Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 47 views

    Amreco Psag Corporation

    Uploaded by

    Virna Silao
    This document provides a list of electric cooperatives (ECs) in Mindanao that have energy supply agreements (ESAs) with Therma Marine Inc. (TMI), an independent power producer. It shows the current rate per kWh for each EC, the projected rate with the impact of the TMI ESA, and the resulting rate impact. Some ECs may see a rate increase of over 2 pesos per kWh due to the TMI ESA, while others have a smaller impact below 1 peso. Two ECs are noted as needing to file the new rates to the Energy Regulatory Commission for approval.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd

    Amreco Psag Corporation

    Uploaded by

    Virna Silao
    47 views10 pages
    This document provides a list of electric cooperatives (ECs) in Mindanao that have energy supply agreements (ESAs) with Therma Marine Inc. (TMI), an independent power producer. It shows the current rate per kWh for each EC, the projected rate with the impact of the TMI ESA, and the resulting rate impact. Some ECs may see a rate increase of over 2 pesos per kWh due to the TMI ESA, while others have a smaller impact below 1 peso. Two ECs are noted as needing to file the new rates to the Energy Regulatory Commission for approval.

    Original Description:

    mindanao coop

    Original Title

    coop

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a list of electric cooperatives (ECs) in Mindanao that have energy supply agreements (ESAs) with Therma Marine Inc. (TMI), an independent power producer. It shows the current rate per kWh for each EC, the projected rate with the impact of the TMI ESA, and the resulting rate impact. Some ECs may see a rate increase of over 2 pesos per kWh due to the TMI ESA, while others have a smaller impact below 1 peso. Two ECs are noted as needing to file the new rates to the Energy Regulatory Commission for approval.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    47 views10 pages

    Amreco Psag Corporation

    Uploaded by

    Virna Silao
    This document provides a list of electric cooperatives (ECs) in Mindanao that have energy supply agreements (ESAs) with Therma Marine Inc. (TMI), an independent power producer. It shows the current rate per kWh for each EC, the projected rate with the impact of the TMI ESA, and the resulting rate impact. Some ECs may see a rate increase of over 2 pesos per kWh due to the TMI ESA, while others have a smaller impact below 1 peso. Two ECs are noted as needing to file the new rates to the Energy Regulatory Commission for approval.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    You are on page 1of 10

    AMRECO PSAG CORPORATION

    Earlsbridge Bldng. 4th flr., 15th Tomas Saco St., Nazareth, Cagayan de Oro City
    Cash Security Deposit Requirement Schedule

    Name of EC

    ANECO
    ASELCO
    BUSECO
    CAMELCO
    COTELCO
    DANECO
    DASURECO
    DORECO
    FIBECO
    LANECO
    MOELCI-1
    MORESCO-1
    SIARELCO
    SOCOTECO-1
    SUKELCO
    SURNECO
    SURSECO-1
    SURSECO-2
    ZAMSURECO-1
    ZAMSURECO-2
    ZANECO
    TOTAL

    Allocated Energy
    Allocated Energy
    Allocated Demand (MW)
    (MWh) for 300MW
    (MWh) for 300MW
    for 300MW
    [Average
    [Annual]
    Monthly]

    24.25
    12.13
    12.45
    1.87
    18.54
    40.05
    21.89
    11.97
    14.76
    5.52
    4.67
    30.27
    1.85
    17.52
    9.80
    16.29
    4.34
    10.29
    15.91
    10.47
    15.17

    212,435
    106,224
    109,042
    16,366
    162,443
    350,818
    191,721
    104,834
    129,291
    48,367
    40,945
    265,191
    16,218
    153,437
    85,865
    142,663
    38,041
    90,174
    139,356
    91,721
    132,847

    17,703
    8,852
    9,087
    1,364
    13,537
    29,235
    15,977
    8,736
    10,774
    4,031
    3,412
    22,099
    1,352
    12,786
    7,155
    11,889
    3,170
    7,515
    11,613
    7,643
    11,071

    300

    2,628,000

    219,000

    Monthly Prudential
    Guarantee
    Requirement

    109,050,040.05
    54,528,461.04
    55,974,915.77
    8,401,446.15
    83,387,531.66
    180,086,642.55
    98,416,684.18
    53,814,543.76
    66,369,515.93
    24,828,591.31
    21,018,181.12
    136,131,543.17
    8,325,373.15
    78,764,084.37
    44,077,353.88
    73,233,579.07
    19,527,506.53
    46,289,528.01
    71,536,195.38
    47,083,424.71
    68,194,858.21
    1,349,040,000

    Monthly
    Amortization (60
    months)

    1,817,500.67
    908,807.68
    932,915.26
    140,024.10
    1,389,792.19
    3,001,444.04
    1,640,278.07
    896,909.06
    1,106,158.60
    413,809.86
    350,303.02
    2,268,859.05
    138,756.22
    1,312,734.74
    734,622.56
    1,220,559.65
    325,458.44
    771,492.13
    1,192,269.92
    784,723.75
    1,136,580.97
    22,484,000

