united states of america before the …...owner tariff (“to tariff”), ferc electric tariff,...

UNITED STATES OF AMERICA

BEFORE THE

FEDERAL ENERGY REGULATORY COMMISSION

Southern California Edison Company Docket No. ER18-____-000

SOUTHERN CALIFORNIA EDISON COMPANY

ANNUAL UPDATE FILING OF THE

TRANSMISSION REVENUE BALANCING ACCOUNT

ADJUSTMENT

October 2017

P.O. Box 800 2244 Walnut Grove Ave. Rosemead, CA 91770

Karen Koyano Principal Manager FERC Tariffs & Compliance

October 24, 2017

Ms. Kimberly D. Bose, Secretary

Federal Energy Regulatory Commission

888 First Street, N.E.

Washington, DC 20426

Dear Ms. Bose:

Pursuant to Section 35.13 of the Federal Energy Regulatory Commission’s

(“Commission”) Regulations under the Federal Power Act (18 C.F.R. § 35.13), Southern

California Edison Company (“SCE”) tenders for filing revisions to its Transmission

Owner Tariff (“TO Tariff”), FERC Electric Tariff, Volume No. 6, to reflect the annual

update of the Transmission Revenue Balancing Account Adjustment (“TRBAA”).

The documents submitted with this filing consist of this letter of transmittal and

all attachments hereto; the revised TO Tariff reflecting the revised TRBAA and TRBAA

rate proposed in this filing in both clean and redline formats; the Prepared Direct

Testimony of Jee Kim; the relevant Statements required under the Commission’s

Regulations; and workpapers supporting the revisions proposed herein.

Background

The TRBAA is a ratemaking mechanism designed to ensure that all Transmission

Revenue Credits are flowed-through to transmission customers. Section 5.5 of the TO

Tariff identifies the items subject to the Transmission Revenue Balancing Account

(“TRBA”) and sets forth the procedure for revising the TRBAA on an annual basis. The

TRBAA is based on the balance in the TRBA as of September 30 of the current year, and



Page 2

October 24, 2017

a forecast of the Transmission Revenue Credits expected to be received in the following

year.

TRBAA

The revised TRBAA applicable to retail service is a negative $121,668,279 and

the revised retail TRBAA Rate is a negative $0.00144 per kilowatt-hour to be effective

for retail TO Tariff transmission service rendered on and after January 1, 2018. This

amount is an $11,036,223 decrease from the currently-effective level of negative

$110,632,056. The proposed wholesale TRBAA is a negative $121,378,713, a decrease

of $11,009,957 from the currently-effective level of negative $110,368,756. The

decrease in the TRBAA reflects an increase in the forecast level of wheeling revenues.

SCE’s TRBAA and TRBAA Rate are described in the Prepared Testimony of Ms.

Jee Kim included with this filing.

Revised TO Tariff

The revised TRBAA and retail rate change proposed in this filing described above

are reflected in the revised Appendices I and III to the TO Tariff submitted with this

filing. SCE is also filing a revision to Section 5.5 of the TO Tariff. Specifically, SCE is

deleting Sections 5.5.1 and 5.5.2 since the referenced amortization is completed.

Effective Date and Waiver

As set forth in the TO Tariff, the TRBAA revisions are to become effective on

January 1, 2018. SCE respectfully requests the Commission to assign an effective date of

January 1, 2018 to the TRBAA revisions proposed herein.



Page 3

October 24, 2017

Revenue Change

The forecast annualized transmission revenue decrease resulting from the

implementation of the revised TRBAAs and TRBAA Rate by retail rate group and by

Existing Contract customer is as follows:

TRBAA REVENUE CHANGE $

Domestic (4,115,488)

Lighting, Small & Medium Power (4,192,055)

Large Power (3,419,231)

Agricultural & Pumping (484,461)

Street Lighting (108,926)

Total Retail (12,320,161)

EXISTING CONTRACT CUSTOMER REVENUE CHANGE $

Azusa ($21,465)

Banning (6,604)

Colton (28,932)

Riverside (163,469)

LADWP (303,821)

Vernon (30,547)

Total Existing Contract Customer (554,839)

TOTAL REVENUE CHANGE (12,875,000)

The retail revenue forecast by month is set forth in Statements BG and BH.1

1 Wholesale rates reflecting the wholesale TRBAA proposed in this filing will be set forth in SCE’s 2018

formula rate update informational filing which will be made by December 1, 2017 in accordance with the

protocols set forth in the TO Tariff.



Page 4

October 24, 2017

Communications

SCE requests that all correspondence, pleadings, and other communications

concerning this filing be served upon:

Julie Miller

Senior Attorney

Southern California Edison Company

P.O. Box 800

2244 Walnut Grove Avenue

Rosemead, California 91770

[email protected]

SCE also requests that an additional copy of any correspondence and orders be

sent to the undersigned at [email protected].

Other Filing Requirements

No expenses or costs included in the rates tendered herein have been alleged or

judged in any administrative or judicial proceeding to be illegal, duplicative or

unnecessary costs that are demonstrably the product of discriminatory employment

practices.

SCE believes that the information contained in this filing provides a sufficient

basis upon which to accept this filing; however, to the extent necessary, SCE further

requests that the Commission waive its filing requirements contained in Part 35 of its

regulations to the extent necessary in order to permit this filing to be made effective as

requested.

2018 TRBAA FILING MAILING LIST

Robert Rosenberg

Slover & Loftus LLP

1224 17th Street, N.W.


[email protected]

Atlantic Path 15, LLC

Brenda S Robertson, Paralegal

Leonard Street and Deinard, PA

27130 Bohle Road

P.O. Box 918

Mechanicsville, MARYLAND 20659

[email protected]

California Department of Water Resources

Matthew Goldman

Deputy Attorney General

California Office of Attorney General

1300 I Street

Sacramento, CALIFORNIA 95814

[email protected]


Lee Terry

Trans. Planning Branch


Div. of Operations and Maintenance

P.O. Box 942836, JOC LL-90

Sacramento, CALIFORNIA 94236-0001

[email protected]


David Marcus

[email protected]

FERC Commission Staff Counsel

Gopal Swaminathan, Trial Attorney

Commission Staff Counsel

888 First st, N.E.

3A-05 (1100 1st St)

Routing Code: AL-2.3


[email protected]

California Public Utilities Commission

Gregory Heiden


505 Van Ness Ave.

San Francisco, CALIFORNIA 94102

[email protected]


Christine Jun Hammond, Attorney


505 Van Ness Ave. - Legal Division

San Francisco, CALIFORNIA 94102-3298

[email protected]


Lou Torres

505 Van Ness Avenue


[email protected]

Energy Producers & Users Coalition

Donald Brookhyser

Alcantar & Kahl LLP

Suite 1750

1300 SW 5th Ave.

Portland, OREGON 97201

[email protected]

Energy Producers & Users Coalition

Evelyn Kahl, Partner

33 New Montgomery St, Ste 1850


[email protected]

Golden State Water Company

John Adragna, Partner

McCarter & English, LLP

Twelfth Floor

1015 15th Street, N.W.


[email protected]

Golden State Water Company

Jeffrey K. Janicke, Associate

McCarter & English, LLP

1015 15th Street, N.W., 12th Floor


[email protected]

Michael Postar, Attorney

Duncan, Weinberg, Genzer & Pembroke

PC

1615 M St., NW Suite 800


[email protected]

Imperial Irrigation District

Linda L. Murray-Kimball, Secretary


PC

1615 M Street, NW

Suite 800


[email protected]


Sean Neal, Attorney


PC

915 L Street Suite 1410

Sacramento, CALFORNIA 95814

[email protected]

Bhaveeta Mody


PC

1615 M Street, N.W.

Suite 800

Washington, D.C 20036

[email protected]


Tyler Mansholt

[email protected]

Los Angeles Department of Water &

Power

Andrew Art, Attorney

Van Ness Feldman, LLP

1050 Thomas Jefferson Street, NW

Seventh Floor


[email protected]


Power

Syndi Driscoll

Deputy City Attorney--LADWP


Power

111 North Hope St., Room 340

Los Angeles, CALIFORNIA 90012

[email protected]


Power

Justin Moeller


[email protected]


Power

Van Smith


[email protected]

Modesto Irrigation District

Joy A. Warren, ESQ

Regulatory Admin


[email protected]


Derek Dyson


PC

1615 M. Street, NW

Suite 800


[email protected]


Seth Lucia,

2000 K Street, NW

Peter Scanlon


PC

Suite 500


[email protected]

1615 M Street

Suite 800


[email protected]

M-S-R Public Power Agency

Martin R Hopper, General Manager

PO Box 4060

Modesto, DC 95352-4060

[email protected]

Lisa Gast, Attorney


PC

1615 M Street

Suite 800


[email protected]


David B Cohen

Navigant Consulting, Inc.

2855 SW Scenic Dr

Portland, OREGON 97225

[email protected]

Joshua Adrian

1615 M. Street, NW

Suite 800


[email protected]


Gabriel Phillips, President & CEO


PC

131 Varick Street, Suite 1032

New York, NEW YORK 10013

[email protected]

Northern California Power Agency

Katharine M. Mapes, Attorney

Spiegel & McDiarmid LLP

1825 Eye Street N.W.

7th Floor


[email protected]


Lisa Dowden


1875 Eye Street, NW

Suite 700


[email protected]


E Service


1875 Eye St, NW

Suite 700


[email protected]


Thomas Trauger


1875 Eye Street, NW

Suite 700


[email protected]


Latif Nurani


1875 Eye Street, NW

Suite 700


[email protected]

Mark Patrizio

Attorney

Pacific Gas and Electric Company

PO Box 7442

San Francisco,CA 94120

[email protected]

Sharon Pierson


77 Beale Street

San Francisco, CA 94105

[email protected]

Kerry C. Klein, Attorney


PG&E Law Dept FERC Cases

77 Beale Street

Law Department

PO Box 7442


[email protected]


[email protected]

Georgetta Baker, Attorney

San Diego Gas & Electric Company

8330 Century Park Court

Second Floor

San Diego, CALIFORNIA 92101

[email protected]

Steve Williams


8306 Century Park Ct

San Diego, CALIFORNIA 92123

[email protected]

Jeff Stein


[email protected]

Bonnie Blair

Attorney

Thompson Coburn LLP

1909 K Street, N.W. Suite 600

Washington, DISTRICT OF COLUMBIA

20006

[email protected]

Margaret Elizabeth McNaul

Thompson Coburn LLP

1909 K Street, N.W.

Suite 600 Washington, DISTRICT OF

COLUMBIA 20006

[email protected]

Rebecca Shelton

1909 K Street, N.W., Suite 600

Washington, DC 20006-1167

[email protected]

David Kolk

City of Colton, CA

[email protected]

Carrie A Thompson

Integrated Resources Manager

City of Anaheim, California

201 S. Anaheim Blvd.

Suite 802

Anaheim, CALIFORNIA 92805

[email protected]

George F. Morrow

Director of Utilities

Azusa Light, Power & Water

729 N. Azusa Avenue

Azusa, CA 91702

[email protected]

Fred Mason

Electric Division

City of Banning, California

176 East Lincoln

Banning, CA 92220

[email protected]

Terry Myers, Senior Project Manager

GDS Associates, Inc.

111 N. Orange Avenue, suite 750

Orlando, FLORIDA 32801

[email protected]

Hsi Bang (Bob) Tang

Power Contracts/Projects Manager

City of Riverside, California

3435 14th Street

Riverside, CA 92501

[email protected]

Robert C. Smith, Principal

GDS Associates, Inc.

1850 Parkway Place

Suite 800

State Water Contractors

Timothy Haines, Senior Power Manager

1121 L Street, suite 1050

Sacramento, CALIFORNIA 95814

Marietta, GEORGIA 30067

[email protected]

[email protected]

State Water Contractors

Matthew Rudolphi, Attorney


PC

1615 M Street, NW, Suite 800


[email protected]


Arocles Aguilar, General Counsel

State of California

State Building

505 Van Ness Avenue

San Francisco, California 94102

[email protected]

California Independent System Operator

Corp.

Anthony Ivancovich

Deputy General Counsel – Regulatory

250 Outcropping Way

Folsom, California 95630

[email protected]

City of Vernon

Carlos Fandino

Director of Utilities

4305 Santa Fe Avenue

Vernon, California 90058

[email protected]

Eric R Klinkner, Assistant General

Manager

City of Pasadena Dept. of Water & Power

150 S. Los Robles

Suite 200

Pasadena, CALIFORNIA 91101

[email protected]

City of Riverside

Public Utilities Department

Stephen H. Badgett, Interim General

Manager

3900 Main Street, 4th Floor

Riverside, California 92522

[email protected]

Electric Resources Planning and

Development Manager

Abraham Alemu

City of Vernon

4305 Santa Fe Avenue

Vernon, California 90058

[email protected]

Chief Operating Officer

Citizens Energy Corporation

Peter F. Smith

88 Black Falcon Ave. Suite 342

Boston, Massachusetts 02210

[email protected]

Valley Electric Association, Inc.

General Counsel

Curt R. Ledford, Esq.

800 E. Highway 372

P.O. Box 237

Pahrump, Nevada 89048

[email protected]

Startrans IO, L.L.C.

Girish Balachandran, General Manager

591 West Putnam Avenue

Greenwich, Connecticut 06830

[email protected]

Christopher W. Zibart, Corporate Secretary

DATC Path 15, LLC

W234 N20000 Ridgeview Pkwy Ct.

Waukesha, WI 53187

[email protected]

Chief Operating Officer

Trans Bay Cable LLC

Sean O’Reilly

One Letterman Drive, Building C, 5th Floor

San Francisco, California 94129

[email protected]

Associate General Counsel

Trans Bay Cable LLC

Judith A. Hall

c/o Babcock & Brown LP

2 Harrison Street, 6th Floor


[email protected]

Lenneal Gardner

Corporate Counsel

Trans Bay Cable LLC

One Letterman Drive Bldg C, 5th Flr.


[email protected]

Western Area Power Administration,

James Keselburg, Regional Manager

Sierra Nevada Region

114 Parkshore Drive


[email protected]

Western Area Power Administration

Subhash Paluru, Regional Manager

114 Parkshore Drive


[email protected]

REVISED

TRANSMISSION OWNER TARIFF SHEETS

(Clean Version)


FERC Electric Tariff, Third Revised Volume No. 6

5. Access Charges and Transmission Rates.

5.1 Low Voltage Access Charge.

The Low Voltage Access Charge shall be determined in accordance with the ISO Tariff.

The Low Voltage Access Charge customer shall pay the Participating TO a Low Voltage

Access Charge equal to the product of the Participating TO’s Low Voltage Access

Charge rate and the kilowatt-hours of transmission service provided under the ISO Tariff

to the Low Voltage Access Charge customer. The Participating TO shall not assess the

Low Voltage Access Charge to any other Participating TO for transmission service over

Low Voltage Transmission Facilities that such other Participating TO receives and pays

for under an Existing Contract. Where a customer receives deliveries of energy at

voltage levels both above and below 200 kV, the Low Voltage Access Charge shall be

applied only to the kilowatt hours of energy delivered at voltage levels lower than 200

kV. The Participating TO’s monthly charge to be applied to Low Voltage Access Charge

customers is set forth in Appendix II herein.

5.2 Wheeling Access Charge.

The Wheeling Access Charge shall be determined in accordance with the the ISO Tariff.

The Wheeling Access Charge, assessed by the ISO, consists of a High Voltage

Wheeling Access Charge and, if applicable, a Low Voltage Wheeling Access Charge.

The High Voltage Wheeling Access Charge is set forth in the ISO Tariff. The

Participating TO's Low Voltage Wheeling Access Charge is set forth in Appendix II

herein.

Tariff Record Proposed Effective Date: 01/01/2018 Version Number: 2.0.0

Option Code: A



5.3 End-User Transmission Rates.

End-User transmission rates for a FERC-jurisdictional Participating TO shall be based

on the Base Transmission Revenue Requirement authorized by FERC. In addition, all

End-Use Customers of a FERC-jurisdictional Participating TO shall be subject to the

FERC-authorized TRBAA rate and TACBAA rate. For a Local Publicly Owned Electric

Utility that is a Participating TO, such rates shall be submitted to the ISO for information

only. In addition, all customers of a Local Publicly Owned Electric Utility that is a

Participating TO shall be subject to the Local Regulatory Authority authorized TRBAA,

which shall also be submitted to the ISO. The Participating TO's End-User transmission

rates, by retail rate schedule, are set forth in Appendix III. An End-User shall pay the

same End-User transmission rate as other similarly situated End-Use Customers of the

Participating TO regardless of its energy supplier. End-Users withdrawing power from

the Participating TO's transmission or distribution facilities shall not qualify for

transmission access under the Wheeling Access Charge if FERC would be prohibited

from ordering transmission service for such customer by Section 212(h) of the FPA.

5.4 Transmission Revenue Requirement.

As set forth in the ISO Tariff, the Transmission Revenue Requirement for each

Participating TO shall be used to develop the Access Charges set forth in the ISO Tariff.

The Transmission Revenue Requirement, High Voltage Transmission Revenue

Requirement, and Low Voltage Transmission Revenue Requirement for the

Participating TO are set forth in Appendix I.



5.5 Transmission Revenue Balancing Account Adjustment (TRBAA).

The Participating TO shall maintain a Transmission Revenue Balancing Account

("TRBA") that will ensure that all Transmission Revenue Credits and the refunds,

specified in Sections 6 and 8 of Appendix F, Schedule 3 of the ISO Tariff, associated

with transmission service are flowed through to customers taking transmission service

from the ISO. The TRBAA shall be equal to:

TRBAA = Cr + Cf + I + FF&U Where:

Cr = The principal balance in the TRBA recorded in FERC Account No. 254 as

of September 30 of the year prior to commencement of the January billing

cycle. This balance represents the unamortized balance in the TRBA from

the previous period and the difference in the amount of revenues from

Transmission Revenue Credits and the amount of such revenues that has

been refunded to customers through operation of the TRBAA, adjusted for

franchise fees and uncollectable accounts expense;

Cf = The forecast of Transmission Revenue Credits for the following

calendar year;

I = The interest balance for the TRBA, which shall be calculated using

the interest rate pursuant to Section 35.19(a) of FERC’s regulations

under the Federal Power Act (18 CFR Section 35.19(a)). Interest

shall be calculated based on the average TRBA principal balance

each month, compounded quarterly; and



FF&U = An adjustment for franchise fees and, if applicable, uncollectable

accounts expense.

Beginning in January of each year, the bills of End-Use Customers of the Participating

TO shall include, as a component of the End-User transmission rates, a TRBAA rate per

kilowatt-hour (rounded to the nearest $0.00001) equal to:

TRBAA Rate = TRBAA S

Where:

S = The total kilowatt-hours of Gross Load measured at the customer-meter

level as recorded for the twelve month period ending September 30 of the

year prior to commencement of the January billing cycle.

5.6 Transmission Access Charge Balancing Account Adjustment (TACBAA).

Commencing on the transition date determined under Section 4 of Schedule 3 to

Appendix F of the ISO Tariff, the Participating TO shall maintain a Transmission Access

Charge Balancing Account (TACBA). Each month the Participating TO shall make two

entries to the TACBA. One entry will equal the difference between (i) the actual

charges by the ISO to the Participating TO pursuant to Section 26.1.2 of the ISO Tariff

for the High Voltage Access Charge and Transition Charge and (ii) the revenues

disbursed by the ISO to the Participating TO pursuant to Section 26.1.3 of the ISO

Tariff. The second entry will equal the TACBAA rate revenues, adjusted for franchise

fees and uncollectable accounts expense, billed to End-Use Customers during the

month. Interest on the amounts accumulated in the TACBA shall be calculated based

on the average TACBA principal balance each month, compounded quarterly, using the



interest rate pursuant to Section 35.19(a) of FERC's regulations under the Federal

Power Act (18 CFR Section 35.19(a)). For service rendered on and after the effective

date of new retail rates, authorized by the CPUC, modifying the frozen retail rates

established pursuant to California Assembly Bill 1890, the bills of End-Use Customers

of the Participating TO shall include, as a component of the End-User transmission

rates, a TACBAA rate per kilowatt-hour (rounded to the nearest $0.00001) equal to:

TACBAA Rate = Br + Bf - Rf + FF&U S

Where:

Br = The balance in the TACBA, including interest, as of the end of

February prior to the commencement of the June billing cycle;

Bf = A forecast of the annual Access Charge billings from the ISO;

Rf = A forecast of the annual revenues disbursed by the ISO to the

Participating TO pursuant to Section 26.1.3 of the ISO Tariff;

FF&U = An adjustment for franchise fees and uncollectable accounts

expense; and

S = The total kilowatt-hours of Gross Load measured at the customer-

meter level as recorded for the twelve-month period ending

February prior to commencement of the June billing cycle.

The TACBAA shall be revised effective June 1 of each year; however, nothing herein

shall preclude the Participating TO from filing with the FERC to revise the TACBAA rate

at any other time.



APPENDIX I

Transmission Revenue Requirement

1. End-Use Customers: For purposes of the calculation of End-User

Transmission Rates, the Transmission Revenue Requirement shall be equal to the retail Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX plus the retail TRBAA of ($121,668,279).

