Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 $31,161.50 $19,198.20 $50,359.70 $33,559.68 $11,760.00 $45,319.68 ($5,040.02) -16.2% -10.0% 300 250 87,500 $78,506.38 $47,995.50 $126,501.88 $84,441.55 $29,400.00 $113,841.55 ($12,660.33) -16.1% -10.0% 1,000 500 175,000 $156,178.28 $95,991.00 $252,169.28 $168,132.26 $58,800.00 $226,932.26 ($25,237.02) -16.2% -10.0% > 1,000 1,000 350,000 $312,906.40 $191,982.00 $504,888.40 $336,759.27 $117,600.00 $454,359.27 ($50,529.13) -16.1% -10.0% > 1,000 1,500 525,000 $466,862.28 $287,973.00 $754,835.28 $502,891.49 $176,400.00 $679,291.49 ($75,543.79) -16.2% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 124 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 28 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 450 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 45,000 $31,161.50 33,852.26 $19,198.20 24,683.40 $50,359.70 58,535.66 $33,559.68 37,557.45 $11,760.00 15,120.00 $45,319.68 52,677.45 ($5,040.025,858.21) -16.2-17.3% -10.0% 300 250 87,500 112,500 $78,506.38 85,233.28 $47,995.50 61,708.50 $126,501.88 146,941.78 $84,441.55 94,435.97 $29,400.00 37,800.00 $113,841.55 132,235.97 ($12,660.3314,705.81) -16.1-17.3% -10.0% 1,000 500 175,000 225,000 $156,178.28 169,632.08 $95,991.00 123,417.00 $252,169.28 293,049.08 $168,132.26 188,121.10 $58,800.00 75,600.00 $226,932.26 263,721.10 ($25,237.0229,327.98) -16.2-17.3% -10.0% > 1,000 1,000 350,000 450,000 $312,906.40 339,813.99 $191,982.00 246,834.00 $504,888.40 586,647.99 $336,759.27 376,736.95 $117,600.00 151,200.00 $454,359.27 527,936.95 ($50,529.1358,711.04) -16.1-17.3% -10.0% > 1,000 1,500 525,000 675,000 $466,862.28 507,223.67 $287,973.00 370,251.00 $754,835.28 877,474.67 $502,891.49 562,858.01 $176,400.00 226,800.00 $679,291.49 789,658.01 ($75,543.7987,816.66) -16.2-17.3% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 121 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 25 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 300 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 30,000 $31,161.50 29,816.12 $19,198.20 16,455.60 $50,359.70 46,271.72 $33,559.68 31,560.80 $11,760.00 10,080.00 $45,319.68 41,640.80 ($5,040.024,630.92) -16.2-15.5% -10.0% 300 250 87,500 75,000 $78,506.38 75,142.93 $47,995.50 41,139.00 $126,501.88 116,281.93 $84,441.55 79,444.34 $29,400.00 25,200.00 $113,841.55 104,644.34 ($12,660.3311,637.59) -16.1-15.5% -10.0% 1,000 500 175,000 150,000 $156,178.28 149,451.38 $95,991.00 82,278.00 $252,169.28 231,729.38 $168,132.26 158,137.84 $58,800.00 50,400.00 $226,932.26 208,537.84 ($25,237.0223,191.54) -16.2-15.5% -10.0% > 1,000 1,000 350,000 300,000 $312,906.40 299,452.60 $191,982.00 164,556.00 $504,888.40 464,008.60 $336,759.27 316,770.43 $117,600.00 100,800.00 $454,359.27 417,570.43 ($50,529.1346,438.17) -16.1-15.5% -10.0% > 1,000 1,500 525,000 450,000 $466,862.28 446,681.58 $287,973.00 246,834.00 $754,835.28 693,515.58 $502,891.49 472,908.23 $176,400.00 151,200.00 $679,291.49 624,108.23 ($75,543.7969,407.35) -16.2-15.5% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 T-1 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with $11.26 $11.26 Customer Charge with Ratchet kW = First 150 kW $30.86 10.13 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access 10.13 Energy Charge On-Peak kWh x $0.03975 0.25689 $0.02757 Demand 