Spreadsheet: jeff_dasovich__14045__Schneider Rate Tables
Sheet: PRESENT & PROPOSED UDC RATES

 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 1 of 15)
 |  |  |  |  |  | SAN DIEGO GAS & ELECTRIC COMPANY - ELECTRIC DEPARTMENT
 |  |  |  |  |  | FILING TO IMPLEMENT AN ELECTRIC RATE SURCHARGE TO MANAGE THE ENERGY RATE CEILING REVENUE SHORTFALL ACCOUNT
 |  |  |  |  |  | EFFECTIVE RATES FOR CUSTOMERS UNDER 6.5 CENTS/KWH RATE CEILING PX PRICE (AB 265 AND D.00-09-040)
 |  |  |  |  |  | RESIDENTIAL -- PRESENT & PROPOSED TOTAL UDC RATES
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
 |  | SCHEDULE DR
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | SCHEDULE DR-LI (15% CARE DISCOUNT REFLECTED IN LINE-ITEM BILL DISCOUNT)
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | SCHEDULE DM (CLOSED)
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | SCHEDULE DS (CLOSED)
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy CARE |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy CARE - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy CARE - Winter |  | $/kWh |  | 0.14884
 |  | Unit Discount |  | $/Day |  | -0.12
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | SCHEDULE DT (CLOSED)
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy CARE |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy CARE - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy CARE - Winter |  | $/kWh |  | 0.14884
 |  | Space Discount |  | $/Day |  | -0.2493
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | SCHEDULE DT-RV
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy - Winter |  | $/kWh |  | 0.14884
 |  | Basic Service Fee |  | $/Month |  | 0 |  |  |  |  |  | --
 |  | Baseline Energy CARE |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy CARE - Summer |  | $/kWh |  | 0.14884
 |  | Non-Baseline Energy CARE - Winter |  | $/kWh |  | 0.14884
 |  | Minimum Bill |  | $/Day |  | 0.17
Notes (applicable to all sheets in this Table):
- Column (C):    Reflects current Total UDC Rates effective 1/01/01 (Advice Letter 1282-E filed on 12/27/00), including a PX price of 6.5 cents/kWh,
for customers under the 6.5 cents/kWh rate ceiling PX price (AB 265 and D.00-09-040).
- Column (D):    Reflects the addition of the proposed ERCRSA Revenue [NAME] (RSS) of 2.294 cents/kWh to the Column C Total UDC Rates.
- Column (E):    Column D - Column C
- Column (F):    (Column E / Column C) x 100
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 2 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE D-SMF (CLOSED) |  |  |  |  |  |  |  |  |  |  |  | 1
 |  | Basic Service Fee |  | $/Month |  | 44.79
 |  | On-Peak Demand |  | $/kW |  | 3.04
 |  | Baseline Energy |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy |  | $/kWh |  | 0.14884
 |  | Baseline Energy CARE |  | $/kWh |  | 0.12867
 |  | Non-Baseline Energy CARE |  | $/kWh |  | 0.14884
 |  | Unit Discount |  | $/kWh |  | -0.118
 |  | Space Discount |  | $/Day |  | -0.334
 |  | SCHEDULE DR-TOU
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | Metering Charge |  | $/Month |  | 3.51
 |  | On-Peak Energy:  Summer |  | $/kWh |  | 0.15376
 |  | Off-Peak Energy: Summer |  | $/kWh |  | 0.13676
 |  | On-Peak Energy:  Winter |  | $/kWh |  | 0.13875
 |  | Off-Peak Energy: Winter |  | $/kWh |  | 0.13676
 |  | Baseline Adjustment |  | $/kWh |  | -0.01051
 |  | SCHEDULE DR-TOU-2
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | Metering Charge |  | $/Month |  | 3.51
 |  | On-Peak Energy:  Summer |  | $/kWh |  | 0.1517
 |  | Off-Peak Energy: Summer |  | $/kWh |  | 0.1363
 |  | On-Peak Energy:  Winter |  | $/kWh |  | 0.13811
 |  | Off-Peak Energy: Winter |  | $/kWh |  | 0.1363
 |  | SCHEDULE EV-TOU
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | Metering Charge |  | $/Month |  | 3.51
 |  | On-Peak:  Summer |  | $/kWh |  | 0.1519
 |  | Off-Peak: Summer |  | $/kWh |  | 0.1364
 |  | Super Off-Peak: Summer |  | $/kWh |  | 0.13452
 |  | On-Peak:  Winter |  | $/kWh |  | 0.13885
 |  | Off-Peak: Winter |  | $/kWh |  | 0.1364
 |  | Super Off-Peak: Winter |  | $/kWh |  | 0.13452
 |  | SCHEDULE EV-TOU-2
 |  | Minimum Bill |  | $/Day |  | 0.17
 |  | Metering Charge |  | $/Month |  | 3.51
 |  | On-Peak:  Summer |  | $/kWh |  | 0.15167
 |  | Off-Peak: Summer |  | $/kWh |  | 0.13654
 |  | Super Off-Peak: Summer |  | $/kWh |  | 0.1345
 |  | On-Peak:  Winter |  | $/kWh |  | 0.13872
 |  | Off-Peak: Winter |  | $/kWh |  | 0.13654
 |  | Super Off-Peak: Winter |  | $/kWh |  | 0.1345
 |  | SCHEDULE EV-TOU-3
 |  | Minimum Bill |  | $/Day |  | 0.164
 |  | Metering Charge |  | $/Month |  | 12.13
 |  | On-Peak:  Summer |  | $/kWh |  | 0.15174
 |  | Off-Peak: Summer |  | $/kWh |  | 0.13609
 |  | Super Off-Peak: Summer |  | $/kWh |  | 0.13412
