Assumption:  Flat power usage of 79.8 kWH/day
										Jan-01	Surcharge	0.01		0.01		0.01		0.01		0.01
										Jun-01	Surcharge					0.05124		0.09517		0.11505
											Total Surcharge	0.01		0.01		0.06124		0.10517		0.12505
											Summer rate	0.13017		0.13017		0.18141		0.22534		0.24522			0.0002	0.25768
											Winter Rate	0.08308		0.08308		0.13432		0.17825		0.19813				0.20824
E-8	Current usage
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5%  city tax on subtotal	Total electric bill
5/1/2003	4/1/2003	30	2394	0	2394	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	1296.0	$317.81	$4.40	$518.01	$0.48	$25.90	$544.39
6/1/2003	5/1/2003	31	2474	0	2474	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	1339.2	$328.40	$4.54	$535.28	$0.49	$26.76	$562.54
7/1/2003	6/1/2003	30	2394	0	2394	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	1296.0	$317.81	$4.40	$518.01	$0.48	$25.90	$544.39
8/1/2003	7/1/2003	31	2474	0	2474	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	1339.2	$328.40	$4.54	$535.28	$0.49	$26.76	$562.54
9/1/2003	8/1/2003	31	2474	0	2474	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	1339.2	$328.40	$4.54	$535.28	$0.49	$26.76	$562.54
10/1/2003	9/1/2003	30	2394	0	2394	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	1296.0	$317.81	$4.40	$518.01	$0.48	$25.90	$544.39
11/1/2003	10/1/2003	31	2474	0	2474	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	1404.3	$278.23	$2.61	$425.37	$0.49	$21.27	$447.14
12/1/2003	11/1/2003	30	2394	0	2394	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	1359.0	$269.26	$2.52	$411.65	$0.48	$20.58	$432.71
1/1/2004	12/1/2003	31	2474	0	2474	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	1404.3	$278.23	$2.61	$425.37	$0.49	$21.27	$447.14
2/1/2004	1/1/2004	31	2474	0	2474	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	1404.3	$278.23	$2.61	$425.37	$0.49	$21.27	$447.14
3/1/2004	2/1/2004	28	2234	0	2234	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	1268.4	$251.31	$2.35	$384.21	$0.45	$19.21	$403.87
4/1/2004	3/1/2004	31	2474	0	2474	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	1404.3	$278.23	$2.61	$425.37	$0.49	$21.27	$447.14
Annual	Total	365	29127	0	29127		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4326	$876.17	16150	$3,572	$42	$5,657	$6	$283	$5,946
Monthly	Average	30.4	2427	0	2427		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	360	$73.01	1346	$297.68	$3.51	$471.44	$0.49	$23.57	$495.49
															8651	$1,084	12977	$1,960	29127	$5,532
															721	$90.35	1081	$163.36	2427	$461.04
E-8	Akeena
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5% tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1198	1196	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	98.0	$24.03	$4.40	$224.24	$0.24	$11.21	$235.69	$309
6/1/2003	5/1/2003	31	2474	1367	1107	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	350.4	$78.96		$0.00	$4.54	$200.62	$0.22	$10.03	$210.87	$352
7/1/2003	6/1/2003	30	2394	1391	1003	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	271.0	$61.07		$0.00	$4.40	$178.80	$0.20	$8.94	$187.94	$356
8/1/2003	7/1/2003	31	2474	1463	1011	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	254.4	$57.33		$0.00	$4.54	$178.98	$0.20	$8.95	$188.14	$374
9/1/2003	8/1/2003	31	2474	1331	1143	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	8.2	$2.01	$4.54	$208.89	$0.23	$10.44	$219.57	$343
10/1/2003	9/1/2003	30	2394	1146	1248	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	150.0	$36.78	$4.40	$236.99	$0.25	$11.85	$249.09	$295
11/1/2003	10/1/2003	31	2474	942	1532	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	462.3	$91.60	$2.61	$238.74	$0.31	$11.94	$250.98	$196
12/1/2003	11/1/2003	30	2394	669	1725	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	690.0	$136.71	$2.52	$279.10	$0.35	$13.96	$293.40	$139
1/1/2004	12/1/2003	31	2474	566	1908	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	838.3	$166.09	$2.61	$313.23	$0.38	$15.66	$329.28	$118
2/1/2004	1/1/2004	31	2474	593	1881	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	811.3	$160.74	$2.61	$307.88	$0.38	$15.39	$323.65	$123
