Cotabato Light and Power Company |
Summary of Generation Rate |
For June 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 |
65.35% |
12,577,088 |
37,348,411 |
|
37,348,411 |
2.9696 |
Bilateral Contracts: |
TSI |
12.53% |
2,411,000 |
24,197,213 |
|
24,197,213 |
10.0362 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
0.00% |
- |
- |
|
- |
0.0000 |
HBI |
0.00% |
- |
- |
|
- |
0.0000 |
WESM |
22.07% |
4,248,308 |
38,078,393 |
|
38,078,393 |
8.9632 |
Net Metering |
0.06% |
10,757 |
58,054 |
|
58,054 |
5.3969 |
Others: |
PPD and Pilferage |
|
|
(63,526) |
- |
(63,526) |
|
Total |
78% |
19,247,153 |
99,618,546 |
- |
99,618,546 |
5.1758 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
5.1758 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For June 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 |
5.1758 |
5.1758 |
5.1758 |
5.1758 |
5.1758 |
5.1758 |
Power Act Reduction |
% |
70.50% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.2433 |
0.5797 |
0.5179 |
0.4943 |
0.4423 |
0.9339 |
|
PhP/kW |
|
|
335.0571 |
346.4280 |
352.3873 |
|
System Loss Charge |
PhP/kWh |
0.4011 |
0.4260 |
0.5381 |
0.5270 |
0.4820 |
0.4522 |
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 |
0.0015 |
0.0015 |
0.0015 |
0.0015 |
0.0015 |
0.0015 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0802 |
0.0802 |
0.0802 |
0.0802 |
0.0802 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0802 |
|
|
|
|
|
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 |
0.3849 |
0.3849 |
0.3849 |
0.3849 |
0.3849 |
0.3849 |
Transmission Charge |
P/Kwh |
0.0265 |
0.0632 |
0.2281 |
0.2116 |
0.1454 |
0.1016 |
System Loss Charge |
P/Kwh |
0.0342 |
0.0342 |
0.0342 |
0.0342 |
0.0342 |
0.0342 |
Gen. Rate SL VAT |
P/Kwh |
0.0285 |
0.0285 |
0.0285 |
0.0285 |
0.0285 |
0.0285 |
Trans. SL VAT |
P/Kwh |
0.0057 |
0.0057 |
0.0057 |
0.0057 |
0.0057 |
0.0057 |
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 |
|
|
|
|
|
|
|
|
|