 |  | On-Peak:  Winter |  | $/kWh |  | 0.13797
 |  | Off-Peak: Winter |  | $/kWh |  | 0.13609
 |  | Super Off-Peak: Winter |  | $/kWh |  | 0.13412
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 3 of 15)
 |  |  |  |  |  | COMMERCIAL AND INDUSTRIAL -- PRESENT & PROPOSED TOTAL UDC RATES
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE A |  |  |  |  |  |  |  |  |  |  |  | 1
 |  | Basic Service Fee |  | $/Month |  | 8
 |  | Energy Charge
 |  | Summer
 |  | Secondary |  | $/kWh |  | 0.13481
 |  | Primary |  | $/kWh |  | 0.13097
 |  | Winter
 |  | Secondary |  | $/kWh |  | 0.13481
 |  | Primary |  | $/kWh |  | 0.13097
 |  | SCHEDULE A-TC
 |  | Basic Service Fee |  | $/Month |  | 8
 |  | Energy Charge |  | $/kWh |  | 0.10992
 |  | SCHEDULE A-TOU
 |  | Basic Service Fee
 |  | Basic |  | $/Month |  | 8
 |  | Metering |  | $/Month |  | 3.51
 |  | Energy
 |  | Summer On-Peak |  | $/kWh |  | 0.14105
 |  | Winter On-Peak |  | $/kWh |  | 0.13054
 |  | Semi-Peak |  | $/kWh |  | 0.12031
 |  | Off-Peak |  | $/kWh |  | 0.11988
 |  | SCHEDULE AD (CLOSED)
 |  | Basic Service Fee |  | $/Month |  | 21.33
 |  | Demand Charge
 |  | Secondary |  | $/kW |  | 11
 |  | Primary |  | $/kW |  | 10.48
 |  | Power Factor |  | $/kvar |  | 0.23
 |  | Energy Charge
 |  | Secondary |  | $/kWh |  | 0.07883
 |  | Primary |  | $/kWh |  | 0.07849
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 4 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | [NAME]
 |  | Basic Service Fee
 |  | Less than or equal to 500 kW
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Secondary Substation |  | $/Month |  | 12795.32
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 44.79
 |  | Greater than 500 kW
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Secondary Substation |  | $/Month |  | 12795.32
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 179.17
 |  | Greater than 12 MW
 |  | Secondary Substation |  | $/Month |  | 20146.96
 |  | Primary Substation |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH - Sec. Sub. |  | $/foot/Month |  | 1.14
 |  | Distance Adjustment Fee UG - Sec. Sub. |  | $/foot/Month |  | 2.93
 |  | Distance Adjustment Fee OH - Pri. Sub. |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG - Pri. Sub. |  | $/foot/Month |  | 2.89
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.8
 |  | Primary |  | $/kW |  | 5.65
 |  | Secondary Substation |  | $/kW |  | 0.82
 |  | Primary Substation |  | $/kW |  | 0.43
 |  | Transmission |  | $/kW |  | 0.42
 |  | Maximum On-Peak Demand:   Summer
 |  | Secondary |  | $/kW |  | 8.82
 |  | Primary |  | $/kW |  | 8.51
 |  | Secondary Substation |  | $/kW |  | 5.55
 |  | Primary Substation |  | $/kW |  | 4.83
 |  | Transmission |  | $/kW |  | 4.8
 |  | Maximum On-Peak Demand:   Winter
 |  | Secondary |  | $/kW |  | 4.13
 |  | Primary |  | $/kW |  | 4.07
 |  | Secondary Substation |  | $/kW |  | 1.34
 |  | Primary Substation |  | $/kW |  | 1.13
 |  | Transmission |  | $/kW |  | 1.126
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Secondary Substation |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0
 |  | On-Peak Energy:   Summer
 |  | Secondary |  | $/kWh |  | 0.08038000000000001
 |  | Primary |  | $/kWh |  | 0.07999
 |  | Secondary Substation |  | $/kWh |  | 0.07565000000000001
 |  | Primary Substation |  | $/kWh |  | 0.07521
 |  | Transmission |  | $/kWh |  | 0.07517
 |  | Semi-Peak Energy: Summer
 |  | Secondary |  | $/kWh |  | 0.07762000000000001
 |  | Primary |  | $/kWh |  | 0.07733000000000001
 |  | Secondary Substation |  | $/kWh |  | 0.07289
 |  | Primary Substation |  | $/kWh |  | 0.07266
 |  | Transmission |  | $/kWh |  | 0.07263
 |  | Off-Peak Energy:  Summer
 |  | Secondary |  | $/kWh |  | 0.07484
 |  | Primary |  | $/kWh |  | 0.07472000000000001
 |  | Secondary Substation |  | $/kWh |  | 0.07207
 |  | Primary Substation |  | $/kWh |  | 0.07193000000000001
 |  | Transmission |  | $/kWh |  | 0.07191
 |  | On-Peak Energy:   Winter
 |  | Secondary |  | $/kWh |  | 0.0784
 |  | Primary |  | $/kWh |  | 0.07811
 |  | Secondary Substation |  | $/kWh |  | 0.07457
 |  | Primary Substation |  | $/kWh |  | 0.0742
 |  | Transmission |  | $/kWh |  | 0.07417
 |  | Semi-Peak Energy: Winter
 |  | Secondary |  | $/kWh |  | 0.07674
 |  | Primary |  | $/kWh |  | 0.07651000000000001
 |  | Secondary Substation |  | $/kWh |  | 0.07291
 |  | Primary Substation |  | $/kWh |  | 0.07268000000000001
 |  | Transmission |  | $/kWh |  | 0.07265
 |  | Off-Peak Energy:  Winter
 |  | Secondary |  | $/kWh |  | 0.07489
 |  | Primary |  | $/kWh |  | 0.07477
 |  | Secondary Substation |  | $/kWh |  | 0.0721
 |  | Primary Substation |  | $/kWh |  | 0.07196
 |  | Transmission |  | $/kWh |  | 0.07194
