Cotabato Light and Power Company |
Summary of Generation Rate |
For September 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 |
75.68% |
13,162,472 |
35,545,416 |
|
35,545,416 |
2.7005 |
Bilateral Contracts: |
TSI |
8.00% |
1,391,083 |
23,919,062 |
|
23,919,062 |
17.1946 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
8.87% |
1,542,792 |
21,778,279 |
|
21,778,279 |
14.1161 |
HBI |
7.14% |
1,241,418 |
6,448,212 |
|
6,448,212 |
5.1942 |
Net Metering |
0.31% |
54,582 |
197,896 |
|
197,896 |
3.6257 |
Others: |
PPD and Pilferage |
|
|
(42,205) |
(707,240) |
(749,444) |
|
Total |
100% |
17,392,347 |
87,846,659 |
(707,240) |
87,139,419 |
5.0102 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.0102 |
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For September 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 |
5.0102 |
5.0102 |
5.0102 |
5.0102 |
5.0102 |
5.0102 |
Power Act Reduction |
% |
79.53% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3991 |
0.5222 |
0.5179 |
0.4943 |
0.4423 |
1.0239 |
|
PhP/kW |
|
|
433.3239 |
264.7166 |
413.8544 |
|
System Loss Charge |
PhP/kWh |
0.4166 |
0.4261 |
0.5663 |
0.4986 |
0.5129 |
0.4648 |
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 |
0.0012 |
0.0012 |
0.0012 |
0.0012 |
0.0012 |
0.0012 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0921 |
0.0921 |
0.0921 |
0.0921 |
0.0921 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0921 |
|
|
|
|
|
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 |
0.0539 |
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 |
0.3345 |
0.3345 |
0.3345 |
0.3345 |
0.3345 |
0.3345 |
Transmission Charge |
P/Kwh |
0.0406 |
0.0531 |
0.2384 |
0.1489 |
0.1678 |
0.1042 |
System Loss Charge |
P/Kwh |
0.0322 |
0.0322 |
0.0322 |
0.0322 |
0.0322 |
0.0322 |
Gen. Rate SL VAT |
P/Kwh |
0.0258 |
0.0258 |
0.0258 |
0.0258 |
0.0258 |
0.0258 |
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 |
0.1800 |
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 |
0.0983 |
0.0983 |
0.0983 |
0.0983 |
0.0983 |
0.0983 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2085 |
-0.2085 |
-0.2085 |
-0.2085 |
-0.2085 |
-0.2085 |
|
|
|
|
|
|
|
|
|