s02v02p01 - app - southern california edison 2015 grc sales and customer forecast workpapers -...
TRANSCRIPT
An EDISON INTERNATIONAL® Company
(U 338-E)
2015 General Rate Case APPLICATION
Workpapers
Results of Operations (RO)Requested Revenue Requirements, Ratemaking, Forecasts of Sales, Other Operating Revenue, Cost Escalation, Post-Year Ratem aking SCE-10 Volume 01, Chapter V, P art 02
N ovem ber 2013
2015 General Rate Case - APPLICATION INDEX OF WORKPAPERS
EXHIBIT SCE-10 Volume 1, Chapter V, Pt. 02
DOCUMENT PAGE(S)Sales and Customer Model Data 1-212
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
-Res
iden
tial
Cus
tom
er C
lass
Sup
plem
enta
ry M
odel
Var
iabl
es
Non
-Res
iden
tial C
usto
mer
Cla
ss S
uppl
emen
tary
Mod
el V
aria
bles
Var
iabl
e D
escr
iptio
nS
ales
S
CE
non
-res
iden
tial
clas
s m
onth
ly r
ecor
ded
sale
s in
MW
hS
ales
f S
CE
non
-res
iden
tial
clas
s m
onth
ly fo
reca
st s
ales
in M
Wh
EE
S
CE
non
-res
iden
tial
clas
s m
onth
ly e
nerg
y ef
ficie
ncy
prog
ram
sav
ings
in M
Wh
ByP
ass
SC
E n
on-r
esid
entia
l cl
ass
mon
thly
by-
pass
avo
ided
con
sum
ptio
n in
MW
hC
ust
Num
ber
of r
esid
entia
l cla
ss c
usto
mer
sFI
Spa
ce
Bui
ldin
g flo
orsp
ace
in t
hous
ands
of s
quar
e fe
etE
mpl
oyM
oody
s M
onth
ly e
mpl
oym
ent b
y cu
stom
er c
lass
from
Moo
dys
Eco
nom
y.co
mE
mpl
oyG
I M
onth
ly e
mpl
oym
ent b
y cu
stom
er c
lass
from
Glo
bal I
nsig
hts
Rat
eN
Non
-res
iden
tial
nom
inal
pric
e of
ele
ctric
ity in
cen
ts p
er k
Wh
Pric
e D
efla
tor
Mon
thly
pric
e de
flato
r, 20
05=1
OP
AF
Istc
k G
over
nmen
t bui
ldin
g flo
orsp
ace
in t
hous
ands
of s
quar
e fe
etR
esC
ust
Rec
orde
d nu
mbe
r of
resi
dent
ial
clas
s cu
stom
ers.
Sco
rn
Pre
fix to
den
ote
smal
l com
mer
cial
cla
ss c
usto
mer
sLc
om
Pre
fix to
den
ote
larg
e co
mm
erci
al c
lass
cus
tom
ers
Ind
Pre
fix to
den
ote
indu
stria
l cl
ass
cust
omer
sO
PA
P
refix
to d
enot
e ot
her
publ
ic a
utho
rity
clas
s cu
stom
ers
StL
t P
refix
to d
enot
e st
reet
ligh
t cla
ss c
usto
mer
sID
T P
refix
to d
enot
e in
ter-
depa
rtm
enta
l tra
nsfe
r cu
stom
ers
Gov
Em
ploy
M
onth
ly g
over
nmen
t em
ploy
men
t in
thou
sand
s
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
T
LAC
US
TF1
(000
s)
(000
s)LA
CU
ST
F(0
00s)
LAST
AR
TB
0210
B02
01B
0707
B09
08B
0110
B02
12JU
ND
EC
Jan-
0116
801,
134
00
00
00
00
Feb-
0116
821,
367
01
00
00
00
Mar
-01
1683
1,78
40
00
00
00
0A
pr-0
116
831,
717
00
00
00
00
May
-01
1684
1,67
20
00
00
00
0Ju
n-01
1685
1,52
90
00
00
01
0Ju
l-01
1685
1,49
00
00
00
00
0A
ug-0
116
861,
406
00
00
00
00
Sep-
0116
871,
283
00
00
00
00
Oct
-O1
1688
1,20
90
00
00
00
0No
v-01
1688
999
00
00
00
00
Dec
-01
1688
902
00
00
00
01
Jan-
0216
8992
30
00
00
00
0Fe
b-02
1690
987
00
00
00
00
Mar
-02
1691
1,21
80
00
00
00
0A
pr-0
216
921,
262
00
00
00
00
May
-02
1693
1,33
50
00
00
00
0Ju
n-02
1693
1,29
70
00
00
01
0Ju
l-02
1693
1,35
40
00
00
00
0A
ug-0
216
941,
396
00
00
00
00
Sep-
0216
951,
438
00
00
00
00
0ct-
0216
951,
531
00
00
00
00
Nov
-02
1696
1,37
70
00
00
00
0D
ec-0
216
961,
277
00
00
00
01
Jan-
0316
971,
215
00
00
00
00
Feb-
0316
981,
234
00
00
00
00
Mar
-03
1699
1,52
40
00
00
00
0A
pr-0
316
991,
722
00
00
00
00
May
-03
1700
1,93
80
00
00
00
0Ju
n-03
1701
1,90
20
00
00
01
0Ju
l-03
1701
1,76
70
00
00
00
0A
ug-0
317
021,
612
00
00
00
00
Sep-
0317
031,
520
00
00
00
00
0ct-
0317
041,
623
00
00
00
00
Nov
-03
1705
1,50
00
00
00
00
0D
ec-0
317
051,
453
00
00
00
01
Jan-
0417
061,
440
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
T
LAC
US
TF1
LAC
US
TF
LAST
AR
TB
0210
B02
01B
0707
B09
08B
0110
B02
12JU
ND
ECFe
b-04
1707
1,48
20
00
00
00
0M
ar-0
417
081,
777
00
00
00
00
Apr
-04
1709
1,90
00
00
00
00
0M
ay-0
417
092,
088
00
00
00
00
Jun-
0417
092,
104
00
00
00
10
Jul-0
417
102,
143
00
00
00
00
Aug
-04
1710
2,08
70
00
00
00
0Se
p-04
1711
1,97
00
00
00
00
00c
t-04
1712
1,91
00
00
00
00
0N
ov-0
417
121,
645
00
00
00
00
Dec
-04
1713
1,55
90
00
00
00
1Ja
n-05
1713
1,62
70
00
00
00
0Fe
b-05
1714
1,72
20
00
00
00
0M
ar-0
517
152,
026
00
00
00
00
Apr
-05
1715
1,93
80
00
00
00
0M
ay-0
517
161,
944
00
00
00
00
Jun-
0517
161,
898
00
00
00
10
Jul-0
517
172,
065
00
00
00
00
Aug
-05
1717
2,09
60
00
00
00
0Se
p-05
1719
1,96
60
00
00
00
00c
t-05
1719
1,73
50
00
00
00
0N
ov-0
517
201,
388
00
00
00
00
Dec
-05
1721
1,30
50
00
00
00
1Ja
n-06
1722
1,50
50
00
00
00
0Fe
b-06
1724
1,73
90
00
00
00
0M
ar-0
617
242,
186
00
00
00
00
Apr
-06
1725
2,11
30
00
00
00
0M
ay-0
617
262,
053
00
00
00
00
Jun-
0617
261,
856
00
00
00
10
Jul-0
617
261,
796
00
00
00
00
Aug
-06
1727
1,74
00
00
00
00
0Se
p-06
1728
1,69
90
00
00
00
00c
t-06
1728
1,78
80
00
00
00
0N
ov-0
617
281,
601
00
00
00
00
Dec
-06
1729
1,48
50
00
00
00
1Ja
n-07
1729
1,39
20
00
00
00
0Fe
b-07
1729
1,37
00
00
00
00
0M
ar-0
717
301,
604
00
00
00
00
Apr
-07
1731
1,69
40
00
00
00
0
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
T
LAC
US
TF1
LAC
US
TF
LAST
AR
TB
0210
B02
01B
0707
B09
08B
0110
B02
12JU
ND
ECM
ay-0
717
311,
807
00
00
00
00
Jun-
0717
321,
710
00
00
00
10
Jul-0
717
311,
573
00
10
00
00
Aug
-07
1732
1,40
70
00
00
00
0Se
p-07
1732
1,27
40
00
00
00
00c
t-07
1733
1,24
10
00
00
00
0N
ov-0
717
331,
056
00
00
00
00
Dec
-07
1733
952
00
00
00
01
Jan-
0817
3392
90
00
00
00
0Fe
b-08
1734
948
00
00
00
00
Mar
-08
1735
1,13
00
00
00
00
0A
pr-0
817
351,
172
00
00
00
00
May
-08
1735
1,21
50
00
00
00
0Ju
n-08
1735
1,11
20
00
00
01
0Ju
l-08
1735
946
00
00
00
00
Aug
-08
1735
791
00
00
00
00
Sep-
0817
3569
00
00
10
00
00c
t-08
1735
701
00
00
00
00
Nov
-08
1735
618
00
00
00
00
Dec
-08
1735
565
00
00
00
01
Jan-
0917
3553
30
00
00
00
0Fe
b-09
1735
516
00
00
00
00
Mar
-09
1735
576
00
00
00
00
Apr
-09
1735
557
00
00
00
00
May
-09
1735
557
00
00
00
00
Jun-
0917
3551
80
00
00
01
0Ju
l-09
1735
493
00
00
00
00
Aug
-09
1734
445
00
00
00
00
Sep-
0917
3438
10
00
00
00
00c
t-09
1735
328
00
00
00
00
Nov
-09
1735
264
00
00
00
00
Dec
-09
1735
255
00
00
00
01
Jan-
1017
3630
20
00
01
00
0Fe
b-10
1738
344
10
00
00
00
Mar
-10
1738
412
00
00
00
00
Apr
-10
1739
391
00
00
00
00
May
-10
1739
413
00
00
00
00
Jun-
1017
3946
90
00
00
01
0Ju
l-10
1740
612
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
TLA
CU
STF
1LA
CU
ST
FLA
STA
RT
B02
10B
0201
B07
07B
0908
B01
10B
0212
JUN
DEC
Aug
-10
1740
707
00
00
00
00
Sep-
1017
4172
10
00
00
00
0O
ct-1
017
4161
50
00
00
00
0N
ov-1
017
4144
70
00
00
00
0D
ec-1
017
4135
90
00
00
00
1Ja
n-11
1742
361
00
00
00
00
Feb-
1117
4340
70
00
00
00
0M
ar-1
117
4356
00
00
00
00
0A
pr-1
117
4473
90
00
00
00
0M
ay-1
117
4494
90
00
00
00
0Ju
n-11
1744
1,06
20
00
00
01
0Ju
l-11
1744
1,00
90
00
00
00
0A
ug-1
117
4493
80
00
00
00
0Se
p-11
1745
888
00
00
00
00
Oct
-11
1745
869
00
00
00
00
Nov
-11
1745
727
00
00
00
00
Dec
-11
1745
625
00
00
00
01
Jan-
1217
4660
70
00
00
00
0Fe
b-12
1747
632
00
00
01
00
Mar
-12
1748
805
00
00
00
00
Apr
-12
1748
934
00
00
00
00
May
-12
1748
1,08
30
00
00
00
0Ju
n-12
1748
1,10
40
00
00
00