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 5 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE AO-TOU (CLOSED)
 |  | Basic Service Fee
 |  | Less than or equal to 500 kW
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 44.79
 |  | Greater than 500 kW
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 179.17
 |  | Greater than 12 MW -- Pri. Sub. |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG |  | $/foot/Month |  | 2.89
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.82
 |  | Primary |  | $/kW |  | 5.7
 |  | Primary Substation |  | $/kW |  | 0.43
 |  | Transmission |  | $/kW |  | 0.42
 |  | Maximum On-Peak Demand:   Summer
 |  | Secondary |  | $/kW |  | 9.04
 |  | Primary |  | $/kW |  | 8.72
 |  | Primary Substation |  | $/kW |  | 5.2
 |  | Transmission |  | $/kW |  | 5.17
 |  | Maximum On-Peak Demand:   Winter
 |  | Secondary |  | $/kW |  | 4.14
 |  | Primary |  | $/kW |  | 4.08
 |  | Primary Substation |  | $/kW |  | 1.22
 |  | Transmission |  | $/kW |  | 1.22
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0 |  |  |  |  |  | --
 |  | On-Peak Energy:   Summer
 |  | Secondary |  | $/kWh |  | 0.0782
 |  | Primary |  | $/kWh |  | 0.07787000000000001
 |  | Primary Substation |  | $/kWh |  | 0.07317
 |  | Transmission |  | $/kWh |  | 0.07314
 |  | Semi-Peak Energy: Summer
 |  | Secondary |  | $/kWh |  | 0.07757
 |  | Primary |  | $/kWh |  | 0.07727
 |  | Primary Substation |  | $/kWh |  | 0.07261000000000001
 |  | Transmission |  | $/kWh |  | 0.07258
 |  | Off-Peak Energy:  Summer
 |  | Secondary |  | $/kWh |  | 0.0748
 |  | Primary |  | $/kWh |  | 0.07468
 |  | Primary Substation |  | $/kWh |  | 0.07189000000000001
 |  | Transmission |  | $/kWh |  | 0.07187
 |  | On-Peak Energy:   Winter
 |  | Secondary |  | $/kWh |  | 0.07797
 |  | Primary |  | $/kWh |  | 0.07769000000000001
 |  | Primary Substation |  | $/kWh |  | 0.0738
 |  | Transmission |  | $/kWh |  | 0.07377
 |  | Semi-Peak Energy: Winter
 |  | Secondary |  | $/kWh |  | 0.07669000000000001
 |  | Primary |  | $/kWh |  | 0.07646
 |  | Primary Substation |  | $/kWh |  | 0.07263
 |  | Transmission |  | $/kWh |  | 0.0726
 |  | Off-Peak Energy:  Winter
 |  | Secondary |  | $/kWh |  | 0.07485
 |  | Primary |  | $/kWh |  | 0.07473
 |  | Primary Substation |  | $/kWh |  | 0.07192
 |  | Transmission |  | $/kWh |  | 0.0719
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 6 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE NJ
 |  | Basic Service Fee
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 179.17
 |  | Greater than 12 MW -- Pri. Sub. |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG |  | $/foot/Month |  | 2.89
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.82
 |  | Primary |  | $/kW |  | 5.7
 |  | Primary Substation |  | $/kW |  | 0.43
 |  | Transmission |  | $/kW |  | 0.42
 |  | Maximum On-Peak Demand:   Summer
 |  | Secondary |  | $/kW |  | 9.04
 |  | Primary |  | $/kW |  | 8.72
 |  | Primary Substation |  | $/kW |  | 5.2
 |  | Transmission |  | $/kW |  | 5.17
 |  | Maximum On-Peak Demand:   Winter
 |  | Secondary |  | $/kW |  | 4.14
 |  | Primary |  | $/kW |  | 4.08
 |  | Primary Substation |  | $/kW |  | 1.22
 |  | Transmission |  | $/kW |  | 1.22
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0 |  |  |  |  |  | --
 |  | On-Peak Energy:   Summer
 |  | Secondary |  | $/kWh |  | 0.0782
 |  | Primary |  | $/kWh |  | 0.07787000000000001
 |  | Primary Substation |  | $/kWh |  | 0.07317
 |  | Transmission |  | $/kWh |  | 0.07314
 |  | Semi-Peak Energy: Summer
 |  | Secondary |  | $/kWh |  | 0.07757
 |  | Primary |  | $/kWh |  | 0.07727
 |  | Primary Substation |  | $/kWh |  | 0.07261000000000001
 |  | Transmission |  | $/kWh |  | 0.07258
 |  | Off-Peak Energy:  Summer
 |  | Secondary |  | $/kWh |  | 0.0748
 |  | Primary |  | $/kWh |  | 0.07468
 |  | Primary Substation |  | $/kWh |  | 0.07189000000000001
 |  | Transmission |  | $/kWh |  | 0.07187
 |  | On-Peak Energy:   Winter
 |  | Secondary |  | $/kWh |  | 0.07797
 |  | Primary |  | $/kWh |  | 0.07769000000000001
 |  | Primary Substation |  | $/kWh |  | 0.0738
 |  | Transmission |  | $/kWh |  | 0.07377
 |  | Semi-Peak Energy: Winter
 |  | Secondary |  | $/kWh |  | 0.07669000000000001
 |  | Primary |  | $/kWh |  | 0.07646
 |  | Primary Substation |  | $/kWh |  | 0.07263
 |  | Transmission |  | $/kWh |  | 0.0726
 |  | Off-Peak Energy:  Winter
 |  | Secondary |  | $/kWh |  | 0.07485
 |  | Primary |  | $/kWh |  | 0.07473
 |  | Primary Substation |  | $/kWh |  | 0.07192
 |  | Transmission |  | $/kWh |  | 0.0719
Notes:
- The rates contained in [NAME] are the same as those of [NAME].
- A three-year declining discount (15%, 10% and 5%) will be applied as specified in the Schedule NJ tariff.
