Академический Документы
Профессиональный Документы
Культура Документы
roc,IlLATORy c
:-\~ q,,,,
0'A
(j
df '*'{},
,
Republic of the Philippines $ pprove or ~
ENERGY REGULATORY COMMISSION , Posting
San Miguel Avenue, Pasig City:, Myw.ert.goy~ph
,', Y
NUEVA VIZCAYA
ELECTRIC COOPERATIVE,
INC. (NUVELCO) AND SAN
MIGUEL ENERGY
CORPORATION (SMEC),
Applicants.
J(- - - - - - - - - - - - - - - - - - - - --J(
ORDER
Statement of Facts
2:oo:ooAM
(0100-0200)
2.3426 2.3426 2.3426 2.3426
3:00:00 AM
(0200-0300)
2.3426 2.3426 2.3426 2.3426
4:00:00 AM
(0300-0400) 2.3426 2.3426 2.3426 1.8649
5:00:00 AM
(0400-0500) 2.3426 2.3426 2.3426 1.8649
6:00:00 AM
(0500-0600)
2.3426 2.3426 2.3426 1.8649
7:00:00 AM
(0600-0700) 2.3426 2.3426 2.3426 1.8649
B:oo:ooAM
(0700-0800) 2.6256 2.3426 2.5022 2.3426
9:00:00 AM
(0800-0900) 5.7790 2.3426 2.6256 2.3426
10:00:00 AM
(0900-1000)
6.5283 2.5022 5.9872 2.5022
11:00:00 AM
(1000-1100)
6.5283 2.5022 6.5283 2.5022
12:00:00 PM
(1100-1200)
6.5283 2.5022 5.9872 2.5022
ERC Case No. 2016-126 RC
ORDER /27 June 2017
"
Page40f26
l:oo:ooPM
(1200-1300)
6.5283 2.5022 5.9872 2.5022
2:00:00 PM
6.5283 2.5022 6.5283 2.5022
(1300-1400)
3:00:00 PM
6.5283 2.5022 5.9872 2.5022
(1400-1500)
4:00:00 PM
6.5283 2.5022 5.7790 2.5022
(1500-1600)
5:00:00 PM
(1600-1700) 5.9872 2.5022 5.5481 2.5022
6:00:00 PM
(1700-1800) 5.9872 2.5022 5.9872 2.6256
7:00:00 PM
6.5283 5.7790 6.5283 5.5481
(1800-1900)
8:00:00 PM
(1900-2000)
6.5283 5.7790 5.9872 5.5481
9:00:00 PM
(2000-2100)
5.9872 3.2594 5.7790 2.6256
10:00:00 PM
3.2594 2.6256 2.6256 2.5022
(2100-2200)
11:00:00 PM
2.6256 2.5022 2.522 2.3426
(2200-2300)
12:00:00 A1VI
2.5022 2.3426 2.3426 2.3426
(2300-2400)
*Holidays shall refer to those that are celebrated nationwide
Capacity Fees
FOREXc
PhP/kW-mouth x
FOREXB
Where:
PhP/kW-Month = No Indexation
Where:
Energy-Fees
Fuel Rate:
Where:
Where:
JiB = 93.93
USiB = 91.70
EiB = 120.57
PhP(kWh x RPI c
RPIB
Where:
RPIB = 75.90
Base Indices:
6.5 Other Charges. The Buyer shall bear all other costs
and charges occurring after the Delivery Point,
including but not limited to transmission line losses
and site specific loss adjustments, among others;
