a. Rates
LOW VOLTAGE CUSTOMER | HIGHER VOLTAGE CUSTOMER |
RATE SCHEDULE | UNIT |
RES |
COM |
IND |
P B |
S L |
I / WS |
COM |
IND |
I / WS |
I. GENERATION CHARGES: | - | - | - | - | - | -- | - | - | - | -- |
Generation System Charge/AGRA | Pe KWH | 4.7641 | 4.7641 | 4.7641 | 4.7641 | 4.7641 | 4.7641 |
4.7641 | 4.7641 |
4.7641 |
Franchise and Benefits to HC | Per KWH | 0.0282 | 0.0282 | 0.0282 | 0.0282 | 0.0282 | 0.0282 | 0.0282 | 0.0282 | 0.0282 |
FPPC/FOREX RELATED COST/ICERA/GRAM | Per KWH | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.0000 |
0.0000 | 0.0000 | 0.0000 | 0.0000 |
II. TRANSMISSION CHARGES: | - | - | - | - | - | - | - | - | - | - |
Demand Charge | Per KW | - | - | - | - | 415.4530 | 415.4530 | 415.4530 | ||
Transmission System Charge | Per KWH | 0.7786 | 0.8485 | 0.8485 | 0.8485 |
0.8485 | 0.8485 | - |
- |
- |
III. SYSTEM LOSS/SYSTEM LOSS RATE (SLR) | Per KWH | 0.6705 | 0.6705 | 0.6705 |
0.6705 | 0.6705 | 0.6705 | 0.6705 |
0.6705 |
0.6705 |
IV. DISTRIBUTION CHARGES: | - | - | - | - | - | - | - | - | - | - |
Demand Charge | Per KW | - | - | 0.00 | - | - | 0.00 | 219.68 | 219.68 | 219.68 |
Distribution System Charge | Per KWH | 0.5782 | 0.7595 | 0.7595 | 0.7595 | 0.7595 | - | - | - | - |
V. SUPPLY CHARGES: | - | - | - | - | - | - | - | - | - | - |
Retail Customer Charge | Per Cust./Mo. | - | 42.92 | 42.92 | 42.92 | 42.92 | 42.92 | 42.92 | 42.92 | 42.92 |
Supply System Charge | Per KWH | 0.6001 | - | - | - | - | - | - | - | - |
VI. METERING CHARGES: | - | - | - | - | - | - | - | - | - | |
Retail Customer Charge | Per Meter/Mo. | 5.00 | 35.94 | 35.94 | 35.94 | 35.94 | 35.94 | 35.94 | 35.94 | 35.94 |
Metering System Charge | Per KWH | 0.4326 | - | - | - | - | - | - | - | - |
VII. MEMBERS CONTRIBUTION ON CAPITAL EXPENDITURE | - | 0.2904 | 0.2904 | 0.2904 | 0.2904 | 0.2904 | 0.2904 | 0.2904 | 0.2904 | 0.2904 |
VIII. UNIVERSAL CHARGES: | - | - | -- | - | -- | - | - | -- | - | - |
Missionary Electrification Charge | Per KWH | 0.1561 | 0.1561 | 0.1561 | 0.1561 | 0.1561 | 0.1561 | 0.1561 | 0.1561 | 0.1561 |
Environmental Charge | Per KWH | 0.0025 | 0.0025 | 0.0025 | 0.0025 | 0.0025 | 0.0025 | 0.0025 | 0.0025 | 0.0025 |
NPC Stranded Contract Costs | Per KWH | 0.1938 | 0.1938 | 0.1938 | 0.1938 | 0.1938 |
0.1938 | 0.1938 | 0.1938 | 0.1938 |
IX. FIT-ALL (RENEWABLE) | Per KWH | 0.1240 | 0.1240 | 0.1240 | 0.1240 | 0.1240 | 0.1240 | 0.1240 | 0.1240 | 0.1240 |
IX. LIFELINE RATE-SUBSIDY: | Per KWH | 0.0645 | 0.0645 | 0.0645 | 0.0645 | 0.0645 | 0.0645 | 0.0645 | 0.0645 | 0.0645 |
X. POWER ACT RATE REDUCTION (CURRENT EFFECTIVE JAN '05) | Per KWH | -0.0891 | - | - | - | - | - | - | - | - |
XI. SR. CITIZEN SUBSIDY PER KWH | Per Cust./Mo. | 0.0003 | 0.0003 | 0.0003 |
0.0003 | 0.0003 | 0.00003 | 0.0003 | 0.0003 | 0.0003 |
