Jul-12

Southern California Edison Company
Input Data on Green Cells

POWER PRODUCT PRICE CALCULATION Pursuant to AB1613 Effective July 1, 2012 - July 31, 2012
Issued July 9, 2012

Power Product Price Formula Price (cents/kWh) = (Fixed Price Component + Variable Price Component) * TOD Factor Variable Price Component (cents/kWh) = [(Bid Week Gas Price + Intrastate Gas Transportation) / 1,000,000 * Heat Rate] * 100 + Variable O&M
a b

a

b

Generating facility located in a " High-Value Area " may be entitled to " Location Bonus. " To convert $/kWh to cents/kWh
Fixed Price Component (cents/kWh): 2013 2014 2015 2016
2.0330 6.3633 2.7446 1.5248 2.0680 6.4728 2.7918 1.5510 2.1040 6.5855 2.8404 1.5780 2.1400 6.6982 2.8890 1.6050

Term Start Year Year Amount On-Peak Mid-Peak Off-Peak

2012
2.0000 6.2600 2.7000 1.5000

Summer 2017
2.1420 6.7045 2.8917 1.6065

2018
2.1450 6.7139 2.8958 1.6088

2019
2.1470 6.7201 2.8985 1.6103

2020
2.1490 6.7264 2.9012 1.6118

Variable Price Component by Time of Delivery Period (cents/kWh): On-Peak Mid-Peak Off-Peak Time Period Weighted Average Variable price component in cents/kWh which is calculated based on substituting the variables below into the formula. Bid Week Gas Price = The simple average of natural gas market price indices from Natural Gas Week, Natural Gas Intelligence and Platts Gas Daily at the Southern California Border. Simple Average Intrastate Gas Transportation Intrastate transportation rate pursuant to Southern California Gas tariff schedules GT-TLS G-BTS1 0.379% In-Kind Energy Charges G-MSUR SoCal Border 2.8800

Summer

7.9486 3.4283 1.9046 3.3152

Variable Price

=

2.8800 $/MMBtu 0.3385 $/MMBtu

=

0.17180 0.11042 0.01096 0.04531

Heat Rate Variable O&M TOD Factor = = Variable Operations and Maintenance Summer On-Peak Summer Mid-Peak Summer Off-Peak Winter Mid-Peak Winter Off-Peak Winter Super-Off-Peak SEASON AND TIME PERIOD DEFINITIONS Summer June 1 - September 30 Noon - 6:00 p.m. 8:00 a.m. - Noon 6:00 p.m. - 11:00 p.m. 11:00 p.m. - 8:00 a.m. Midnight - Midnight n/a Winter October 1 - May 31 n/a 8:00 a.m. - 9:00 p.m. 6:00 a.m. - 8:00 a.m. 9:00 p.m. - Midnight 6:00 a.m. - Midnight Midnight - 6:00 a.m.

6,924

6,924 Btu/kWh 0.3110 cents/kWh 3.13 1.35 0.75 1.00 0.83 0.61

7/1/12 - 7/31/12 # of Hours
Winter Summer

Time Period On-Peak Mid-Peak Off-Peak

Super-Off-Peak

Weekdays except Holidays Weekdays except Holidays Weekdays except Holidays Weekdays except Holidays Weekdays except Holidays Weekends & Holidays Weekdays, Weekends & Holidays Total

0 0 0 0 0 0 0 0

126 84 105 189 0 240 0 744

2012 Holidays: New Year's Day (1/1), Presidents' Day (2/20), Memorial Day (5/28), Independence Day (7/4), Labor Day (9/3), Veterans Day (11/11), Thanksgiving Day (11/22) and Christmas Day (12/25). When any holiday listed above falls on Sunday, the following Monday will be recognized as an off-peak period. No change will be made for holidays falling on Saturday. Holidays for 2015 and beyond: To be calculated.

Disclaimer: Since the data contained in this AB1613 pricing sample is illustrative in nature, parties seeking official AB1613 monthly pricing should contact the responsible contract manager.

Sign up to vote on this title
UsefulNot useful