Licencee:-SOUTHCO LTD.

ANNEX-A1

REVENUE REQUIREMENT FOR THE FINANCIAL YEAR 2001-02

Expenditure

     

RS Crores

 
 

COMMISSION

COMMISSION

Para XVII Clause-2 (b) of Schedule VI of Elec. (Supply) Act 1948

SOUTHCO's

APPROVAL

APPROVAL

     

PROPOSAL

With Corrective

Without Corrective

I.

 

Purchase of Energy

0.00

200.91

200.91

II.

 

Distribution & Sale of Energy

     
  

(a)

Employees cost

43.45

47.54

47.54

 

(b)

Material cost

15.57

15.57

15.57

 

(c)

Admn. & General Expenses

6.43

3.17

3.17

III.

 

Rent, rates and taxes other than all

     
   

taxed on income & profits

0.36

Included in A&G

Included in A&G

IV.

 

Interest on loans, advanced by Gridco

14.52

14.52

14.52

 

(a)

Interest on loan borrowed from organisation

     
   

I)From World Bank

6.39

3.91

5.63

   

ii)From IFC

     
 

(b)

Interest on debenture issued by licensee

16.25

11.05

16.25

 

(C)

Interest on working capital

14.57

   

V.

  

Interest on security deposit

     

VI.

 

Legal charges

0.11

Included in A&G

Included in A&G

VII.

  

Bad debt

10.52

6.52

6.52

VIII.

 

Auditor's fees

0.05

   

IX.

 

Management including managing

     
     

agents remuneration

     

X.

 

Depreciation

22.45

10.85

10.85

XI.

 

Other expenses

0.09

Included in A&G

Included in A&G

XII.

 

Contribution to P.F., Staff pension,

6.05

Included in emp cost

Included in emp cost

   

Gratuity

1.22

Included in emp cost

Included in emp cost

 

(a)

Expenses on training & other

     
   

training scheme

0.05

Included in A&G

Included in A&G

 

(b)

Bonus

0.03

Included in emp cost

Included in emp cost

A

 

(Total expenses I to XII)

158.10

314.05

320.97

Special appropriation to cover

Para XVII Clause 2(c)

     

TOTAL

   

I.

Previous loss

      

II.

 

All taxes on income & profits

     

III.

 

Installments of written down account

     
 

in respect of intangible assets and

     
   

new capital issue expenses

     

IV.

 

Contribution of contingency reserve

1.09

1.09

1.09

V.

 

Contribution towards arrear depreciation

     
 

(a)

Contribution to development reserve

     
 

(b)

Debt redemption and obligation

     

VI.

 

Other special appropriation permitted

     
   

by State Government

     

B

 

Total of (I to VI)

1.09

1.09

1.09

   

Total (A+B)

159.19

315.14

322.06


Our Address:
Bidyut Niyamak Bhavan, Unit-VIII, Bhubaneswar - 751 012
Ph.:+91-674-2413097, 2414117. Fax.:+91-674-2413306, 2419781
e-mail- info@orierc.org

Revised on February 10, 2003

Site Designed and Maintained by
Luminous Infoways Pvt. Ltd.