Paschim Gujarat Vij Company
Limited |
|
|
|
|
|
I - KEY PARAMETERS |
|
|
|
|
|
POWER SUPPLY
POSITION - 1 |
2013-14 2nd Qtr |
|
|
|
|
Page : 1 |
|
|
|
|
|
|
|
|
|
|
|
Current Year 13-14 |
|
Previous Year 12-13 |
|
% change |
|
|
|
|
|
|
|
|
|
|
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
|
|
|
|
I |
|
Power Purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Purchase from
IPPs/CPPs |
|
MUs |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
2 |
Purchase from GUVNL |
|
MUs |
|
6293.29 |
13406.47 |
|
6635.55 |
13822.76 |
|
-5.16 |
-3.01 |
|
|
|
|
|
|
3 |
Purchase
from wind & solar |
|
MUs |
|
33.11 |
44.24 |
|
80.04 |
80.04 |
|
-58.63 |
-44.73 |
|
|
|
|
|
|
|
UI purchase |
|
MUs |
|
22.63 |
22.63 |
|
67.98 |
68.77 |
|
-66.71 |
-67.09 |
|
|
|
|
|
|
|
Total purchase of
power |
|
MUs |
|
6349.03 |
13473.34 |
|
6783.57 |
13971.57 |
|
-6.41 |
-3.57 |
|
|
|
|
|
II |
|
Energy
Balance sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Total
net generation + purchase of power |
|
MUs |
|
6293.29 |
13406.47 |
|
6635.55 |
13822.76 |
|
-5.16 |
-3.01 |
|
|
|
|
|
|
1A |
Export |
|
MUs |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
2 |
Units sent out |
|
MUs |
|
6293.29 |
13406.47 |
|
6635.55 |
13822.76 |
|
-5.16 |
-3.01 |
|
|
|
|
|
|
3 |
Metered + Estimated
unmetered sales |
|
MUs |
|
4518.27 |
9252.06 |
|
4329.36 |
8520.02 |
|
4.36 |
8.59 |
|
|
|
|
|
|
3A |
Sale to GUVNL |
|
MUs |
|
808.06 |
1987.46 |
|
570.96 |
1356.02 |
|
|
|
|
|
|
|
|
|
|
UI Sales |
|
MUs |
|
109.69 |
109.69 |
|
35.36 |
207.68 |
|
|
|
|
|
|
|
|
|
4 |
T
& D loss(2-3) |
|
MUs |
|
913.02 |
2124.13 |
|
1847.89 |
3887.85 |
|
-50.59 |
-45.36 |
|
|
|
|
|
|
5 |
T
& D loss (4)/(2)*100 |
|
% |
|
16.81 |
18.67 |
|
29.91 |
31.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.A. |
N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.A. |
N.A. |
|
|
|
|
|
III |
|
Sales,
billing and realisation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Billed
- metered + unmetered |
|
Rs.crores |
|
2403.01 |
4761.12 |
|
2185.39 |
4290.69 |
|
9.96 |
10.96 |
|
|
|
|
|
|
2 |
Billed
- theft assessment |
|
Rs.crores |
|
26.56 |
55.23 |
|
7.48 |
21.63 |
|
255.08 |
155.34 |
|
|
|
|
|
|
3 |
Total
Billed (1+2) |
|
Rs.crores |
|
2429.57 |
4816.35 |
|
2192.87 |
4312.32 |
|
10.79 |
11.69 |
|
|
|
|
|
|
4 |
Amount
realised - billed metered +unmetered * |
|
Rs.crores |
|
2395.86 |
4574.49 |
|
2133.73 |
4193.02 |
|
12.29 |
9.10 |
|
|
|
|
|
|
5 |
Amount
realised against theft of energy * |
|
Rs.crores |
|
18.55 |
35.18 |
|
7.68 |
14.32 |
|
141.54 |
145.67 |
|
|
|
|
|
|
6 |
Total
Amount realised (4+5) * |
|
Rs.crores |
|
2414.41 |
4609.67 |
|
2141.41 |
4207.34 |
|
12.75 |
9.56 |
|
|
|
|
|
|
7 |
Amount
realised as % of amount billed (6)/(3) * |
|
% |
|
99.38% |
95.71% |
|
97.65% |
97.57% |
|
|
|
|
|
|
|
|
I - KEY PARAMETERS |
|
|
|
|
|
COST OF SUPPLY - 2 |
Page : 2 |
|
|
|
|
|
|
|
|
|
|
|
Current Year 13-14 |
|
Previous Year 12-13 |
|
% change |
|
|
|
|
|
|
|
|
|
|
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
|
|
|
|
I |
|
Cost of supply |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Average cost of
purchase of power |
|
Rs./Kwh |
|
3.50 |
3.40 |
|
3.40 |
3.24 |
N.A. |
|
N.A. |
|
|
|
|
|
|
2 |
Cost at bus bar |
|
Rs./Kwh |
|
|
|
|
|
|
N.A. |
|
N.A. |
|
|
|
|
|
|
3 |
Cost of supply at
EHT (at 66 KV) |
|
Rs./Kwh |
|
|
|
|
|
|
N.A. |
|
N.A. |
|
|
|
|
|
|
4 |
Cost of supply at HT
(at 11 KV) |
|
Rs./Kwh |
|
|
|
|
|
|
N.A. |
|
N.A. |
|
|
|
|
|
|
5 |
Cost of supply at LT
(at 400 / 230 V) |
|
Rs./Kwh |
|
|
|
|
|
|
N.A. |
|
N.A. |
|
|
|
|
|
|
6 |
Average Cost of
supply |
|
Rs./Kwh |
|
5.50 |
5.52 |
|
6.12 |
6.02 |
N.A. |
|
N.A. |
|
|
|
|
|
II |
|
Sales realisation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
HT |
|
Rs./Kwh |
|
|
|
|
4.82 |
4.95 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
