Written by ingenuity
|
Residential 1.1 |
|
|
|
|
|
|
|
|
Item No. |
Description |
Unit |
Jun-10 |
May-10 |
Apr-10 |
Mar-10 |
Feb-10 |
Jan-10 |
1 |
Generation Charge |
P/kwh |
3.3803 |
3.2492 |
3.1956 |
3.1572 |
3.3134 |
3.0510 |
2 |
Power Act Reduction |
P/kwh |
(0.2662) |
(0.2212) |
(0.2548) |
(0.2815) |
(0.2655) |
(0.2874) |
3 |
Transmission Charge |
P/kwh |
1.8011 |
1.6836 |
1.1384 |
0.7146 |
0.9167 |
0.8000 |
4 |
System Loss Charge |
P/kwh |
0.4534 |
0.4553 |
0.3940 |
0.3307 |
0.3739 |
0.3512 |
5 |
Distribution Charge |
P/kwh |
1.2409 |
1.2409 |
1.2409 |
1.2409 |
1.2409 |
1.2409 |
6 |
Supply Charge |
P/kwh |
0.1716 |
0.1716 |
0.1716 |
0.1716 |
0.1716 |
0.1716 |
7 |
Metering Charge |
P/kwh |
0.2249 |
0.2249 |
0.2249 |
0.2249 |
0.2249 |
0.2249 |
|
|
P/Cust/Mo. |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
8 |
Inter-Class Cross Subsidy |
P/kwh |
|
|
|
|
|
|
9 |
Subsidy on Lifeline |
P/kwh |
0.1044 |
0.0973 |
0.0924 |
0.1001 |
0.0882 |
0.0861 |
10 |
Franchise Tax |
% |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
12 |
VAT |
P/kwh |
|
0.5619 |
0.4425 |
0.3905 |
0.3990 |
0.3947 |
13 |
Universal Charge |
P/kwh |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
14 |
Average Rate |
P/kwh |
|
7.3748 |
6.5430 |
5.9368 |
6.3099 |
5.9524 |
|
|
|
|
|
|
|
|
|
Secondary Retail Service 2.1(<=20kw) |
|
|
|
|
|
|
|
|
Item No. |
Description |
Unit |
Jun-10 |
May-10 |
Apr-10 |
Mar-10 |
Feb-10 |
Jan-10 |
1 |
Generation Charge |
P/kwh |
3.3803 |
3.2492 |
3.1956 |
3.1572 |
3.3134 |
3.0510 |
2 |
Transmission Charge |
P/kwh |
1.8031 |
1.5617 |
1.0734 |
0.7295 |
0.8518 |
0.7693 |
3 |
System Loss Charge |
P/kwh |
0.4535 |
0.4440 |
0.3881 |
0.3319 |
0.3682 |
0.3484 |
4 |
Distribution Charge |
P/kwh |
0.6694 |
0.6694 |
0.6694 |
0.6694 |
0.6694 |
0.6694 |
5 |
Supply Charge |
P/Cust/Mo. |
26.24 |
26.24 |
26.24 |
26.24 |
26.24 |
26.24 |
6 |
Metering Charge |
P/Cust/Mo. |
161.84 |
161.84 |
161.84 |
161.84 |
161.84 |
161.84 |
7 |
Inter-Class Cross Subsidy |
P/kwh |
|
|
|
|
|
|
8 |
Subsidy on Lifeline |
P/kwh |
0.1044 |
0.0973 |
0.0924 |
0.1001 |
0.0882 |
0.0861 |
9 |
Franchise Tax |
% |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
10 |
VAT |
P/kwh |
|
0.5122 |
0.3981 |
0.3457 |
0.3540 |
0.3513 |
11 |
Universal Charge |
P/kwh |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
12 |
Average Rate |
P/kwh |
|
7.0670 |
6.3524 |
5.8496 |
6.1670 |
5.8038 |
|
|
|
|
|
|
|
|
|
Secondary Retail Service 3.1 (>20 KW & <=750 KW) |
|
|
|
|
|
|
|
|
Item No. |
Description |
Unit |
Jun-10 |
May-10 |
Apr-10 |
Mar-10 |
Feb-10 |
Jan-10 |
1 |
Generation Charge |
P/kwh |
3.3803 |
3.2492 |
3.1956 |
3.1572 |
3.3134 |
3.0510 |
2 |
Transmission Charge |
P/kwh |
0.3743 |
0.3743 |
0.3743 |
0.3743 |
0.3743 |
0.3743 |
|
|
P/kw |
464.02 |
417.01 |
244.03 |
137.34 |
177.34 |
140.51 |
4 |
System Loss Charge |
P/kwh |
0.4733 |
0.4655 |
0.4030 |
0.3415 |
0.3830 |
0.3588 |
5 |
Distribution Charge |
P/kwh |
0.2603 |
0.2603 |
0.2603 |
0.2603 |
0.2603 |
0.2603 |
|
|
P/kw |
58.85 |
58.85 |
58.85 |
58.85 |
58.85 |
58.85 |
6 |
Supply Charge |
P/Cust/Mo. |
262.36 |
262.36 |
262.36 |
262.36 |
262.36 |
262.36 |
7 |
Metering Charge |
P/Cust/Mo. |
754.66 |
754.66 |
754.66 |
