THE THIRD LINE IN EACH MONTH IS THE SAVINGS i SECURED FOR THIS FORTUNE 500 , A CLINET SINCE 2003
07/03/05
$19,262.08 What PSE&G would have charged. This is for the 12-2011 time period
$13,520.21 What ConEd charged
$5,741.87 Savings multiply by 35$% $2,009.65
02/01/12 $18,119.65 What PSE&G would have charged.
$10,818.92 What ConEd charged
$7,300.73 Savings multuiply by 35$% $2,555.26
03/01/12 $13,906.20 What PSE&G would have charged. This is for the 3-2012 time period
$7,936.04 What ConEd charged
$5,970.16 Savings multuiply by 35$% $2,089.56
$1,965.88 Savings multuiply by 35$% $688.06
04/01/12 $12,509.11 What PSE&G would have charged. This is for the Dec 2011 time period
$6,386.08 What ConEd charged
$6,123.03 Savings multuiply by 35$% $2,143.06
05/01/12 $14,873.69 What PSE&G would have charged. This is for the Dec 2011 time period
$9,969.00 What ConEd charged
$4,904.69 Savings multuiply by 35$% $1,716.64
BTW by switching TX to A fixed rate in June we saved approx 8k and July could be the same
06/01/12 $14,790.06 What PSE&G would have charged.
$9,683.98 What ConEd charged
$5,106.08 Savings multuiply by 35$% $1,787.13
$4,577.90 Savings multuiply by 35$% $1,602.27
07/12/12 $17,530.81 What PSE&G would have charged.
$17,331.12 What ConEd charged
$199.69 Savings multuiply by 35$% $69.89
$17,131.43 Savings multuiply by 35$% $5,996.00
08/12/12 $16,987.25 What PSE&G would have charged.
$14,511.92 What ConEd charged
$2,475.33 Savings multuiply by 35$% $866.37
09/12/12 $13,785.12 What PSE&G would have charged.
$10,683.06 What ConEd charged
$3,102.06 Savings multuiply by 35$% $1,085.72
10/12/12 $12,326.51 What PSE&G would have charged.
$8,723.52 What ConEd charged
$3,602.99 Savings multuiply by 35$% $1,261.05
11/03/12 $15,530.36 What PSE&G would have charged.
$14,826.31 What ConEd charged
$704.05 Savings multuiply by 35$% $246.42
12/31/12 $16,276.47 What PSE&G would have charged.
$13,621.65 What ConEd charged
$2,654.82 Savings multuiply by 35$% $929.19
$10,966.83 Savings multuiply by 35$% $3,838.39
03/31/13 $16,355.57 What PSE&G would have charged.
$14,667.78 What ConEd charged
$1,687.79 Savings multuiply by 35$% $590.73
$12,979.99 Savings multuiply by 35$% $4,543.00
6-31-13 $13,659.72 What PSE&G would have charged.
$11,307.10 What ConEd charged
$2,352.62 Savings multuiply by 35$% $823.42
07/13/13
08/13/13 both moonths even out to 00.00
09/11/13 $13,478.43 What PSE&G would have charged.
$12,883.04 What ConEd charged
$595.39 Savings multuiply by 35$% $208.39
10/08/13 $12,148.88 What PSE&G would have charged.
$10,541.45 What ConEd charged
$1,607.43 Savings multuiply by 35$% $562.60
11/05/13 $11,899.10 What PSE&G would have charged.
$11,403.05 What ConEd charged
$496.05 Savings multuiply by 35$% $173.62
12/11/13 $13,136.74 What PSE&G would have charged.
$15,008.28 What ConEd charged
-$1,871.54 Savings multuiply by 35$% -$655.04
01/13/14 $17,578.98 What PSE&G would have charged.
$18,147.79 What ConEd charged
-$568.81 Savings multuiply by 35$% -$199.08
2/9/2014 $50,768.90 What PSE&G would have charged.
$21,141.97 What ConEd charged
$29,626.93 Savings multuiply by 35$% $10,369.43
02/28/14 $27,295.05 What PSE&G would have charged.
$18,078.36 What ConEd charged
$9,216.69 Savings multuiply by 35$% $3,225.84
03/31/14 $28,807.53 What PSE&G would have charged.
$17,950.73 What ConEd charged
$10,856.80 Savings multuiply by 35$% $3,799.88
04/01/14 $12,926.51 What PSE&G would have charged.
$9,854.33 What ConEd charged
$3,072.18 Savings multuiply by 35$% $1,075.26
05/31/14 $12,759.19 What PSE&G would have charged.
$10,416.95 What ConEd charged
$2,342.24 Savings multuiply by 35$% $819.78
06/30/14 $14,093.39 What PSE&G would have charged.
$12,067.78 What ConEd charged
$2,025.61 Savings multuiply by 35$% $708.96
07/31/14 $16,590.46 What PSE&G would have charged.
$14,080.17 What ConEd charged
$2,510.29 Savings multuiply by 35$% $878.60
10/31/14 $12,230.71 What PSE&G would have charged.
$10,144.10 What ConEd charged
$2,086.61 Savings multuiply by 35$% $730.31
11-31-14 $14,657.28 What PSE&G would have charged.
$13,331.39 What ConEd charged
$1,325.89 Savings multuiply by 35$% $464.06
12/31/14 $17,163.44 What PSE&G would have charged.
$18,323.86 What ConEd charged
-$1,160.42 Savings multuiply by 35$% -$406.15
01/31/15 $18,413.70 What PSE&G would have charged.
$21,217.96 What ConEd charged
-$2,804.26 Savings multuiply by 35$% -$981.49
02/28/15 $18,729.03 What PSE&G would have charged.
