KEB BILL CALCULATION - Jan 18

HIKAL EB Calculation Sheet

AKLHT76
Reading
Reading Peak Hour Day Hour Night Hour MD Reached 75% of CD
date
KWH MD : 4000
Final 01.02.2018 5038.48 0.1515
3,000.00
Initial 01.01.2018 4961.58
0 0 0 3,030.00

Meter Constant 20000 20000 20000 20000

Consumption 0 0 0 3030 3,030.00
Total Consumption 1538000
IEX Power trading Units (-) 1410343
Consumption after deducting IEX units 127657

Partial banking ( Unconsumed) 122253

Actual IEX Power trading Units 1288090

BESCOM units to be billed 249910
Particulars Unit Rate in Rs Amount in Rs

Demand Charges 3,030.00 210 636,300 636,300.00

Energy charges-1 1 st slab (Upto 1 Lac) 100000 6.65 665,000 665,000.00
Energy charges 2 2 nd slab 149910 6.95 1,041,874 1,041,874.50
FAC @ Rs 0.15 /unit ( For EB units ) 249910 0.15 37,486 37,486.50
Add on Peak consumption ( Evening Cons. 06.00 PM to 10.00 PM @ 1.00 ) 0 0 0 0 0.00

Total (DC+EC+FAC) 2,380,661.00

6 to 10 Hrs consumption (+1)
10 to 18 Hrs Consumption (Nil)
18 to 22 Hrs consumtion (+1)
22 to 6 Hrs consumption (-1)

TAXes
Others ( 6% tax on total unit charges ) 639,546 639,546.00
Total tax 639,546.00
Cross subsidy Surcharges for wheeling IEX power @ 1.59/Unit 2,048,063 2,048,063
Meter reading charges 1,000.00
TOD Benefit waive off (-) 630.00
Total 2,687,979.10
Bill Amount 5,068,640.10
Others deduction. Which is collected extra as a open acess tarif (-) 6,517,782.00
Total Bill Amount -1,449,141.90

Total Bill Payable -1,449,141.90