Академический Документы
Профессиональный Документы
Культура Документы
DECISION
q
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 2 of 35
1 The Billing Capacity was increased to 12 MW effective February 2012 and subsequently
increased to 18 MW commencing on the April 2012 billing period, subject to the availability of
TMI's capacity pending the Commission's provisional approval of the various ESAs it entere~
into with other distribution utilities. ~
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 3 of 35
Where:
INSy = actual insurance cost for the two barges for the current
year
CEF = FC+VC
Where:
CEF = Contract Enerav Fee in PhP
EF = Energy Fee (before adding the applicable VAT) for the
Billina Period in PhP/kWh
FC = Fixed CharQe per month in Pesos
VC = Variable Chame per month in Pesos
CF = Capacity Fee in PhP/kW/month for the current
Contract Year
FOM = Fixed O&M Fee in PhP/kW/month
1Ft = Inflation Factor for Fixed O&M Fee
BC = BillinQ Capacity in kW
INS = INSv -INS1
Where:
INSy = actual insurance cost for the two barges
for the current year
INS1 = PhP43,035,782.00 for the two barges,
representing insurance cost included in
the FOM
IFv = Inflation Factor for EnerQY Fee
Total = Total Billing Capacity for all ESAs entered into by the
BC Supplier which have achieved effectivity date and for
the duration of such effectivity, as such terms and
ERC CASE NO. 2014-118 RC
DECISION/October 20,2015
Page 5 of 35
Rates
Ca 2013 296
2014 323
2015 305
239
0.14891
Pass-thru cost based on fuel
consumption rates of 0.2358
Fuel and Lube Oil Rate liter/kWh or actual, whichever is
lower, for Heavy Fuel Oil (HFO)
and 0.0024 liter/kWh or actual,
whichever is lower, for Lube Oil
LO
2 The Total Billing Capacity was increased to 18 MW commencing on the April 2012 billing period,
subject to the availability of TMl's capacity pending the Commission's provisional approval of
the various ESAs it entered into with other distribution utilities.
16. Replacement Power. TMI has the option but not the
obligation to source replacement or alternative supply
from its own back-up facility and/or any third party to
supply all or part of the contract energy;
Generation Costs
Scenario 1 Scenario 2 Increase/(Decreasel
4 Confidential Information means all information relating to or concerning such other Party, its
subsidiaries, affiliates, associates, associated companies or customers which by reason of [the
ESA], are made known to the receiving Party or its subsidiaries and affiliated companies, or
4
directors, trustees, employees and representatives, including, without limitation attorneys
7/ .
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 9 of 35
outside legal counsel, accountants, consultants and professional advisers to whom such
Confidential Information is disclosed, including but not limited to, any business, technical,
marketing, operational, organizational, financial or other information, and trade secrets, whether
in electronic, oral or written form, and all notes analyses, compilations, studies or other
information which contain or reflect such information. /
. t
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 10 of 35
J
ERC CASE NO. 2014-118 RC
DECISION/October 20,2015
Page 11 of 35
y
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 12 of 35
Particulars Rates
2014 - 211
Capital Recovery Fee, PhP/kW/month 2015- 305
2016- 286
2014- 205
Fixed O&M, PhP/kW/month 2015-314
2016-314
Enerav Fee, PhP/kWh 0.14864
Fixed Consumption rates
Fuel and Lube Oil Rate of O.2358 ii/kWh for HFO
and 0.00241i/kWh for LO
ERC CASE NO. 2014-118 RC
DECISIONIOctober 20, 2015
Page 14 of 35
DISCUSSION
6 Supporting documents for the item "Other Lubricants" in the O&M Fee
.9 Summary of TMl's recovery of the CRF starting from the Commission's approval of the Original
ESA .
10 Actual and Projected Contracted Capacity of TMI to its customers from years 2012to 2019
11 Page 3 of the Orders dated July 9, 2012resolving the "Motion for Reconsideration" filed by
Cagayan Electric Power and Light Company, Inc. (CEPALCO) in ERC Case Nos. 2010-011
RC and 2010-014
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 16 of 35
CF
Year (PhP/kW/mo.)
2013 296
2014 323
2015 305
2016 287
2017 268
2018 250
DASURECO and TMI alleged that the proposed rates under the
Supplement Agreement were derived and consistent with the
Commission's previous approval.
CF
Year (PhP/kW/mo.)
2011 344
2012 278
2013 296
2014 323
2015 305
V
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 17 of 35
4. The billing determinant for the first two (2) years (2010
and 2011) should be based on the actual capacity
available and scheduled; and
Revenue Billing
CF
Year Requirement Determinant
(PhP/kW/mo.)
