April 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For April 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 64.24% 9,592,234 28,493,796
28,493,796 2.9705
Bilateral Contracts:
TSI 14.27% 2,131,017 16,031,397
16,031,397 7.5229
TMI 0.00% - -
-
SMCPC 15.28% 2,281,944 14,330,946
14,330,946 6.2801
HBI 6.10% 910,892 3,881,598
3,881,598 4.2613
Net Metering 0.10% 15,000 62,409
62,409 4.1606
Others:
PPD and Pilferage

(458,132) (706,393) (1,164,525)
Total 100% 14,931,087 62,342,013 (706,393) 61,635,621 4.1280
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.1280







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For April 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 4.1280 4.1280 4.1280 4.1280 4.1280 4.1280
Power Act Reduction % 56.22%




Transmission Charge PhP/kWh 0.4498 0.6218 0.5179 0.4943 0.4423 0.9761

PhP/kW

443.1533 273.4908 411.9926
System Loss Charge PhP/kWh 0.3306 0.3429 0.4785 0.4181 0.4170 0.3684
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 0.0126 0.0126 0.0126 0.0126 0.0126 0.0126
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0983 0.0983 0.0983 0.0983 0.0983
(In excess of 80 Kwh) PhP/kWh 0.0983




Senior Citizen Subsidy PhP/kWh 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
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 0.2734 0.2734 0.2734 0.2734 0.2734 0.2734
Transmission Charge P/Kwh 0.0438 0.0605 0.2438 0.1621 0.1606 0.0950
System Loss Charge P/Kwh 0.0260 0.0260 0.0260 0.0260 0.0260 0.0260
Gen. Rate SL VAT P/Kwh 0.0197 0.0197 0.0197 0.0197 0.0197 0.0197
Trans. SL VAT P/Kwh 0.0063 0.0063 0.0063 0.0063 0.0063 0.0063
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 -0.2277 -0.2277 -0.2277 -0.2277 -0.2277 -0.2277