0Ju
l-12
1749
1,04
50
00
00
00
0A
ug-1
217
4997
00
00
00
00
0Se
p-12
1749
919
00
00
00
00
Oct
-12
1750
928
00
00
00
00
Nov
-12
1751
797
00
00
00
00
Dec
-12
1750
698
00
00
00
01
Jan-
131,
752
1,75
167
90
00
00
00
0Fe
b-13
1,75
21,
751
696
00
00
00
00
Mar
-13
1,75
21,
752
856
00
00
00
00
Apr
-13
1,75
31,
752
883
00
00
00
00
May
-13
1,75
31,
753
949
00
00
00
00
Jun-
131,
754
1,75
394
10
00
00
00
0Ju
l-13
1,75
41,
753
970
00
00
00
00
Aug
-13
1,75
41,
754
956
00
00
00
00
Sep-
131,
755
1,75
491
40
00
00
00
0O
ct-1
31,
755
1,75
489
60
00
00
00
0
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
TLA
CU
STF
1LA
CU
ST
FLA
STA
RT
B02
10B
0201
B07
07B
0908
B01
10B
0212
JUN
DEC
Nov
-13
1,75
51,
755
772
00
00
00
00
Dec
-13
1,75
51,
755
728
00
00
00
01
Jan-
141,
756
1,75
575
80
00
00
00
0Fe
b-14
1,75
61,
755
830
00
00
00
00
Mar
-14
1,75
61,
755
1,05
60
00
00
00
0A
pr-1
41,
756
1,75
61,
166
00
00
00
00
May
-14
1,75
61,
756
1,31
00
00
00
00
0Ju
n-14
1,75
71,
756
1,33
90
00
00
00
0Ju
l-14
1,75
71,
756
1,39
90
00
00
00
0A
ug-1
41,
757
1,75
71,
412
00
00
00
00
Sep-
141,
758
1,75
71,
401
00
00
00
00
Oct
-14
1,75
81,
757
1,43
20
00
00
00
0N
ov-1
41,
758
1,75
81,
288
00
00
00
00
Dec
-14
1,75
91,
758
1,25
50
00
00
00
1Ja
n-15
1,75
91,
758
1,33
60
00
00
00
0Fe
b-15
1,75
91,
759
1,45
60
00
00
00
0M
ar-1
51,
760
1,75
91,
797
00
00
00
00
Apr
-15
1,76
01,
760
1,88
30
00
00
00
0M
ay-1
51,
761
1,76
01,
997
00
00
00
00
Jun-
151,
761
1,76
11,
934
00
00
00
00
Jul-1
51,
762
1,76
11,
925
00
00
00
00
Aug
-15
1,76
31,
762
1,85
50
00
00
00
0Se
p-15
1,76
31,
763
1,76
20
00
00
00
0O
ct-1
51,
764
1,76
31,
710
00
00
00
00
Nov
-15
1,76
51,
764
1,45
30
00
00
00
0D
ec-1
51,
765
1,76
41,
331
00
00
00
01
Jan-
161,
765
1,76
51,
332
00
00
00
00
Feb-
161,
766
1,76
51,
390
00
00
00
00
Mar
-16
1,76
71,
766
1,67
90
00
00
00
0A
pr-1
61,
767
1,76
71,
753
00
00
00
00
May
-16
1,76
81,
767
1,86
70
00
00
00
0Ju
n-16
1,76
81,
768
1,81
40
00
00
00
0Ju
l-16
1,76
91,
768
1,80
70
00
00
00
0A
ug-1
61,
769
1,76
91,
740
00
00
00
00
Sep-
161,
770
1,77
01,
649
00
00
00
00
Oct
-16
1,77
11,
770
1,60
60
00
00
00
0N
ov-1
61,
771
1,77
11,
368
00
00
00
00
Dec
-16
1,77
21,
771
1,25
30
00
00
00
1Ja
n-17
1,77
21,
772
1,25
90
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
LAC
US
TLA
CU
STF
1LA
CU
ST
FLA
STA
RT
B02
10B
0201
B07
07B
0908
B01
10B
0212
JUN
DEC
Feb-
171,
773
1,77
21,
318
00
00
00
00
Mar
-17
1,77
31,
773
1,59
70
00
00
00
0A
pr-1
71,
774
1,77
31,
671
00
00
00
00
May
-17
1,77
41,
774
1,78
00
00
00
00
0Ju
n-17
1,77
51,
774
1,72
90
00
00
00
0Ju
l-17
1,77
51,
775
1,71
80
00
00
00
0A
ug-1
71,
776
1,77
51,
649
00
00
00
00
Sep-
171,
777
1,77
61,
556
00
00
00
00
Oct
-17
1,77
71,
777
1,51
00
00
00
00
0N
ov-1
71,
778
1,77
71,
282
00
00
00
00
Dec
-17
1,77
81,
777
1,17
30
00
00
00
1
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
Jan-
0115
,682
18,1
4180
.5Fe
b-01
18,3
0620
,447
84.6
Mar
-01
21,3
6820
,198
103.
0A
pr-0
119
,844
18,2
1910
8.3
May
-01
18,4
2816
,175
115.
9Ju
n-01
17,1
1315
,297
113.
2Ju
l-01
16,2
6815
,290
113.
3A
ug-0
115
,464
15,3
3510
9.6
Sep
-01
14,7
0014
,866
104.
2O
ct-O
114
,462
14,0
7810
1.6
Nov
-01
14,2
2713
,407
86.8
Dec
-01
13,9
9613
,156
79.8
Jan-
0214
,318
13,2
1980
.5F
eb-0
214
,649
13,3
4984
.6M
ar-0
214
,987
13,3
8410
3.0
Apr
-02
14,6
1213
,362
108.
3M
ay-0
214
,247
13,3
8611
5.9
Jun-
0213
,891
13,5
9311
3.2
Jul-0
214
,461
14,2
1211
3.3
Aug
-02
15,0
5515
,519
109.
6S
ep-0
215
,673
17,4
6010
4.2
0ct-
02
16,8
7819
,262
101.
6N
ov-0
218
,177
19,9
0386
.8D
ec-0
219
,575
18,8
5279
.8Ja
n-03
19,0
8517
,146
80.5
Feb
-03
18,6
0716
,382
84.6
Mar
-03
18,1
4117
,358
103.
0A
pr-0
319
,002
19,1
7510
8.3
May
-03
19,9
0420
,207
115.
9Ju
n-03
20,8
4919
,459
113.
2Ju
l-03
19,5
6817
,848
113.
3A
ug-0
318
,366
16,9
4610
9.6
Sep
-03
17,2
3817
,781
104.
20c
t-0
318
,683
19,6
3310
1.6
Nov
-03
20,2
5021
,253
86.8
Dec
-03
21,9
4821
,763
79.8
Jan-
0421
,527
21,4
2780
.5F
eb-0
421
,114
20,9
0684
.6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
Mar
-04
20,7
0920
,686
103.
0A
pr-0
421
,266
20,8
5910
8.3
May
-04
21,8
3721
,393
115.
9Ju
n-04
22,4
2422
,171
113.
2Ju
l-04
22,5
1722
,868
113.
3A
ug-0
422
,611
23,0
8810
9.6
Sep
-04
22,7
0522
,667
104.
20c
t-0
422
,942
22,1
5710
1.6
Nov
-04
23,1
8122
,319
86.8
Dec
-04
23,4
2223
,496
79.8
Jan-
0523
,803
24,7
3180
.5F
eb-0
524
,190
24,6
4384
.6M
ar-0
524
,584
22,6
2810
3.0
Apr
-05
23,0
3219
,928
108.
3M
ay-0
521
,579
18,6
6311
5.9
Jun-
0520
,217
20,0
0811
3.2
Jul-0
521
,300
22,4
2611
3.3
Aug
-05
22,4
4223
,454
109.
6S
ep-0
523
,644
21,6
5210
4.2
0ct-
05
22,1
6418
,799
101.
6N
ov-0
520
,775
17,6
2986
.8D
ec-0
519
,474
19,8
0479
.8Ja
n-06
21,2
6123
,622
80.5
Feb
-06
23,2
1126
,094
84.6
Mar
-06
25,3
4125
,590
103.
0A
pr-0
623
,921
22,9
2910
8.3
May
-06
22,5
8219
,909
115.
9Ju
n-06
21,3
1718
,016
113.
2Ju
l-06
20,4
9117
,547
113.
3A
ug-0
619
,698
18,3
9810
9.6
Sep
-06
18,9
3520
,215
104.
20c
t-0
620
,160
22,0
6310
1.6
Nov
-06
21,4
6322
,823
86.8
Dec
-06
22,8
5221
,837
79.8
Jan-
0721
,607
19,9
0480
.5F
eb-0
720
,431
18,4
0984
.6M
ar-0
719
,319
18,0
5910
3.0
Apr
-07
19,2
3518
,327
108.
3
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
May
-07
19,1
5118
,244
115.
9Ju
n-07
19,0
6817
,168
113.
2Ju
l-07
17,7
2815
,580
113.
3A
ug-0
716
,482
14,3
2810
9.6
Sep
-07
15,3
2414
,017
104.
20c
t-0
715
,008
14,2
8610
1.6
Nov
-07
14,6
9814
,511
86.8
Dec
-07
14,3
9414
,264
79.8
Jan-
0814
,001
13,7
1380
.5F
eb-0
813
,618
13,2
5484
.6M
ar-0
813
,246
13,0
7210
3.0
Apr
-08
13,1
2912
,856
108.
3M
ay-0
813
,014
12,1
2911
5.9
Jun-
0812
,899
10,6
6311
3.2
Jul-0
811
,042
8,98
411
3.3
Aug
-08
9,45
37,
860
109.
6S
ep-0
88,
092
7,80
410
4.2
0ct-
08
8,17
38,
367
101.
6N
ov-0
88,
255
8,82
886
.8D
ec-0
88,
337
8,66
979
.8Ja
n-09
7,90
97,
982
80.5
Feb
-09
7,50
37,
122
84.6
Mar
-09
7,11
86,
303
103.
0A
pr-0
96,
735
5,61
310
8.3
May
-09
6,37
35,
157
115.
9Ju
n-09
6,03
04,
941
113.
2Ju
l-09
5,66
44,
781
113.
3A
ug-0
95,
321
4,42
110
9.6
Sep
-09
4,99
83,
774
104.
20c
t-0
94,
558
3,18
710
1.6
Nov
-09
4,15
73,
144
86.8
Dec
-09
3,79
23,
884
79.8
Jan-
104,
137
4,86
280
.5F
eb-1
04,
515
5,24
884
.6M
ar-1
04,
927
4,68
210
3.0
Apr
-10
4,81
83,
840
108.
3M
ay-1
04,
711
3,84
511
5.9
Jun-
104,
606
5,32
511
3.2
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
Jul-1
05,
498
7,45
211
3.3
Aug
-10
6,56
28,
912
109.
6S
ep-1
07,
833
8,77
810
4.2
Oct
-10
6,98
47,
547
101.
6N
ov-1
06,
228
6,12
586
.8D
ec-1
05,
553
5,25
279
.8Ja
n-11
5,60
15,
165
80.5
Feb-
115,
650
5,89
484
.6M
ar-1
15,
699
7,34
310
3.0
Ap
r-1
17,
376
9,00
710
8.3
May
-11
9,54
710
,089
115.
9Ju
n-1
112
,356
10,1
4911
3.2
Jul-1
111
,712
9,66
311
3.3
Aug
-11
11,1
019,
431
109.
6S
ep-1
110
,522
9,93
710
4.2
Oct
-11
9,80
710
,706
101.
6N
ov-1
19,
140
10,9
7386
.8D
ec-1
18,
518
10,2
9079
.8Ja
n-12
8,89
29,
203
80.5
Feb
-12
9,28
28,
631
84.6
Mar
-12
9,68
99,
068
103.
0A
pr-1
210
,676
10,0
2710
8.3
May
-12
11,7
6310
,658
115.
