Cotabato Light and Power Company |
Summary of Generation Rate |
For May 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 |
65.58% |
11,200,650 |
32,648,218 |
|
32,648,218 |
2.9149 |
Bilateral Contracts: |
TSI |
14.93% |
2,550,697 |
25,986,586 |
|
25,986,586 |
10.1880 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
15.08% |
2,575,778 |
23,336,857 |
|
23,336,857 |
9.0601 |
HBI |
4.32% |
737,905 |
3,795,592 |
|
3,795,592 |
5.1437 |
Net Metering |
0.09% |
15,198 |
77,946 |
|
77,946 |
5.1287 |
Others: |
PPD and Pilferage |
|
|
(117,051) |
(807,347) |
(924,399) |
|
Total |
100% |
17,080,228 |
85,728,147 |
(807,347) |
84,920,800 |
4.9719 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.9719 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For May 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 |
4.9719 |
4.9719 |
4.9719 |
4.9719 |
4.9719 |
4.9719 |
Power Act Reduction |
% |
68.21% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3577 |
0.4631 |
0.5179 |
0.4943 |
0.4423 |
0.9713 |
|
PhP/kW |
|
|
436.0490 |
244.7101 |
401.6791 |
|
System Loss Charge |
PhP/kWh |
0.4258 |
0.4343 |
0.6008 |
0.5169 |
0.5280 |
0.4748 |
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 |
0.0062 |
0.0062 |
0.0062 |
0.0062 |
0.0062 |
0.0062 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0873 |
0.0873 |
0.0873 |
0.0873 |
0.0873 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0873 |
|
|
|
|
|
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 |
0.0562 |
0.0562 |
0.0562 |
0.0562 |
0.0562 |
0.0562 |
Franchise Tax Recovery - Maguindanao |
PhP/kWh |
0.0390 |
0.0390 |
0.0390 |
0.0390 |
0.0390 |
0.0390 |
Real Property Tax Recovery - Cot City |
PhP/kWh |
0.0013 |
0.0013 |
0.0013 |
0.0013 |
0.0013 |
0.0013 |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.3922 |
0.3922 |
0.3922 |
0.3922 |
0.3922 |
0.3922 |
Transmission Charge |
P/Kwh |
0.0345 |
0.0445 |
0.2456 |
0.1443 |
0.1577 |
0.0935 |
System Loss Charge |
P/Kwh |
0.0374 |
0.0374 |
0.0374 |
0.0374 |
0.0374 |
0.0374 |
Gen. Rate SL VAT |
P/Kwh |
0.0313 |
0.0313 |
0.0313 |
0.0313 |
0.0313 |
0.0313 |
Trans. SL VAT |
P/Kwh |
0.0061 |
0.0061 |
0.0061 |
0.0061 |
0.0061 |
0.0061 |
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 |
-0.2046 |
-0.2046 |
-0.2046 |
-0.2046 |
-0.2046 |
-0.2046 |
|
|
|
|
|
|
|
|
|