July 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For July 2021 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 63.04% 10,498,144 31,289,568
31,289,568 2.9805
Bilateral Contracts:
TSI 13.81% 2,299,035 17,662,511
17,662,511 7.6826
TMI 0.00% - -
-
SMCPC 15.54% 2,588,257 16,198,779
16,198,779 6.2586
HBI 7.51% 1,251,467 5,334,264
5,334,264 4.2624
Net Metering 0.10% 16,320 67,160
67,160 4.1152
Others:
PPD and Pilferage

(136,711) (739,147) (875,857)
Total 100% 16,653,223 70,415,571 (739,147) 69,676,425 4.1840
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.1840








COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For July 2021 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 4.1840 4.1840 4.1840 4.1840 4.1840 4.1840
Power Act Reduction % 67.00%




Transmission Charge PhP/kWh 0.4117 0.6196 0.5179 0.4943 0.4423 1.0711

PhP/kW

498.7651 304.6368 447.7686
System Loss Charge PhP/kWh 0.3479 0.3636 0.5063 0.4373 0.4401 0.3978
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 0.0043 0.0043 0.0043 0.0043 0.0043 0.0043
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0783 0.0783 0.0783 0.0783 0.0783
(In excess of 80 Kwh) PhP/kWh 0.0783




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%
Franchise Tax Recovery - Cot. City PhP/kWh 0.0572 0.0572 0.0572 0.0572 0.0572 0.0572
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0386 0.0386 0.0386 0.0386 0.0386 0.0386
VAT Rates
Generation Charge P/Kwh 0.2764 0.2764 0.2764 0.2764 0.2764 0.2764
Transmission Charge P/Kwh 0.0388 0.0583 0.2360 0.1501 0.1536 0.1010
System Loss Charge P/Kwh 0.0271 0.0271 0.0271 0.0271 0.0271 0.0271
Gen. Rate SL VAT P/Kwh 0.0209 0.0209 0.0209 0.0209 0.0209 0.0209
Trans. SL VAT P/Kwh 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062
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 0.0983 0.0983 0.0983 0.0983 0.0983 0.0983
NPC/PSALM Adjustment P/Kwh -0.2093 -0.2093 -0.2093 -0.2093 -0.2093 -0.2093