Wellsboro Electric Company
Disclosure of Default Service Solicitation Results
June 1, 2018 through May 31, 2021
Fixed-Price Default Service GSSR-1
(Customers With < 400 kW Monthly Billing Demand)
| Winning Bid (Supplier Adder) _____________________________________________________________________ |
||
| 1 | Supplier Adder | $1.21 / MWh (0.121? / kWh) |
| Other GSSR-1 Cost Components _____________________________________________________________________ |
||
| 2 | Energy | Fixed-Price calculated as the mathematical average of the monthly Prices for PJM West Hub On-Peak (cents per kWh), determined in accordance with the Pricing Formula approved in the December 28, 2017, PUC Order at Docket Nos. P-2017-2596815 and P-2017-2596838 _______________________________________________ |
| 3 | Capacity | Per-MWh charge reflecting total projected PJM Reliability Pricing Model costs, as reported by PJM for the Penelec Zone, divided by projected energy sales for the sixth-month pricing period _______________________________________________ |
| 4 | Transmission | Per-MWh charge reflecting total projected Penelec Zonal Network Integrated Transmission Service (“NITS”) costs, as reported by PJM for the Penelec Zone, divided by projected energy sales for the sixth-month pricing period _______________________________________________ |
| 5 | RTEP/TEC | Per-MWh charge reflecting total projected Penelec Zonal Regional Transmission Expansion Plan/Transmission Enhancement Service (“RTEP”) costs, as reported by PJM for the Penelec Zone, divided by projected energy sales for the sixth-month pricing period _________________________________________________ |
| 6 | Company Administrative | Company’s administrative charges __________________________________________________ |
| 7 | Reconciliation | Over-collections or under-collections from the prior 6-month period __________________________________________________ |
| 8 | Gross Receipts Tax | 5.9{3ab0761de9deb4c8cd6a2cf996d71ecaa2531d20c811fab3e45ce43a084afeca} Gross Receipts Tax __________________________________________________ |
Wellsboro Electric Company
Disclosure of Default Service Solicitation Results
June 1, 2018 through May 31, 2021
Hourly Price Default Service GSSR-2
(Customers With 400+ kW Monthly Billing Demand)
| Winning Bid (Supplier Adder) _________________________________________________________________________ |
||
| 1 | Supplier Adder | $1.21 / MWh (0.121? / kWh) |
| Other GSSR-2 Cost Components _________________________________________________________________________ |
||
| 2 | Energy |  _____________________________________________ |
| 3 | Capacity | The product of the PJM Reliability Pricing Model price of capacity expressed in dollars per kW-Day, as reported by PJM for the Penelec Zone, for the applicable billing month, times the customer’s fixed peak load capacity obligation, as determined by the Company in accordance with the applicable PJM Agreements, times the number of days in the billing month _____________________________________________ |
| 4 | Transmission | The product of the Penelec Zonal Network Integrated Transmission Service (“NITS”) price expressed in dollars per kW-Day for the applicable billing month, times the customer’s fixed network peak service load obligation, as determined by the Company in accordance with applicable PJM Agreements, times the number of days in the billing month _____________________________________________ |
| 5 | RTEP/TEC | The product of the Penelec Zonal Regional Transmission Expansion Plan/Transmission Enhancement Service (“RTEP”) price expressed in dollars per kW-Day for the applicable billing month, times the customer’s fixed network peak service load obligation, as determined by the Company in accordance with applicable PJM Agreements, times the number of days in the billing month _____________________________________________ |
| 6 | Company Administrative | Company’s administrative charges _____________________________________________ |
| 7 | Gross Receipts Tax | 5.9{3ab0761de9deb4c8cd6a2cf996d71ecaa2531d20c811fab3e45ce43a084afeca} Gross Receipts Tax _____________________________________________ |