Cotabato Light and Power Company |
Summary of Generation Rate |
For February 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 |
62.66% |
10,320,082 |
30,447,422 |
|
30,447,422 |
2.9503 |
Bilateral Contracts: |
TSI |
14.82% |
2,441,421 |
21,741,981 |
|
21,741,981 |
8.9055 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
15.55% |
2,561,486 |
21,080,032 |
|
21,080,032 |
8.2296 |
HBI |
6.88% |
1,133,052 |
5,538,262 |
|
5,538,262 |
4.8879 |
Net Metering |
0.09% |
14,040 |
65,014 |
|
65,014 |
4.6306 |
Others: |
PPD and Pilferage |
|
|
(99,220) |
(756,478) |
(855,698) |
|
Total |
100% |
16,470,081 |
78,773,490 |
(756,478) |
78,017,013 |
4.7369 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.7369 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For February 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 |
4.7369 |
4.7369 |
4.7369 |
4.7369 |
4.7369 |
4.7369 |
Power Act Reduction |
% |
64.31% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3828 |
0.5693 |
0.5179 |
0.4943 |
0.4423 |
0.9637 |
|
PhP/kW |
|
|
450.7945 |
289.3369 |
433.2456 |
|
System Loss Charge |
PhP/kWh |
0.4120 |
0.4270 |
0.5797 |
0.5138 |
0.5123 |
0.4586 |
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 |
0.0128 |
0.0128 |
0.0128 |
0.0128 |
0.0128 |
0.0128 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0919 |
0.0919 |
0.0919 |
0.0919 |
0.0919 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0919 |
|
|
|
|
|
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 |
0.0557 |
0.0557 |
0.0557 |
0.0557 |
0.0557 |
0.0557 |
Franchise Tax Recovery - Maguindanao |
PhP/kWh |
0.0406 |
0.0406 |
0.0406 |
0.0406 |
0.0406 |
0.0406 |
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 |
0.3356 |
0.3356 |
0.3356 |
0.3356 |
0.3356 |
0.3356 |
Transmission Charge |
P/Kwh |
0.0369 |
0.0550 |
0.2384 |
0.1592 |
0.1575 |
0.0930 |
System Loss Charge |
P/Kwh |
0.0334 |
0.0334 |
0.0334 |
0.0334 |
0.0334 |
0.0334 |
Gen. Rate SL VAT |
P/Kwh |
0.0270 |
0.0270 |
0.0270 |
0.0270 |
0.0270 |
0.0270 |
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 |
0.1561 |
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 |
-0.2113 |
-0.2113 |
-0.2113 |
-0.2113 |
-0.2113 |
-0.2113 |
|
|
|
|
|
|
|
|
|