FARM EQUIPMENT

1. Paddle wheel aerator

2. Centrifugal Pump
TOTAL

NO. OF EQUIPMENT HOURS USED PER DAY

1
12
1
12

BUILDING EQUIPMENT
1. Incandescent light bulb
2. Florescent light bulb
3. Computer
4. Aircon
TOTAL

NO. OF EQUIPMENT HOURS USED PER DAY

3
9
5
9
3
9
3
9

WATTS USAGE
430
2,237

KWH PER DAY

5.16
26.84

NO. OF DAYS
31.00
31.00

KWH PER MONTH

159.96
832.16
159.96

WATTS USAGE
24
18
198
944

KWH PER DAY

0.65
0.81
5.35
25.49

NO. OF DAYS
31.00
31.00
31.00
31.00

KWH PER MONTH

31.65
25.11
165.73
790.13
1,012.61

2017
Generatio Charge Transmission Charge Distribution Charge
January
3.9439
0.8219
2.1387
February
3.9739
0.8219
2.1487
March
4.0039
0.8219
2.1587
April
4.0339
0.8219
2.1687
May
4.0639
0.8219
2.1787
June
4.0939
0.8219
2.1887
July
4.1239
0.8219
2.1987
August
4.1539
0.8219
2.2087
September
4.1839
0.8219
2.2187
October
4.2139
0.8219
2.2287
November
4.2439
0.8219
2.2387
December
4.2739
0.8219
2.2487

2018
Generatio Charge Transmission Charge Distribution Charge
January
4.3039
0.8219
2.2587
February
4.3339
0.8219
2.2687
March
4.3639
0.8219
2.2787
April
4.3939
0.8219
2.2887
May
4.4239
0.8219
2.2987
June
4.4539
0.8219
2.3087
July
4.4839
0.8219
2.3187
August
4.5139
0.8219
2.3287
September
4.5439
0.8219
2.3387
October
4.5739
0.8219
2.3487
November
4.6039
0.8219
2.3587
December
4.6339
0.8219
2.3687

2019
Generatio Charge Transmission Charge Distribution Charge
January
4.6639
0.8219
2.3787
February
4.6939
0.8219
2.3887
March
4.7239
0.8219
2.3987
April
4.7539
0.8219
2.4087
May
4.7839
0.8219
2.4187
June
4.8139
0.8219
2.4287
July
4.8439
0.8219
2.4387
August
4.8739
0.8219
2.4487
September
4.9039
0.8219
2.4587
October
4.9339
0.8219
2.4687
November
4.9639
0.8219
2.4787
December
4.9939
0.8219
2.4887

2020
Generatio Charge Transmission Charge Distribution Charge
January
5.0239
0.8219
2.4987
February
5.0539
0.8219
2.5087
March
5.0839
0.8219
2.5187
April
5.1139
0.8219
2.5287
May
5.1439
0.8219
2.5387
June
5.1739
0.8219
2.5487
July
5.2039
0.8219
2.5587
August
5.2339
0.8219
2.5687
September
5.2639
0.8219
2.5787
October
5.2939
0.8219
2.5887
November
5.3239
0.8219
2.5987
December
5.3539
0.8219
2.6087

2021
Generatio Charge Transmission Charge Distribution Charge
January
5.3839
0.8219
2.6187
February
5.4139
0.8219
2.6287
March
5.4439
0.8219
2.6387
April
5.4739
0.8219
2.6487
May
5.5039
0.8219
2.6587
June
5.5339
0.8219
2.6687
July
5.5639
0.8219
2.6787
August
5.5939
0.8219
2.6887
September
5.6239
0.8219
2.6987
October
5.6539
0.8219
2.7087
November
5.6839
0.8219
2.7187
December
5.7139
0.8219
2.7287

Supply Charge Metering Charge System Loss Charge Universal Charge

0.5228
0.3420
0.4188
0.3524
0.5228
0.3420
0.4488
0.3524
0.5228
0.3420
0.4788
0.3524
0.5228
0.3420
0.5088
0.3524
0.5228
0.3420
0.5388
0.3524
0.5228
0.3420
0.5688
0.3524
0.5228
0.3420
0.5988
0.3524
0.5228
0.3420
0.6288
0.3524
0.5228
0.3420
0.6588
0.3524
0.5228
0.3420
0.6888
0.3524
0.5228
0.3420
0.7188
0.3524
0.5228
0.3420
0.7488
0.3524

