Cotabato Light and Power Company |
Summary of Generation Rate |
For July 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 |
69.66% |
12,405,829 |
36,962,432 |
|
36,962,432 |
2.9794 |
Bilateral Contracts: |
TSI |
10.60% |
1,888,110 |
25,806,186 |
|
25,806,186 |
13.6677 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
10.96% |
1,952,390 |
22,725,841 |
|
22,725,841 |
11.6400 |
HBI |
8.69% |
1,546,967 |
8,351,218 |
|
8,351,218 |
5.3984 |
Net Metering |
0.09% |
15,413 |
83,600 |
|
83,600 |
5.4240 |
Others: |
PPD and Pilferage |
|
|
(80,423) |
(810,438) |
(890,861) |
|
Total |
100% |
17,808,708 |
93,848,854 |
(810,438) |
93,038,416 |
5.2243 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.2243 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For July 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 |
5.2243 |
5.2243 |
5.2243 |
5.2243 |
5.2243 |
5.2243 |
Power Act Reduction |
% |
70.59% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3987 |
0.5371 |
0.5179 |
0.4943 |
0.4423 |
1.1239 |
|
PhP/kW |
|
|
449.7833 |
276.6891 |
464.7821 |
|
System Loss Charge |
PhP/kWh |
0.4422 |
0.4530 |
0.5994 |
0.5332 |
0.5465 |
0.4991 |
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 |
0.0137 |
0.0137 |
0.0137 |
0.0137 |
0.0137 |
0.0137 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0868 |
0.0868 |
0.0868 |
0.0868 |
0.0868 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0868 |
|
|
|
|
|
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 |
0.0013 |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.3806 |
0.3806 |
0.3806 |
0.3806 |
0.3806 |
0.3806 |
Transmission Charge |
P/Kwh |
0.0403 |
0.0542 |
0.2423 |
0.1573 |
0.1743 |
0.1133 |
System Loss Charge |
P/Kwh |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
Gen. Rate SL VAT |
P/Kwh |
0.0298 |
0.0298 |
0.0298 |
0.0298 |
0.0298 |
0.0298 |
Trans. SL VAT |
P/Kwh |
0.0066 |
0.0066 |
0.0066 |
0.0066 |
0.0066 |
0.0066 |
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 |
-0.1976 |
-0.1976 |
-0.1976 |
-0.1976 |
-0.1976 |
-0.1976 |
|
|
|
|
|
|
|
|
|