    Commitment

    21,810,008.01
    10,905,692.21
    11,194,983.15
    1,680,289.23
    16,677,506.33
    36,017,328.51
    19,683,336.84
    10,762,908.75
    13,273,903.19
    4,965,718.26
    4,203,636.22
    27,226,308.63
    1,665,074.63
    15,752,816.87
    8,815,470.78
    14,646,715.81
    3,905,501.31
    9,257,905.60
    14,307,239.08
    9,416,684.94
    13,638,971.64
    269,808,000.00
    0

    OK
    OK
    OK
    OK
    2 weeks
    OK
    2 weeks
    OK
    OK
    OK
    OK
    OK Demand
    OK

    Adjustment on Allocation
    Verify with GM

    Check Demand on DOREC


    Verify with GM

    Check with Surseco 1


    OK
    OK
    Verify with GM
    Verify with GM

    Per Year

    269,808,000.00

    Adjustment on Allocation
    Verify with GM
    Check Demand on DORECO
    Verify with GM

    Check with Surseco 1

    Verify with GM
    Verify with GM

    AMRECO PSAG CORPORATION


    Earlsbridge Bldng. 4th flr., 15th Tomas Saco St., Nazareth, Cagayan de Oro City
    Cash Security Deposit Requirement Schedule

    Name of EC

    ANECO
    ASELCO
    BUSECO
    CAMELCO
    COTELCO
    DANECO
    DASURECO
    DORECO
    FIBECO
    LANECO
    MOELCI-1
    MORESCO-1
    SIARELCO
    SOCOTECO-1
    SUKELCO
    SURNECO
    SURSECO-1
    SURSECO-2
    ZAMSURECO-1
    ZAMSURECO-2
    ZANECO
    TOTAL

    Allocated Demand
    (MW) for 300MW

    24.25
    12.13
    12.45
    1.87
    18.54
    40.05
    21.89
    11.97
    14.76
    5.52
    4.67
    30.27
    1.85
    17.52
    9.80
    16.29
    4.34
    10.29
    15.91
    10.47
    15.17
    300

    Revised
    Allocated
    Demand MW

    5.00
    10.00

    3.00

    18

    Allocated Energy Revised Energy


    Allocated Energy
    Revised Allocated (MWh) for 300MW
    MWh
    (MWh) for 300MW
    Energy MWh
    [Average
    (Average
    [Annual]
    Monthly]
    Monthly)

    212,435
    106,224
    109,042
    16,366
    162,443
    350,818
    191,721
    104,834
    129,291
    48,367
    40,945
    265,191
    16,218
    153,437
    85,865
    142,663
    38,041
    90,174
    139,356
    91,721
    132,847

    0
    0
    0
    0
    43,800
    87,600
    0
    0
    0
    26,280
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    17,703
    8,852
    9,087
    1,364
    13,537
    29,235
    15,977
    8,736
    10,774
    4,031
    3,412
    22,099
    1,352
    12,786
    7,155
    11,889
    3,170
    7,515
    11,613
    7,643
    11,071

    0
    0
    0
    0
    3,650
    7,300
    0
    0
    0
    2,190
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    2,628,000

    157,680

    219,000

    13,140

    Monthly Prudential
    Guarantee
    Requirement

    109,050,040.05
    54,528,461.04
    55,974,915.77
    8,401,446.15
    83,387,531.66
    180,086,642.55
    98,416,684.18
    53,814,543.76
    66,369,515.93
    24,828,591.31
    21,018,181.12
    136,131,543.17
    8,325,373.15
    78,764,084.37
    44,077,353.88
    73,233,579.07
    19,527,506.53
    46,289,528.01
    71,536,195.38
    47,083,424.71
    68,194,858.21
    1,349,040,000

    Per Year

    Revised Prudential
    Monthly
    Revised Monthly
    Guarantee
    Amortization (60 Amortization Php
    Requirement
    Php
    months)
    (60 months)

    22,484,000.00
    44,968,000.00
    13,490,400.00
    80,942,400

    1,817,500.67
    908,807.68
    932,915.26
    140,024.10
    1,389,792.19
    3,001,444.04
    1,640,278.07
    896,909.06
    1,106,158.60
    413,809.86
    350,303.02
    2,268,859.05
    138,756.22
    1,312,734.74
    734,622.56
    1,220,559.65
    325,458.44
    771,492.13
    1,192,269.92
    784,723.75
    1,136,580.97
    22,484,000

    374,733.33
    749,466.67
    224,840.00
    1,349,040

    Commitment

    21,810,008.01
    10,905,692.21
    11,194,983.15
    1,680,289.23
    16,677,506.33
    36,017,328.51
    19,683,336.84
    10,762,908.75
    13,273,903.19
    4,965,718.26
    4,203,636.22
    27,226,308.63
    1,665,074.63
    15,752,816.87
    8,815,470.78
    14,646,715.81
    3,905,501.31
    9,257,905.60
    14,307,239.08
    9,416,684.94
    13,638,971.64
    269,808,000.00
    0

    OK
    OK
    OK
    OK
    2 weeks
    OK
    2 weeks
    OK
    OK
    OK
    OK
    OK Demand
    OK

    Adjustment on Allocation
    Verify with GM
    Check Demand on DORECO
    Verify with GM