TOTAL RATE WITHOUT RETAIL CHARGES | Per KWH | 8.5948 | 7.9024 | 7.9024 | 7.9024 | 7.9024 | 6.2944 | 6.2944 | 6.2944 | 6.2944 |
TOTAL RETAIL CUSTOMER CHARGES | -` | 5.00 | 78.86 | 78.86 | 78.86 | 78.86 | 78.86 | 78.86 | 78.86 | 78.86 |
TOTAL DEMAND CHARGES | Per KW | - | - | ` | - | 635.13 | 635.13 | 635.13 | 635.13 |
b. VAT RATES
LOW VOLTAGE CUSTOMER | HIGHER VOLTAGE CUSTOMER |
PASS-ON VAT RATES: |
UNIT
|
RES
|
COM
|
IND
|
P B
|
S L
|
I / WS
|
COM
|
IND
|
I / WS
|
GENERATION VAT | Per KWH |
0.4930
|
0.4930
|
0.4930
|
0.4930 |
0.4930
|
0.4930
|
0.4930
|
0.4930 |
0.4930
|
TRANSMISSION VAT | Per KWH |
0.0028
|
0.0031
|
0.0031
|
0.0031
|
0.0031
|
0.0031
|
0.0042 |
0.0042
|
0.0042
|
SYSTEM LOSS VAT | Per KWH |
0.0618
|
0.0618 |
0.0618
|
0.0618
|
0.0618 |
0.0618
|
0.0618
|
0.0618
|
0.0618
|
DISTRIBUTION VAT (12% of the Total DU Charges) | - |
12%
|
12%
|
12%
|
12%
|
12%
|
12%
|
12%
|
12%
|
12%
|
REAL PROPERTY TAX - MC_RPT | Per KWH |
0.0015 |
0.0015
|
0.0015
|
0.0015
|
0.0015
|
0.0015
|
0.0015
|
0.0015
|
0.0015
|
c. IMPLEMENTATION OF OVER & UNDER RECOVERY OF PASS THROUGH CHARGES
LOW VOLTAGE CUSTOMER | HIGHER VOLTAGE CUSTOMER |
PASS-ON VAT RATES: | UNIT |
RES |
COM |
IND |
P B |
S L |
I / WS |
COM |
IND |
I / WS |
INTERCLASS CROSS SUBSIDY (ICCS)ADJUSTMENT (BCKBILLING) | Per KWH | 0.0260 |
0.0260 |
0.0260 |
0.0260 |
0.0260 |
0.0260 |
0.0260 |
0.0260 |
d. LIFELINE CALCULATION TABLE
KWH USED |
RATE/KWH |
FIXED CHARGES |
|
LIFELINE DISCOUNT |
NET BILL AMOUNT |
||||
1 |
7.8524 |
5.00 |
|
5.1410 |
8.9454 |
||||
2 |
7.8524 |
5.00 |
|
8.2819 |
14.8907 |
||||
3 |
7.8524 |
5.00 |
|
11.4229 |
20.8361 |
||||
4 |
7.8524 |
5.00 |
|
14.5639 |
26.7814 |
||||
5 |
7.8524 |
5.00 |
|
17.7048 |
32.7268 |
||||
6 |
7.8524 |
5.00 |
|
20.8458 |
38.6721 |
||||
7 |
7.8524 |
5.00 |
|
23.9868 |
44.6175 |
||||
8 |
7.8524 |
5.00 |
|
27.1277 |
50.5628 |
||||
9 |
7.8524 |
5.00 |
|
30.2687 |
56.5082 |
||||
10 |
7.8524 |
5.00 |
|
33.4097 |
62.4535 |
||||
11 |
7.8524 |
5.00 |
|
36.5506 |
68.3989 |
||||
12 |
7.8524 |
5.00 |
|
39.6916 |
74.3442 |
||||
13 |
7.8524 |
5.00 |
|
42.8326 |
80.2896 |
||||
14 |
7.8524 |
5.00 |
|
45.9735 |
86.2349 |
||||
15 |
7.8524 |
5.00 |
|
49.1145 |
92.1803 |
||||
16 |
7.8524 |
5.00 |
|
52.2555 |
98.1256 |
||||
17 |
7.8524 |
5.00 |
|
55.3964 |
104.0710 |
||||
18 |
7.8524 |
5.00 |
|
58.5374 |
110.0163 |
||||
19 |
7.8524 |
5.00 |
|
61.6784 |
115.9617 |
||||
20 |
7.8524 |
5.00 |
|
64.8193 |
121.9070 |
||||
21 |
7.8524 |
5.00 |
|
50.9702 |
144.8424 |
||||
22 |
7.8524 |
5.00 |
|
44.4383 |
160.4607 |
||||
23 |
7.8524 |
5.00 |
|
27.8408 |
186.1445 |
||||
24 |
7.8524 |
5.00 |
|
19.3458 |
203.7258 |
||||
25 |
7.8524 |
5.00 |
|
10.0655 |
222.0924 |
LEGEND:
RES
- Residential COM - Commercial I/WS - Irrigation/Water System |
INDUS -
Industrial P B - Public Building S L - Street Lights |