type
    pdf
  • Upload Time
    -
  • Content Languages
    English
  • Upload User
    Anonymous/Not logged-in
  • File Pages
    112 Page
  • File Size
    -

Download

Channel Download Status
Express Download Enable

Copyright

We respect the copyrights and intellectual property rights of all users. All uploaded documents are either original works of the uploader or authorized works of the rightful owners.

  • Not to be reproduced or distributed without explicit permission.
  • Not used for commercial purposes outside of approved use cases.
  • Not used to infringe on the rights of the original creators.
  • If you believe any content infringes your copyright, please contact us immediately.

Support

For help with questions, suggestions, or problems, please contact us