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 7 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE AY-TOU (Closed)
 |  | Basic Service Fee
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Transmission |  | $/Month |  | 44.79
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.66
 |  | Primary |  | $/kW |  | 5.53
 |  | Transmission |  | $/kW |  | 0.3
 |  | Maximum On-Peak Demand
 |  | Secondary |  | $/kW |  | 5.71
 |  | Primary |  | $/kW |  | 5.57
 |  | Transmission |  | $/kW |  | 2.29
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0
 |  | On-Peak Energy
 |  | Secondary |  | $/kWh |  | 0.08676
 |  | Primary |  | $/kWh |  | 0.08625
 |  | Transmission |  | $/kWh |  | 0.07492
 |  | Semi-Peak Energy
 |  | Secondary |  | $/kWh |  | 0.08036
 |  | Primary |  | $/kWh |  | 0.08009
 |  | Transmission |  | $/kWh |  | 0.07276
 |  | Off-Peak Energy
 |  | Secondary |  | $/kWh |  | 0.07799
 |  | Primary |  | $/kWh |  | 0.07780000000000001
 |  | Transmission |  | $/kWh |  | 0.07203
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 8 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE A-V1 (CLOSED)
 |  | Signaling Equipment Charge |  | $/New Cust. |  | 4736.56
 |  | Basic Service Fee <= to 500 kW
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 671.93
 |  | Greater than 500 kW
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 671.93
 |  | Greater than 12 MW -- Pri. Sub. |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG |  | $/foot/Month |  | 2.89
 |  | Contact Closure |  | $/Month |  | 79.99
 |  | Demand Charge
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.71
 |  | Primary |  | $/kW |  | 5.58
 |  | Primary Substation |  | $/kW |  | 0.35
 |  | Transmission |  | $/kW |  | 0.35
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0
 |  | Contract Minimum Demand
 |  | Secondary |  | $/kW\Month |  | 16.86
 |  | Primary |  | $/kW\Month |  | 16.18
 |  | Primary Substation |  | $/kW\Month |  | 12.5
 |  | Transmission |  | $/kW\Month |  | 12.42
 |  | Energy
 |  | Signaled Period 1G
 |  | Secondary |  | $/kWh |  | 1.62511
 |  | Primary |  | $/kWh |  | 1.53527
 |  | Primary Substation |  | $/kWh |  | 0.8071200000000001
 |  | Transmission |  | $/kWh |  | 0.8022799999999999
 |  | Semi-Peak
 |  | Secondary |  | $/kWh |  | 0.08901
 |  | Primary |  | $/kWh |  | 0.08628
 |  | Primary Substation |  | $/kWh |  | 0.07390000000000001
 |  | Transmission |  | $/kWh |  | 0.07386000000000001
 |  | Off-Peak
 |  | Secondary |  | $/kWh |  | 0.0812
 |  | Primary |  | $/kWh |  | 0.07978
 |  | Primary Substation |  | $/kWh |  | 0.07223
 |  | Transmission |  | $/kWh |  | 0.0722
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 9 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE A-V2 (CLOSED)
 |  | Signaling Equipment Charge |  | $/New Cust. |  | 4736.56
 |  | Basic Service Fee <= to 500 kW
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 671.93
 |  | Greater than 500 kW
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 671.93
 |  | Greater than 12 MW -- Pri. Sub. |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG |  | $/foot/Month |  | 2.89
 |  | Contact Closure |  | $/Month |  | 79.99
 |  | Demand Charge
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.71
 |  | Primary |  | $/kW |  | 5.58
 |  | Primary Substation |  | $/kW |  | 0.35
 |  | Transmission |  | $/kW |  | 0.35
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0
 |  | Contract Minimum Demand
 |  | Secondary |  | $/kW\Month |  | 17.14
 |  | Primary |  | $/kW\Month |  | 16.45
 |  | Primary Substation |  | $/kW\Month |  | 12.72
 |  | Transmission |  | $/kW\Month |  | 12.64
 |  | Energy
 |  | Signaled Period 1G
 |  | Secondary |  | $/kWh |  | 1.46702
 |  | Primary |  | $/kWh |  | 1.38369
 |  | Primary Substation |  | $/kWh |  | 0.6585399999999999
 |  | Transmission |  | $/kWh |  | 0.6546699999999999
 |  | Signaled Period 2G
 |  | Secondary |  | $/kWh |  | 0.23895
 |  | Primary |  | $/kWh |  | 0.22885
 |  | Primary Substation |  | $/kWh |  | 0.14671
 |  | Transmission |  | $/kWh |  | 0.1462
 |  | Semi-Peak
 |  | Secondary |  | $/kWh |  | 0.08549
 |  | Primary |  | $/kWh |  | 0.08339
 |  | Primary Substation |  | $/kWh |  | 0.07305
 |  | Transmission |  | $/kWh |  | 0.07302
 |  | Off-Peak
 |  | Secondary |  | $/kWh |  | 0.08169
 |  | Primary |  | $/kWh |  | 0.08015
 |  | Primary Substation |  | $/kWh |  | 0.07223
 |  | Transmission |  | $/kWh |  | 0.0722
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 10 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC |  | CHANGE
LINE |  | [NAME] |  | UNITS |  | RATE |  | RATE |  | AMOUNT |  | PERCENT
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F)
1 |  | SCHEDULE RTP-2 (CLOSED)
 |  | Basic Service Fees
 |  | Less than or equal to 500 kW
 |  | Secondary |  | $/Month |  | 44.79
 |  | Primary |  | $/Month |  | 44.79
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 44.79
 |  | Greater than 500 kW
 |  | Secondary |  | $/Month |  | 179.17
 |  | Primary |  | $/Month |  | 179.17
 |  | Primary Substation |  | $/Month |  | 12795.32
 |  | Transmission |  | $/Month |  | 179.17
 |  | Greater than 12 MW -- Pri. Sub. |  | $/Month |  | 20146.96