2. Wholesale Customers: For purposes of the calculation of Access

Charges applicable to wholesale customers:

a. The Transmission Revenue Requirement shall be equal to the sum of the Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the wholesale TRBAA of ($121,378,713), less the Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.

b. The High Voltage Transmission Revenue Requirement shall be

equal to the sum of the High Voltage Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the High Voltage wholesale TRBAA of ($120,967,080), less the High Voltage Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.

c. The Low Voltage Transmission Revenue Requirement shall be

equal to the sum of the Low Voltage Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the Low Voltage wholesale TRBAA of ($411,633), less the Low Voltage Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.


Option Code: A



d. Gross Load consistent with the High Voltage Transmission Revenue Requirement shall be as determined pursuant to the formula rate in Appendix IX.

e. The sum of the twelve monthly retail system peak demands

measured at the ISO Controlled Grid level shall be as determined pursuant to the formula rate in Appendix IX.



APPENDIX III

TRANSMISSION RATES FOR END-USE SERVICE

Base transmission rates for service to End-Use Customers shall be determined pursuant to the formula rate in Appendix IX. SCE shall post the base transmission rates applicable to each End-User rate schedule on its website: www.sce.com. In addition, the following transmission rates shall apply to service provided to End-Use Customers: A TRBAA Rate of ($0.00144)/kWh shall apply to all End-User rate schedules A TACBAA Rate of ($0.00100)/kWh shall apply to all End-User rate schedules


Option Code: A

REVISED

TRANSMISSION OWNER TARIFF SHEETS

(Redline Version)



5. Access Charges and Transmission Rates.

5.1 Low Voltage Access Charge.

The Low Voltage Access Charge shall be determined in accordance with the ISO Tariff.

The Low Voltage Access Charge customer shall pay the Participating TO a Low Voltage

Access Charge equal to the product of the Participating TO’s Low Voltage Access

Charge rate and the kilowatt-hours of transmission service provided under the ISO Tariff

to the Low Voltage Access Charge customer. The Participating TO shall not assess the

Low Voltage Access Charge to any other Participating TO for transmission service over

Low Voltage Transmission Facilities that such other Participating TO receives and pays

for under an Existing Contract. Where a customer receives deliveries of energy at

voltage levels both above and below 200 kV, the Low Voltage Access Charge shall be

applied only to the kilowatt hours of energy delivered at voltage levels lower than 200

kV. The Participating TO’s monthly charge to be applied to Low Voltage Access Charge

customers is set forth in Appendix II herein.

5.2 Wheeling Access Charge.

The Wheeling Access Charge shall be determined in accordance with the the ISO Tariff.

The Wheeling Access Charge, assessed by the ISO, consists of a High Voltage

Wheeling Access Charge and, if applicable, a Low Voltage Wheeling Access Charge.

The High Voltage Wheeling Access Charge is set forth in the ISO Tariff. The

Participating TO's Low Voltage Wheeling Access Charge is set forth in Appendix II

herein.


Option Code: A



5.3 End-User Transmission Rates.

End-User transmission rates for a FERC-jurisdictional Participating TO shall be based

on the Base Transmission Revenue Requirement authorized by FERC. In addition, all

End-Use Customers of a FERC-jurisdictional Participating TO shall be subject to the

FERC-authorized TRBAA rate and TACBAA rate. For a Local Publicly Owned Electric

Utility that is a Participating TO, such rates shall be submitted to the ISO for information

only. In addition, all customers of a Local Publicly Owned Electric Utility that is a

Participating TO shall be subject to the Local Regulatory Authority authorized TRBAA,

which shall also be submitted to the ISO. The Participating TO's End-User transmission

rates, by retail rate schedule, are set forth in Appendix III. An End-User shall pay the

same End-User transmission rate as other similarly situated End-Use Customers of the

Participating TO regardless of its energy supplier. End-Users withdrawing power from

the Participating TO's transmission or distribution facilities shall not qualify for

transmission access under the Wheeling Access Charge if FERC would be prohibited

from ordering transmission service for such customer by Section 212(h) of the FPA.

5.4 Transmission Revenue Requirement.

As set forth in the ISO Tariff, the Transmission Revenue Requirement for each

Participating TO shall be used to develop the Access Charges set forth in the ISO Tariff.

The Transmission Revenue Requirement, High Voltage Transmission Revenue

Requirement, and Low Voltage Transmission Revenue Requirement for the

Participating TO are set forth in Appendix I.



5.5 Transmission Revenue Balancing Account Adjustment (TRBAA).

The Participating TO shall maintain a Transmission Revenue Balancing Account

("TRBA") that will ensure that all Transmission Revenue Credits and the refunds,

specified in Sections 6 and 8 of Appendix F, Schedule 3 of the ISO Tariff, associated

with transmission service are flowed through to customers taking transmission service

from the ISO. The TRBAA shall be equal to:

TRBAA = Cr + Cf + I + FF&U Where:

Cr = The principal balance in the TRBA recorded in FERC Account No. 254 as

of September 30 of the year prior to commencement of the January billing

cycle. This balance represents the unamortized balance in the TRBA from

the previous period and the difference in the amount of revenues from

Transmission Revenue Credits and the amount of such revenues that has

been refunded to customers through operation of the TRBAA, adjusted for

franchise fees and uncollectable accounts expense;

Cf = The forecast of Transmission Revenue Credits for the following

calendar year;

I = The interest balance for the TRBA, which shall be calculated using

the interest rate pursuant to Section 35.19(a) of FERC’s regulations

under the Federal Power Act (18 CFR Section 35.19(a)). Interest

shall be calculated based on the average TRBA principal balance

each month, compounded quarterly; and



FF&U = An adjustment for franchise fees and, if applicable, uncollectable

accounts expense.

Beginning in January of each year, the bills of End-Use Customers of the Participating

TO shall include, as a component of the End-User transmission rates, a TRBAA rate per

kilowatt-hour (rounded to the nearest $0.00001) equal to:

TRBAA Rate = TRBAA S

Where:

S = The total kilowatt-hours of Gross Load measured at the customer-meter

level as recorded for the twelve month period ending September 30 of the

year prior to commencement of the January billing cycle.

5.5.1 ETC Cost Differentials Subaccount.

5.5.1.1 Beginning on October 1, 2006 and continuing until October 5,

2008, the TRBAA Rate applicable to End-Use Customers shall be

increased by $0.00063 per kilowatt-hour to recover over a two year

period the ETC Cost Differentials, which are a component of

Transmission Revenue Credits, paid by the Participating TO from

April 1, 1998 through September 30, 2005. The Participating TO

shall maintain a separate subaccount to the TRBA to reflect the

amortization of such previously unrecovered costs. This

subaccount shall include interest calculated using the interest rate

pursuant to Section 35.19(a) of FERC’s regulations under the

Federal Power Act (18 CFR Section 35.19(a)). Interest shall be



calculated based on the average subaccount balance each month,

compounded quarterly. On October 5, 2008, the subaccount shall

be eliminated and any balance in the subaccount shall be

transferred to the TRBA.

5.5.1.2 For purposes of the calculation of the wholesale Transmission

Revenue Requirement and the charges for wholesale transmission

service set forth in Appendices I and II, respectively, beginning on

October 1, 2006 and continuing until October 5, 2008, the

wholesale TRBAA shall be adjusted by $2,175,883 to reflect a two

year amortization of the ETC Cost Differentials that are: (1) paid by

the Participating TO through September 30, 2005, and (2)

associated with service rendered on and after January 1, 2003.

This amount is composed of $1,529,493 associated with existing

High Voltage Transmission Facilities, $473,581 associated with

New High Voltage Transmission Facilities and $172,809 associated

with Low Voltage Transmission Facilities.

5.6 Transmission Access Charge Balancing Account Adjustment (TACBAA).

Commencing on the transition date determined under Section 4 of Schedule 3 to

Appendix F of the ISO Tariff, the Participating TO shall maintain a Transmission Access

Charge Balancing Account (TACBA). Each month the Participating TO shall make two

entries to the TACBA. One entry will equal the difference between (i) the actual

charges by the ISO to the Participating TO pursuant to Section 26.1.2 of the ISO Tariff

for the High Voltage Access Charge and Transition Charge and (ii) the revenues



disbursed by the ISO to the Participating TO pursuant to Section 26.1.3 of the ISO

Tariff. The second entry will equal the TACBAA rate revenues, adjusted for franchise

fees and uncollectable accounts expense, billed to End-Use Customers during the

month. Interest on the amounts accumulated in the TACBA shall be calculated based

on the average TACBA principal balance each month, compounded quarterly, using the

interest rate pursuant to Section 35.19(a) of FERC's regulations under the Federal

Power Act (18 CFR Section 35.19(a)). For service rendered on and after the effective

date of new retail rates, authorized by the CPUC, modifying the frozen retail rates

established pursuant to California Assembly Bill 1890, the bills of End-Use Customers

of the Participating TO shall include, as a component of the End-User transmission

rates, a TACBAA rate per kilowatt-hour (rounded to the nearest $0.00001) equal to:

TACBAA Rate = Br + Bf - Rf + FF&U S

Where:

Br = The balance in the TACBA, including interest, as of the end of

February prior to the commencement of the June billing cycle;

Bf = A forecast of the annual Access Charge billings from the ISO;

Rf = A forecast of the annual revenues disbursed by the ISO to the

Participating TO pursuant to Section 26.1.3 of the ISO Tariff;

FF&U = An adjustment for franchise fees and uncollectable accounts

expense; and



S = The total kilowatt-hours of Gross Load measured at the customer-

meter level as recorded for the twelve-month period ending

February prior to commencement of the June billing cycle.

The TACBAA shall be revised effective June 1 of each year; however, nothing herein

shall preclude the Participating TO from filing with the FERC to revise the TACBAA rate

at any other time.



APPENDIX I

Transmission Revenue Requirement

1. End-Use Customers: For purposes of the calculation of End-User

Transmission Rates, the Transmission Revenue Requirement shall be equal to the retail Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX plus the retail TRBAA of ($121,668,279110,632,056).

2. Wholesale Customers: For purposes of the calculation of Access

Charges applicable to wholesale customers:

a. The Transmission Revenue Requirement shall be equal to the sum of the Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the wholesale TRBAA of ($121,378,713110,368,756), less the Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.

b. The High Voltage Transmission Revenue Requirement shall be

equal to the sum of the High Voltage Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the High Voltage wholesale TRBAA of ($120,967,080109,723,089), less the High Voltage Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.

c. The Low Voltage Transmission Revenue Requirement shall be

equal to the sum of the Low Voltage Wholesale Base Transmission Revenue Requirement determined pursuant to the formula rate in Appendix IX and the Low Voltage wholesale TRBAA of ($411,633645,667), less the Low Voltage Standby Transmission Revenues determined pursuant to the formula rate in Appendix IX.

Tariff Record Proposed Effective Date: 01/01/20187



Version Number: 98.0.0

Option Code: A d. Gross Load consistent with the High Voltage Transmission

Revenue Requirement shall be as determined pursuant to the formula rate in Appendix IX.

e. The sum of the twelve monthly retail system peak demands

measured at the ISO Controlled Grid level shall be as determined pursuant to the formula rate in Appendix IX.



APPENDIX III

TRANSMISSION RATES FOR END-USE SERVICE

Base transmission rates for service to End-Use Customers shall be determined pursuant to the formula rate in Appendix IX. SCE shall post the base transmission rates applicable to each End-User rate schedule on its website: www.sce.com. In addition, the following transmission rates shall apply to service provided to End-Use Customers: A TRBAA Rate of ($0.0014429)/kWh shall apply to all End-User rate schedules A TACBAA Rate of ($0.00100)/kWh shall apply to all End-User rate schedules




Option Code: A

ANNUAL UPDATE FILING

Statements AH, AU, BD, BG, BH, BK, and BL

Statement AH

Page 1 of 1

ETC Cost Differentials

Line No. Per Docket No. ER03-1094-000

1 January ($241,666.67)

2 February ($241,666.67)

3 March ($241,666.67)

4 April ($241,666.67)

5 May ($241,666.67)

6 June ($241,666.67)

7 July ($241,666.67)

8 August ($241,666.67)

9 September ($241,666.67)

10 October ($241,666.67)

11 November ($241,666.67)

12 December ($241,666.67)

13

14

15 Total ($2,900,000.00)


Operation and Maintenance Expenses

Period II

2018

Statement AU

Page 1 of 1

Line No. Month Wheeling High Voltage Low Voltage

1 January ($5,516,666.66) ($5,503,978.33) ($12,688.33)

2 February ($5,516,666.66) ($5,503,978.33) ($12,688.33)

3 March ($5,516,666.66) ($5,503,978.33) ($12,688.33)

4 April ($5,516,666.66) ($5,503,978.33) ($12,688.33)

5 May ($5,516,666.66) ($5,503,978.33) ($12,688.33)

6 June ($5,516,666.66) ($5,503,978.33) ($12,688.33)

7 July ($5,516,666.66) ($5,503,978.33) ($12,688.33)

8 August ($5,516,666.66) ($5,503,978.33) ($12,688.33)

9 September ($5,516,666.68) ($5,503,978.34) ($12,688.34)

10 October ($5,516,666.68) ($5,503,978.34) ($12,688.34)

11 November ($5,516,666.68) ($5,503,978.34) ($12,688.34)

12 December ($5,516,666.68) ($5,503,978.34) ($12,688.34)

13

14 Total ($66,200,000.00) ($66,047,740.00) ($152,260.00)

Period II

2018


Revenue Credits

Statement BD

Page 1 of 1


Allocation Energy and Supporting Data

Period II

Lighting, Small Agricultural Street

Line No. Month Domestic & Medium Power Large Power & Pumping Lighting Total

1 January 2,452,037 2,279,124 1,882,194 200,508 63,923 6,877,785

2 February 1,875,531 1,930,011 1,661,396 163,789 59,844 5,690,571

3 March 2,095,665 2,201,447 1,855,309 201,042 62,401 6,415,863

4 April 1,888,645 2,142,446 1,791,151 227,881 59,863 6,109,985

5 May 2,055,212 2,312,296 1,927,979 281,670 59,908 6,637,066

6 June 2,160,926 2,349,257 1,928,019 324,318 58,319 6,820,839

7 July 2,689,407 2,529,463 1,945,412 361,938 57,900 7,584,120

8 August 3,075,310 2,833,233 2,204,027 396,242 59,216 8,568,028

9 September 2,642,807 2,406,508 1,859,257 323,397 57,579 7,289,549

10 October 2,452,239 2,612,062 2,067,701 312,809 61,801 7,506,612

11 November 1,940,632 2,211,677 1,874,321 235,007 61,816 6,323,454

12 December 2,108,177 2,139,508 1,798,106 201,136 63,606 6,310,534

13

14 Total 27,436,588 27,947,032 22,794,871 3,229,738 726,177 82,134,406

Monthly Energy Use by End-Use Customer Group (MWh)

2018

Statement BG

Page 1 of 1


Statement of Proposed Revenues

Period II

2018

Monthly TRBAA Revenue by End-Use Customer Group

Lighting, Small Agricultural Street Total

Line No. Month Domestic & Medium Power Large Power & Pumping Lighting TRBAA

1 January ($3,530,933) ($3,281,938) ($2,710,359) ($288,731) ($92,049) ($9,904,010)

2 February ($2,700,764) ($2,779,216) ($2,392,410) ($235,855) ($86,176) ($8,194,422)

3 March ($3,017,757) ($3,170,084) ($2,671,644) ($289,501) ($89,857) ($9,238,843)

4 April ($2,719,648) ($3,085,123) ($2,579,257) ($328,148) ($86,202) ($8,798,379)

5 May ($2,959,506) ($3,329,706) ($2,776,290) ($405,605) ($86,268) ($9,557,374)

6 June ($3,111,733) ($3,382,931) ($2,776,347) ($467,019) ($83,979) ($9,822,009)

7 July ($3,872,746) ($3,642,427) ($2,801,393) ($521,191) ($83,376) ($10,921,133)

8 August ($4,428,446) ($4,079,856) ($3,173,799) ($570,589) ($85,271) ($12,337,961)

9 September ($3,805,642) ($3,465,372) ($2,677,330) ($465,692) ($82,914) ($10,496,950)

10 October ($3,531,224) ($3,761,369) ($2,977,490) ($450,446) ($88,993) ($10,809,522)

11 November ($2,794,510) ($3,184,815) ($2,699,023) ($338,410) ($89,015) ($9,105,773)

12 December ($3,035,775) ($3,080,891) ($2,589,273) ($289,636) ($91,592) ($9,087,168)

13

14 Total ($39,508,686) ($40,243,727) ($32,824,615) ($4,650,823) ($1,045,694) ($118,273,544)

Statement BH

Page 1 of 1


Statement of Present Revenues

Period II

2018

Monthly TRBAA Revenue by End-Use Customer Group

Lighting, Small Agricultural Street Total

Line No. Month Domestic & Medium Power Large Power & Pumping Lighting TRBAA

1 January ($3,163,128) ($2,940,070) ($2,428,030) ($258,655) ($82,460) ($8,872,343)

2 February ($2,419,435) ($2,489,714) ($2,143,200) ($211,287) ($77,199) ($7,340,836)

3 March ($2,703,408) ($2,839,867) ($2,393,348) ($259,345) ($80,497) ($8,276,464)

4 April ($2,436,352) ($2,763,756) ($2,310,585) ($293,966) ($77,223) ($7,881,881)

5 May ($2,651,224) ($2,982,861) ($2,487,093) ($363,354) ($77,282) ($8,561,815)

6 June ($2,787,594) ($3,030,542) ($2,487,144) ($418,371) ($75,231) ($8,798,883)

7 July ($3,469,335) ($3,263,007) ($2,509,582) ($466,901) ($74,691) ($9,783,515)

8 August ($3,967,150) ($3,654,871) ($2,843,195) ($511,152) ($76,389) ($11,052,757)

9 September ($3,409,221) ($3,104,395) ($2,398,441) ($417,183) ($74,277) ($9,403,518)

10 October ($3,163,388) ($3,369,560) ($2,667,335) ($403,524) ($79,723) ($9,683,530)

11 November ($2,503,415) ($2,853,063) ($2,417,874) ($303,159) ($79,743) ($8,157,255)

12 December ($2,719,549) ($2,759,965) ($2,319,557) ($259,466) ($82,051) ($8,140,588)

13

14 Total ($35,393,198) ($36,051,672) ($29,405,384) ($4,166,362) ($936,768) ($105,953,384)

Statement BK

Page 1 of 2

Southern California Edison Company Southern California Edison Company

Electric Utility Cost of Service Electric Utility Cost of Service

Calculation of Revised Transmission Revenue Balancing Account Adjustment Calculation of Revised Transmission Revenue Balancing Account Adjustment

For Wholesale Service For Retail Service

Effective January 1, 2018 Effective January 1, 2018

Period II Period II

2018

Line

No. Description Total High Voltage Low Voltage

1 Balance in TRBA on September 30, 2017 ($51,171,532) ($50,997,548) ($173,984)

2 Used for January 1, 2017 Rate

3 Including Interest

4

5 Forecast Wheeling Revenues ($66,200,000) ($66,047,740) ($152,260)

6

13 Forecast ETC Cost Differentials ($2,900,000) ($2,818,365) ($81,635)

14

15 Revised Wholesale TRBAA Before Franchise Fees ($120,271,532) ($119,863,653) ($407,879)

16

17 Adjustment for Franchise Fees at 0.92057% ($1,107,181) ($1,103,427) ($3,755)

18

19 Revised Wholesale TRBAA ($121,378,713) ($120,967,080) ($411,633)

Statement BK

Page 2 of 2


Electric Utility Cost of Service

Calculation of Revised Transmission Revenue Balancing Account Adjustment

For Retail Service

Effective January 1, 2018

Period II

2018

Line No. Description Total

1 Balance in TRBA on September 30, 2017 ($51,171,532)



4

5 Forecast Wheeling Revenues ($66,200,000)

6

13 Forecast ETC Cost Differentials ($2,900,000)

14

15 Revised TRBAA Before Franchise Fees and ($120,271,532)

16 Uncollectable Accounts

17

18 Adjustment for Franchise Fees and ($1,396,747)

19 Uncollectable Accounts at 1.16133%

20

21 Revised TRBAA For End-Use Customers ($121,668,279)

Statement BL

Page 1 of 1

Purpose: The purpose of the TRBAA Rate is to flow-through to End-Use Customers

the Transmission Revenue Credits



2 Effective January 1, 2018

3

4 Gross Load (kWh) 84,357,576,881

5 Twelve-months ended September 30, 2017

6

7 TRBAA Rate for End Use Customers ($/kWh) ($0.00144)

8 (Line 1/Line 4)


Rate Design Information

Transmission Revenue Balancing Account Adjustment Rate

Period II

2018


BEFORE THE


Southern California Edison Company ) Docket No. ER18-___-000

PREPARED DIRECT TESTIMONY OF

JEE KIM

ON BEHALF OF


October 2017


Docket No. ER18-___-000

Exhibit No. SCE-1

Page 1


BEFORE THE



)

)

)


SUMMARY OF THE


JEE KIM

(EXHIBIT SCE-1)

Ms. Kim provides an overview of Southern California Edison Company’s

(“SCE”) 2018 Transmission Revenue Balancing Account Adjustment (“TRBAA”) rate

revision filing and determines SCE’s 2018 TRBAA and TRBAA rate for SCE’s End-Use

Customers (retail customers). Included in Ms. Kim’s testimony is an overview and

description of SCE’s current categories of Transmission Revenue Balancing Account

(“TRBA”) entries.



