March 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For March 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 62.99% 10,157,046 30,878,644
30,878,644 3.0401
Bilateral Contracts:
TSI 14.19% 2,288,494 17,202,258
17,202,258 7.5168
TMI 0.00% - -
-
SMCPC 14.52% 2,341,586 14,192,185
14,192,185 6.0609
HBI 8.20% 1,322,952 5,577,635
5,577,635 4.2161
Net Metering 0.10% 15,558 63,648
63,648 4.0910
Others:
PPD and Pilferage

(144,662) (676,882) (821,544)
Total 100% 16,125,636 67,769,708 (676,882) 67,092,827 4.1606
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.1606







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For March 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 4.1606 4.1606 4.1606 4.1606 4.1606 4.1606
Power Act Reduction % 69.12%




Transmission Charge PhP/kWh 0.4211 0.5803 0.5179 0.4943 0.4423 1.0390

PhP/kW

454.3136 277.4632 403.5095
System Loss Charge PhP/kWh 0.3228 0.3340 0.4577 0.4014 0.3981 0.3663
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 0.0036 0.0036 0.0036 0.0036 0.0036 0.0036
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0855 0.0855 0.0855 0.0855 0.0855
(In excess of 80 Kwh) PhP/kWh 0.0855




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 0.2303 0.2303 0.2303 0.2303 0.2303 0.2303
Transmission Charge P/Kwh 0.0406 0.0561 0.2259 0.1486 0.1440 0.1005
System Loss Charge P/Kwh 0.0220 0.0220 0.0220 0.0220 0.0220 0.0220
Gen. Rate SL VAT P/Kwh 0.0162 0.0162 0.0162 0.0162 0.0162 0.0162
Trans. SL VAT P/Kwh 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058
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 -0.2136 -0.2136 -0.2136 -0.2136 -0.2136 -0.2136