0.11063 Distrib/Access On-Peak Charge kW kWh x $21.09 0.23648 $9.32 0.10894 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Distrib/Access Off-Peak Charge kW kWh x $0.98 0.02805 $0.98 0.02509 ----------------------------------------------------------- Transmission On-Peak Charge kWh x $0.00761 $0.00351 Base Bill Subtotal Subtotal Distrib/Access Energy Charge Transmission On-Peak Charge kWh x $0.04890 0.00090 $0.03795 0.00081 ------------------------------------------------------------------ Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Delivery Component Subtotal Subtotal Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Adjustment Generation Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 DSM kWh x $0.00354 $0.00354 Off-Peak kWh x $0.02800 $0.02800 122 ----------------------------------------------------------- Combined Adjustment Charge $0.04544 $0.04544 119 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 23 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 200 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 20,000 $31,161.50 27,125.36 $19,198.20 10,970.40 $50,359.70 38,095.76 $33,559.68 27,563.03 $11,760.00 6,720.00 $45,319.68 34,283.03 ($5,040.023,812.73) -16.2-14.1% -10.0% 300 250 87,500 50,000 $78,506.38 68,416.03 $47,995.50 27,426.00 $126,501.88 95,842.03 $84,441.55 69,449.92 $29,400.00 16,800.00 $113,841.55 86,249.92 ($12,660.339,592.11) -16.1-14.0% -10.0% 1,000 500 175,000 100,000 $156,178.28 135,997.58 $95,991.00 54,852.00 $252,169.28 190,849.58 $168,132.26 138,149.00 $58,800.00 33,600.00 $226,932.26 171,749.00 ($25,237.0219,100.58) -16.2-14.0% -10.0% > 1,000 1,000 350,000 200,000 $312,906.40 272,545.01 $191,982.00 109,704.00 $504,888.40 382,249.01 $336,759.27 276,792.75 $117,600.00 67,200.00 $454,359.27 343,992.75 ($50,529.1338,256.26) -16.1-14.0% -10.0% > 1,000 1,500 525,000 300,000 $466,862.28 406,320.19 $287,973.00 164,556.00 $754,835.28 570,876.19 $502,891.49 412,941.71 $176,400.00 100,800.00 $679,291.49 513,741.71 ($75,543.7957,134.48) -16.2-14.1% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 125 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 S-2 Attachment 1 Exhibit 4 Page 26 29 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 S-2 Rate Customers Hours Use: 350 ----------------------------------------------------------------------------------------------------------------------------------- Maximum ------------------------------------------------------------------------------------------------------------------ Average Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 ------------------------------------------------------------------------------------------------------------------ 2,600 $31,161.50 1,907.16 $19,198.20 1,307.28 $50,359.70 3,214.44 $33,559.68 2,019.10 $11,760.00 873.60 $45,319.68 2,892.70 ($5,040.02321.74) -16.2-16.9% -10.0% 300 250 87,500 3,000 $78,506.38 2,184.12 $47,995.50 1,508.40 $126,501.88 3,692.52 $84,441.55 2,314.92 $29,400.00 1,008.00 $113,841.55 3,322.92 ($12,660.33369.60) -16.1-16.9% -10.0% 1,000 500 175,000 3,400 $156,178.28 2,461.08 $95,991.00 1,709.52 $252,169.28 4,170.60 $168,132.26 2,610.74 $58,800.00 1,142.40 $226,932.26 3,753.14 ($25,237.02417.46) -16.2-17.0% -10.0% > 1,000 1,000 350,000 3,800 $312,906.40 2,738.04 $191,982.00 1,910.64 $504,888.40 4,648.68 $336,759.27 