 |  | Distance Adjustment Fee OH |  | $/foot/Month |  | 1.13
 |  | Distance Adjustment Fee UG |  | $/foot/Month |  | 2.89
 |  | Demand Charge
 |  | Non-Coincident Demand
 |  | Secondary |  | $/kW |  | 5.71
 |  | Primary |  | $/kW |  | 5.58
 |  | Primary Substation |  | $/kW |  | 0.35
 |  | Transmission |  | $/kW |  | 0.35
 |  | Power Factor
 |  | Secondary |  | $/kvar |  | 0.23
 |  | Primary |  | $/kvar |  | 0.23
 |  | Primary Substation |  | $/kvar |  | 0.23
 |  | Transmission |  | $/kvar |  | 0
 |  | Contract Minimum Demand
 |  | Secondary |  | $/kW |  | 18.68
 |  | Primary |  | $/kW |  | 18.07
 |  | Primary Substation |  | $/kW |  | 16.67
 |  | Transmission |  | $/kW |  | 16.57
 |  | Energy
 |  | RTP Period
 |  | Secondary |  | $/kWh |  | 0.2829
 |  | Primary |  | $/kWh |  | 0.26227
 |  | Primary Substation |  | $/kWh |  | 0.23501
 |  | Transmission |  | $/kWh |  | 0.23393
 |  | On-Peak: Summer
 |  | Secondary |  | $/kWh |  | 0.08176
 |  | Primary |  | $/kWh |  | 0.08141000000000001
 |  | Primary Substation |  | $/kWh |  | 0.07672
 |  | Transmission |  | $/kWh |  | 0.07671
 |  | Semi-Peak: Summer
 |  | Secondary |  | $/kWh |  | 0.07804
 |  | Primary |  | $/kWh |  | 0.07774
 |  | Primary Substation |  | $/kWh |  | 0.07307
 |  | Transmission |  | $/kWh |  | 0.07303
 |  | Off-Peak: Summer
 |  | Secondary |  | $/kWh |  | 0.07526
 |  | Primary |  | $/kWh |  | 0.07513
 |  | Primary Substation |  | $/kWh |  | 0.07234
 |  | Transmission |  | $/kWh |  | 0.07231
 |  | On-Peak: Winter
 |  | Secondary |  | $/kWh |  | 0.0832
 |  | Primary |  | $/kWh |  | 0.08262
 |  | Primary Substation |  | $/kWh |  | 0.07869000000000001
 |  | Transmission |  | $/kWh |  | 0.07862
 |  | Semi-Peak: Winter
 |  | Secondary |  | $/kWh |  | 0.07716
 |  | Primary |  | $/kWh |  | 0.07692
 |  | Primary Substation |  | $/kWh |  | 0.07309
 |  | Transmission |  | $/kWh |  | 0.07305
 |  | Off-Peak: Winter
 |  | Secondary |  | $/kWh |  | 0.07531
 |  | Primary |  | $/kWh |  | 0.07518
 |  | Primary Substation |  | $/kWh |  | 0.07237
 |  | Transmission |  | $/kWh |  | 0.07234
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 11 of 15)
 |  |  |  |  |  | LIGHTING -- PRESENT & PROPOSED TOTAL UDC RATES
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC
 |  | DESCRIPTION |  |  |  | RATE |  | RATE |  | CHANGE
LINE |  | WATTS |  | LUMENS |  | ($/Lamp) |  | ($/Lamp) |  | AMOUNT |  | PERCENT |  | LINE
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F) |  | NO.
1 |  | LS-1, Mercury Vapor, Class A |  |  |  |  |  |  |  |  |  |  |  | 1
2 |  | 175 |  | 7000 |  | 11.96 |  |  |  |  |  |  |  | 2
3 |  | 400 |  | 20000 |  | 22.99 |  |  |  |  |  |  |  | 3
4 |  | LS-1, Mercury Vapor, Class C, 1-Lamp |  |  |  |  |  |  |  |  |  |  |  | 4
5 |  | 400 |  | 20000 |  | 29.17 |  |  |  |  |  |  |  | 5
6 |  | LS-1, HPSV, Class A |  |  |  |  |  |  |  |  |  |  |  | 6
7 |  | 70 |  | 5800 |  | 5.99 |  |  |  |  |  |  |  | 7
8 |  | 100 |  | 9500 |  | 6.88 |  |  |  |  |  |  |  | 8
9 |  | 150 |  | 16000 |  | 7.86 |  |  |  |  |  |  |  | 9
10 |  | 200 |  | 22000 |  | 9.99 |  |  |  |  |  |  |  | 10
11 |  | 250 |  | 30000 |  | 11.22 |  |  |  |  |  |  |  | 11
12 |  | 400 |  | 50000 |  | 14.61 |  |  |  |  |  |  |  | 12
13 |  | LS-1, HPSV, Class B, 1-Lamp |  |  |  |  |  |  |  |  |  |  |  | 13
14 |  | 70 |  | 5800 |  | 6.37 |  |  |  |  |  |  |  | 14
15 |  | 100 |  | 9500 |  | 7.25 |  |  |  |  |  |  |  | 15
16 |  | 150 |  | 16000 |  | 8.23 |  |  |  |  |  |  |  | 16
17 |  | 200 |  | 22000 |  | 10.46 |  |  |  |  |  |  |  | 17
18 |  | 250 |  | 30000 |  | 11.69 |  |  |  |  |  |  |  | 18
19 |  | 400 |  | 50000 |  | 15.27 |  |  |  |  |  |  |  | 19
20 |  | LS-1, HPSV, Class B, 2-Lamp |  |  |  |  |  |  |  |  |  |  |  | 20
21 |  | 70 |  | 5800 |  | 11.38 |  |  |  |  |  |  |  | 21
22 |  | 100 |  | 9500 |  | 13.13 |  |  |  |  |  |  |  | 22
23 |  | 150 |  | 16000 |  | 15.09 |  |  |  |  |  |  |  | 23
24 |  | 200 |  | 22000 |  | 19.59 |  |  |  |  |  |  |  | 24
25 |  | 250 |  | 30000 |  | 22.05 |  |  |  |  |  |  |  | 25
26 |  | 400 |  | 50000 |  | 29.04 |  |  |  |  |  |  |  | 26
27 |  | LS-1, HPSV, Class C, 1-Lamp |  |  |  |  |  |  |  |  |  |  |  | 27
28 |  | 70 |  | 5800 |  | 15.31 |  |  |  |  |  |  |  | 28
29 |  | 100 |  | 9500 |  | 16.2 |  |  |  |  |  |  |  | 29
30 |  | 150 |  | 16000 |  | 17.21 |  |  |  |  |  |  |  | 30
31 |  | 200 |  | 22000 |  | 20.75 |  |  |  |  |  |  |  | 31
32 |  | 250 |  | 30000 |  | 21.99 |  |  |  |  |  |  |  | 32
33 |  | 400 |  | 50000 |  | 28.14 |  |  |  |  |  |  |  | 33
34 |  | LS-1, HPSV, Class C, 2-Lamp |  |  |  |  |  |  |  |  |  |  |  | 34
35 |  | 70 |  | 5800 |  | 20.52 |  |  |  |  |  |  |  | 35
36 |  | 100 |  | 9500 |  | 22.27 |  |  |  |  |  |  |  | 36
37 |  | 150 |  | 16000 |  | 24.27 |  |  |  |  |  |  |  | 37
38 |  | 200 |  | 22000 |  | 31.57 |  |  |  |  |  |  |  | 38
39 |  | 250 |  | 30000 |  | 34.03 |  |  |  |  |  |  |  | 39
40 |  | 400 |  | 50000 |  | 44.2 |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 12 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC
 |  | DESCRIPTION |  |  |  | RATE |  | RATE |  | CHANGE
LINE |  | WATTS |  | LUMENS |  | ($/Lamp) |  | ($/Lamp) |  | AMOUNT |  | PERCENT |  | LINE
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F) |  | NO.
