Cotabato Light and Power Company |
Summary of Generation Rate |
For November 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 |
62.85% |
10,173,824 |
27,168,503 |
|
27,168,503 |
2.6704 |
Bilateral Contracts: |
TSI |
16.37% |
2,649,766 |
15,689,730 |
|
15,689,730 |
5.9212 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
16.31% |
2,640,875 |
16,135,875 |
|
16,135,875 |
6.1100 |
HBI |
4.47% |
723,742 |
2,836,157 |
|
2,836,157 |
3.9187 |
Others: |
PPD and Pilferage |
|
|
(20,523) |
(708,731) |
(729,253) |
|
Total |
100% |
16,188,207 |
61,809,742 |
(708,731) |
61,101,011 |
3.7744 |
Other Generation Rate Adjustments Approved by ERC |
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.7793 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For November 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 |
3.7793 |
3.7793 |
3.7793 |
3.7793 |
3.7793 |
3.7793 |
Power Act Reduction |
% |
63.16% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.5481 |
0.6007 |
0.5179 |
0.4943 |
0.4423 |
1.1133 |
|
PhP/kW |
|
|
333.4249 |
229.3916 |
305.8373 |
|
System Loss Charge |
PhP/kWh |
0.3434 |
0.3476 |
0.4491 |
0.4043 |
0.3974 |
0.3882 |
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 |
0.0083 |
0.0083 |
0.0083 |
0.0083 |
0.0083 |
0.0083 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0845 |
0.0845 |
0.0845 |
0.0845 |
0.0845 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0845 |
|
|
|
|
|
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 |
% |
0.25% |
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 |
0.2873 |
0.2873 |
0.2873 |
0.2873 |
0.2873 |
0.2873 |
Transmission Charge |
P/Kwh |
0.0526 |
0.0578 |
0.1807 |
0.1265 |
0.1181 |
0.1070 |
System Loss Charge |
P/Kwh |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
Gen. Rate SL VAT |
P/Kwh |
0.0228 |
0.0228 |
0.0228 |
0.0228 |
0.0228 |
0.0228 |
Trans. SL VAT |
P/Kwh |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
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 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
|
|
|
|
|
|
|
|
|