May 2019 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
Billing month: May 2019














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 53.86% 8,849,308 25,631,436
25,631,436 2.8964
Bilateral Contracts:
TSI 16.05% 2,636,711 18,564,081
18,564,081 7.0406
TMI 0.00% - -
-
SMCPC 27.51% 4,519,361 25,112,816
25,112,816 5.5567
HBI 2.58% 424,060 1,882,311
1,882,311 4.4388
Others:
PPD and Pilferage

(8,852) (780,579) (789,431)
Total 100% 16,429,440 71,181,791 (780,579) 70,401,213 4.2851
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




4.2900







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For May 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 4.2900 4.2900 4.2900 4.2900 4.2900 4.2900
Power Act Reduction % 43.25%




Transmission Charge PhP/kWh 0.5059 0.5802 0.5179 0.4943 0.4423 1.1118

PhP/kW

339.8401 226.4463 296.9618
System Loss Charge PhP/kWh 0.3834 0.3893 0.5000 0.4490 0.4415 0.4318
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 0.0026 0.0026 0.0026 0.0026 0.0026 0.0026
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0802 0.0802 0.0802 0.0802 0.0802
(In excess of 80 Kwh) PhP/kWh 0.0802




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 0.3764 0.3764 0.3764 0.3764 0.3764 0.3764
Transmission Charge P/Kwh 0.0525 0.0603 0.2039 0.1377 0.1279 0.1154
System Loss Charge P/Kwh 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370
Gen. Rate SL VAT P/Kwh 0.0301 0.0301 0.0301 0.0301 0.0301 0.0301
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 0.0000% 0.0000% 0.0000% 0.0000% 0.0000% 0.0000%
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 0.2226 0.2226 0.2226 0.2226 0.2226 0.2226
NPC/PSALM Adjustment P/Kwh -0.2000 -0.2000 -0.2000 -0.2000 -0.2000 -0.2000