September 2020 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For September 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 60.55% 9,346,589 24,899,349
24,899,349 2.6640
Bilateral Contracts:
TSI 15.77% 2,434,543 16,653,738
16,653,738 6.8406
TMI 0.00% - -
-
SMCPC 16.09% 2,483,929 15,193,079
15,193,079 6.1166
HBI 7.47% 1,153,753 4,670,074
4,670,074 4.0477
Net Metering 0.11% 16,936 67,495
67,495 3.9853
Others:
PPD and Pilferage

(83) 39,483 39,400
Total 100% 15,435,750 61,483,651 39,483 61,523,134 3.9858
Other Generation Rate Adjustments Approved by ERC




0.0049
Effective Rate




3.9907








COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For September 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 3.9907 3.9907 3.9907 3.9907 3.9907 3.9907
Power Act Reduction % 56.49%




Transmission Charge PhP/kWh 0.4733 0.6619 0.5179 0.4943 0.4423 1.0819

PhP/kW

486.8484 310.0677 474.3481
System Loss Charge PhP/kWh 0.3366 0.3508 0.4928 0.4331 0.4318 0.3825
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 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0831 0.0831 0.0831 0.0831 0.0831
(In excess of 80 Kwh) PhP/kWh 0.0831




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 0.2684 0.2684 0.2684 0.2684 0.2684 0.2684
Transmission Charge P/Kwh 0.0460 0.0643 0.2473 0.1703 0.1687 0.1051
System Loss Charge P/Kwh 0.0269 0.0269 0.0269 0.0269 0.0269 0.0269
Gen. Rate SL VAT P/Kwh 0.0202 0.0202 0.0202 0.0202 0.0202 0.0202
Trans. SL VAT P/Kwh 0.0067 0.0067 0.0067 0.0067 0.0067 0.0067
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 -0.2135 -0.2135 -0.2135 -0.2135 -0.2135 -0.2135








Cotabato Light and Power Company
Summary of Generation Rate
For September 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 60.55% 9,346,589 24,899,349 24,899,349 2.6640
Bilateral Contracts:
TSI 15.77% 2,434,543 16,653,738 16,653,738 6.8406
TMI 0.00% - - -
SMCPC 16.09% 2,483,929 15,193,079 15,193,079 6.1166
HBI 7.47% 1,153,753 4,670,074 4,670,074 4.0477
Net Metering 0.11% 16,936 67,495 67,495 3.9853
Others:
PPD and Pilferage (83) 39,483 39,400
Total 100% 15,435,750 61,483,651 39,483 61,523,134 3.9858
Other Generation Rate Adjustments Approved by ERC 0.0049
Effective Rate 3.9907