July 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For July 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 69.66% 12,405,829 36,962,432
36,962,432 2.9794
Bilateral Contracts:
TSI 10.60% 1,888,110 25,806,186
25,806,186 13.6677
TMI 0.00% - -
-
SMCPC 10.96% 1,952,390 22,725,841
22,725,841 11.6400
HBI 8.69% 1,546,967 8,351,218
8,351,218 5.3984
Net Metering 0.09% 15,413 83,600
83,600 5.4240
Others:
PPD and Pilferage

(80,423) (810,438) (890,861)
Total 100% 17,808,708 93,848,854 (810,438) 93,038,416 5.2243
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




5.2243







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For July 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 5.2243 5.2243 5.2243 5.2243 5.2243 5.2243
Power Act Reduction % 70.59%




Transmission Charge PhP/kWh 0.3987 0.5371 0.5179 0.4943 0.4423 1.1239

PhP/kW

449.7833 276.6891 464.7821
System Loss Charge PhP/kWh 0.4422 0.4530 0.5994 0.5332 0.5465 0.4991
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 0.0137 0.0137 0.0137 0.0137 0.0137 0.0137
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0868 0.0868 0.0868 0.0868 0.0868
(In excess of 80 Kwh) PhP/kWh 0.0868




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 0.0013
VAT Rates
Generation Charge P/Kwh 0.3806 0.3806 0.3806 0.3806 0.3806 0.3806
Transmission Charge P/Kwh 0.0403 0.0542 0.2423 0.1573 0.1743 0.1133
System Loss Charge P/Kwh 0.0364 0.0364 0.0364 0.0364 0.0364 0.0364
Gen. Rate SL VAT P/Kwh 0.0298 0.0298 0.0298 0.0298 0.0298 0.0298
Trans. SL VAT P/Kwh 0.0066 0.0066 0.0066 0.0066 0.0066 0.0066
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 -0.1976 -0.1976 -0.1976 -0.1976 -0.1976 -0.1976