2,906.57 $117,600.00 1,276.80 $454,359.27 4,183.37 ($50,529.13465.31) -16.1-17.0% -10.0% > 1,000 1,500 525,000 4,200 $466,862.28 3,015.00 $287,973.00 2,111.76 $754,835.28 5,126.76 $502,891.49 3,202.39 $176,400.00 1,411.20 $679,291.49 4,613.59 ($75,543.79513.17) -16.2-17.0% -10.0% -----------------------------------------------------------------------------------------------------------------------------------4,600 $3,291.96 $2,312.88 $5,604.84 $3,498.22 $1,545.60 $5,043.82 ($561.02) -17.0% -10.0% 5,000 $3,568.92 $2,514.00 $6,082.92 $3,794.04 $1,680.00 $5,474.04 ($608.88) -17.1% -10.0% 5,400 $3,845.88 $2,715.12 $6,561.00 $4,089.86 $1,814.40 $5,904.26 ($656.74) -17.1% -10.0% ------------------------------------------------------------------------------------------------------------------ Present Rates S-2 Proposed Rates: S-2 Customer Charge $8.91 Customer Charge $8.02 Energy Charge kWh x $0.05770 Distrib/Access Charge kWh x $0.06001 ----------------------------------------------------- Transmission Charge kWh x $0.00162 Base Bill Subtotal -------------------------------------- Delivery Component Subtotal Retail Fuel & Purchased Power Charge kWh x $0.03709 Net Performance Adjustment Charge kWh x $0.00481 DSM kWh x $0.00000 Generation Charge kWh x $0.02800 ----------------------------------------------------- Combined Adjustment Charge $0.04190 126 Attachment 1 Exhibit 5 1998 Rate Schedules 127 B O S T O N E D I S O N C O M P A N Y ----------------------------------------- S C H E D U L E O F E L E C T R I C R A T E S --------------------------------------------------- Applying to all territory served by the Company in the following cities and towns: Acton, Arlington, Ashland, Bedford, Bellingham, Boston, Brookline, Burlington, Canton, Carlisle, Chelsea, Dedham, Dover, Framingham, Holliston, Hopkinton, Lexington, Lincoln, Maynard, Medfield, Medway, Xxxxxx, Xxxxxx, Natick, Needham, Newton, Norfolk, Xxxxxx, Sherborn, Somerville, Stoneham, Sudbury, Walpole, Waltham, Watertown, Wayland, Weston, Westwood, Winchester and Woburn. TABLE OF CONTENTS -----------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 123 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 27 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 400 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 40,000 $31,161.50 32,506.88 $19,198.20 21,940.80 $50,359.70 54,447.68 $33,559.68 35,558.57 $11,760.00 13,440.00 $45,319.68 48,998.57 ($5,040.025,449.11) -16.2-16.8% -10.0% 300 250 87,500 100,000 $78,506.38 81,869.83 $47,995.50 54,852.00 $126,501.88 136,721.83 $84,441.55 89,438.76 $29,400.00 33,600.00 $113,841.55 123,038.76 ($12,660.3313,683.07) -16.1-16.7% -10.0% 1,000 500 175,000 200,000 $156,178.28 162,905.18 $95,991.00 109,704.00 $252,169.28 272,609.18 $168,132.26 178,126.68 $58,800.00 67,200.00 $226,932.26 245,326.68 ($25,237.0227,282.50) -16.2-16.7% -10.0% > 1,000 1,000 350,000 400,000 $312,906.40 326,360.19 $191,982.00 219,408.00 $504,888.40 545,768.19 $336,759.27 356,748.11 $117,600.00 134,400.00 $454,359.27 491,148.11 ($50,529.1354,620.08) -16.1-16.7% -10.0% > 1,000 1,500 525,000 600,000 $466,862.28 487,042.97 $287,973.00 329,112.00 $754,835.28 816,154.97 $502,891.49 532,874.75 $176,400.00 201,600.00 $679,291.49 734,474.75 ($75,543.7981,680.22) -16.2-16.8% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
