Cotabato Light and Power Company |
Summary of Generation Rate |
For January 2024 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 |
52.24% |
9,977,845 |
27,131,047 |
|
27,131,047 |
2.7191 |
Bilateral Contracts: |
TSI |
11.68% |
2,231,045 |
21,129,818 |
|
21,129,818 |
9.4708 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
0.00% |
- |
- |
|
- |
0.0000 |
HBI |
0.00% |
- |
- |
|
- |
0.0000 |
WESM |
36.01% |
6,877,916 |
29,153,695 |
|
29,153,695 |
4.2387 |
Net Metering |
0.08% |
14,850 |
57,404 |
|
57,404 |
3.8656 |
Others: |
PPD and Pilferage |
|
|
(79,405) |
(446,190) |
(525,595) |
|
Total |
64% |
19,101,656 |
77,392,559 |
(446,190) |
76,946,369 |
4.0283 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.0283 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For January 2024 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 |
4.0283 |
4.0283 |
4.0283 |
4.0283 |
4.0283 |
4.0283 |
Power Act Reduction |
% |
53.32% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.2838 |
0.6132 |
0.5179 |
0.4943 |
0.4423 |
1.0378 |
|
PhP/kW |
|
|
329.7551 |
401.7291 |
358.2961 |
|
System Loss Charge |
PhP/kWh |
0.3221 |
0.3467 |
0.4983 |
0.4804 |
0.4149 |
0.3783 |
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 |
0.0072 |
0.0072 |
0.0072 |
0.0072 |
0.0072 |
0.0072 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0742 |
0.0742 |
0.0742 |
0.0742 |
0.0742 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0742 |
|
|
|
|
|
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 |
% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
Franchise Tax Recovery - Maguindanao |
% |
0.60% |
0.60% |
0.60% |
0.60% |
0.60% |
0.60% |
Real Property Tax Recovery - Cot City |
PhP/kWh |
0.0031 |
0.0031 |
0.0031 |
0.0031 |
0.0031 |
0.0011 |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.2936 |
0.2936 |
0.2936 |
0.2936 |
0.2936 |
0.2936 |
Transmission Charge |
P/Kwh |
0.0308 |
0.0666 |
0.2873 |
0.2611 |
0.1657 |
0.1126 |
System Loss Charge |
P/Kwh |
0.0286 |
0.0286 |
0.0286 |
0.0286 |
0.0286 |
0.0286 |
Gen. Rate SL VAT |
P/Kwh |
0.0219 |
0.0219 |
0.0219 |
0.0219 |
0.0219 |
0.0219 |
Trans. SL VAT |
P/Kwh |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
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 |
0.2494 |
0.2494 |
0.2494 |
0.2494 |
0.2494 |
0.2494 |
UCME - Subsidy |
P/Kwh |
0.0715 |
0.0715 |
0.0715 |
0.0715 |
0.0715 |
0.0715 |
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 - True-up Adjustment for CY 2013 |
P/Kwh |
0.0200 |
0.0200 |
0.0200 |
0.0200 |
0.0200 |
0.0200 |
UCME - True-up Adjustment for CY 2014 |
P/Kwh |
0.0233 |
0.0233 |
0.0233 |
0.0233 |
0.0233 |
0.0233 |
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 |
|