(PhP) (kW)*
2011 562,687,547.2850 1,633,474.79 344
2012 535,185,947.2850 1,924,585.80 278
2013 507,684,347.2850 1,714,000.00 296
2014 480,182,747.2850 1,485,124.59 323
2015 452,681,147.2850 1,485,124.59 305
*based on seventy percent (70%) capacity factor or actual/projected capacity,
whichever is higher ~
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 18 of 35
i
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 19 of 35
Approved
CF Under
At 70% Plant
the Revised Approved
Year Capacity Factor
Original (c) CFs
(a)
ESA
(b)
2014 323 323 211 211
2015 305 305 443 305
2016 286 - 4,724 286
On the other hand, for the years 2015 to 2016, the CFs are
calculated based on the seventy percent (70%) capacity factor since
the projected quantity is below the same.
The Commission is cognizant that TMI may not fully recover its
CF in the event that it would not be able to contract at least seventy
percent (70%) of its plant capacity. On this note, the risk for not
being able to sell the plant capacity is borne by TMI and not its
customers.
Approved
At 70% Plant FOM Under
Revised FOM Approved
Capacity Factor the Original
Year (PhP/kW/mo.) FOM
(PhP/kW/mo.) ESA
(c) (PhP/kW/mo.)
(a) (PhP/kW/mo.)
(b)
2014 314 314 205 205
2015 314 314 457 314
2016 314 - 5,185 314
y
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 22 of 35
The additional cost for system lubricant was not included in the
YOM cost from TMl's previous applications. This system lubricant is
applied to the bearings and other movable parts in the auxiliary
equipment of the power plant. TMI calculated the said cost based on
the 2014-2019 operating projections of the power plant, to wit:
Particulars 2014-2019
2014 2015 2016 2017 2018 2019
Average
Other
lubricants, 3,788,429.00 2,787,026.00 2,873,424.00 2,968,247.00 3,057,295.00 3,057,295.00 3,088,619.00
PhP
C. FUEL COST
The result of heat rate testing12, which is also the proposed fuel
consumption rates in the application, showed that the consumption
rates for HFO and Lube Oil are 0.2358 liter/kWh and 0.0024
liter/kWh, respectively.
.
12 "Plant Performance Test Report of Therma Marine Mobile 1 and Therma Marine Mobile 2",
Y
attached as Annex E of TMl's "Manifestation with Motion for Non-Disclosure of Confide~;ai /
Information" dated August 19, 2011
ERC CASE NO. 2014-118 RC
DECISION/October 20,2015
Page 24 of 35
Consumption
TMI's Proposal Difference
Fuel Rate Result
(Ii/kWh) (Ii/kWh)
(Ii/kWh)
HFO 0.22100 0.2358 (0.01480)
Lube Oil 0.00313 0.0024 0.00073
13
with ZANECO, ZAMSURECO I, ZAMSURECO II, ZAMCELCO, MOELCI I,
MOELCI II, COTELCO, SUKELCO, BUSECO, and CAMELCO ?
Approved Fuel Consumption Rates in most recent cases of TMI, particularly,
ERC CASE NO. 2014-118 RC
DECISION/October 20,2015
Page 25 of 35
It averred that, with the entry of several new base load power
plants and peaking modular generation sets in the said Region, TMI
is expecting a steep decrease in its contracted capacities. Even as it
remains to be the cheaper alternative supplier of peak power (when
compared to other peaking and oil-based power plants in Mindanao),
the reduction of its possible offtakers is a certainty.
Ca acit Fee
Actual Februar 2010 to Se tember 2014
Pro'ected October 2014 to 2019
Total Actual and Pro'ected Collections
Revenue Re uirement
Pro.ected Differential
14 In the Matter of the Application for the Approval of the Energy Supply Agreement (ESA)
Between Davao Del Sur Electric Cooperative. Inc. (DASURECO) and Therma Marine, Inc.
(TMI), DASURECO - APPiican~
i
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 27 of 35
15 Page 35, Commission's Decision dated November 19,2012 in ERC Case No. 2011-015 ~
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 28 of 35
TMI alleged that the ESA is clear and leaves no room for
interpretation as to the party responsible for procuring replacement
power beyond allowable downtime. It is DASURECO, not TMI which
is responsible, therefore - this is the intent of the parties to the ESA,
as approved by the Commission in 2013 and as implemented by
them since 2011.
RATES
YEAR (PhP/kW/month) PhP/kWh
CAPACITY ENERGY
FEE FIXED O&M FEE
2014 211 205 0.14864
2015 305 314 0.14864
2016 286 314 0.14864
SO ORDERED.
-
JOSE VICENTE B. SALAZAR
Chairman~
AlFRQf:~
Commissioner
(On Official Travel)
GLORIA VICTORIA C. YAP-TARUC
Commissioner
.ft-
JOSEFINA PAT RONIMO D. STA.ANA
C issioner Commissioner
i
.ER-c...:
Office a/the Chairman
. 11I:11111"!IIIIIIII'llil'I~~~IIII~I~~~II!~
L-2015-004-02047
ERC CASE NO. 2014-118 RC
DECISION/October 20, 2015
Page 34 of 35
Copy Furnished:
5. Commission on Audit
Commonwealth Avenue
Quezon City, Metro Manila
24. President
Philippine Chamber of Commerce and Industry (PCCI)
1030 Campus Avenue corner Park Avenue,
McKinley Town Center, Fort Bonifacio, Taguig ~