7'   8)1$)))1#)? | >0@- @- >->->- -B-_         _        ,ArialB-cc!@!@!@!@!@ !@ !@! @ ! @! @#P@-#P#P>-#P@-#P@-#P`#P`#P#P# P `P `P*v _Wv2??I@  - 27 2  DF0 2'VILLAGE OF JOHNSON7'2001 ENERGY EFFICIENCY CHARGE (EEC) DETERMINATION6'Calculation of Energy Efficiency Charge for 2001% @/ 'YTD 2000 billed revenue (8-9 mos. actual)( ؞,A %  "Adjustment for rate change%  "Other Adjustments% %@+'1999 billed revenue (3-4 mos. actual)(LA % "Adjustment for rate change(x` %"Other Adjustments%%@%/'TOTAL EST. 2000 REVENUE SUBJECT TO CHARGE(Do3A? P%%%@ 'EEC Percent charged - 2000%D %7'Estimated EEC billed for 2000 (line 10 x line 13)( 4@%>'2000 allocation, incl. Gross Receipts & Weatherization %!%<'(Over) Under collection amount (line 15 minus line 14)(At%@%'2001 Allocation%O*%1'2001 Allocation, incl GR & WT (line 18/.99)(ϐ3^@%9'Estimated Uncollectible EEC for 2000, plus interest(fUI@2%@H'Total Amount to be collected in 2001 (line 16 + line 19 + line 20)(!B;@%% / 'TOTAL EST. 2001 REVENUE SUBJECT TO CHARGE% @%!:!'Base Estimated 2001 Revenue to Calculate EEC Percent(!o3A %"@O"'Agreed upon cost of service offset (line 18 - 2000 rate offset with EEC)%"%#4#'Agreed upon offset, incl GR & WT (line 25/.99)(#"%$L$'Revised Base Revenue to Calculate 2001 EEC Percent (line 24 - line 26)($o3A!#%%%&@3&'2001 EEC Percent (line 21 divided by line 27)(&}q9 z?$%'%(('UNCOLLECTIBLES%)%*@%*'YTD 2000 (assume 8 mos.) actual%*%++"adjustments??%,,'1999 - last 4 mos. actual%,%- -"adjustments??%.@ /.'TOTAL ESTIMATED UNCOLLECTIBLE FOR 12 MOS.(.@?,*P%/  /'EEC Percent charged - 2000%/D %0 00'Total estimated Uncollectible EEC for 2000(0VVH@./%1 *1'Utility AFUDC (carrying charge rate)%1R%2@ A2'Amount of payment from Fiscal Agent to Utility (Simplified)(!2fUI@0@1 4'NOTES:5'"Other Adjustments" could include adjust for exempt customers (self generators), significant (single customer with >5% of load) load change6'Source for values in lines 13 - 16 is: Exh. DPS ___CEW-1 (rev), submitted by DPS in 11/30/99 Motion to Alter 11/19/99 Board order.d7'Source for value in line 18 is: Bilateral agreements approved in 9/30/99 Order in Docket 5980.#'Estimate of year 2000 revenue 'Johnson#'Estimate of year 2000 revenue'Feb - Sept., 2000%L'Jan, 2000%( ؞,A?P 'Oct. - Dec., 1999( LA@w[Z] 'reduction( x`@ ! 'Total w/ 2.43486% reduction( @EA  B@  B@    B@   BCA:C33    88Pu ``?? ' 666666666666666666 66   PPPPPPPPPPPPPPPP PPPPPPPPPP P       0   8   26!6 BB i=/1'dDefaultBBi=/7'dDefault^@ +BLB B   Na@ d      A_  , B@    B@    """ PAm??"     B_, B@  B@   W  welchwelch ߏ )123123 PropertyDoc Info AuthorDoc Info CommentsDoc Info Editing TimeDoc Info Last Printed DateDoc Info Last RevisorDoc Info ObjectDoc Info Revisions Count  )T+ ( ((D)Z)( (( j) ( )  ( ))  ()(CMHdr)