December 2020 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For December 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 68.08% 10,653,660 28,679,253
28,679,253 2.6920
Bilateral Contracts:
TSI 12.15% 1,900,613 15,593,659
15,593,659 8.2045
TMI 0.00% - -
-
SMCPC 12.41% 1,941,552 13,708,554
13,708,554 7.0606
HBI 7.27% 1,137,280 4,642,681
4,642,681 4.0823
Net Metering 0.10% 15,729 63,158
63,158 4.0154
Others:
PPD and Pilferage

(200) (604,605) (604,804)
Total 100% 15,648,834 62,687,105 (604,605) 62,082,501 3.9672
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.9721







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For December 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 3.9721 3.9721 3.9721 3.9721 3.9721 3.9721
Power Act Reduction % 71.13%




Transmission Charge PhP/kWh 0.4592 0.6782 0.5179 0.4943 0.4423 1.0431

PhP/kW

458.0586 294.5092 421.4289
System Loss Charge PhP/kWh 0.3334 0.3499 0.4812 0.4211 0.4148 0.3774
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
0.0845 0.0845 0.0845 0.0845 0.0845
(In excess of 80 Kwh) PhP/kWh 0.0845




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 0.2477 0.2477 0.2477 0.2477 0.2477 0.2477
Transmission Charge P/Kwh 0.0448 0.0662 0.2364 0.1585 0.1503 0.1018
System Loss Charge P/Kwh 0.0252 0.0252 0.0252 0.0252 0.0252 0.0252
Gen. Rate SL VAT P/Kwh 0.0187 0.0187 0.0187 0.0187 0.0187 0.0187
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 0.0000 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 -0.2182 -0.2182 -0.2182 -0.2182 -0.2182 -0.2182