Cotabato Light and Power Company |
Summary of Generation Rate |
For March 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 |
62.02% |
10,339,143 |
30,113,507 |
|
30,113,507 |
2.9126 |
Bilateral Contracts: |
TSI |
15.05% |
2,508,989 |
23,747,721 |
|
23,747,721 |
9.4651 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
15.21% |
2,536,538 |
22,082,797 |
|
22,082,797 |
8.7059 |
HBI |
7.65% |
1,275,051 |
6,548,522 |
|
6,548,522 |
5.1359 |
Net Metering |
0.07% |
12,000 |
56,843 |
|
56,843 |
4.7369 |
Others: |
PPD and Pilferage |
|
|
(77,318) |
(761,701) |
(839,018) |
|
Total |
100% |
16,671,721 |
82,472,073 |
(761,701) |
81,710,373 |
4.9011 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.9011 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For March 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 |
4.9011 |
4.9011 |
4.9011 |
4.9011 |
4.9011 |
4.9011 |
Power Act Reduction |
% |
61.52% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3844 |
0.5242 |
0.5179 |
0.4943 |
0.4423 |
1.0777 |
|
PhP/kW |
|
|
451.9085 |
266.6770 |
423.2349 |
|
System Loss Charge |
PhP/kWh |
0.4261 |
0.4374 |
0.5866 |
0.5213 |
0.5227 |
0.4820 |
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 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0923 |
0.0923 |
0.0923 |
0.0923 |
0.0923 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0923 |
|
|
|
|
|
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 |
0.0557 |
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 |
0.3585 |
0.3585 |
0.3585 |
0.3585 |
0.3585 |
0.3585 |
Transmission Charge |
P/Kwh |
0.0369 |
0.0502 |
0.2277 |
0.1501 |
0.1517 |
0.1033 |
System Loss Charge |
P/Kwh |
0.0353 |
0.0353 |
0.0353 |
0.0353 |
0.0353 |
0.0353 |
Gen. Rate SL VAT |
P/Kwh |
0.0289 |
0.0289 |
0.0289 |
0.0289 |
0.0289 |
0.0289 |
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 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
-0.2067 |
|
|
|
|
|
|
|
|
|