EFFECTIVE RATE

DECEMBER, 2013

Residential Low Voltage High Voltage

GENERATION CHARGES
Generation Charge PhP/kwh Err:509 Err:509 Err:509

TRANSMISSION CHARGES
Demand Charge PhP/kw Err:509
Transmission System Charge PhP/kwh Err:509 Err:509
SYSTEM LOSS CHARGE PhP/kwh Err:509 Err:509 Err:509

DISTRIBUTION CHARGES
Demand Charge PhP/kw 267.90
Distribution System Charge PhP/kwh Err:509 0.9259
SUPPLY CHARGES
Retail Customer Charge PhP/cust./mo. 40.15 40.15
Supply System Charge PhP/kwh Err:509
METERING CHARGES
Retail Customer Charge PhP/meter/mo. Err:509 Err:509 Err:509
Metering System Charge PhP/kwh Err:509
LIFELINE RATE (Discount)/Subsidy PhP/kwh Err:509 Err:509 Err:509
SENIOR CITIZEN Subsidy PhP/kwh Err:509 Err:509 Err:509
UNIVERSAL CHARGE
Missionary Electrification Charge PhP/kwh Err:509 Err:509 Err:509
Environmental Charge PhP/kwh Err:509 0.0025 Err:509
Stranded Contract Costs PhP/kwh Err:509 Err:509 Err:509
EVAT
Generation VAT PhP/kwh Err:509 Err:509 Err:509
Transmission VAT PhP/kwh Err:509 Err:509 Err:509
System Loss VAT PhP/kwh Err:509 Err:509 Err:509
Distribution VAT % Err:509 12% 12%
Reinv't Fund for Sustainable CAPEX (RFSC) PhP/kwh Err:509 0.4004 Err:509
Rate per KWH Err:509 Err:509 Err:509
FIXED CHARGE PhP/cust./mo. Err:509 Err:509 Err:509
FIXED Distribution CHARGE / KW Demand PhP/kw 267.90

Submitted by: Verified/Reviewed by: Approved by:

FLORABEL E. ADAYA RHEA JANE A. BERSAMIN HELEN B. YB

FSD Manager Internal Auditor General Mana
EFFECTIVE RATE
JANUARY 2021

PARTICULARS Residential Low Voltage High Voltage

GENERATION CHARGES
Generation Charge PhP/kWh 3.7654 3.7654 3.7654
GRAM PhP/kWh 0.0550 0.0550 0.0550
ICERA PhP/kWh -0.0027 -0.0027 -0.0027
FPPCA PhP/kWh 0.2312 0.2312 0.2312
FxA PhP/kWh -0.0123 -0.0123 -0.0123
Power Act Reduction (PAR) PhP/kWh -0.3000
TRANSMISSION CHARGES
Demand Charge PhP/kW 191.5663
Transmission System Charge PhP/kWh 0.8259 0.8259
SYSTEM LOSS CHARGE PhP/kWh 0.5481 0.5481 0.5481
DISTRIBUTION CHARGES
Demand Charge PhP/kW 267.90
Distribution System Charge PhP/kWh 0.8449 0.9259
SUPPLY CHARGES
Retail Customer Charge PhP/cust./mo. 40.15 40.15
Supply System Charge PhP/kWh 0.7732
METERING CHARGES
Retail Customer Charge PhP/meter/mo. 5.00 28.72 28.72
Metering System Charge PhP/kWh 0.4569
LIFELINE RATE (Discount)/Subsidy PhP/kWh 0.0495 0.0495 0.0495
SENIOR CITIZEN Subsidy PhP/kWh 0.0004 0.0004 0.0004
UNIVERSAL CHARGE
Missionary Electrification Charge PhP/kWh 0.1544 0.1544 0.1544
Environmental Charge PhP/kWh 0.0000 0.0000 0.0000
Stranded Contract Costs PhP/kWh 0.0000 0.0000 0.0000
Renewable Energy Dev. Cash Incentive PhP/kWh 0.0017 0.0017 0.0017
Stranded Debt PhP/kWh 0.0428 0.0428 0.0428
FEED-IN TARIFF ALLOWANCE PhP/kWh 0.0983 0.0983 0.0983
EVAT
Generation VAT PhP/kWh 0.0034 0.0034 0.0034
Transmission VAT PhP/kWh 0.0898 0.0898 0.0898
System Loss VAT PhP/kWh 0.0104 0.0104 0.0104
Distribution VAT PhP/kWh 0.2550 0.1171 0.0060
Reinv't Fund for Sustainable CAPEX (RFSC) PhP/kWh 0.4004 0.4004 0.4004
Rate per KWH 8.2917 7.3047 5.4418
FIXED CHARGE PhP/cust./mo. 5.00 68.87 68.87
FIXED Distribution CHARGE/ KW Demand PhP/kW 267.90

Prepared by: Reviewed by: Verified by: Appr

MERCY ANN M. ALCANTARA, CPA FLORABEL E. ADAYA, CPA RHEA JANE A. BERSAMIN, CPA BRENDA F. AMPOLITOD
Finance Specialist FSD Manager Internal Audit Manager General Manager
EFFECTIVE RATE
APRIL, 2014

PARTICULARS Residential Low Voltage High Voltage

GENERATION CHARGES
Generation Charge PhP/kwh #REF! #REF! #REF!

TRANSMISSION CHARGES
Demand Charge PhP/kw #REF!
Transmission System Charge PhP/kwh #REF! #REF!
SYSTEM LOSS CHARGE PhP/kwh #REF! #REF! #REF!

