Cotabato Light and Power Company |
Summary of Generation Rate |
For December 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 |
73.40% |
12,600,192 |
33,787,125 |
|
33,787,125 |
2.6815 |
Bilateral Contracts: |
TSI |
10.31% |
1,768,998 |
25,708,833 |
|
25,708,833 |
14.5330 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
10.00% |
1,716,625 |
23,428,653 |
|
23,428,653 |
13.6481 |
HBI |
6.23% |
1,069,185 |
5,779,670 |
|
5,779,670 |
5.4057 |
Net Metering |
0.07% |
11,337 |
51,688 |
|
51,688 |
4.5592 |
Others: |
PPD and Pilferage |
|
|
(48,320) |
(238,658) |
(286,979) |
|
Total |
100% |
17,166,337 |
88,707,649 |
(238,658) |
88,468,990 |
5.1536 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.1536 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For December 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 |
5.1536 |
5.1536 |
5.1536 |
5.1536 |
5.1536 |
5.1536 |
Power Act Reduction |
% |
71.59% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4037 |
0.4944 |
0.5179 |
0.4943 |
0.4423 |
1.0192 |
|
PhP/kW |
|
|
404.2733 |
252.4390 |
393.0182 |
|
System Loss Charge |
PhP/kWh |
0.4114 |
0.4182 |
0.5559 |
0.4942 |
0.5005 |
0.4570 |
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 |
0.0029 |
0.0029 |
0.0029 |
0.0029 |
0.0029 |
0.0029 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0981 |
0.0981 |
0.0981 |
0.0981 |
0.0981 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0981 |
|
|
|
|
|
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 |
0.3961 |
0.3961 |
0.3961 |
0.3961 |
0.3961 |
0.3961 |
Transmission Charge |
P/Kwh |
0.0416 |
0.0509 |
0.2425 |
0.1565 |
0.1654 |
0.1048 |
System Loss Charge |
P/Kwh |
0.0356 |
0.0356 |
0.0356 |
0.0356 |
0.0356 |
0.0356 |
Gen. Rate SL VAT |
P/Kwh |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
0.0293 |
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 |
0.1800 |
0.1800 |
0.1800 |
0.1800 |
0.1800 |
0.1800 |
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 - 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 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2097 |
-0.2097 |
-0.2097 |
-0.2097 |
-0.2097 |
-0.2097 |
|
|
|
|
|
|
|
|
|