Cotabato Light and Power Company |
Summary of Generation Rate |
For April 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 |
54.60% |
9,317,712 |
27,802,716 |
|
27,802,716 |
2.9839 |
Bilateral Contracts: |
TSI |
12.46% |
2,126,000 |
24,783,007 |
|
24,783,007 |
11.6571 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
9.77% |
1,667,000 |
19,594,545 |
|
19,594,545 |
11.7544 |
HBI |
0.00% |
- |
- |
|
- |
0.0000 |
WESM |
23.11% |
3,943,103 |
33,220,986 |
|
33,220,986 |
8.4251 |
Net Metering |
0.06% |
10,988 |
61,092 |
|
61,092 |
5.5599 |
Others: |
PPD and Pilferage |
|
|
(55,838) |
(266,015) |
(321,853) |
|
Total |
77% |
17,064,803 |
105,406,508 |
(266,015) |
105,140,493 |
6.1612 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
6.1612 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For April 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 |
6.1612 |
6.1612 |
6.1612 |
6.1612 |
6.1612 |
6.1612 |
Power Act Reduction |
% |
51.88% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.3046 |
0.6865 |
0.5179 |
0.4943 |
0.4423 |
1.0124 |
|
PhP/kW |
|
|
390.0308 |
386.1966 |
351.9681 |
|
System Loss Charge |
PhP/kWh |
0.4697 |
0.4974 |
0.6246 |
0.6098 |
0.5612 |
0.5211 |
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 |
0.0023 |
0.0023 |
0.0023 |
0.0023 |
0.0023 |
0.0023 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.1222 |
0.1222 |
0.1222 |
0.1222 |
0.1222 |
(In excess of 80 Kwh) |
PhP/kWh |
0.1222 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
0.0005 |
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 |
0.5170 |
0.5170 |
0.5170 |
0.5170 |
0.5170 |
0.5170 |
Transmission Charge |
P/Kwh |
0.0330 |
0.0743 |
0.2640 |
0.2419 |
0.1693 |
0.1096 |
System Loss Charge |
P/Kwh |
0.0444 |
0.0444 |
0.0444 |
0.0444 |
0.0444 |
0.0444 |
Gen. Rate SL VAT |
P/Kwh |
0.0376 |
0.0376 |
0.0376 |
0.0376 |
0.0376 |
0.0376 |
Trans. SL VAT |
P/Kwh |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
0.0068 |
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 |
|
|
|
|
|
|
|
|
|