Wyoming Producer-Consumer Alliance

https://www.wp-ca.com/pricing • 877-438-9722

Blended — 1 year

This offer is a blend of multiple offers. The commodity charge will be the weighted average of the offers.

Weight	Type	Rate
1	Fixed/Therm	$0.555/Therm
1	Market	0.1750/Therm

Your Projected Usage

▸

January

Avg 0.99 therm/$

Avg $1.01/therm

144 therms

$146.03

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	72	0.555	39.96
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	72	0.442	31.82
Volumetric Charge	144	0.2008	28.92
EE Surcharge	144	0.0074	1.07
Franchise Fee	144	0.0225	3.24
Revenue Adjustment Charge	144	-0.0123	-1.77
WY Integrity Rider	144	0.0106	1.53
Per-Therm subtotal			104.76
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $137.76 @ 4%	137.76	4%	5.51
County Sales Tax $137.76 @ 1%	137.76	1%	1.38
Special County Option Tax $137.76 @ 1%	137.76	1%	1.38
Taxes subtotal			8.27
Total			146.03
Average $/therm (lower is better)			1.01
Average therm/$ (higher is better)			0.9861

▸

February

Avg 0.94 therm/$

Avg $1.07/therm

118 therms

$125.98

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	59	0.555	32.75
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	59	0.442	26.08
Volumetric Charge	118	0.2008	23.69
EE Surcharge	118	0.0074	0.87
Franchise Fee	118	0.0225	2.66
Revenue Adjustment Charge	118	-0.0123	-1.45
WY Integrity Rider	118	0.0106	1.25
Per-Therm subtotal			85.85
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $118.84 @ 4%	118.85	4%	4.75
County Sales Tax $118.84 @ 1%	118.85	1%	1.19
Special County Option Tax $118.84 @ 1%	118.85	1%	1.19
Taxes subtotal			7.13
Total			125.98
Average $/therm (lower is better)			1.07
Average therm/$ (higher is better)			0.9367

▸

March

Avg 0.82 therm/$

Avg $1.23/therm

77 therms

$94.36

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	39	0.555	21.37
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	39	0.442	17.02
Volumetric Charge	77	0.2008	15.46
EE Surcharge	77	0.0074	0.57
Franchise Fee	77	0.0225	1.73
Revenue Adjustment Charge	77	-0.0123	-0.95
WY Integrity Rider	77	0.0106	0.82
Per-Therm subtotal			56.02
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $89.02 @ 4%	89.02	4%	3.56
County Sales Tax $89.02 @ 1%	89.02	1%	0.89
Special County Option Tax $89.02 @ 1%	89.02	1%	0.89
Taxes subtotal			5.34
Total			94.36
Average $/therm (lower is better)			1.23
Average therm/$ (higher is better)			0.816

▸

April

Avg 0.83 therm/$

Avg $1.20/therm

81 therms

$97.44

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	41	0.555	22.48
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	41	0.442	17.90
Volumetric Charge	81	0.2008	16.26
EE Surcharge	81	0.0074	0.60
Franchise Fee	81	0.0225	1.82
Revenue Adjustment Charge	81	-0.0123	-1.00
WY Integrity Rider	81	0.0106	0.86
Per-Therm subtotal			58.93
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $91.93 @ 4%	91.93	4%	3.68
County Sales Tax $91.93 @ 1%	91.93	1%	0.92
Special County Option Tax $91.93 @ 1%	91.93	1%	0.92
Taxes subtotal			5.52
Total			97.44
Average $/therm (lower is better)			1.20
Average therm/$ (higher is better)			0.8313

▸

May

Avg 0.71 therm/$

Avg $1.41/therm

55 therms

$77.39

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	28	0.555	15.26
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	28	0.442	12.16
Volumetric Charge	55	0.2008	11.04
EE Surcharge	55	0.0074	0.41
Franchise Fee	55	0.0225	1.24
Revenue Adjustment Charge	55	-0.0123	-0.68
WY Integrity Rider	55	0.0106	0.58
Per-Therm subtotal			40.01
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $73.01 @ 4%	73.01	4%	2.92
County Sales Tax $73.01 @ 1%	73.01	1%	0.73
Special County Option Tax $73.01 @ 1%	73.01	1%	0.73
Taxes subtotal			4.38
Total			77.39
Average $/therm (lower is better)			1.41
Average therm/$ (higher is better)			0.7107

▸

June

Avg 0.32 therm/$

Avg $3.10/therm

15 therms

$46.55

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	8	0.555	4.16
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	8	0.442	3.32
Volumetric Charge	15	0.2008	3.01
EE Surcharge	15	0.0074	0.11
Franchise Fee	15	0.0225	0.34
Revenue Adjustment Charge	15	-0.0123	-0.18
WY Integrity Rider	15	0.0106	0.16
Per-Therm subtotal			10.91
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $43.91 @ 4%	43.91	4%	1.76
County Sales Tax $43.91 @ 1%	43.91	1%	0.44
Special County Option Tax $43.91 @ 1%	43.91	1%	0.44
Taxes subtotal			2.63
Total			46.55
Average $/therm (lower is better)			3.10
Average therm/$ (higher is better)			0.3223