Exhibit No. SCE-1

Page 2


BEFORE THE


Southern California Edison Company ) Docket No. ER18-___-000


JEE KIM

ON BEHALF OF


QUALIFICATIONS 1

Q. Please state your name and business address for the record. 2

A. My name is Jee Kim, and my business address is 8631 Rush St., Rosemead, 3

California 91770. 4

Q. Briefly describe your present responsibilities at the Southern 5

California Edison Company (“SCE”). 6

A. I am a Project Manager in the FERC Rates & Market Integration Division 7

within Edison’s Regulatory Affairs organizational unit. My primary 8

responsibilities include providing analysis and policy guidance supporting 9

the development of pricing and related rate terms associated with contracts 10

and services subject to the jurisdiction of the Federal Energy Regulatory 11

Commission (“FERC” or “Commission”). 12

Q. Briefly describe your educational and professional background. 13

A. I received a Bachelor of Arts degree in Economics from the University of 14

California Irvine in September 2003. In February 2008, I joined SCE as a 15

Financial Analyst in the Regulatory Policy and Affairs Department, where 16

my responsibilities included supporting the development of the stated rate 17



Exhibit No. SCE-1

Page 3

case and annual Formula Updates, supporting the development of the 1

annual filing for SCE Construction Work In Progress (“CWIP”) Balancing 2

Account, and supporting the development of Wholesale Distribution 3

Access Charges for wholesale load customers. 4

Q. Have you submitted testimony to the Commission previously? 5

A. No. 6

PURPOSE OF TESTIMONY 7

Q. What is the purpose of your testimony in this proceeding? 8

A. The purpose of my testimony is to present SCE’s Transmission Revenue 9

Balancing Account Adjustment (“TRBAA”) and associated TRBAA rate 10

applicable to End-User Customers (retail customers) proposed to become 11

effective January 1, 2018. 12

Q. What is the TRBAA? 13

A. The TRBAA mechanism has been a key component of the development 14

and recovery of Transmission Revenue Requirements (“TRRs”) in 15

California since initiation of the new market structure in 1998. The 16

TRBAA is a ratemaking mechanism, set forth in Section 5.5 of SCE’s 17

Transmission Owner Tariff (“TO Tariff”), that flows-through to 18

transmission customers all Transmission Revenue Credits (“TRCs”) 19

received by SCE. 20

Q. How does the TRBAA mechanism operate? 21

A. Under the TO Tariff, the TRBAA and TRBAA rate are to be updated 22

annually effective January 1. The updated TRBAA is to be based on the 23

balance in the Transmission Revenue Balancing Account (“TRBA”) as of 24

September 30 of the current year and the forecast of TRCs expected to be 25

received in the following year. 26

27



Exhibit No. SCE-1

Page 4

Q. How is the TRBAA assessed to transmission customers? 1

A. As described in the TO Tariff, a separately stated per kWh rate is developed 2

for assessing the TRBAA to End-Use Customers. This rate is based on the 3

TRBAA divided by SCE’s deliveries to End-Use Customers (“Gross 4

Load”). In the case of wholesale transmission customers, there is no 5

separate per kWh TRBAA rate. Rather, the TRBAA is added to the Base 6

TRR and Standby revenue components to yield the wholesale TRR. Then, 7

in accordance with the California Independent System Operator 8

Corporation (“ISO”) Tariff, the wholesale TRR is split into High Voltage 9

and Low Voltage components. Once developed, SCE provides the 10

resulting High Voltage TRR to the ISO for its development of the High 11

Voltage Access Charges and High Voltage Wheeling Access Charges to be 12

effective on January 1. SCE calculates its Low Voltage Access Charge and 13

the Low Voltage Wheeling Access Charge by dividing the Low Voltage 14

TRR by Gross Load. SCE calculates its High Voltage Existing Contracts 15

Access Charge and Low Voltage Existing Contracts Access Charge by 16

dividing the appropriate voltage TRR by the sum of Edison’s twelve 17

monthly retail system peak demands measured at the ISO Controlled Grid 18

level consistent with such revenue requirement in accordance with its TO 19

Tariff. 20

Q. What is the proposed TRBAA to be applicable to SCE’s retail 21

transmission customers on January 1, 2018? 22

A. As shown in Statement BK and Appendix I of the revised TO Tariff, the 23

TRBAA applicable to retail customers for service rendered beginning on 24

January 1, 2018 is a negative $121.7 million, a decrease of $11.1 million 25

from the currently-effective level of negative $110.6 million. This amount 26



Exhibit No. SCE-1

Page 5

is equal to a forecast of the TRCs for 2018 and the balance in the TRBA as 1

of September 30, 2017 as described below. 2

Q. Please explain the forecast of TRCs. 3

A. The forecast of TRCs for 2018 has two components—Wheeling revenue 4

and ETC Cost Differentials. Each component of the TRCs was forecast 5

separately. 6

Q. How was the forecast of Wheeling revenue developed? 7

A. The forecast of Wheeling revenue is based on the actual Wheeling revenue 8

SCE received from the ISO for Wheeling service reflected in the TRBAA 9

during the 12-month period ending September 2017. 10

Q. How was the forecast of ETC Cost Differentials developed? 11

A. The forecast of ETC Cost Differentials is based on the actual ETC Cost 12

Differentials reflected in the TRBAA during the 12-month period ending 13

September 2017. This forecast amount reflects the actual Scheduling 14

Coordinator costs SCE was billed by the ISO for transmission service under 15

the Exchange Agreement between the Los Angeles Department of Water 16

and Power (“LADWP”) and SCE, Rate Schedule FERC No. 219 17

(“Exchange Agreement”). 18

The forecast ETC Cost Differentials amount also reflects the value 19

of actual energy returned by LADWP to SCE in payment for transmission 20

losses to reflect the settlement in Docket Nos. ER03-1094, ER07-955, and 21

EL03-214, which became effective on January 14, 2008 (“Settlement”). 22

Q. Please describe the proposed TRBAA applicable to wholesale 23

transmission customers. 24

A. As shown in Statement BK and Appendix I of the revised TO Tariff, the 25

TRBAA applicable to wholesale customers for service beginning on 26



Exhibit No. SCE-1

Page 6

January 1, 2018 is a negative $121.4 million, a decrease of $11.0 million 1

from the currently-effective level of negative $110.4 million. The 2

derivation of the forecast TRCs for 2018 for the wholesale TRBAA is the 3

same as described above for the retail TRBAA. Next, the TRBAA 4

applicable to wholesale transmission customers was separated into High 5

Voltage and Low Voltage components. 6

Q. How did you split the TRBAA revenue requirement into High Voltage 7

and Low Voltage components in this filing? 8

A. In developing this filing, SCE reflected the methodology set forth in 9

Section 12.1(e) of Schedule 3 of Appendix F to the ISO Tariff. 10

That methodology is as follows: 11

Wheeling revenues associated with transactions exiting the ISO Grid at 12

High Voltage Scheduling Points or Take-Out Points were reflected as 13

High Voltage components; 14

Wheeling revenues associated with transactions exiting the ISO Grid at 15

Low Voltage Scheduling Points or Take-Out Points were attributed 16

between High Voltage and Low Voltage components based on the High 17

Voltage and Low Voltage Wheeling Access Charge rates assessed to 18

such transactions by the ISO; 19

Other Transmission Revenue Credits (ETC Cost Differentials) were 20

allocated between High Voltage and Low Voltage components on a 21

gross plant basis. 22

The gross plant percentages used in this filing are the ones set forth in 23

SCE’s 2018 formula transmission rate update informational filing (“2018 24

Formula Rate Update”). In accordance with the formula rate protocols, 25



Exhibit No. SCE-1

Page 7

SCE will file the 2018 Formula Rate Update concurrently with its 1

successor rate proposal by October 31, 2017. 2

Q. Please discuss the derivation of SCE’s proposed retail TRBAA rate. 3

A. The TRBAA rate applicable to End-Use transmission customers beginning 4

on January 1, 2018, as set forth in Statement BL and Appendix III of the 5

revised TO Tariff, is a negative $0.00144 per kWh. As shown in Statement 6

BL, this rate is equal to the TRBAA of negative $121.7 million divided by 7

SCE’s Gross Load at the meter for the twelve month period ended 8

September 30, 2017. 9

Q. How did SCE determine Gross Load used to calculate the TRBAA rate 10

in this filing? 11

A. In this filing, SCE used recorded billed sales for the period October 2016 12

through September 2017 of 84,358 GWhs for the purpose of developing 13

End-Use TRBAA rate as shown in Statement BL. Total recorded delivered 14

sales for this period was 85,586 GWh. SCE is excluding from the recorded 15

sales those deliveries that resulted in no transmission revenues due to the 16

netting structure of the Net Energy Metering Program (“NEM Program”) 17

authorized by the California Public Utilities Commission (“CPUC”). This 18

proposal is consistent with the Commission acceptance of SCE’s proposed 19

retail rate change in FERC Docket No. ER17-250. 20

Q. Please describe the CPUC’s NEM Program. 21

A. Since 1996, SCE’s retail tariffs authorized by the CPUC have included an 22

NEM Program. This Program allows certain retail customers to net kWh 23

amounts of energy exported against amounts supplied to the customer over 24

the customer’s monthly billing period, and to further net bills over an 25

annual period. The NEM Program netting results in participants being 26



Exhibit No. SCE-1

Page 8

billed for fewer kWh of energy than the amount of kWh that SCE supplies 1

to the customers, with some participants potentially being billed for zero 2

kWh of transmission service. In a recent decision (“the Successor Tariff 3

Decision”), the CPUC established a successor NEM tariff that eliminates 4

the current caps on the size of individual participating generation facilities 5

and on the total kWh of generation that can participate in the program. The 6

Successor Tariff Decision furthermore explicitly provides that the 7

transmission component of retail rates will be “bypassable,” i.e., subject to 8

netting as described above, and thus some kWh of retail energy supplied by 9

SCE will not yield transmission revenue. 10

Q. Why did SCE exclude NEM Program deliveries that are expected to 11

result in no revenue from the recorded sales in developing retail 12

TRBAA rate? 13

A. Instead of developing the TRBAA rate using delivered retail sales, SCE 14

believes that the TRBAA rate should reflect that not all retail delivered 15

energy is assessed transmission charges as a result of the NEM Program. 16

Thus, the TRBAA rate design should be based on SCE’s kWh deliveries 17

that are expected to result in transmission revenues to SCE. 18

Q. Are you proposing revised wholesale rates in this filing? 19

A. No. SCE will reflect the revised wholesale TRBAA proposed herein in its 20

2018 Formula Rate Update. The resulting wholesale rates will be set forth 21

in that filing. 22

Q. Have the revised TRBAA and the retail TRBAA rate been reflected in 23

SCE’s TO Tariff? 24

A. Yes. The revised TRBAA and the retail TRBAA rate are reflected in the 25

revised Appendices I and III to the TO Tariff included with this filing. 26



Exhibit No. SCE-1

Page 9

Additionally, I am proposing to delete Section 5.5.1 of the TO Tariff, ETC 1

Cost Differentials Subaccount, since the referenced amortization occurred 2

from October 1, 2006 to October 5, 2008 was preciously recovered. 3

Q. Does this conclude your testimony? 4

A. Yes. 5

ANNUAL UPDATE FILING

WORKPAPERS

TABLE OF CONTENTS

Statements Page

Statement AH . . . . . . . . . . . . . . . . . . 1

Statement AU . . . . . . . . . . . . . . . . . . 3

Statement BK . . . . . . . . . . . . . . . . . . 5

Statement BL . . . . . . . . . . . . . . . . . . 35

Wholesale Revenue Change . . . . . . 37

Statement AH

Page 1 of 1

ETC Cost Differentials

Line No. Per Docket No. ER03-1094-000

1 January ($241,666.67)

2 February ($241,666.67)

3 March ($241,666.67)

4 April ($241,666.67)

5 May ($241,666.67)

6 June ($241,666.67)

7 July ($241,666.67)

8 August ($241,666.67)

9 September ($241,666.67)

10 October ($241,666.67)

11 November ($241,666.67)

12 December ($241,666.67)

13

14

15 Total ($2,900,000.00)


Operation and Maintenance Expenses

Period II

2018

2018 TRBAA Update Workpapers

Page 1 of 38

ETC Cost Differentials -- Statement AH

Service Month Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Total

CAISO Invoices

Oct-13 ($0.24)

Nov-13 ($6.53)

Dec-13 $62.75

Jan-14 ($244.03)

Feb-14 ($242.20)

Mar-14 $498.81

Apr-14 $14.77 $43.44

May-14 ($622.98)

Jun-14 $1,548.79 ($3,402.39)

Jul-14 $2,871.70 $1.32

Aug-14 $205.79

Sep-14 ($276.64)

Oct-14 $1,154.04

Nov-14 $6,125.76

Dec-14

Jan-15

Feb-15

Mar-15 $5,090.94

Apr-15 $947.98

May-15 $716.69

Jun-15 $149.87

Jul-15 $3,485.62

Aug-15 ($2,676.09)

Sep-15 $827.75

Oct-15 $4,451.21

Nov-15 ($656.46)

Dec-15 ($8,408.96) $113.09

Jan-16 ($2,561.66) $3,825.76

Feb-16 ($943.92) $2,772.33

Mar-16 ($1,904.35)

Apr-16 $60.30

May-16 ($1,622.53)

Jun-16 $1,107.83

Jul-16 ($1,438.26) $7,439.46

Aug-16 ($30,772.02) ($34,314.96)

Sep-16 $157,295.66 ($58,734.09) $2,933.94

Oct-16 $112,386.36 ($19,179.73) $392.89 ($11,667.69) $19,652.60

Nov-16 $61,825.44 ($41,577.94) $1,456.04 $7,191.63

Dec-16 $87,222.29 ($45,385.94) ($802.33)

Jan-17 $106,193.15 $29,310.99 $1,549.49

Feb-17 $33,707.89 $30,373.14 $5,438.31

Mar-17 $78,906.89 $10,543.93 $20,390.10

Apr-17 $49,656.53 ($16,864.15) $9,180.29

May-17 $24,777.46 ($3,582.60) $5,174.35

Jun-17 $93,516.20 $9,918.91 ($12.73) $2,423.61

Jul-17 $88,031.88 $23,325.59

Aug-17 $16,458.36 $22,288.72

Sep-17 $159,389.16

Subtotal CAISO Invoices $264,925.50 $41,025.50 ($43,633.35) $47,141.01 $67,778.64 $104,677.89 $63,700.30 $25,285.73 $76,483.88 $109,370.78 $69,579.29 $200,191.21 $1,026,526.38

Value of Returned Losses ($328,045.43) ($222,921.74) ($214,601.64) ($396,276.80) ($337,042.83) ($241,331.47) ($319,954.87) ($356,843.46) ($283,817.59) ($272,756.72) ($556,807.39) ($436,369.43) ($3,966,769.37)

Total Reflected in TRBAA ($63,119.93) ($181,896.24) ($258,234.99) ($349,135.79) ($269,264.19) ($136,653.58) ($256,254.57) ($331,557.73) ($207,333.71) ($163,385.94) ($487,228.10) ($236,178.22) ($2,940,242.99)

Forecast ($2,900,000.00)

Monthly Forecast ($241,666.67)


Page 2 of 38

Statement AU

Page 1 of 1

Line No. Month Wheeling High Voltage Low Voltage

1 January ($5,516,666.66) ($5,503,978.33) ($12,688.33)

2 February ($5,516,666.66) ($5,503,978.33) ($12,688.33)

3 March ($5,516,666.66) ($5,503,978.33) ($12,688.33)

4 April ($5,516,666.66) ($5,503,978.33) ($12,688.33)

5 May ($5,516,666.66) ($5,503,978.33) ($12,688.33)

6 June ($5,516,666.66) ($5,503,978.33) ($12,688.33)

7 July ($5,516,666.66) ($5,503,978.33) ($12,688.33)

8 August ($5,516,666.66) ($5,503,978.33) ($12,688.33)

9 September ($5,516,666.68) ($5,503,978.34) ($12,688.34)

10 October ($5,516,666.68) ($5,503,978.34) ($12,688.34)

11 November ($5,516,666.68) ($5,503,978.34) ($12,688.34)

12 December ($5,516,666.68) ($5,503,978.34) ($12,688.34)

13

14 Total ($66,200,000.00) ($66,047,740.00) ($152,260.00)

Period II

2018


Revenue Credits


Page 3 of 38

High Voltage Low Voltage Total

Revenue Revenue Revenue

Oct-16 ($4,535,654.39) ($11,823.05) ($4,547,477.44)

Nov-16 ($4,465,721.24) ($14,331.91) ($4,480,053.15)

Dec-16 ($3,505,075.42) ($9,343.41) ($3,514,418.83)

Jan-17 ($2,692,277.02) ($14,202.68) ($2,706,479.70)

Feb-17 ($4,743,567.71) ($19,535.90) ($4,763,103.61)

Mar-17 ($5,223,476.76) ($13,198.63) ($5,236,675.39)

Apr-17 ($5,131,996.81) ($10,025.21) ($5,142,022.02)

May-17 ($6,038,749.25) ($9,251.74) ($6,048,000.99)

Jun-17 ($6,570,477.45) ($12,475.07) ($6,582,952.52)

Jul-17 ($7,483,168.59) ($11,766.85) ($7,494,935.44)

Aug-17 ($8,086,291.10) ($11,915.19) ($8,098,206.29)

Sep-17 ($7,527,083.00) ($13,130.76) ($7,540,213.76)

Total ($66,003,538.74) ($151,000.40) ($66,154,539.14)

HV/LV % Split 99.77 0.23 100.00

Forecast ($66,047,740.00) ($152,260.00) ($66,200,000.00)

Monthly Forecast ($5,503,978.33) ($12,688.33) ($5,516,666.67)

Wheeling Revenue Received and Forecast -- Statement AU


Page 4 of 38

Statement BK

Page 1 of 2

Southern California Edison Company Southern California Edison Company

Electric Utility Cost of Service Electric Utility Cost of Service

Calculation of Revised Transmission Revenue Balancing Account Adjustment Calculation of Revised Transmission Revenue Balancing Account Adjustment

For Wholesale Service For Retail Service

Effective January 1, 2018 Effective January 1, 2018

Period II Period II

2018

Line

No. Description Total High Voltage Low Voltage

1 Balance in TRBA on September 30, 2017 ($51,171,532) ($50,997,548) ($173,984)



4

5 Forecast Wheeling Revenues ($66,200,000) ($66,047,740) ($152,260)

6

13 Forecast ETC Cost Differentials ($2,900,000) ($2,818,365) ($81,635)

14

15 Revised Wholesale TRBAA Before Franchise Fees ($120,271,532) ($119,863,653) ($407,879)

16

17 Adjustment for Franchise Fees at 0.92057% ($1,107,181) ($1,103,427) ($3,755)

18

19 Revised Wholesale TRBAA ($121,378,713) ($120,967,080) ($411,633)


Page 5 of 38

Statement BK

Page 2 of 2


Electric Utility Cost of Service

Calculation of Revised Transmission Revenue Balancing Account Adjustment

For Retail Service

Effective January 1, 2018

Period II

2018


1 Balance in TRBA on September 30, 2017 ($51,171,532)



4

5 Forecast Wheeling Revenues ($66,200,000)

6

13 Forecast ETC Cost Differentials ($2,900,000)

14

15 Revised TRBAA Before Franchise Fees and ($120,271,532)

16 Uncollectable Accounts

17

18 Adjustment for Franchise Fees and ($1,396,747)

19 Uncollectable Accounts at 1.16133%

20



Page 6 of 38

Transmission Revenue Balancing Adjustment

October November December January February March April May June July August September

2016 2016 2016 2017 2017 2017 2017 2017 2017 2017 2017 2017

BEGINNING BALANCE (61,170,912.24) (63,295,215.81) (65,656,355.01) (67,562,101.01) (65,824,741.99) (63,528,499.76) (60,946,802.18) (59,160,919.25) (57,130,716.34) (55,129,971.01) (52,609,956.73) (49,539,043.18)

AUTHORIZED REVENUES/ TRBAA Credits 2,515,155.21 2,327,518.46 2,458,138.28 4,848,612.33 7,413,682.03 8,617,782.41 7,267,554.71 8,507,383.86 9,437,464.91 10,296,487.86 11,791,657.21 10,483,974.75

Adjustment for FF&U 28,861.41 26,708.27 28,207.14 55,637.83 85,072.00 98,889.05 83,395.19 97,622.23 108,294.91 118,152.20 135,309.27 120,303.61

Net TRBAA Credits 2,486,293.80 2,300,810.19 2,429,931.14 4,792,974.50 7,328,610.03 8,518,893.36 7,184,159.52 8,409,761.63 9,329,170.00 10,178,335.66 11,656,347.94 10,363,671.14

ISO Revenue - Wheeling (4,547,477.44) (4,480,053.15) (3,514,418.83) (2,706,479.70) (4,763,103.61) (5,236,675.39) (5,142,022.02) (6,048,000.99) (6,582,952.52) (7,494,935.44) (8,098,206.29) (7,540,213.76)

