February 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For February 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 62.66% 10,320,082 30,447,422
30,447,422 2.9503
Bilateral Contracts:
TSI 14.82% 2,441,421 21,741,981
21,741,981 8.9055
TMI 0.00% - -
-
SMCPC 15.55% 2,561,486 21,080,032
21,080,032 8.2296
HBI 6.88% 1,133,052 5,538,262
5,538,262 4.8879
Net Metering 0.09% 14,040 65,014
65,014 4.6306
Others:
PPD and Pilferage

(99,220) (756,478) (855,698)
Total 100% 16,470,081 78,773,490 (756,478) 78,017,013 4.7369
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.7369







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For February 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 4.7369 4.7369 4.7369 4.7369 4.7369 4.7369
Power Act Reduction % 64.31%




Transmission Charge PhP/kWh 0.3828 0.5693 0.5179 0.4943 0.4423 0.9637

PhP/kW

450.7945 289.3369 433.2456
System Loss Charge PhP/kWh 0.4120 0.4270 0.5797 0.5138 0.5123 0.4586
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 0.0128 0.0128 0.0128 0.0128 0.0128 0.0128
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0919 0.0919 0.0919 0.0919 0.0919
(In excess of 80 Kwh) PhP/kWh 0.0919




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 0.0557 0.0557 0.0557 0.0557 0.0557 0.0557
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0406 0.0406 0.0406 0.0406 0.0406 0.0406
Real Property Tax Recovery - Cot City PhP/kWh 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013
VAT Rates
Generation Charge P/Kwh 0.3356 0.3356 0.3356 0.3356 0.3356 0.3356
Transmission Charge P/Kwh 0.0369 0.0550 0.2384 0.1592 0.1575 0.0930
System Loss Charge P/Kwh 0.0334 0.0334 0.0334 0.0334 0.0334 0.0334
Gen. Rate SL VAT P/Kwh 0.0270 0.0270 0.0270 0.0270 0.0270 0.0270
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 0.1561 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 -0.2113 -0.2113 -0.2113 -0.2113 -0.2113 -0.2113