Cotabato Light and Power Company |
Summary of Generation Rate |
For December 2020 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 |
68.08% |
10,653,660 |
28,679,253 |
|
28,679,253 |
2.6920 |
Bilateral Contracts: |
TSI |
12.15% |
1,900,613 |
15,593,659 |
|
15,593,659 |
8.2045 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
12.41% |
1,941,552 |
13,708,554 |
|
13,708,554 |
7.0606 |
HBI |
7.27% |
1,137,280 |
4,642,681 |
|
4,642,681 |
4.0823 |
Net Metering |
0.10% |
15,729 |
63,158 |
|
63,158 |
4.0154 |
Others: |
PPD and Pilferage |
|
|
(200) |
(604,605) |
(604,804) |
|
Total |
100% |
15,648,834 |
62,687,105 |
(604,605) |
62,082,501 |
3.9672 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.9721 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For December 2020 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 |
3.9721 |
3.9721 |
3.9721 |
3.9721 |
3.9721 |
3.9721 |
Power Act Reduction |
% |
71.13% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4592 |
0.6782 |
0.5179 |
0.4943 |
0.4423 |
1.0431 |
|
PhP/kW |
|
|
458.0586 |
294.5092 |
421.4289 |
|
System Loss Charge |
PhP/kWh |
0.3334 |
0.3499 |
0.4812 |
0.4211 |
0.4148 |
0.3774 |
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 |
0.0014 |
0.0014 |
0.0014 |
0.0014 |
0.0014 |
0.0014 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0845 |
0.0845 |
0.0845 |
0.0845 |
0.0845 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0845 |
|
|
|
|
|
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 |
0.2477 |
0.2477 |
0.2477 |
0.2477 |
0.2477 |
0.2477 |
Transmission Charge |
P/Kwh |
0.0448 |
0.0662 |
0.2364 |
0.1585 |
0.1503 |
0.1018 |
System Loss Charge |
P/Kwh |
0.0252 |
0.0252 |
0.0252 |
0.0252 |
0.0252 |
0.0252 |
Gen. Rate SL VAT |
P/Kwh |
0.0187 |
0.0187 |
0.0187 |
0.0187 |
0.0187 |
0.0187 |
Trans. SL VAT |
P/Kwh |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
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 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2182 |
-0.2182 |
-0.2182 |
-0.2182 |
-0.2182 |
-0.2182 |
|
|
|
|
|
|
|
|
|