Generator Interconnection Process Forfeited Deposits (3,708,122.66)

LADWP ETC CAISO Billing 264,925.50 41,025.50 (43,633.35) 47,141.01 67,778.64 104,677.89 63,700.30 25,285.73 76,483.88 109,370.78 69,579.29 200,191.21

Value of LADWP Returned Losses (328,045.43) (222,921.74) (214,601.64) (396,276.80) (337,042.83) (241,331.47) (319,954.87) (356,843.46) (283,817.59) (272,756.72) (556,807.39) (436,369.43)

Total Transmission Revenue Credits (4,610,597.37) (4,661,949.39) (3,772,653.82) (3,055,615.49) (5,032,367.80) (5,373,328.97) (5,398,276.59) (6,379,558.72) (6,790,286.23) (7,658,321.38) (8,585,434.39) (11,484,514.64)

Under(Over) Collection (2,124,303.57) (2,361,139.20) (1,342,722.68) 1,737,359.01 2,296,242.23 3,145,564.39 1,785,882.93 2,030,202.91 2,538,883.77 2,520,014.28 3,070,913.55 (1,120,843.50)

ENDING BALANCE (63,295,215.81) (65,656,355.01) (66,999,077.69) (65,824,741.99) (63,528,499.76) (60,382,935.38) (59,160,919.25) (57,130,716.34) (54,591,832.57) (52,609,956.73) (49,539,043.18) (50,659,886.68)

AVERAGE BEG/END BAL (62,233,064.02) (64,475,785.41) (66,327,716.35) (66,693,421.50) (64,676,620.88) (61,955,717.57) (60,053,860.71) (58,145,817.79) (55,861,274.45) (53,869,963.87) (51,074,499.95) (50,099,464.93)

INTEREST RATE 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.71% 3.71% 3.71% 3.96% 3.96% 3.96%

INTEREST (181,513.10) (188,054.37) (193,455.84) (194,522.48) (188,640.14) (180,704.18) (185,666.52) (179,767.49) (172,704.44) (177,770.88) (168,545.85) (165,328.23)

ENDING BALANCE w/ Interest (63,476,728.91) (65,844,409.39) (67,192,533.53) (66,019,264.47) (63,717,139.91) (60,563,639.55) (59,346,585.77) (57,310,483.82) (54,764,537.01) (52,787,727.61) (49,707,589.03) (50,825,214.91)

July Interest (177,770.88)

August Interest (168,545.85)

Ending Balance for Ratemaking (51,171,531.64)


Page 7 of 38

LADWP - SCE

Exchange Agreement UAC027

Loss ReimbursementLDWP Losses @ Sylmar

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Saturday, October 01, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Sunday, October 02, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Monday, October 03, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Tuesday, October 04, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Wednesday, October 05, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Thursday, October 06, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Friday, October 07, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312


Sunday, October 09, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Monday, October 10, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Tuesday, October 11, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312



Friday, October 14, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312


Sunday, October 16, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Monday, October 17, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Tuesday, October 18, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312



Friday, October 21, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312


Sunday, October 23, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Monday, October 24, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Tuesday, October 25, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312



Friday, October 28, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312


Sunday, October 30, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

Monday, October 31, 2016 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 312

LDWP Losses @ Sylmar 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 403 0 9672 Monthly Total MWh

October-16


Page 8 of 38

Value of Energy =

MWh x Day-Ahead Price

($) 10/1/2016

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Saturday, October 01, 2016 389.06 353.15 351.65 340.63 336.12 360.99 426.82 421.64 302.10 236.85 254.11 295.75 336.31 345.97 370.69 399.24 433.26 516.22 645.66 686.27 542.55 475.17 443.82 390.12 9654

Sunday, October 02, 2016 366.04 342.43 368.53 360.75 371.66 367.93 385.48 381.86 295.57 182.80 159.46 210.43 245.19 258.66 292.24 301.36 338.68 447.14 595.51 682.85 547.40 489.61 428.64 364.85 8785

Monday, October 03, 2016 321.78 308.79 305.13 303.57 325.66 398.31 481.00 532.80 364.02 280.90 262.38 288.84 305.57 309.99 312.17 320.71 353.81 495.60 610.77 691.53 584.57 509.28 444.24 384.32 9496

Tuesday, October 04, 2016 371.82 338.57 335.61 325.04 359.94 428.56 545.35 591.09 398.28 340.41 334.74 328.55 339.13 348.88 328.35 346.53 349.42 464.63 587.55 686.79 565.54 479.92 441.38 395.02 10031

Wednesday, October 05, 2016 333.14 329.75 322.12 310.48 339.13 397.54 445.34 460.06 365.04 231.08 227.48 234.05 240.79 253.57 279.94 331.33 339.56 453.96 565.94 686.26 532.57 460.51 430.20 405.69 8976

Thursday, October 06, 2016 380.04 364.35 364.16 343.69 382.56 404.44 488.09 526.24 374.49 300.49 311.75 310.42 345.47 379.68 403.00 428.50 449.87 545.22 708.68 818.35 619.47 503.77 469.21 419.92 10642

Friday, October 07, 2016 405.22 383.24 362.28 350.57 368.34 408.14 488.15 493.69 376.76 327.32 335.08 352.52 411.73 475.14 516.90 514.15 545.85 658.03 884.00 978.62 650.73 559.03 511.18 450.70 11807


Sunday, October 09, 2016 417.75 397.47 403.68 400.15 403.64 407.03 430.21 426.48 348.54 229.47 286.59 354.76 371.91 410.75 442.25 466.87 504.84 640.96 914.19 856.78 628.99 520.00 482.74 431.88 11178

Monday, October 10, 2016 368.57 342.08 334.89 315.65 351.46 380.63 455.77 487.95 420.47 368.26 374.73 413.77 437.60 452.95 482.46 510.30 538.73 614.22 826.02 813.19 589.66 502.30 490.64 422.51 11295

Tuesday, October 11, 2016 355.43 339.72 340.09 327.32 356.83 423.05 515.32 550.13 392.88 333.38 327.84 341.38 359.86 371.48 376.31 394.67 444.07 533.21 674.50 709.02 585.72 501.36 454.77 428.40 10437



Friday, October 14, 2016 321.49 320.13 319.71 312.10 321.57 393.47 521.12 560.96 394.42 231.82 215.73 228.76 249.93 264.76 261.83 321.37 375.29 503.56 640.82 693.30 570.32 484.50 478.66 410.62 9396


Sunday, October 16, 2016 422.32 397.51 377.61 365.33 363.93 398.70 448.23 438.17 406.14 300.91 246.73 241.55 252.93 244.50 286.92 318.21 401.08 524.40 710.69 737.11 635.82 532.59 480.37 419.02 9951

Monday, October 17, 2016 387.66 353.93 340.79 334.89 388.01 445.25 556.72 689.28 483.13 379.70 349.05 351.38 364.72 362.68 397.34 405.49 424.78 563.90 795.48 757.88 591.86 535.23 483.71 426.30 11169

Tuesday, October 18, 2016 357.75 342.42 338.62 328.75 360.46 420.26 503.21 550.94 428.26 313.56 282.90 319.45 354.43 368.75 383.98 420.25 445.39 556.03 782.38 776.64 596.19 514.89 500.69 447.55 10694



Friday, October 21, 2016 432.75 406.93 385.00 366.70 394.58 434.61 534.17 546.93 437.27 361.06 381.75 411.25 445.86 468.26 513.84 530.35 596.70 746.27 1007.65 768.04 596.19 534.75 509.94 458.80 12270


Sunday, October 23, 2016 423.75 406.23 384.40 380.71 376.81 406.26 441.37 443.01 343.52 221.14 196.44 237.88 312.49 332.06 352.76 406.85 454.71 565.96 726.84 723.58 600.18 526.84 482.69 423.05 10170

Monday, October 24, 2016 352.45 334.23 329.64 319.92 347.01 415.37 493.65 536.66 450.46 378.84 348.96 358.28 387.49 391.75 408.03 433.30 456.52 547.66 698.91 641.36 558.99 517.08 466.57 426.59 10600

Tuesday, October 25, 2016 372.67 332.61 323.76 316.09 342.00 430.80 547.29 597.63 469.28 397.15 366.31 363.97 391.63 373.87 388.85 415.86 458.33 574.58 771.16 685.35 591.05 536.76 483.36 427.15 10957



Friday, October 28, 2016 393.02 345.55 322.43 306.52 318.38 397.17 490.48 614.33 530.73 465.44 439.89 423.83 451.40 445.93 451.02 463.14 486.56 582.14 759.91 657.99 559.00 506.30 461.07 419.17 11291

Saturday, October 29, 2016 385.60 369.93 342.77 344.74 359.97 385.56 432.07 465.15 432.89 299.84 286.80 302.43 331.54 357.96 368.85 401.37 446.98 547.19 713.95 654.28 564.07 499.91 441.62 410.21 10146Sunday, October 30, 2016 402.78 378.36 372.22 363.60 360.68 369.85 395.52 412.00 388.10 276.36 236.10 198.44 176.34 195.85 250.06 285.47 368.55 509.67 625.58 619.29 550.71 475.20 411.40 353.86 8976

Monday, October 31, 2016 344.69 319.93 305.56 303.31 329.08 380.22 459.05 567.96 437.45 353.95 318.12 300.71 313.68 319.27 318.77 337.51 378.96 494.08 623.16 592.86 495.40 447.42 432.24 385.51 9559

Total Value (MWh x $/MWh) 11969 11292 10980 10679 11268 12627 14984 16098 12620 9863 9484 9938 10786 11293 11880 12741 14007 17690 23370 22841 18179 15898 14553 13007 328,045.43$

Monthly Total


Page 9 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Tuesday, November 01, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Wednesday, November 02, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Thursday, November 03, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Friday, November 04, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Saturday, November 05, 2016 19 19 19 19 19 19 19 0 19 19 19 19 19 19 19 19 0 19 19 19 19 19 19 19 0 418

Sunday, November 06, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 475

Monday, November 07, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456




Friday, November 11, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Sunday, November 13, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Monday, November 14, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456




Friday, November 18, 2016 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Sunday, November 20, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Monday, November 21, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0




Friday, November 25, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0


Sunday, November 27, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Monday, November 28, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0



Thursday, December 01, 2016 0


November-16


Page 10 of 38

Value of Energy =


($) 11/1/2016

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Tuesday, November 01, 2016 313.02 337.27 322.73 313.39 371.33 455.43 616.84 738.07 530.79 284.74 176.08 236.26 248.40 281.68 335.51 421.13 558.21 722.54 963.98 902.27 775.63 693.86 633.30 532.14 11765

Wednesday, November 02, 2016 379.10 377.68 357.46 351.52 406.07 533.09 660.88 824.26 554.61 451.96 396.96 385.46 382.95 390.85 403.05 456.16 554.61 763.04 1047.37 799.75 766.97 633.83 578.31 499.83 12956

Thursday, November 03, 2016 401.29 392.52 377.26 361.00 385.99 497.91 620.41 770.18 538.01 405.50 363.43 372.21 382.75 395.94 424.57 493.86 567.09 770.31 959.21 788.15 691.55 623.85 558.84 500.76 12643

Friday, November 04, 2016 452.24 408.50 397.73 377.67 402.69 522.71 599.11 748.30 537.55 397.77 363.78 384.07 403.78 444.87 431.22 503.50 571.29 757.96 975.74 800.33 668.65 631.16 558.78 498.38 12838

Saturday, November 05, 2016 494.84 431.25 438.58 427.90 451.73 473.98 548.48 0.00 460.08 262.14 208.29 217.70 250.08 264.83 290.56 374.51 0.00 673.21 865.03 705.29 638.04 593.59 534.19 466.45 10071

Sunday, November 06, 2016 399.48 402.43 399.59 436.99 434.89 456.00 448.87 329.09 86.42 38.58 73.56 69.91 74.45 128.26 251.48 399.00 323.00 858.97 945.22 751.90 677.20 635.61 575.41 512.86 9709

Monday, November 07, 2016 461.77 446.04 426.49 396.07 453.26 550.67 651.95 605.55 457.83 407.34 393.55 408.44 427.32 456.80 440.93 551.00 591.93 542.96 740.12 613.70 633.61 594.87 559.79 519.41 12331




Friday, November 11, 2016 475.91 437.25 384.69 372.69 399.74 497.24 593.35 477.08 379.51 333.23 368.58 415.59 448.33 487.22 507.23 589.45 756.39 874.59 672.62 662.16 653.12 572.65 541.32 491.76 12392


Sunday, November 13, 2016 376.47 370.50 375.18 375.87 418.31 433.58 432.18 337.23 250.24 184.32 195.42 266.00 272.31 289.49 291.14 426.31 662.37 857.55 765.30 702.40 632.21 510.73 479.33 427.13 10332

Monday, November 14, 2016 359.01 319.08 289.40 289.40 339.89 538.59 639.89 585.56 390.89 344.49 406.66 451.82 451.82 451.82 451.82 555.43 707.24 869.82 673.23 589.00 637.65 580.15 529.48 464.25 11916




Friday, November 18, 2016 531.34 492.04 446.50 450.94 491.63 616.63 624.91 572.36 533.24 358.30 258.35 344.89 362.09 395.03 475.34 515.73 551.00 555.08 590.44 551.00 551.00 544.18 538.11 526.28 11876


Sunday, November 20, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Monday, November 21, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0




Friday, November 25, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Sunday, November 27, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Monday, November 28, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Tuesday, November 29, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0Wednesday, November 30, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Thursday, December 01, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Monthly Total


Page 11 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Thursday, December 01, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Friday, December 02, 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Saturday, December 03, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Sunday, December 04, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Monday, December 05, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Tuesday, December 06, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 216

Wednesday, December 07, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216


Friday, December 09, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216


Sunday, December 11, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Monday, December 12, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Tuesday, December 13, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216



Friday, December 16, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216


Sunday, December 18, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Monday, December 19, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216




Friday, December 23, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216


Sunday, December 25, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Monday, December 26, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216




Friday, December 30, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 0 216

Saturday, December 31, 2016 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 216


December-16


Page 12 of 38

Value of Energy =


($) 12/1/2016

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST


Friday, December 02, 2016 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Saturday, December 03, 2016 280.93 261.39 259.90 261.39 277.91 294.26 312.55 296.63 255.24 195.09 132.93 132.37 123.48 141.97 208.82 269.47 318.75 459.20 425.38 373.66 371.84 332.53 312.43 297.43 6596

Sunday, December 04, 2016 290.31 265.24 261.16 270.76 280.86 301.89 334.58 299.91 265.45 170.34 123.68 108.98 84.06 112.16 196.15 261.18 348.25 485.91 416.74 376.30 359.59 318.15 303.40 271.78 6507

Monday, December 05, 2016 238.01 232.12 226.26 226.26 236.24 309.00 431.09 418.01 326.87 290.45 220.77 240.80 218.26 228.08 260.38 303.81 392.49 563.52 478.89 441.58 400.15 347.15 306.12 276.77 7613

Tuesday, December 06, 2016 258.30 252.00 242.63 239.47 252.00 305.41 411.98 409.74 320.89 261.83 212.28 219.33 184.87 209.54 247.02 315.60 402.68 556.36 492.90 453.87 423.89 370.77 322.16 281.93 7647

Wednesday, December 07, 2016 252.16 251.67 249.57 253.49 264.01 322.53 439.14 491.22 361.97 294.53 275.57 272.62 259.09 281.35 297.54 334.70 424.36 621.26 549.58 490.26 454.84 383.57 342.87 325.83 8494


Friday, December 09, 2016 272.44 265.63 245.30 243.22 253.25 297.61 355.01 429.53 343.73 294.35 282.37 271.83 267.45 269.94 283.95 315.00 384.28 511.95 441.05 395.26 368.59 335.55 314.66 281.50 7723


Sunday, December 11, 2016 268.65 271.06 265.50 258.92 265.50 277.45 311.94 327.87 293.54 200.40 117.84 77.62 56.68 86.06 157.72 271.64 383.30 463.16 419.15 421.51 392.69 336.75 307.29 285.76 6518

Monday, December 12, 2016 257.64 253.82 246.90 247.14 269.21 310.61 402.41 432.46 369.44 325.92 289.96 292.61 288.32 289.72 295.75 348.02 427.19 547.14 499.52 480.68 444.09 401.57 341.58 313.28 8375




Friday, December 16, 2016 263.33 245.91 223.50 222.53 243.45 302.14 360.99 400.24 315.79 222.92 199.82 197.27 169.88 169.74 211.59 292.97 392.78 488.18 452.67 421.75 393.21 355.49 312.82 296.29 7155


Sunday, December 18, 2016 304.71 288.20 292.71 283.39 285.75 296.10 316.29 308.11 289.80 201.22 138.05 116.72 69.22 70.48 192.68 288.36 370.81 515.64 465.06 488.17 448.48 373.34 341.64 313.51 7058

Monday, December 19, 2016 294.53 280.47 271.61 270.06 293.74 312.72 380.70 304.74 241.00 271.18 202.63 150.95 128.87 119.27 215.27 283.50 360.32 459.77 384.86 390.06 384.03 366.79 349.19 315.35 7032




Friday, December 23, 2016 261.15 246.97 241.18 240.84 241.33 283.40 317.11 352.84 365.79 307.50 296.38 278.31 258.12 262.08 270.21 294.50 356.90 378.00 423.00 404.21 379.41 335.64 320.48 288.23 7404


Sunday, December 25, 2016 284.03 260.86 260.01 254.38 272.25 283.97 298.34 282.56 246.95 209.07 71.36 42.31 39.88 53.81 140.58 250.26 361.69 454.25 441.00 442.70 428.04 407.45 364.62 313.49 6464

Monday, December 26, 2016 295.00 284.73 293.35 276.61 278.75 311.09 314.55 304.38 271.68 258.90 224.46 211.90 172.05 173.20 206.81 259.19 342.00 405.00 446.89 360.16 378.00 378.36 353.96 307.12 7108



Thursday, December 29, 2016 283.14 255.56 264.73 267.83 258.57 305.70 344.69 352.98 312.57 270.34 214.34 197.01 165.22 188.68 233.48 268.91 340.20 367.20 367.20 335.88 355.73 327.30 323.14 294.94 6895Friday, December 30, 2016 262.90 250.55 245.63 245.49 255.13 291.02 328.36 357.66 315.00 295.22 301.67 298.25 265.17 275.24 285.02 292.19 330.96 301.05 301.05 378.32 315.77 325.39 311.39 291.11 7120



Monthly Total


Page 13 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Sunday, January 01, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, January 02, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, January 03, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Wednesday, January 04, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Thursday, January 05, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Friday, January 06, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Saturday, January 07, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Sunday, January 08, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, January 09, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, January 10, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384



Friday, January 13, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384


Sunday, January 15, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, January 16, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, January 17, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384



Friday, January 20, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384


Sunday, January 22, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, January 23, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, January 24, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384



Friday, January 27, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384


Sunday, January 29, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, January 30, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, January 31, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384


January-17


Page 14 of 38

Value of Energy =


($) 1/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Sunday, January 01, 2017 502.40 502.40 497.49 495.85 482.50 511.32 542.71 544.03 463.29 265.49 141.85 71.70 45.06 40.10 125.40 428.25 563.30 790.40 795.88 708.18 639.39 672.16 581.51 537.76 10948

Monday, January 02, 2017 488.43 478.07 454.63 443.95 463.42 516.19 539.94 557.25 564.74 517.17 479.57 477.60 417.97 431.22 477.60 547.21 644.38 842.62 879.09 825.56 740.72 694.36 589.61 561.01 13632

Tuesday, January 03, 2017 510.84 483.77 475.14 464.54 478.74 560.98 748.44 855.52 725.30 635.80 583.99 543.60 501.19 534.97 597.34 638.75 823.71 985.59 1033.26 879.06 847.53 744.13 632.97 581.54 15867

Wednesday, January 04, 2017 458.09 451.20 442.11 426.28 451.54 579.61 663.77 729.74 628.26 565.80 544.86 513.86 426.49 478.16 525.43 599.79 677.54 836.04 831.83 734.88 689.80 640.92 592.06 563.95 14052

Thursday, January 05, 2017 469.08 444.49 432.91 432.60 447.65 561.05 644.71 672.40 631.11 586.30 562.67 528.55 487.26 545.00 569.97 598.63 683.65 836.97 805.54 707.53 660.80 650.46 580.16 549.49 14089

Friday, January 06, 2017 433.96 418.94 394.51 409.59 441.95 534.40 655.10 722.45 588.43 498.78 301.50 310.72 197.75 395.23 444.77 547.41 654.96 878.13 797.12 742.42 652.62 612.50 572.24 536.79 12742

Saturday, January 07, 2017 470.65 442.44 434.69 440.94 442.23 453.88 536.03 577.60 621.95 536.79 523.68 492.85 465.22 480.92 502.45 536.57 658.72 459.47 567.71 483.09 626.11 610.42 554.59 525.47 12444

Sunday, January 08, 2017 488.71 476.54 441.89 433.13 432.46 472.10 486.07 472.05 468.19 424.27 419.27 420.45 404.95 407.30 416.57 482.45 577.60 761.80 772.15 713.34 662.30 596.32 514.96 492.74 12238

