July August

32nd floor 32nd floor

Registered (kwh) 32,200 Registered (kwh) 29,000
Registered (kw) 81.56 Registered (kw) 76.92
Registered (rKVah)) 28,040 Registered (rKVah)) 25,680
Demand Factor Demand Factor
Base Price Amount Base Price Amount
Generation Charge (Php/kwh) 32,200 5.22 168,009.94 Generation Charge (Php/kwh) 29,000 4.4290 128,441.00
Transmission Charge (Php/kw/mo) 81.56 313.9600 25,606.58 Transmission Charge (Php/kw/mo) 76.92 313.9600 24,149.80
System Loss Charge (Php/kwh) 32,200 0.83 26,845.14 System Loss Charge (Php/kwh) 29,000 0.73 21,158.40
Subtotal A 220,461.66 Subtotal A 173,749.20

Distribution Charge (Php/kw/mo) 81.56 119.4000 9,738.26 Distribution Charge (Php/kw/mo) 76.92 119.4000 9,184.25
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 9,738.26 11.87% 1,155.93 CERA 9,184.25 11.87% 1,090.17
Power factor adjustment 35,344.84 5.76% 2,035.86 Power factor adjustment 33,334.05 6.06% 2,020.04
Power factor reading(%) 75.40 Power factor reading(%) 74.90
Subtotal B 13,903.13 Subtotal B 13,267.53

Lifeline Rate Subsidy (Php/kwh) 32,200 0.1 3,255.42 Lifeline Rate Subsidy (Php/kwh) 29,000 0.1 2,975.40
Interclass Subsidy (Php/kwh) 32,200 0.17 5,583.48 Interclass Subsidy (Php/kwh) 29,000 0.17 5,028.60
Subtotal C 8,838.90 Subtotal C 8,004.00

Subtotal A + B + C 243,203.69 Subtotal A + B + C 195,020.73

Local Franchise Tax 243,203.69 0.5000% 1,216.02 Local Franchise Tax 195,020.73 0.5000% 975.10
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 168,009.94 9.7300% 16,347.37 Generation Charge 128,441.00 10.3800% 13,332.18
Transmission Charge 25,606.58 10.5303% 2,696.45 Transmission Charge 24,149.80 10.6500% 2,571.95
System Loss 26,845.14 9.8655% 2,648.41 System Loss 21,158.40 10.4300% 2,206.82
Distribution Rev & subs 23,958.05 12% 2,874.97 Distribution Rev & subs 22,246.64 12% 2,669.60
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 32,200 0.04 1,201.06 Missionary 29,000 0.04 1,081.70
Environmental Fund 32,200 0 80.50 Environmental Fund 29,000 0 72.50
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 27,064.77 Subtotal D 22,909.85

Total Bill Amount 270,268.45 Total Bill Amount 217,930.59

September October
32nd floor 32nd floor
Registered (kwh) 30,240 Registered (kwh) 26,320
Registered (kw) 77.44 Registered (kw) 76.56
Registered (rKVah)) 25,880 Registered (rKVah)) 21,920
Demand Factor Demand Factor
Base Price Amount Base Price Amount
Generation Charge (Php/kwh) 30,240 4.4290 133,932.96 Generation Charge (Php/kwh) 26,320 4.4290 116,571.28
Transmission Charge (Php/kw/mo) 77.44 313.9600 24,313.06 Transmission Charge (Php/kw/mo) 76.56 313.9600 24,036.78
System Loss Charge (Php/kwh) 30,240 0.73 22,063.10 System Loss Charge (Php/kwh) 26,320 0.73 19,203.07
Subtotal A 180,309.13 Subtotal A 159,811.13

Distribution Charge (Php/kw/mo) 77.44 119.4000 9,246.34 Distribution Charge (Php/kw/mo) 76.56 119.4000 9,141.26
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 9,246.34 11.87% 1,097.54 CERA 9,141.26 11.87% 1,085.07
Power factor adjustment 33,559.40 5.40% 1,812.21 Power factor adjustment 33,178.04 4.92% 1,632.36
Power factor reading(%) 76.00 Power factor reading(%) 76.80
Subtotal B 13,129.15 Subtotal B 12,831.76

Lifeline Rate Subsidy (Php/kwh) 30,240 0.1 3,102.62 Lifeline Rate Subsidy (Php/kwh) 26,320 0.1 2,700.43
Interclass Subsidy (Php/kwh) 30,240 0.17 5,243.62 Interclass Subsidy (Php/kwh) 26,320 0.17 4,563.89
Subtotal C 8,346.24 Subtotal C 7,264.32

Subtotal A + B + C 201,784.52 Subtotal A + B + C 179,907.21

Local Franchise Tax 201,784.52 0.5000% 1,008.92 Local Franchise Tax 179,907.21 0.5000% 899.54
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 133,932.96 10.3800% 13,902.24 Generation Charge 116,571.28 10.3800% 12,100.10
Transmission Charge 24,313.06 10.6500% 2,589.34 Transmission Charge 24,036.78 10.6500% 2,559.92
System Loss 22,063.10 10.4300% 2,301.18 System Loss 19,203.07 10.4300% 2,002.88
Distribution Rev & subs 22,484.32 12% 2,698.12 Distribution Rev & subs 20,995.62 12% 2,519.47
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 30,240 0.04 1,127.95 Missionary 26,320 0.04 981.74
Environmental Fund 30,240 0 75.60 Environmental Fund 26,320 0 65.80
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 23,703.36 Subtotal D 21,129.44

Total Bill Amount 225,487.88 Total Bill Amount 201,036.65

November
32nd floor SYSTEM STUDY
Registered (kwh) 26,640 Summary / Average Value in five (5) Months Data
Registered (kw) 79.12
Registered (rKVah)) 22,480 Registered (kwh) 28,880
Demand Factor Registered (kw) 78.32
 Registered (rKVah)) 24,800
Power factor reading(%) 75.9
Base Price Amount Power factor adjustment 33,940.76
Generation Charge (Php/kwh) 26,640 4.71 125,463.74 Power factor adjustment multiplier 5%
Transmission Charge (Php/kw/mo) 79.12 313.9600 24,840.52 Power factor adjustment Charge 1,853.17
System Loss Charge (Php/kwh) 26,640 0.77 20,534.11
Subtotal A 170,838.37 Target New Power Factor Reading

