RESIDENTIAL BILLS AT TYPICAL CONSUMPTION LEVELS

September 2011

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

System
Loss
Charge

Distribution
Charge

Supply
Charge

Supply Cust
Charge

Breakdown of September 2011 Charges

Lifeline
Metering
Metering
Lifeline
Rate
Charge Cust Charge Discount
Subsidy

260.26
364.36
520.51
1,041.02
1,561.53
2,082.04
2,602.55
3,123.06
3,643.57
4,164.08
4,684.59
5,205.10
7,807.65
15,615.30
26,025.50

3.10
4.34
6.20
12.40
18.60
24.80
31.00
37.20
43.40
49.60
55.80
62.00
93.00
186.00
310.00

49.55
69.36
99.09
198.18
297.27
396.36
495.45
594.54
693.63
792.72
891.81
990.90
1,486.35
2,972.70
4,954.50

32.22
45.10
64.43
128.86
193.29
257.72
322.15
386.58
451.01
515.44
579.87
644.30
966.45
1,932.90
3,221.50

46.50
65.10
93.00
186.00
401.49
689.40
1,197.15
1,436.58
1,676.01
1,915.44
2,154.87
2,394.30
3,591.45
7,182.90
11,971.50

31.75
44.44
63.49
126.98
190.47
253.96
317.45
380.94
444.43
507.92
571.41
634.90
952.35
1,904.70
3,174.50

21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12
21.12

23.29
32.61
46.58
93.16
139.74
186.32
232.90
279.48
326.06
372.64
419.22
465.80
698.70
1,397.40
2,329.00

5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051
5.2051

0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620
0.0620

0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909
0.9909

0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443
0.6443

0.9300
0.9300
0.9300
0.9300
1.3383
1.7235
2.3943
2.3943
2.3943
2.3943
2.3943
2.3943
2.3943
2.3943
2.3943

0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349
0.6349

0.4224
0.3017
0.2112
0.1056
0.0704
0.0528
0.0422
0.0352
0.0302
0.0264
0.0235
0.0211
0.0141
0.0070
0.0042

0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658
0.4658

*Bills include 0.50% local franchise tax

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

(234.84)
(226.48)
(182.64)

Rate per kWh

0.1000
(4.6967)
0.0714
(3.2355)
0.0500
(1.8264)
0.0250
0.0167
0.0125
0.0100
0.0083
0.0071
0.0063
0.0056
0.0050
0.0033
0.0017
0.0010

Cross
Subsidy
Charge

Power
Local
Act
Franchise
Reduction
Tax

VAT

25.30
37.95
50.60
63.25
75.90
88.55
101.20
113.85
126.50
189.75
379.50
632.50

0.52
0.72
1.03
2.06
3.09
4.12
5.15
6.18
7.21
8.24
9.27
10.30
15.45
30.90
51.50

(0.69)
(0.96)
(1.37)
(2.74)
(4.11)
(5.48)
(6.85)
(8.22)
(9.59)
(10.96)
(12.33)
(13.70)
(20.55)
(41.10)
(68.50)

1.19
2.12
3.68
9.19
14.33
19.83
26.43
31.69
36.95
42.21
47.47
52.73
79.03
157.94
263.14

18.94
37.59
69.34
182.64
287.16
400.41
540.18
647.58
754.99
862.39
969.80
1,077.20
1,614.23
3,225.31
5,373.41

0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265
0.1265

0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103
0.0103

(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)
(0.0137)

0.0238
0.0303
0.0368
0.0459
0.0478
0.0496
0.0529
0.0528
0.0528
0.0528
0.0527
0.0527
0.0527
0.0526
0.0526

0.3788
0.5370
0.6934
0.9132
0.9572
1.0010
1.0804
1.0793
1.0786
1.0780
1.0776
1.0772
1.0762
1.0751
1.0747

Energy
Tax

Snr. Citizen Universal

Subsidy
Charge

Total
Sep-11 bill

5.00
15.00
25.00
35.00
135.00
660.00
1,360.00

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

5.94
8.32
11.88
23.76
35.64
47.52
59.40
71.28
83.16
95.04
106.92
118.80
178.20
356.40
594.00

263.83
472.74
821.34
2,052.95
3,202.60
4,433.76
5,912.38
7,088.97
8,270.57
9,457.16
10,643.76
11,830.35
17,813.33
35,987.26
60,219.17

0.0071
0.0188
0.0278
0.0350
0.0900
0.2200
0.2720

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

0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188
0.1188

5.2766
6.7534
8.2134
10.2647
10.6753
11.0844
11.8248
11.8150
11.8151
11.8215
11.8264
11.8304
11.8756
11.9958
12.0438