May 2020 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For May 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 60.07% 9,127,494 27,952,197
27,952,197 3.0624
Bilateral Contracts:
TSI 18.12% 2,754,108 15,223,599
15,223,599 5.5276
TMI 0.00% - -
-
SMCPC 20.23% 3,073,500 17,301,083
17,301,083 5.6291
HBI 1.58% 240,632 964,340
964,340 4.0075
Others:
PPD and Pilferage

(10,314) (680,029) (690,343)
Total 100% 15,195,734 61,430,905 (680,029) 60,750,876 3.9979
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




4.0028







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For May 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 4.0028 4.0028 4.0028 4.0028 4.0028 4.0028
Power Act Reduction % 60.28%




Transmission Charge PhP/kWh 0.3795 0.6270 0.5179 0.4943 0.4423 0.9376

PhP/kW

508.2552 374.2679 495.5366
System Loss Charge PhP/kWh 0.3314 0.3501 0.4933 0.4491 0.4323 0.3736
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 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0775 0.0775 0.0775 0.0775 0.0775
(In excess of 80 Kwh) PhP/kWh 0.0775




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 0.3183 0.3183 0.3183 0.3183 0.3183 0.3183
Transmission Charge P/Kwh 0.0373 0.0617 0.2479 0.1903 0.1685 0.0922
System Loss Charge P/Kwh 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300
Gen. Rate SL VAT P/Kwh 0.0241 0.0241 0.0241 0.0241 0.0241 0.0241
Trans. SL VAT P/Kwh 0.0059 0.0059 0.0059 0.0059 0.0059 0.0059
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 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
NPC/PSALM Adjustment P/Kwh -0.2146 -0.2146 -0.2146 -0.2146 -0.2146 -0.2146