Distribution Charge (Php/kw/mo) 79.12 119.4000 9,446.93 Power factor reading(%) 95 97 99

Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Power factor adjustment 33,940.76 33,940.76 33,940.76
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Power factor adjustment multiplier 3% 4% 4%
CERA 9,446.93 11.87% 1,121.35 Power factor adjustment Charge 1,018.22 1,221.87 1,425.51
Power factor adjustment 34,287.44 5.16% 1,769.23
Power factor reading(%) 76.40
Subtotal B 13,310.58 Savings Improving your Power Factor 2,871.39 3,075.03 3,278.68
12 12 12
Lifeline Rate Subsidy (Php/kwh) 26,640 0.1 2,733.26 34,456.65 36,900.39 39,344.12
Subtotal C 2,733.26 Investment Cost 45,000.00 45,000.00 45,000.00
Payback Period in a year 1.31 1.22 1.14
Subtotal A + B + C 186,882.22 Return of Investment in a month 15.67 14.63 13.73

Local Franchise Tax 186,882.22 0.5000% 934.41

VALUE ADDED TAX
Generation Charge 125,463.74 9.0858% 11,399.38
Transmission Charge 24,840.52 10.6719% 2,650.95
System Loss 20,534.11 9.3716% 1,924.37
Distribution Rev & subs 16,978.26 12% 2,037.39
UNIVERSAL CHARGES
Missionary 26,640 0.04 993.67
Environmental Fund 26,640 0 66.60
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 20,006.79

Total Bill Amount 206,889.00

 99
33,940.76
4%
1,425.51

3,278.68
12
39,344.12
45,000.00
1.14
13.73
July August
33rd floor 33rd floor
Registered (kwh) 46,080 Registered (kwh) 44,440
Registered (kw) 89.56 Registered (kw) 94.04
Registered (rKVah)) 37,520 Registered (rKVah)) 36,640

Base Price Amount Base Price Amount

Generation Charge (Php/kwh) 46,080 5.22 240,431.62 Generation Charge (Php/kwh) 44,440 4.4290 196,824.76
Transmission Charge (Php/kw/mo) 89.56 313.9600 28,118.26 Transmission Charge (Php/kw/mo) 94.04 313.9600 29,524.80
System Loss Charge (Php/kwh) 46,080 0.83 38,416.90 System Loss Charge (Php/kwh) 44,440 0.73 32,423.42
Subtotal A 306,966.77 Subtotal A 258,772.98

Distribution Charge (Php/kw/mo) 89.56 119.4000 10,693.46 Distribution Charge (Php/kw/mo) 94.04 119.4000 11,228.38
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 10,693.46 11.87% 1,269.31 CERA 11,228.38 11.87% 1,332.81
Power factor adjustment 38,811.72 4.50% 1,746.53 Power factor adjustment 40,753.17 4.68% 1,907.25
Power factor reading(%) 77.50 Power factor reading(%) 77.20
Subtotal B 14,682.38 Subtotal B 15,441.50

Lifeline Rate Subsidy (Php/kwh) 46,080 0.1 4,658.69 Lifeline Rate Subsidy (Php/kwh) 44,440 0.1 4,559.54
Interclass Subsidy (Php/kwh) 46,080 0.17 7,990.27 Interclass Subsidy (Php/kwh) 44,440 0.17 7,705.90
Subtotal C 12,648.96 Subtotal C 12,265.44

Subtotal A + B + C 334,298.11 Subtotal A + B + C 286,479.93

Local Franchise Tax 334,298.11 0.5000% 1,671.49 Local Franchise Tax 286,479.93 0.5000% 1,432.40
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 240,431.62 9.7300% 23,394.00 Generation Charge 196,824.76 10.0767% 19,833.44
Transmission Charge 28,118.26 10.5303% 2,960.94 Transmission Charge 29,524.80 10.6173% 3,134.74
System Loss 38,416.90 9.8655% 3,790.02 System Loss 32,423.42 10.1687% 3,297.04
Distribution Rev & subs 29,002.83 12% 3,480.34 Distribution Rev & subs 29,139.34 12% 3,496.72
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 46,080 0.04 1,718.78 Missionary 44,440 0.04 1,657.61
Environmental Fund 46,080 0 115.20 Environmental Fund 44,440 0 111.10
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 37,130.77 Subtotal D 32,963.05

Total Bill Amount 371,428.87 Total Bill Amount 319,442.98

September October
33rd floor 33rd floor
Registered (kwh) 49,160 Registered (kwh) 42,520
Registered (kw) 100.04 Registered (kw) 95.88
Registered (rKVah)) 38,440 Registered (rKVah)) 33,440

Base Price Amount Base Price Amount

Generation Charge (Php/kwh) 49,160 4.4290 217,729.64 Generation Charge (Php/kwh) 42,520 4.4290 188,321.08
Transmission Charge (Php/kw/mo) 100.04 313.9600 31,408.56 Transmission Charge (Php/kw/mo) 95.88 313.9600 30,102.48
System Loss Charge (Php/kwh) 49,160 0.73 35,867.14 System Loss Charge (Php/kwh) 42,520 0.73 31,022.59
Subtotal A 285,005.33 Subtotal A 249,446.16

Distribution Charge (Php/kw/mo) 100.04 119.4000 11,944.78 Distribution Charge (Php/kw/mo) 95.88 119.4000 11,448.07
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 11,944.78 11.87% 1,417.84 CERA 11,448.07 11.87% 1,358.89
Power factor adjustment 43,353.33 3.72% 1,612.74 Power factor adjustment 41,550.56 3.84% 1,595.54
Power factor reading(%) 78.80 Power factor reading(%) 78.60
Subtotal B 15,948.43 Subtotal B 15,375.57