▸

July

Avg 0.21 therm/$

Avg $4.66/therm

9 therms

$41.92

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	5	0.555	2.50
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	5	0.442	1.99
Volumetric Charge	9	0.2008	1.81
EE Surcharge	9	0.0074	0.07
Franchise Fee	9	0.0225	0.20
Revenue Adjustment Charge	9	-0.0123	-0.11
WY Integrity Rider	9	0.0106	0.10
Per-Therm subtotal			6.55
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $39.55 @ 4%	39.55	4%	1.58
County Sales Tax $39.55 @ 1%	39.55	1%	0.40
Special County Option Tax $39.55 @ 1%	39.55	1%	0.40
Taxes subtotal			2.37
Total			41.92
Average $/therm (lower is better)			4.66
Average therm/$ (higher is better)			0.2147

▸

August

Avg 0.17 therm/$

Avg $5.77/therm

7 therms

$40.38

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	4	0.555	1.94
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	4	0.442	1.55
Volumetric Charge	7	0.2008	1.41
EE Surcharge	7	0.0074	0.05
Franchise Fee	7	0.0225	0.16
Revenue Adjustment Charge	7	-0.0123	-0.09
WY Integrity Rider	7	0.0106	0.07
Per-Therm subtotal			5.09
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $38.09 @ 4%	38.09	4%	1.52
County Sales Tax $38.09 @ 1%	38.09	1%	0.38
Special County Option Tax $38.09 @ 1%	38.09	1%	0.38
Taxes subtotal			2.29
Total			40.38
Average $/therm (lower is better)			5.77
Average therm/$ (higher is better)			0.1734

▸

September

Avg 0.17 therm/$

Avg $5.77/therm

7 therms

$40.38

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	4	0.555	1.94
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	4	0.442	1.55
Volumetric Charge	7	0.2008	1.41
EE Surcharge	7	0.0074	0.05
Franchise Fee	7	0.0225	0.16
Revenue Adjustment Charge	7	-0.0123	-0.09
WY Integrity Rider	7	0.0106	0.07
Per-Therm subtotal			5.09
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $38.09 @ 4%	38.09	4%	1.52
County Sales Tax $38.09 @ 1%	38.09	1%	0.38
Special County Option Tax $38.09 @ 1%	38.09	1%	0.38
Taxes subtotal			2.29
Total			40.38
Average $/therm (lower is better)			5.77
Average therm/$ (higher is better)			0.1734

▸

October

Avg 0.23 therm/$

Avg $4.27/therm

10 therms

$42.69

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	5	0.555	2.78
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	5	0.442	2.21
Volumetric Charge	10	0.2008	2.01
EE Surcharge	10	0.0074	0.07
Franchise Fee	10	0.0225	0.22
Revenue Adjustment Charge	10	-0.0123	-0.12
WY Integrity Rider	10	0.0106	0.11
Per-Therm subtotal			7.27
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $40.27 @ 4%	40.28	4%	1.61
County Sales Tax $40.27 @ 1%	40.28	1%	0.40
Special County Option Tax $40.27 @ 1%	40.28	1%	0.40
Taxes subtotal			2.42
Total			42.69
Average $/therm (lower is better)			4.27
Average therm/$ (higher is better)			0.2342

▸

November

Avg 0.85 therm/$

Avg $1.18/therm

85 therms

$100.53

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	43	0.555	23.59
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	43	0.442	18.79
Volumetric Charge	85	0.2008	17.07
EE Surcharge	85	0.0074	0.63
Franchise Fee	85	0.0225	1.91
Revenue Adjustment Charge	85	-0.0123	-1.05
WY Integrity Rider	85	0.0106	0.90
Per-Therm subtotal			61.84
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $94.84 @ 4%	94.84	4%	3.79
County Sales Tax $94.84 @ 1%	94.84	1%	0.95
Special County Option Tax $94.84 @ 1%	94.84	1%	0.95
Taxes subtotal			5.69
Total			100.53
Average $/therm (lower is better)			1.18
Average therm/$ (higher is better)			0.8455

▸

December

Avg 0.93 therm/$

Avg $1.08/therm

115 therms

$123.66

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	58	0.555	31.91
[blended @ 0.5] [CIG @ 0.267 + 0.175] Commodity Charge	58	0.442	25.42
Volumetric Charge	115	0.2008	23.09
EE Surcharge	115	0.0074	0.85
Franchise Fee	115	0.0225	2.59
Revenue Adjustment Charge	115	-0.0123	-1.41
WY Integrity Rider	115	0.0106	1.22
Per-Therm subtotal			83.66
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $116.66 @ 4%	116.66	4%	4.67
County Sales Tax $116.66 @ 1%	116.66	1%	1.17
Special County Option Tax $116.66 @ 1%	116.66	1%	1.17
Taxes subtotal			7.00
Total			123.66
Average $/therm (lower is better)			1.08
Average therm/$ (higher is better)			0.93

Export Offer

{
  "vendor_id": "com.wp-ca",
  "confirmationCode": "94007",
  "id": "blended-1",
  "name": "Blended",
  "term": 1,
  "offers": [
    [
      1,
      {
        "rate": 0.555,
        "type": "fpt"
      }
    ],
    [
      1,
      {
        "market": 0,
        "rate": 0.175,
        "type": "market"
      }
    ]
  ],
  "type": "blended"
}

Notes

Wyoming Producer-Consumer Alliance

Blended — 1 year

Your Projected Usage

Export Offer