1 |  | LS-1, LPSV, Class A |  |  |  |  |  |  |  |  |  |  |  | 1
2 |  | 55 |  | 8000 |  | 11.35 |  |  |  |  |  |  |  | 2
3 |  | 90 |  | 13500 |  | 13.71 |  |  |  |  |  |  |  | 3
4 |  | 135 |  | 22500 |  | 16.91 |  |  |  |  |  |  |  | 4
5 |  | 180 |  | 33000 |  | 18.53 |  |  |  |  |  |  |  | 5
6 |  | LS-1, LPSV, Class B, 1-Lamp |  |  |  |  |  |  |  |  |  |  |  | 6
7 |  | 55 |  | 8000 |  | 11.77 |  |  |  |  |  |  |  | 7
8 |  | 90 |  | 13500 |  | 14.11 |  |  |  |  |  |  |  | 8
9 |  | 135 |  | 22500 |  | 17.4 |  |  |  |  |  |  |  | 9
10 |  | 180 |  | 33000 |  | 19.03 |  |  |  |  |  |  |  | 10
11 |  | LS-1, LPSV, Class B, 2-Lamp |  |  |  |  |  |  |  |  |  |  |  | 11
12 |  | 55 |  | 8000 |  | 22.14 |  |  |  |  |  |  |  | 12
13 |  | 90 |  | 13500 |  | 26.85 |  |  |  |  |  |  |  | 13
14 |  | 135 |  | 22500 |  | 33.4 |  |  |  |  |  |  |  | 14
15 |  | 180 |  | 33000 |  | 36.69 |  |  |  |  |  |  |  | 15
16 |  | LS-1, LPSV, Class C, 1-Lamp |  |  |  |  |  |  |  |  |  |  |  | 16
17 |  | 55 |  | 8000 |  | 20.8 |  |  |  |  |  |  |  | 17
18 |  | 90 |  | 13500 |  | 23.18 |  |  |  |  |  |  |  | 18
19 |  | 135 |  | 22500 |  | 27.81 |  |  |  |  |  |  |  | 19
20 |  | 180 |  | 33000 |  | 29.42 |  |  |  |  |  |  |  | 20
21 |  | LS-1, LPSV, Class C, 2-Lamp |  |  |  |  |  |  |  |  |  |  |  | 21
22 |  | 55 |  | 8000 |  | 31.46 |  |  |  |  |  |  |  | 22
23 |  | 90 |  | 13500 |  | 36.21 |  |  |  |  |  |  |  | 23
24 |  | 135 |  | 22500 |  | 45.58 |  |  |  |  |  |  |  | 24
25 |  | 180 |  | 33000 |  | 48.86 |  |  |  |  |  |  |  | 25
26 |  | LS-1, [NAME],Class A |  |  |  |  |  |  |  |  |  |  |  | 26
27 |  | 100 |  | 8500 |  | 13.82 |  |  |  |  |  |  |  | 27
28 |  | 175 |  | 12000 |  | 15.96 |  |  |  |  |  |  |  | 28
29 |  | 250 |  | 18000 |  | 17.57 |  |  |  |  |  |  |  | 29
30 |  | 400 |  | 32000 |  | 21.68 |  |  |  |  |  |  |  | 30
31 |  | LS-1, [NAME],Class B |  |  |  |  |  |  |  |  |  |  |  | 31
32 |  | 100 |  | 8500 |  | 11.6 |  |  |  |  |  |  |  | 32
33 |  | 175 |  | 12000 |  | 16.34 |  |  |  |  |  |  |  | 33
34 |  | 250 |  | 18000 |  | 17.94 |  |  |  |  |  |  |  | 34
35 |  | 400 |  | 32000 |  | 22.04 |  |  |  |  |  |  |  | 35
36 |  | LS-1, [NAME],Class C |  |  |  |  |  |  |  |  |  |  |  | 36
37 |  | 100 |  | 8500 |  | 22.75 |  |  |  |  |  |  |  | 37
38 |  | 175 |  | 12000 |  | 25.28 |  |  |  |  |  |  |  | 38
39 |  | 250 |  | 18000 |  | 26.78 |  |  |  |  |  |  |  | 39
40 |  | 400 |  | 32000 |  | 30.9 |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 13 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC
 |  | DESCRIPTION |  |  |  | RATE |  | RATE |  | CHANGE
LINE |  | WATTS |  | LUMENS |  | ($/Lamp) |  | ($/Lamp) |  | AMOUNT |  | PERCENT |  | LINE
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F) |  | NO.
