September 2019 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For September 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 60.98% 9,484,712 25,141,089
25,141,089 2.6507
Bilateral Contracts:
TSI 17.73% 2,757,593 16,348,566
16,348,566 5.9286
TMI 0.00% - -
-
SMCPC 17.83% 2,772,836 16,441,986
16,441,986 5.9297
HBI 3.46% 538,620 2,131,236
2,131,236 3.9568
Others:
PPD and Pilferage

(17,662) (692,866) (710,528)
Total 100% 15,553,761 60,045,215 (692,866) 59,352,349 3.8159
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.8208







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For September 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 3.8208 3.8208 3.8208 3.8208 3.8208 3.8208
Power Act Reduction % 59.93%




Transmission Charge PhP/kWh 0.5764 0.6453 0.5179 0.4943 0.4423 1.1280

PhP/kW

345.0381 236.6846 309.8486
System Loss Charge PhP/kWh 0.3492 0.3547 0.4616 0.4128 0.3991 0.3930
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 0.0018 0.0018 0.0018 0.0018 0.0018 0.0018
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0892 0.0892 0.0892 0.0892 0.0892
(In excess of 80 Kwh) PhP/kWh 0.0892




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 % 0.25% 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 0.3040 0.3040 0.3040 0.3040 0.3040 0.3040
Transmission Charge P/Kwh 0.0556 0.0622 0.1921 0.1328 0.1162 0.1089
System Loss Charge P/Kwh 0.0310 0.0310 0.0310 0.0310 0.0310 0.0310
Gen. Rate SL VAT P/Kwh 0.0241 0.0241 0.0241 0.0241 0.0241 0.0241
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 0.0025 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 -0.2133 -0.2133 -0.2133 -0.2133 -0.2133 -0.2133