Monday, January 09, 2017 417.78 416.55 385.50 368.04 393.90 479.25 642.35 476.08 639.03 596.02 562.95 524.57 460.90 466.61 479.46 536.31 381.34 481.44 480.00 401.63 653.61 421.87 516.74 482.22 11664

Tuesday, January 10, 2017 362.62 345.08 335.90 339.66 347.23 448.46 558.78 658.82 591.02 536.52 428.30 437.11 393.38 448.98 461.10 536.59 606.18 825.74 746.18 712.93 638.35 578.92 502.35 454.73 12295



Friday, January 13, 2017 463.07 452.59 426.08 424.92 446.94 515.05 658.59 799.65 680.52 610.81 512.52 449.06 413.11 418.36 432.06 518.21 628.59 832.67 818.92 768.71 726.55 645.24 587.95 532.77 13763


Sunday, January 15, 2017 479.45 463.19 455.33 454.59 460.00 495.72 567.66 528.53 472.42 441.13 357.42 329.78 310.79 307.59 343.31 460.00 642.42 865.62 821.36 773.93 768.08 663.89 563.68 503.92 12530

Monday, January 16, 2017 467.30 458.45 449.64 458.40 473.35 519.15 625.79 748.57 579.26 422.27 248.24 199.18 105.08 69.44 250.18 509.07 625.41 861.82 824.33 783.36 760.92 626.92 580.09 548.88 12195

Tuesday, January 17, 2017 460.00 452.09 443.37 445.54 459.82 541.64 679.32 776.80 590.46 495.92 434.59 412.56 376.69 341.74 410.83 476.13 622.83 805.67 792.22 696.00 697.55 600.00 554.94 500.66 13067



Friday, January 20, 2017 429.94 401.17 386.31 382.82 395.97 496.51 628.01 712.15 649.26 567.78 571.16 517.46 479.90 475.84 474.08 495.63 544.11 739.77 707.92 636.17 607.21 537.87 513.16 452.14 12802


Sunday, January 22, 2017 439.84 428.00 405.35 413.68 416.08 439.84 487.30 508.89 540.16 504.80 487.15 482.63 464.17 458.44 476.92 480.10 574.26 769.23 774.73 752.20 683.04 606.72 541.18 477.11 12612

Monday, January 23, 2017 429.69 423.58 404.41 407.61 437.38 510.14 652.80 713.88 602.19 519.73 501.87 480.10 440.91 431.45 443.34 478.56 608.17 821.47 824.09 751.36 699.04 610.80 556.81 471.53 13221

Tuesday, January 24, 2017 421.97 406.12 399.88 406.43 431.91 523.86 640.64 755.12 567.20 489.42 446.91 401.63 359.45 368.86 419.35 485.70 581.39 835.66 900.15 777.99 736.14 626.58 567.50 515.39 13065



Friday, January 27, 2017 498.02 475.30 463.72 462.49 486.51 567.32 711.20 786.23 548.13 450.66 364.27 317.00 236.32 225.92 296.35 452.33 590.08 783.96 828.34 743.65 697.63 620.36 574.48 526.41 12707


Sunday, January 29, 2017 494.08 474.72 473.43 460.00 475.31 494.08 536.00 529.46 390.46 220.22 77.75 36.94 8.76 35.95 137.15 394.39 560.00 755.86 823.72 735.40 703.51 610.20 558.10 507.83 10493Monday, January 30, 2017 456.16 439.91 430.48 430.57 456.16 550.40 701.28 694.88 534.40 437.99 353.41 268.88 239.18 252.52 300.84 461.19 592.54 714.72 705.88 662.40 639.44 646.24 557.62 484.74 12012

Tuesday, January 31, 2017 474.13 453.99 440.80 440.80 468.16 567.14 726.25 687.01 544.40 444.24 387.82 324.51 249.70 266.68 322.19 462.44 602.66 700.65 850.27 763.02 715.63 629.88 555.14 514.71 12592


Monthly Total


Page 15 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Wednesday, February 01, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 11 19 19 19 0 448

Thursday, February 02, 2017 19 19 19 19 19 19 17 18 19 19 19 19 19 19 19 19 19 17 18 17 17 19 18 19 0 445

Friday, February 03, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Saturday, February 04, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Sunday, February 05, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Monday, February 06, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Tuesday, February 07, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456



Friday, February 10, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Sunday, February 12, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Monday, February 13, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456




Friday, February 17, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Sunday, February 19, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Monday, February 20, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456




Friday, February 24, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Sunday, February 26, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456

Monday, February 27, 2017 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 19 0 456


Wednesday, March 01, 2017 0 0

Thursday, March 02, 2017 0 0

Friday, March 03, 2017 0 0


February-17


Page 16 of 38

Value of Energy =


($) 2/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Wednesday, February 01, 2017 529.99 507.45 480.00 481.25 515.24 655.99 807.45 774.66 587.66 470.31 392.78 306.75 189.28 213.78 366.56 529.94 656.61 886.51 1013.67 892.91 474.53 719.99 630.19 570.00 13654

Thursday, February 02, 2017 511.31 472.30 461.92 460.95 482.86 586.16 702.27 737.10 645.88 551.61 469.59 456.45 394.09 454.42 495.20 604.79 702.05 801.31 882.00 780.95 779.41 725.40 592.20 558.70 14309

Friday, February 03, 2017 521.55 469.86 458.97 460.14 492.62 584.79 717.25 745.37 648.67 566.93 510.34 451.34 418.81 429.39 437.57 529.57 654.70 825.29 883.43 818.03 730.95 676.24 616.96 550.24 14199

Saturday, February 04, 2017 550.05 514.34 487.97 475.92 521.55 550.24 613.09 593.75 497.10 267.27 146.02 94.16 69.96 61.40 99.12 398.98 552.24 787.78 864.50 773.75 731.83 692.75 605.74 550.11 11500

Sunday, February 05, 2017 481.06 461.35 440.36 440.89 468.75 517.80 697.85 674.13 453.34 381.94 318.44 318.97 299.75 302.41 383.00 504.37 549.10 779.00 869.36 830.49 736.69 656.47 560.08 525.59 12651

Monday, February 06, 2017 430.91 399.00 379.75 398.14 441.44 546.02 651.60 617.50 570.57 521.91 440.96 430.71 418.00 434.70 436.95 527.14 643.77 748.71 810.60 775.19 737.93 660.46 568.78 509.98 13101

Tuesday, February 07, 2017 429.32 401.75 382.05 370.18 438.07 510.08 632.37 753.64 620.29 529.74 440.66 321.95 311.71 442.43 447.83 546.13 651.73 795.72 868.97 797.22 800.09 653.35 565.25 502.53 13213



Friday, February 10, 2017 423.63 380.55 319.63 318.57 382.41 533.84 684.76 814.34 634.39 586.25 541.83 527.41 493.56 494.81 498.24 503.50 663.91 859.86 976.37 813.06 741.64 634.32 581.10 475.34 13883


Sunday, February 12, 2017 551.08 489.25 474.79 488.35 491.70 601.12 661.52 655.43 507.19 453.62 306.54 228.16 189.98 230.96 262.88 387.09 631.99 831.92 1119.33 872.84 845.65 776.97 608.00 524.85 13191

Monday, February 13, 2017 504.26 488.30 466.83 466.06 507.19 624.92 790.52 890.54 593.47 507.27 433.49 428.39 385.49 430.03 466.59 530.10 672.11 898.10 1115.35 944.30 832.69 731.20 649.43 569.94 14927




Friday, February 17, 2017 404.47 359.22 309.93 312.58 384.75 507.72 667.14 776.43 630.45 593.62 548.62 505.44 458.97 484.69 508.28 541.66 607.70 798.00 933.06 782.83 714.07 639.14 572.65 510.48 13552


Sunday, February 19, 2017 287.14 272.84 271.18 260.25 273.95 284.84 475.00 248.77 37.00 21.80 2.13 13.99 1.81 30.83 77.97 262.42 439.85 736.39 937.46 800.35 750.12 620.28 494.86 440.80 8042

Monday, February 20, 2017 325.18 170.00 148.04 189.83 341.41 532.05 683.93 759.92 536.19 431.49 365.93 357.32 285.87 319.76 337.12 437.96 571.08 828.02 1018.26 831.02 767.14 666.60 588.67 439.95 11933


Wednesday, February 22, 2017 259.93 246.48 224.13 285.98 381.14 509.57 733.11 717.11 379.89 82.32 34.03 -0.22 -9.10 -7.02 7.88 197.63 479.75 741.00 918.03 775.86 734.15 622.05 509.46 411.89 9235

Thursday, February 23, 2017 424.84 415.32 386.94 408.50 448.40 571.86 830.70 722.91 324.22 -10.05 -95.54 -112.89 -94.99 -96.10 -63.11 27.36 422.53 793.11 950.10 780.35 752.09 635.77 582.34 475.00 9480

Friday, February 24, 2017 436.28 407.46 324.63 396.35 456.38 599.49 876.95 805.23 478.31 210.07 150.70 57.47 56.90 62.43 93.64 217.43 479.75 761.42 976.10 805.15 783.80 678.79 609.11 487.45 11211

Saturday, February 25, 2017 468.36 436.05 417.15 436.05 436.05 573.21 686.30 474.90 270.31 -104.61 -133.11 -132.42 -139.69 -123.11 -98.98 7.17 356.19 765.56 935.35 815.77 716.90 638.09 518.72 453.46 8674

Sunday, February 26, 2017 455.05 417.05 321.59 321.66 415.15 472.26 630.34 439.08 258.55 25.54 -68.65 -61.84 -128.34 -134.97 -100.38 4.09 283.13 722.22 943.35 763.22 745.07 612.31 495.19 426.19 8257

Monday, February 27, 2017 372.39 318.06 270.16 325.45 435.88 536.57 817.20 778.62 530.38 465.99 392.05 364.82 299.88 333.61 331.76 423.85 527.82 763.15 950.30 793.40 730.34 610.67 560.23 475.00 12408

Tuesday, February 28, 2017 302.88 238.53 212.47 237.34 309.64 543.08 963.20 735.87 417.05 128.03 14.39 -0.63 -0.10 45.76 65.59 123.70 417.05 774.46 958.28 882.33 836.38 726.50 573.50 455.40 9961

Wednesday, March 01, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0Thursday, March 02, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0

Friday, March 03, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Monthly Total


Page 17 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Wednesday, March 01, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Thursday, March 02, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Friday, March 03, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Saturday, March 04, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Sunday, March 05, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Monday, March 06, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Tuesday, March 07, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Wednesday, March 08, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Thursday, March 09, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Friday, March 10, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Saturday, March 11, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Sunday, March 12, 2017 15 15 0 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 345

Monday, March 13, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Tuesday, March 14, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Wednesday, March 15, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Thursday, March 16, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Friday, March 17, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Saturday, March 18, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Sunday, March 19, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Monday, March 20, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Tuesday, March 21, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Wednesday, March 22, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Thursday, March 23, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Friday, March 24, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Saturday, March 25, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Sunday, March 26, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Monday, March 27, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Tuesday, March 28, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Wednesday, March 29, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Thursday, March 30, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360

Friday, March 31, 2017 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 0 360


March-17


Page 18 of 38

Value of Energy =


($) 3/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Wednesday, March 01, 2017 323.50 296.74 270.36 304.85 359.40 539.42 749.99 657.45 391.65 149.25 16.78 -0.87 11.84 0.38 17.85 108.17 331.23 689.21 825.42 690.65 636.15 524.79 459.12 351.15 8704

Thursday, March 02, 2017 318.83 273.54 293.25 293.25 362.73 503.98 726.00 598.51 324.78 73.13 7.28 0.00 0.00 0.15 0.15 43.93 310.46 612.75 789.89 691.30 596.07 495.00 409.26 304.64 8029

Friday, March 03, 2017 240.34 195.71 197.39 212.15 296.55 482.20 643.00 510.73 329.25 58.61 3.63 0.15 0.29 0.15 13.85 155.27 324.84 579.21 773.51 640.87 566.22 476.09 379.56 305.96 7386

Saturday, March 04, 2017 329.25 258.36 223.02 223.41 254.71 403.13 470.56 326.28 202.42 0.92 0.15 -9.23 -25.01 -2.40 0.00 96.73 288.21 585.60 820.34 621.77 545.94 467.59 377.50 315.87 6775

Sunday, March 05, 2017 312.75 243.55 211.61 223.40 312.75 369.23 441.01 312.75 154.61 15.03 -0.83 -7.52 -73.26 -29.68 -6.51 1.22 303.72 558.23 780.98 663.24 581.41 498.25 375.08 342.76 6584

Monday, March 06, 2017 225.88 169.05 176.33 181.26 260.62 455.25 663.21 575.22 341.80 83.60 27.30 23.48 12.97 15.01 -2.68 76.37 314.03 612.27 853.67 688.50 610.67 534.32 426.30 337.05 7661

Tuesday, March 07, 2017 321.10 308.25 308.25 312.16 373.91 536.74 778.00 649.50 414.78 189.72 113.02 106.28 36.29 50.96 51.75 152.23 378.62 661.66 935.36 714.76 660.13 537.73 484.57 369.54 9445

Wednesday, March 08, 2017 291.09 255.53 264.19 260.94 336.14 496.57 636.30 575.80 367.53 175.78 79.70 84.17 95.96 163.81 122.94 211.95 418.33 639.09 919.64 713.93 633.00 524.90 419.62 343.84 9031

Thursday, March 09, 2017 287.22 257.86 257.33 257.11 336.15 530.23 679.22 523.36 306.35 103.87 38.78 75.61 85.17 160.97 177.92 273.31 396.85 654.15 965.78 704.45 630.37 487.50 408.97 335.62 8934

Friday, March 10, 2017 233.86 188.34 155.77 165.39 270.69 519.88 644.45 424.98 245.27 33.72 57.61 73.98 78.48 113.23 154.96 190.71 349.61 614.76 808.87 700.52 582.53 477.31 389.60 369.54 7844

Saturday, March 11, 2017 339.20 276.86 274.17 276.89 336.15 458.11 471.24 255.28 76.76 0.00 0.00 1.16 1.56 6.86 52.79 190.58 366.75 666.47 892.83 680.57 596.31 489.02 378.97 414.93 7503

Sunday, March 12, 2017 312.75 284.14 0.00 234.09 237.47 312.75 363.28 322.28 152.60 -90.21 -154.01 -137.41 -107.31 -43.18 -21.00 0.00 15.02 302.63 710.14 919.38 679.53 567.95 463.55 387.51 5712

Monday, March 13, 2017 258.31 242.84 223.15 261.45 300.00 508.33 695.17 745.42 544.70 301.50 212.20 264.01 301.50 342.15 401.97 382.48 448.93 513.68 780.23 1088.85 785.06 605.11 508.11 425.27 11140

Tuesday, March 14, 2017 367.51 321.60 286.60 310.63 322.11 503.77 692.67 750.08 481.27 301.50 233.31 265.27 301.50 321.60 375.36 387.35 439.14 511.94 741.23 974.43 708.79 607.79 485.11 415.50 11106

Wednesday, March 15, 2017 306.60 260.61 257.78 257.39 306.60 489.16 686.48 708.89 499.56 282.14 207.63 197.31 240.08 286.56 281.22 301.50 346.76 470.21 719.85 996.04 711.77 585.56 438.40 376.16 10214

Thursday, March 16, 2017 279.07 269.18 198.17 203.23 295.61 468.56 690.94 718.80 448.52 208.18 77.84 91.93 135.70 247.10 246.83 246.83 301.50 413.82 677.33 1022.45 685.01 577.00 444.72 410.72 9359

Friday, March 17, 2017 305.06 274.80 219.75 227.76 291.87 480.83 717.08 732.06 492.31 286.50 191.97 247.77 286.50 325.07 380.71 291.34 382.35 479.90 706.98 1082.80 705.80 604.89 467.95 405.35 10587

Saturday, March 18, 2017 359.47 331.17 302.16 303.28 333.54 443.41 452.86 603.42 393.77 146.85 28.55 -0.06 2.59 22.84 104.88 74.21 262.45 433.88 693.83 980.36 692.07 627.39 535.29 423.05 8551

Sunday, March 19, 2017 421.99 358.46 353.78 336.64 349.54 407.83 503.77 499.83 338.34 0.15 -126.79 -141.39 -141.52 -75.09 -3.18 31.40 147.47 366.08 700.17 1025.37 692.09 629.00 447.28 371.47 7493

Monday, March 20, 2017 131.21 107.87 146.24 154.88 221.31 445.88 551.64 726.37 457.74 330.11 303.33 158.00 127.88 169.39 178.97 199.98 276.77 396.48 627.68 832.34 681.00 528.08 422.03 377.92 8553

Tuesday, March 21, 2017 240.59 180.95 165.27 150.06 215.29 450.93 568.88 726.42 531.00 424.39 396.46 301.50 271.64 255.41 250.20 252.86 285.55 407.37 631.25 803.52 663.01 535.26 477.77 369.74 9555

Wednesday, March 22, 2017 246.60 180.61 115.20 125.20 235.54 430.83 531.16 699.27 498.92 393.48 364.75 301.50 295.57 296.53 294.45 290.43 301.50 393.50 576.04 765.43 617.57 455.99 405.10 301.94 9117

Thursday, March 23, 2017 168.51 90.54 41.27 48.38 150.68 380.67 555.90 681.07 333.45 51.77 21.18 5.15 0.86 2.93 3.12 6.79 45.67 215.85 511.32 751.23 690.43 548.65 456.53 355.62 6118

Friday, March 24, 2017 224.02 151.01 77.58 99.29 265.90 489.47 624.86 681.21 411.01 182.71 110.04 43.60 44.00 11.56 24.17 34.97 80.03 243.24 530.44 724.12 650.19 572.98 472.44 392.64 7141

Saturday, March 25, 2017 296.93 150.43 61.03 128.78 208.60 311.73 384.65 352.89 46.65 0.00 -22.91 -110.63 -155.65 -184.15 -183.68 -168.11 -117.78 0.67 415.18 742.42 665.52 558.14 395.01 297.26 4073

Sunday, March 26, 2017 141.60 75.85 60.53 116.99 127.00 216.53 371.55 363.75 7.66 0.00 -12.87 -80.62 -100.85 -179.98 -180.02 -125.75 -8.59 30.46 510.85 783.12 700.31 621.26 378.85 250.98 4069

Monday, March 27, 2017 88.77 41.41 39.17 41.48 74.82 426.00 618.96 681.00 365.29 151.32 9.52 -1.67 -14.98 -38.22 -52.95 -68.20 0.15 160.04 542.64 821.79 693.02 602.52 416.41 217.57 5816

Tuesday, March 28, 2017 165.78 126.92 97.92 101.55 266.01 492.99 696.27 720.25 297.98 78.92 0.06 0.00 3.42 0.30 0.17 1.50 22.96 229.94 595.79 822.05 714.80 606.12 480.03 377.98 6900

Wednesday, March 29, 2017 271.61 156.77 129.45 122.51 317.12 501.23 673.55 728.77 350.24 76.63 2.82 2.75 3.48 14.84 28.80 43.39 123.10 279.72 561.05 825.94 747.29 557.52 413.51 321.69 7254Thursday, March 30, 2017 99.48 64.08 26.58 30.00 123.65 393.99 582.71 654.62 216.75 -5.37 -23.43 -39.04 -87.56 -64.98 -88.44 -82.66 -20.16 136.14 520.73 784.54 728.52 569.25 404.44 203.33 5127

Friday, March 31, 2017 66.81 24.51 17.24 19.36 46.47 368.05 589.56 611.44 169.83 0.61 0.15 0.15 0.15 0.27 0.15 0.15 18.85 158.40 477.31 767.82 689.73 591.18 507.13 423.41 5549


Monthly Total


Page 19 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Saturday, April 01, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Sunday, April 02, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Monday, April 03, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Tuesday, April 04, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Wednesday, April 05, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Thursday, April 06, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Friday, April 07, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Saturday, April 08, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Sunday, April 09, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Monday, April 10, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Tuesday, April 11, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Wednesday, April 12, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Thursday, April 13, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Friday, April 14, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Saturday, April 15, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Sunday, April 16, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Monday, April 17, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Tuesday, April 18, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Wednesday, April 19, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Thursday, April 20, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Friday, April 21, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Saturday, April 22, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Sunday, April 23, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Monday, April 24, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Tuesday, April 25, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Wednesday, April 26, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Thursday, April 27, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Friday, April 28, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Saturday, April 29, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Sunday, April 30, 2017 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 0 432

Monday, May 01, 2017 0 0


April-17


Page 20 of 38

Value of Energy =


($) 4/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Saturday, April 01, 2017 322.57 421.35 286.73 299.07 417.99 523.94 672.85 555.83 85.25 0.18 0.17 -0.41 -33.29 -19.92 -0.41 0.00 7.15 272.72 691.12 1116.30 871.19 806.71 612.50 489.99 8400

Sunday, April 02, 2017 432.56 283.19 154.19 167.67 331.04 489.77 596.74 216.52 0.00 -122.45 -164.52 -233.13 -198.27 -212.66 -175.44 -171.16 -72.74 0.18 521.19 949.23 808.55 629.61 471.55 218.64 4920

Monday, April 03, 2017 35.69 17.96 9.54 18.08 142.66 457.23 767.36 869.66 367.99 0.37 0.18 -2.04 -49.80 -58.22 -51.34 -0.55 0.17 276.88 646.44 1084.86 935.42 744.25 514.54 373.79 7101