1 |  | LS-1, Facilities and Rates, Class A |  |  |  |  |  |  |  |  |  |  |  | 1
2 |  | Center Suspension |  |  |  | 4.77 |  |  |  |  |  |  |  | 2
3 |  | Non-Standard Wood Pole |  |  |  |  |  |  |  |  |  |  |  | 3
4 |  | 30-foot |  |  |  | 2.39 |  |  |  |  |  |  |  | 4
5 |  | 35-foot |  |  |  | 2.69 |  |  |  |  |  |  |  | 5
6 |  | Reactor Ballast Discount |  |  |  |  |  |  |  |  |  |  |  | 6
7 |  | 175 |  |  |  | -0.98 |  |  |  |  |  |  |  | 7
8 |  | LS-2, Mercury Vapor, Rate A |  |  |  |  |  |  |  |  |  |  |  | 8
9 |  | 175 |  | 7000 |  | 6.68 |  |  |  |  |  |  |  | 9
10 |  | 250 |  | 10000 |  | 9.18 |  |  |  |  |  |  |  | 10
11 |  | 400 |  | 20000 |  | 15.38 |  |  |  |  |  |  |  | 11
12 |  | 700 |  | 35000 |  | 26.08 |  |  |  |  |  |  |  | 12
13 |  | 1000 |  | 55000 |  | 36.85 |  |  |  |  |  |  |  | 13
14 |  | LS-2, Mercury Vapor, Rate B, Energy & Limited Maintenance |  |  |  |  |  |  |  |  |  |  |  | 14
15 |  | 175 |  | 7000 |  | 7.55 |  |  |  |  |  |  |  | 15
16 |  | 250 |  | 10000 |  | 10.05 |  |  |  |  |  |  |  | 16
17 |  | 400 |  | 20000 |  | 16.27 |  |  |  |  |  |  |  | 17
18 |  | LS-2, Mercury Vapor, [NAME] for series service |  |  |  |  |  |  |  |  |  |  |  | 18
19 |  | 175 |  | 7000 |  | 0.4 |  |  |  |  |  |  |  | 19
20 |  | 250 |  | 10000 |  | 0.51 |  |  |  |  |  |  |  | 20
21 |  | 400 |  | 20000 |  | 0.73 |  |  |  |  |  |  |  | 21
22 |  | 700 |  | 35000 |  | 1.32 |  |  |  |  |  |  |  | 22
23 |  | LS-2, HPSV, Rate A |  |  |  |  |  |  |  |  |  |  |  | 23
24 |  | 50 |  | 4000 |  | 1.93 |  |  |  |  |  |  |  | 24
25 |  | 70 |  | 5800 |  | 3.37 |  |  |  |  |  |  |  | 25
26 |  | 100 |  | 9500 |  | 4.71 |  |  |  |  |  |  |  | 26
27 |  | 150 |  | 16000 |  | 6.44 |  |  |  |  |  |  |  | 27
28 |  | 200 |  | 22000 |  | 8.21 |  |  |  |  |  |  |  | 28
29 |  | 250 |  | 30000 |  | 10.46 |  |  |  |  |  |  |  | 29
30 |  | 310 |  | 37000 |  | 12.79 |  |  |  |  |  |  |  | 30
31 |  | 400 |  | 50000 |  | 15.92 |  |  |  |  |  |  |  | 31
32 |  | 1000 |  | 140000 |  | 36.84 |  |  |  |  |  |  |  | 32
33 |  | LS-2, HPSV, Rate B, Energy & Limited Maintenance |  |  |  |  |  |  |  |  |  |  |  | 33
34 |  | 50 |  | 4000 |  | 2.8 |  |  |  |  |  |  |  | 34
35 |  | 70 |  | 5800 |  | 4.24 |  |  |  |  |  |  |  | 35
36 |  | 100 |  | 9500 |  | 5.58 |  |  |  |  |  |  |  | 36
37 |  | 150 |  | 16000 |  | 7.32 |  |  |  |  |  |  |  | 37
38 |  | 200 |  | 22000 |  | 9.09 |  |  |  |  |  |  |  | 38
39 |  | 250 |  | 30000 |  | 11.34 |  |  |  |  |  |  |  | 39
40 |  | 310 |  | 37000 |  | 13.69 |  |  |  |  |  |  |  | 40
41 |  | 400 |  | 50000 |  | 16.8 |  |  |  |  |  |  |  | 41
42 |  | 1000 |  | 140000 |  | 37.95 |  |  |  |  |  |  |  | 42
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 14 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC
 |  | DESCRIPTION |  |  |  | RATE |  | RATE |  | CHANGE
LINE |  | WATTS |  | LUMENS |  | ($/Lamp) |  | ($/Lamp) |  | AMOUNT |  | PERCENT |  | LINE
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F) |  | NO.
