Cotabato Light and Power Company |
Summary of Generation Rate |
For April 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 |
60.95% |
9,588,924 |
28,165,163 |
|
28,165,163 |
2.9373 |
Bilateral Contracts: |
TSI |
14.47% |
2,276,667 |
22,654,143 |
|
22,654,143 |
9.9506 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
15.15% |
2,383,250 |
22,798,639 |
|
22,798,639 |
9.5662 |
HBI |
9.34% |
1,470,027 |
7,767,736 |
|
7,767,736 |
5.2841 |
Net Metering |
0.09% |
13,789 |
67,581 |
|
67,581 |
4.9011 |
Others: |
PPD and Pilferage |
|
|
(107,726) |
(656,952) |
(764,679) |
|
Total |
100% |
15,732,658 |
81,345,536 |
(656,952) |
80,688,583 |
5.1287 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.1287 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For April 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 |
5.1287 |
5.1287 |
5.1287 |
5.1287 |
5.1287 |
5.1287 |
Power Act Reduction |
% |
56.35% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3927 |
0.5215 |
0.5179 |
0.4943 |
0.4423 |
0.9048 |
|
PhP/kW |
|
|
389.9652 |
232.4102 |
400.2918 |
|
System Loss Charge |
PhP/kWh |
0.4441 |
0.4545 |
0.5957 |
0.5314 |
0.5417 |
0.4853 |
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 |
0.0091 |
0.0091 |
0.0091 |
0.0091 |
0.0091 |
0.0091 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.1135 |
0.1135 |
0.1135 |
0.1135 |
0.1135 |
(In excess of 80 Kwh) |
PhP/kWh |
0.1135 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0006 |
0.0006 |
0.0006 |
0.0006 |
0.0006 |
0.0006 |
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 |
0.3964 |
0.3964 |
0.3964 |
0.3964 |
0.3964 |
0.3964 |
Transmission Charge |
P/Kwh |
0.0393 |
0.0521 |
0.2279 |
0.1479 |
0.1607 |
0.0905 |
System Loss Charge |
P/Kwh |
0.0383 |
0.0383 |
0.0383 |
0.0383 |
0.0383 |
0.0383 |
Gen. Rate SL VAT |
P/Kwh |
0.0318 |
0.0318 |
0.0318 |
0.0318 |
0.0318 |
0.0318 |
Trans. SL VAT |
P/Kwh |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
0.0065 |
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 |
-0.2253 |
-0.2253 |
-0.2253 |
-0.2253 |
-0.2253 |
-0.2253 |
|
|
|
|
|
|
|
|
|