Analysis of OPTCL`s ARR and Revenue Requirement for FY 11-12

advertisement
Analysis of
OPTCL’s ARR and Transmission
tariff for FY 2011-12
By:
World Institute of Sustainable Energy, Pune
(Consumer Counsel)
4th February, 2011
1
Proposal of OPTCL
Proposed Revenue Requirement for FY 11-12
(Rs Cr)
Employee Cost
Depreciation
11%
Return on Equity
2%
Interest on Working
Capital
4%
R&M Cost
93.89
A&G Cost
38.34
Interest on loan
Interest on Working Capital
Depreciation
Return on Equity
Interest on loan
8%
A&G Cost
3%
R&M Cost
7%
Total gross requirement: 1578.69 Rs Crore
952.06
Sub-total
111.30
59.08
156.40
24.81
1435.88
Pass through expenses
127.25
Contingency Reserve
15.16
Bad & Doubtful Debt
0.10
GCC Expense
0.30
Employee Cost
65%
3
Analysis of ARR and
Transmission Tariff
Transmission loss
5.50
5.00
4.50
4.00
3.50
3.00
2010-11 2011-12
2005-06 2006-07 2007-08 2008-09 2009-10 (upto (Propos
Sept,10)
ed)
Approved (%)
4.00
4.00
5.00
4.50
4.00
4.00
3.90
Actual audited (%)
4.60
5.04
4.82
4.52
4.11
3.89
3.90
5
Employee cost incl. terminal benefits (Rs Cr.)
Item
Proposed for
2009-10
Gross amount
498.99
186.17
875.78
290.22
961.66
7.61
7.61
10.66
10.66
9.60
491.38
178.56
865.12
279.56
952.06
Less capitalization
Net employees cost
Approved
for 2009-10
Proposed for
2010-11
10-11 Approved
Approved
2010-11
Proposed
2011-12
11-12 Proposed
Basic pay +GP
62.12
98.57
DA
20.50
62.1
9.32
19.71
49.03
49.04
140.20
717.25*
9.05
14.99
10.66
9.60
279.56
952.06
HRA
Provision towards arrear pay
Terminal benefit
Others
Less capitalization
Total
*Including payment of differential pension and pensionary benefits
6
Employee cost incl. terminal benefits
(contd.)
Submission
• OPTCL has requested 241% rise in employee cost
including terminal benefit in ARR of FY 2011-12
• Basic Pay + GP: Yearly escalation of 3% shall be allowed
over the Commissioned approved amount of 2010-11
• DA: The DA proposed for 2011-12 (63%) seems to be on
higher side and therefore may be reviewed
• HRA: The HRA Proposed for 2011-12 (20% ) may be
reviewed according to Govt norms
• Terminal benefit: may be finalized as per independent
valuation report
7
R&M and A&G Expenses (Rs Cr.)
R&M
Approved
Actual
Particulars
Proposed FY 2011-12
2004-05
14.07
4.59
2005-06
14.80
6.94
a) O&M
71.93
2006-07
36.00
11.31
b) Telecom R&M
13.10
2007-08
47.00
16.52
c) Civil Works
2.80
2008-09
53.88
15.66
d) IT
6.06
2009-10
47.00
54.03
2010-11
60.00
16.16 (upto Sept’10)
98.14 (proposed)
2011-12
93.89 (proposed)
09-10
10-11
approved Projection
A&G
Expenses
Total R&M
93.89
(56.48% increase over
approved)
14.35
26.99
10-11
11-12
approved projection
15.14
38.34
% increase
over 1011approved
153.24%
8
R&M and A&G Expenses (contd.
Submission
• The approved and actual R&M expenses in last
few years reveal that OPTCL actually incurred less
than 50% expenditure on R&M (except 2009-10);
therefore, consumer should not be burdened with
excessive projected R&M expenses
• As per OPTCL Business Plan 5.5% yearly
escalation in A&G expenses shall be allowed to
pass through in ARR (i.e. Rs. 15.97 Cr against
projection of Rs 38.34 Cr for FY 2011-12)
9
O&M Expenses as per CERC