1 |  | LS-2, HPSV, Reduction for 120-volt [NAME] |  |  |  |  |  |  |  |  |  |  |  | 1
2 |  | 70 |  | 5800 |  | -0.4 |  |  |  |  |  |  |  | 2
3 |  | 100 |  | 9500 |  | -0.54 |  |  |  |  |  |  |  | 3
4 |  | 150 |  | 16000 |  | -0.5 |  |  |  |  |  |  |  | 4
5 |  | LS-2, HPSV, Surcharge for Series Service |  |  |  |  |  |  |  |  |  |  |  | 5
6 |  | 50 |  | 3300 |  | 0.46 |  |  |  |  |  |  |  | 6
7 |  | 70 |  | 5800 |  | -0.22 |  |  |  |  |  |  |  | 7
8 |  | 100 |  | 9500 |  | -0.23 |  |  |  |  |  |  |  | 8
9 |  | 150 |  | 16000 |  | 0.02 |  |  |  |  |  |  |  | 9
10 |  | 200 |  | 22000 |  | 0.48 |  |  |  |  |  |  |  | 10
11 |  | LS-2, LPSV, Rate A |  |  |  |  |  |  |  |  |  |  |  | 11
12 |  | 35 |  | 4800 |  | 2.23 |  |  |  |  |  |  |  | 12
13 |  | 55 |  | 8000 |  | 2.94 |  |  |  |  |  |  |  | 13
14 |  | 90 |  | 13500 |  | 4.82 |  |  |  |  |  |  |  | 14
15 |  | 135 |  | 22500 |  | 6.9 |  |  |  |  |  |  |  | 15
16 |  | 180 |  | 33000 |  | 7.85 |  |  |  |  |  |  |  | 16
17 |  | LS-2, LPSV, [NAME] for series service |  |  |  |  |  |  |  |  |  |  |  | 17
18 |  | 35 |  | 4800 |  | -0.23 |  |  |  |  |  |  |  | 18
19 |  | 55 |  | 8000 |  | -0.13 |  |  |  |  |  |  |  | 19
20 |  | 90 |  | 13500 |  | 0.46 |  |  |  |  |  |  |  | 20
21 |  | 135 |  | 22500 |  | 0.81 |  |  |  |  |  |  |  | 21
22 |  | 180 |  | 33000 |  | 0.52 |  |  |  |  |  |  |  | 22
23 |  | LS-2, [NAME], Rate A, Energy Only |  |  |  |  |  |  |  |  |  |  |  | 23
24 |  |  |  | 1000 |  | 3.08 |  |  |  |  |  |  |  | 24
25 |  |  |  | 2500 |  | 6.32 |  |  |  |  |  |  |  | 25
26 |  |  |  | 4000 |  | 9.85 |  |  |  |  |  |  |  | 26
27 |  |  |  | 6000 |  | 13.56 |  |  |  |  |  |  |  | 27
28 |  |  |  | 10000 |  | 20.76 |  |  |  |  |  |  |  | 28
29 |  | LS-2, [NAME], Rate B, Energy and Limited Maintenance |  |  |  |  |  |  |  |  |  |  |  | 29
30 |  |  |  | 6000 |  | 14.75 |  |  |  |  |  |  |  | 30
31 |  | LS-2, [NAME], Rate A |  |  |  |  |  |  |  |  |  |  |  | 31
32 |  | 100 |  | 8500 |  | 4.43 |  |  |  |  |  |  |  | 32
33 |  | 175 |  | 12000 |  | 6.94 |  |  |  |  |  |  |  | 33
34 |  | 250 |  | 18000 |  | 9.62 |  |  |  |  |  |  |  | 34
35 |  | 400 |  | 32000 |  | 14.86 |  |  |  |  |  |  |  | 35
36 |  | LS-2, [NAME], Rate B |  |  |  |  |  |  |  |  |  |  |  | 36
37 |  | 100 |  | 8500 |  | 7.89 |  |  |  |  |  |  |  | 37
38 |  | 175 |  | 12000 |  | 11.93 |  |  |  |  |  |  |  | 38
39 |  | 250 |  | 18000 |  | 13.33 |  |  |  |  |  |  |  | 39
40 |  | 400 |  | 32000 |  | 16.79 |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | (Sheet 15 of 15)
 |  |  |  |  |  | PRESENT |  | PROPOSED
 |  |  |  |  |  | TOTAL UDC |  | TOTAL UDC
 |  | DESCRIPTION |  |  |  | RATE |  | RATE |  | CHANGE
LINE |  | WATTS |  | LUMENS |  | ($/Lamp) |  | ($/Lamp) |  | AMOUNT |  | PERCENT |  | LINE
NO. |  | (A) |  | (B) |  | (C) |  | (D) |  | (E) |  | (F) |  | NO.
1 |  | LS-3  (CLOSED) |  |  |  |  |  |  |  |  |  |  |  | 1
2 |  | Energy Charge ($/kWh) |  |  |  | 0.08446000000000001 |  |  |  |  |  |  |  | 2
3 |  | Min Charge ($/month) |  |  |  | 5.63 |  |  |  |  |  |  |  | 3
4 |  |  |  |  |  |  |  |  |  |  |  |  |  | 4
5 |  | OL-1, HPSV, Rate A, Street Light Luminaire |  |  |  |  |  |  |  |  |  |  |  | 5
6 |  | 100 |  | 9500 |  | 9.9 |  |  |  |  |  |  |  | 6
7 |  | 150 |  | 16000 |  | 11.64 |  |  |  |  |  |  |  | 7
8 |  | 250 |  | 30000 |  | 17.22 |  |  |  |  |  |  |  | 8
9 |  | 400 |  | 50000 |  | 23.11 |  |  |  |  |  |  |  | 9
10 |  | 1000 |  | 140000 |  | 48.65 |  |  |  |  |  |  |  | 10
11 |  | OL-1, HPSV, Rate B, Directional Luminaire |  |  |  |  |  |  |  |  |  |  |  | 11
12 |  | 250 |  | 30000 |  | 17.23 |  |  |  |  |  |  |  | 12
13 |  | 400 |  | 50000 |  | 23.12 |  |  |  |  |  |  |  | 13
14 |  | 1000 |  | 140000 |  | 48.67 |  |  |  |  |  |  |  | 14
15 |  | OL-1, LPSV, Rate A, Street Light Luminaire |  |  |  |  |  |  |  |  |  |  |  | 15
16 |  | 55 |  | 8000 |  | 11.35 |  |  |  |  |  |  |  | 16
17 |  | 90 |  | 13000 |  | 13.71 |  |  |  |  |  |  |  | 17
18 |  | 135 |  | 22500 |  | 16.91 |  |  |  |  |  |  |  | 18
19 |  | 180 |  | 33000 |  | 18.53 |  |  |  |  |  |  |  | 19
20 |  | OL-1, Pole |  |  |  |  |  |  |  |  |  |  |  | 20
21 |  | 30 ft wood pole |  |  |  | 3.17 |  |  |  |  |  |  |  | 21
22 |  | 35 ft wood pole |  |  |  | 3.57 |  |  |  |  |  |  |  | 22
23 |  | DWL, facilities Charges |  |  |  |  |  |  |  |  |  |  |  | 23
24 |  | $ of Util invst. |  |  |  | 0.0206 |  |  |  |  |  |  |  | 24
25 |  | DWL, Energy and Lamp Maintenance Charge |  |  |  |  |  |  |  |  |  |  |  | 25
26 |  | 50 Watt HPSV |  |  |  | 4.16 |  |  |  |  |  |  |  | 26
27 |  | DWL, Min. Charge |  |  |  | 147.34 |  |  |  |  |  |  |  | 27