January 2021

PDF

| Print |

E-mail

Cotabato Light and Power Company Summary of Generation Rate For January 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 69.20% 10,686,858 28,679,892 28,679,892 2.6837 Bilateral Contracts: TSI 11.47% 1,771,625 13,586,822 13,586,822 7.6691 TMI 0.00% - - - SMCPC 11.88% 1,835,218 13,273,772 13,273,772 7.2328 HBI 7.33% 1,132,511 4,463,480 4,463,480 3.9412 Net Metering 0.11% 16,277 64,574 64,574 3.9672 Others: PPD and Pilferage - (624,892) (624,892) Total 100% 15,442,489 60,068,539 (624,892) 59,443,646 3.8494 Other Generation Rate Adjustments Approved by ERC 0.0049 Effective Rate 3.8543 COTABATO LIGHT & POWER COMPANY RATE PROFILE - COMPARATIVE For January 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 3.8543 3.8543 3.8543 3.8543 3.8543 3.8543 Power Act Reduction % 66.17% Transmission Charge PhP/kWh 0.4531 0.6259 0.5179 0.4943 0.4423 1.0020 PhP/kW 480.4933 312.2057 452.1804 System Loss Charge PhP/kWh 0.3012 0.3133 0.4535 0.3907 0.3856 0.3396 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 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh 0.0848 0.0848 0.0848 0.0848 0.0848 (In excess of 80 Kwh) PhP/kWh 0.0848 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% VAT Rates Generation Charge P/Kwh 0.2280 0.2280 0.2280 0.2280 0.2280 0.2280 Transmission Charge P/Kwh 0.0443 0.0613 0.2575 0.1696 0.1624 0.0981 System Loss Charge P/Kwh 0.0222 0.0222 0.0222 0.0222 0.0222 0.0222 Gen. Rate SL VAT P/Kwh 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 Trans. SL VAT P/Kwh 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062 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 -0.2193 -0.2193 -0.2193 -0.2193 -0.2193 -0.2193