Cotabato Light and Power Company |
Summary of Generation Rate |
For December 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 |
66.29% |
11,340,882 |
30,318,077 |
|
30,318,077 |
2.6733 |
Bilateral Contracts: |
TSI |
12.74% |
2,179,526 |
23,578,472 |
|
23,578,472 |
10.8182 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
12.81% |
2,190,986 |
18,954,559 |
|
18,954,559 |
8.6512 |
HBI |
8.06% |
1,379,706 |
6,524,633 |
|
6,524,633 |
4.7290 |
Net Metering |
0.10% |
16,320 |
73,463 |
|
73,463 |
4.5014 |
Others: |
PPD and Pilferage |
|
|
(89,112) |
(670,892) |
(760,004) |
|
Total |
100% |
17,107,420 |
79,360,092 |
(670,892) |
78,689,200 |
4.5997 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.5997 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For December 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 |
4.5997 |
4.5997 |
4.5997 |
4.5997 |
4.5997 |
4.5997 |
Power Act Reduction |
% |
71.47% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3795 |
0.5276 |
0.5179 |
0.4943 |
0.4423 |
1.0187 |
|
PhP/kW |
|
|
412.4804 |
251.6227 |
412.2385 |
|
System Loss Charge |
PhP/kWh |
0.3955 |
0.4072 |
0.5331 |
0.4789 |
0.4869 |
0.4462 |
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 |
0.0050 |
0.0050 |
0.0050 |
0.0050 |
0.0050 |
0.0050 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0839 |
0.0839 |
0.0839 |
0.0839 |
0.0839 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0839 |
|
|
|
|
|
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 |
0.0530 |
0.0530 |
0.0530 |
0.0530 |
0.0530 |
0.0530 |
Franchise Tax Recovery - Maguindanao |
PhP/kWh |
0.0365 |
0.0365 |
0.0365 |
0.0365 |
0.0365 |
0.0365 |
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 |
0.3429 |
0.3429 |
0.3429 |
0.3429 |
0.3429 |
0.3429 |
Transmission Charge |
P/Kwh |
0.0378 |
0.0526 |
0.2111 |
0.1430 |
0.1529 |
0.1017 |
System Loss Charge |
P/Kwh |
0.0335 |
0.0335 |
0.0335 |
0.0335 |
0.0335 |
0.0335 |
Gen. Rate SL VAT |
P/Kwh |
0.0272 |
0.0272 |
0.0272 |
0.0272 |
0.0272 |
0.0272 |
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 |
-0.2002 |
-0.2002 |
-0.2002 |
-0.2002 |
-0.2002 |
-0.2002 |
|
|
|
|
|
|
|
|
|