    Check with Surseco 1


    OK
    OK
    Verify with GM
    Verify with GM

    269,808,000.00

    LIST OF CURRENT CONTRACTS OF THE ELECTRIC COOPERATIVES IN MINDANAO


    PSALM
    TOTAL
    TMI ESA Other IPPs
    EC NAME
    No.
    CSEE
    Actual
    MW
    MW
    MW
    MW
    CONTRACT
    1 ANECO
    37.00
    50.00
    15.00
    0.00
    52.00
    2 ASELCO
    12.00
    25.00
    8.00
    0.00
    20.00
    3 BUSECO
    13.00
    23.00
    5.00
    0.00
    18.00
    4 CAMELCO
    2.50
    3.10
    1.00
    0.00
    3.50
    5 COTELCO
    27.00
    35.00
    8.00
    0.00
    35.00
    6 DANECO
    46.00
    75.00
    15.00
    0.00
    61.00
    7 DASURECO
    21.00
    35.00
    12.00
    0.00
    33.00
    8 DORECO
    8.70
    17.00
    6.00
    0.00
    14.70
    9 FIBECO
    23.60
    28.00
    0.00
    4.50
    28.10
    10 LANECO
    7.50
    12.00
    0.00
    0.00
    7.50
    11 MAGELCO
    6.20
    8.90
    0.00
    0.00
    6.20
    12 MOELCI-1
    5.70
    8.70
    2.00
    0.00
    7.70
    13 MOELCI-2
    15.90
    20.00
    3.00
    0.00
    18.90
    14 MORESCO-1
    22.00
    22.00
    0.00
    0.00
    22.00
    15 MORESCO-2
    0.00
    0.00
    0.00
    16 SIARELCO
    3.00
    3.00
    0.00
    0.00
    3.00
    17 SOCOTECO-1
    31.80
    32.00
    4.00
    0.00
    35.80
    18 SOCOTECO-2
    72.00
    104.00
    30.00
    0.00
    102.00
    19 SUKELCO
    15.50
    20.00
    5.00
    0.00
    20.50
    20 SURNECO
    17.00
    24.00
    8.00
    0.00
    25.00
    21 SURSECO-1
    6.00
    8.30
    2.00
    0.00
    8.00
    22 SURSECO-2
    7.60
    9.50
    3.00
    0.00
    10.60
    23 ZAMCELCO
    65.00
    85.00
    18.00
    0.00
    83.00
    24 ZAMSURECO-1
    19.58
    28.00
    5.00
    0.00
    24.58
    25 ZAMSURECO-2
    11.00
    20.00
    4.00
    5.00
    20.00
    26 ZANECO
    24.00
    30.00
    5.00
    0.00
    29.00
    TOTAL
    520.58
    726.50
    159.00
    9.50
    689.08

    SURPLUS /
    DEFICIT
    MW
    2.00
    -5.00
    -5.00
    0.40
    0.00
    -14.00
    -2.00
    -2.30
    0.10
    -4.50
    -2.70
    -1.00
    -1.10
    0.00
    0.00
    0.00
    3.80
    -2.00
    0.50
    1.00
    -0.30
    1.10
    -2.00
    -3.42
    0.00
    -1.00
    -37.42

    LIST OF MINDANAO ELECTRIC COOPERATIVES WITH ENERGY SUPPLY AGREEMENT TO THERMA MARINE INC.
    RATE IMPACT ANALYSIS
    No.
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20

    EC Name
    ANECO
    ASELCO
    BUSECO
    CAMELCO
    COTELCO
    DANECO
    DASURECO
    DORECO
    MOELCI-1
    MOELCI-2
    SOCOTECO-1
    SOCOTECO-2
    SUKELCO
    SURNECO
    SURSECO-1
    SURSECO-2
    ZAMCELCO
    ZAMSURECO-1
    ZAMSURECO-2
    ZANECO

    RATE
    RATE
    RATE WITH
    WITHOUT
    IMPACT OF
    REMARKS
    TMI
    TMI
    TMI
    P/kWh
    P/kWh
    P/kWh
    6.4861
    7.1335
    0.6474
    6.5526
    7.1657
    0.6131
    6.9310
    7.5373
    0.6063
    9.0865
    11.4165
    2.3300 If 3years in ESA with TMI
    6.8358
    7.8546
    1.0188
    0.5049
    6.0874
    7.0292
    0.9418
    5.9984
    7.5963
    1.5979
    7.4900
    8.5687
    1.0787
    6.9562
    7.6668
    0.7106 Subject for pre-filling to the ERC
    6.6197
    6.7409
    0.1212
    6.2399
    6.8179
    0.5780
    6.0000
    6.6063
    0.6063
    6.5547
    8.4573
    1.9026
    7.9892
    8.2852
    0.2960
    6.8400
    7.9935
    1.1535
    5.6000
    7.4000
    1.8000 Subject for ERC PubCon
    6.5000
    7.1000
    0.6000
    7.1700
    7.7500
    0.5800
    5.9789
    6.3017
    0.3228

    O THERMA MARINE INC.

    -0.296

    You might also like