Cotabato Light and Power Company |
Summary of Generation Rate |
For March 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 |
53.40% |
9,256,646 |
28,115,461 |
|
28,115,461 |
3.0373 |
Bilateral Contracts: |
TSI |
8.78% |
1,522,623 |
22,762,788 |
|
22,762,788 |
14.9497 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
8.69% |
1,506,570 |
20,164,273 |
|
20,164,273 |
13.3842 |
HBI |
0.00% |
- |
2,305 |
|
2,305 |
0.0000 |
WESM |
29.08% |
5,040,562 |
28,695,645 |
|
28,695,645 |
5.6929 |
Net Metering |
0.05% |
8,613 |
44,961 |
|
44,961 |
5.2202 |
Others: |
PPD and Pilferage |
|
|
(126,546) |
(1,212,537) |
(1,339,084) |
|
Total |
71% |
17,335,014 |
99,658,887 |
(1,212,537) |
98,446,349 |
5.6790 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.6790 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For March 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 |
5.6790 |
5.6790 |
5.6790 |
5.6790 |
5.6790 |
5.6790 |
Power Act Reduction |
% |
57.42% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.2988 |
0.7149 |
0.5179 |
0.4943 |
0.4423 |
1.1129 |
|
PhP/kW |
|
|
426.5533 |
428.5754 |
342.1403 |
|
System Loss Charge |
PhP/kWh |
0.4299 |
0.4597 |
0.5881 |
0.5723 |
0.5158 |
0.4883 |
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 |
0.0082 |
0.0082 |
0.0082 |
0.0082 |
0.0082 |
0.0082 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.1072 |
0.1072 |
0.1072 |
0.1072 |
0.1072 |
(In excess of 80 Kwh) |
PhP/kWh |
0.1072 |
|
|
|
|
|
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 |
0.4382 |
0.4382 |
0.4382 |
0.4382 |
0.4382 |
0.4382 |
Transmission Charge |
P/Kwh |
0.0313 |
0.0747 |
0.2615 |
0.2385 |
0.1564 |
0.1163 |
System Loss Charge |
P/Kwh |
0.0378 |
0.0378 |
0.0378 |
0.0378 |
0.0378 |
0.0378 |
Gen. Rate SL VAT |
P/Kwh |
0.0314 |
0.0314 |
0.0314 |
0.0314 |
0.0314 |
0.0314 |
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 |
0.1800 |
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 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
|
|
|
|
|
|
|
|
|