9Ju
n-12
12,9
6210
,430
113.
2Ju
l-12
12,3
469,
780
113.
3A
ug-1
211
,759
9,47
710
9.6
Sep
-12
11,2
009,
967
104.
2O
ct-1
211
,221
10,6
9310
1.6
Nov
-12
11,2
4210
,801
86.8
Dec
-12
11,2
629,
747
79.8
Jan-
1312
,276
7,96
880
.5F
eb-1
313
,381
6,34
784
.6M
ar-1
314
,586
5,35
810
3.0
Apr
-13
14,5
924,
971
108.
3M
ay-1
314
,598
5,04
011
5.9
Jun-
1314
,604
5,35
011
3.2
Jul-1
314
,844
5,69
311
3.3
Aug
-13
15,0
885,
856
109.
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
Sep
-13
15,3
365,
717
104.
2O
ct-1
315
,704
5,44
210
1.6
Nov
-13
16,0
815,
283
86.8
Dec
-13
16,4
675,
434
79.8
Jan-
1416
,709
5,89
880
.5F
eb-1
416
,955
6,56
884
.6M
ar-1
417
,205
7,40
410
3.0
Apr
-14
17,4
758,
371
108.
3M
ay-1
417
,749
9,37
411
5.9
Jun-
1418
,028
10,3
6311
3.2
Jul-1
418
,275
11,3
5211
3.3
Aug
-14
18,5
2512
,392
109.
6S
ep-1
418
,779
13,5
0010
4.2
Oct
-14
19,0
1814
,792
101.
6N
ov-1
419
,260
16,3
7686
.8D
ec-1
419
,505
18,2
4479
.8Ja
n-15
19,7
9520
,040
80.5
Feb
-15
20,0
9021
,186
84.6
Mar
-15
20,3
9021
,464
103.
0A
pr-1
520
,655
21,0
8510
8.3
May
-15
20,9
2420
,420
115.
9Ju
n-15
21,1
9719
,798
113.
2Ju
l-15
21,4
6219
,293
113.
3A
ug-1
521
,731
18,8
8710
9.6
Sep
-15
22,0
0318
,579
104.
2O
ct-1
522
,038
18,3
3710
1.6
Nov
-15
22,0
7218
,131
86.8
Dec
-15
22,1
0717
,938
79.8
Jan-
1621
,991
17,7
4480
.5F
eb-1
621
,876
17,5
5384
.6M
ar-1
621
,762
17,3
5810
3.0
Apr
-16
21,7
0117
,165
108.
3M
ay-1
621
,641
16,9
9711
5.9
Jun-
1621
,581
16,8
6411
3.2
Jul-1
621
,494
16,7
6911
3.3
Aug
-16
21,4
0716
,707
109.
6S
ep-1
621
,321
16,6
7310
4.2
Oct
-16
21,2
8416
,642
101.
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
LA C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
LA
Sta
rtG
IL
AS
tart
Moo
dys
Sea
sAd
jlnd
ex
Nov
-16
21,2
4716
,587
86.8
Dec
-16
21,2
1016
,489
79.8
Jan-
1721
,181
16,3
5780
.5F
eb-1
721
,152
16,2
1984
.6M
ar-1
721
,123
16,0
8310
3.0
Apr
-17
21,0
9515
,939
108.
3M
ay-1
721
,067
15,7
8411
5.9
Jun-
1721
,039
15,6
1211
3.2
Jul-1
720
,957
15,4
2811
3.3
Aug
-17
20,8
7615
,234
109.
6S
ep-1
720
,795
15,0
4510
4.2
Oct
-17
20,7
8114
,863
101.
6N
ov-1
720
,767
14,6
9386
.8D
ec-1
720
,753
14,5
3879
.8
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
iver
side
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
RIV
CU
ST
RIV
CU
STF
1R
IVC
US
TFR
IVS
TAR
TJU
LB
1008
B11
08B
1207
B12
02B
0306
B01
08B
0208
B05
10(0
00s)
(0
00s)
(000
s)Ja
n-01
407
979
00
00
00
00
0Fe
b-01
408
1054
00
00
00
00
0M
ar-0
140
913
220
00
00
00
00
Apr
-01
410
1442
00
00
00
00
0M
ay-0
141
115
850
00
00
00
00
Jun-
0141
215
630
00
00
00
00
Jul-0
141
315
451
00
00
00
00
Aug
-01
415
1486
00
00
00
00
0Se
p-01
415
1429
00
00
00
00
0O
ct-O
141
714
450
00
00
00
00
Nov
-01
418
1275
00
00
00
00
0D
ec-0
141
912
000
00
00
00
00
Jan-
0242
112
080
00
00
00
00
Feb-
0242
212
760
00
00
00
00
Mar
-02
423
1562
00
00
00
00
0A
pr-0
242
416
520
00
00
00
00
May
-02
425
1793
00
00
00
00
0Ju
n-02
426
1787
00
00
00
00
0Ju
l-02
428
1868
10
00
00
00
0A
ug-0
242
918
870
00
00
00
00
Sep
-02
430
1868
00
00
00
00
00c
t-02
432
1871
00
00
00
00
0N
ov-0
243
416
380
00
00
00
00
Dec
-02
436
1545
00
00
10
00
0Ja
n-03
437
1706
00
00
00
00
0Fe
b-03
439
1880
00
00
00
00
0M
ar-0
344
024
020
00
00
00
00
Apr
-03
441
2614
00
00
00
00
0M
ay-0
344
228
460
00
00
00
00
Jun-
0344
427
640
00
00
00
00
Jul-0
344
625
421
00
00
00
00
Aug
-03
448
2287
00
00
00
00
0S
ep-0
345
020
920
00
00
00
00
0ct-
0345
221
580
00
00
00
00
Nov
-03
453
1953
00
00
00
00
0D
ec-0
345
518
860
00
00
00
00
Jan-
0445
717
650
00
00
00
00
Feb-
0445
819
170
00
00
00
00
Mar
-04
460
2404
00
00
00
00
0A
pr-0
446
125
780
00
00
00
00
May
-04
463
2825
00
00
00
00
0Ju
n-04
465
2832
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
iver
side
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
RIV
CU
ST
RIV
CU
STF
1R
IVC
US
TF
RIV
STA
RT
JUL
B10
08B
1108
B12
07B
1202
B03
06B
0108
B02
08B
0510
Jul-0
446
728
591
00
00
00
00
Aug
-04
469
2760
00
00
00
00
0S
ep-0
447
125
810
00
00
00
00
0ct-
0447
324
260
00
00
00
00
Nov
-04
475
2002
00
00
00
00
0D
ec-0
447
718
020
00
00
00
00
Jan-
0547
919
100
00
00
00
00
Feb-
0548
120
170
00
00
00
00
Mar
-05
482
2454
00
00
00
00
0A
pr-0
548
425
960
00
00
00
00
May
-05
486
2849
00
00
00
00
0Ju
n-05
488
2912
00
00
00
00
0Ju
l-05
490
3082
10
00
00
00
0A
ug-0
549
230
590
00
00
00
00
Sep
-05
494
2863
00
00
00
00
00c
t-05
496
2550
00
00
00
00
0N
ov-0
549
920
200
00
00
00
00
Dec
-05
501
1810
00
00
00
00
0Ja
n-06
504
1802
00
00
00
00
0Fe
b-06
506
1967
00
00
00
00
0M
ar-0
650
824
040
00
00
10
00
Apr
-06
510
2413
00
00
00
00
0M
ay-0
651
224
420
00
00
00
00
Jun-
0651
422
620
00
00
00
00
Jul-0
651
620
881
00
00
00
00
Aug
-06
518
1873
00
00
00
00
0S
ep-0
652
016
600
00
00
00
00
0ct-
0652
115
260
00
00
00
00
Nov
-06
523
1226
00
00
00
00
0D
ec-0
652
410
580
00
00
00
00
Jan-
0752
510
030
00
00
00
00
Feb-
0752
610
260
00
00
00
00
Mar
-07
527
1221
00
00
00
00
0A
pr-0
752
812
350
00
00
00
00
May
-07
528
1274
00
00
00
00
0Ju
n-07
529
1193
00
00
00
00
0Ju
l-07
530
1110
10
00
00
00
0A
ug-0
753
197
90
00
00
00
00
Sep
-07
531
828
00
00
00
00
00c
t-07
532
682
00
00
00
00
0N
ov-0
753
349
70
00
00
00
00
Dec
-07
533
406
00
01
00
00
0Ja
n-08
533
424
00
00
00
10
0Fe
b-08
533
452
00
00
00
01
0
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
iver
side
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
RIV
CU
ST
RIV
CU
STF
1R
IVC
US
TF
RIV
STA
RT
JUL
B10
08B
1108
B12
07B
1202
B03
06B
0108
B02
08B
0510
Mar
-08
533
554
00
00
00
00
0A
pr-0
853
357
50
00
00
00
00
May
-08
534
599
00
00
00
00
0Ju
n-08
534
561
00
00
00
00
0Ju
l-08
535
511
10
00
00
00
0A
ug-0
853
544
90
00
00
00
00
Sep
-08
536
392
00
00
00
00
00c
t-08
535
357
01
00
00
00
0N
ov-0
853
628
30
01
00
00
00
Dec
-08
536
239
00
00
00
00
0Ja
n-09
536
239
00
00
00
00
0Fe
b-09
537
246
00
00
00
00
0M
ar-0
953
730
50
00
00
00
00
Apr
-09
537
343
00
00
00
00
0M
ay-0
953
838
60
00
00
00
00
Jun-
0953
838
40
00
00
00
00
Jul-0
953
936
41
00
00
00
00
Aug
-09
539
331
00
00
00
00
0S
ep-0
954
029
90
00
00
00
00
0ct-
0954
029
60
00
00
00
00
Nov
-09
541
266
00
00
00
00
0D
ec-0
954
226
50
00
00
00
00
Jan-
1054
232
80
00
00
00
00
Feb-
1054
336
10
00
00
00
00
Mar
-10
543
434
00
00
00
00
0A
pr-1
054
439
60
00
00
00
00
May
-10
545
372
00
00
00
00
1Ju
n-10
546
342
00
00
00
00
0Ju
l-10
546
371
10
00
00
00
0A
ug-1
054
738
60
00
00
00
00
Sep
-10
547
380
00
00
00
00
0O
ct-1
054
835
60
00
00
00
00
Nov
-10
548
284
00
00
00
00
0D
ec-1
054
824
20
00
00
00
00
Jan-
1154
820
90
00
00
00
00
Feb-
1154
920
20
00
00
00
00
Mar
-11
549
236
00
00
00
00
0A
pr-1
155
025
70
00
00
00
00
May
-11
550
285
00
00
00
00
0Ju
n-11
551
285
00
00
00
00
0Ju
l-11
551
292
10
00
00
00
0A
ug-1
155
128
90
00
00
00
00
Sep-
1155
228
40
00
00
00
00
Oct
-11
552
291
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
iver
side
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
RIV
CU
ST
RIV
CU
STF
1R
IVC
US
TFR
IVS
TAR
TJU
LB
1008
B11
08B
1207
B12
02B
0306
B01
08B
0208
B05
10N
ov-1
155
225
90
00
00
00
00
Dec
-11
552
244
00
00
00
00
0Ja
n-12
553
231
00
00
00
00
0Fe
b-12
553
231
00
00
00
00
0M
ar-1
255
327
20
00
00
00
00
Apr
-12
554
293
00
