|
Customer's
<br />Utility
<br />Utility III
<br />SeolnOs
<br />Savings and
<br />Rent
<br />Reoenue
<br />$
<br />Rent Income
<br />Total Annual
<br />customer
<br />Reasons
<br />$
<br />$
<br />11,581
<br />11,501
<br />$ 1DO
<br />$ 108
<br />E
<br />E
<br />11'891
<br />11401
<br />8
<br />11 719
<br />8 108
<br />6
<br />11,619
<br />$
<br />$
<br />11,944
<br />12176
<br />$ 100
<br />$ 100
<br />(11,009)
<br />12,7
<br />12,95
<br />2
<br />12 413
<br />$ 100
<br />IT
<br />12,513
<br />$
<br />12658
<br />$ IG8
<br />E
<br />12,]56
<br />$
<br />12,911
<br />$ 100
<br />IT
<br />13,011
<br />E
<br />13,171
<br />$ 108
<br />9
<br />13,271
<br />$
<br />13 439
<br />$ 108
<br />5
<br />13,539
<br />$
<br />$
<br />13715
<br />13999
<br />$ ICC
<br />$ ICC
<br />$
<br />E
<br />13,815
<br />14,099
<br />1
<br />$
<br />14 291
<br />14 592
<br />$ 188
<br />$ 1G0
<br />E
<br />$
<br />14,391
<br />14, AM
<br />$
<br />$
<br />14 902
<br />15,221
<br />$ IGC
<br />$ 100
<br />5
<br />9
<br />15,002
<br />15,321
<br />5
<br />15$49
<br />15887
<br />16235
<br />$ 108
<br />$ 1081E
<br />$
<br />$
<br />$
<br />15.849
<br />15,967
<br />16,2]5
<br />5
<br />16,593
<br />$
<br />its
<br />16,593
<br />$
<br />15061
<br />$
<br />E.
<br />16,961
<br />16,961
<br />17340
<br />$
<br />E
<br />17,340
<br />-
<br />17730
<br />$
<br />8
<br />17,710
<br />208067
<br />18,132
<br />18,545
<br />15970
<br />$
<br />$
<br />$
<br />$
<br />Is
<br />IT
<br />18,132
<br />19,545
<br />16,970
<br />-
<br />19 407
<br />$
<br />$
<br />19,407
<br />5
<br />• $
<br />19,857
<br />20320
<br />5
<br />$
<br />E
<br />11
<br />19.957
<br />20,3210
<br />$
<br />20,797
<br />$
<br />S
<br />201%
<br />- $
<br />$
<br />21387
<br />21791
<br />$
<br />$
<br />3
<br />s
<br />21,2$7
<br />21,791
<br />$
<br />s
<br />22,309
<br />22,843
<br />$
<br />3
<br />E
<br />22309
<br />s
<br />22,$43
<br />$
<br />23,391
<br />$
<br />')f
<br />23.391
<br />8
<br />23,958
<br />$
<br />353.738
<br />$
<br />$
<br />24 536
<br />$
<br />E
<br />24:536
<br />$
<br />25,139
<br />$
<br />$
<br />25,133
<br />$
<br />25 748
<br />$
<br />5
<br />111
<br />$
<br />26,379
<br />$
<br />t
<br />$
<br />f
<br />26,379
<br />101,745
<br />%cel Photovoltaic Credit Rider Tariff
<br />General Service Rate Plan
<br />Energy Payment
<br />to Guernsey
<br />(subject to sales
<br />text
<br />menu a
<br />Expenge8
<br />Utility Fees
<br />Total Bnnuel
<br />Expenses
<br />$
<br />(10,2151 $
<br />1420)
<br />(10,535)
<br />S
<br />(10,1551 $
<br />4261
<br />(10,5841
<br />$
<br />(10 3581 $
<br />140 1
<br />(10,7951
<br />$
<br />(10}641 $
<br />14461
<br />(11,009)
<br />$
<br />(10774 15
<br />14551
<br />(11,228)
<br />$
<br />(10.9851 $
<br />(464 '}
<br />(11,451)
<br />$
<br />(11 2061 $
<br />(473) f
<br />(11,679)
<br />$
<br />(11 4n) $
<br />1x621 f
<br />(11,911)
<br />$
<br />(11.6561 $
<br />1421 5
<br />(12,140)
<br />It
