Wyoming Producer-Consumer Alliance

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

Blended — 2 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	$0.565/Therm
1	Market	0.1750/Therm

Your Projected Usage

▸

January

Avg 0.17 therm/$

Avg $5.77/therm

7 therms

$40.42

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	4	0.565	1.98
[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			5.13
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $38.13 @ 4%	38.13	4%	1.53
County Sales Tax $38.13 @ 1%	38.13	1%	0.38
Special County Option Tax $38.13 @ 1%	38.13	1%	0.38
Taxes subtotal			2.29
Total			40.42
Average $/therm (lower is better)			5.77
Average therm/$ (higher is better)			0.1732

▸

February

Avg 0.17 therm/$

Avg $5.77/therm

7 therms

$40.42

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	4	0.565	1.98
[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			5.13
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $38.13 @ 4%	38.13	4%	1.53
County Sales Tax $38.13 @ 1%	38.13	1%	0.38
Special County Option Tax $38.13 @ 1%	38.13	1%	0.38
Taxes subtotal			2.29
Total			40.42
Average $/therm (lower is better)			5.77
Average therm/$ (higher is better)			0.1732

▸

March

Avg 0.21 therm/$

Avg $4.66/therm

9 therms

$41.97

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	5	0.565	2.54
[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			6.59
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $39.59 @ 4%	39.59	4%	1.58
County Sales Tax $39.59 @ 1%	39.59	1%	0.40
Special County Option Tax $39.59 @ 1%	39.59	1%	0.40
Taxes subtotal			2.38
Total			41.97
Average $/therm (lower is better)			4.66
Average therm/$ (higher is better)			0.2144

▸

April

Avg 0.23 therm/$

Avg $4.27/therm

10 therms

$42.74

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	5	0.565	2.82
[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			7.32
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $40.33 @ 4%	40.33	4%	1.61
County Sales Tax $40.33 @ 1%	40.33	1%	0.40
Special County Option Tax $40.33 @ 1%	40.33	1%	0.40
Taxes subtotal			2.42
Total			42.74
Average $/therm (lower is better)			4.27
Average therm/$ (higher is better)			0.2339

▸

May

Avg 0.32 therm/$

Avg $3.11/therm

15 therms

$46.63

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	8	0.565	4.24
[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			10.99
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $43.99 @ 4%	43.99	4%	1.76
County Sales Tax $43.99 @ 1%	43.99	1%	0.44
Special County Option Tax $43.99 @ 1%	43.99	1%	0.44
Taxes subtotal			2.64
Total			46.63
Average $/therm (lower is better)			3.11
Average therm/$ (higher is better)			0.3217

▸

June

Avg 0.71 therm/$

Avg $1.41/therm

55 therms

$77.68

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	28	0.565	15.54
[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			40.29
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $73.29 @ 4%	73.29	4%	2.93
County Sales Tax $73.29 @ 1%	73.29	1%	0.73
Special County Option Tax $73.29 @ 1%	73.29	1%	0.73
Taxes subtotal			4.40
Total			77.68
Average $/therm (lower is better)			1.41
Average therm/$ (higher is better)			0.708

▸

July

Avg 0.81 therm/$

Avg $1.23/therm

77 therms

$94.77

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	39	0.565	21.75
[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			56.40
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $89.40 @ 4%	89.40	4%	3.58
County Sales Tax $89.40 @ 1%	89.40	1%	0.89
Special County Option Tax $89.40 @ 1%	89.40	1%	0.89
Taxes subtotal			5.36
Total			94.77
Average $/therm (lower is better)			1.23
Average therm/$ (higher is better)			0.8125

▸

August

Avg 0.83 therm/$

Avg $1.21/therm

81 therms

$97.87

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	41	0.565	22.88
[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			59.33
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $92.33 @ 4%	92.33	4%	3.69
County Sales Tax $92.33 @ 1%	92.33	1%	0.92
Special County Option Tax $92.33 @ 1%	92.33	1%	0.92
Taxes subtotal			5.54
Total			97.87
Average $/therm (lower is better)			1.21
Average therm/$ (higher is better)			0.8276

▸

September

Avg 0.84 therm/$

Avg $1.19/therm

85 therms

$100.98

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	43	0.565	24.01
[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			62.26
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $95.26 @ 4%	95.26	4%	3.81
County Sales Tax $95.26 @ 1%	95.26	1%	0.95
Special County Option Tax $95.26 @ 1%	95.26	1%	0.95
Taxes subtotal			5.72
Total			100.98
Average $/therm (lower is better)			1.19
Average therm/$ (higher is better)			0.8418

▸

October

Avg 0.93 therm/$

Avg $1.08/therm

115 therms

$124.27

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	58	0.565	32.49
[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			84.24
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $117.24 @ 4%	117.24	4%	4.69
County Sales Tax $117.24 @ 1%	117.24	1%	1.17
Special County Option Tax $117.24 @ 1%	117.24	1%	1.17
Taxes subtotal			7.03
Total			124.27
Average $/therm (lower is better)			1.08
Average therm/$ (higher is better)			0.9254

▸

November

Avg 0.93 therm/$

Avg $1.07/therm

118 therms

$126.60

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	59	0.565	33.33
[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			86.43
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $119.43 @ 4%	119.43	4%	4.78
County Sales Tax $119.43 @ 1%	119.43	1%	1.19
Special County Option Tax $119.43 @ 1%	119.43	1%	1.19
Taxes subtotal			7.17
Total			126.60
Average $/therm (lower is better)			1.07
Average therm/$ (higher is better)			0.9321

▸

December

Avg 0.98 therm/$

Avg $1.02/therm

144 therms

$146.79

Per-Therm Charges	Therms	Rate	Charge
[blended @ 0.5] [Fixed Per-Therm] Commodity Charge	72	0.565	40.68
[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			105.48
Per-Month Charges			Charge
Customer Charge			33.00
Per-Month subtotal			33.00
Taxes	Amount	Rate	Charge
State Sales Tax $138.48 @ 4%	138.48	4%	5.54
County Sales Tax $138.48 @ 1%	138.48	1%	1.38
Special County Option Tax $138.48 @ 1%	138.48	1%	1.38
Taxes subtotal			8.31
Total			146.79
Average $/therm (lower is better)			1.02
Average therm/$ (higher is better)			0.981

Export Offer

{
  "vendor_id": "com.wp-ca",
  "confirmationCode": "94008",
  "id": "blended-2",
  "name": "Blended",
  "term": 2,
  "offers": [
    [
      1,
      {
        "rate": 0.565,
        "type": "fpt"
      }
    ],
    [
      1,
      {
        "market": 0,
        "rate": 0.175,
        "type": "market"
      }
    ]
  ],
  "type": "blended"
}

Notes

Wyoming Producer-Consumer Alliance

Blended — 2 year

Your Projected Usage

Export Offer