March 2020 | Print |
Written by Arlene V. Hepiga   
Cotabato Light and Power Company
Summary of Generation Rate
For March 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 58.02% 9,725,867 29,193,337
29,193,337 3.0016
Bilateral Contracts:
TSI 16.63% 2,787,400 16,223,162
16,223,162 5.8202
TMI 0.00% - -
-
SMCPC 22.31% 3,739,583 18,905,318
18,905,318 5.0555
HBI 3.04% 508,857 2,043,237
2,043,237 4.0153
Others:
PPD and Pilferage

(33,234) (861,927) (895,161)
Total 100% 16,761,708 66,331,820 (861,927) 65,469,893 3.9059
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.9108















COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For March 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 3.9108 3.9108 3.9108 3.9108 3.9108 3.9108
Power Act Reduction % 58.98%




Transmission Charge PhP/kWh 0.4722 0.5603 0.5179 0.4943 0.4423 1.1276

PhP/kW

348.4679 232.5533 327.9604
System Loss Charge PhP/kWh 0.3320 0.3387 0.4439 0.3987 0.3912 0.3817
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 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0741 0.0741 0.0741 0.0741 0.0741
(In excess of 80 Kwh) PhP/kWh 0.0741




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 0.3060 0.3060 0.3060 0.3060 0.3060 0.3060
Transmission Charge P/Kwh 0.0468 0.0557 0.1931 0.1341 0.1243 0.1119
System Loss Charge P/Kwh 0.0293 0.0293 0.0293 0.0293 0.0293 0.0293
Gen. Rate SL VAT P/Kwh 0.0232 0.0232 0.0232 0.0232 0.0232 0.0232
Trans. SL VAT P/Kwh 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061
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 0.0000 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 0.0495 0.0495 0.0495 0.0495 0.0495 0.0495
NPC/PSALM Adjustment P/Kwh -0.1972 -0.1972 -0.1972 -0.1972 -0.1972 -0.1972