January 2020 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For January 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 65.88% 10,328,708 25,822,208
25,822,208 2.5000
Bilateral Contracts:
TSI 16.80% 2,634,288 15,458,503
15,458,503 5.8682
TMI 0.00% - -
-
SMCPC 13.63% 2,137,038 16,353,415
16,353,415 7.6524
HBI 3.68% 577,289 2,281,368
2,281,368 3.9519
Others:
PPD and Pilferage

(73,639) (682,793) (756,431)
Total 100% 15,677,323 59,841,856 (682,793) 59,159,063 3.7735
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.7784















COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For January 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 3.7784 3.7784 3.7784 3.7784 3.7784 3.7784
Power Act Reduction % 62.31%




Transmission Charge PhP/kWh 0.5050 0.5716 0.5179 0.4943 0.4423 1.0536

PhP/kW

344.5946 232.9195 331.1133
System Loss Charge PhP/kWh 0.3257 0.3307 0.4473 0.3939 0.3875 0.3674
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 0.0045 0.0045 0.0045 0.0045 0.0045 0.0045
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0808 0.0808 0.0808 0.0808 0.0808
(In excess of 80 Kwh) PhP/kWh 0.0808




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 % 0.75% 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 0.3003 0.3003 0.3003 0.3003 0.3003 0.3003
Transmission Charge P/Kwh 0.0496 0.0561 0.2064 0.1375 0.1293 0.1034
System Loss Charge P/Kwh 0.0292 0.0292 0.0292 0.0292 0.0292 0.0292
Gen. Rate SL VAT P/Kwh 0.0228 0.0228 0.0228 0.0228 0.0228 0.0228
Trans. SL VAT P/Kwh 0.0064 0.0064 0.0064 0.0064 0.0064 0.0064
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 -0.2060 -0.2060 -0.2060 -0.2060 -0.2060 -0.2060