Cotabato Light and Power Company |
Summary of Generation Rate |
For September 2019 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 |
60.98% |
9,484,712 |
25,141,089 |
|
25,141,089 |
2.6507 |
Bilateral Contracts: |
TSI |
17.73% |
2,757,593 |
16,348,566 |
|
16,348,566 |
5.9286 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
17.83% |
2,772,836 |
16,441,986 |
|
16,441,986 |
5.9297 |
HBI |
3.46% |
538,620 |
2,131,236 |
|
2,131,236 |
3.9568 |
Others: |
PPD and Pilferage |
|
|
(17,662) |
(692,866) |
(710,528) |
|
Total |
100% |
15,553,761 |
60,045,215 |
(692,866) |
59,352,349 |
3.8159 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.8208 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For September 2019 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 |
3.8208 |
3.8208 |
3.8208 |
3.8208 |
3.8208 |
3.8208 |
Power Act Reduction |
% |
59.93% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.5764 |
0.6453 |
0.5179 |
0.4943 |
0.4423 |
1.1280 |
|
PhP/kW |
|
|
345.0381 |
236.6846 |
309.8486 |
|
System Loss Charge |
PhP/kWh |
0.3492 |
0.3547 |
0.4616 |
0.4128 |
0.3991 |
0.3930 |
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 |
0.0018 |
0.0018 |
0.0018 |
0.0018 |
0.0018 |
0.0018 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0892 |
0.0892 |
0.0892 |
0.0892 |
0.0892 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0892 |
|
|
|
|
|
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 |
% |
0.25% |
0.25% |
0.25% |
0.25% |
0.25% |
0.25% |
Franchise Tax - Maguindanao |
% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.3040 |
0.3040 |
0.3040 |
0.3040 |
0.3040 |
0.3040 |
Transmission Charge |
P/Kwh |
0.0556 |
0.0622 |
0.1921 |
0.1328 |
0.1162 |
0.1089 |
System Loss Charge |
P/Kwh |
0.0310 |
0.0310 |
0.0310 |
0.0310 |
0.0310 |
0.0310 |
Gen. Rate SL VAT |
P/Kwh |
0.0241 |
0.0241 |
0.0241 |
0.0241 |
0.0241 |
0.0241 |
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 |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
0.0025 |
Stranded Contract Costs |
P/Kwh |
0.0543 |
0.0543 |
0.0543 |
0.0543 |
0.0543 |
0.0543 |
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 |
0.2226 |
0.2226 |
0.2226 |
0.2226 |
0.2226 |
0.2226 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2133 |
-0.2133 |
-0.2133 |
-0.2133 |
-0.2133 |
-0.2133 |
|