April 2023 | Print |
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