Cotabato Light and Power Company |
Summary of Generation Rate |
For August 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 |
71.06% |
11,765,456 |
31,748,214 |
|
31,748,214 |
2.6984 |
Bilateral Contracts: |
TSI |
9.02% |
1,493,481 |
26,875,956 |
|
26,875,956 |
17.9955 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
11.67% |
1,931,621 |
24,475,854 |
|
24,475,854 |
12.6711 |
HBI |
8.15% |
1,348,982 |
7,597,242 |
|
7,597,242 |
5.6318 |
Net Metering |
0.10% |
16,726 |
85,160 |
|
85,160 |
5.0915 |
Others: |
PPD and Pilferage |
|
|
(66,239) |
(726,999) |
(793,237) |
|
Total |
100% |
16,556,267 |
90,716,187 |
(726,999) |
89,989,189 |
5.4354 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.4354 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For August 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 |
5.4354 |
5.4354 |
5.4354 |
5.4354 |
5.4354 |
5.4354 |
Power Act Reduction |
% |
65.90% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4168 |
0.5853 |
0.5179 |
0.4943 |
0.4423 |
1.0503 |
|
PhP/kW |
|
|
461.8733 |
268.0313 |
439.3975 |
|
System Loss Charge |
PhP/kWh |
0.4632 |
0.4765 |
0.6305 |
0.5567 |
0.5658 |
0.5133 |
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 |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.1025 |
0.1025 |
0.1025 |
0.1025 |
0.1025 |
(In excess of 80 Kwh) |
PhP/kWh |
0.1025 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
Inter-Class Cross Subsidies |
PhP/kWh |
|
|
|
|
|
|
Surcharge |
% |
2% |
2% |
2% |
2% |
2% |
2% |
Franchise Tax Recovery - Cot. City |
PhP/kWh |
0.0539 |
0.0539 |
0.0539 |
0.0539 |
0.0539 |
0.0539 |
Franchise Tax Recovery - Maguindanao |
PhP/kWh |
0.0375 |
0.0375 |
0.0375 |
0.0375 |
0.0375 |
0.0375 |
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 |
0.4278 |
0.4278 |
0.4278 |
0.4278 |
0.4278 |
0.4278 |
Transmission Charge |
P/Kwh |
0.0425 |
0.0596 |
0.2584 |
0.1632 |
0.1751 |
0.1071 |
System Loss Charge |
P/Kwh |
0.0409 |
0.0409 |
0.0409 |
0.0409 |
0.0409 |
0.0409 |
Gen. Rate SL VAT |
P/Kwh |
0.0339 |
0.0339 |
0.0339 |
0.0339 |
0.0339 |
0.0339 |
Trans. SL VAT |
P/Kwh |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
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 |
-0.2104 |
-0.2104 |
-0.2104 |
-0.2104 |
-0.2104 |
-0.2104 |
|
|
|
|
|
|
|
|
|