Fit-all
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124

Supply Charge Metering Charge System Loss Charge Universal Charge

0.5228
0.3420
0.7788
0.3524
0.5228
0.3420
0.8088
0.3524
0.5228
0.3420
0.8388
0.3524
0.5228
0.3420
0.8688
0.3524
0.5228
0.3420
0.8988
0.3524
0.5228
0.3420
0.9288
0.3524
0.5228
0.3420
0.9588
0.3524
0.5228
0.3420
0.9888
0.3524
0.5228
0.3420
1.0188
0.3524
0.5228
0.3420
1.0488
0.3524
0.5228
0.3420
1.0788
0.3524
0.5228
0.3420
1.1088
0.3524

Fit-all
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124

Supply Charge Metering Charge System Loss Charge Universal Charge

0.5228
0.3420
1.1388
0.3524
0.5228
0.3420
1.1688
0.3524
0.5228
0.3420
1.1988
0.3524
0.5228
0.3420
1.2288
0.3524
0.5228
0.3420
1.2588
0.3524
0.5228
0.3420
1.2888
0.3524
0.5228
0.3420
1.3188
0.3524
0.5228
0.3420
1.3488
0.3524
0.5228
0.3420
1.3788
0.3524
0.5228
0.3420
1.4088
0.3524
0.5228
0.3420
1.4388
0.3524
0.5228
0.3420
1.4688
0.3524

Fit-all
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124

Supply Charge Metering Charge System Loss Charge Universal Charge

0.5228
0.3420
1.4988
0.3524
0.5228
0.3420
1.5288
0.3524
0.5228
0.3420
1.5588
0.3524
0.5228
0.3420
1.5888
0.3524
0.5228
0.3420
1.6188
0.3524
0.5228
0.3420
1.6488
0.3524
0.5228
0.3420
1.6788
0.3524
0.5228
0.3420
1.7088
0.3524
0.5228
0.3420
1.7388
0.3524
0.5228
0.3420
1.7688
0.3524
0.5228
0.3420
1.7988
0.3524
0.5228
0.3420
1.8288
0.3524

Fit-all
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124

Supply Charge Metering Charge System Loss Charge Universal Charge

0.5228
0.3420
1.8588
0.3524
0.5228
0.3420
1.8888
0.3524
0.5228
0.3420
1.9188
0.3524
0.5228
0.3420
1.9488
0.3524
0.5228
0.3420
1.9788
0.3524
0.5228
0.3420
2.0088
0.3524
0.5228
0.3420
2.0388
0.3524
0.5228
0.3420
2.0688
0.3524
0.5228
0.3420
2.0988
0.3524
0.5228
0.3420
2.1288
0.3524
0.5228
0.3420
2.1588
0.3524
0.5228
0.3420
2.1888
0.3524

Fit-all
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124
0.124

Subsidy
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716

Total
8.74
8.81
8.88
8.95
9.02
9.09
9.16
9.23
9.30
9.37
9.44
9.51

Subsidy
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716

Total
9.58
9.65
9.72
9.79
9.86
9.93
10.00
10.07
10.14
10.21
10.28
10.35

Subsidy
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716

Total
10.42
10.49
10.56
10.63
10.70
10.77
10.84
10.91
10.98
11.05
11.12
11.19

Subsidy
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716

Total
11.26
11.33
11.40
11.47
11.54
11.61
11.68
11.75
11.82
11.89
11.96
12.03

Subsidy
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716
0.0716

Total
12.10
12.17
12.24
12.31
12.38
12.45
12.52
12.59
12.66
12.73
12.80
12.87

ELECTRICITY
2017
January
February
March
April
May
June
July
August
September
October
November
December
ANNUAL COST

2018
January
February
March
April
May
June
July
August
September
October
November
December
ANNUAL COST

2019
January
February
March
April
May
June
July

KWH PER MONTH

COST PER KWH
FARM
BUILDING
159.96
1,012.61
8.74
159.96
1,012.61
8.81
159.96
1,012.61
8.88
159.96
1,012.61
8.95
159.96
1,012.61
9.02
159.96
1,012.61
9.09
159.96
1,012.61
9.16
159.96
1,012.61
9.23
159.96
1,012.61
9.30
159.96
1,012.61
9.37
159.96
1,012.61
9.44
159.96
1,012.61
9.51

COST PER MONTH

FARM
BUILDING
1,397.42
8,846.19
1,408.61
8,917.08
1,419.81
8,987.96
1,431.01
9,058.84
1,442.20
9,129.72
1,453.40
9,200.61
1,464.60
9,271.49
1,475.80
9,342.37
1,486.99
9,413.25
1,498.19
9,484.14
1,509.39
9,555.02
1,520.58
9,625.90

