November 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For November 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 80.54% 13,791,063 37,733,915
37,733,915 2.7361
Bilateral Contracts:
TSI 5.33% 912,860 14,998,643
14,998,643 16.4304
TMI 0.00% - -
-
SMCPC 8.16% 1,397,421 20,901,645
20,901,645 14.9573
HBI 5.91% 1,011,739 4,762,832
4,762,832 4.7076
Net Metering 0.06% 10,478 42,398
42,398 4.0464
Others:
PPD and Pilferage

(15,232) (355,276) (370,508)
Total 100% 17,123,561 78,424,202 (355,276) 78,068,926 4.5592
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.5592







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For November 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 4.5592 4.5592 4.5592 4.5592 4.5592 4.5592
Power Act Reduction % 78.68%




Transmission Charge PhP/kWh 0.4027 0.4938 0.5179 0.4943 0.4423 1.0048

PhP/kW

390.8035 241.2977 402.4361
System Loss Charge PhP/kWh 0.3781 0.3851 0.5168 0.4560 0.4725 0.4240
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 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0939 0.0939 0.0939 0.0939 0.0939
(In excess of 80 Kwh) PhP/kWh 0.0939




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 0.0532 0.0532 0.0532 0.0532 0.0532 0.0532
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370
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 0.3088 0.3088 0.3088 0.3088 0.3088 0.3088
Transmission Charge P/Kwh 0.0420 0.0516 0.2322 0.1489 0.1716 0.1051
System Loss Charge P/Kwh 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300
Gen. Rate SL VAT P/Kwh 0.0235 0.0235 0.0235 0.0235 0.0235 0.0235
Trans. SL VAT P/Kwh 0.0065 0.0065 0.0065 0.0065 0.0065 0.0065
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 0.0364 0.0364 0.0364 0.0364 0.0364 0.0364
NPC/PSALM Adjustment P/Kwh -0.2095 -0.2095 -0.2095 -0.2095 -0.2095 -0.2095