|
<br />TABLE B-3
<br />
<br />CITY OF PARIS
<br />WATER AND WASTEWATER COST OF SERVICE MODEL
<br />CONTRACT CUSTOMER BILLING CALCULATIONS
<br />
<br />Tenaska III
<br />
<br />Tenaska's Base and Customer Costs
<br />Total Consumption (CCF)
<br />Volumetric Rate
<br />
<br />Tenaska's Extra-Capacity Costs
<br />T enaska's Maximum Day Demand
<br />Demand Charge per MGD
<br />
<br />Tenaska's Extra-Capacity Costs
<br />Months
<br />Monthly Demand Charge
<br />
<br />Total Revenue
<br />
<br /><
<br />
<br />/~----
<br />,'>'---->,
<br />
<br />,
<br />'\ /}
<br />\\ / /
<br />\ ./ !
<br />\\ ,/ /
<br />\/
<br />
<br />$
<br />
<br />98,078
<br />163,224
<br />0.60 Per CCF
<br />
<br />, ,
<br />177 567/'\\
<br />, .. ~ ',\
<br />, ''o
<br />/ 12 "'~
<br />/ 1~,797
<br />I' ~/
<br />
<br />$
<br />
<br />$
<br />
<br />177,567
<br />1.865 MGD
<br />95,228
<br />
<br />/
<br />
<br />'/
<br />
<br />i>"
<br />/ ^ \ "....:...,...
<br />,:' / . \ ......'-........~',
<br />../ L \ ..........., '....
<br />, \ ./,/,...,>---.,r,
<br />\, /: jt' "'";. //
<br />',I. ,/ / /,/
<br />" v' j'
<br />, /
<br />
<br />~/:.:==:\
<br />." \, \
<br />
<br />.'
<br />
<br />, /1
<br />
<br />, ,
<br />, .-..---.../;-
<br />------- '
<br />--'
<br />
<br />\. / I
<br />/ ,
<br />
<br />.~//
<br />
<br />\, '~
<br />
<br />Page 2 of 5
<br />
<br />\
<br />, \,/";
<br />
<br />$
<br />
<br />$
<br />
<br />$
<br />
<br />\ "\
<br />, "
<br />
<br />, \
<br />J/ "\ , i
<br />$//\\' 275,645
<br />/' ,;1 \,-,:
<br />
<br />
<br />,',/
<br />
<br />
<br />/r")
<br />
|