January 2022

PDF

| Print |

E-mail

Cotabato Light and Power Company Summary of Generation Rate For January 2022 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 68.76% 11,148,980 29,713,189 29,713,189 2.6651 Bilateral Contracts: TSI 12.66% 2,053,442 22,679,740 22,679,740 11.0447 TMI 0.00% - - - SMCPC 12.86% 2,085,691 19,392,663 19,392,663 9.2980 HBI 5.64% 914,049 4,384,512 4,384,512 4.7968 Net Metering 0.08% 13,320 61,268 61,268 4.5997 Others: PPD and Pilferage (66,007) (1,085,465) (1,151,472) Total 100% 16,215,482 76,165,365 (1,085,465) 75,079,900 4.6301 Other Generation Rate Adjustments Approved by ERC 0.0000 Effective Rate 4.6301 COTABATO LIGHT & POWER COMPANY RATE PROFILE - COMPARATIVE For January 2022 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 4.6301 4.6301 4.6301 4.6301 4.6301 4.6301 Power Act Reduction % 63.96% Transmission Charge PhP/kWh 0.3866 0.5020 0.5179 0.4943 0.4423 0.9494 PhP/kW 421.7486 265.2313 431.0091 System Loss Charge PhP/kWh 0.4013 0.4105 0.5644 0.4980 0.5026 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 0.0104 0.0104 0.0104 0.0104 0.0104 0.0104 Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh 0.0913 0.0913 0.0913 0.0913 0.0913 (In excess of 80 Kwh) PhP/kWh 0.0913 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 0.0557 0.0557 0.0557 0.0557 0.0557 0.0557 Franchise Tax Recovery - Maguindanao PhP/kWh 0.0406 0.0406 0.0406 0.0406 0.0406 0.0406 Real Property Tax Recovery - Cot City PhP/kWh 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 VAT Rates Generation Charge P/Kwh 0.3337 0.3337 0.3337 0.3337 0.3337 0.3337 Transmission Charge P/Kwh 0.0371 0.0481 0.2327 0.1531 0.1587 0.0909 System Loss Charge P/Kwh 0.0330 0.0330 0.0330 0.0330 0.0330 0.0330 Gen. Rate SL VAT P/Kwh 0.0266 0.0266 0.0266 0.0266 0.0266 0.0266 Trans. SL VAT P/Kwh 0.0064 0.0064 0.0064 0.0064 0.0064 0.0064 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 -0.2091 -0.2091 -0.2091 -0.2091 -0.2091 -0.2091