December 2021

PDF

| Print |

E-mail

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