The .05177 is just the distribution charge embedded in the overall rate. You are missing the energy charge, transmission cost, stranded cost recovery charge, and system benefits charge. See rate R in the Eversource document you attached. Costs should come out in the .18 - 19 per KWH.
https://www.eversource.com/content/d...sn=2947c862_14