|
|
|
|
|
|
|
|
|
|
Cotabato Light and Power Company |
|
|
Summary of Generation Rate |
|
|
For July 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 |
57.43% |
9,346,445 |
27,348,909 |
|
27,348,909 |
2.9261 |
|
|
Bilateral Contracts: |
|
|
TSI |
15.23% |
2,477,961 |
15,594,506 |
|
15,594,506 |
6.2933 |
|
|
TMI |
0.00% |
- |
- |
|
- |
|
|
|
SMCPC |
23.35% |
3,799,456 |
21,452,657 |
|
21,452,657 |
5.6462 |
|
|
HBI |
4.00% |
650,528 |
2,722,404 |
|
2,722,404 |
4.1849 |
|
|
Others: |
|
|
PPD and Pilferage |
|
|
(5,750) |
(874,358) |
(880,108) |
|
|
|
Total |
100% |
16,274,390 |
67,112,726 |
(874,358) |
66,238,368 |
4.0701 |
|
|
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
|
|
Effective Rate |
|
|
|
|
|
4.0750 |
|
|
|
|
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
|
|
RATE PROFILE - COMPARATIVE |
|
|
For July 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 |
4.0750 |
4.0750 |
4.0750 |
4.0750 |
4.0750 |
4.0750 |
|
|
Power Act Reduction |
% |
57.68% |
|
|
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4979 |
0.5961 |
0.5179 |
0.4943 |
0.4423 |
1.1467 |
|
|
|
PhP/kW |
|
|
338.5120 |
222.6683 |
322.3133 |
|
|
|
System Loss Charge |
PhP/kWh |
0.3650 |
0.3728 |
0.4795 |
0.4328 |
0.4252 |
0.4167 |
|
|
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 |
0.0108 |
0.0108 |
0.0108 |
0.0108 |
0.0108 |
0.0108 |
|
|
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0711 |
0.0711 |
0.0711 |
0.0711 |
0.0711 |
|
|
(In excess of 80 Kwh) |
PhP/kWh |
0.0711 |
|
|
|
|
|
|
|
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 |
0.3497 |
0.3497 |
0.3497 |
0.3497 |
0.3497 |
0.3497 |
|
|
Transmission Charge |
P/Kwh |
0.0517 |
0.0618 |
0.2006 |
0.1398 |
0.1299 |
0.1189 |
|
|
System Loss Charge |
P/Kwh |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
0.0347 |
|
|
Gen. Rate SL VAT |
P/Kwh |
0.0279 |
0.0279 |
0.0279 |
0.0279 |
0.0279 |
0.0279 |
|
|
Trans. SL VAT |
P/Kwh |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
|
|
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 |
-0.1962 |
-0.1962 |
-0.1962 |
-0.1962 |
-0.1962 |
-0.1962 |
|
|
|
|
|
|
|
|
|
|
|
|