June 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For June 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 62.26% 10,129,906 30,216,679
30,216,679 2.9829
Bilateral Contracts:
TSI 16.35% 2,659,235 19,359,824
19,359,824 7.2802
TMI 0.00% - -
-
SMCPC 18.65% 3,033,790 16,500,800
16,500,800 5.4390
HBI 2.65% 431,030 1,819,290
1,819,290 4.2208
Net Metering 0.09% 15,097 60,580
60,580 4.0127
Others:
PPD and Pilferage

(200,084) (806,792) (1,006,876)
Total 100% 16,269,058 67,757,089 (806,792) 66,950,297 4.1152
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.1152







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For June 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 4.1152 4.1152 4.1152 4.1152 4.1152 4.1152
Power Act Reduction % 62.04%




Transmission Charge PhP/kWh 0.4003 0.5841 0.5179 0.4943 0.4423 1.0812

PhP/kW

452.8509 279.8269 418.7091
System Loss Charge PhP/kWh 0.3341 0.3477 0.4870 0.4250 0.4282 0.3845
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 - - - - - -
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0778 0.0778 0.0778 0.0778 0.0778
(In excess of 80 Kwh) PhP/kWh 0.0778




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 0.2901 0.2901 0.2901 0.2901 0.2901 0.2901
Transmission Charge P/Kwh 0.0389 0.0568 0.2396 0.1582 0.1624 0.1050
System Loss Charge P/Kwh 0.0276 0.0276 0.0276 0.0276 0.0276 0.0276
Gen. Rate SL VAT P/Kwh 0.0215 0.0215 0.0215 0.0215 0.0215 0.0215
Trans. SL VAT P/Kwh 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061
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 -0.2048 -0.2048 -0.2048 -0.2048 -0.2048 -0.2048