Lifeline Rate Subsidy (Php/kwh) 49,160 0.1 5,043.82 Lifeline Rate Subsidy (Php/kwh) 42,520 0.1 4,362.55
Interclass Subsidy (Php/kwh) 49,160 0.17 8,524.34 Interclass Subsidy (Php/kwh) 42,520 0.17 7,372.97
Subtotal C 13,568.16 Subtotal C 11,735.52

Subtotal A + B + C 314,521.93 Subtotal A + B + C 276,557.25

Local Franchise Tax 314,521.93 0.5000% 1,572.61 Local Franchise Tax 276,557.25 0.5000% 1,382.79
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 217,729.64 10.3800% 22,600.34 Generation Charge 188,321.08 10.3800% 19,547.73
Transmission Charge 31,408.56 10.6500% 3,345.01 Transmission Charge 30,102.48 10.6500% 3,205.91
System Loss 35,867.14 10.4300% 3,740.94 System Loss 31,022.59 10.4300% 3,235.66
Distribution Rev & subs 31,089.20 12% 3,730.70 Distribution Rev & subs 28,493.88 12% 3,419.27
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 49,160 0.04 1,833.67 Missionary 42,520 0.04 1,586.00
Environmental Fund 49,160 0 122.90 Environmental Fund 42,520 0 106.30
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 36,946.17 Subtotal D 32,483.65

Total Bill Amount 351,468.10 Total Bill Amount 309,040.89

November
33rd floor SYSTEM STUDY
Registered (kwh) 44,440 Summary / Average Value in five (5) Months Data
Registered (kw) 97.72
Registered (rKVah)) 36,000 Registered (kwh) 45,328
Registered (kw) 95.45
 Base Price Amount Registered (rKVah)) 36,408
Generation Charge (Php/kwh) 44,440 4.71 209,294.62 Power factor reading(%) 62.42
Transmission Charge (Php/kw/mo) 97.72 313.9600 30,680.17 Power factor adjustment 41,363.35
System Loss Charge (Php/kwh) 44,440 0.77 34,254.35 Power factor adjustment multiplier 4%
Subtotal A 274,229.15 Power factor adjustment Charge 1,747.19

Distribution Charge (Php/kw/mo) 97.72 119.4000 11,667.77 Target New Power Factor Reading
Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Power factor reading(%) 95 97 99
CERA 11,667.77 11.87% 1,384.96 Power factor adjustment 41,363.35 41,363.35 41,363.35
Power factor adjustment 42,347.94 4.38% 1,854.84 Power factor adjustment multiplier 3% 4% 4%
Power factor reading(%) 77.70 Power factor adjustment Charge 1,240.90 1,489.08 1,737.26
Subtotal B 15,880.64

Lifeline Rate Subsidy (Php/kwh) 44,440 0.1 4,559.54 Savings Improving your Power Factor 2,988.09 3,236.27 3,484.45
Subtotal C 4,559.54 12 12 12
35,857.06 38,835.22 41,813.38
Subtotal A + B + C 294,669.33 Investment Cost 45,000.00 45,000.00 45,000.00
Payback Period in a year 1.25 1.16 1.08
Local Franchise Tax 294,669.33 0.5000% 1,473.35 Return of Investment in a month 15.06 13.90 12.91
VALUE ADDED TAX
Generation Charge 209,294.62 9.0858% 19,016.09
Transmission Charge 30,680.17 10.6719% 3,274.16
System Loss 34,254.35 9.3716% 3,210.18
Distribution Rev & subs 21,913.53 12% 2,629.62
UNIVERSAL CHARGES
Missionary 44,440 0.04 1,657.61
Environmental Fund 44,440 0 111.10
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 31,372.11

Total Bill Amount 326,041.44

July August
34th floor 34th floor
Registered (kwh) 46,720 Registered (kwh) 40,360
Registered (kw) 98.76 Registered (kw) 98.32
Registered (rKVah)) 35,400 Registered (rKVah)) 30,320

Base Price Amount Base Price

Generation Charge (Php/kwh) 46,720 5.22 243,770.94 Generation Charge (Php/kwh) 40,360 4.4290
Transmission Charge (Php/kw/mo) 98.76 313.9600 31,006.69 Transmission Charge (Php/kw/mo) 98.32 313.9600
System Loss Charge (Php/kwh) 46,720 0.83 38,950.46 System Loss Charge (Php/kwh) 40,360 0.73
Subtotal A 313,728.10 Subtotal A

Distribution Charge (Php/kw/mo) 98.76 119.4000 11,791.94 Distribution Charge (Php/kw/mo) 98.32 119.4000
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33
CERA 11,791.94 11.87% 1,399.70 CERA 11,739.41 11.87%
Power factor adjustment 42,798.63 3.18% 1,361.00 Power factor adjustment 42,607.96 3.00%
Power factor reading(%) 79.70 Power factor reading(%) 80.00
Subtotal B 15,525.71 Subtotal B

Lifeline Rate Subsidy (Php/kwh) 46,720 0.1 4,723.39 Lifeline Rate Subsidy (Php/kwh) 40,360 0.1
Interclass Subsidy (Php/kwh) 46,720 0.17 8,101.25 Interclass Subsidy (Php/kwh) 40,360 0.17
Subtotal C 12,824.64 Subtotal C

Subtotal A + B + C 342,078.45 Subtotal A + B + C

Local Franchise Tax 342,078.45 0.5000% 1,710.39 Local Franchise Tax 265,593.19 0.5000%
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 243,770.94 9.7300% 23,718.91 Generation Charge 178,754.44 10.0767%
Transmission Charge 31,006.69 10.5303% 3,265.10 Transmission Charge 30,868.55 10.6173%
System Loss 38,950.46 9.8655% 3,842.66 System Loss 29,446.66 10.1687%
Distribution Rev & subs 30,060.75 12% 3,607.29 Distribution Rev & subs 27,851.51 12%
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 46,720 0.04 1,742.66 Missionary 40,360 0.04
Environmental Fund 46,720 0 116.80 Environmental Fund 40,360 0
NPC Stranded Debts - NPC Stranded Debts
NPC Stranded Contract Costs - NPC Stranded Contract Costs
Equaln Taxes and Royalties - Equaln Taxes and Royalties
Dus Stranded Contract Costs - Dus Stranded Contract Costs
Subtotal D 38,003.81 Subtotal D