00
00
00
0M
ay-1
255
432
90
00
00
00
00
Jun-
1255
434
00
00
00
00
00
Jul-1
255
534
81
00
00
00
00
Aug
-12
555
331
00
00
00
00
0S
ep-1
255
629
70
00
00
00
00
Oct
-12
556
291
00
00
00
00
0N
ov-1
255
627
90
00
00
00
00
Dec
-12
557
321
00
00
00
00
0Ja
n-13
557
407
00
00
00
00
0Fe
b-13
557
557
504
00
00
00
00
0M
ar-1
355
755
866
50
00
00
00
00
Apr
-13
558
558
717
00
00
00
00
0M
ay-1
355
855
978
10
00
00
00
00
Jun-
1355
955
979
00
00
00
00
00
Jul-1
356
056
082
81
00
00
00
00
Aug
-13
560
560
838
00
00
00
00
0S
ep-1
356
156
182
80
00
00
00
00
Oct
-13
562
562
837
00
00
00
00
0N
ov-1
356
256
374
60
00
00
00
00
Dec
-13
563
563
726
00
00
00
00
0Ja
n-14
564
564
762
00
00
00
00
0Fe
b-14
565
565
840
00
00
00
00
0M
ar-1
456
556
610
590
00
00
00
00
Apr
-14
566
567
1145
00
00
00
00
0M
ay-1
456
756
712
590
00
00
00
00
Jun-
1456
856
812
660
00
00
00
00
Jul-1
456
956
913
021
00
00
00
00
Aug
-14
570
570
1287
00
00
00
00
0S
ep-1
457
157
112
440
00
00
00
00
Oct
-14
572
572
1228
00
00
00
00
0N
ov-1
457
357
310
620
00
00
00
00
Dec
-14
574
574
995
00
00
00
00
0Ja
n-15
575
575
1011
00
00
00
00
0Fe
b-15
576
576
1081
00
00
00
00
0M
ar-1
557
757
713
300
00
00
00
00
Apr
-15
577
578
1408
00
00
00
00
0M
ay-1
557
857
915
220
00
00
00
00
Jun-
1557
958
015
100
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
iver
side
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
RIV
CU
ST
RIV
CU
STF
1R
IVC
US
TFR
IVS
TAR
TJU
LB
1008
B11
08B
1207
B12
02B
0306
B01
08B
0208
B05
10Ju
l-15
581
581
1535
10
00
00
00
0A
ug-1
558
258
215
090
00
00
00
00
Sep
-15
583
583
1457
00
00
00
00
0O
ct-1
558
458
414
300
00
00
00
00
Nov
-15
585
585
1227
00
00
00
00
0D
ec-1
558
658
711
340
00
00
00
00
Jan-
1658
758
811
490
00
00
00
00
Feb-
1658
958
912
130
00
00
00
00
Mar
-16
590
590
1480
00
00
00
00
0A
pr-1
659
159
115
570
00
00
00
00
May
-16
592
592
1670
00
00
00
00
0Ju
n-16
593
593
1634
00
00
00
00
0Ju
l-16
594
595
1637
10
00
00
00
0A
ug-1
659
559
615
860
00
00
00
00
Sep
-16
597
597
1511
00
00
00
00
0O
ct-1
659
859
814
790
00
00
00
00
Nov
-16
599
599
1267
00
00
00
00
0D
ec-1
660
060
111
710
00
00
00
00
Jan-
1760
260
211
910
00
00
00
00
Feb-
1760
360
312
600
00
00
00
00
Mar
-17
604
604
1538
00
00
00
00
0A
pr-1
760
560
516
050
00
00
00
00
May
-17
606
606
1706
00
00
00
00
0Ju
n-17
607
608
1657
00
00
00
00
0Ju
l-17
609
609
1652
10
00
00
00
0A
ug-1
761
061
015
920
00
00
00
00
Sep
-17
611
611
1506
00
00
00
00
0O
ct-1
761
261
314
650
00
00
00
00
Nov
-17
614
614
1247
00
00
00
00
0D
ec-1
761
561
511
430
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
Jan-
0123
,185
23,0
0280
.50.
63Fe
b-01
23,5
7723
,704
84.6
0.63
Mar
-01
23,9
7524
,766
103.
00.
63A
pr-0
124
,727
25,8
5510
8.3
0.63
May
-01
25,5
0326
,400
115.
90.
63Ju
n-01
26,3
0326
,121
113.
20.
63Ju
l-01
26,2
6125
,496
113.
30.
63A
ug-0
126
,218
25,2
6410
9.6
0.63
Sep
-01
26,1
7525
,895
104.
20.
63O
ct-O
126
,960
27,0
2810
1.6
0.63
Nov
-01
27,7
6828
,047
86.8
0.63
Dec
-01
28,6
0028
,514
79.8
0.63
Jan-
0228
,916
28,5
4580
.50.
63F
eb-0
229
,235
28,4
4184
.60.
63M
ar-0
229
,558
28,4
5110
3.0
0.63
Apr
-02
29,6
5228
,732
108.
30.
63M
ay-0
229
,746
29,4
1311
5.9
0.63
Jun-
0229
,840
30,5
4311
3.2
0.63
Jul-0
231
,102
31,9
6111
3.3
0.63
Aug
-02
32,4
1833
,455
109.
60.
63S
ep-0
233
,789
34,8
0210
4.2
0.63
0ct-
02
34,3
9436
,038
101.
60.
63N
ov-0
235
,011
37,2
3186
.80.
63D
ec-0
235
,638
38,4
6579
.80.
63Ja
n-03
37,6
0239
,888
80.5
0.66
Feb
-03
39,6
7441
,525
84.6
0.66
Mar
-03
41,8
6143
,355
103.
00.
66A
pr-0
343
,573
44,6
7210
8.3
0.66
May
-03
45,3
5444
,375
115.
90.
66Ju
n-03
47,2
0942
,036
113.
20.
66Ju
l-03
43,0
1638
,970
113.
30.
66A
ug-0
339
,195
37,0
8210
9.6
0.66
Sep
-03
35,7
1337
,690
104.
20.
660c
t-0
337
,555
40,0
4710
1.6
0.66
Nov
-03
39,4
9142
,802
86.8
0.66
Dec
-03
41,5
2744
,922
79.8
0.66
Jan-
0443
,459
46,3
5280
.50.
59F
eb-0
445
,481
47,2
7184
.60.
59
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
Mar
-04
47,5
9747
,963
103.
00.
59A
pr-0
448
,832
48,6
8910
8.3
0.59
May
-04
50,0
9849
,693
115.
90.
59Ju
n-04
51,3
9751
,016
113.
20.
59Ju
l-04
51,2
4852
,065
113.
30.
59A
ug-0
451
,100
52,0
2810
9.6
0.59
Sep
-04
50,9
5250
,498
104.
20.
590c
t-0
449
,498
48,2
5010
1.6
0.59
Nov
-04
48,0
8746
,427
86.8
0.59
Dec
-04
46,7
1545
,792
79.8
0.59
Jan-
0547
,017
45,9
1180
.50.
61F
eb-0
547
,322
45,9
7484
.60.
61M
ar-0
547
,628
45,6
0910
3.0
0.61
Apr
-05
48,2
1045
,645
108.
30.
61M
ay-0
548
,800
47,3
8811
5.9
0.61
Jun-
0549
,396
51,2
6811
3.2
0.61
Jul-0
551
,297
55,1
4311
3.3
0.61
Aug
-05
53,2
7056
,003
109.
60.
61S
ep-0
555
,319
52,2
4110
4.2
0.61
0ct-
05
51,6
6446
,538
101.
60.
61N
ov-0
548
,252
42,8
7286
.80.
61D
ec-0
545
,064
43,7
7879
.80.
61Ja
n-06
46,0
9347
,274
80.5
0.58
Feb
-06
47,1
4649
,743
84.6
0.58
Mar
-06
48,2
2349
,034
103.
00.
58A
pr-0
647
,125
45,7
8510
8.3
0.58
May
-06
46,0
5341
,724
115.
90.
58Ju
n-06
45,0
0438
,274
113.
20.
58Ju
l-06
41,1
5735
,646
113.
30.
58A
ug-0
637
,638
33,6
0310
9.6
0.58
Sep
-06
34,4
2032
,008
104.
20.
580c
t-0
631
,943
30,6
2510
1.6
0.58
Nov
-06
29,6
4429
,255
86.8
0.58
Dec
-06
27,5
1127
,779
79.8
0.58
Jan-
0727
,250
26,2
9480
.50.
56F
eb-0
726
,992
25,0
7984
.60.
56M
ar-0
726
,735
24,1
7810
3.0
0.56
Apr
-07
25,5
4223
,464
108.
30.
56
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
May
-07
24,4
0122
,790
115.
90.
56Ju
n-07
23,3
1221
,955
113.
20.
56Ju
l-07
21,3
6120
,716
113.
30.
56A
ug-0
719
,574
18,7
8410
9.6
0.56
Sep
-07
17,9
3616
,183
104.
20.
560c
t-0
715
,364
13,4
7010
1.6
0.56
Nov
-07
13,1
6111
,424
86.8
0.56
Dec
-07
11,2
7410
,569
79.8
0.56
Jan-
0811
,273
10,5
9280
.50.
58F
eb-0
811
,272
10,9
1084
.60.
58M
ar-0
811
,271
11,0
6210
3.0
0.58
Apr
-08
11,1
3810
,921
108.
30.
58M
ay-0
811
,006
10,4
5211
5.9
0.58
Jun-
0810
,876
9,68
611
3.2
0.58
Jul-0
89,
918
8,79
011
3.3
0.58
Aug
-08
9,04
47,
970
109.
60.
58S
ep-0
88,
247
7,39
410
4.2
0.58
0ct-
08
7,60
86,
963
101.
60.
58N
ov-0
87,
018
6,51
986
.80.
58D
ec-0
86,
475
5,98
579
.80.
58Ja
n-09
6,37
65,
524
80.5
0.60
Feb
-09
6,27
95,
394
84.6
0.60
Mar
-09
6,18
45,
690
103.
00.
60A
pr-0
96,
502
6,19
010
8.3
0.60
May
-09
6,83
66,
517
115.
90.
60Ju
n-09
7,18
76,
421
113.
20.
60Ju
l-09
6,86
96,
017
113.
30.
60A
ug-0
96,
566
5,54
510
9.6
0.60
Sep
-09
6,27
65,
243
104.
20.
600c
t-0
96,
424
5,25
710
1.6
0.60
Nov
-09
6,57
65,
712
86.8
0.60
Dec
-09
6,73
26,
598
79.8
0.60
Jan-
107,
138
7,46
980
.50.
67F
eb-1
07,
569
7,71
884
.60.
67M
ar-1
08,
026
7,07
910
3.0
0.67
Apr
-10
7,10
55,
991
108.
30.
67M
ay-1
06,
290
5,21
811
5.9
0.67
Jun-
105,
568
5,26
311
3.2
0.67
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
Jul-1
05,
869
5,84
511
3.3
0.67
Aug
-10
6,18
76,
415
109.
60.
67S
ep-1
06,
523
6,54
610
4.2
0.67
Oct
-10
6,27
76,
258
101.
60.
67N
ov-1
06,
042
5,70
686
.80.
67D
ec-1
05,
815
5,04
579
.80.
67Ja
n-11
5,30
64,
451
80.5
0.64
Feb-
114,
842
4,13
484
.60.
64M
ar-1
14,
418
4,16
710
3.0
0.64
Ap
r-1
14,
473
4,42
810
8.3
0.64
May
-11
4,52
94,
710
115.
90.
64Ju
n-1
14,
585
4,86
111
3.2
0.64
Jul-1
14,
745
4,92
011
3.3
0.64
Aug
-11
4,90
94,
998
109.
60.
64S
ep-1
15,
080
5,15
310
4.2
0.64
Oct
-11
5,44
65,
312
101.
60.
64N
ov-1
15,
838
5,35
786
.80.