2 |
LT (Excluding AG) |
|
Rs./Kwh |
|
|
|
|
4.35 |
4.35 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
3 |
Average Sales
realisation (Inc. AG) |
|
Rs./Kwh |
|
|
|
|
3.52 |
3.49 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
|
Special observations
on above points |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I - KEY PARAMETERS |
|
|
|
|
|
FINANCIAL DATA - 3 |
Page : 3 |
|
|
|
|
|
|
|
|
|
|
|
Current Year 13-14 |
|
Previous Year 12-13 |
|
% change |
|
|
|
|
|
|
|
|
|
|
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
Quarterly |
Cumulative |
|
|
|
|
|
|
1 |
Cost of Power
purchase |
|
Rs. Crores |
|
2219.86 |
4586.04 |
|
2304.01 |
4527.87 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
2 |
Employees Cost |
|
Rs. Crores |
|
114.74 |
227.96 |
|
139.27 |
242.86 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
3 |
Interest |
|
Rs. Crores |
|
7.51 |
14.13 |
|
70.22 |
72.87 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
4 |
Repairs &
Maintenance |
|
Rs. Crores |
|
21.70 |
46.94 |
|
15.15 |
39.52 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
5 |
Depreciation |
|
Rs. Crores |
|
99.43 |
187.22 |
|
90.72 |
156.07 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
6 |
Admin and General
expenses |
|
Rs. Crores |
|
22.12 |
44.79 |
|
25.80 |
49.49 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
7 |
Other Operating
Costs |
|
Rs. Crores |
|
1.26 |
3.13 |
|
3.06 |
44.59 |
|
N.A. |
N.A. |
|
|
|
|
|
|
8 |
Total cost excluding
Profit/Return |
|
Rs. Crores |
|
2486.62 |
5110.20 |
|
2648.23 |
5133.27 |
|
N.A. |
N.A. |
|
|
|
|
|
9 |
7 |
Capital expenditure |
|
Rs. Crores |
|
213.97 |
419.92 |
|
243.92 |
466.40 |
N.A. |
N.A. |
N.A. |
|
|
301.52 |
151.78 |
|
10 |
8 |
New long term
borrowings (Total) |
|
Rs. Crores |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
N.A. |
N.A. |
N.A. |
|
|
149.74 |
|
|
11 |
9 |
Non Tariff
Income |
|
Rs. Crores |
|
16.57 |
42.23 |
|
43.67 |
119.79 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
12 |
10 |
Bank
overdraft as at the end of the quarter |
|
Rs. Crores |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
|
N.A. |
N.A. |
|
|
|
|
|
13 |
11 |
Sales amount |
|
Rs. Crores |
|
2427.00 |
4561.65 |
|
2449.99 |
4651.34 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
14 |
12 |
Agricultural Subsidy
received |
|
Rs. Crores |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
15 |
13 |
Other Subsidy
received |
|
Rs. Crores |
|
0.00 |
0.00 |
|
0.00 |
0.00 |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.A. |
N.A. |
|
|
|
|
|
|
14 |
Total (7 to 13) |
|
|
|
2657.54 |
5023.80 |
|
2737.58 |
5237.53 |
|
N.A. |
N.A. |
|
|
|
|
|
|
14 |
Cost
of power purchase as % of total cost (1) / (8) |
|
% |
|
89.27% |
89.74% |
|
87.00% |
88.21% |
N.A. |
N.A. |
N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.A. |
|
|
|
|
|
|
|
|
|
|
|
Special observations
on above points |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSUMPTIONS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Quarterly results are provisional as the same are not audited. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Subsidies are usually received at the year end, hence they
have not been considered in the quarterly results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
Power Purchase cost is considered on the basis of Bill
raised by GUVNL, However the same is revised by GUVNL at the year end. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Interest on Borrowings is given by GUVNL at the year end,
hence the same has not been considered in quarterly results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
The expenses are capitalized at the year end, hence they
have not been considered in quarterly results. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|