| Monthly Charge | $40.00 |
| Residential Usage Credit | $-40.00 |
| Minimum Usage Credit | $-14.95 |
| Minimum Usage Fee | $14.95 |
| TDSP Variable Charge | $103.22 |
| TDSP Variable Charge | $5.25 |
| Fixed Energy Charge | $88.98 |
| Gross Receipts Taxes | $3.94 |
| PUC Assessment | $0.33 |
| Estimated Total | $201.00 |