April 2020

PDF

| Print |

E-mail

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