64D
ec-1
16,
259
5,21
879
.80.
64Ja
n-12
5,95
54,
970
80.5
0.63
Feb
-12
5,66
64,
750
84.6
0.63
Mar
-12
5,39
14,
655
103.
00.
63A
pr-1
25,
596
4,72
910
8.3
0.63
May
-12
5,80
85,
001
115.
90.
63Ju
n-12
6,02
95,
426
113.
20.
63Ju
l-12
5,92
75,
757
113.
30.
63A
ug-1
25,
827
5,67
910
9.6
0.63
Sep
-12
5,72
95,
147
104.
20.
63O
ct-1
26,
008
4,90
710
1.6
0.63
Nov
-12
6,30
05,
934
86.8
0.63
Dec
-12
6,60
78,
739
79.8
0.63
Jan-
137,
232
12,3
6880
.50.
62F
eb-1
37,
916
15,1
5784
.60.
62M
ar-1
38,
665
16,3
3310
3.0
0.62
Apr
-13
9,25
516
,376
108.
30.
62M
ay-1
39,
885
16,1
7711
5.9
0.62
Jun-
1310
,558
16,4
5311
3.2
0.62
Jul-1
311
,176
17,1
0911
3.3
0.62
Aug
-13
11,8
3117
,785
109.
60.
62
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
Sep
-13
12,5
2418
,227
104.
20.
62O
ct-1
313
,227
18,6
3410
1.6
0.62
Nov
-13
13,9
7019
,324
86.8
0.62
Dec
-13
14,7
5520
,476
79.8
0.62
Jan-
1415
,417
21,8
4580
.50.
61F
eb-1
416
,110
22,9
5184
.60.
61M
ar-1
416
,833
23,6
0310
3.0
0.61
Apr
-14
17,6
5423
,945
108.
30.
61M
ay-1
418
,515
24,2
1311
5.9
0.61
Jun-
1419
,418
24,5
8911
3.2
0.61
Jul-1
420
,211
24,9
7411
3.3
0.61
Aug
-14
21,0
3725
,180
109.
60.
61S
ep-1
421
,896
25,0
9310
4.2
0.61
Oct
-14
22,6
5924
,864
101.
60.
61N
ov-1
423
,449
24,7
2086
.80.
61D
ec-1
424
,266
24,7
9879
.80.
61Ja
n-15
25,0
7824
,950
80.5
0.60
Feb
-15
25,9
1624
,941
84.6
0.60
Mar
-15
26,7
8324
,645
103.
00.
60A
pr-1
527
,604
24,1
9710
8.3
0.60
May
-15
28,4
5023
,856
115.
90.
60Ju
n-15
29,3
2323
,794
113.
20.
60Ju
l-15
30,0
2523
,936
113.
30.
60A
ug-1
530
,745
24,1
2210
9.6
0.60
Sep
-15
31,4
8224
,226
104.
20.
60O
ct-1
531
,778
24,2
5810
1.6
0.60
Nov
-15
32,0
7724
,264
86.8
0.60
Dec
-15
32,3
7924
,275
79.8
0.60
Jan-
1632
,617
24,2
7480
.50.
60F
eb-1
632
,856
24,2
3184
.60.
60M
ar-1
633
,097
24,1
2610
3.0
0.60
Apr
-16
33,3
2623
,980
108.
30.
60M
ay-1
633
,556
23,8
3111
5.9
0.60
Jun-
1633
,787
23,7
0711
3.2
0.60
Jul-1
633
,930
23,6
1711
3.3
0.60
Aug
-16
34,0
7323
,560
109.
60.
60S
ep-1
634
,217
23,5
4010
4.2
0.60
Oct
-16
34,3
8423
,562
101.
60.
60
K> CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Riv
ersi
de C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cen
t Riv
Nov
-16
34,5
5323
,634
86.8
0.60
Dec
-16
34,7
2223
,741
79.8
0.60
Jan-
1735
,147
23,8
0580
.50.
60F
eb-1
735
,578
23,7
3184
.60.
60M
ar-1
736
,014
23,4
6910
3.0
0.60
Apr
-17
35,9
6723
,085
108.
30.
60M
ay-1
735
,919
22,7
0911
5.9
0.60
Jun-
1735
,871
22,4
3011
3.2
0.60
Jul-1
735
,851
22,2
2311
3.3
0.60
Aug
-17
35,8
3122
,021
109.
60.
60S
ep-1
735
,811
21,7
8310
4.2
0.60
Oct
-17
35,9
1421
,512
101.
60.
60N
ov-1
736
,016
21,2
3286
.80.
60D
ec-1
736
,119
20,9
6179
.80.
60
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sS
an B
erna
rdin
o C
ount
y R
esid
entia
l C
usto
mer
Add
ition
s M
odel
Dat
a
obs
SB
CU
ST
SB
CU
STF
1S
BC
US
TF
SB
STA
RT
B09
08B
1202
B10
07B
0308
B06
04B
0210
B02
12N
OV
DEC
(000
s)
(000
s)(0
00s)
Jan-
0152
957
00
00
00
00
00
Feb-
0152
961
40
00
00
00
00
Mar
-01
530
770
00
00
00
00
0A
pr-0
153
184
00
00
00
00
00
May
-01
531
923
00
00
00
00
0Ju
n-01
532
910
00
00
00
00
0Ju
l-01
532
899
00
00
00
00
0A
ug-0
153
386
50
00
00
00
00
Sep-
0153
483
20
00
00
00
00
Oct
-O1
535
841
00
00
00
00
0N
ov-0
153
574
20
00
00
00
10
Dec
-01
536
698
00
00
00
00
1Ja
n-02
537
718
00
00
00
00
0Fe
b-02
537
758
00
00
00
00
0M
ar-0
253
892
80
00
00
00
00
Apr
-02
539
982
00
00
00
00
0M
ay-0
254
01,
065
00
00
00
00
0Ju
n-02
541
1,06
20
00
00
00
00
Jul-0
254
11,
110
00
00
00
00
0A
ug-0
254
21,
121
00
00
00
00
0S
ep-0
254
31,
110
00
00
00
00
00c
t-02
544
1,11
20
00
00
00
00
Nov
-02
545
974
00
00
00
01
0D
ec-0
254
691
80
10
00
00
01
Jan-
0354
789
20
00
00
00
00
Feb-
0354
898
30
00
00
00
00
Mar
-03
549
1,25
60
00
00
00
00
Apr
-03
550
1,36
70
00
00
00
00
May
-03
551
1,48
90
00
00
00
00
Jun-
0355
21,
446
00
00
00
00
0Ju
l-03
553
1,33
00
00
00
00
00
Aug
-03
554
1,19
60
00
00
00
00
Sep
-03
555
1,09
40
00
00
00
00
0ct-
0355
61,
129
00
00
00
00
0N
ov-0
355
71,
022
00
00
00
01
0D
ec-0
355
798
70
00
00
00
01
Jan-
0455
81,
246
00
00
00
00
0Fe
b-04
559
1,35
40
00
00
00
00
Mar
-04
560
1,69
80
00
00
00
00
Apr
-04
561
1,82
10
00
00
00
00
May
-04
562
1,99
60
00
00
00
00
Jun-
0456
32,
000
00
00
10
00
0Ju
l-04
564
2,02
00
00
00
00
00
K> cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> CD
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sS
an B
erna
rdin
o C
ount
y R
esid
entia
l C
usto
mer
Add
ition
s M
odel
Dat
a
obs
SB
CU
ST
SB
CU
STF
1S
BC
US
TF
SB
STA
RT
B09
08B
1202
B10
07B
0308
B06
04B
0210
B02
12N
OV
DEC
Aug
-04
565
1,94
90
00
00
00
00
Sep
-04
566
1,82
30
00
00
00
00
0ct-
0456
81,
714
00
00
00
00
0N
ov-0
456
91,
414
00
00
00
01
0D
ec-0
457
01,
273
00
00
00
00
1Ja
n-05
571
1,20
50
00
00
00
00
Feb-
0557
21,
273
00
00
00
00
0M
ar-0
557
31,
548
00
00
00
00
0A
pr-0
557
51,
638
00
00
00
00
0M
ay-0
557
61,
798
00
00
00
00
0Ju
n-05
577
1,83
70
00
00
00
00
Jul-0
557
81,
945
00
00
00
00
0A
ug-0
557
91,
930
00
00
00
00
0S
ep-0
558
11,
806
00
00
00
00
00c
t-05
582
1,60
90
00
00
00
00
Nov
-05
583
1,27
40
00
00
00
10
Dec
-05
585
1,14
20
00
00
00
01
Jan-
0658
61,
328
00
00
00
00
0Fe
b-06
588
1,44
90
00
00
00
00
Mar
-06
589
1,77
10
00
00
00
00
Apr
-06
590
1,77
80
00
00
00
00
May
-06
591
1,79
90
00
00
00
00
Jun-
0659
31,
667
00
00
00
00
0Ju
l-06
594
1,53
90
00
00
00
00
Aug
-06
595
1,38
00
00
00
00
00
Sep
-06
596
1,22
30
00
00
00
00
0ct-
0659
71,
124
00
00
00
00
0N
ov-0
659
890
30
00
00
00
10
Dec
-06
599
780
00
00
00
00
1Ja
n-07
600
792
00
00
00
00
0Fe
b-07
600
810
00
00
00
00
0M
ar-0
760
196
40
00
00
00
00
Apr
-07
602
975
00
00
00
00
0M
ay-0
760
31,
006
00
00
00
00
0Ju
n-07
603
942
00
00
00
00
0Ju
l-07
603
877
00
00
00
00
0A
ug-0
760
477
30
00
00
00
00
Sep
-07
604
653
00
00
00
00
00c
t-07
604
539
00
10
00
00
0N
ov-0
760
439
20
01
00
00
10
Dec
-07
604
320
00
10
00
00
1Ja
n-08
604
309
00
00
00
00
0Fe
b-08
604
330
00
01
00
00
0M
ar-0
860
440
50
00
10
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sS
an B
erna
rdin
o C
ount
y R
esid
entia
l C
usto
mer
Add
ition
s M
odel
Dat
a
obs
SB
CU
ST
SB
CU
STF
1S
BC
US
TF
SB
STA
RT
B09
08B
1202
B10
07B
0308
B06
04B
0210
B02
12N
OV
DEC
Apr
-08
604
420
00
01
00
00
0M
ay-0
860
443
80
00
10
00
00
Jun-
0860
441
00
00
00
00
00
Jul-0
860
437
30
00
00
00
00
Aug
-08
605
328
00
00
00
00
0S
ep-0
860
428
71
00
00
00
00
0ct-
0860
526
10
00
00
00
00
Nov
-08
605
207
00
00
00
01
0D
ec-0
860
517
50
00
00
00
01
Jan-
0960
516
00
00
00
00
00
Feb-
0960
616
50
00
00
00
00
Mar
-09
606
205
00
00
00
00
0A
pr-0
960
623
00
00
00
00
00
May
-09
607
259
00
00
00
00
0Ju
n-09
607
258
00
00
00
00
0Ju
l-09
608
244
00
00
00
00
0A
ug-0
960
822
20
00
00
00
00
Sep
-09
608
201
00
00
00
00
00c
t-09
609
199
00
00
00
00
0N
ov-0
960
917
80
00
00
00
10
Dec
-09
609
178
00
00
00
00
1Ja
n-10
610
162
00
00
00
00
0Fe
b-10
610
178
00
00
01
00
0M
ar-1
061
121
40
00
00
00
00
Apr
-10
611
195
00
00
00
00
0M
ay-1
061
218
40
00
00
00
00
Jun-
1061
216
90
00
00
00
00
Jul-1
061
218
30
00
00
