September 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For September 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 75.68% 13,162,472 35,545,416
35,545,416 2.7005
Bilateral Contracts:
TSI 8.00% 1,391,083 23,919,062
23,919,062 17.1946
TMI 0.00% - -
-
SMCPC 8.87% 1,542,792 21,778,279
21,778,279 14.1161
HBI 7.14% 1,241,418 6,448,212
6,448,212 5.1942
Net Metering 0.31% 54,582 197,896
197,896 3.6257
Others:
PPD and Pilferage

(42,205) (707,240) (749,444)
Total 100% 17,392,347 87,846,659 (707,240) 87,139,419 5.0102
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




5.0102
COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For September 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 5.0102 5.0102 5.0102 5.0102 5.0102 5.0102
Power Act Reduction % 79.53%




Transmission Charge PhP/kWh 0.3991 0.5222 0.5179 0.4943 0.4423 1.0239

PhP/kW

433.3239 264.7166 413.8544
System Loss Charge PhP/kWh 0.4166 0.4261 0.5663 0.4986 0.5129 0.4648
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 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0921 0.0921 0.0921 0.0921 0.0921
(In excess of 80 Kwh) PhP/kWh 0.0921




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 0.0539 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 0.3345 0.3345 0.3345 0.3345 0.3345 0.3345
Transmission Charge P/Kwh 0.0406 0.0531 0.2384 0.1489 0.1678 0.1042
System Loss Charge P/Kwh 0.0322 0.0322 0.0322 0.0322 0.0322 0.0322
Gen. Rate SL VAT P/Kwh 0.0258 0.0258 0.0258 0.0258 0.0258 0.0258
Trans. SL VAT P/Kwh 0.0064 0.0064 0.0064 0.0064 0.0064 0.0064
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 0.0983 0.0983 0.0983 0.0983 0.0983 0.0983
NPC/PSALM Adjustment P/Kwh -0.2085 -0.2085 -0.2085 -0.2085 -0.2085 -0.2085