August 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For August 2022 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 71.06% 11,765,456 31,748,214
31,748,214 2.6984
Bilateral Contracts:
TSI 9.02% 1,493,481 26,875,956
26,875,956 17.9955
TMI 0.00% - -
-
SMCPC 11.67% 1,931,621 24,475,854
24,475,854 12.6711
HBI 8.15% 1,348,982 7,597,242
7,597,242 5.6318
Net Metering 0.10% 16,726 85,160
85,160 5.0915
Others:
PPD and Pilferage

(66,239) (726,999) (793,237)
Total 100% 16,556,267 90,716,187 (726,999) 89,989,189 5.4354
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




5.4354







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For August 2022 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 5.4354 5.4354 5.4354 5.4354 5.4354 5.4354
Power Act Reduction % 65.90%




Transmission Charge PhP/kWh 0.4168 0.5853 0.5179 0.4943 0.4423 1.0503

PhP/kW

461.8733 268.0313 439.3975
System Loss Charge PhP/kWh 0.4632 0.4765 0.6305 0.5567 0.5658 0.5133
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 0.0071 0.0071 0.0071 0.0071 0.0071 0.0071
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.1025 0.1025 0.1025 0.1025 0.1025
(In excess of 80 Kwh) PhP/kWh 0.1025




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 0.0539 0.0539 0.0539 0.0539 0.0539 0.0539
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0375 0.0375 0.0375 0.0375 0.0375 0.0375
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 0.4278 0.4278 0.4278 0.4278 0.4278 0.4278
Transmission Charge P/Kwh 0.0425 0.0596 0.2584 0.1632 0.1751 0.1071
System Loss Charge P/Kwh 0.0409 0.0409 0.0409 0.0409 0.0409 0.0409
Gen. Rate SL VAT P/Kwh 0.0339 0.0339 0.0339 0.0339 0.0339 0.0339
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 0.1561 0.1561 0.1561 0.1561 0.1561 0.1561
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 - 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 0.0983 0.0983 0.0983 0.0983 0.0983 0.0983
NPC/PSALM Adjustment P/Kwh -0.2104 -0.2104 -0.2104 -0.2104 -0.2104 -0.2104