September 2021 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For September 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 63.21% 10,936,678 28,955,058
28,955,058 2.6475
Bilateral Contracts:
TSI 15.92% 2,754,138 21,052,118
21,052,118 7.6438
TMI 0.00% - -
-
SMCPC 15.91% 2,753,281 17,929,719
17,929,719 6.5121
HBI 4.87% 842,812 3,548,819
3,548,819 4.2107
Net Metering 0.09% 15,720 65,093
65,093 4.1408
Others:
PPD and Pilferage

(67,319) (711,700) (779,018)
Total 100% 17,302,629 71,483,489 (711,700) 70,771,790 4.0902
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.0902








COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For September 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 4.0902 4.0902 4.0902 4.0902 4.0902 4.0902
Power Act Reduction % 70.16%




Transmission Charge PhP/kWh 0.4084 0.5884 0.5179 0.4943 0.4423 1.0808

PhP/kW

473.1274 287.5991 409.1923
System Loss Charge PhP/kWh 0.3448 0.3586 0.4941 0.4321 0.4291 0.3964
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 0.0011 0.0011 0.0011 0.0011 0.0011 0.0011
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 0.0552 0.0552 0.0552 0.0552 0.0552 0.0552
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0372 0.0372 0.0372 0.0372 0.0372 0.0372
Real Property Tax Recovery - Cot City PhP/kWh 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006
VAT Rates
Generation Charge P/Kwh 0.2815 0.2815 0.2815 0.2815 0.2815 0.2815
Transmission Charge P/Kwh 0.0384 0.0553 0.2216 0.1454 0.1418 0.1017
System Loss Charge P/Kwh 0.0276 0.0276 0.0276 0.0276 0.0276 0.0276
Gen. Rate SL VAT P/Kwh 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216
Trans. SL VAT P/Kwh 0.0060 0.0060 0.0060 0.0060 0.0060 0.0060
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 -0.2020 -0.2020 -0.2020 -0.2020 -0.2020 -0.2020