`EXHIBIT SWP-0068
`
`
`
`Table PGE-0004-14
`Pacific Gas and Electric Company
`Calculation of High Voltage Utility-Specific Access Charge
`and Low Voltage Access Charge
`Test Year 2018
`
`Line Description
`
`Revenue Requirement
`
`Reference
`
`Line
`
`High Voltage Transmission Revenue Requirement
`High Voltage TRBAA Adjustment
`High Voltage Standby Demand Revenue Credit
`
`1
`2
`3
`4
`
`$793,361,114
`($136,979,129)
`($3,588,451)
`$652,793,534
`
`Tb. PGE-0004-12, Line 20, Column A 1
`Ex. PGE-0004, Q&A 42
`2
`Ex. PGE-0004, Q&A 40
`3
`Line 1 + Line 2 + Line 3
`4
`
`5 Gross Load at Area Out
`
`87,216,119,144
`
`see Figure A below, Line e
`
`6
`
`High Voltage Utility-Specific Access Charge
`
`$7.485 per MWh
`
`Line 4 / Line 5 × 1000
`
`5
`
`6
`
`Low Voltage Transmission Revenue Requirement
`Low Voltage TRBAA Adjustment
`Low Voltage Standby Demand Revenue Credit
`
`7
`8
`9
`10
`
`$986,397,863
`($53,435,123)
`($4,318,270)
`$928,644,470
`
`Tb. PGE-0004-12, Line 20, Column B 7
`Ex. PGE-0004, Q&A 42
`8
`Ex. PGE-0004, Q&A 40
`9
`Line 7 + Line 8 + Line 9
`10
`
`11 Gross Load at Area Out
`
`87,216,119,144
`
`see Figure A below, Line e
`
`12 Low Voltage Access Charge
`
`$10.648 per MWh
`
`Line 10 / Line 11 × 1000
`
`Figure A
`Pacific Gas and Electric Company
`Calculation of Gross Load at the CAISO Interface (Area Out)
`
`Line Description
`a
`Energy at generator (kWh)
`b
`Energy loss factor area out
`c
`Retail energy at local (area out)
`d
`Helms Pumped Storage: Pumping Load
`e Gross Load at Area Out (kWh)
`
`Amount
`88,604,915,847
`0.96528
`85,528,110,144
`1,688,009,000 (a)
`87,216,119,144
`
`Reference
`Ex. PGE-0027, Stmt. BD, pg. 45
`Ex. PGE-0027, Stmt. BB, pg. 10
`Line a × Line b
`
`Line c + d
`
`11
`
`12
`
`Line
`a
`b
`c
`d
`e
`
`(a) The energy used for pumping at the Helms Pumped Storage facility is measured at Area Out for FERC Form 1 purposes. These volumes do not need to be adjusted for losses. The
`2016 recorded amount of energy used for pumping shown in FERC Form 1 is 1,359,241 MWh.
`
`EXHIBIT PGE-0004
`Page 36 of 36
`
`Exhibit SWP-0068
`Page 1 of 1
`
`