O&M Expenses as per CERC Norms for FY 2011-12
Segregation of Bays
Bays
Rs Lakh/ bay
O&M (Rs Cr)
765 kv
0
81.99
0.00
400 kv
33
58.57
19.33
220 kv
224
41.00
91.84
132 kv and below
1384
29.28
405.24
TOTAL O&M EXPENSES FOR BAYS
Segregation of EHT lines
516.40
Ckt kM
(Rs Lakh / Ckt km)
0
0.600
0.00
Single Circuit (Twin & Triple Conductor)
245.201
0.400
0.98
Single Circuit (Single Conductor)
3872.553
0.200
7.75
0
1.051
0.00
276.734
0.701
1.94
6852.458
0.301
20.63
Single Circuit (Bundled conductor with four or more sub-conductors)
Double Circuit (Bundled conductor with four or more sub-conductors)
Double Circuit (Twin & Triple Conductor)
Double Circuit (Single Conductor)
TOTAL O&M EXPENSES FOR LINES
TOTAL O&M EXPENSES FOR BOTH LINES & BAYS
O&M (Rs Cr)
31.29
547.70
Projected O&M: 1084.29 Rs Crore (Employee:952.06, R&M:93.89,
A&G:38.34); whereas as per CERC Regulation it can be reduced by nearly 50%10
Loan liability
Observation:
• OPTCL has proposed new loans of 903.82 Crore
@11% to be availed in FY 2011-12
• OPTCL has reported State Govt (cash loan) balance
of the tune of Rs 2 Cr. And requested to allow Rs
0.26 Cr as a interest component of that in the ARR
Submission
• New loan interest 68.94 Cr shall not to be passed
through in the ARR of FY 2011-12
• Interest on State Govt. (Cash loan) should be kept
in abeyance as per Govt directive
11
Capex Plan
Capex Projected:
O&M
Capex plan
given in ARR for Capex Plan submitted
2011-12 (Rs Cr.) on 12.07.2010 (Rs Cr.)
291.15
106.52
Telecom
73.65
142.5
Information Technology
12.66
13.32
591.62
720.38
TP & Con. (Excluding Deposit Works)
Civil Works
Total Capital Expenditure
35.16
1004.24
982.72
Observation:
The reasons for variation in expenses under O&M and telecom reported
in earlier capex plan and ARR submission need to be verified
12
Gross fixed asset and depreciation
Gross fixed
asset
Option 1:
As on 1-4-2009
(actual)
Addition in 0910 (Given in
ARR 11-12)
1924.48
Particulars
Depreciation
Rate CERC
As on 1-4-2010
163.84
Option2:
Depreciation @
Pre-92 Rate
Addition in
10-11 (Given
in ARR 11-12)
As on 1-42011 (Rs Cr.)
2088.32
453.74
2478.16
(OERC Approved
in 10-11 order)
453.74
2542.06
2931.90
Gross Block (0104-10) (Provn.)
Gross Block (01-0411) (Projected)
Deprcn. for FY
11-12 -CERC
Deprcn. 1112 @ Pre-92
Land and Rights
0.00%
0.00%
34.75
40.87
0.00
0.00
Buildings
3.34%
1.80%
73.16
86.03
2.87
1.55
P & M(Other Civil
works)
3.34%
1.80%
4.31
5.06
0.17
0.09
Plant & Machinery
5.28%
3.80%
1153.31
1356.21
71.61
51.54
Plant & Machinery
(Lines, Cables etc)
5.28%
2.57%
1302.56
1531.72
80.87
39.37
Vehicles
9.50%
12.86%
1.43
1.69
0.16
0.22
Furniture, Fixture
6.33%
4.55%
2.22
2.62
0.17
0.12
Office Equipment
6.33%
9.00%
7.35
8.64
0.55
0.78
2579.09
3032.84
156.40
93.67
TOTAL (Rs Cr.)
13
Gross fixed asset and depreciation
Submission:
• Consumer counsel has calculated the Gross
Fixed Asset by taking reference 0f OERC actual
and approved GFA as on 1.04.2009 and
1.04.2010 respectively
• After addition the yearly addition (09-10 & 1011 as given in ARR), the GFA arrived are lower
than that claimed by OPTCL
• Commission may consider the GFA as
