Cotabato Light and Power Company |
Summary of Generation Rate |
For October 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 |
83.80% |
14,722,852 |
41,924,179 |
|
41,924,179 |
2.8476 |
Bilateral Contracts: |
TSI |
0.82% |
143,522 |
2,658,719 |
|
2,658,719 |
18.5248 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
8.44% |
1,483,395 |
21,826,787 |
|
21,826,787 |
14.7141 |
HBI |
6.84% |
1,202,152 |
4,889,994 |
|
4,889,994 |
4.0677 |
Net Metering |
0.09% |
16,682 |
83,786 |
|
83,786 |
5.0225 |
Others: |
PPD and Pilferage |
|
|
(32,352) |
(261,315) |
(293,668) |
|
Total |
100% |
17,568,603 |
71,351,113 |
(261,315) |
71,089,797 |
4.0464 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.0464 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For October 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 |
4.0464 |
4.0464 |
4.0464 |
4.0464 |
4.0464 |
4.0464 |
Power Act Reduction |
% |
83.12% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3846 |
0.4829 |
0.5179 |
0.4943 |
0.4423 |
1.0341 |
|
PhP/kW |
|
|
395.9335 |
249.8329 |
416.0100 |
|
System Loss Charge |
PhP/kWh |
0.3410 |
0.3485 |
0.4806 |
0.4263 |
0.4326 |
0.3908 |
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 |
0.0174 |
0.0174 |
0.0174 |
0.0174 |
0.0174 |
0.0174 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0806 |
0.0806 |
0.0806 |
0.0806 |
0.0806 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0806 |
|
|
|
|
|
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 Recovery - Cot. City |
PhP/kWh |
0.0532 |
0.0532 |
0.0532 |
0.0532 |
0.0532 |
0.0532 |
Franchise Tax Recovery - Maguindanao |
PhP/kWh |
0.0370 |
0.0370 |
0.0370 |
0.0370 |
0.0370 |
0.0370 |
Real Property Tax Recovery - Cot City |
PhP/kWh |
0.0013 |
0.0013 |
0.0013 |
0.0013 |
0.0013 |
0.0005 |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.1848 |
0.1848 |
0.1848 |
0.1848 |
0.1848 |
0.1848 |
Transmission Charge |
P/Kwh |
0.0403 |
0.0507 |
0.2313 |
0.1570 |
0.1658 |
0.1084 |
System Loss Charge |
P/Kwh |
0.0206 |
0.0206 |
0.0206 |
0.0206 |
0.0206 |
0.0206 |
Gen. Rate SL VAT |
P/Kwh |
0.0142 |
0.0142 |
0.0142 |
0.0142 |
0.0142 |
0.0142 |
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 |
0.1419 |
0.1419 |
0.1419 |
0.1419 |
0.1419 |
0.1419 |
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 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
UCME - True-up Adjustment for CY 2012 |
P/Kwh |
0.0239 |
0.0239 |
0.0239 |
0.0239 |
0.0239 |
0.0239 |
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 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2035 |
-0.2035 |
-0.2035 |
-0.2035 |
-0.2035 |
-0.2035 |
|
|
|
|
|
|
|
|
|