Part 1 Revenue Application: Multi-Year Price Determination ... - Eskom
Part 1 Revenue Application: Multi-Year Price Determination ... - Eskom
Part 1 Revenue Application: Multi-Year Price Determination ... - Eskom
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Overview of <strong>Multi</strong>-<strong>Year</strong> <strong>Price</strong> <strong>Determination</strong><br />
2013/14–2017/18 (MYPD 3)<br />
Page 19 of 144<br />
of 16%. It includes the <strong>Eskom</strong> capacity expansion (returns and depreciation) up to the<br />
substantial completion of the Kusile power plant, the DoE Peaker Plant (1020MW) and all<br />
three rounds of the renewable energy independent power producer (IPP) bid programme<br />
(3725MW). This is a price increase of 67c/kWh from 61c/kWh (2012/13) to 128c/kWh<br />
(nominal in 2017/18) and amounts to a revenue requirement of approximately R1.09 trillion.<br />
Table 1: MYPD 3 revenue requirements up to substantial completion of Kusile<br />
Table 2: Licensee returns<br />
<strong>Eskom</strong>‟s revenue requirement is broken down between Generation, Transmission and<br />
Distribution. These revenues are converted into cost splits that are used as inputs into the<br />
tariff design process (detailed in <strong>Part</strong> 2). In providing the cost splits, the following principles<br />
were utilised:<br />
Recovery of licensee own costs<br />
Returns earned by licensee on replacement asset basis<br />
Depreciation on replacement asset basis<br />
Corporate overheads allocated using the revenue allocation proportions<br />
Efficiency targets allocated to licensees using the operating costs as a basis for<br />
allocations<br />
2013/14 2014/15 2015/16 2016/17 2017/18 MYPD 3<br />
Return 7 271 14 643 31 187 51 878 81 885 186 864<br />
<strong>Eskom</strong> primary energy 62 328 65 368 69 657 75 330 82 266 354 949<br />
Independent power producers - primary energy 5 189 13 302 18 043 20 143 21 042 77 719<br />
Depreciation 30 792 34 631 37 076 39 669 43 218 185 385<br />
Integrated demand management 2 941 2 709 1 862 1 966 3 612 13 090<br />
Operating costs 44 857 48 952 54 934 59 346 61 478 269 568<br />
<strong>Eskom</strong> revenue requirement (Rm) 153 378 179 604 212 758 248 332 293 501 1 087 574<br />
2013/14 2014/15 2015/16 2016/17 2017/18 MYPD 3<br />
Generation 4 505 8 604 19 632 34 578 54 507 121 826<br />
Transmission 988 1 886 4 467 8 475 14 360 30 175<br />
Distribution 1 440 2 445 4 982 8 469 13 009 30 345<br />
Regulated returns (Rm) 6 934 12 934 29 081 51 521 81 877 182 347<br />
Southern African energy and other 338 1 709 2 106 357 8 4 517<br />
<strong>Eskom</strong> returns (Rm) 7 271 14 643 31 187 51 878 81 885 186 864