00
00
Aug
-10
613
190
00
00
00
00
0S
ep-1
061
318
70
00
00
00
00
Oct
-10
614
175
00
00
00
00
0N
ov-1
061
314
00
00
00
00
10
Dec
-10
613
119
00
00
00
00
1Ja
n-11
613
118
00
00
00
00
0Fe
b-11
614
114
00
00
00
00
0M
ar-1
161
413
30
00
00
00
00
Apr
-11
615
145
00
00
00
00
0M
ay-1
161
516
10
00
00
00
00
Jun-
1161
516
10
00
00
00
00
Jul-1
161
516
40
00
00
00
00
Aug
-11
615
163
00
00
00
00
0Se
p-11
616
160
00
00
00
00
0O
ct-1
161
616
40
00
00
00
00
Nov
-11
616
146
00
00
00
01
0
K>
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> oo
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sS
an B
erna
rdin
o C
ount
y R
esid
entia
l C
usto
mer
Add
ition
s M
odel
Dat
a
obs
SB
CU
ST
SB
CU
STF
1S
BC
US
TFS
BS
TAR
TB
0908
B12
02B
1007
B03
08B
0604
B02
10B
0212
NO
VD
ECD
ec-1
161
613
70
00
00
00
01
Jan-
1261
613
60
00
00
00
00
Feb-
1261
713
60
00
00
01
00
Mar
-12
617
160
00
00
00
00
0A
pr-1
261
717
20
00
00
00
00
May
-12
617
193
00
00
00
00
0Ju
n-12
618
200
00
00
00
00
0Ju
l-12
618
204
00
00
00
00
0A
ug-1
261
819
40
00
00
00
00
Sep
-12
618
175
00
00
00
00
0O
ct-1
261
817
10
00
00
00
00
Nov
-12
618
164
00
00
00
01
0D
ec-1
261
818
90
00
00
00
01
Jan-
1361
925
00
00
00
00
00
Feb-
1362
061
930
90
00
00
00
00
Mar
-13
620
619
408
00
00
00
00
0A
pr-1
362
062
043
90
00
00
00
00
May
-13
620
620
478
00
00
00
00
0Ju
n-13
621
620
484
00
00
00
00
0Ju
l-13
621
621
508
00
00
00
00
0A
ug-1
362
262
151
40
00
00
00
00
Sep
-13
622
621
507
00
00
00
00
0O
ct-1
362
262
251
30
00
00
00
00
Nov
-13
623
622
457
00
00
00
01
0D
ec-1
362
362
244
50
00
00
00
01
Jan-
1462
362
348
70
00
00
00
00
Feb-
1462
462
353
70
00
00
00
00
Mar
-14
624
624
677
00
00
00
00
0A
pr-1
462
562
473
20
00
00
00
00
May
-14
625
624
805
00
00
00
00
0Ju
n-14
625
625
810
00
00
00
00
0Ju
l-14
626
625
832
00
00
00
00
0A
ug-1
462
662
682
30
00
00
00
00
Sep
-14
627
626
795
00
00
00
00
0O
ct-1
462
762
778
50
00
00
00
00
Nov
-14
628
627
679
00
00
00
01
0D
ec-1
462
862
763
60
00
00
00
01
Jan-
1562
962
866
70
00
00
00
00
Feb-
1562
962
971
30
00
00
00
00
Mar
-15
630
629
878
00
00
00
00
0A
pr-1
563
063
092
90
00
00
00
00
May
-15
631
630
1,00
40
00
00
00
00
Jun-
1563
163
199
60
00
00
00
00
Jul-1
563
263
11,
013
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sS
an B
erna
rdin
o C
ount
y R
esid
entia
l C
usto
mer
Add
ition
s M
odel
Dat
a
obs
SB
CU
ST
SB
CU
STF
1S
BC
US
TFS
BS
TAR
TB
0908
B12
02B
1007
B03
08B
0604
B02
10B
0212
NO
VD
ECA
ug-1
563
263
299
60
00
00
00
00
Sep
-15
633
632
961
00
00
00
00
0O
ct-1
563
463
394
30
00
00
00
00
Nov
-15
634
634
810
00
00
00
01
0D
ec-1
563
563
474
80
00
00
00
01
Jan-
1663
563
575
80
00
00
00
00
Feb-
1663
663
580
00
00
00
00
00
Mar
-16
637
636
976
00
00
00
00
0A
pr-1
663
763
71,
028
00
00
00
00
0M
ay-1
663
863
71,
102
00
00
00
00
0Ju
n-16
638
638
1,07
80
00
00
00
00
Jul-1
663
963
91,
080
00
00
00
00
0A
ug-1
664
063
91,
046
00
00
00
00
0S
ep-1
664
164
099
70
00
00
00
00
Oct
-16
641
641
976
00
00
00
00
0N
ov-1
664
264
183
60
00
00
00
10
Dec
-16
642
642
772
00
00
00
00
1Ja
n-17
643
642
786
00
00
00
00
0Fe
b-17
644
643
831
00
00
00
00
0M
ar-1
764
464
41,
015
00
00
00
00
0A
pr-1
764
564
51,
059
00
00
00
00
0M
ay-1
764
664
51,
126
00
00
00
00
0Ju
n-17
646
646
1,09
30
00
00
00
00
Jul-1
764
764
71,
090
00
00
00
00
0A
ug-1
764
864
71,
050
00
00
00
00
0S
ep-1
764
964
899
40
00
00
00
00
Oct
-17
649
649
967
00
00
00
00
0N
ov-1
765
064
982
30
00
00
00
10
Dec
-17
650
650
754
00
00
00
00
1
K> CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
Jan-
0123
,185
23,0
0280
.50.
37Fe
b-01
23,5
7723
,704
84.6
0.37
Mar
-01
23,9
7524
,766
103.
00.
37A
pr-0
124
,727
25,8
5510
8.3
0.37
May
-01
25,5
0326
,400
115.
90.
37Ju
n-01
26,3
0326
,121
113.
20.
37Ju
l-01
26,2
6125
,496
113.
30.
37A
ug-0
126
,218
25,2
6410
9.6
0.37
Sep
-01
26,1
7525
,895
104.
20.
37O
ct-O
126
,960
27,0
2810
1.6
0.37
Nov
-01
27,7
6828
,047
86.8
0.37
Dec
-01
28,6
0028
,514
79.8
0.37
Jan-
0228
,916
28,5
4580
.50.
37F
eb-0
229
,235
28,4
4184
.60.
37M
ar-0
229
,558
28,4
5110
3.0
0.37
Apr
-02
29,6
5228
,732
108.
30.
37M
ay-0
229
,746
29,4
1311
5.9
0.37
Jun-
0229
,840
30,5
4311
3.2
0.37
Jul-0
231
,102
31,9
6111
3.3
0.37
Aug
-02
32,4
1833
,455
109.
60.
37S
ep-0
233
,789
34,8
0210
4.2
0.37
0ct-
02
34,3
9436
,038
101.
60.
37N
ov-0
235
,011
37,2
3186
.80.
37D
ec-0
235
,638
38,4
6579
.80.
37Ja
n-03
37,6
0239
,888
80.5
0.34
Feb
-03
39,6
7441
,525
84.6
0.34
Mar
-03
41,8
6143
,355
103.
00.
34A
pr-0
343
,573
44,6
7210
8.3
0.34
May
-03
45,3
5444
,375
115.
90.
34Ju
n-03
47,2
0942
,036
113.
20.
34Ju
l-03
43,0
1638
,970
113.
30.
34A
ug-0
339
,195
37,0
8210
9.6
0.34
Sep
-03
35,7
1337
,690
104.
20.
340c
t-0
337
,555
40,0
4710
1.6
0.34
Nov
-03
39,4
9142
,802
86.8
0.34
Dec
-03
41,5
2744
,922
79.8
0.34
Jan-
0443
,459
46,3
5280
.50.
41F
eb-0
445
,481
47,2
7184
.60.
41
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
Mar
-04
47,5
9747
,963
103.
00.
41A
pr-0
448
,832
48,6
8910
8.3
0.41
May
-04
50,0
9849
,693
115.
90.
41Ju
n-04
51,3
9751
,016
113.
20.
41Ju
l-04
51,2
4852
,065
113.
30.
41A
ug-0
451
,100
52,0
2810
9.6
0.41
Sep
-04
50,9
5250
,498
104.
20.
410c
t-0
449
,498
48,2
5010
1.6
0.41
Nov
-04
48,0
8746
,427
86.8
0.41
Dec
-04
46,7
1545
,792
79.8
0.41
Jan-
0547
,017
45,9
1180
.50.
39F
eb-0
547
,322
45,9
7484
.60.
39M
ar-0
547
,628
45,6
0910
3.0
0.39
Apr
-05
48,2
1045
,645
108.
30.
39M
ay-0
548
,800
47,3
8811
5.9
0.39
Jun-
0549
,396
51,2
6811
3.2
0.39
Jul-0
551
,297
55,1
4311
3.3
0.39
Aug
-05
53,2
7056
,003
109.
60.
39S
ep-0
555
,319
52,2
4110
4.2
0.39
0ct-
05
51,6
6446
,538
101.
60.
39N
ov-0
548
,252
42,8
7286
.80.
39D
ec-0
545
,064
43,7
7879
.80.
39Ja
n-06
46,0
9347
,274
80.5
0.42
Feb
-06
47,1
4649
,743
84.6
0.42
Mar
-06
48,2
2349
,034
103.
00.
42A
pr-0
647
,125
45,7
8510
8.3
0.42
May
-06
46,0
5341
,724
115.
90.
42Ju
n-06
45,0
0438
,274
113.
20.
42Ju
l-06
41,1
5735
,646
113.
30.
42A
ug-0
637
,638
33,6
0310
9.6
0.42
Sep
-06
34,4
2032
,008
104.
20.
420c
t-0
631
,943
30,6
2510
1.6
0.42
Nov
-06
29,6
4429
,255
86.8
0.42
Dec
-06
27,5
1127
,779
79.8
0.42
Jan-
0727
,250
26,2
9480
.50.
44F
eb-0
726
,992
25,0
7984
.60.
44M
ar-0
726
,735
24,1
7810
3.0
0.44
Apr
-07
25,5
4223
,464
108.
30.
44
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
May
-07
24,4
0122
,790
115.
90.
44Ju
n-07
23,3
1221
,955
113.
20.
44Ju
l-07
21,3
6120
,716
113.
30.
44A
ug-0
719
,574
18,7
8410
9.6
0.44
Sep
-07
17,9
3616
,183
104.
20.
440c
t-0
715
,364
13,4
7010
1.6
0.44
Nov
-07
13,1
6111
,424
86.8
0.44
Dec
-07
11,2
7410
,569
79.8
0.44
Jan-
0811
,273
10,5
9280
.50.
42F
eb-0
811
,272
10,9
1084
.60.
42M
ar-0
811
,271
11,0
6210
3.0
0.42
Apr
-08
11,1
3810
,921
108.
30.
42M
ay-0
811
,006
10,4
5211
5.9
0.42
Jun-
0810
,876
9,68
611
3.2
0.42
Jul-0
89,
918
8,79
011
3.3
0.42
Aug
-08
9,04
47,
970
109.
60.
42S
ep-0
88,
247
7,39
410
4.2
0.42
0ct-
08
7,60
86,
963
101.
60.
42N
ov-0
87,
018
6,51
986
.80.
42D
ec-0
86,
475
5,98
579
.80.
42Ja
n-09
6,37
65,
524
80.5
0.40
Feb
-09
6,27
95,
394
84.6
0.40
Mar
-09
6,18
45,
690
103.
00.