Total Bill Amount 380,082.26 Total Bill Amount

September October
34th floor 34th floor
Registered (kwh) 42,480 Registered (kwh) 37,440
Registered (kw) 99.24 Registered (kw) 98.44
Registered (rKVah)) 30,160 Registered (rKVah)) 27,640

Base Price Amount Base Price

Generation Charge (Php/kwh) 42,480 4.4290 188,143.92 Generation Charge (Php/kwh) 37,440 4.4290
Transmission Charge (Php/kw/mo) 99.24 313.9600 31,157.39 Transmission Charge (Php/kw/mo) 98.44 313.9600
System Loss Charge (Php/kwh) 42,480 0.73 30,993.41 System Loss Charge (Php/kwh) 37,440 0.73
Subtotal A 250,294.72 Subtotal A

Distribution Charge (Php/kw/mo) 99.24 119.4000 11,849.26 Distribution Charge (Php/kw/mo) 98.44 119.4000
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33
CERA 11,849.26 11.87% 1,406.51 CERA 11,753.74 11.87%
Power factor adjustment 43,006.65 2.10% 903.14 Power factor adjustment 42,659.96 2.70%
Power factor reading(%) 81.50 Power factor reading(%) 80.50
Subtotal B 15,131.97 Subtotal B

Lifeline Rate Subsidy (Php/kwh) 42,480 0.1 4,358.45 Lifeline Rate Subsidy (Php/kwh) 37,440 0.1
Interclass Subsidy (Php/kwh) 42,480 0.17 7,366.03 Interclass Subsidy (Php/kwh) 37,440 0.17
Subtotal C 11,724.48 Subtotal C

Subtotal A + B + C 277,151.17 Subtotal A + B + C

Local Franchise Tax 277,151.17 0.5000% 1,385.76 Local Franchise Tax 249,651.44 0.5000%
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 188,143.92 10.3800% 19,529.34 Generation Charge 165,821.76 10.3800%
Transmission Charge 31,157.39 10.6500% 3,318.26 Transmission Charge 30,906.22 10.6500%
System Loss 30,993.41 10.4300% 3,232.61 System Loss 27,316.22 10.4300%
Distribution Rev & subs 28,242.21 12% 3,389.06 Distribution Rev & subs 26,855.49 12%
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 42,480 0.04 1,584.50 Missionary 37,440 0.04
Environmental Fund 42,480 0 106.20 Environmental Fund 37,440 0
NPC Stranded Debts - NPC Stranded Debts
NPC Stranded Contract Costs - NPC Stranded Contract Costs
Equaln Taxes and Royalties - Equaln Taxes and Royalties
Dus Stranded Contract Costs - Dus Stranded Contract Costs
Subtotal D 32,545.74 Subtotal D

Total Bill Amount 309,696.91 Total Bill Amount

November
34th floor SYSTEM STUDY
Registered (kwh) 37,120 Summary / Average Value in five (5) Months Data
Registered (kw) 96.96
Registered (rKVah)) 28,920 Registered (kwh) 40,824
Registered (kw) 98.34
 Base Price Amount Registered (rKVah)) 30,488
Generation Charge (Php/kwh) 37,120 4.71 174,820.35 Power factor reading(%) 64.34
Transmission Charge (Php/kw/mo) 96.96 313.9600 30,441.56 Power factor adjustment 42,618.36
System Loss Charge (Php/kwh) 37,120 0.77 28,612.10 Power factor adjustment multiplier 3%
Subtotal A 233,874.01 Power factor adjustment Charge 1,247.87

Distribution Charge (Php/kw/mo) 96.96 119.4000 11,577.02 Target New Power Factor Reading
Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Power factor reading(%) 95 97
CERA 11,577.02 11.87% 1,374.19 Power factor adjustment 42,618.36 42,618.36
Power factor adjustment 42,018.59 3.66% 1,537.88 Power factor adjustment multiplier 3% 4%
Power factor reading(%) 78.90 Power factor adjustment Charge 1,278.55 1,534.26
Subtotal B 15,462.17

Lifeline Rate Subsidy (Php/kwh) 37,120 0.1 3,808.51 Savings Improving your Power Factor 2,526.42 2,782.13
Subtotal C 3,808.51 12 12
30,316.99 33,385.52
Subtotal A + B + C 253,144.69 Investment Cost 45,000.00 45,000.00
Payback Period in a year 1.48 1.35
Local Franchise Tax 253,144.69 0.5000% 1,265.72 Return of Investment in a month 17.81 16.17
VALUE ADDED TAX
Generation Charge 174,820.35 9.0858% 15,883.83
Transmission Charge 30,441.56 10.6719% 3,248.69
System Loss 28,612.10 9.3716% 2,681.41
Distribution Rev & subs 20,536.40 12% 2,464.37
UNIVERSAL CHARGES
Missionary 37,120 0.04 1,384.58
Environmental Fund 37,120 0 92.80
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 27,021.40

Total Bill Amount 280,166.09

Amount
178,754.44 0.00010974
30,868.55
29,446.66
239,069.64

11,739.41
317.74
655.33
1,393.47
1,278.24

15,384.18

4,140.94
6,998.42
11,139.36

265,593.19

1,327.97

18,012.55
3,277.41
2,994.34
3,342.18 1.92

1,505.43
100.90
-
-
-
-
30,560.77

296,153.96 0.6
Amount
165,821.76
30,906.22
27,316.22
224,044.21

11,753.74
317.74
655.33
1,395.17
1,151.82

15,273.79

3,841.34
6,492.10
10,333.44

249,651.44

1,248.26

17,212.30
3,291.51
2,849.08
3,222.66

1,396.51
93.60
-
-
-
-
29,313.92

278,965.36
 99
42,618.36
4%
1,789.97

3,037.84
12
36,454.04
45,000.00
1.23
14.81
July August
36th floor 36th floor
Registered (kwh) 38,080 Registered (kwh) 31,480
Registered (kw) 89.48 Registered (kw) 90.88
Registered (rKVah)) 30,000 Registered (rKVah)) 25,800