754.66 |
754.66 |
754.66 |
8 |
Inter-Class Cross Subsidy |
P/kwh |
|
|
|
|
|
|
9 |
Subsidy on Lifeline |
P/kwh |
0.1044 |
0.0973 |
0.0924 |
0.1001 |
0.0882 |
0.0861 |
10 |
Franchise Tax |
% |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
12 |
VAT |
P/kwh |
|
0.4853 |
0.3430 |
0.2819 |
0.2926 |
0.2882 |
13 |
Universal Charge |
P/kwh |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
14 |
Average Rate |
P/kwh |
|
7.1286 |
6.1319 |
5.5316 |
5.8646 |
5.4696 |
|
|
|
|
|
|
|
|
|
Primary Retail Service 4.1(> 750 KW) |
|
|
|
|
|
|
|
|
Item No. |
Description |
Unit |
Jun-10 |
May-10 |
Apr-10 |
Mar-10 |
Feb-10 |
Jan-10 |
1 |
Generation Charge |
P/kwh |
3.3803 |
3.2492 |
3.1956 |
3.1572 |
3.3134 |
3.0510 |
2 |
Transmission Charge |
P/kwh |
0.2831 |
0.2831 |
0.2831 |
0.2831 |
0.2831 |
0.2831 |
|
|
P/kw |
554.21 |
537.06 |
298.77 |
171.39 |
223.56 |
173.82 |
4 |
System Loss Charge |
P/kwh |
0.4317 |
0.4476 |
0.3824 |
0.3264 |
0.3658 |
0.3414 |
5 |
Distribution Charge |
P/kwh |
0.1130 |
0.1130 |
0.1130 |
0.1130 |
0.1130 |
0.1130 |
|
|
P/kw |
46.86 |
46.86 |
46.86 |
46.86 |
46.86 |
46.86 |
6 |
Supply Charge |
P/Cust/Mo. |
2,623.59 |
2,623.59 |
2,623.59 |
2,623.59 |
2,623.59 |
2,623.59 |
7 |
Metering Charge |
P/Cust/Mo. |
991.45 |
991.45 |
991.45 |
991.45 |
991.45 |
991.45 |
8 |
Inter-Class Cross Subsidy |
P/kwh |
|
|
|
|
|
|
9 |
Subsidy on Lifeline |
P/kwh |
0.1044 |
0.0973 |
0.0924 |
0.1001 |
0.0882 |
0.0861 |
10 |
Franchise Tax |
% |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
12 |
VAT |
P/kwh |
|
0.4220 |
0.2866 |
0.2406 |
0.2468 |
0.2420 |
13 |
Universal Charge |
P/kwh |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
14 |
Average Rate |
P/kwh |
|
6.4334 |
5.3930 |
4.9848 |
5.2717 |
4.8429 |
|
|
|
|
|
|
|
|
|
Flat Lighting Service 5.1 |
|
|
|
|
|
|
|
|
Item No. |
Description |
Unit |
Jun-10 |
May-10 |
Apr-10 |
Mar-10 |
Feb-10 |
Jan-10 |
1 |
Generation Charge |
P/kwh |
3.3803 |
3.2492 |
3.1956 |
3.1572 |
3.3134 |
3.0510 |
2 |
Transmission Charge |
P/kwh |
2.5387 |
2.2163 |
1.6732 |
1.0163 |
1.2749 |
1.2094 |
4 |
System Loss Charge |
P/kwh |
0.5179 |
0.5045 |
0.4426 |
0.3564 |
0.4056 |
0.3885 |
5 |
Distribution Charge |
P/kwh |
0.8317 |
0.8317 |
0.8317 |
0.8317 |
0.8317 |
0.8317 |
6 |
Supply Charge |
P/Cust/Mo. |
26.24 |
26.24 |
26.24 |
26.24 |
26.24 |
26.24 |
8 |
Inter-Class Cross Subsidy |
P/kwh |
|
|
|
|
|
|
9 |
Subsidy on Lifeline |
P/kwh |
0.1044 |
0.0973 |
0.0924 |
0.1001 |
0.0882 |
0.0861 |
10 |
Franchise Tax |
% |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
0.82%* |
12 |
VAT |
P/kwh |
|
0.4864 |
0.3440 |
0.2696 |
0.2791 |
0.2755 |
13 |
Universal Charge |
P/kwh |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
0.1003 |
14 |
Average Rate |
P/kwh |
|
7.5372 |
6.7265 |
5.8723 |
6.3374 |
5.9840 |
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
|
1 |
- PAR: based on the ERC Resolution No. 2001-04 |
|
|
|
|
|
|
|
2* |
- For Davao City only; For Davao del Norte cust., FT = 0.5% |
|
|
|
|
|
|
|
3 |
- Missionary Electrification = 0.0373 P/kwh (ERC Case No. 2001-165) and |
|
|
|
|
|
|
|
|
Environmental charge = 0.0025 (ERC Case No. 2002 -194) |
|
|
|
|
|
|
|
4 |
- Residential 1.1 excludes Energy Tax |
|
|
|