KWH PER MONTH

COST PER KWH
FARM
BUILDING
159.96
1,012.61
9.58
159.96
1,012.61
9.65
159.96
1,012.61
9.72
159.96
1,012.61
9.79
159.96
1,012.61
9.86
159.96
1,012.61
9.93
159.96
1,012.61
10.00
159.96
1,012.61
10.07
159.96
1,012.61
10.14
159.96
1,012.61
10.21
159.96
1,012.61
10.28
159.96
1,012.61
10.35

COST PER MONTH

FARM
BUILDING
1,531.78
9,696.79
1,542.98
9,767.67
1,554.18
9,838.55
1,565.37
9,909.43
1,576.57
9,980.32
1,587.77
10,051.20
1,598.97
10,122.08
1,610.16
10,192.96
1,621.36
10,263.85
1,632.56
10,334.73
1,643.75
10,405.61
1,654.95
10,476.50

KWH PER MONTH

COST PER KWH
FARM
BUILDING
159.96
1,012.61
10.42
159.96
1,012.61
10.49
159.96
1,012.61
10.56
159.96
1,012.61
10.63
159.96
1,012.61
10.70
159.96
1,012.61
10.77
159.96
1,012.61
10.84

COST PER MONTH

FARM
BUILDING
1,666.15
10,547.38
1,677.35
10,618.26
1,688.54
10,689.14
1,699.74
10,760.03
1,710.94
10,830.91
1,722.13
10,901.79
1,733.33
10,972.67

August
September
October
November
December
ANNUAL COST

2020
January
February
March
April
May
June
July
August
September
October
November
December
ANNUAL COST

2021
January
February
March
April
May
June
July
August
September
October
November
December
ANNUAL COST

159.96
159.96
159.96
159.96
159.96

1,012.61
1,012.61
1,012.61
1,012.61
1,012.61

10.91
10.98
11.05
11.12
11.19

1,744.53
1,755.73
1,766.92
1,778.12
1,789.32

11,043.56
11,114.44
11,185.32
11,256.21
11,327.09

KWH PER MONTH

COST PER KWH
FARM
BUILDING
159.96
1,012.61
11.26
159.96
1,012.61
11.33
159.96
1,012.61
11.40
159.96
1,012.61
11.47
159.96
1,012.61
11.54
159.96
1,012.61
11.61
159.96
1,012.61
11.68
159.96
1,012.61
11.75
159.96
1,012.61
11.82
159.96
1,012.61
11.89
159.96
1,012.61
11.96
159.96
1,012.61
12.03

COST PER MONTH

FARM
BUILDING
1,800.51
11,397.97
1,811.71
11,468.85
1,822.91
11,539.74
1,834.11
11,610.62
1,845.30
11,681.50
1,856.50
11,752.38
1,867.70
11,823.27
1,878.90
11,894.15
1,890.09
11,965.03
1,901.29
12,035.91
1,912.49
12,106.80
1,923.68
12,177.68

KWH PER MONTH

COST PER KWH
FARM
BUILDING
159.96
1,012.61
12.10
159.96
1,012.61
12.17
159.96
1,012.61
12.24
159.96
1,012.61
12.31
159.96
1,012.61
12.38
159.96
1,012.61
12.45
159.96
1,012.61
12.52
159.96
1,012.61
12.59
159.96
1,012.61
12.66
159.96
1,012.61
12.73
159.96
1,012.61
12.80
159.96
1,012.61
12.87

COST PER MONTH

FARM
BUILDING
1,934.88
12,248.56
1,946.08
12,319.45
1,957.28
12,390.33
1,968.47
12,461.21
1,979.67
12,532.09
1,990.87
12,602.98
2,002.06
12,673.86
2,013.26
12,744.74
2,024.46
12,815.62
2,035.66
12,886.51
2,046.85
12,957.39
2,058.05
13,028.27

TOTAL
10,243.61
10,325.69
10,407.77
10,489.85
10,571.93
10,654.01
10,736.09
10,818.17
10,900.25
10,982.33
11,064.41
11,146.49
128,340.58

TOTAL
11,228.57
11,310.65
11,392.73
11,474.81
11,556.89
11,638.97
11,721.05
11,803.13
11,885.21
11,967.29
12,049.37
12,131.45
140,160.09

TOTAL
12,213.53
12,295.61
12,377.69
12,459.77
12,541.85
12,623.93
12,706.01

12,788.09
12,870.17
12,952.25
13,034.33
13,116.41
151,979.59

TOTAL
13,198.49
13,280.57
13,362.65
13,444.73
13,526.80
13,608.88
13,690.96
13,773.04
13,855.12
13,937.20
14,019.28
14,101.36
163,799.10

TOTAL
14,183.44
14,265.52
14,347.60
14,429.68
14,511.76
14,593.84
14,675.92
14,758.00
14,840.08
14,922.16
15,004.24
15,086.32
175,618.60