3/1/2004	2/1/2004	28	2234	735	1499	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	533.4	$105.68	$2.35	$238.58	$0.30	$11.93	$250.81	$153
4/1/2004	3/1/2004	31	2474	978	1496	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	426.3	$84.46	$2.61	$231.60	$0.30	$11.58	$243.48	$204
Annual	Total	365	29127	12379	16748		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4079	$820.60	4018	$808	$42	$2,838	$3	$142	$2,983	$2,963
Monthly	Average	30.4	2427	1032	1396		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	340	$68.38	446	$67.34	$3.51	$236.47	$0.28	$11.82	$248.58	$ 246.92
															8651	$1,084	12730	$1,905	16748	$2,713
															721	$90.35	1061	$158.73	1396	$226.07
E-8	Akeena (redesign)
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5% tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1124	1270	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	172.0	$42.18	$4.40	$242.39	$0.25	$12.12	$254.76	$290
6/1/2003	5/1/2003	31	2474	1340	1134	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	377.4	$85.04		$0.00	$4.54	$206.70	$0.23	$10.34	$217.26	$345
7/1/2003	6/1/2003	30	2394	1400	994	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	262.0	$59.04		$0.00	$4.40	$176.77	$0.20	$8.84	$185.81	$359
8/1/2003	7/1/2003	31	2474	1454	1020	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	263.4	$59.35		$0.00	$4.54	$181.01	$0.20	$9.05	$190.27	$372
9/1/2003	8/1/2003	31	2474	1283	1191	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	56.2	$13.78	$4.54	$220.66	$0.24	$11.03	$231.93	$331
10/1/2003	9/1/2003	30	2394	1042	1352	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	254.0	$62.29	$4.40	$262.49	$0.27	$13.12	$275.89	$269
11/1/2003	10/1/2003	31	2474	796	1678	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	608.3	$120.52	$2.61	$267.66	$0.34	$13.38	$281.38	$166
12/1/2003	11/1/2003	30	2394	523	1871	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	836.0	$165.64	$2.52	$308.03	$0.37	$15.40	$323.81	$109
1/1/2004	12/1/2003	31	2474	431	2043	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	973.3	$192.84	$2.61	$339.98	$0.41	$17.00	$357.39	$90
2/1/2004	1/1/2004	31	2474	465	2009	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	939.3	$186.10	$2.61	$333.24	$0.40	$16.66	$350.31	$97
3/1/2004	2/1/2004	28	2234	612	1622	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	656.4	$130.05	$2.35	$262.95	$0.32	$13.15	$276.43	$127
4/1/2004	3/1/2004	31	2474	875	1599	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	529.3	$104.87	$2.61	$252.01	$0.32	$12.60	$264.93	$182
Annual	Total	365	29127	11345	17782		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4106	$826.69	5025	$1,018	$42	$3,054	$4	$153	$3,210	$2,736	$227
Monthly	Average	30.4	2427	945	1482		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	342	$68.89	558	$84.86	$3.51	$254.49	$0.30	$12.72	$267.51	$ 227.98
															8651	$1,084	12757	$1,911	17782	$2,929
															721	$90.35	1063	$159.24	1482	$244.09
E-8	Akeena (redesign 3)
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5% tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1140	1254	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	156.0	$38.25	$4.40	$238.46	$0.25	$11.92	$250.64	$294
6/1/2003	5/1/2003	31	2474	1344	1130	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	373.4	$84.14		$0.00	$4.54	$205.80	$0.23	$10.29	$216.32	$346
7/1/2003	6/1/2003	30	2394	1395	999	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	267.0	$60.17		$0.00	$4.40	$177.90	$0.20	$8.89	$186.99	$357
8/1/2003	7/1/2003	31	2474	1453	1021	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	264.4	$59.58		$0.00	$4.54	$181.24	$0.20	$9.06	$190.50	$372
9/1/2003	8/1/2003	31	2474	1290	1184	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	49.2	$12.06	$4.54	$218.95	$0.24	$10.95	$230.13	$332
10/1/2003	9/1/2003	30	2394	1062	1332	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	234.0	$57.38	$4.40	$257.59	$0.27	$12.88	$270.74	$274
11/1/2003	10/1/2003	31	2474	825	1649	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	579.3	$114.78	$2.61	$261.92	$0.33	$13.10	$275.34	$172
12/1/2003	11/1/2003	30	2394	553	1841	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	806.0	$159.69	$2.52	$302.09	$0.37	$15.10	$317.56	$115