Tuesday, April 04, 2017 215.10 212.58 212.16 212.10 275.72 544.92 929.47 918.67 443.39 269.39 80.11 21.85 18.22 18.38 54.79 91.24 281.92 465.09 766.44 1268.67 974.80 781.00 586.53 487.14 10130

Wednesday, April 05, 2017 340.81 339.18 300.73 315.64 473.31 626.36 879.25 795.29 468.23 340.16 239.73 162.36 136.24 180.36 312.99 344.71 366.12 473.12 738.00 1236.13 940.90 738.72 598.72 454.79 11802

Thursday, April 06, 2017 346.79 341.16 295.90 310.47 482.43 654.40 968.76 846.19 500.77 348.30 317.79 275.53 192.15 238.73 278.38 334.58 426.76 509.83 780.74 1203.59 913.64 722.11 551.02 461.87 12302

Friday, April 07, 2017 421.14 378.78 320.38 314.07 458.37 649.55 930.99 825.76 583.46 470.90 414.53 373.65 271.82 269.93 272.38 294.45 504.89 527.40 783.60 1030.46 948.10 776.45 603.83 500.33 12925

Saturday, April 08, 2017 497.67 448.91 354.78 354.43 442.83 575.58 650.44 513.99 344.74 107.36 14.33 0.00 -101.46 -141.07 -181.34 -136.04 0.00 35.52 622.06 1017.40 911.89 739.56 596.31 424.25 8092

Sunday, April 09, 2017 333.03 219.69 220.75 294.30 350.29 595.78 802.40 502.91 107.41 27.57 0.00 -36.41 -109.24 -139.97 -128.54 -110.03 -9.27 91.37 654.34 995.01 982.36 800.45 589.69 432.26 7466

Monday, April 10, 2017 382.92 214.20 177.45 200.18 353.73 690.22 931.93 842.36 499.09 351.00 339.89 228.04 221.18 150.20 159.39 159.04 270.45 374.55 723.83 1266.47 1057.18 851.17 722.28 590.04 11757

Tuesday, April 11, 2017 507.27 449.74 386.72 371.21 476.39 868.95 1112.20 899.60 597.03 536.87 493.87 328.79 234.52 136.46 176.40 126.71 308.46 423.00 788.24 1342.53 941.82 822.28 606.06 492.48 13428

Wednesday, April 12, 2017 379.52 484.88 467.86 469.15 512.43 721.32 844.70 810.25 540.11 395.57 341.44 284.03 222.70 150.41 208.68 209.47 310.28 387.50 810.21 1370.15 1024.18 817.94 764.11 593.63 13121

Thursday, April 13, 2017 443.86 437.12 403.61 411.77 536.90 664.21 836.03 764.68 485.60 320.93 119.38 52.21 0.19 0.18 0.17 0.18 28.61 259.58 691.31 984.34 912.25 794.77 583.74 384.03 10116

Friday, April 14, 2017 165.50 102.06 45.14 91.31 311.92 492.21 738.08 673.55 347.47 30.85 0.18 0.00 0.17 0.17 0.00 0.00 0.18 265.90 746.97 1139.84 972.48 799.04 628.36 494.74 8046

Saturday, April 15, 2017 664.11 666.36 627.10 717.45 729.44 852.51 747.05 540.11 340.27 154.39 0.53 0.18 0.28 0.19 0.18 0.54 89.87 360.07 884.48 1376.82 1258.92 877.91 818.58 755.09 12462

Sunday, April 16, 2017 522.71 502.73 480.43 501.92 541.00 611.62 581.20 366.83 190.56 18.68 0.18 -18.00 -31.38 -77.25 -36.09 -18.00 70.06 349.92 791.93 1174.14 1003.14 862.16 691.41 565.85 9646

Monday, April 17, 2017 440.57 453.79 444.92 439.09 513.61 708.18 852.38 867.53 644.17 558.00 496.61 397.74 347.37 275.74 315.92 334.13 380.42 539.95 766.98 1374.25 1083.39 816.14 614.62 510.58 14176

Tuesday, April 18, 2017 341.20 382.70 373.29 387.52 439.76 626.17 806.05 833.19 630.10 546.30 476.57 372.22 345.65 320.75 265.86 244.52 343.80 472.21 731.61 1136.68 972.20 808.47 578.68 504.05 12940

Wednesday, April 19, 2017 450.84 419.86 347.68 371.51 440.58 627.65 924.00 739.99 432.24 359.57 212.02 242.42 152.03 100.26 100.44 138.22 243.89 387.40 802.99 1408.11 1097.81 849.01 605.62 465.29 11919

Thursday, April 20, 2017 399.65 349.98 297.02 207.56 377.01 626.21 928.18 702.07 331.41 177.71 100.93 109.30 75.60 113.40 124.38 131.40 199.32 450.04 860.26 1464.42 1235.56 879.34 676.33 570.13 11387

Friday, April 21, 2017 441.90 408.97 407.69 438.41 502.68 737.54 872.88 662.26 345.30 264.39 253.35 253.33 303.30 420.21 513.21 557.85 655.41 761.79 992.51 1938.53 1368.90 888.37 749.81 638.41 15377

Saturday, April 22, 2017 485.10 499.72 498.13 490.90 529.34 683.56 659.00 360.04 103.26 63.89 77.67 146.60 267.37 341.71 434.37 576.53 506.74 698.23 948.48 1648.98 1150.59 819.82 567.47 492.77 13050

Sunday, April 23, 2017 352.86 460.20 460.32 425.46 459.26 445.95 427.91 90.45 0.00 -106.65 -107.18 -106.62 -89.46 -35.94 0.00 0.17 24.92 148.67 796.52 1343.82 973.23 801.04 550.62 336.37 7652

Monday, April 24, 2017 231.56 196.56 147.03 149.25 210.07 564.20 779.13 633.45 333.53 262.48 243.13 215.77 94.75 217.78 262.60 243.10 306.28 450.05 761.29 1338.66 986.38 760.27 533.15 458.10 10379

Tuesday, April 25, 2017 480.26 422.50 334.52 308.99 455.35 628.00 832.40 636.44 360.07 244.80 176.89 148.52 100.31 137.99 244.56 244.66 275.61 428.96 732.55 1091.14 1010.39 782.93 565.63 478.81 11122

Wednesday, April 26, 2017 378.04 240.38 202.77 209.45 370.90 583.20 759.50 593.85 322.99 138.92 143.03 130.86 108.94 143.16 162.56 178.73 227.93 370.95 687.91 946.56 1019.26 788.75 534.54 449.06 9692

Thursday, April 27, 2017 433.22 321.24 240.47 235.75 413.51 627.88 780.02 715.91 402.55 265.73 216.18 152.54 109.00 163.82 224.47 251.81 292.28 443.77 698.68 1056.37 1084.85 812.88 534.01 447.97 10925

Friday, April 28, 2017 450.93 419.02 374.25 399.15 465.04 633.85 760.62 621.31 376.59 219.29 219.56 94.23 63.90 74.23 109.39 137.02 215.73 347.97 673.96 1094.79 1056.46 819.41 629.36 523.04 10779

Saturday, April 29, 2017 473.84 477.99 454.35 445.98 531.64 606.23 630.06 369.79 81.09 19.93 11.48 6.56 11.00 11.09 35.32 119.88 218.87 389.20 781.20 1135.01 992.56 803.43 631.71 502.55 9741Sunday, April 30, 2017 528.52 526.89 482.62 521.74 602.25 720.01 595.64 251.44 0.02 -2.42 -3.08 0.00 0.00 0.02 0.18 0.18 20.37 168.88 728.40 1017.67 1001.63 802.10 649.55 490.18 9103

Monday, May 01, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Monthly Total


Page 21 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Monday, May 01, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, May 02, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, May 03, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Thursday, May 04, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, May 05, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, May 06, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, May 07, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, May 08, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, May 09, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, May 10, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Thursday, May 11, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, May 12, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, May 13, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, May 14, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, May 15, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, May 16, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, May 17, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Thursday, May 18, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, May 19, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, May 20, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, May 21, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, May 22, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, May 23, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, May 24, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Thursday, May 25, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, May 26, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, May 27, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, May 28, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, May 29, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, May 30, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, May 31, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


May-17


Page 22 of 38

Value of Energy =


($) 5/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Monday, May 01, 2017 449.98 405.53 200.90 293.15 449.33 646.32 839.62 642.87 409.95 280.50 208.69 270.31 288.04 452.37 470.69 465.15 467.90 498.68 775.96 1171.02 1102.59 798.54 593.23 552.27 12734

Tuesday, May 02, 2017 511.85 448.88 381.48 389.25 450.21 630.30 799.10 645.95 455.11 398.78 362.10 380.52 416.86 538.26 613.21 637.98 546.91 680.57 867.01 1487.85 1331.58 841.25 687.90 570.59 15074

Wednesday, May 03, 2017 463.40 433.77 399.50 395.54 450.80 588.93 709.32 563.00 422.23 391.54 398.65 455.70 556.39 613.73 616.53 742.48 780.37 857.99 1197.19 1900.56 1608.67 853.45 681.19 575.98 16657

Thursday, May 04, 2017 543.14 464.17 439.60 425.79 463.60 574.38 707.20 550.91 488.21 449.99 491.06 497.46 618.78 674.40 713.62 731.30 756.21 804.32 1006.72 1699.82 1453.87 804.84 630.77 558.45 16549

Friday, May 05, 2017 531.04 478.22 436.39 427.00 446.86 634.74 703.01 582.40 414.41 402.62 366.75 363.42 382.29 411.93 472.73 513.74 513.70 635.21 833.41 1321.07 973.29 765.83 570.01 519.03 13699

Saturday, May 06, 2017 366.84 392.75 430.10 417.14 418.93 572.36 522.59 340.14 205.80 170.89 115.66 82.84 82.80 85.38 170.04 251.22 332.35 405.74 661.90 904.78 866.35 735.76 551.71 469.92 9554

Sunday, May 07, 2017 453.28 432.89 451.64 471.22 452.55 524.45 517.76 329.73 197.41 187.07 104.20 94.84 89.27 67.94 169.75 203.79 327.29 440.48 702.10 980.42 1013.63 780.41 624.01 475.17 10091

Monday, May 08, 2017 454.21 415.92 390.90 415.80 453.82 593.18 792.47 748.36 522.92 466.73 425.28 401.37 353.23 373.92 401.52 432.74 463.74 532.05 751.50 1094.79 1115.09 803.99 592.56 498.46 13495

Tuesday, May 09, 2017 398.84 392.09 376.31 357.05 417.75 575.11 688.84 664.62 465.92 403.47 347.65 355.39 334.99 383.97 441.48 489.88 569.13 555.87 717.20 1030.42 1157.85 761.16 565.14 490.56 12941

Wednesday, May 10, 2017 433.94 420.60 381.23 388.03 415.21 592.91 774.66 660.64 454.69 408.74 349.49 339.89 319.91 347.08 330.65 319.94 351.91 497.15 690.16 957.52 956.94 814.27 587.31 485.34 12278

Thursday, May 11, 2017 439.70 431.38 383.57 412.45 449.51 631.96 846.47 652.81 451.81 417.48 358.56 322.88 330.65 343.67 263.19 296.41 345.08 470.88 736.18 969.07 1187.33 848.59 565.37 474.61 12630

Friday, May 12, 2017 408.25 366.44 361.42 357.18 447.41 602.16 770.08 548.05 364.61 241.16 212.92 139.56 77.52 88.65 84.90 97.63 116.44 302.34 608.10 854.56 963.45 835.81 550.24 458.73 9858

Saturday, May 13, 2017 479.11 446.56 399.81 391.88 399.53 473.24 470.43 192.31 3.21 0.00 -18.83 -71.13 -81.74 -67.39 -64.92 -33.53 0.17 84.00 521.08 769.65 935.86 784.59 569.37 441.10 7024

Sunday, May 14, 2017 348.20 266.45 239.87 209.17 267.57 300.64 242.15 4.35 -18.27 -94.96 -115.87 -132.79 -143.55 -133.59 -112.08 -76.53 0.00 84.81 531.31 842.75 991.89 787.66 579.19 424.24 5293

Monday, May 15, 2017 250.21 224.18 130.05 182.26 306.73 523.19 710.06 519.04 284.14 276.22 87.02 85.96 60.93 53.79 19.09 62.07 118.05 303.45 678.91 808.46 979.82 824.75 575.07 383.57 8447

Tuesday, May 16, 2017 374.61 310.50 268.05 263.52 319.84 569.72 763.23 698.01 333.18 235.16 119.21 83.43 52.59 52.31 84.94 121.37 216.05 366.80 667.93 932.33 1059.44 866.29 653.94 486.71 9899

Wednesday, May 17, 2017 382.23 352.24 305.73 323.36 333.53 587.55 714.71 635.81 339.93 240.11 114.84 57.46 36.16 43.52 76.06 136.30 224.54 366.51 685.26 838.92 1013.41 823.39 592.32 458.68 9683

Thursday, May 18, 2017 361.42 393.53 325.59 390.23 435.76 629.06 786.49 645.90 420.20 373.11 330.05 322.07 327.92 364.56 335.34 323.71 390.10 474.95 700.54 916.03 1138.05 830.01 614.18 489.30 12318

Friday, May 19, 2017 485.00 439.33 390.95 373.40 426.74 597.15 659.95 566.83 378.61 298.78 303.45 303.45 333.51 414.72 437.65 497.16 516.68 567.34 830.81 1108.54 1227.63 782.75 581.84 495.60 13018

Saturday, May 20, 2017 416.50 420.37 474.48 439.04 475.19 528.09 465.38 286.60 157.59 147.34 204.47 285.76 279.65 297.66 425.00 472.38 474.95 525.18 747.56 1001.18 979.59 751.78 550.83 438.08 11245

Sunday, May 21, 2017 466.18 393.74 373.93 380.77 380.85 381.60 296.30 96.28 40.38 54.71 94.61 120.81 245.65 280.50 359.10 403.69 431.93 516.91 777.79 1302.14 1102.22 751.09 501.79 417.33 10170

Monday, May 22, 2017 349.02 261.79 283.99 254.35 361.71 531.18 606.11 585.78 459.16 381.93 490.57 544.00 571.88 641.35 654.73 750.72 844.83 988.02 1441.37 2126.47 1438.92 777.62 641.29 578.49 16565

Tuesday, May 23, 2017 454.78 337.61 312.68 327.75 414.77 540.09 649.00 563.38 414.24 402.56 432.65 459.68 502.71 496.37 535.30 583.24 620.00 734.40 1086.34 1739.36 1162.90 785.92 570.62 529.10 14655

Wednesday, May 24, 2017 417.88 367.67 329.91 324.06 417.42 596.84 654.51 515.39 342.91 268.46 235.58 267.08 293.90 304.29 369.66 453.30 505.58 572.76 828.78 1061.32 942.97 783.22 556.82 480.20 11891

Thursday, May 25, 2017 340.39 290.67 271.97 274.42 296.80 497.71 681.19 568.31 425.00 317.01 311.92 286.45 282.99 286.45 290.20 319.23 384.09 432.57 703.97 936.65 919.70 814.56 514.63 431.23 10878

Friday, May 26, 2017 367.86 330.69 303.09 301.10 337.07 572.26 635.89 534.82 361.73 288.42 276.51 249.26 217.75 248.11 273.64 285.82 321.98 378.67 651.23 859.34 957.98 783.08 510.94 424.14 10471

Saturday, May 27, 2017 447.37 407.63 329.73 339.52 402.09 501.27 462.46 209.73 85.00 85.06 68.76 52.63 49.92 49.66 84.84 117.68 244.06 356.96 555.16 841.94 932.44 686.41 498.58 430.19 8239

Sunday, May 28, 2017 342.72 297.19 243.70 294.51 380.34 474.67 311.95 67.59 25.28 16.74 32.66 34.60 41.03 85.64 223.49 286.45 411.33 427.11 674.14 898.27 928.91 757.74 560.89 431.04 8248

Monday, May 29, 2017 397.96 447.84 303.14 336.00 376.32 350.22 300.46 123.31 73.06 84.73 118.24 161.59 223.22 279.65 367.76 451.53 518.43 570.63 759.90 920.82 900.98 729.11 559.93 454.47 9809Tuesday, May 30, 2017 307.45 276.80 255.90 254.96 315.75 465.78 568.66 493.19 404.44 415.65 420.06 424.23 439.28 475.45 490.18 493.19 508.05 628.91 777.29 1003.38 929.80 727.08 560.25 516.05 12152

Wednesday, May 31, 2017 314.27 284.63 201.09 225.16 287.58 469.50 583.30 539.32 435.22 358.38 468.21 421.49 395.70 389.66 423.07 423.37 479.31 541.42 648.23 824.64 891.10 702.78 518.76 454.08 11280


Monthly Total


Page 23 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Thursday, June 01, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Friday, June 02, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Saturday, June 03, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Sunday, June 04, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Monday, June 05, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Tuesday, June 06, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Wednesday, June 07, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Thursday, June 08, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Friday, June 09, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Saturday, June 10, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Sunday, June 11, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Monday, June 12, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Tuesday, June 13, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Wednesday, June 14, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Thursday, June 15, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Friday, June 16, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Saturday, June 17, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Sunday, June 18, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Monday, June 19, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Tuesday, June 20, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Wednesday, June 21, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Thursday, June 22, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Friday, June 23, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Saturday, June 24, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Sunday, June 25, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Monday, June 26, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Tuesday, June 27, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Wednesday, June 28, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Thursday, June 29, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Friday, June 30, 2017 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 0 288

Saturday, July 01, 2017 0 0


June-17


Page 24 of 38

Value of Energy =


($) 6/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Thursday, June 01, 2017 241.74 212.99 173.76 174.81 226.66 386.96 435.06 356.51 242.11 211.67 215.36 203.79 196.05 220.69 232.42 233.46 272.27 299.88 419.22 572.83 677.59 528.98 376.30 308.79 7420

Friday, June 02, 2017 274.12 244.93 199.35 196.75 268.02 384.09 427.54 367.34 285.27 241.74 212.87 237.59 285.43 313.05 350.80 364.40 409.55 423.46 543.86 651.59 644.18 505.60 405.64 374.43 8612

Saturday, June 03, 2017 324.09 300.96 334.58 323.37 316.95 386.28 312.69 168.00 90.54 72.17 123.85 156.37 180.35 233.75 281.60 316.12 337.84 379.37 508.15 577.65 592.94 518.51 388.32 332.28 7557

Sunday, June 04, 2017 369.87 307.38 293.96 527.83 336.48 351.35 291.61 124.00 26.08 23.14 34.98 61.87 97.62 207.69 261.26 295.44 308.65 380.17 515.88 809.35 543.14 512.92 385.60 318.38 7385

Monday, June 05, 2017 127.79 147.19 160.92 174.89 235.22 336.66 368.58 306.41 259.28 247.30 295.04 301.60 319.68 341.19 370.30 384.91 412.23 421.60 541.19 682.79 572.98 478.18 364.39 329.24 8180

Tuesday, June 06, 2017 243.94 253.63 259.16 233.33 281.80 385.95 408.55 354.69 319.66 303.26 297.38 301.32 310.17 329.41 355.28 360.14 400.90 413.75 547.28 653.65 596.89 475.95 390.64 321.51 8798

Wednesday, June 07, 2017 244.98 230.91 217.79 211.64 257.54 328.45 374.44 348.00 317.87 306.98 309.74 319.92 331.13 339.28 363.37 364.78 380.54 404.97 521.35 605.71 625.67 503.95 391.10 349.36 8649

Thursday, June 08, 2017 288.64 284.67 277.05 280.80 303.76 407.79 455.96 355.18 267.52 221.43 224.28 242.19 226.77 239.67 242.60 243.61 301.03 317.69 427.94 555.59 601.02 530.66 385.40 333.35 8015

Friday, June 09, 2017 254.24 234.63 211.41 204.62 248.53 352.73 408.26 392.67 295.87 231.88 203.32 170.21 152.51 149.74 151.48 181.26 248.00 285.42 389.09 515.54 585.73 501.00 386.11 325.38 7080

Saturday, June 10, 2017 238.86 216.37 190.22 180.62 204.55 262.48 166.94 114.82 34.74 11.98 0.12 0.00 -1.77 -5.40 0.00 0.00 1.46 60.46 266.15 468.71 539.81 447.79 355.36 286.99 4041

Sunday, June 11, 2017 181.10 132.85 131.58 124.23 97.81 121.06 30.36 0.00 -12.60 -47.73 -84.96 -118.32 -122.02 -130.85 -118.12 -75.58 0.00 12.18 226.64 495.19 605.00 462.08 343.84 234.13 2488

Monday, June 12, 2017 195.45 121.04 107.61 102.72 168.05 265.44 329.74 305.40 116.67 54.68 47.10 22.56 5.18 17.51 30.09 60.21 76.41 122.08 326.54 501.84 613.26 525.86 377.53 299.27 4792

Tuesday, June 13, 2017 238.98 203.11 167.20 167.42 265.51 370.71 400.00 322.73 196.96 185.64 204.53 181.45 149.08 218.91 188.00 235.74 285.65 295.02 412.80 560.10 645.66 525.10 354.79 304.46 7080