Proposed Rates. T-2 Summer Winter Summer Winter ------ ------ ------ ------ Customer Charge with Customer Charge with Ratchet kW = First 150 kW $30.86 $30.86 Ratchet kW = First 150 kW $27.77 $27.77 < 300 kW $127.37 $127.37 < 300 kW $114.62 $114.62 > 300 kW $185.20 $185.20 > 300 kW $166.67 $166.67 > 1,000 kW $416.22 $416.22 > 1,000 kW $374.57 $374.57 Demand Charge kW x $24.52 $11.45 Distrib/Access Energy Charge On-Peak kWh x $0.03975 $0.02757 Demand Charge kW x $21.09 $9.32 Off-Peak kWh x $0.01784 $0.01445 Transmission ----------------------------------------------------------- Demand Charge kW x $0.98 $0.98 Base Bill Subtotal Subtotal Distrib/Access Energy Charge On-Peak kWh x $0.04890 $0.03795 Retail Fuel & Purchased Off-Peak kWh x $0.02919 $0.02614 Power Charge kWh x $0.03709 $0.03709 Transmission Net Performance Energy Charge On-Peak kWh x $0.00000 $0.00000 Adjustment Charge kWh x $0.00481 $0.00481 Off-Peak kWh x $0.00000 $0.00000 DSM kWh x $0.00381 $0.00381 ------------------------------------------------------------------ ----------------------------------------------------------- Delivery Component Subtotal Subtotal Combined Adjustment Charge $0.04571 $0.04571 Generation Charge On-Peak kWh x $0.02800 $0.02800 Off-Peak kWh x $0.02800 $0.02800 122 120 File Name: S\SHARED\SALESGEN\TYPCBILL\TYP98SE2.WK4 Boston Edison Company Last Update: 28-May-97 M.D.P.U. Nos. 96-100 & 96-23 Range Name: RATE T-2 Attachment 1 Exhibit 4 Page 26 24 of 29 Boston Edison Company Settlement Proposal 1998 Rate Designs (Seasonality & Time-of-Use in Access & Distribution) Impact on T-2 Rate Customers Hours Use: 350 250 ----------------------------------------------------------------------------------------------------------------------------------- Maximum Present Rates Proposed Rates Difference Ratchet Average Monthly Adjustment Annual Delivery Energy Annual Difference % of % of kW kW kWh Base Factors Total Component Component Total In Totals Base Total ----------------------------------------------------------------------------------------------------------------------------------- 150 100 35,000 25,000 $31,161.50 28,470.74 $19,198.20 13,713.00 $50,359.70 42,183.74 $33,559.68 29,561.92 $11,760.00 8,400.00 $45,319.68 37,961.92 ($5,040.024,221.82) -16.2-14.8% -10.0% 300 250 87,500 62,500 $78,506.38 71,779.48 $47,995.50 34,282.50 $126,501.88 106,061.98 $84,441.55 74,447.13 $29,400.00 21,000.00 $113,841.55 95,447.13 ($12,660.3310,614.85) -16.1-14.8% -10.0% 1,000 500 175,000 125,000 $156,178.28 142,724.48 $95,991.00 68,565.00 $252,169.28 211,289.48 $168,132.26 148,143.42 $58,800.00 42,000.00 $226,932.26 190,143.42 ($25,237.0221,146.06) -16.2-14.8% -10.0% > 1,000 1,000 350,000 250,000 $312,906.40 285,998.81 $191,982.00 137,130.00 $504,888.40 423,128.81 $336,759.27 296,781.59 $117,600.00 84,000.00 $454,359.27 380,781.59 ($50,529.1342,347.22) -16.1-14.8% -10.0% > 1,000 1,500 525,000 375,000 $466,862.28 426,500.89 $287,973.00 205,695.00 $754,835.28 632,195.89 $502,891.49 442,924.97 $176,400.00 126,000.00 $679,291.49 568,924.97 ($75,543.7963,270.92) -16.2-14.8% -10.0% -----------------------------------------------------------------------------------------------------------------------------------
Appears in 1 contract
Samples: Restructuring Settlement Agreement (Boston Edison Co)