1/1/2004	12/1/2003	31	2474	459	2015	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	945.3	$187.29	$2.61	$334.43	$0.40	$16.72	$351.56	$96
2/1/2004	1/1/2004	31	2474	490	1984	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	914.3	$181.15	$2.61	$328.29	$0.40	$16.41	$345.10	$102
3/1/2004	2/1/2004	28	2234	637	1597	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	631.4	$125.10	$2.35	$258.00	$0.32	$12.90	$271.22	$133
4/1/2004	3/1/2004	31	2474	895	1579	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	509.3	$100.91	$2.61	$248.05	$0.32	$12.40	$260.77	$186
Annual	Total	365	29127	11543	17584		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4108	$827.14	4825	$977	$42	$3,013	$4	$151	$3,167	$2,779	$184
Monthly	Average	30.4	2427	962	1465		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	342	$68.93	536	$81.38	$3.51	$251.06	$0.29	$12.55	$263.91	$ 231.59
															8651	$1,084	12759	$1,911	17584	$2,888
															721	$90.35	1063	$159.27	1465	$240.66
E-8	Akeena (redesign 4)
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5% tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1153	1241	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	143.0	$35.07	$4.40	$235.27	$0.25	$11.76	$247.29	$297
6/1/2003	5/1/2003	31	2474	1355	1119	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	362.4	$81.66		$0.00	$4.54	$203.32	$0.22	$10.17	$213.71	$349
7/1/2003	6/1/2003	30	2394	1411	983	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	251.0	$56.56		$0.00	$4.40	$174.29	$0.20	$8.71	$183.21	$361
8/1/2003	7/1/2003	31	2474	1472	1002	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	245.4	$55.30		$0.00	$4.54	$176.96	$0.20	$8.85	$186.00	$377
9/1/2003	8/1/2003	31	2474	1313	1161	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	26.2	$6.42	$4.54	$213.31	$0.23	$10.67	$224.20	$338
10/1/2003	9/1/2003	30	2394	1088	1306	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	208.0	$51.01	$4.40	$251.21	$0.26	$12.56	$264.04	$280
11/1/2003	10/1/2003	31	2474	853	1621	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	551.3	$109.23	$2.61	$256.37	$0.32	$12.82	$269.51	$178
12/1/2003	11/1/2003	30	2394	573	1821	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	786.0	$155.73	$2.52	$298.12	$0.36	$14.91	$313.40	$119
1/1/2004	12/1/2003	31	2474	479	1995	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	925.3	$183.33	$2.61	$330.47	$0.40	$16.52	$347.39	$100
2/1/2004	1/1/2004	31	2474	510	1964	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	894.3	$177.19	$2.61	$324.33	$0.39	$16.22	$340.94	$106
3/1/2004	2/1/2004	28	2234	659	1575	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	609.4	$120.74	$2.35	$253.64	$0.32	$12.68	$266.64	$137
4/1/2004	3/1/2004	31	2474	918	1556	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	486.3	$96.35	$2.61	$243.49	$0.31	$12.17	$255.98	$297
Annual	Total	365	29127	11784	17343		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4062	$816.77	4630	$935	$42	$2,961	$3	$148	$3,112	$2,940	$23
Monthly	Average	30.4	2427	982	1445		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	339	$68.06	514	$77.92	$3.51	$246.73	$0.29	$12.34	$259.36	$ 244.96
															8651	$1,084	12713	$1,901	17343	$2,836
															721	$90.35	1059	$158.41	1445	$236.33
E-8	Akeena (Final Design)
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5% tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1119	1275	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	177.0	$43.40	$4.40	$243.61	$0.26	$12.18	$256.05	$288
6/1/2003	5/1/2003	31	2474	1339	1135	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	0.2	$0.05	$4.54	$206.93	$0.23	$10.35	$217.50	$345
7/1/2003	6/1/2003	30	2394	1405	989	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	257.0	$57.91		$0.00	$4.40	$175.65	$0.20	$8.78	$184.63	$360
8/1/2003	7/1/2003	31	2474	1459	1015	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	258.4	$58.23		$0.00	$4.54	$179.89	$0.20	$8.99	$189.08	$373
9/1/2003	8/1/2003	31	2474	1283	1191	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	56.2	$13.78	$4.54	$220.66	$0.24	$11.03	$231.93	$331
