RESIDENTIAL BILLS AT TYPICAL CONSUMPTION LEVELS

August 2013
Breakdown of August 2013 Charges
kWh
Consumption
50
70
100
200
300
400
500
600
700
800
900
1000
1500
3000
5000

kWh
Consumption
50
70
100
200
300
400
500
600
700
800
900
1000
1500
3000
5000

Previous Months
Generation Adjustment on Transmission
Charge
Generation Cost
Charge
252.40
353.35
504.79
1,009.58
1,514.37
2,019.16
2,523.95
3,028.74
3,533.53
4,038.32
4,543.11
5,047.90
7,571.85
15,143.70
25,239.50

1.57
2.20
3.14
6.28
9.42
12.56
15.70
18.84
21.98
25.12
28.26
31.40
47.10
94.20
157.00

39.49
55.28
78.97
157.94
236.91
315.88
394.85
473.82
552.79
631.76
710.73
789.70
1,184.55
2,369.10
3,948.50

System
Loss
Charge
26.54
37.16
53.08
106.16
159.24
212.32
265.40
318.48
371.56
424.64
477.72
530.80
796.20
1,592.40
2,654.00

Distribution
Charge
61.13
85.58
122.25
244.50
473.94
766.80
1,252.15
1,502.58
1,753.01
2,003.44
2,253.87
2,504.30
3,756.45
7,512.90
12,521.50

Supply
Charge
30.22
42.30
60.43
120.86
181.29
241.72
302.15
362.58
423.01
483.44
543.87
604.30
906.45
1,812.90
3,021.50

Supply Cust
Charge

Metering
Charge

19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88
19.88

20.33
28.46
40.66
81.32
121.98
162.64
203.30
243.96
284.62
325.28
365.94
406.60
609.90
1,219.80
2,033.00

Metering
Lifeline
Cust Charge Discount
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00

(227.49)
(219.45)
(177.01)

0.1000
0.0714
0.0500
0.0250
0.0167
0.0125
0.0100
0.0083
0.0071
0.0063
0.0056
0.0050
0.0033
0.0017
0.0010

(4.5497)
(3.1350)
(1.7701)

Lifeline
Rate
Subsidy

Local
Snr. Citizen Franchise
Subsidy
Tax

23.22
34.83
46.44
58.05
69.66
81.27
92.88
104.49
116.10
174.15
348.30
580.50

0.02
0.03
0.04
0.05
0.06
0.07
0.08
0.09
0.10
0.15
0.30
0.50

1.15
2.05
3.56
8.87
13.78
19.01
25.20
30.22
35.23
40.25
45.26
50.28
75.36
150.59
250.90

21.96
41.49
74.45
191.40
298.52
413.30
551.28
660.94
770.60
880.26
989.91
1,099.57
1,647.85
3,292.71
5,485.84

0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001

0.0229
0.0293
0.0356
0.0444
0.0459
0.0475
0.0504
0.0504
0.0503
0.0503
0.0503
0.0503
0.0502
0.0502
0.0502

0.4393
0.5928
0.7445
0.9570
0.9951
1.0332
1.1026
1.1016
1.1009
1.1003
1.0999
1.0996
1.0986
1.0976
1.0972

VAT

Energy
Tax

Universal
Charge

Total
Aug-13 bill

5.00
15.00
25.00
35.00
135.00
660.00
1,360.00

15.63
21.88
31.26
62.52
93.78
125.04
156.30
187.56
218.82
250.08
281.34
312.60
468.90
937.80
1,563.00

267.79
475.18
820.45
2,037.55
3,162.98
4,359.79
5,773.27
6,922.32
8,076.37
9,235.42
10,394.48
11,553.53
17,398.79
35,159.58
58,840.63

0.0071
0.0188
0.0278
0.0350
0.0900
0.2200
0.2720

0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126
0.3126

5.3559
6.7882
8.2045
10.1878
10.5433
10.8995
11.5465
11.5372
11.5377
11.5443
11.5494
11.5535
11.5992
11.7199
11.7681

Rate per kWh

5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479
5.0479

*Bills include 0.50% local franchise tax

0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314
0.0314

0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897
0.7897

0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308
0.5308

1.2225
1.2225
1.2225
1.2225
1.5798
1.9170
2.5043
2.5043
2.5043
2.5043
2.5043
2.5043
2.5043
2.5043
2.5043

0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043
0.6043

0.3976
0.2840
0.1988
0.0994
0.0663
0.0497
0.0398
0.0331
0.0284
0.0249
0.0221
0.0199
0.0133
0.0066
0.0040

0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066
0.4066

0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161
0.1161