May 2023

PDF

| Print |

E-mail

Cotabato Light and Power Company Summary of Generation Rate For May 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 54.75% 10,337,283 30,865,434 30,865,434 2.9858 Bilateral Contracts: TSI 11.19% 2,113,024 23,974,801 23,974,801 11.3462 TMI 0.00% - - - SMCPC 9.58% 1,808,000 19,756,898 19,756,898 10.9275 HBI 0.00% - - - 0.0000 WESM 24.40% 4,606,088 29,787,252 29,787,252 6.4669 Net Metering 0.08% 15,817 95,433 95,433 6.0336 Others: PPD and Pilferage (229,357) (277,106) (506,463) Total 76% 18,880,212 104,250,460 (277,106) 103,973,354 5.5070 Other Generation Rate Adjustments Approved by ERC 0.0000 Effective Rate 5.5070 COTABATO LIGHT & POWER COMPANY RATE PROFILE - COMPARATIVE For May 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 5.5070 5.5070 5.5070 5.5070 5.5070 5.5070 Power Act Reduction % 59.12% Transmission Charge PhP/kWh 0.2342 0.5692 0.5179 0.4943 0.4423 0.9279 PhP/kW 347.7222 364.8504 227.1516 System Loss Charge PhP/kWh 0.4223 0.4469 0.5781 0.5630 0.4994 0.4733 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 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh 0.0838 0.0838 0.0838 0.0838 0.0838 (In excess of 80 Kwh) PhP/kWh 0.0838 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 0.4519 0.4519 0.4519 0.4519 0.4519 0.4519 Transmission Charge P/Kwh 0.0252 0.0610 0.2522 0.2302 0.1375 0.0995 System Loss Charge P/Kwh 0.0387 0.0387 0.0387 0.0387 0.0387 0.0387 Gen. Rate SL VAT P/Kwh 0.0332 0.0332 0.0332 0.0332 0.0332 0.0332 Trans. SL VAT P/Kwh 0.0055 0.0055 0.0055 0.0055 0.0055 0.0055 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