10/1/2003	9/1/2003	30	2394	1036	1358	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	260.0	$63.76	$4.40	$263.97	$0.27	$13.20	$277.44	$267
11/1/2003	10/1/2003	31	2474	784	1690	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	620.3	$122.90	$2.61	$270.04	$0.34	$13.50	$283.88	$163
12/1/2003	11/1/2003	30	2394	508	1886	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	851.0	$168.61	$2.52	$311.00	$0.38	$15.55	$326.93	$106
1/1/2004	12/1/2003	31	2474	418	2056	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	986.3	$195.42	$2.61	$342.56	$0.41	$17.13	$360.10	$87
2/1/2004	1/1/2004	31	2474	452	2022	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	952.3	$188.68	$2.61	$335.82	$0.40	$16.79	$353.02	$94
3/1/2004	2/1/2004	28	2234	601	1633	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	667.4	$132.23	$2.35	$265.13	$0.33	$13.26	$278.72	$125
4/1/2004	3/1/2004	31	2474	866	1608	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	538.3	$106.65	$2.61	$253.79	$0.32	$12.69	$266.81	$180
Annual	Total	365	29127	11270	17857		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4097	$824.61	5109	$1,035	$42	$3,069	$4	$153	$3,226	$2,720	$243
Monthly	Average	30.4	2427	939	1488		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	341	$68.72	511	$86.29	$3.51	$255.75	$0.30	$12.79	$268.84	$ 226.65
															8651	$1,084	12748	$1,909	17857	$2,944
															721	$90.35	1062	$159.06	1488	$245.35
E-8	Sun Power & Geothermal
Month billed	Month used	# days	KWH	PV Prod KWH	Net KWH after PV	Daily Rate	Daily Price	Baseline KWH rate	Baseline KWH/day	Baseline KWH	Baseline charge	Sur- charge Base line	100-130% KWH	100-130% $	131-200% KWH	131-200% $	201-300% KWH	200-300% $	301%+ KWH	301%+ $	10% Leg Reduct	Subtotal	Energy commision tax	5%  city tax on subtotal	Total electric bill	Savings
5/1/2003	4/1/2003	30	2394	1155	1239	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	141.0	$34.58	$4.40	$234.78	$0.25	$11.74	$246.77	$298
6/1/2003	5/1/2003	31	2474	1353	1121	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	364.4	$82.11		$0.00	$4.54	$203.77	$0.22	$10.19	$214.18	$348
7/1/2003	6/1/2003	30	2394	1407	987	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	255.0	$57.46		$0.00	$4.40	$175.20	$0.20	$8.76	$184.15	$360
8/1/2003	7/1/2003	31	2474	1469	1005	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	248.4	$55.97		$0.00	$4.54	$177.63	$0.20	$8.88	$186.72	$376
9/1/2003	8/1/2003	31	2474	1315	1159	$0.45733	$14.18	$0.12017	12.2	378.2	$45.45	$3.78	113.5	$14.77	264.7	$48.03	378.2	$85.22	24.2	$5.93	$4.54	$212.82	$0.23	$10.64	$223.69	$339
10/1/2003	9/1/2003	30	2394	1097	1297	$0.45733	$13.72	$0.12017	12.2	366.0	$43.98	$3.66	109.8	$14.29	256.2	$46.48	366.0	$82.47	199.0	$48.80	$4.40	$249.01	$0.26	$12.45	$261.72	$283
11/1/2003	10/1/2003	31	2474	865	1609	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	539.3	$106.85	$2.61	$253.99	$0.32	$12.70	$267.01	$180
12/1/2003	11/1/2003	30	2394	587	1807	$0.45733	$13.72	$0.07308	11.5	345.0	$25.21	$3.45	103.5	$8.60	241.5	$32.44	345.0	$61.50	772.0	$152.96	$2.52	$295.35	$0.36	$14.77	$310.48	$122
1/1/2004	12/1/2003	31	2474	494	1980	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	910.3	$180.36	$2.61	$327.50	$0.40	$16.37	$344.27	$103
2/1/2004	1/1/2004	31	2474	523	1951	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	881.3	$174.61	$2.61	$321.75	$0.39	$16.09	$338.23	$109
3/1/2004	2/1/2004	28	2234	669	1565	$0.45733	$12.81	$0.07308	11.5	322.0	$23.53	$3.22	96.6	$8.03	225.4	$30.28	322.0	$57.40	599.4	$118.76	$2.35	$251.66	$0.31	$12.58	$264.56	$139
4/1/2004	3/1/2004	31	2474	927	1547	$0.45733	$14.18	$0.07308	11.5	356.5	$26.05	$3.57	107.0	$8.89	249.6	$33.52	356.5	$63.55	477.3	$94.57	$2.61	$241.71	$0.31	$12.09	$254.10	$193
Annual	Total	365	29127	11861	17266		$166.93		142.2	4326	$421.25	$43.26	1298	$139.35	3028	$480.30	4071	$818.80	4544	$917	$42	$2,945	$3	$147	$3,096	$2,850	$113
Monthly	Average	30.4	2427	988	1439		$13.91		12	360	$35.10	$3.60	108	$11.61	252	$40.03	339	$68.23	505	$76.45	$3.51	$245.43	$0.29	$12.27	$257.99	$ 237.50
															8651	$1,084	12722	$1,903	17266	$2,820
															721	$90.35	1060	$158.58	1439	$235.03