Cotabato Light and Power Company |
Summary of Generation Rate |
For April 2020 Billing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources |
% total to kWh Purchase |
A.) kWh Purchased |
B.) Generation Cost |
C.) Other Cost Adjustments |
D.) Total Generation Cost for the month |
Average Generation Rate |
NPC |
48.70% |
7,548,755 |
23,701,004 |
|
23,701,004 |
3.1397 |
Bilateral Contracts: |
TSI |
18.84% |
2,920,823 |
17,247,993 |
|
17,247,993 |
5.9052 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
30.08% |
4,662,503 |
23,992,004 |
|
23,992,004 |
5.1457 |
HBI |
2.39% |
369,777 |
1,565,295 |
|
1,565,295 |
4.2331 |
Others: |
PPD and Pilferage |
|
|
(34,290) |
(871,749) |
(906,039) |
|
Total |
100% |
15,501,858 |
66,472,007 |
(871,749) |
65,600,258 |
4.2318 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
4.2367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For April 2020 Billing |
|
|
|
|
|
|
|
|
|
Unit |
Residential |
Gen. Retail Service 1 (<=20KW) |
Gen. Retail Service 2 (>=20KW &<=40KW) |
Gen. Retail Service 3 (>=40KW &<=200KW) |
Gen. Retail Service 4 (>200KW) |
Flat Lighting Service |
Generation Charge |
PhP/kWh |
4.2367 |
4.2367 |
4.2367 |
4.2367 |
4.2367 |
4.2367 |
Power Act Reduction |
% |
49.48% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.5001 |
0.5979 |
0.5179 |
0.4943 |
0.4423 |
1.0204 |
|
PhP/kW |
|
|
373.4967 |
266.7000 |
354.1825 |
|
System Loss Charge |
PhP/kWh |
0.3584 |
0.3658 |
0.4920 |
0.4428 |
0.4266 |
0.3978 |
Distribution Charge |
PhP/kWh |
1.9002 |
1.9002 |
0.3193 |
0.2748 |
0.00 |
2.0783 |
|
PhP/kW |
|
|
362.12 |
291.08 |
345.77 |
|
Supply Charge |
PhP/Cust/Mo. |
|
|
138.97 |
285.92 |
2,008.16 |
78.96 |
|
PhP/kWh |
0.1802 |
0.1802 |
|
|
|
|
Metering Charge |
PhP/Meter/Mo. |
5.00 |
5.00 |
237.39 |
338.21 |
4,540.26 |
0.00 |
|
PhP/kWh |
0.4573 |
0.4573 |
|
|
|
|
Fuel Recovery Charge |
PhP/Kwh |
|
|
|
|
|
|
Automatic Fuel Recovery |
PhP/Kwh |
0.0020 |
0.0020 |
0.0020 |
0.0020 |
0.0020 |
0.0020 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0955 |
0.0955 |
0.0955 |
0.0955 |
0.0955 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0955 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
Inter-Class Cross Subsidies |
PhP/kWh |
|
|
|
|
|
|
Surcharge |
% |
2% |
2% |
2% |
2% |
2% |
2% |
Franchise Tax - Cot. City |
% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
Franchise Tax - Maguindanao |
% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.3697 |
0.3697 |
0.3697 |
0.3697 |
0.3697 |
0.3697 |
Transmission Charge |
P/Kwh |
0.0499 |
0.0596 |
0.2258 |
0.1609 |
0.1396 |
0.1017 |
System Loss Charge |
P/Kwh |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
Gen. Rate SL VAT |
P/Kwh |
0.0280 |
0.0280 |
0.0280 |
0.0280 |
0.0280 |
0.0280 |
Trans. SL VAT |
P/Kwh |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
Distribution Revenue |
P/Kwh |
12% |
12% |
12% |
12% |
12% |
12% |
Others |
P/Kwh |
12% |
12% |
12% |
12% |
12% |
12% |
VAT on NPC/PSALM Adjustment |
P/Kwh |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Universal Charge (PhP/Kwh) |
|
|
|
|
|
|
|
Missionary Electrification |
P/Kwh |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
UCME - Subsidy |
P/Kwh |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
UCME - True-up Adjustment for Cys 2003-2009 and for CY 2011 |
P/Kwh |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
UCME - True-up Adjustment for CY 2010 |
P/Kwh |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
UCME - RE Developer |
P/Kwh |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
Environmental Charge |
P/Kwh |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
Stranded Contract Costs |
P/Kwh |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
NPC Stranded Debts |
P/Kwh |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
Feed-in Tariff Allowance (FIT-ALL) |
P/Kwh |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2200 |
-0.2200 |
-0.2200 |
-0.2200 |
-0.2200 |
-0.2200 |
|
|
|
|
|
|
|
|
|