Beruflich Dokumente
Kultur Dokumente
20.0%
10.0%
0.0%
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Methodology-Generation (Vesting Contracts)
Capacity Charge
(N'000/MW/month) 1435.1 1468.2 1502.1 1536.8 1559.6
Return on Capital
4,203,778 17,827,760 33,842,697 46,280,420 91,352,273
Regulatory Charge
311,654 609,059 637,264 909,117 1,466,095
Total
21,265,957 41,594,701 64,981,473 92,714,359 149,526,160
Allowed Revenue for All the
Distribution Companies
Year starting 1 July 2008 2009 2010 2011 2012
Regulatory charge
528,845 889,578 1,256,242 1,699,988 2,791,793
Capacity building
638,831 709,102 472,263 524,211 576,632
Total
35,785,174 60,194,778 85,005,741 115,032,539 188,911,328
Incentives Provided to Operators in the
MYTO Model
• MYTO gives the regulated entities the incentives to do better than the
projected performance levels built into the tariff path.
• Some incentives given to the operators in the tariff model include:
1. The capacity factor has been set at 70%. New plants will have a high
level of availability and should be running at maximum output for a
high proportion of the time in order to meet demand.
2. Internal Use of station – this was set at 1% but most stations use less
than this.
3. Sent out efficiency – for Genco’s was taken to be 34% but usually
stations deliver more than this.
4. Higher level of technical and commercial losses (34%), operators
more especially distribution companies could do better than this.
5. Operators can keep any gain for at least five years before next major
review
6. Price of gas , exchange rate and inflation risk eliminated by annual
minor review
7. Annual provision of over N1billion( over the next 5 years) for capacity
building of PHCN staff to improve productivity and quality of service.
Current Status of Tariff Development and
Rates Approval - Approved Revenue
Requirement
Regulated costs (nominal) (NGN '000) 2008 2009 2010 2011 2012
N'000
Total Generation Vesting contract costs + PPAs 81,017,719 123,304,225 204,243,476 334,996,488 395,153,914
Annual NERC Licence charge 810,177 1,233,042 2,042,435 3,349,965 3,951,539
Total 81,827,896 124,537,267 206,285,911 338,346,452 399,105,453
Transmission Opex Var O&M Costs 4,479,846 7,526,142 13,045,313 21,707,400 25,397,659
Admin costs (fixed) 2,725,980 3,025,838 3,358,680 3,728,135 4,100,949
Fixed O&M Costs 0 0 0 0 0
Total 7,205,827 10,551,980 16,403,993 25,435,536 29,498,607
Return on Capital 4,203,778 17,827,760 33,842,697 46,280,420 91,352,273
Return of Capital 6,329,823 9,794,178 11,535,707 17,640,530 24,203,450
Annual Corpoarate HQ Admin charge on TCN 3,037,482 2,429,985 1,943,988 1,555,191 1,555,191
NERC charge 311,654 609,059 637,264 909,117 1,466,095
Ancillary service charge 1% 177,394 381,739 617,824 893,565 1,450,543
Total 21,265,957 41,594,701 64,981,473 92,714,358 149,526,160
All Discos Opex O&M Costs 0 0 0 0 0
Admin costs (fixed) 13,415,448 14,891,147 16,214,332 17,997,908 19,797,699
Fixed O&M Costs 0 0 0 0 0
Total 13,415,448 14,891,147 16,214,332 17,997,908 19,797,699
Return on Capital 13,594,425 35,839,767 58,296,998 80,952,244 147,968,167
Return of Capital 3,805,815 4,945,667 6,190,990 11,696,541 16,007,458
Corporate HQ Admin charge 4,364,007 3,491,205 2,792,964 2,234,371 1,787,497
Market Operator charge 76,636 137,414 254,216 451,487 558,715
NERC charge 528,845 889,578 1,256,242 1,699,988 2,791,793
Total 35,785,174 60,194,778 85,005,741 115,032,539 188,911,328
Total 138,879,027 226,326,747 356,273,126 546,093,349 737,542,942
End User Tariff and Residential
Consumers
• Tariff schedules are created for the years 2008 to 2013
inclusive and use the existing tariff schedule as a starting
point.
• This schedule includes fixed charges under the titles of
‘fixed’, ‘meter’ and ‘minimum’ charges.
• Two variable charges in the form of a demand (per kVA)
and energy (per kWh) are also included.
• R1 and R2 tariff move from N1.2 to N1.3 per KWh and
N4 to N4.4 per KWh. Against an average cost of N11.20
per KWh
• R1 and R2 customers have the least tariff rate and also
lowest rate of increment.
Socio-Macroeconomic Benefits
1. Economic empowerment of citizens of the state
2. Improvement to state revenue in addition to
statutory allocation and local taxes
3. Stable, certain and positive stream of income by
taking advantage of the large Market
4. Reduction in unemployment by more than 25%
through job creation
5. General improvement in social and economic
services
6. Improvement of the real sector through expansion
in industrial and commercial
7. Improve security of lives and property.
Future Challenges