October 2020 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For October 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 63.26% 9,919,420 26,511,409
26,511,409 2.6727
Bilateral Contracts:
TSI 15.31% 2,401,013 16,222,637
16,222,637 6.7566
TMI 0.00% - -
-
SMCPC 15.32% 2,402,236 14,573,810
14,573,810 6.0668
HBI 6.00% 941,039 3,689,491
3,689,491 3.9207
Net Metering 0.11% 16,724 66,659
66,659 3.9858
Others:
PPD and Pilferage

(0) (320,216) (320,216)
Total 100% 15,680,432 61,064,005 (320,216) 60,743,789 3.8739
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.8788







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For October 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 3.8788 3.8788 3.8788 3.8788 3.8788 3.8788
Power Act Reduction % 65.94%




Transmission Charge PhP/kWh 0.4653 0.6797 0.5179 0.4943 0.4423 1.1093

PhP/kW

496.6233 332.0608 468.8558
System Loss Charge PhP/kWh 0.3280 0.3442 0.4875 0.4310 0.4217 0.3765
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 0.0137 0.0137 0.0137 0.0137 0.0137 0.0137
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0813 0.0813 0.0813 0.0813 0.0813
(In excess of 80 Kwh) PhP/kWh 0.0813




Senior Citizen Subsidy PhP/kWh 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
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 0.2734 0.2734 0.2734 0.2734 0.2734 0.2734
Transmission Charge P/Kwh 0.0451 0.0660 0.2505 0.1777 0.1658 0.1075
System Loss Charge P/Kwh 0.0275 0.0275 0.0275 0.0275 0.0275 0.0275
Gen. Rate SL VAT P/Kwh 0.0206 0.0206 0.0206 0.0206 0.0206 0.0206
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 0.00% 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 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
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 -0.2142 -0.2142 -0.2142 -0.2142 -0.2142 -0.2142