Base Price Amount Base Price Amount

Generation Charge (Php/kwh) 38,080 5.22 198,690.02 Generation Charge (Php/kwh) 31,480 4.4290 139,424.92
Transmission Charge (Php/kw/mo) 89.48 313.9600 28,093.14 Transmission Charge (Php/kw/mo) 90.88 313.9600 28,532.68
System Loss Charge (Php/kwh) 38,080 0.83 31,747.30 System Loss Charge (Php/kwh) 31,480 0.73 22,967.81
Subtotal A 258,530.45 Subtotal A 190,925.41

Distribution Charge (Php/kw/mo) 89.48 119.4000 10,683.91 Distribution Charge (Php/kw/mo) 90.88 119.4000 10,851.07
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 10,683.91 11.87% 1,268.18 CERA 10,851.07 11.87% 1,288.02
Power factor adjustment 38,777.05 3.84% 1,489.04 Power factor adjustment 39,383.76 4.62% 1,819.53
Power factor reading(%) 78.60 Power factor reading(%) 77.30
Subtotal B 14,414.20 Subtotal B 14,931.69

Lifeline Rate Subsidy (Php/kwh) 38,080 0.1 3,849.89 Lifeline Rate Subsidy (Php/kwh) 31,480 0.1 3,229.85
Interclass Subsidy (Php/kwh) 38,080 0.17 6,603.07 Interclass Subsidy (Php/kwh) 31,480 0.17 5,458.63
Subtotal C 10,452.96 Subtotal C 8,688.48

Subtotal A + B + C 283,397.61 Subtotal A + B + C 214,545.59

Local Franchise Tax 283,397.61 0.5000% 1,416.99 Local Franchise Tax 214,545.59 0.5000% 1,072.73
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 198,690.02 9.7300% 19,332.54 Generation Charge 139,424.92 10.0767% 14,049.43
Transmission Charge 28,093.14 10.5303% 2,958.29 Transmission Charge 28,532.68 10.6173% 3,029.40
System Loss 31,747.30 9.8655% 3,132.03 System Loss 22,967.81 10.1687% 2,335.53
Distribution Rev & subs 26,284.15 12% 3,154.10 Distribution Rev & subs 24,692.90 12% 2,963.15
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 38,080 0.04 1,420.38 Missionary 31,480 0.04 1,174.20
Environmental Fund 38,080 0 95.20 Environmental Fund 31,480 0 78.70
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 31,509.53 Subtotal D 24,703.14

Total Bill Amount 314,907.14 Total Bill Amount 239,248.73

September October
36th floor 36th floor
Registered (kwh) 35,680 Registered (kwh) 30,360
Registered (kw) 95.20 Registered (kw) 91.32
Registered (rKVah)) 27,000 Registered (rKVah)) 24,400

Base Price Amount Base Price Amount

Generation Charge (Php/kwh) 35,680 4.4290 158,026.72 Generation Charge (Php/kwh) 30,360 4.4290 134,464.44
Transmission Charge (Php/kw/mo) 95.20 313.9600 29,888.99 Transmission Charge (Php/kw/mo) 91.32 313.9600 28,670.83
System Loss Charge (Php/kwh) 35,680 0.73 26,032.13 System Loss Charge (Php/kwh) 30,360 0.73 22,150.66
Subtotal A 213,947.84 Subtotal A 185,285.92

Distribution Charge (Php/kw/mo) 95.20 119.4000 11,366.88 Distribution Charge (Php/kw/mo) 91.32 119.4000 10,903.61
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 11,366.88 11.87% 1,349.25 CERA 10,903.61 11.87% 1,294.26
Power factor adjustment 41,255.87 3.18% 1,311.94 Power factor adjustment 39,574.44 4.26% 1,685.87
Power factor reading(%) 79.70 Power factor reading(%) 77.90
Subtotal B 15,001.14 Subtotal B 14,856.81

Lifeline Rate Subsidy (Php/kwh) 35,680 0.1 3,660.77 Lifeline Rate Subsidy (Php/kwh) 30,360 0.1 3,114.94
Interclass Subsidy (Php/kwh) 35,680 0.17 6,186.91 Interclass Subsidy (Php/kwh) 30,360 0.17 5,264.42
Subtotal C 9,847.68 Subtotal C 8,379.36

Subtotal A + B + C 238,796.66 Subtotal A + B + C 208,522.09

Local Franchise Tax 238,796.66 0.5000% 1,193.98 Local Franchise Tax 208,522.09 0.5000% 1,042.61
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 158,026.72 10.3800% 16,403.17 Generation Charge 134,464.44 10.3800% 13,957.41
Transmission Charge 29,888.99 10.6500% 3,183.18 Transmission Charge 28,670.83 10.6500% 3,053.44
System Loss 26,032.13 10.4300% 2,715.15 System Loss 22,150.66 10.4300% 2,310.31
Distribution Rev & subs 26,042.80 12% 3,125.14 Distribution Rev & subs 24,278.78 12% 2,913.45
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 35,680 0.04 1,330.86 Missionary 30,360 0.04 1,132.43
Environmental Fund 35,680 0 89.20 Environmental Fund 30,360 0 75.90
NPC Stranded Debts - NPC Stranded Debts -
NPC Stranded Contract Costs - NPC Stranded Contract Costs -
Equaln Taxes and Royalties - Equaln Taxes and Royalties -
Dus Stranded Contract Costs - Dus Stranded Contract Costs -
Subtotal D 28,040.69 Subtotal D 24,485.56

Total Bill Amount 266,837.34 Total Bill Amount 233,007.65

November
36th floor SYSTEM STUDY
Registered (kwh) 32,920 Summary / Average Value in five (5) Months Data
Registered (kw) 86.20
Registered (rKVah)) 27,080 Registered (kwh) 33,704
Registered (kw) 90.62
 Base Price Amount Registered (rKVah)) 26,856
Generation Charge (Php/kwh) 32,920 4.71 155,040.03 Power factor reading(%) 62.7
Transmission Charge (Php/kw/mo) 86.20 313.9600 27,063.35 Power factor adjustment 39,269.35
System Loss Charge (Php/kwh) 32,920 0.77 25,374.74 Power factor adjustment multiplier 4%
Subtotal A 207,478.12 Power factor adjustment Charge 1,616.33