<br />$
<br />(11,955) 6
<br />(12124) It
<br />16021 $
<br />1512) f
<br />(12,390)
<br />(19,636)
<br />$
<br />(12.9661 $
<br />R21 f
<br />(12,887)
<br />$
<br />(12.811) $
<br />1Szn $
<br />(16,143)
<br />$
<br />(12051) 6
<br />15431 f
<br />(13,404)
<br />$
<br />(13 117) $
<br />15541 f
<br />(13,671)
<br />$
<br />(19.376) 3
<br />15651 5
<br />(18949)
<br />$
<br />03 6431 $
<br />(576) $
<br />(14,220)
<br />(13,915)1$ 58511f (14,5031
<br />Assumes Ca l swam$In per the tmnseclmn OCCumems. This Cash llow num ary l5 im enUm Cryan ane un on
<br />Total Annual
<br />Energy Expense
<br />savings
<br />Total Cumulative
<br />Annual Energy
<br />Expense savings
<br />$
<br />1,046
<br />$
<br />1,005
<br />s
<br />1,017
<br />It
<br />2083
<br />f
<br />1,024
<br />If
<br />3,067
<br />$
<br />1,034
<br />$
<br />4,122
<br />s
<br />1,042
<br />5
<br />5.166
<br />$
<br />1,002
<br />$
<br />6,230
<br />$
<br />1,079
<br />$
<br />7,303
<br />3
<br />11100
<br />5
<br />0,406
<br />5
<br />1,123
<br />5
<br />9,531
<br />f
<br />11149
<br />5
<br />660
<br />10His
<br />$
<br />1,179
<br />1,212
<br />1,248
<br />318
<br />1,287
<br />1,331
<br />S (213,205)
<br />-®
<br />5
<br />(6,992)
<br />Assumes Ca l swam$In per the tmnseclmn OCCumems. This Cash llow num ary l5 im enUm Cryan ane un on
<br />Total Annual
<br />Energy Expense
<br />savings
<br />Total Cumulative
<br />Annual Energy
<br />Expense savings
<br />$
<br />1,046
<br />$
<br />1,005
<br />s
<br />1,017
<br />It
<br />2083
<br />f
<br />1,024
<br />If
<br />3,067
<br />$
<br />1,034
<br />$
<br />4,122
<br />s
<br />1,042
<br />5
<br />5.166
<br />$
<br />1,002
<br />$
<br />6,230
<br />$
<br />1,079
<br />$
<br />7,303
<br />3
<br />11100
<br />5
<br />0,406
<br />5
<br />1,123
<br />5
<br />9,531
<br />f
<br />11149
<br />5
<br />660
<br />10His
<br />$
<br />1,179
<br />1,212
<br />1,248
<br />318
<br />1,287
<br />1,331
<br />1,378
<br />5
<br />$
<br />1,429
<br />1,84
<br />163235
<br />$
<br />$
<br />21,226
<br />37,409
<br />5
<br />10,593
<br />$
<br />54.055
<br />S
<br />16,961
<br />$
<br />71,017
<br />$
<br />17,340
<br />f
<br />03.357
<br />5
<br />17130
<br />5
<br />208067
<br />3
<br />$
<br />$
<br />18,132
<br />10,545
<br />18,070
<br />$
<br />f
<br />$
<br />124,219
<br />142,764
<br />161,M
<br />$
<br />19,407
<br />5
<br />481,142
<br />f
<br />19,857
<br />$
<br />200,999
<br />At
<br />210,320
<br />3
<br />2221,319
<br />$
<br />M]ID
<br />$
<br />242,116
<br />$
<br />21,207
<br />$
<br />283702
<br />$
<br />21,791
<br />5
<br />285,193
<br />$
<br />22,309
<br />f
<br />Wall
<br />$
<br />22,843
<br />E
<br />M,345
<br />5
<br />23.391
<br />5
<br />353.738
<br />$
<br />23,950
<br />5
<br />34,992
<br />if
<br />24,538
<br />S
<br />All
<br />5
<br />251133
<br />5
<br />49,361
<br />$
<br />25,748
<br />5
<br />453.199
<br />$
<br />26,379
<br />S
<br />479,438
<br />3
<br />479,469
<br />
|