Wednesday, June 14, 2017 311.45 266.20 226.70 218.68 307.64 347.73 384.12 253.47 160.71 150.12 183.60 216.23 256.27 308.21 361.12 314.39 344.98 333.09 475.29 602.94 592.97 488.52 364.91 317.67 7787

Thursday, June 15, 2017 284.98 255.06 245.84 220.53 282.51 335.09 346.79 228.31 182.46 192.10 253.54 292.63 306.66 350.78 384.96 393.70 406.70 408.43 515.79 606.62 644.28 492.58 376.13 336.07 8343

Friday, June 16, 2017 263.12 227.91 222.71 205.53 263.44 317.37 334.28 297.31 287.40 321.36 375.29 366.47 414.86 437.66 474.84 500.77 529.12 539.24 638.82 786.06 668.02 496.85 407.82 365.34 9742

Saturday, June 17, 2017 365.00 319.91 322.44 308.24 308.39 314.33 227.84 164.34 163.25 183.83 284.18 363.27 379.36 408.84 415.81 446.66 484.87 495.51 623.99 782.66 628.21 494.38 409.82 360.57 9256

Sunday, June 18, 2017 373.41 342.21 332.64 347.61 345.88 339.46 257.53 107.66 95.90 120.78 292.31 350.58 387.18 415.93 461.18 539.72 594.37 651.46 813.10 871.43 687.08 529.21 435.33 400.56 10093

Monday, June 19, 2017 349.25 296.34 287.73 272.01 290.61 328.36 374.20 375.20 401.31 405.81 419.56 455.52 492.73 577.09 658.68 767.70 866.34 925.08 1055.12 1185.94 843.45 606.74 463.95 418.72 13117

Tuesday, June 20, 2017 374.45 325.32 297.33 253.74 281.01 348.37 360.49 360.00 361.67 416.29 426.10 485.26 529.41 590.92 708.76 836.91 1101.30 1131.21 1325.59 1513.54 1091.61 673.78 508.59 440.63 14742

Wednesday, June 21, 2017 382.17 345.80 317.55 296.70 307.85 362.90 381.68 357.67 362.41 409.02 443.18 521.36 591.44 666.36 869.99 1214.60 2859.19 3299.88 4529.87 7086.24 2593.41 760.85 561.70 484.63 30006

Thursday, June 22, 2017 385.05 354.04 330.98 303.98 316.08 353.18 378.82 365.45 339.35 391.78 431.06 475.75 546.85 638.90 718.20 803.81 994.11 1227.38 1636.44 2063.85 889.15 633.00 478.68 435.28 15491

Friday, June 23, 2017 376.38 327.61 319.69 304.86 308.91 347.90 377.28 364.03 329.40 351.70 385.03 408.71 412.68 477.80 491.64 553.88 597.93 615.07 770.05 835.85 614.06 555.54 430.20 387.31 10944

Saturday, June 24, 2017 335.79 302.54 302.18 342.47 337.53 349.30 319.19 253.00 253.04 277.94 333.12 372.85 414.24 430.78 443.55 468.00 528.00 568.87 639.80 862.80 622.60 563.63 446.80 402.28 10170

Sunday, June 25, 2017 399.89 366.15 375.96 364.55 371.36 372.42 298.81 171.88 71.74 145.06 270.51 341.43 354.32 413.85 421.42 450.08 517.76 565.57 639.21 955.33 642.62 512.22 403.92 360.04 9786

Monday, June 26, 2017 326.76 268.27 255.28 248.81 273.94 327.34 407.88 356.17 296.34 293.44 338.08 362.45 380.64 406.31 428.21 466.98 497.15 532.80 625.95 855.44 608.84 534.35 405.79 359.75 9857

Tuesday, June 27, 2017 338.39 296.80 283.95 274.26 287.37 333.13 370.92 336.41 275.66 260.21 288.43 300.53 320.48 359.87 401.57 409.30 432.03 445.02 539.26 640.52 566.60 473.14 385.39 335.17 8954

Wednesday, June 28, 2017 312.39 278.85 252.40 256.77 272.86 308.75 321.52 297.40 222.31 218.61 263.67 274.67 301.61 342.18 373.55 361.86 406.24 418.25 529.82 692.57 554.30 455.14 368.05 345.25 8429

Thursday, June 29, 2017 387.09 298.56 284.12 263.14 295.94 342.91 329.21 264.39 273.07 240.07 258.86 264.00 285.12 322.33 353.76 391.81 390.72 406.88 480.85 649.89 538.67 436.31 387.72 350.93 8496Friday, June 30, 2017 308.42 280.74 267.17 251.61 281.99 335.83 311.62 265.82 250.96 264.00 277.95 328.80 318.78 355.43 390.19 383.18 408.97 416.05 482.55 634.40 542.99 428.34 379.66 343.55 8509

Saturday, July 01, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Monthly Total


Page 25 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Saturday, July 01, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Sunday, July 02, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Monday, July 03, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Tuesday, July 04, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Wednesday, July 05, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Thursday, July 06, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Friday, July 07, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Saturday, July 08, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Sunday, July 09, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Monday, July 10, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Tuesday, July 11, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Wednesday, July 12, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Thursday, July 13, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Friday, July 14, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Saturday, July 15, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Sunday, July 16, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Monday, July 17, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Tuesday, July 18, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Wednesday, July 19, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Thursday, July 20, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Friday, July 21, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Saturday, July 22, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Sunday, July 23, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Monday, July 24, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Tuesday, July 25, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Wednesday, July 26, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Thursday, July 27, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Friday, July 28, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Saturday, July 29, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Sunday, July 30, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240

Monday, July 31, 2017 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 0 240


July-17


Page 26 of 38

Value of Energy =


($) 7/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Saturday, July 01, 2017 310.31 255.18 284.48 252.84 250.07 263.31 211.24 136.72 101.24 129.07 136.99 177.17 199.95 227.86 255.21 273.22 302.20 335.61 394.30 501.22 488.06 418.86 337.45 302.19 6545

Sunday, July 02, 2017 281.35 246.95 269.27 255.71 257.53 258.85 219.51 116.12 88.90 92.28 114.10 126.67 164.05 196.85 227.72 269.61 288.50 322.27 392.13 504.90 508.63 432.69 328.61 281.96 6245

Monday, July 03, 2017 261.09 245.39 245.96 242.58 247.69 324.51 338.89 233.48 172.36 175.68 185.99 213.09 213.91 253.54 284.59 297.81 323.49 361.20 440.10 532.61 499.18 411.20 303.69 288.97 7097

Tuesday, July 04, 2017 309.55 282.41 287.50 262.51 272.71 281.33 223.20 163.88 110.18 148.25 160.48 205.56 222.85 255.56 287.94 308.24 340.56 354.31 432.33 539.26 442.40 370.03 314.22 284.80 6860

Wednesday, July 05, 2017 301.35 279.54 253.38 242.70 250.07 277.54 336.72 311.03 260.91 286.10 318.58 335.03 340.69 354.86 387.78 424.40 470.05 495.09 545.62 774.04 518.95 437.91 339.55 301.86 8844

Thursday, July 06, 2017 295.87 271.55 257.34 250.08 250.08 262.77 313.97 303.81 262.84 293.68 340.42 366.67 373.37 399.67 438.75 475.45 511.01 530.53 670.78 761.08 540.59 452.99 368.52 328.36 9320

Friday, July 07, 2017 318.78 286.49 268.23 267.43 268.35 284.57 340.21 325.21 307.64 337.02 366.75 418.95 457.25 504.69 550.00 605.74 702.80 855.89 1165.05 1353.50 634.61 518.59 422.51 385.08 11945

Saturday, July 08, 2017 368.55 330.50 317.98 298.50 289.49 282.28 296.04 259.40 249.89 299.27 337.29 371.92 402.25 444.79 482.60 513.57 546.36 638.27 832.04 960.88 539.16 473.42 401.62 360.77 10297

Sunday, July 09, 2017 368.89 334.07 320.29 299.49 290.84 290.66 263.57 209.82 195.50 220.15 277.92 307.31 356.83 392.24 401.81 462.37 491.81 534.49 599.01 770.54 535.03 461.66 366.33 323.33 9074

Monday, July 10, 2017 310.39 280.70 269.74 259.05 259.33 276.43 313.64 311.40 289.07 298.20 325.53 339.97 353.40 387.71 440.07 465.52 499.76 520.01 697.33 775.92 550.00 435.12 341.84 331.26 9331

Tuesday, July 11, 2017 304.51 280.85 279.48 257.22 260.97 287.60 309.73 308.02 283.53 284.25 324.66 335.38 347.34 371.64 385.06 403.58 459.25 462.11 521.57 586.74 488.14 417.99 339.24 331.13 8630

Wednesday, July 12, 2017 297.95 270.39 262.63 253.61 255.01 275.99 297.24 300.52 261.92 273.58 293.75 323.56 359.04 384.83 398.06 443.57 459.32 500.05 545.84 684.20 519.42 427.50 355.17 330.36 8774

Thursday, July 13, 2017 285.91 252.11 246.26 234.64 246.16 280.62 301.66 292.48 266.48 256.95 276.53 320.42 344.42 388.85 393.71 431.76 458.51 489.51 545.80 651.45 516.38 428.30 349.56 321.75 8580

Friday, July 14, 2017 287.69 265.26 265.46 258.88 262.95 288.32 304.15 300.32 272.90 293.10 302.06 339.97 348.76 390.22 444.02 471.11 488.34 509.63 595.93 706.27 519.34 448.90 365.95 330.01 9060

Saturday, July 15, 2017 327.34 282.80 287.27 267.29 257.88 263.96 257.68 228.50 228.50 263.44 300.33 339.83 369.66 387.67 433.25 469.81 492.73 543.49 637.87 792.52 523.68 446.87 371.25 329.10 9103

Sunday, July 16, 2017 319.44 284.61 287.18 282.18 274.15 276.53 251.13 208.54 196.41 228.50 274.74 321.69 356.91 382.95 431.75 469.21 494.72 528.96 690.00 872.04 530.94 458.65 368.16 333.30 9123

Monday, July 17, 2017 286.91 256.70 247.60 238.89 248.32 273.67 305.92 308.85 284.50 284.25 309.62 341.87 368.95 389.50 415.35 445.73 472.10 525.60 583.93 733.22 541.03 444.96 355.71 325.63 8989

Tuesday, July 18, 2017 306.10 278.68 286.29 267.68 271.20 300.04 325.89 312.53 284.55 274.60 304.35 324.64 333.54 346.47 375.35 399.58 429.89 460.37 514.14 600.81 502.44 419.50 356.95 320.84 8596

Wednesday, July 19, 2017 288.68 256.98 254.08 243.70 243.08 273.12 288.15 284.90 279.78 273.70 286.59 309.75 338.23 359.05 387.49 399.60 438.90 465.81 560.36 652.75 518.40 444.53 358.89 319.15 8526

Thursday, July 20, 2017 293.75 271.83 254.70 245.64 244.36 276.55 295.14 292.00 265.50 266.06 280.95 304.69 339.11 362.28 391.75 395.33 428.61 464.56 533.75 658.23 519.06 461.37 359.34 322.43 8527

Friday, July 21, 2017 293.71 269.44 253.12 246.59 252.60 282.12 297.00 298.50 283.04 283.36 298.50 329.46 350.68 390.64 398.66 441.59 454.23 475.37 560.81 642.75 533.61 471.02 371.37 327.22 8805

Saturday, July 22, 2017 316.60 291.38 278.76 268.50 267.44 280.72 278.92 256.43 252.96 256.45 273.00 291.12 339.93 365.77 396.92 424.72 479.90 522.51 580.39 721.37 533.30 464.93 379.61 341.53 8863

Sunday, July 23, 2017 335.90 316.41 315.05 308.15 299.82 298.56 281.61 256.96 208.35 223.45 263.50 277.31 311.74 344.93 382.21 408.15 446.83 504.47 615.75 720.45 525.88 426.84 348.45 328.57 8749

Monday, July 24, 2017 330.75 294.37 282.10 275.31 279.99 317.79 366.50 366.50 354.75 363.23 366.50 369.67 375.44 393.03 444.58 483.00 492.00 520.03 554.96 667.76 542.17 453.86 367.31 342.56 9604

Tuesday, July 25, 2017 361.07 323.66 302.29 288.91 293.30 322.64 371.34 359.34 336.65 320.16 342.39 356.87 370.32 400.24 417.50 443.31 470.81 489.45 526.34 593.20 523.86 457.23 384.66 355.03 9411

Wednesday, July 26, 2017 287.18 280.64 271.78 272.17 272.21 284.56 335.36 333.60 300.29 286.69 302.49 324.78 338.03 376.18 399.86 434.49 470.43 505.43 526.80 623.46 520.17 435.93 350.99 328.12 8862

Thursday, July 27, 2017 286.27 268.47 271.19 262.86 270.08 299.41 333.13 323.65 284.85 285.64 297.55 327.85 342.03 383.02 416.82 455.32 512.10 562.30 754.41 681.90 520.01 446.40 368.04 331.79 9285

Friday, July 28, 2017 304.44 278.52 277.92 268.97 272.60 292.50 325.10 323.51 293.32 296.39 307.50 325.50 340.05 377.08 401.95 452.97 497.13 505.62 561.16 619.69 518.54 428.35 376.05 340.51 8985

Saturday, July 29, 2017 321.58 288.33 284.70 281.16 276.76 282.99 288.86 272.87 249.88 251.18 280.59 286.11 303.95 339.82 363.91 381.58 396.82 426.72 482.42 576.32 484.47 416.31 344.91 330.79 8213Sunday, July 30, 2017 311.72 288.78 282.70 284.56 278.74 284.56 262.61 230.42 223.45 216.45 248.60 268.86 293.55 333.41 366.50 368.67 413.95 464.32 492.96 588.90 495.56 393.66 339.33 314.60 8047

Monday, July 31, 2017 285.58 279.44 272.21 266.61 271.32 284.56 339.34 341.36 306.61 334.01 350.14 377.00 400.78 461.41 493.74 539.02 592.69 676.82 924.06 928.91 556.82 465.49 377.62 341.50 10467


Monthly Total


Page 27 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Tuesday, August 01, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Wednesday, August 02, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Thursday, August 03, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, August 04, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, August 05, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, August 06, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, August 07, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, August 08, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


Thursday, August 10, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, August 11, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, August 12, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, August 13, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, August 14, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, August 15, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


Thursday, August 17, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, August 18, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, August 19, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, August 20, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, August 21, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, August 22, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


Thursday, August 24, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Friday, August 25, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Saturday, August 26, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Sunday, August 27, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Monday, August 28, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408

Tuesday, August 29, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


Thursday, August 31, 2017 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 0 408


August-17


Page 28 of 38

Value of Energy =


($) 8/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Tuesday, August 01, 2017 547.13 516.76 482.56 476.25 489.45 526.37 648.54 655.52 600.94 646.00 706.85 770.89 844.83 1003.44 1184.73 1877.26 3137.09 4272.31 6817.93 6096.51 1870.38 1071.97 802.71 677.19 36724

Wednesday, August 02, 2017 599.42 566.29 525.46 515.72 517.05 536.19 660.70 652.26 659.48 707.29 754.94 797.43 858.81 987.61 1336.18 1885.41 2790.54 4277.96 6261.56 5871.65 2045.50 1096.56 820.59 700.66 36425

Thursday, August 03, 2017 623.97 577.48 535.95 516.42 523.12 572.73 652.32 626.13 598.30 682.79 735.50 777.96 824.04 906.51 1074.59 1288.97 1649.00 1911.71 2468.67 2325.59 1299.08 930.92 800.33 715.59 23618

Friday, August 04, 2017 561.12 544.62 497.91 488.85 488.85 506.75 598.49 586.57 570.17 566.64 605.32 646.93 623.60 693.72 724.07 817.04 923.96 883.49 994.93 1014.80 910.61 768.85 677.29 606.72 16301

Saturday, August 05, 2017 541.61 503.12 509.24 492.22 480.35 483.52 499.74 486.94 440.40 448.23 462.93 510.40 563.91 584.51 603.11 653.54 696.92 787.46 818.74 928.81 798.91 696.89 592.24 547.22 14131

Sunday, August 06, 2017 510.80 492.15 503.79 492.15 491.40 491.45 485.18 426.60 339.85 333.98 380.17 462.09 470.58 510.48 559.78 580.26 612.60 662.93 776.50 904.44 823.86 679.99 577.64 520.50 13089

Monday, August 07, 2017 491.59 474.45 459.09 457.39 472.28 492.15 585.75 564.69 504.43 506.04 558.12 579.69 615.56 680.35 731.50 791.00 819.31 864.31 1017.02 1222.05 931.52 803.68 616.32 562.05 15800

Tuesday, August 08, 2017 486.03 483.89 457.39 457.39 466.34 516.85 588.80 546.16 492.84 498.49 540.19 572.22 608.90 634.15 692.65 750.52 795.96 857.12 1029.07 1165.72 882.66 761.99 664.39 578.42 15528


Thursday, August 10, 2017 499.47 461.27 458.65 450.59 457.39 489.06 573.82 548.46 496.86 484.35 510.41 554.02 583.35 679.85 781.87 815.60 868.49 914.59 1127.36 1230.34 906.00 806.48 619.91 546.69 15865

Friday, August 11, 2017 517.76 499.86 492.03 481.05 481.85 510.05 576.12 458.27 424.25 424.30 459.09 458.33 509.34 509.72 543.15 543.15 543.15 543.15 543.15 543.15 890.40 750.25 654.10 589.08 12945

Saturday, August 12, 2017 524.22 496.93 480.90 462.69 461.04 478.64 466.03 433.85 387.12 383.80 369.68 391.57 456.54 501.37 556.12 577.15 424.73 576.84 576.98 576.53 762.53 645.55 598.73 520.63 12110

Sunday, August 13, 2017 514.58 465.63 451.44 442.15 441.04 451.44 440.91 361.64 293.60 291.88 306.16 364.65 400.56 455.16 502.52 525.42 579.19 635.94 755.98 917.60 814.90 668.20 577.24 512.32 12170

Monday, August 14, 2017 440.55 417.29 403.70 400.39 416.81 451.91 563.24 488.10 355.36 183.77 187.17 340.36 366.99 366.50 442.16 424.63 468.41 482.78 560.15 577.44 782.04 642.20 573.77 504.83 10841

Tuesday, August 15, 2017 476.95 471.45 459.44 439.47 451.40 485.84 466.72 437.95 381.69 340.04 201.62 336.19 381.68 381.70 309.91 357.18 381.65 459.00 503.37 541.94 813.02 651.36 579.51 502.30 10811


Thursday, August 17, 2017 465.31 435.61 441.67 434.60 445.43 474.22 590.24 529.97 439.11 429.97 433.12 425.09 433.97 115.77 204.19 364.26 191.93 340.21 444.55 510.10 576.61 629.63 555.30 490.75 10402

Friday, August 18, 2017 473.69 447.12 439.63 440.30 442.96 473.33 558.93 449.87 339.95 317.29 215.37 215.07 212.22 168.30 204.38 340.26 276.82 510.38 470.05 470.05 772.55 612.51 555.42 519.31 9926

Saturday, August 19, 2017 486.19 446.81 465.98 458.61 460.30 486.19 489.07 465.75 416.54 388.92 403.13 444.76 457.39 486.70 540.59 571.94 619.66 632.96 697.00 769.76 769.76 627.96 576.22 521.49 12684

Sunday, August 20, 2017 551.94 509.46 491.90 491.35 488.41 499.53 502.90 458.76 364.76 313.79 334.62 386.40 426.74 468.36 527.49 555.49 594.47 646.33 770.38 904.18 804.31 650.33 569.79 516.51 12828

Monday, August 21, 2017 520.27 478.79 471.87 467.60 467.60 497.06 600.27 591.48 524.56 607.36 860.72 546.42 487.73 562.32 615.35 662.58 696.41 765.74 945.48 963.06 842.13 729.03 597.90 562.75 15064

Tuesday, August 22, 2017 578.07 540.33 519.40 499.76 528.55 574.28 664.78 589.91 508.41 480.68 490.60 496.58 502.40 561.62 625.35 663.10 762.42 784.81 942.22 1122.06 869.96 723.77 598.18 547.45 15175


Thursday, August 24, 2017 500.72 474.30 465.94 458.78 467.55 512.98 607.95 580.09 495.85 460.72 459.36 466.11 483.55 518.66 580.77 584.35 577.64 689.33 740.52 906.67 791.32 664.01 566.42 539.58 13593

Friday, August 25, 2017 523.36 492.27 478.28 471.88 488.50 530.44 690.02 614.93 503.23 483.99 506.74 534.79 585.66 652.39 704.78 790.91 850.43 839.60 1011.23 1112.08 862.89 804.14 666.31 604.52 15803

Saturday, August 26, 2017 567.46 531.97 514.12 504.52 499.88 514.66 545.42 493.85 450.43 423.47 463.77 502.09 575.15 629.34 680.35 792.61 864.66 906.70 987.93 1119.58 894.63 813.04 687.42 612.23 15575

Sunday, August 27, 2017 630.80 550.31 543.39 519.64 510.84 526.68 517.10 464.04 382.20 418.39 464.99 546.46 612.72 722.91 826.74 897.70 968.18 1080.01 1452.09 1677.02 1167.59 870.27 755.33 661.82 17767