Distribution Charge (Php/kw/mo) 86.20 119.4000 10,292.28 Target New Power Factor Reading
Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Power factor reading(%) 95 97 99
CERA 10,292.28 11.87% 1,221.69 Power factor adjustment 39,269.35 39,269.35 39,269.35
Power factor adjustment 37,355.63 4.68% 1,748.24 Power factor adjustment multiplier 3% 4% 4%
Power factor reading(%) 77.20 Power factor adjustment Charge 1,178.08 1,413.70 1,649.31
Subtotal B 14,235.29

Lifeline Rate Subsidy (Php/kwh) 32,920 0.1 3,377.59 Savings Improving your Power Factor 2,794.41 3,030.02 3,265.64
Subtotal C 3,377.59 12 12 12
33,532.88 36,360.28 39,187.67
Subtotal A + B + C 225,091.00 Investment Cost 45,000.00 45,000.00 45,000.00
Payback Period in a year 1.34 1.24 1.15
Local Franchise Tax 225,091.00 0.5000% 1,125.45 Return of Investment in a month 16.10 14.85 13.78
VALUE ADDED TAX
Generation Charge 155,040.03 9.0858% 14,086.63
Transmission Charge 27,063.35 10.6719% 2,888.17
System Loss 25,374.74 9.3716% 2,378.02
Distribution Rev & subs 18,738.33 12% 2,248.60
UNIVERSAL CHARGES
Missionary 32,920 0.04 1,227.92
Environmental Fund 32,920 0 82.30
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 24,037.09

Total Bill Amount 249,128.09

 0.00014069

1.92

0.58
July
37th floor
Registered (kwh) 56,320
Registered (kw) 106.28
Registered (rKVah)) 42,840

Base Price Amount

Generation Charge (Php/kwh) 56,320 5.22 293,860.86
Transmission Charge (Php/kw/mo) 106.28 313.9600 33,367.67
System Loss Charge (Php/kwh) 56,320 0.83 46,953.98
Subtotal A 374,182.52

Distribution Charge (Php/kw/mo) 106.28 119.4000 12,689.83

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 12,689.83 11.87% 1,506.28
Power factor adjustment 46,057.50 3.24% 1,492.26
Power factor reading(%) 79.60
Subtotal B 16,661.45

Lifeline Rate Subsidy (Php/kwh) 56,320 0.1 5,693.95

Interclass Subsidy (Php/kwh) 56,320 0.17 9,765.89
Subtotal C 15,459.84

Subtotal A + B + C 406,303.80

Local Franchise Tax 406,303.80 0.5000% 2,031.52

VALUE ADDED TAX
Generation Charge 293,860.86 9.7300% 28,592.66
Transmission Charge 33,367.67 10.5303% 3,513.72
System Loss 46,953.98 9.8655% 4,632.25
Distribution Rev & subs 34,152.81 12% 4,098.34
UNIVERSAL CHARGES
Missionary 56,320 0.04 2,100.74
Environmental Fund 56,320 0 140.80
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 45,110.01

Total Bill Amount 451,413.82

September
37th floor
Registered (kwh) 55,360
Registered (kw) 101.88
Registered (rKVah)) 41,680

Base Price Amount

Generation Charge (Php/kwh) 55,360 4.4290 245,189.44
Transmission Charge (Php/kw/mo) 101.88 313.9600 31,986.24
System Loss Charge (Php/kwh) 55,360 0.73 40,390.66
Subtotal A 317,566.34

Distribution Charge (Php/kw/mo) 101.88 119.4000 12,164.47

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 12,164.47 11.87% 1,443.92
Power factor adjustment 44,150.72 3.06% 1,351.01
Power factor reading(%) 79.90
Subtotal B 15,932.48

Lifeline Rate Subsidy (Php/kwh) 55,360 0.1 5,679.94

Interclass Subsidy (Php/kwh) 55,360 0.17 9,599.42
Subtotal C 15,279.36

Subtotal A + B + C 348,778.18

Local Franchise Tax 348,778.18 0.5000% 1,743.89

VALUE ADDED TAX
Generation Charge 245,189.44 10.3800% 25,450.66
Transmission Charge 31,986.24 10.6500% 3,406.54
System Loss 40,390.66 10.4300% 4,212.75
Distribution Rev & subs 32,955.73 12% 3,954.69
UNIVERSAL CHARGES
Missionary 55,360 0.04 2,064.93
Environmental Fund 55,360 0 138.40
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 40,971.85

Total Bill Amount 389,750.03

November
37th floor
Registered (kwh) 48,600
Registered (kw) 100.52
Registered (rKVah)) 35,280

Base Price Amount

Generation Charge (Php/kwh) 48,600 4.71 228,886.56
Transmission Charge (Php/kw/mo) 100.52 313.9600 31,559.26
System Loss Charge (Php/kwh) 48,600 0.77 37,460.88
Subtotal A 297,906.70

Distribution Charge (Php/kw/mo) 100.52 119.4000 12,002.09

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 12,002.09 11.87% 1,424.65
Power factor adjustment 43,561.35 2.46% 1,071.61
Power factor reading(%) 80.90
Subtotal B 15,471.41

Lifeline Rate Subsidy (Php/kwh) 48,600 0.1 4,986.36

Subtotal C 4,986.36

Subtotal A + B + C 318,364.47

Local Franchise Tax 318,364.47 0.5000% 1,591.82

VALUE ADDED TAX
Generation Charge 228,886.56 9.0858% 20,796.18
Transmission Charge 31,559.26 10.6719% 3,367.97
System Loss 37,460.88 9.3716% 3,510.68
Distribution Rev & subs 22,049.60 12% 2,645.95
UNIVERSAL CHARGES
Missionary 48,600 0.04 1,812.78
Environmental Fund 48,600 0 121.50
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 33,846.89