Collection Discount,
Efficiency Levels PhP/kWh
Below 6,% None
66% to 7.",% 0.05
6.7 Outages.
Supply
Mix
Actual Total
Contracted Actual Based on
Peak Generation
Capacity/ kWh Actual
Demand Cost
Supplier Purchase kWh Generation
Energy (MW) Purchase (PhP) Rate
(MWjkWh) (kWh) (PhP/kWh)
b (%) e
a c f=e/c
d
FRENDAI
294,740 2.88% 1,326,328.30 4.50
Smith Bell
Scenario B: Generation Rate and Supply Mix Using Capacity and Load Fees with SMEC
Supply
Mix Total
Contracted Actual Based on
Actual Generation
Capacity/ Peak Actual
kWh Cost Generation
Supplier Demand kWh
Energy (MW) Purchase Rate
Purchase (PhP)
(MWjkWh) (kWh) (PhPjkWh)
h (%) e
a e f=e/e
d
SMEC 8,986,859 22,660 9,869,136 96044% 57,702,61449 5.85
FRENDAj
Smith Bell 294,740 2.88% 1,326,328.30 4.50
NEECO II 19,250 0.19% 171,155.85 8.89
AURELCO 50,465 0049% 326,75982 6047
Computation of Total
Amount
57,702,614.49
Scenario B: Generation Rate and Supply Mix Using Capacity and Load Fees with SMEC
Supply
Mix
Actual Total
Contracted Based on
Peak Actual kWh Generation
Capacity/ Actual Generation
Supplier Demand Purchase Cost
Energy kWh Rate
(MW) (kWh) Purchase (PhP)
(MWjkWh) (PhPjkWh)
h c (%) e
a f=e/c
d
SMEC 9.432,557 22,911 9,708,876 99.08% 57,829,20242 5.96
FRENDAj
Smith Bell 14,330 0.15% 64,484.10 4.5
NEECOII 22,470 0.23% 180,26441 8.02
AURELCO 53,61.4- 0.55% 372,26742 6.94
ERC Case No. 2016-126 RC
ORDER /27 June 2017
Page 13 Of26
Computation of Total
Amount
57,829,202.42
Scenario B: Generation Rate and Supply Mix Using Capacity and Load Fees with SMEC
Supply
Mix
Actual Total
Contracted Actual Based on
Peak Generation
Capacity/ kWh Actual Generation
Supplier Demand Cost
Energy Purchase kWh Rate
(MW) Purchase (PhP)
(MWjkWh) (kWh) (PhPjkWh)
h (%) E
a C f~e/c
d
SMEC 9,484,615 25,576 10,510,513 97.94% 63,483,949.04 6.04
FRENDAj
Smith Bell 129,973 1.21% 584,879.40 4.50
NEECOII 20,510 0.19% 172,670.38 8,42
AURELCO 70,526 0.66% 411,686.75 5.84
Computation of Tot a!
AInount
63,483,949.04
ERC Case No. 2016-126 RC
ORDER /27 June 2017
Page 14 Of26
Annex Documents/Information
A SMEC's Articles of Incorporation
B SMEC's Certificate of Registration issued by the
Securities and Exchange Commission (SEC)
C SMEC's Latest General Information Sheet (GIS)
D SMEC's Certificate of Registration with the BO!
E ECC issued by the DENR for the SuaI Coal-Fired
Thermal Power Plant
F PSC entered into by and between NUVELCO and
SMEC
Gand Details of the PSC:
Series
a. Executive Summary
b. Sources of Funds/Financial Plans
Debt/Equity Ratio
Project Cost
Computation of Return on Investment
(ROI)/Weighted Average Cost of Capital
(WACC)
Certification from the Bank/Lending
Institution specifying the principal
amortization, term and interest during
the cooperation period of the loan
agreement
ERC Case No. 2016-126 RC
ORDER /27 June 2017
PagelS Of26
Annex Documents/Information
N Relevant technical and economic characteristics
of the generation capacity, installed capacity,
mode of operation, and dependable capacity
0 Costs analysis of the proposed pncmg
provisions of the PSC
Pand Details of the Competitive Selection Process
Series (CSP) undertaken by NUVELCO leading to the
selection of SMEC as its supplier, including
invitations to participate and submit proposals,
Terms of Reference (TOR), proposals and/or
tender offers received by NUVELCO,
NUVELCO's Special Bids and Awards
Committee (SBAC) Evaluation Report;
ERC Case No. 2016-126 RC
ORDER /27 June 2017
Page 16 Of26
16. The PSC with SMEC was made to ensure the continuous
supply of power to NUVELCO and due to the former's
competitive pricing structure and other favorable terms of its
contract, which will redound to the benefit of the latter and
its end-consumers in terms of reliable and affordable power
supply;
27. Accordiugly, NUVELCO and SMEC submit one (1) copy each
of Annexes "H" , "I" " "1-1" and "1-2" , in a sealed
envelope, vvith the said envelope and each page of the
documents and/or information stamped vvith the word
"Confidential".
Prayer
SO ORDERED.
FORAND BYAUTHORITY
OFT COMMISSION:
6. Commission on Audit
Commonwealth Avenue
Quezon City, Metro Manila
39. PSATWG2
17th floor, Pacific Center,
San Miguel Avenue, Pasig City