Cotabato Light and Power Company |
Summary of Generation Rate |
For August 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 |
64.84% |
10,305,372 |
27,242,293 |
|
27,242,293 |
2.6435 |
Bilateral Contracts: |
TSI |
14.38% |
2,284,908 |
19,003,277 |
|
19,003,277 |
8.3169 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
13.79% |
2,191,889 |
15,704,516 |
|
15,704,516 |
7.1648 |
HBI |
6.89% |
1,095,558 |
4,696,478 |
|
4,696,478 |
4.2868 |
Net Metering |
0.09% |
15,000 |
62,760 |
|
62,760 |
4.1840 |
Others: |
PPD and Pilferage |
|
|
(244,238) |
(656,001) |
(900,239) |
|
Total |
100% |
15,892,727 |
66,465,086 |
(656,001) |
65,809,085 |
4.1408 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.1408 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For August 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 |
4.1408 |
4.1408 |
4.1408 |
4.1408 |
4.1408 |
4.1408 |
Power Act Reduction |
% |
58.80% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4238 |
0.6042 |
0.5179 |
0.4943 |
0.4423 |
1.0427 |
|
PhP/kW |
|
|
467.8531 |
292.3998 |
417.9520 |
|
System Loss Charge |
PhP/kWh |
0.3455 |
0.3591 |
0.5044 |
0.4411 |
0.4377 |
0.3922 |
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 |
|
0.0851 |
0.0851 |
0.0851 |
0.0851 |
0.0851 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0851 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
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 |
0.3036 |
0.3036 |
0.3036 |
0.3036 |
0.3036 |
0.3036 |
Transmission Charge |
P/Kwh |
0.0404 |
0.0575 |
0.2408 |
0.1610 |
0.1567 |
0.0993 |
System Loss Charge |
P/Kwh |
0.0292 |
0.0292 |
0.0292 |
0.0292 |
0.0292 |
0.0292 |
Gen. Rate SL VAT |
P/Kwh |
0.0229 |
0.0229 |
0.0229 |
0.0229 |
0.0229 |
0.0229 |
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 |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
|
|
|
|
|
|
|
|
|