January 2023

PDF

| Print |

E-mail

Cotabato Light and Power Company Summary of Generation Rate For January 2023 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 78.34% 13,193,350 33,681,655 33,681,655 2.5529 Bilateral Contracts: TSI 7.83% 1,317,842 22,362,434 22,362,434 16.9690 TMI 0.00% - - - SMCPC 8.28% 1,393,916 20,516,103 20,516,103 14.7183 HBI 5.43% 913,834 4,642,652 4,642,652 5.0804 Net Metering 0.13% 21,985 51,596 51,596 2.3469 Others: PPD and Pilferage (60,445) (758,793) (819,238) Total 100% 16,840,927 81,193,995 (758,793) 80,435,202 4.7762 Other Generation Rate Adjustments Approved by ERC 0.0000 Effective Rate 4.7762 COTABATO LIGHT & POWER COMPANY RATE PROFILE - COMPARATIVE For January 2023 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 4.7762 4.7762 4.7762 4.7762 4.7762 4.7762 Power Act Reduction % 77.12% Transmission Charge PhP/kWh 0.3031 0.7054 0.5179 0.4943 0.4423 1.0385 PhP/kW 418.4957 428.9899 342.4730 System Loss Charge PhP/kWh 0.3757 0.4054 0.5499 0.5327 0.4625 0.4300 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 0.0141 0.0141 0.0141 0.0141 0.0141 0.0141 Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh 0.0981 0.0981 0.0981 0.0981 0.0981 (In excess of 80 Kwh) PhP/kWh 0.0981 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 0.0655 0.0655 0.0655 0.0655 0.0655 0.0655 Franchise Tax Recovery - Maguindanao PhP/kWh 0.0496 0.0496 0.0496 0.0496 0.0496 0.0496 Real Property Tax Recovery - Cot City PhP/kWh 0.0013 0.0013 0.0013 0.0013 0.0013 0.0005 VAT Rates Generation Charge P/Kwh 0.3370 0.3370 0.3370 0.3370 0.3370 0.3370 Transmission Charge P/Kwh 0.0327 0.0761 0.2874 0.2622 0.1597 0.1121 System Loss Charge P/Kwh 0.0317 0.0317 0.0317 0.0317 0.0317 0.0317 Gen. Rate SL VAT P/Kwh 0.0249 0.0249 0.0249 0.0249 0.0249 0.0249 Trans. SL VAT P/Kwh 0.0068 0.0068 0.0068 0.0068 0.0068 0.0068 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 0.1800 0.1800 0.1800 0.1800 0.1800 0.1800 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 - True-up Adjustment for CY 2012 P/Kwh 0.0239 0.0239 0.0239 0.0239 0.0239 0.0239 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 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 NPC/PSALM Adjustment P/Kwh -0.2165 -0.2165 -0.2165 -0.2165 -0.2165 -0.2165