December 2022 | Print |
Cotabato Light and Power Company
Summary of Generation Rate
For December 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 73.40% 12,600,192 33,787,125
33,787,125 2.6815
Bilateral Contracts:
TSI 10.31% 1,768,998 25,708,833
25,708,833 14.5330
TMI 0.00% - -
-
SMCPC 10.00% 1,716,625 23,428,653
23,428,653 13.6481
HBI 6.23% 1,069,185 5,779,670
5,779,670 5.4057
Net Metering 0.07% 11,337 51,688
51,688 4.5592
Others:
PPD and Pilferage

(48,320) (238,658) (286,979)
Total 100% 17,166,337 88,707,649 (238,658) 88,468,990 5.1536
Other Generation Rate Adjustments Approved by ERC




0.0000
Effective Rate




5.1536







COTABATO LIGHT & POWER COMPANY
RATE PROFILE - COMPARATIVE
For December 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 5.1536 5.1536 5.1536 5.1536 5.1536 5.1536
Power Act Reduction % 71.59%




Transmission Charge PhP/kWh 0.4037 0.4944 0.5179 0.4943 0.4423 1.0192

PhP/kW

404.2733 252.4390 393.0182
System Loss Charge PhP/kWh 0.4114 0.4182 0.5559 0.4942 0.5005 0.4570
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 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029
Lifeline Rate Subsidy (PhP/Kwh) PhP/kWh
0.0981 0.0981 0.0981 0.0981 0.0981
(In excess of 80 Kwh) PhP/kWh 0.0981




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 0.3961 0.3961 0.3961 0.3961 0.3961 0.3961
Transmission Charge P/Kwh 0.0416 0.0509 0.2425 0.1565 0.1654 0.1048
System Loss Charge P/Kwh 0.0356 0.0356 0.0356 0.0356 0.0356 0.0356
Gen. Rate SL VAT P/Kwh 0.0293 0.0293 0.0293 0.0293 0.0293 0.0293
Trans. SL VAT P/Kwh 0.0063 0.0063 0.0063 0.0063 0.0063 0.0063
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 -0.2097 -0.2097 -0.2097 -0.2097 -0.2097 -0.2097