Cotabato Light and Power Company |
Summary of Generation Rate |
For April 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 |
44.54% |
8,837,133 |
26,227,630 |
|
26,227,630 |
2.9679 |
Bilateral Contracts: |
TSI |
13.39% |
2,656,283 |
21,219,788 |
|
21,219,788 |
7.9885 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
0.00% |
- |
- |
|
- |
0.0000 |
HBI |
0.00% |
- |
- |
|
- |
0.0000 |
WESM |
41.98% |
8,329,199 |
40,786,026 |
|
40,786,026 |
4.8968 |
Net Metering |
0.10% |
19,301 |
79,754 |
|
79,754 |
4.1321 |
Others: |
PPD and Pilferage |
|
|
(28,764) |
(398,814) |
(427,578) |
|
Total |
100% |
19,841,916 |
88,284,434 |
(398,814) |
87,885,620 |
4.4293 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0000 |
Effective Rate |
|
|
|
|
|
4.4293 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For April 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 |
4.4293 |
4.4293 |
4.4293 |
4.4293 |
4.4293 |
4.4293 |
Power Act Reduction |
% |
44.56% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.2759 |
0.6106 |
0.5179 |
0.4943 |
0.4423 |
0.9780 |
|
PhP/kW |
|
|
274.9787 |
404.4325 |
345.3943 |
|
System Loss Charge |
PhP/kWh |
0.3561 |
0.3814 |
0.5073 |
0.5086 |
0.4464 |
0.4092 |
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 |
|
0.0003 |
0.0003 |
0.0003 |
0.0003 |
0.0003 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0003 |
|
|
|
|
|
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 |
Real Property Tax Recovery - Datu Odin Sinsuat |
PhP/kWh |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0024 |
Real Property Tax Recovery - Sultan Kudarat |
PhP/kWh |
0.0505 |
0.0505 |
0.0505 |
0.0505 |
0.0505 |
0.0182 |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.3300 |
0.3300 |
0.3300 |
0.3300 |
0.3300 |
0.3300 |
Transmission Charge |
P/Kwh |
0.0324 |
0.0716 |
0.2674 |
0.2695 |
0.1726 |
0.1148 |
System Loss Charge |
P/Kwh |
0.0319 |
0.0319 |
0.0319 |
0.0319 |
0.0319 |
0.0319 |
Gen. Rate SL VAT |
P/Kwh |
0.0249 |
0.0249 |
0.0249 |
0.0249 |
0.0249 |
0.0249 |
Trans. SL VAT |
P/Kwh |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
0.0070 |
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 |
0.2255 |
0.2255 |
0.2255 |
0.2255 |
0.2255 |
0.2255 |
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 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
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 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
0.0364 |
NPC/PSALM Adjustment |
P/Kwh |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
|