Sei sulla pagina 1di 7

Generation System Charge 4.4341 368.

0303
Power Act Reducation -0.0505 -4.1915
Transmission System Charge 0.3430 28.4690
System Loss Charge 0.6817 56.5811
Sub-Total Generation and Transmission 5.4083 448.8889

Distribution System Charge 0.5782 47.9906


Supply Charge Php/Kwh 0.6001 49.8083
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 35.9058
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 24.1032
Lifeline Rate Subsidy 0.0654 5.4282
Senior Citizen Subsidy 0.0004 0.0332
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9671 168.2693

Value Added Tax - Generation 0.4146 34.4118


- Transmission 0.0023 0.1909
- System Loss 0.0412 3.4196
- Distribution 12% 20.1923
Sub-Total Value Added Tax (VAT) 0.4581 58.2146

Univ. Charge - Missionary 0.1561 12.9563


- Environmental 0.0025 0.2075
- NPC Stranded Cost 0.1938 16.0854
Sub-Total Universal Charge 0.3524 29.2492

FIT ALL (Renewable) 0.1240 10.2920

Over/Under Recovery
Prompt Payment Discount Adj. -0.0100 -0.8300
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery -0.0100 -0.8300
Current Bill 714.0840
Total Kwh Used 83.0000

Total Charge Per Kwh 8.5360 x (Kwh) + 5.6


Generation System Charge 5.4983 417.8708
Power Act Reducation -0.1152 -8.7552
Transmission System Charge 0.1879 14.2804
System Loss Charge 0.7854 59.6904
Sub-Total Generation and Transmission 6.3564 483.0864

Distribution System Charge 0.5782 43.9432


Supply Charge Php/Kwh 0.6001 45.6076
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 32.8776
Metering Charge Per Month 5 5
RFSC 0.2904 22.0704
Lifeline Rate Subsidy 0.1100 8.3600
Senior Citizen Subsidy 0.0006 0.0456
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 2.0119 157.9044

Value Added Tax - Generation 0.4756 36.1456


- Transmission 0.0015 0.1140
- System Loss 0.0428 3.2528
- Distribution 12% 18.9485
Sub-Total Value Added Tax (VAT) 0.5199 58.4609

Univ. Charge - Missionary 0.1561 11.8636


- Environmental 0.0025 0.1900
- NPC Stranded Cost 0.1938 14.7288
Sub-Total Universal Charge 0.3524 26.7824

FIT ALL (Renewable) 0.1240 9.4240

Over/Under Recovery
Prompt Payment Discount Adj. -0.0100 -0.7600
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery -0.0100 -0.7600
Current Bill 734.8981
Total Kwh Used 76.0000

Total Charge Per Kwh 9.5960 x (Kwh) + 5.6


Generation System Charge 5.2233 459.6504
Power Act Reducation -0.0622 -5.4736
Transmission System Charge 0.1351 11.8888
System Loss Charge 0.7422 65.3136
Sub-Total Generation and Transmission 6.0384 531.3792

Distribution System Charge 0.5782 50.8816


Supply Charge Php/Kwh 0.6001 52.8088
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 38.0688
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 25.5552
Lifeline Rate Subsidy 0.0748 6.5824
Senior Citizen Subsidy 0.0005 0.0440
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9766 178.9408

Value Added Tax - Generation 0.5012 44.1056


- Transmission 0.0013 0.1144
- System Loss 0.0397 3.4936
- Distribution 12% 21.4729
Sub-Total Value Added Tax (VAT) 0.5422 69.1865

Univ. Charge - Missionary 0.1561 13.7368


- Environmental 0.0025 0.2200
- NPC Stranded Cost0.1938 17.0544
Sub-Total Universal Charge 0.3524 31.0112

FIT ALL (Renewable) 0.1240 10.9120

Over/Under Recovery
Prompt Payment Discount Adj. -0.0100 -0.8800
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery -0.0100 -0.8800
Current Bill 820.5497
Total Kwh Used 88.0000

Total Charge Per Kwh 9.2608 x (Kwh) + 5.6


Generation System Charge 4.8970 450.5240
Power Act Reducation -0.0699 -6.4308
Transmission System Charge 0.1249 11.4908
System Loss Charge 0.7064 64.9888
Sub-Total Generation and Transmission 5.6584 520.5728

Distribution System Charge 0.5782 53.1944


Supply Charge Php/Kwh 0.6001 55.2092
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 39.7992
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 26.7168
Lifeline Rate Subsidy 0.0740 6.8080
Senior Citizen Subsidy 0.0005 0.0460
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9758 186.7736

Value Added Tax - Generation 0.4717 43.3964


- Transmission 0.0013 0.1196
- System Loss 0.0444 4.0848
- Distribution 12% 22.4128
Sub-Total Value Added Tax (VAT) 0.5174 70.0136