Monday, August 28, 2017 609.98 565.43 516.06 506.45 514.57 577.76 734.90 735.80 636.92 688.89 736.38 807.20 885.05 1119.53 1868.48 3391.90 3749.82 5606.57 7446.81 6786.28 3013.78 1200.08 801.19 717.71 44218

Tuesday, August 29, 2017 558.51 545.47 521.07 512.04 519.11 554.72 656.27 649.23 567.29 593.10 678.99 787.55 823.92 957.43 1338.86 2307.84 2912.04 4076.74 5358.05 4722.88 1734.73 951.38 776.10 659.91 33763Wednesday, August 30, 2017 560.45 539.63 522.58 505.56 527.00 591.63 687.70 692.10 600.60 616.74 673.94 865.69 914.15 968.80 1095.86 1381.35 1463.27 1758.34 2534.42 1861.63 1317.22 1012.62 842.50 708.40 23242

Thursday, August 31, 2017 606.21 562.28 537.56 525.06 536.12 591.14 744.82 705.27 625.31 648.31 711.93 792.74 892.10 1000.42 1093.96 1476.64 1903.55 2975.31 5243.31 4625.75 1894.42 1107.15 871.76 746.42 31418


Monthly Total


Page 29 of 38

LADWP - SCE



DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 PST

Friday, September 01, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Saturday, September 02, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Sunday, September 03, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Monday, September 04, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Tuesday, September 05, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Wednesday, September 06, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384

Thursday, September 07, 2017 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 0 384
























Sunday, October 01, 2017 0 0


September-17


Page 30 of 38

Value of Energy =


($) 9/1/2017

DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 PST

Friday, September 01, 2017 578.72 539.38 534.43 514.11 520.94 547.96 673.78 634.73 606.08 632.80 741.97 788.56 882.43 1038.59 1446.03 2451.34 4053.02 6198.94 12026.64 7543.59 2966.55 1078.37 862.49 767.38 48629

Saturday, September 02, 2017 607.95 550.98 544.00 528.43 518.37 535.12 563.53 544.23 492.82 520.21 582.82 659.36 753.57 855.69 956.55 1154.41 1410.00 2178.17 4189.09 3501.72 1643.27 931.49 814.14 711.41 25747

Sunday, September 03, 2017 686.65 621.88 584.80 546.65 543.42 534.21 545.56 493.94 475.27 473.95 557.95 628.69 742.29 784.28 859.06 920.70 1027.79 1116.75 1766.52 1450.09 1030.81 848.55 759.91 669.41 18669

Monday, September 04, 2017 617.81 572.71 566.62 544.25 538.88 538.88 577.24 545.16 484.14 486.54 525.42 575.20 640.40 711.19 775.93 852.23 894.16 1002.60 1360.56 1200.00 975.29 848.52 732.30 630.32 17196

Tuesday, September 05, 2017 544.50 519.65 492.01 489.39 488.59 536.91 661.31 663.39 560.30 550.90 550.95 524.84 573.67 656.31 774.55 816.00 926.43 1143.10 1607.96 1370.65 963.20 845.15 673.11 611.72 17545

Wednesday, September 06, 2017 499.20 474.37 459.65 449.51 456.52 498.97 600.77 595.60 523.29 514.49 544.92 563.45 594.29 659.91 693.88 735.22 809.97 872.17 1114.77 978.66 837.31 694.99 609.54 564.81 15346

Thursday, September 07, 2017 525.93 483.50 450.71 433.96 389.36 391.26 512.06 447.81 341.85 440.96 440.96 440.96 447.74 536.80 536.80 554.63 554.05 728.80 728.80 728.80 809.78 696.80 617.48 543.02 12783






















Friday, September 29, 2017 448.57 443.17 433.69 424.91 433.65 475.53 599.14 553.24 409.23 346.58 317.32 357.61 398.65 436.06 459.57 474.87 472.46 664.48 888.36 897.83 683.65 556.59 504.13 462.43 12142Saturday, September 30, 2017 477.82 461.52 445.59 438.36 433.69 487.25 488.04 454.98 312.15 193.64 192.18 243.03 272.74 315.72 376.57 415.44 439.20 568.53 767.64 864.30 677.40 557.69 494.49 471.76 10850

Sunday, October 01, 2017 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0


Monthly Total


Page 31 of 38

Derivation of Forecast HV and LV Amounts -- Statement BK

Total Wheeling Forecast ($66,200,000.00)

HV percentage 99.77% Based on voltage of wheeling revenues

LV percentage 0.23%

HV Wheeling ($66,047,740.00)

LV Wheeling ($152,260.00)

Forecast ETC Cost Differentials

Forecast Scheduling Coordinator Costs ($2,900,000.00)

HV percentage 97.185% Based on Gross Plant HV percent

LV percentage 2.815% from Schedule 31 TO12 Annual Update

High Voltage ETC Cost Differentials ($2,818,365.00)

Low Voltage ETC Cost Differentials ($81,635.00)

Grand Total Forecast ($69,100,000.00)

High Voltage ($68,866,105.00)

Low Voltage ($233,895.00)

Percent High Voltage 99.66% HV divided by Grand Total

Percent Low Voltage 0.34% LV divided by Grand Total


Page 32 of 38

Schedule 28

FF and U

TO12 Annual Update

Attachment 1

Franchise Fees and Uncollectibles Expense Factors

1) Approved Franchise Fee Factor(s) Inputs are shaded yellow

Days in

Line From To Prior Year FF Factor Reference

1 2016 Present 366 0.92057% Schedule 28 - Workpaper, Line 3

2

2) Approved Uncollectibles Expense Factor(s)

Days in

From To Prior Year U Factor Reference

3 2016 Present 366 0.24076% Schedule 28 - Workpaper, Line 4

4

3) FF and U Factors

Prior

Year FF Factor U Factor Notes

5 2016 0.92309% 0.24142% Calculated according to Instruction 3

Notes:

1) Franchise Fees represent payments that SCE makes to municipal entities for the right to locate facilities within

the municipality.

Instructions:

1) Enter Franchise Fee and Uncollectibles Factors as approved by the California Public Utilities Commission ("CPUC")

in modules 1 and 2 above pursuant to Instruction 2. If approved factors changed during Prior Year, enter both,

and note period of time for which each applies in "From" and "To" columns, and number of days each was in effect

during the Prior Year in "Days in Prior Year" Column.

2) Franchise Fees Factor is calculated from CPUC Decision by dividing adopted Franchise Fees

by Total Operating Revenues less Franchise Fees. Uncollectibles Factor is calculated by

dividing adopted Uncollectibles expense by Total Operating revenues less Uncollectibles Expense. Resulting FF & U

Factors represent factors that, when applied to TRR without FF and U will correctly determine FF and U expense.

3) Calculate in module 3 the weighted average FF and U factors from the factors in modules 1 and 2 based

on the number of days each FF and U factor was in effect during the Prior Year at issue.

Percent Calculation

Prior Year FF Factor: 0.92309% ((L1 FF Factor * L1 Days) + (L2 FF Factor * L2 Days))/365

Prior Year U Factor: 0.24142% ((L3 U Factor * L3 Days) + (L4 U Factor * L4 Days))/365

28-FFU


Page 33 of 38

Schedule 31

High and Low Voltage Gross Plant

TO12 Annual Update

Attachment 1

Derivation of High Voltage and Low Voltage Gross Plant Percentages

Determination of HV and LV Gross Plant Percentages for ISO Transmission Plant in accordance with ISO Tariff Appendix F, Schedule 3, Section 12. Input cells are shaded yellow

HV and LV Components of Total ISO Plant on Lines 2, 3, 7, 8, and 9 are

A) Total ISO Plant from Prior Year from the Plant Study, performed pursuant to Section 9 of Appendix IX:

Total ISO HV LV HV/LV

Classification of Facility: Gross Plant Land Structures HV Land LV Land Structures Structures Transformers

Line

1 Lines:

2 HV Transmission Lines $4,365,608,275 $207,236,614 $4,158,371,661 $207,236,614 $0 $4,158,371,661 $0 $0

3 LV Transmission Lines $90,835,004 $5,567,060 $85,267,944 $0 $5,567,060 $0 $85,267,944 $0

4 Total Transmission Lines (L 2 + L 3): $4,456,443,279 $212,803,674 $4,243,639,605 $207,236,614 $5,567,060 $4,158,371,661 $85,267,944 $0

5

6 Substations:

7 HV Substations (>= 200 kV) $3,366,536,505 $39,025,671 $3,327,510,835 $39,025,671 $0 $3,327,510,835 $0 $0

8 Straddle Subs (Cross 200 kV boundary): 412,135,343 $189,495 $411,945,848 $122,642 $66,854 $221,615,455 $119,031,510 $71,298,883

9 LV Substations (Less Than 200kV) 41,455,168 $153,791 $41,301,377 $0 $153,791 $0 $41,301,377 $0

10 Total all Substations (L7 + L8 + L9) $3,820,127,016 $39,368,957 $3,780,758,060 $39,148,312 $220,644 $3,549,126,290 $160,332,887 $71,298,883

11

12 Total Lines and Substations $8,276,570,295 $252,172,630 $8,024,397,665 $246,384,926 $5,787,704 $7,707,497,951 $245,600,831 $71,298,883

13

14

15 Gross Plant that can directly be determined to be HV or LV:

16 High Low

17 Voltage Voltage Total Notes:

18 Land $246,384,926 $5,787,704 $252,172,630 From above Line 12

19 Structures $7,707,497,951 $245,600,831 $7,953,098,782 From above Line 12

20 Total Determined HV/LV: $7,953,882,877 $251,388,535 $8,205,271,412 Sum of lines 18 and 19

21 Gross Plant Percentages (Prior Year): 96.936% 3.064% Percent of Total

22

23 Straddling Transformers $69,114,467 $2,184,415 $71,298,883 Straddling Transformers split by Gross Plant Percentages on Line 21

24 Abandoned Plant (EOY) $0 $0 $0 See Notes 1 and 2 below

25 Total HV and LV Gross Plant for Prior Year $8,022,997,344 $253,572,951 $8,276,570,295 Line 20 + Line 23 + Line 24

26

27

28 B) Gross Plant Percentage for the Rate Effective Period:

29

30 High Low

31 Voltage Voltage Total Notes:

32 Total HV and LV Gross Plant for Prior Year $8,022,997,344 $253,572,951 $8,276,570,295 Line 25

33 In Service Additions in Rate Effective Period: $633,745,813 $516,245 $634,262,057 13-Month Average: 16-PlantAdditions, Line 25, Cols 7 (for Total) and 12 (for LV). HV = C7 - C12.

34 CWIP in Rate Effective Period $115,461,165 $0 $115,461,165 13 Month Average: 10-CWIP, Line 54, Col. 8

35 Total HV and LV Gross Plant for REP $8,772,204,322 $254,089,196 $9,026,293,518 Line 32 + Line 33 + Line 34

36

37 HV and LV Gross Plant Percentages: 97.185% 2.815% Percent of Total on Line 35

38 (HV Allocation Factor and

39 LV Allocation Factor)

Notes:

1) For High Voltage Column, sum of EOY HV Abandoned Plant for all Projects on Schedule 12 for EOY of Prior Year

2) For Low Voltage Column, Sum of EOY Abandoned Plant less HV Abandoned Plant for all Projects on Schedule 12 for EOY of Prior Year.

31-HVLV


Page 34 of 38

Statement BL

Page 1 of 1

Purpose: The purpose of the TRBAA Rate is to flow-through to End-Use Customers

the Transmission Revenue Credits



2 Effective January 1, 2018

3

4 Gross Load (kWh) 84,357,576,881

5 Twelve-months ended September 30, 2017

6

7 TRBAA Rate for End Use Customers ($/kWh) ($0.00144)

8 (Line 1/Line 4)


Rate Design Information

Transmission Revenue Balancing Account Adjustment Rate

Period II

2018


Page 35 of 38

2018 Sales Forecast

Rate Group Monthly (MWh)

TOU-8 TOU-8 TOU-8 TOU-8-S TOU-8-S TOU-8-S Street Total

Month DOMESTIC GS-1 GS-2 TC-1 TOU-GS Secondary Primary Subtrans Secondary Primary Subtrans TOU PA-2 TOU PA-3 Lighting System

January 2,538,162 487,609 1,145,232 5,456 647,950 450,225 654,026 59,056 18,150 191,561 512,566 103,228 97,941 63,923 6,975,086

February 1,933,080 427,728 935,559 4,408 568,906 394,650 579,499 52,106 16,681 163,694 457,902 80,408 83,896 59,845 5,758,361

March 2,142,392 470,606 1,091,479 5,269 645,520 436,578 673,650 60,655 18,474 177,513 494,505 103,864 98,565 62,401 6,481,470

April 1,917,402 445,042 1,080,861 4,760 623,851 421,611 632,295 60,516 18,665 188,008 476,348 124,012 105,433 59,863 6,158,668

May 2,089,885 476,004 1,144,884 4,732 697,797 458,390 686,451 67,291 19,774 189,119 512,951 159,670 123,815 59,909 6,690,671

June 2,212,629 479,239 1,219,333 4,735 658,539 458,055 697,889 64,780 18,888 172,596 522,301 189,225 137,377 58,319 6,893,906

July 2,789,843 518,756 1,293,138 4,677 723,836 474,103 713,899 72,691 20,119 175,113 494,890 213,379 150,469 57,900 7,702,813

August 3,221,732 569,038 1,476,208 4,986 794,787 539,628 805,079 77,513 20,885 183,746 582,634 234,154 165,199 59,217 8,734,807

September 2,765,792 494,440 1,226,653 4,414 692,193 444,202 690,377 75,696 20,467 173,811 458,575 185,583 141,093 57,580 7,430,875

October 2,527,066 521,155 1,337,778 4,998 757,695 502,634 765,199 69,384 20,312 200,054 513,431 174,667 140,116 61,801 7,596,289

November 2,005,294 458,588 1,108,530 4,602 648,497 442,923 674,427 62,320 17,888 185,279 495,274 124,023 112,428 61,817 6,401,890

December 2,185,629 453,353 1,068,844 5,297 621,581 424,205 643,061 61,702 17,473 178,526 477,116 102,589 99,600 63,606 6,402,584

Total 28,328,905 5,801,558 14,128,499 58,335 8,081,152 5,447,203 8,215,852 783,710 227,777 2,179,020 5,998,493 1,794,803 1,455,933 726,180 83,227,420



January -86,125 -483 -3,185 0 -3,455 -1,114 -2,274 0 0 0 -2 -331 -331 0.0 -97,301

February -57,549 -543 -2,877 0 -3,169 -1,669 -1,437 0 0 0 -30 -258 -258 -0.1 -67,790

March -46,727 -332 -5,184 0 -5,910 -2,354 -3,653 0 0 0 -60 -460 -926 -0.3 -65,607

April -28,757 -398 -5,088 0 -6,582 -2,474 -3,671 0 0 0 -148 -328 -1,237 -0.1 -48,683

May -34,673 -651 -4,814 0 -5,656 -2,390 -3,606 0 0 0 0 -908 -908 -0.2 -53,605

June -51,703 -1,058 -5,493 0 -6,038 -2,455 -4,035 0 0 0 0 -1,142 -1,142 -0.3 -73,067

July -100,436 -927 -4,893 0 -5,124 -2,012 -3,380 0 0 0 -11 -955 -955 -0.3 -118,693

August -146,422 -512 -5,216 0 -6,059 -2,542 -2,914 0 0 0 -3 -1,556 -1,556 -0.3 -166,778

September -122,985 -974 -4,907 0 -5,311 -1,228 -2,619 0 0 0 -24 -1,639 -1,639 -0.4 -141,327

October -74,827 -806 -4,388 0 -4,370 -1,079 -2,223 0 0 0 -10 -987 -987 -0.1 -89,677

November -64,662 -956 -3,559 0 -4,025 -1,297 -2,489 0 0 0 -4 -722 -722 -0.8 -78,437

December -77,452 -1,374 -4,366 0 -3,828 -1,934 -2,042 0 0 0 -1 -527 -527 -0.1 -92,050

Total -892,317 -9,013 -53,970 0 -59,529 -22,548 -34,341 0 0 0 -294 -9,811 -11,187 -3.2 -1,093,014



January 2,452,037 487,126 1,142,047 5,456 644,494 449,110 651,752 59,056 18,150 191,561 512,564 102,898 97,610 63,923 6,877,785

February 1,875,531 427,184 932,682 4,408 565,737 392,981 578,062 52,106 16,681 163,694 457,872 80,151 83,638 59,844 5,690,571

March 2,095,665 470,274 1,086,294 5,269 639,610 434,224 669,997 60,655 18,474 177,513 494,446 103,403 97,639 62,401 6,415,863

April 1,888,645 444,645 1,075,773 4,760 617,269 419,137 628,624 60,516 18,665 188,008 476,199 123,684 104,196 59,863 6,109,985

May 2,055,212 475,353 1,140,070 4,732 692,140 456,000 682,845 67,291 19,774 189,119 512,951 158,763 122,907 59,908 6,637,066

June 2,160,926 478,181 1,213,840 4,735 652,501 455,600 693,854 64,780 18,888 172,596 522,301 188,083 136,235 58,319 6,820,839

July 2,689,407 517,829 1,288,245 4,677 718,713 472,091 710,519 72,691 20,119 175,113 494,878 212,424 149,514 57,900 7,584,120

August 3,075,310 568,526 1,470,993 4,986 788,728 537,086 802,165 77,513 20,885 183,746 582,631 232,598 163,644 59,216 8,568,028

September 2,642,807 493,467 1,221,746 4,414 686,882 442,974 687,758 75,696 20,467 173,811 458,551 183,943 139,454 57,579 7,289,549

October 2,452,239 520,349 1,333,390 4,998 753,325 501,554 762,976 69,384 20,312 200,054 513,421 173,680 139,129 61,801 7,506,612

November 1,940,632 457,631 1,104,972 4,602 644,472 441,626 671,938 62,320 17,888 185,279 495,270 123,301 111,706 61,816 6,323,454

December 2,108,177 451,979 1,064,478 5,297 617,753 422,271 641,019 61,702 17,473 178,526 477,116 102,063 99,074 63,606 6,310,534

Total 27,436,588 5,792,545 14,074,530 58,335 8,021,623 5,424,655 8,181,510 783,710 227,777 2,179,020 5,998,199 1,784,991 1,444,747 726,177 82,134,406

Base Forecast

NEM Adjustment

NEM Adjusted Sales Forecast


Page 36 of 38

ETC Customer

Transmission

Capacity

kW-Months

Months

per Year

Change in

TRBAA $/kW-

Month

Revenue Change

Azusa

Rate Schedule No. 373 4,000 12 ($0.0688) (3,302.40)$

Rate Schedule No. 374 14,000 12 ($0.0688) (11,558.40)$

Rate Schedule No. 375 8,000 12 ($0.0688) (6,604.80)$

Azusa Total 26,000 (21,465.60)$

Banning

Rate Schedule No. 379 3,000 12 ($0.0688) (2,476.80)$

Rate Schedule No. 380 5,000 12 ($0.0688) (4,128.00)$

Banning Total 8,000 (6,604.80)$

Colton

Rate Schedule No. 362 3,000 12 ($0.0688) (2,476.80)$

Rate Schedule No. 363 18,000 12 ($0.0688) (14,860.80)$

Rate Schedule No. 365 14,043 12 ($0.0688) (11,593.90)$

Colton Total 35,043 (28,931.50)$

Riverside

Rate Schedule No. 390 30,000 12 ($0.0688) (24,768.00)$

Rate Schedule No. 391 156,000 12 ($0.0688) (128,793.60)$

Rate Schedule No. 392 12,000 12 ($0.0688) (9,907.20)$

Riverside Total 198,000 (163,468.80)$

LADWP

Rate Schedule No. 219 368,000 12 ($0.0688) (303,820.80)$

LADWP Total 368,000 (303,820.80)$

Vernon

Rate Schedule No. 207 26,000 12 ($0.0688) (21,465.60)$

Rate Schedule No. 360 11,000 12 ($0.0688) (9,081.60)$

Vernon Total 37,000 (30,547.20)$

Total Revenue Change for All Wholesale Service (554,838.70)$

New HV TRBAA ($120,967,080)

Old HV TRBAA (109,723,089)$

Twelve Monthly System Peak Demand Forecast (kW) 163,348,000

Change in TRBAA $/kW-month ($0.0688)

Calculation of Revenue Change for Wholesale Service


Page 37 of 38

Schedule 32

Gross Load

TO12 Annual Update

Attachment 1

Calculation of Forecast Gross Load

Line MWh Calculation Source

1 SCE Retail Sales at ISO Grid level: 88,010,855 Note 1

2 Pump Load forecast: 15,930 Note 2

3 Forecast Gross Load: 88,026,785 Line 1 + Line 2 Sum of above

4 Forecast 12-CP Retail Load: 163,348 Note 1

Notes:

1) Latest SCE approved sales forecast as of April 15 of each year.

2) SCE pump load forecast as of April 15 of each year.

3) The load forecast used in Schedule 32 shall be for the calendar year in which the rates are to be in effect.

32-GrossLoad


Page 38 of 38

united states of america before the …...owner tariff (“to tariff”), ferc electric tariff,...

Documents