Welcome to Scribd. Sign in or start your free trial to enjoy unlimited e-books, audiobooks & documents.Find out more
Download
Standard view
Full view
of .
Look up keyword
Like this
3Activity
0 of .
Results for:
No results containing your search query
P. 1
Capacitor Study

Capacitor Study

Ratings: (0)|Views: 46|Likes:
Published by api-3836341

More info:

Published by: api-3836341 on Oct 18, 2008
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

03/18/2014

pdf

text

original

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
317.74Power factor adjustment
33,940.76
33,940.76
33,940.76
Supply Charge (Php/cust/mo)
1 month
655.33
655.33Power 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

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->