Total Bill Amount 352,211.36

August
37th floor
Registered (kwh) 47,560
Registered (kw) 99.80
Registered (rKVah)) 38,040

Base Price Amount

Generation Charge (Php/kwh) 47,560 4.4290 210,643.24
Transmission Charge (Php/kw/mo) 99.80 313.9600 31,333.21
System Loss Charge (Php/kwh) 47,560 0.73 34,699.78
Subtotal A 276,676.22

Distribution Charge (Php/kw/mo) 99.80 119.4000 11,916.12

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 11,916.12 11.87% 1,414.44
Power factor adjustment 43,249.33 4.14% 1,790.52
Power factor reading(%) 78.10
Subtotal B 16,094.16

Lifeline Rate Subsidy (Php/kwh) 47,560 0.1 4,879.66

Interclass Subsidy (Php/kwh) 47,560 0.17 8,246.90
Subtotal C 13,126.56

Subtotal A + B + C 305,896.94

Local Franchise Tax 305,896.94 0.5000% 1,529.48

VALUE ADDED TAX
Generation Charge 210,643.24 10.0767% 21,225.89
Transmission Charge 31,333.21 10.6173% 3,326.74
System Loss 34,699.78 10.1687% 3,528.52
Distribution Rev & subs 30,750.20 12% 3,690.02 1.92
UNIVERSAL CHARGES
Missionary 47,560 0.04 1,773.99
Environmental Fund 47,560 0 118.90
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 35,193.54

Total Bill Amount 341,090.48

October
37th floor
Registered (kwh) 46,360
Registered (kw) 99.88
Registered (rKVah)) 33,880

Base Price Amount

Generation Charge (Php/kwh) 46,360 4.4290 205,328.44
Transmission Charge (Php/kw/mo) 99.88 313.9600 31,358.32
System Loss Charge (Php/kwh) 46,360 0.73 33,824.26
Subtotal A 270,511.02

Distribution Charge (Php/kw/mo) 99.88 119.4000 11,925.67

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 11,925.67 11.87% 1,415.58
Power factor adjustment 43,284.00 2.58% 1,116.73
Power factor reading(%) 80.70
Subtotal B 15,431.05

Lifeline Rate Subsidy (Php/kwh) 46,360 0.1 4,756.54

Interclass Subsidy (Php/kwh) 46,360 0.17 8,038.82
Subtotal C 12,795.36

Subtotal A + B + C 298,737.43

Local Franchise Tax 298,737.43 0.5000% 1,493.69

VALUE ADDED TAX
Generation Charge 205,328.44 10.3800% 21,313.09
Transmission Charge 31,358.32 10.6500% 3,339.66
System Loss 33,824.26 10.4300% 3,527.87
Distribution Rev & subs 29,720.09 12% 3,566.41
UNIVERSAL CHARGES
Missionary 46,360 0.04 1,729.23
Environmental Fund 46,360 0 115.90
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 35,085.85

Total Bill Amount 333,823.28

SYSTEM STUDY
Summary / Average Value in five (5) Months Data

Registered (kwh) 50,840

Registered (kw) 101.67
Registered (rKVah)) 38,344
Power factor reading(%) 63.66
Power factor adjustment 44,060.58
Power factor adjustment multiplier 3%
Power factor adjustment Charge 1,364.12

Target New Power Factor Reading

Power factor reading(%) 95 97 99

Power factor adjustment 44,060.58 44,060.58 44,060.58
Power factor adjustment multiplier 3% 4% 4%
Power factor adjustment Charge 1,321.82 1,586.18 1,850.54

Savings Improving your Power Factor 2,685.93 2,950.30 3,214.66

12 12 12
32,231.19 35,403.56 38,575.92
Investment Cost 45,000.00 45,000.00 45,000.00
Payback Period in a year 1.40 1.27 1.17
Return of Investment in a month 16.75 15.25 14.00
0.00009312

0.62
July August
32nd floor 32nd floor
Registered (kwh) 31,234 30,296.98 Registered (kwh) 28,130 27,286.10
Registered (kw) 79.11 76.74 Registered (kw) 74.61 72.37
Registered (rKVah)) 27,199 26,382.84 Registered (rKVah)) 24,910 24,162.31

Base Price Amount Base Price

Generation Charge (Php/kwh) 31,234 5.22 162,969.64 Generation Charge (Php/kwh) 28,130 4.4290
Transmission Charge (Php/kw/mo) 79.11 313.9600 24,837.38 Transmission Charge (Php/kw/mo) 74.61 313.9600
System Loss Charge (Php/kwh) 31,234 0.83 26,039.79 System Loss Charge (Php/kwh) 28,130 0.73
Subtotal A 213,846.80 Subtotal A

Distribution Charge (Php/kw/mo) 79.11 119.4000 9,445.73 Distribution Charge (Php/kw/mo) 74.61 119.4000
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33
CERA 9,445.73 11.87% 1,121.21 CERA 8,908.43 11.87%
Power factor adjustment 34,283.11 3.00% (1,028.49) Power factor adjustment 32,332.99 3.00%
Power factor reading(%) 75.40 Power factor reading(%) 74.90
Subtotal B 10,511.52 Subtotal B

Lifeline Rate Subsidy (Php/kwh) 31,234 0.1 3,157.76 Lifeline Rate Subsidy (Php/kwh) 28,130 0.1
Interclass Subsidy (Php/kwh) 31,234 0.17 5,415.98 Interclass Subsidy (Php/kwh) 28,130 0.17
Subtotal C 8,573.73 Subtotal C

Subtotal A + B + C 232,932.06 Subtotal A + B + C

Local Franchise Tax 232,932.06 0.5000% 1,164.66 Local Franchise Tax 186,268.80 0.5000%
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 162,969.64 9.7300% 15,856.95 Generation Charge 124,587.77 10.3800%
Transmission Charge 24,837.38 10.5303% 2,615.45 Transmission Charge 23,424.56 10.6500%
System Loss 26,039.79 9.8655% 2,568.96 System Loss 20,523.65 10.4300%
Distribution Rev & subs 20,249.91 12% 2,429.99 Distribution Rev & subs 18,664.17 12%
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 31,234 0.04 1,165.03 Missionary 28,130 0.04
Environmental Fund 31,234 0 78.09 Environmental Fund 28,130 0
NPC Stranded Debts - NPC Stranded Debts
NPC Stranded Contract Costs - NPC Stranded Contract Costs
Equaln Taxes and Royalties - Equaln Taxes and Royalties
Dus Stranded Contract Costs - Dus Stranded Contract Costs
Subtotal D 25,879.11 Subtotal D

