Cotabato Light and Power Company |
Summary of Generation Rate |
For August 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 |
67.31% |
11,711,448 |
31,496,214 |
|
31,496,214 |
2.6894 |
Bilateral Contracts: |
TSI |
10.92% |
1,899,648 |
21,705,804 |
|
21,705,804 |
11.4262 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
0.00% |
- |
- |
|
- |
0.0000 |
HBI |
0.00% |
- |
- |
|
- |
0.0000 |
WESM |
21.70% |
3,776,306 |
18,116,974 |
|
18,116,974 |
4.7975 |
Net Metering |
0.07% |
12,842 |
49,314 |
|
49,314 |
3.8400 |
Others: |
PPD and Pilferage |
|
|
(35,137) |
(529,032) |
(564,169) |
|
Total |
78% |
17,400,244 |
71,333,169 |
(529,032) |
70,804,137 |
4.0691 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.0691 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For August 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 |
4.0691 |
4.0691 |
4.0691 |
4.0691 |
4.0691 |
4.0691 |
Power Act Reduction |
% |
63.33% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3048 |
0.7127 |
0.5179 |
0.4943 |
0.4423 |
1.0995 |
|
PhP/kW |
|
|
430.8365 |
463.1918 |
399.3284 |
|
System Loss Charge |
PhP/kWh |
0.3184 |
0.3481 |
0.4927 |
0.4834 |
0.4187 |
0.3761 |
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 |
0.0107 |
0.0107 |
0.0107 |
0.0107 |
0.0107 |
0.0107 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0856 |
0.0856 |
0.0856 |
0.0856 |
0.0856 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0856 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0003 |
0.0003 |
0.0003 |
0.0003 |
0.0003 |
0.0003 |
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 |
0.0488 |
0.0488 |
0.0488 |
0.0488 |
0.0488 |
0.0488 |
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 |
0.2896 |
0.2896 |
0.2896 |
0.2896 |
0.2896 |
0.2896 |
Transmission Charge |
P/Kwh |
0.0334 |
0.0781 |
0.2962 |
0.2822 |
0.1847 |
0.1205 |
System Loss Charge |
P/Kwh |
0.0281 |
0.0281 |
0.0281 |
0.0281 |
0.0281 |
0.0281 |
Gen. Rate SL VAT |
P/Kwh |
0.0210 |
0.0210 |
0.0210 |
0.0210 |
0.0210 |
0.0210 |
Trans. SL VAT |
P/Kwh |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
0.0071 |
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 |
0.2233 |
0.2233 |
0.2233 |
0.2233 |
0.2233 |
0.2233 |
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 - 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 |
|
|
|
|
|
|
|
|
a
|