May 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For May 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 65.58% 11,200,650 32,648,218
32,648,218 2.9149
Bilateral Contracts:
TSI 14.93% 2,550,697 25,986,586
25,986,586 10.1880
TMI 0.00% - -
-
SMCPC 15.08% 2,575,778 23,336,857
23,336,857 9.0601
HBI 4.32% 737,905 3,795,592
3,795,592 5.1437
Net Metering 0.09% 15,198 77,946
77,946 5.1287
Others:
PPD and Pilferage

(117,051) (807,347) (924,399)
Total 100% 17,080,228 85,728,147 (807,347) 84,920,800 4.9719
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




4.9719







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For May 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 4.9719 4.9719 4.9719 4.9719 4.9719 4.9719
Power Act Reduction % 68.21%




Transmission Charge PhP/kWh 0.3577 0.4631 0.5179 0.4943 0.4423 0.9713

PhP/kW

436.0490 244.7101 401.6791
System Loss Charge PhP/kWh 0.4258 0.4343 0.6008 0.5169 0.5280 0.4748
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 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0873 0.0873 0.0873 0.0873 0.0873
(In excess of 80 Kwh) PhP/kWh 0.0873




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 0.0562 0.0562 0.0562 0.0562 0.0562 0.0562
Franchise Tax Recovery - Maguindanao PhP/kWh 0.0390 0.0390 0.0390 0.0390 0.0390 0.0390
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 0.3922 0.3922 0.3922 0.3922 0.3922 0.3922
Transmission Charge P/Kwh 0.0345 0.0445 0.2456 0.1443 0.1577 0.0935
System Loss Charge P/Kwh 0.0374 0.0374 0.0374 0.0374 0.0374 0.0374
Gen. Rate SL VAT P/Kwh 0.0313 0.0313 0.0313 0.0313 0.0313 0.0313
Trans. SL VAT P/Kwh 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061
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 -0.2046 -0.2046 -0.2046 -0.2046 -0.2046 -0.2046