40A
pr-0
96,
502
6,19
010
8.3
0.40
May
-09
6,83
66,
517
115.
90.
40Ju
n-09
7,18
76,
421
113.
20.
40Ju
l-09
6,86
96,
017
113.
30.
40A
ug-0
96,
566
5,54
510
9.6
0.40
Sep
-09
6,27
65,
243
104.
20.
400c
t-0
96,
424
5,25
710
1.6
0.40
Nov
-09
6,57
65,
712
86.8
0.40
Dec
-09
6,73
26,
598
79.8
0.40
Jan-
107,
138
7,46
980
.50.
33F
eb-1
07,
569
7,71
884
.60.
33M
ar-1
08,
026
7,07
910
3.0
0.33
Apr
-10
7,10
55,
991
108.
30.
33M
ay-1
06,
290
5,21
811
5.9
0.33
Jun-
105,
568
5,26
311
3.2
0.33
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
Jul-1
05,
869
5,84
511
3.3
0.33
Aug
-10
6,18
76,
415
109.
60.
33S
ep-1
06,
523
6,54
610
4.2
0.33
Oct
-10
6,27
76,
258
101.
60.
33N
ov-1
06,
042
5,70
686
.80.
33D
ec-1
05,
815
5,04
579
.80.
33Ja
n-11
5,30
64,
451
80.5
0.36
Feb-
114,
842
4,13
484
.60.
36M
ar-1
14,
418
4,16
710
3.0
0.36
Ap
r-1
14,
473
4,42
810
8.3
0.36
May
-11
4,52
94,
710
115.
90.
36Ju
n-1
14,
585
4,86
111
3.2
0.36
Jul-1
14,
745
4,92
011
3.3
0.36
Aug
-11
4,90
94,
998
109.
60.
36S
ep-1
15,
080
5,15
310
4.2
0.36
Oct
-11
5,44
65,
312
101.
60.
36N
ov-1
15,
838
5,35
786
.80.
36D
ec-1
16,
259
5,21
879
.80.
36Ja
n-12
5,95
54,
970
80.5
0.37
Feb
-12
5,66
64,
750
84.6
0.37
Mar
-12
5,39
14,
655
103.
00.
37A
pr-1
25,
596
4,72
910
8.3
0.37
May
-12
5,80
85,
001
115.
90.
37Ju
n-12
6,02
95,
426
113.
20.
37Ju
l-12
5,92
75,
757
113.
30.
37A
ug-1
25,
827
5,67
910
9.6
0.37
Sep
-12
5,72
95,
147
104.
20.
37O
ct-1
26,
008
4,90
710
1.6
0.37
Nov
-12
6,30
05,
934
86.8
0.37
Dec
-12
6,60
78,
739
79.8
0.37
Jan-
137,
232
12,3
6880
.50.
38F
eb-1
37,
916
15,1
5784
.60.
38M
ar-1
38,
665
16,3
3310
3.0
0.38
Apr
-13
9,25
516
,376
108.
30.
38M
ay-1
39,
885
16,1
7711
5.9
0.38
Jun-
1310
,558
16,4
5311
3.2
0.38
Jul-1
311
,176
17,1
0911
3.3
0.38
Aug
-13
11,8
3117
,785
109.
60.
38
CO co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
Sep
-13
12,5
2418
,227
104.
20.
38O
ct-1
313
,227
18,6
3410
1.6
0.38
Nov
-13
13,9
7019
,324
86.8
0.38
Dec
-13
14,7
5520
,476
79.8
0.38
Jan-
1415
,417
21,8
4580
.50.
39F
eb-1
416
,110
22,9
5184
.60.
39M
ar-1
416
,833
23,6
0310
3.0
0.39
Apr
-14
17,6
5423
,945
108.
30.
39M
ay-1
418
,515
24,2
1311
5.9
0.39
Jun-
1419
,418
24,5
8911
3.2
0.39
Jul-1
420
,211
24,9
7411
3.3
0.39
Aug
-14
21,0
3725
,180
109.
60.
39S
ep-1
421
,896
25,0
9310
4.2
0.39
Oct
-14
22,6
5924
,864
101.
60.
39N
ov-1
423
,449
24,7
2086
.80.
39D
ec-1
424
,266
24,7
9879
.80.
39Ja
n-15
25,0
7824
,950
80.5
0.40
Feb
-15
25,9
1624
,941
84.6
0.40
Mar
-15
26,7
8324
,645
103.
00.
40A
pr-1
527
,604
24,1
9710
8.3
0.40
May
-15
28,4
5023
,856
115.
90.
40Ju
n-15
29,3
2323
,794
113.
20.
40Ju
l-15
30,0
2523
,936
113.
30.
40A
ug-1
530
,745
24,1
2210
9.6
0.40
Sep
-15
31,4
8224
,226
104.
20.
40O
ct-1
531
,778
24,2
5810
1.6
0.40
Nov
-15
32,0
7724
,264
86.8
0.40
Dec
-15
32,3
7924
,275
79.8
0.40
Jan-
1632
,617
24,2
7480
.50.
40F
eb-1
632
,856
24,2
3184
.60.
40M
ar-1
633
,097
24,1
2610
3.0
0.40
Apr
-16
33,3
2623
,980
108.
30.
40M
ay-1
633
,556
23,8
3111
5.9
0.40
Jun-
1633
,787
23,7
0711
3.2
0.40
Jul-1
633
,930
23,6
1711
3.3
0.40
Aug
-16
34,0
7323
,560
109.
60.
40S
ep-1
634
,217
23,5
4010
4.2
0.40
Oct
-16
34,3
8423
,562
101.
60.
40
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
San
Ber
nard
ino
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
Riv
/SB
Sta
rtG
IR
iv/S
BS
tart
Mo
od
ysS
easA
djln
dex
Per
cent
SB
Nov
-16
34,5
5323
,634
86.8
0.40
Dec
-16
34,7
2223
,741
79.8
0.40
Jan-
1735
,147
23,8
0580
.50.
40F
eb-1
735
,578
23,7
3184
.60.
40M
ar-1
736
,014
23,4
6910
3.0
0.40
Apr
-17
35,9
6723
,085
108.
30.
40M
ay-1
735
,919
22,7
0911
5.9
0.40
Jun-
1735
,871
22,4
3011
3.2
0.40
Jul-1
735
,851
22,2
2311
3.3
0.40
Aug
-17
35,8
3122
,021
109.
60.
40S
ep-1
735
,811
21,7
8310
4.2
0.40
Oct
-17
35,9
1421
,512
101.
60.
40N
ov-1
736
,016
21,2
3286
.80.
40D
ec-1
736
,119
20,9
6179
.80.
40
CO cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co CD
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
rang
e C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OR
CU
ST
OR
CU
STF
1O
RC
US
TF
OR
STA
RT
JUN
B03
03B
0606
B02
09B
0312
(000
s)
(000
s)(0
00s)
Jan-
0176
060
40
00
00
Feb-
0176
160
40
00
00
Mar
-01
762
712
00
00
0A
pr-0
176
277
50
00
00
May
-01
763
858
00
00
0Ju
n-01
764
856
10
00
0Ju
l-01
764
811
00
00
0A
ug-0
176
573
10
00
00
Sep-
0176
664
00
00
00
Oct
-O1
766
605
00
00
0N
ov-0
176
752
00
00
00
Dec
-01
767
506
00
00
0Ja
n-02
768
584
00
00
0Fe
b-02
768
688
00
00
0M
ar-0
276
990
90
00
00
Apr
-02
769
945
00
00
0M
ay-0
276
998
50
00
00
Jun-
0277
093
21
00
00
Jul-0
277
090
30
00
00
Aug
-02
770
868
00
00
0S
ep-0
277
184
80
00
00
0ct-
0277
193
40
00
00
Nov
-02
772
882
00
00
0D
ec-0
277
287
10
00
00
Jan-
0377
383
30
00
00
Feb-
0377
381
80
00
00
Mar
-03
773
924
01
00
0A
pr-0
377
487
30
00
00
May
-03
774
852
00
00
0Ju
n-03
775
778
10
00
0Ju
l-03
775
768
00
00
0A
ug-0
377
674
40
00
00
Sep
-03
777
713
00
00
00c
t-03
778
762
00
00
0N
ov-0
377
871
90
00
00
Dec
-03
779
731
00
00
0Ja
n-04
780
753
00
00
0Fe
b-04
780
775
00
00
0M
ar-0
478
187
10
00
00
Apr
-04
782
783
00
00
0M
ay-0
478
273
30
00
00
Jun-
0478
368
21
00
00
Jul-0
478
372
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
rang
e C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OR
CU
ST
OR
CU
STF
1O
RC
US
TF
OR
STA
RT
JUN
B03
03B
0606
B02
09B
0312
Aug
-04
784
723
00
00
0S
ep-0
478
467
60
00
00
0ct-
0478
562
00
00
00
Nov
-04
785
501
00
00
0D
ec-0
478
645
40
00
00
Jan-
0578
647
50
00
00
Feb-
0578
651
20
00
00
Mar
-05
787
621
00
00
0A
pr-0
578
764
00
00
00
May
-05
787
681
00
00
0Ju
n-05
787
682
10
00
0Ju
l-05
788
678
00
00
0A
ug-0
578
863
80
00
00
Sep
-05
789
567
00
00
00c
t-05
789
519
00
00
0N
ov-0
579
043
20
00
00
Dec
-05
791
418
00
00
0Ja
n-06
791
485
00
00
0Fe
b-06
791
565
00
00
0M
ar-0
679
272
40
00
00
Apr
-06
793
744
00
00
0M
ay-0
679
376
70
00
00
Jun-
0679
372
11
01
00
Jul-0
679
465
60
00
00
Aug
-06
794
581
00
00
0S
ep-0
679
551
50
00
00
0ct-
0679
550
20
00
00
Nov
-06
796
436
00
00
0D
ec-0
679
641
50
00
00
Jan-
0779
742
70
00
00
Feb-
0779
744
70
00
00
Mar
-07
797
521
00
00
0A
pr-0
779
853
00
00
00
May
-07
798
557
00
00
0Ju
n-07
798
554
10
00
0Ju
l-07
799
565
00
00
0A
ug-0
779
955
50
00
00
Sep
-07
800
526
00
00
00c
t-07
800
504
00
00
0N
ov-0
780
042
70
00
00
Dec
-07
800
396
00
00
0Ja
n-08
801
390
00
00
0Fe
b-08
801
392
00
00
0M
ar-0
880
143
70
00
00
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co
oo
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
rang
e C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OR
CU
ST
OR
CU
STF
1O
RC
US
TF
OR
STA
RT
JUN
B03
03B
0606
B02
09B
0312
Apr
-08
802
417
00
00
0M
ay-0
880
240
00
00
00
Jun-
0880
235
51
00
00
Jul-0
880
229
00
00
00
Aug
-08
803
233
00
00
0S
ep-0
880
319
00
00
00
0ct-
0880
418
50
00
00
Nov
-08
804
157
00
00
0D
ec-0
880
414
20
00
00
Jan-
0980
512
40
00
00
Feb-
0980
511
60
00
10
Mar
-09
805
130
00
00
0A
pr-0
980
515
30
00
00
May
-09
806
187
00
00
0Ju
n-09
806
206
10
00
0Ju
l-09
806
201
00
00
0A
ug-0
980
618
60
00
00
Sep
-09
807
167
00
00
00c
t-09
807
158
00
00
0N
ov-0
980
713
50
00
00
Dec
-09
808
131
00
00
0Ja
n-10
808
143
00
00
0Fe
b-10
