Basic Charge = $10
Energy Use Charge
250kWh @ $0.03867 = $9.67
1960kWh @ $0.04689 = $91.90
Transmission Charge
2210kWh @ $0.00324 = $7.16
Distribution Charge
2210kWh @ $0.0272 = $50.21
----------
$168.94
Adjustments
BPA Energy Rate ( 250kWh @ -$0.00828 ) = $2.07CR
BPA Energy Rate ( 1960kWh @ -$0.00650 ) = $12.74CR
Resource Value Difference ( 2210kWh @ -$0.0077 ) = $1.70CR
Prior Efficiency Costs ( 2210kWh @ $0.0077 ) = $1.70
Regulatory Credits ( 2210kWh @ -$0.0045 ) = $0.99CR
Conservatory Bond Repayment ( 2210kWh @ $0.0075 ) = $1.66
Regulatory Charge ( 2210kWh @ $0.0057 ) = $1.26
Power Cost Deferral Recovery ( 2210kWh @ $0.0196 ) = $4.33
Power Cost Adjustment ( 1960kWh @ $0.0150 ) = $2.94
----------
$5.61CR
Taxes and Fees
(Collected on behalf of local goverment and other agencies)
Low Income Assistance (fixed charge) = $0.38
Public Purpose Charge (3%) = $4.91
----------
$5.29
Total = $168.62
Heh.
Energy Use Charge
250kWh @ $0.03867 = $9.67
1960kWh @ $0.04689 = $91.90
Transmission Charge
2210kWh @ $0.00324 = $7.16
Distribution Charge
2210kWh @ $0.0272 = $50.21
----------
$168.94
Adjustments
BPA Energy Rate ( 250kWh @ -$0.00828 ) = $2.07CR
BPA Energy Rate ( 1960kWh @ -$0.00650 ) = $12.74CR
Resource Value Difference ( 2210kWh @ -$0.0077 ) = $1.70CR
Prior Efficiency Costs ( 2210kWh @ $0.0077 ) = $1.70
Regulatory Credits ( 2210kWh @ -$0.0045 ) = $0.99CR
Conservatory Bond Repayment ( 2210kWh @ $0.0075 ) = $1.66
Regulatory Charge ( 2210kWh @ $0.0057 ) = $1.26
Power Cost Deferral Recovery ( 2210kWh @ $0.0196 ) = $4.33
Power Cost Adjustment ( 1960kWh @ $0.0150 ) = $2.94
----------
$5.61CR
Taxes and Fees
(Collected on behalf of local goverment and other agencies)
Low Income Assistance (fixed charge) = $0.38
Public Purpose Charge (3%) = $4.91
----------
$5.29
Total = $168.62
Heh.