May 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For May 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 64.42% 10,775,494 31,955,053
31,955,053 2.9655
Bilateral Contracts:
TSI 15.30% 2,558,586 17,386,120
17,386,120 6.7952
TMI 0.00% - -
-
SMCPC 16.09% 2,691,721 15,686,300
15,686,300 5.8276
HBI 4.11% 686,922 2,833,830
2,833,830 4.1254
Net Metering 0.09% 14,755 60,909
60,909 4.1280
Others:
PPD and Pilferage

(80,851) (718,966) (799,817)
Total 100% 16,727,478 67,841,361 (718,966) 67,122,395 4.0127
Other Generation Rate Adjustments Approved by ERC





Effective Rate




4.0127







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For May 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 4.0127 4.0127 4.0127 4.0127 4.0127 4.0127
Power Act Reduction % 73.68%




Transmission Charge PhP/kWh 0.3969 0.5684 0.5179 0.4943 0.4423 0.9946

PhP/kW

447.5324 273.4047 401.8542
System Loss Charge PhP/kWh 0.3225 0.3350 0.4698 0.4081 0.4048 0.3662
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 0.0067 0.0067 0.0067 0.0067 0.0067 0.0067
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0762 0.0762 0.0762 0.0762 0.0762
(In excess of 80 Kwh) PhP/kWh 0.0762




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%
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 0.2647 0.2647 0.2647 0.2647 0.2647 0.2647
Transmission Charge P/Kwh 0.0388 0.0557 0.2360 0.1534 0.1490 0.0973
System Loss Charge P/Kwh 0.0252 0.0252 0.0252 0.0252 0.0252 0.0252
Gen. Rate SL VAT P/Kwh 0.0193 0.0193 0.0193 0.0193 0.0193 0.0193
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 0.0000 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 -0.2045 -0.2045 -0.2045 -0.2045 -0.2045 -0.2045