DISTRIBUTION CHARGES
Demand Charge PhP/kw 267.90
Distribution System Charge PhP/kwh 0.8449 0.9259
SUPPLY CHARGES
Retail Customer Charge PhP/cust./mo. 40.15 40.15
Supply System Charge PhP/kwh 0.7732
METERING CHARGES
Retail Customer Charge PhP/meter/mo. 5.0000 28.72 28.72
Metering System Charge PhP/kwh 0.4569
LIFELINE RATE (Discount)/Subsidy PhP/kwh #REF! #REF! #REF!
SENIOR CITIZEN Subsidy PhP/kwh #REF! #REF! #REF!
TRAC (Tax Recovery Adj. Charge-Franchise Tax)
Municipalities of Baybay PhP/kwh 0.04930 0.04930 0.04930

UNIVERSAL CHARGE
Missionary Electrification Charge PhP/kwh 0.1180 0.1180 0.1180
Environmental Charge PhP/kwh 0.0025 0.0025 0.0025
Stranded Contract Costs PhP/kwh 0.1938 0.1938 0.1938
EVAT
Generation VAT PhP/kwh #REF! #REF! #REF!
Transmission VAT PhP/kwh #REF! #REF! #REF!
System Loss VAT PhP/kwh #REF! #REF! #REF!
Distribution VAT % 12% 12% 12%
Reinv't Fund for Sustainable CAPEX (RFSC) PhP/kwh 0.4004 0.4004 0.4004
Rate per KWH (Baybay) 10.36030 9.21120 7.33320
FIXED CHARGE PhP/cust./mo. 5.00 68.87 68.87
FIXED Distribution CHARGE / KW Demand PhP/kw 267.90

Submitted by: Verified/Reviewed by: Approved by:

FLORABEL E. ADAYA RHEA JANE A. BERSAMIN HELEN B. YB

FSD Manager Internal Auditor General Mana
MARCH 2014
Computation of Senior Citizen Discount - MARCH 2014
Effective Rate:
MARCH, 2014
RESIDENTIAL
PhP/kwh Php/Cust.
Generation Charge 5.2492
Transmission Charge 0.8458
Systems loss 0.7536
Distribution charge 0.8449
Supply Charge 0.7732
Metering Charge 0.4569 5
Total 8.9236 5

SENIOR CITIZEN
SENIOR CITIZEN LEVEL Lifeline SENIOR CITIZEN Lifeline SENIOR CITIZEN
(kWh Consumption)KWH Sales
No. Of Customers Discount Rate DISCOUNT (Php) LEVEL (Kwh
Consumption) Discount Rate DISCOUNT (Php)

1 ### 1 25% 0.52 53 23.90

2 ### 1 25% 0.86 54 24.34
3 ### 1 25% 1.19 55 24.79
4 ### 1 25% 1.53 56 25.24
5 ### 1 25% 1.86 57 25.68
6 ### 1 25% 2.20 58 26.13
7 ### 1 25% 2.53 59 26.57
8 ### 1 25% 2.86 60 27.02
9 ### 1 25% 3.20 61 27.47
10 ### 1 25% 3.53 62 27.91
11 ### 1 25% 3.87 63 28.36
12 ### 1 25% 4.20 64 28.81
13 ### 1 25% 4.54 65 29.25
14 ### 1 25% 4.87 66 29.70
15 ### 1 25% 5.21 67 30.14
16 ### 1 15% 6.28 68 30.59
17 ### 1 10% 7.05 69 31.04
18 ### 1 10% 7.45 70 31.48
19 ### 1 5% 8.29 71 31.93
20 ### 1 5% 8.71 72 32.37
21 ### 1 9.62 73 32.82
22 ### 1 10.07 74 33.27
23 ### 1 10.51 75 33.71
24 ### 1 10.96 76 34.16
25 ### 1 11.40 77 34.61
26 ### 1 11.85 78 35.05
27 ### 1 12.30 79 35.50
28 ### 1 12.74 80 35.94
29 ### 1 13.19 81 36.39
30 ### 1 13.64 82 36.84
31 ### 1 14.08 83 37.28
32 ### 1 14.53 84 37.73
33 ### 1 14.97 85 38.18
34 ### 1 15.42 86 38.62
35 ### 1 15.87 87 39.07
36 ### 1 16.31 88 39.51
37 ### 1 16.76 89 39.96
38 ### 1 17.20 90 40.41
39 ### 1 17.65 91 40.85
40 ### 1 18.10 92 41.30
41 ### 1 18.54 93 41.74
42 ### 1 18.99 94 42.19
43 ### 1 19.44 95 42.64
44 ### 1 19.88 96 43.08
45 ### 1 20.33 97 43.53
46 ### 1 20.77 98 43.98
47 ### 1 21.22 99 44.42
48 ### 1 21.67 100 44.87
49 ### 1 22.11
50 ### 1 22.56 Prepared by:
51 ### 1 23.01
52 ### 1 23.45 FLORABEL E. ADAYA
53 ### 1 23.90 FSD Manager
The Board and Management of LEYTE IV Electric Cooperative, Inc. (LEYECO IV) would like to inform our electricity co

INCREASE
RATE COMPONENT NOV. 2013 OCT. 2013
(Decrease)
Generation Charge 5.1313 4.7797 0.3516
Transmission Charge 0.7774 0.7413 0.0361
System Loss Charge 0.7448 0.7116 0.0332
Lifeline Rate Subsidy Charge 0.0979 0.0931 0.0048
Senior Citizen Subsidy Charge 0.0014 0.0013 0.0001
VAT 0.1863 0.3456 -0.1593
TRAC (Tax Recovery Adj. 0.4925 0 0.4925
Charge)
7.4316 6.6726 0.7590

Out of the PHP 0.7590/kwh rate increase, 46.32% contributed to increase in Generation

The primary contributing factor to the Rate Increase in November billing is the star

The LEYECO IV Board and Management strongly encourage all its member-consumers to con
Thank you.