determined in the previous slide
14
Return on equity, Reserve & others
Observation:
• Equity claimed by OPTCL: Rs 160.07 Cr – 60.07
(old) + 48.05 (received) + 51.94 (expected)
Submission:
• Commission shall not allow RoE on ol d equity and
expected equity base
• Reasonable RoE = 48.05 * 15.5% = Rs 7.45 Cr
(claimed RoE - Rs 24.81 Cr)
• Disallow the claim for further Contingency reserve
• Interest on working capital, bad debts and pass
through expenses shall not be pass through in ARR
15
Summary of ARR (2011-12)
ITEMS
Approved
for 09-10
Approved for
2010-11
Proposed
for FY11-12
10-11 Vs.
09-10
11-12 vs
10-11
Employees Cost including Terminal Benefits
173.11
279.56
952.06
61.49%
240.5%
R&M Cost
97.00
60.00
93.89
-38.14%
56.48%
A&G Cost
14.35
15.14
38.34
5.51%
153.24%
Interest on Loan Capital
70.53
53.39
111.30
-24.30%
108.47%
Depreciation
66.07
76.60
156.40
15.94%
104.18%
Repayment obligation
44.36
-
Return on Equity
0.00
4.35
24.81
Interest on Working Capital
0.00
-
59.08
415.42
489.04
1435.88
17.72%
193.61%
24.63%
198.3%
227.2%
Sub-Total
39.37
Special Appropriation
Pass Through Expenses
-
127.25
Contingency Reserve
9.08
-
15.16
Bad & doubtful debt Debts
0.00
-
0.10
GCC Expense including SLDC charges
0.15
0.82
0.30
424.65
529.23
1578.69
30.50
48.30
5.00
Annual Revenue Requirement (Rs Cr.)
394.15
480.93
1573.69
22.02%
Transmission Charges (paise/unit)
20.50
23.50
68.68
14.64%
Total (Rs Cr.)
Less Misc. Receipts
192.2% 16
Proposed Transmission tariff
Sl No
Customer
MU
Rate (P/U)
Loss (%)
MU including Loss
Amount (Rs. Cr.)
1
CESU
7722
23.5
0
7722
181.47
2
NESCO
5465
23.5
0
5465
128.43
3
WESCO
6720
23.5
0
6720
157.92
4
SOUTHCO
2848
23.5
0
2848
66.93
22755
534.74
Total DISTCOs
22755
5
Emergency Sale
10
23.5
0
10.00
0.24
6
Wheeling of IMFA
50
23.5
3.9
52.03
1.22
7
Wheeling of NALCO
100
23.5
3.9
104.06
2.45
22921
538.65
Total
22915
Total Annual Revenue Requirement for FY 2011-12.
1573.69
Total Million Units proposed for Wheeling in MU
22915
Less: Revenue to be earned from LTOA Customers at the existing
Transmission Charge @ 23.5 P/U
538.65
Deficit in ARR for FY 11-12 at the existing Transmission Charge @ 23.5 P/U
Proposed transmission tariff (P/U)
-1035.04
68.68
17
Open access charges
2010-11
2011-12
Long term OA charges
(Rs / MW/ Day)
5640.00
16482.02
Short term OA charges
(Rs / MW/ Day)
1410.00
4120.51
Proposed
increase of 192%
18
Summary
• OPTCL has claimed a hike of 192% in transmission
tariff which will increase the cost of electricity at
consumer end
• The increase in transmission tariff is resulted due to
higher claim of OPTCL in following components:
• Employee cost incl. terminal benefits and
pension/R&M expenses/ A&G expenses/ Interest on
new loan and old state govt. loans/ Gross fixed asset
and depreciation/ RoE, Contingency reserve, Interest
on working capital and pass through expenses
• Commission may consider the submission of consumer
counsel and reduce the transmission tariff at reasonable
level
Thank you
20
Download
Related flashcards

Neonatology

55 cards

Pediatrics

86 cards

Pediatricians

20 cards

French pediatricians

13 cards

Create Flashcards