|
|
|
|
|
|
|
Cotabato Light and Power Company |
Summary of Generation Rate |
For August 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 |
65.42% |
10,042,262 |
26,915,091 |
|
26,915,091 |
2.6802 |
Bilateral Contracts: |
TSI |
13.51% |
2,073,991 |
15,458,142 |
|
15,458,142 |
7.4533 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
13.87% |
2,128,410 |
14,582,542 |
|
14,582,542 |
6.8514 |
HBI |
7.20% |
1,105,669 |
4,513,727 |
|
4,513,727 |
4.0823 |
Others: |
PPD and Pilferage |
|
|
(400) |
(293,389) |
(293,789) |
|
Total |
100% |
15,350,332 |
61,469,102 |
(293,389) |
61,175,713 |
3.9853 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.9902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For August 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 |
3.9902 |
3.9902 |
3.9902 |
3.9902 |
3.9902 |
3.9902 |
Power Act Reduction |
% |
62.68% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4894 |
0.7062 |
0.5179 |
0.4943 |
0.4423 |
1.1383 |
|
PhP/kW |
|
|
477.0195 |
321.7942 |
466.0139 |
|
System Loss Charge |
PhP/kWh |
0.3390 |
0.3554 |
0.4953 |
0.4334 |
0.4287 |
0.3880 |
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 |
0.0145 |
0.0145 |
0.0145 |
0.0145 |
0.0145 |
0.0145 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0864 |
0.0864 |
0.0864 |
0.0864 |
0.0864 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0864 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
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 |
0.3002 |
0.3002 |
0.3002 |
0.3002 |
0.3002 |
0.3002 |
Transmission Charge |
P/Kwh |
0.0474 |
0.0685 |
0.2480 |
0.1685 |
0.1624 |
0.1102 |
System Loss Charge |
P/Kwh |
0.0296 |
0.0296 |
0.0296 |
0.0296 |
0.0296 |
0.0296 |
Gen. Rate SL VAT |
P/Kwh |
0.0227 |
0.0227 |
0.0227 |
0.0227 |
0.0227 |
0.0227 |
Trans. SL VAT |
P/Kwh |
0.0069 |
0.0069 |
0.0069 |
0.0069 |
0.0069 |
0.0069 |
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 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
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 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2170 |
-0.2170 |
-0.2170 |
-0.2170 |
-0.2170 |
-0.2170 |
|
|
|
|
|
|
|
|
|