Total Bill Amount 258,811.17 Total Bill Amount

September October
32nd floor 32nd floor
Registered (kwh) 29,333 28,452.82 Registered (kwh) 25,530 24,764.49
Registered (kw) 75.12 72.87 Registered (kw) 74.26 72.03
Registered (rKVah)) 25,104 24,350.49 Registered (rKVah)) 21,262 20,624.53

Base Price Amount Base Price

Generation Charge (Php/kwh) 29,333 4.4290 129,914.97 Generation Charge (Php/kwh) 25,530 4.4290
Transmission Charge (Php/kw/mo) 75.12 313.9600 23,584.68 Transmission Charge (Php/kw/mo) 74.26 313.9600
System Loss Charge (Php/kwh) 29,333 0.73 21,401.21 System Loss Charge (Php/kwh) 25,530 0.73
Subtotal A 174,900.86 Subtotal A

Distribution Charge (Php/kw/mo) 75.12 119.4000 8,969.33 Distribution Charge (Php/kw/mo) 74.26 119.4000
Metering Charge (Php/cust/mo) 1 month 317.74 317.74 Metering Charge (Php/cust/mo) 1 month 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33 Supply Charge (Php/cust/mo) 1 month 655.33
CERA 8,969.33 11.87% 1,064.66 CERA 8,866.64 11.87%
Power factor adjustment 32,554.00 3.00% (976.62) Power factor adjustment 32,181.31 3.00%
Power factor reading(%) 76.00 Power factor reading(%) 76.80
Subtotal B 10,030.44 Subtotal B

Lifeline Rate Subsidy (Php/kwh) 29,333 0.1 3,009.55 Lifeline Rate Subsidy (Php/kwh) 25,530 0.1
Interclass Subsidy (Php/kwh) 29,333 0.17 5,086.31 Interclass Subsidy (Php/kwh) 25,530 0.17
Subtotal C 8,095.85 Subtotal C

Subtotal A + B + C 193,027.15 Subtotal A + B + C

Local Franchise Tax 193,027.15 0.5000% 965.14 Local Franchise Tax 171,988.93 0.5000%
VALUE ADDED TAX VALUE ADDED TAX
Generation Charge 129,914.97 10.3800% 13,485.17 Generation Charge 113,074.14 10.3800%
Transmission Charge 23,584.68 10.6500% 2,511.77 Transmission Charge 23,314.67 10.6500%
System Loss 21,401.21 10.4300% 2,232.15 System Loss 18,626.98 10.4300%
Distribution Rev & subs 19,091.43 12% 2,290.97 Distribution Rev & subs 17,833.08 12%
UNIVERSAL CHARGES UNIVERSAL CHARGES
Missionary 29,333 0.04 1,094.11 Missionary 25,530 0.04
Environmental Fund 29,333 0 73.33 Environmental Fund 25,530 0
NPC Stranded Debts - NPC Stranded Debts
NPC Stranded Contract Costs - NPC Stranded Contract Costs
Equaln Taxes and Royalties - Equaln Taxes and Royalties
Dus Stranded Contract Costs - Dus Stranded Contract Costs
Subtotal D 22,652.64 Subtotal D

Total Bill Amount 215,679.79 Total Bill Amount

November
32nd floor 224,322.51
Registered (kwh) 25,841 214,489.58
Registered (kw) 76.75 9,832.93
Registered (rKVah)) 21,806 1,221.87
11,054.80

Base Price Amount

Generation Charge (Php/kwh) 25,841 4.71 121,699.83
Transmission Charge (Php/kw/mo) 76.75 313.9600 24,096.43
System Loss Charge (Php/kwh) 25,841 0.77 19,918.09
Subtotal A 165,714.35

Distribution Charge (Php/kw/mo) 76.75 119.4000 9,163.95

Metering Charge (Php/cust/mo) 1 month 317.74 317.74
Supply Charge (Php/cust/mo) 1 month 655.33 655.33
CERA 9,163.95 11.87% 1,087.76
Power factor adjustment 33,260.38 3.00% (997.81)
Power factor reading(%) 76.40
Subtotal B 10,226.97

Lifeline Rate Subsidy (Php/kwh) 25,841 0.1 2,651.27

Subtotal C 2,651.27

Subtotal A + B + C 178,592.59

Local Franchise Tax 178,592.59 0.5000% 892.96

VALUE ADDED TAX
Generation Charge 121,699.83 9.0858% 11,057.40
Transmission Charge 24,096.43 10.6719% 2,571.55
System Loss 19,918.09 9.3716% 1,866.64
Distribution Rev & subs 13,771.20 12% 1,652.54
UNIVERSAL CHARGES
Missionary 25,841 0.04 963.86
Environmental Fund 25,841 0 64.60
NPC Stranded Debts -
NPC Stranded Contract Costs -
Equaln Taxes and Royalties -
Dus Stranded Contract Costs -
Subtotal D 19,069.56

Total Bill Amount 197,662.15

Amount
124,587.77
23,424.56
20,523.65
168,535.97

8,908.43
317.74
655.33
1,057.43
(969.99)

9,968.95

2,886.14
4,877.74
7,763.88

186,268.80

931.34

12,932.21
2,494.72
2,140.62
2,239.70

1,049.25
70.33
-
-
-
-
21,858.16

208,126.96
Amount
113,074.14
23,314.67
18,626.98
155,015.79

8,866.64
317.74
655.33
1,052.47
(965.44)

9,926.75

2,619.42
4,426.97
7,046.39

171,988.93

859.94

11,737.10
2,483.01
1,942.79
2,139.97

952.28
63.83
-
-
-
-
20,178.93

192,167.85