$19,951.89 What ConEd charged
-$1,222.86 Savings multuiply by 35$% -$428.00
03/31/15 $16,917.79 What PSE&G would have charged.
$16,581.33 What ConEd charged
$336.46 Savings multuiply by 35$% $117.76
No Con Ed april through June
07/31/15 $16,746.63 What PSE&G would have charged.
$15,868.69 What ConEd charged
$877.94 Savings multuiply by 35$% $307.28
08/31/15 $16,540.07 What PSE&G would have charged.
$15,022.06 What ConEd charged
$1,518.01 Savings multuiply by 35$% $531.30
09/30/15 $13,880.77 What PSE&G would have charged.
$13,340.87 What ConEd charged
$539.90 Savings multuiply by 35$% $188.97
10/30/15
$12,486.90 What PSE&G would have charged.
$11,169.78 What ConEd charged
$1,317.12 Savings multuiply by 35$% $460.99
11-31-15 $12,724.21 What PSE&G would have charged.
$11,872.49 What ConEd charged
$851.72 Savings multuiply by 35$% $298.10
12/31/15 $14,540.35 What PSE&G would have charged.
$13,622.12 What ConEd charged
$918.23 Savings multuiply by 35$% $321.38
01/31/16 $19,343.57 What PSE&G would have charged.
$16,774.61 What ConEd charged
$2,568.96 Savings multuiply by 35$% $899.14
2-31-16 $17,595.94 What PSE&G would have charged.
$16,774.61 What ConEd charged
$821.33 Savings multuiply by 35$% $287.47
03/31/16 $15,993.73 What PSE&G would have charged.
$9,635.74 What ConEd charged
$6,357.99 Savings multuiply by 35$% $2,225.30
$13,951.31 What PSE&G would have charged.
04/30/16 $9,089.95 What ConEd charged
$4,861.36 Savings multuiply by 35$% $1,701.48
$6,717.89
5/30/2016 $13,667.39 What PSE&G would have charged.
$9,411.06 What ConEd charged
$4,256.33 Savings multuiply by 35$% $1,489.72
6/30/2016 $16,276.23 What PSE&G would have charged.
$10,934.50 What ConEd charged
$5,341.73 Savings multuiply by 35$% $1,869.61
7-0-16 $17,646.86 What PSE&G would have charged.
$18,027.08 What ConEd charged
-$380.22 Savings multuiply by 35$% -$133.08
5-3–16 to 7-31-16 $3,226.24
8/30/2016 $18,099.25 What PSE&G would have charged.
$19,982.42 What ConEd charged
-$1,883.17 Savings multuiply by 35$% -$659.11
9/30/2016 $15,793.15 What PSE&G would have charged.
$14,937.17 What ConEd charged
$855.98 Savings multuiply by 35$% $299.59
$0.00
10/31/2016 $13,782.66 What PSE&G would have charged.
$11,723.00 What ConEd charged
$2,059.66 Savings multuiply by 35$% $720.88
11/30/2016 $14,439.70 What PSE&G would have charged.
$13,289.43 What ConEd charged
$1,150.27 Savings multuiply by 35$% $402.59
8-30-16 to11-30-16 $763.96
12/30/16 $18,326.37 What PSE&G would have charged.
$23,596.63 What ConEd charged
-$5,270.26 Savings multuiply by 35$% -$1,844.59
-$1,844.59
01/31/17 $18,836.37 What PSE&G would have charged.
$23,481.58 What ConEd charged
-$4,645.21 Savings multuiply by 35$% -$1,625.82
-$3,470.41
02/05/08 $18,854.80 What PSE&G would have charged.
$23,481.58 What ConEd charged
-$4,626.78 Savings multuiply by 35$% -$1,619.37
-$3,463.96
03/05/18 $15,785.77 What PSE&G would have charged.
$16,200.19 What ConEd charged
-$414.42 Savings multuiply by 35$% -$145.05
-$145.05
04/11/18 $17,390.20 What PSE&G would have charged.
$19,669.06 What ConEd charged
-$2,278.86 Savings multuiply by 35$% -$797.60
-$797.60
05/09/18 $13,001.00 What PSE&G would have charged.
$10,545.51 What ConEd charged
$2,455.49 Savings multuiply by 35$% $859.42
$859.42
06/08/18 $13,761.00 What PSE&G would have charged.
$10,560.17 What ConEd charged
$3,200.83 Savings multuiply by 35$% $1,120.29
$1,120.29
07/09/18 $13,388.00 What PSE&G would have charged.
$12,494.03 What ConEd charged
$893.97 Savings multuiply by 35$% $312.89
-$159.05
08/08/18 $14,340.13 What PSE&G would have charged.
$14,794.56 What ConEd charged
-$454.43 Savings multuiply by 35$% -$159.05
-$159.05
08/31/18 $13,821.38 What PSE&G would have charged.
$13,454.24 What ConEd charged
$367.14 Savings multuiply by 35$% $128.50
$128.50
09/30/18 $12,232.88 What PSE&G would have charged.
$11,581.95 What ConEd charged
$650.93 Savings multuiply by 35$% $227.83
$1,348.12
10/31/18 $10,440.31 What PSE&G would have charged.
$9,412.93 What ConEd charged
$1,027.38 Savings multuiply by 35$% $359.58
$359.58
11/30/18 $15,216.69 What PSE&G would have charged.
$16,368.41 What ConEd charged
-$1,151.72 Savings multuiply by 35$% -$403.10
-$562.15
12/31/18 $20,094.01 What PSE&G would have charged.
$22,404.41 What ConEd charged
-$2,310.40 Savings multuiply by 35$% -$808.64
-$967.69
Refund of $3884.00 is due for Oct. Nov. Dec 2017 $3,884.00
from East Coast Power $4,111.83