Univ. Charge - Missionary 0.1561 14.3612


- Environmental 0.0025 0.2300
- NPC Stranded Cost0.1938 17.8296
Sub-Total Universal Charge 0.3524 32.4208

FIT ALL (Renewable) 0.1830 16.8360

Over/Under Recovery
Prompt Payment Discount Adj. -0.0100 -0.9200
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery -0.0100 -0.9200
Current Bill 825.6968
Total Kwh Used 92.0000

Total Charge Per Kwh 8.9141 x (Kwh) + 5.6


Generation System Charge 4.7206 401.2510
Power Act Reducation -0.0741 -6.2985
Transmission System Charge 0.3322 28.2370
System Loss Charge 0.6958 59.1430
Sub-Total Generation and Transmission 5.6745 482.3325

Distribution System Charge 0.5782 49.1470


Supply Charge Php/Kwh 0.6001 51.0085
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 36.7710
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 24.6840
Lifeline Rate Subsidy 0.0811 6.8935
Senior Citizen Subsidy 0.0005 0.0425
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9829 173.5465

Value Added Tax - Generation 0.4377 37.2045


- Transmission 0.0020 0.1700
- System Loss 0.0505 4.2925
- Distribution 12% 20.8256
Sub-Total Value Added Tax (VAT) 0.4902 62.4926

Univ. Charge - Missionary 0.1561 13.2685


- Environmental 0.0025 0.2125
- NPC Stranded Cost0.1938 16.4730
Sub-Total Universal Charge 0.3524 29.9540

FIT ALL (Renewable) 0.1830 15.5550

Over/Under Recovery
Prompt Payment Discount Adj. 0.0000 0.0000
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery 0.0000 0.0000
Current Bill 763.8806
Total Kwh Used 85.0000

Total Charge Per Kwh 8.9209 x (Kwh) + 5.6


Generation System Charge 4.8222 352.0206
Power Act Reducation -0.0563 -4.1099
Transmission System Charge 0.3256 23.7688
System Loss Charge 0.7182 52.4286
Sub-Total Generation and Transmission 5.8097 424.1081

Distribution System Charge 0.5782 42.2086


Supply Charge Php/Kwh 0.6001 43.8073
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 31.5798
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 21.1992
Lifeline Rate Subsidy 0.0883 6.4459
Senior Citizen Subsidy 0.0006 0.0438
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9902 150.2846

Value Added Tax - Generation 0.4645 33.9085


- Transmission 0.0019 0.1387
- System Loss 0.0525 3.8325
- Distribution 12% 18.0342
Sub-Total Value Added Tax (VAT) 0.5189 55.9139

Univ. Charge - Missionary 0.1561 11.3953


- Environmental 0.0025 0.1825
- NPC Stranded Cost0.1938 14.1474
- NPC Stranded Debt0.0265 1.9345
Sub-Total Universal Charge 0.3789 27.6597

FIT ALL (Renewable) 0.1830 13.3590

Over/Under Recovery
Prompt Payment Discount Adj. 0.0000 0.0000
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery 0.0000 0.0000
Current Bill 671.3253
Total Kwh Used 73.0000

Total Charge Per Kwh 9.1195 x (Kwh) + 5.6


Generation System Charge 0.0000
Power Act Reducation 0.0000
Transmission System Charge 0.0000
System Loss Charge 0.0000
Sub-Total Generation and Transmission 0.0000 0.0000

Distribution System Charge 0.5782 0.0000


Supply Charge Php/Kwh 0.6001 0.0000
Supply Retail Charge/Month 0.0000 0.0000
Metering Charge Php/Kwh 0.4326 0.0000
Metering Charge Per Month 5.0000 5.0000
RFSC 0.2904 0.0000
Lifeline Rate Subsidy 0.0000
Senior Citizen Subsidy 0.0000
Prev. Years Adj on Power Cost 0.0000 0.0000
Sub-Total Distribution (DASURECO) 1.9013 5.0000

Value Added Tax - Generation 0.0000


- Transmission 0.0000
- System Loss 0.0000
- Distribution 12% 0.6000
Sub-Total Value Added Tax (VAT) 0.0000 0.6000

Univ. Charge - Missionary 0.1561 0.0000


- Environmental 0.0025 0.0000
- NPC Stranded Cost0.1938 0.0000
- NPC Stranded Debt 0.0000
Sub-Total Universal Charge 0.3524 0.0000

FIT ALL (Renewable) 0.0000

Over/Under Recovery
Prompt Payment Discount Adj. 0.0000
Inter Cross Class Subsidy Adj. 0.0000 0.0000
Sub-Total Over/Under Recovery 0.0000 0.0000
Current Bill 5.6000
Total Kwh Used

Total Charge Per Kwh 2.4819 x (Kwh) + 5.6

Potrebbero piacerti anche