| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | Scenario 1: Assume single meter with a monthly usage of 500 decatherms (assume TFL and Peak Day Quantity of 20dth). Also, include cost/refund for overages and underages, assume 200 dekatherms over and under. Use the Northwest Pipeline Corp. Rocky Mountains Index Price for March 1, 2016 for all calculations. (Reference Section 4.2, Item "N") | |||||||||||||
| 2 | List/Describe all Xcel pass through charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 15 | TOTAL Xcel | |||||||||||||
| 16 | List/Describe all 3rd party service/commodity charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 29 | TOTAL 3rd Party | |||||||||||||
| 30 | GRAND TOTAL | |||||||||||||
| 31 | Additional Information: | |||||||||||||
| 36 | Scenario 2: Assume single meter with a monthly usage of 1,000 decatherms (assume TFL and Peak Day Quantity of 40dth). Also, include cost/refund for overages and underages, assume 200 dekatherms over and under. Use the Northwest Pipeline Corp. Rocky Mountains Index Price for March 1, 2016 for all calculations. (Reference Section 4.2, Item "N") | |||||||||||||
| 37 | List/Describe all Xcel pass through charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 50 | TOTAL Xcel | |||||||||||||
| 51 | List/Describe all 3rd party service/commodity charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 64 | TOTAL 3rd Party | |||||||||||||
| 65 | GRAND TOTAL | |||||||||||||
| 66 | Additional Information: | |||||||||||||
| 71 | Scenario 3: Assume single meter with a monthly usage of 1,500 decatherms (assume TFL and Peak Day Quantity of 50dth). Also, include cost/refund for overages and underages, assume 200 dekatherms over and under. Use the Northwest Pipeline Corp. Rocky Mountains Index Price for March 1, 2016 for all calculations. (Reference Section 4.2, Item "N") | |||||||||||||
| 72 | List/Describe all Xcel pass through charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 85 | TOTAL Xcel | |||||||||||||
| 86 | List/Describe all 3rd party service/commodity charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 99 | TOTAL 3rd Party | |||||||||||||
| 100 | GRAND TOTAL | |||||||||||||
| 101 | Additional Information: | |||||||||||||
| 106 | Scenario 4: Assume single meter with a monthly usage of 2,000 decatherms (assume TFL and Peak Day Quantity of 70dth). Also, include cost/refund for overages and underages, assume 200 dekatherms over and under. Use the Northwest Pipeline Corp. Rocky Mountains Index Price for March 1, 2016 for all calculations. (Reference Section 4.2, Item "N") | |||||||||||||
| 107 | List/Describe all Xcel pass through charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 120 | TOTAL Xcel | |||||||||||||
| 121 | List/Describe all 3rd party service/commodity charges | Pricing Option #1 | Pricing Option #2 | Pricing Option #3 | Cost Overages | Cost Underages | ||||||||
| 134 | TOTAL 3rd Party | |||||||||||||
| 135 | GRAND TOTAL | |||||||||||||
| 136 | Additional Information: | |||||||||||||