809
152
00
00
0M
ar-1
080
917
20
00
00
Apr
-10
809
159
00
00
0M
ay-1
080
917
60
00
00
Jun-
1081
021
91
00
00
Jul-1
081
031
20
00
00
Aug
-10
811
379
00
00
0S
ep-1
081
139
80
00
00
Oct
-10
811
321
00
00
0N
ov-1
081
121
70
00
00
Dec
-10
811
165
00
00
0Ja
n-11
812
174
00
00
0Fe
b-11
812
215
00
00
0M
ar-1
181
232
60
00
00
Apr
-11
812
445
00
00
0M
ay-1
181
356
50
00
00
Jun-
1181
360
01
00
00
Jul-1
181
347
60
00
00
Aug
-11
813
354
00
00
0Se
p-11
814
273
00
00
0O
ct-1
181
427
10
00
00
Nov
-11
814
249
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
OR
CU
ST
OR
CU
STF
1 O
RC
US
TF
OR
STA
RT
JUN
B
0303
B06
06 B
0209
B03
12
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
rang
e C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
Dec
-11
815
252
00
00
0Ja
n-12
815
277
00
00
0Fe
b-12
815
311
00
00
0M
ar-1
281
639
40
00
01
Apr
-12
817
442
00
00
0M
ay-1
281
750
00
00
00
Jun-
1281
851
40
00
00
Jul-1
281
848
60
00
00
Aug
-12
819
454
00
00
0S
ep-1
281
943
00
00
00
Oct
-12
819
460
00
00
0N
ov-1
282
042
20
00
00
Dec
-12
820
406
00
00
0Ja
n-13
820
413
00
00
0Fe
b-13
820
821
440
00
00
0M
ar-1
382
082
155
20
00
00
Apr
-13
821
822
584
00
00
0M
ay-1
382
182
263
10
00
00
Jun-
1382
282
262
10
00
00
Jul-1
382
282
363
00
00
00
Aug
-13
822
823
619
00
00
0S
ep-1
382
382
460
10
00
00
Oct
-13
823
824
605
00
00
0N
ov-1
382
482
453
40
00
00
Dec
-13
824
825
509
00
00
0Ja
n-14
824
825
528
00
00
0Fe
b-14
825
826
568
00
00
0M
ar-1
482
582
670
10
00
00
Apr
-14
826
826
744
00
00
0M
ay-1
482
682
780
40
00
00
Jun-
1482
682
779
40
00
00
Jul-1
482
782
880
30
00
00
Aug
-14
827
828
785
00
00
0S
ep-1
482
882
875
10
00
00
Oct
-14
828
829
736
00
00
0N
ov-1
482
882
963
10
00
00
Dec
-14
829
830
582
00
00
0Ja
n-15
829
830
590
00
00
0Fe
b-15
830
831
620
00
00
0M
ar-1
583
083
175
20
00
00
Apr
-15
831
831
785
00
00
0M
ay-1
583
183
283
80
00
00
Jun-
1583
183
282
20
00
00
Jul-1
583
283
383
10
00
00
CO CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
rang
e C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OR
CU
ST
OR
CU
STF
1O
RC
US
TFO
RS
TAR
TJU
NB
0303
B06
06B
0209
B03
12A
ug-1
583
283
381
20
00
00
Sep
-15
833
833
778
00
00
0O
ct-1
583
383
475
80
00
00
Nov
-15
833
834
646
00
00
0D
ec-1
583
483
559
30
00
00
Jan-
1683
483
559
60
00
00
Feb-
1683
583
662
40
00
00
Mar
-16
835
836
754
00
00
0A
pr-1
683
683
778
80
00
00
May
-16
836
837
840
00
00
0Ju
n-16
837
837
817
00
00
0Ju
l-16
837
838
815
00
00
0A
ug-1
683
783
878
60
00
00
Sep
-16
838
839
744
00
00
0O
ct-1
683
883
972
40
00
00
Nov
-16
839
840
615
00
00
0D
ec-1
683
984
056
30
00
00
Jan-
1784
084
156
50
00
00
Feb-
1784
084
159
00
00
00
Mar
-17
841
842
714
00
00
0A
pr-1
784
184
274
60
00
00
May
-17
842
842
795
00
00
0Ju
n-17
842
843
772
00
00
0Ju
l-17
843
843
767
00
00
0A
ug-1
784
384
473
60
00
00
Sep
-17
843
844
695
00
00
0O
ct-1
784
484
567
50
00
00
Nov
-17
844
845
574
00
00
0D
ec-1
784
584
652
50
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
Jan-
019,
516
8,49
080
.5Fe
b-01
8,87
68,
245
84.6
Mar
-01
8,27
98,
312
103.
0A
pr-0
18,
631
8,55
110
8.3
May
-01
8,99
88,
760
115.
9Ju
n-01
9,38
08,
773
113.
2Ju
l-01
8,62
58,
546
113.
3A
ug-0
17,
930
8,07
110
9.6
Sep
-01
7,29
27,
445
104.
2O
ct-O
17,
297
6,98
210
1.6
Nov
-01
7,30
27,
068
86.8
Dec
-01
7,30
77,
913
79.8
Jan-
028,
250
9,16
080
.5F
eb-0
29,
315
10,1
8584
.6M
ar-0
210
,518
10,6
6210
3.0
Apr
-02
10,2
9110
,650
108.
3M
ay-0
210
,070
10,3
2211
5.9
Jun-
029,
853
9,91
111
3.2
Jul-0
29,
426
9,69
911
3.3
Aug
-02
9,01
89,
993
109.
6S
ep-0
28,
627
10,9
0210
4.2
0ct-
02
10,0
3812
,007
101.
6N
ov-0
211
,679
12,7
1986
.8D
ec-0
213
,588
12,6
2279
.8Ja
n-03
13,0
0311
,842
80.5
Feb
-03
12,4
4310
,761
84.6
Mar
-03
11,9
079,
618
103.
0A
pr-0
310
,754
8,59
010
8.3
May
-03
9,71
37,
918
115.
9Ju
n-03
8,77
37,
728
113.
2Ju
l-03
8,33
87,
928
113.
3A
ug-0
37,
926
8,35
710
9.6
Sep
-03
7,53
38,
881
104.
20c
t-0
38,
482
9,52
010
1.6
Nov
-03
9,55
010
,331
86.8
Dec
-03
10,7
5311
,244
79.8
Jan-
0410
,658
11,7
9680
.5F
eb-0
410
,564
11,4
0184
.6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
Mar
-04
10,4
709,
828
103.
0A
pr-0
49,
539
7,81
010
8.3
May
-04
8,69
06,
483
115.
9Ju
n-04
7,91
76,
538
113.
2Ju
l-04
7,83
07,
407
113.
3A
ug-0
47,
743
8,09
410
9.6
Sep
-04
7,65
87,
908
104.
20c
t-0
47,
436
7,20
310
1.6
Nov
-04
7,22
06,
638
86.8
Dec
-04
7,01
16,
654
79.8
Jan-
057,
152
7,00
680
.5F
eb-0
57,
296
7,21
584
.6M
ar-0
57,
443
7,01
710
3.0
Apr
-05
7,56
06,
619
108.
3M
ay-0
57,
678
6,42
311
5.9
Jun-
057,
797
6,65
811
3.2
Jul-0
57,
329
7,03
711
3.3
Aug
-05
6,88
87,
094
109.
6S
ep-0
56,
474
6,58
810
4.2
0ct-
05
6,27
85,
964
101.
6N
ov-0
56,
088
5,87
086
.8D
ec-0
55,
904
6,68
779
.8Ja
n-06
6,49
57,
956
80.5
Feb
-06
7,14
68,
871
84.6
Mar
-06
7,86
28,
998
103.
0A
pr-0
68,
017
8,48
410
8.3
May
-06
8,17
57,
692
115.
9Ju
n-06
8,33
66,
948
113.
2Ju
l-06
7,52
86,
354
113.
3A
ug-0
66,
799
5,93
410
9.6
Sep
-06
6,14
15,
727
104.
20c
t-0
66,
109
5,74
410
1.6
Nov
-06
6,07
65,
997
86.8
Dec
-06
6,04
56,
441
79.8
Jan-
075,
902
6,84
680
.5F
eb-0
75,
763
6,91
284
.6M
ar-0
75,
628
6,50
910
3.0
Apr
-07
5,87
85,
867
108.
3
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
May
-07
6,14
05,
389
115.
9Ju
n-07
6,41
35,
334
113.
2Ju
l-07
6,40
75,
553
113.
3A
ug-0
76,
402
5,75
010
9.6
Sep
-07
6,39
65,
729
104.
20c
t-0
76,
301
5,60
710
1.6
Nov
-07
6,20
75,
593
86.8
Dec
-07
6,11
45,
799
79.8
Jan-
085,
624
6,02
180
.5F
eb-0
85,
173
5,95
484
.6M
ar-0
84,
759
5,41
810
3.0
Apr
-08
4,67
54,
569
108.
3M
ay-0
84,
592
3,69
411
5.9
Jun-
084,
511
3,01
511
3.2
Jul-0
83,
573
2,55
811
3.3
Aug
-08
2,83
02,
281
109.
6S
ep-0
82,
241
2,14
410
4.2
0ct-
08
2,28
42,
077
101.
6N
ov-0
82,
328
2,01
186
.8D
ec-0
82,
372
1,90
179
.8Ja
n-09
1,92
51,
782
80.5
Feb
-09
1,56
21,
722
84.6
Mar
-09
1,26
71,
754
103.
0A
pr-0
91,
545
1,85
610
8.3
May
-09
1,88
31,
978
115.
9Ju
n-09
2,29
62,
079
113.
2Ju
l-09
2,12
72,
129
113.
3A
ug-0
91,
971
2,10
510
9.6
Sep
-09
1,82
62,
014
104.
20c
t-0
91,
780
1,94
410
1.6
Nov
-09
1,73
62,
008
86.8
Dec
-09
1,69
32,
243
79.8
Jan-
101,
807
2,45
780
.5F
eb-1
01,
929
2,38
484
.6M
ar-1
02,
059
1,93
710
3.0
Apr
-10
2,04
31,
488
108.
3M
ay-1
02,
028
1,62
311
5.9
Jun-
102,
012
2,63
511
3.2
4^ CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
Jul-1
02,
634
3,98
211
3.3
Aug
-10
3,44
84,
844
109.
6S
ep-1
04,
514
4,65
510
4.2
Oct
-10
3,80
13,
769
101.
6N
ov-1
03,
201
2,80
386
.8D
ec-1
02,
696
2,26
779
.8Ja
n-11
2,85
42,
349
80.5
Feb-
113,
023
3,08
184
.6M
ar-1
13,
201
4,38
510
3.0
Ap
r-1
14,
103
5,76
110
8.3
May
-11
5,25
96,
435
115.
9Ju
n-1
16,
741
5,96
911
3.2
Jul-1
15,
286
4,78
911
3.3
Aug
-11
4,14
53,
614
109.
6S
ep-1
13,
250
3,02
910
4.2
Oct
-11
3,39
53,
004
101.
6N
ov-1
13,
546
3,34
386
.8D
ec-1
13,
704
3,86
679
.8Ja
n-12
3,82
24,
431
80.5
Feb
-12
3,94
34,
875
84.6
Mar
-12
4,06
85,
116
103.
0A
pr-1
24,
628
5,16
910
8.3
May
-12
5,26
55,
075
115.
9Ju
n-12
5,99
04,
906
113.
2Ju
l-12
5,50
84,
792
113.
3A
ug-1
25,
065
4,88
710
9.6
Sep
-12
4,65
75,
253
104.
2O
ct-1
25,
166
5,69
910
1.6
Nov
-12
5,73
05,
954
86.8
Dec
-12
6,35
65,
846
79.8
Jan-
136,
793
5,51
380
.5F
eb-1
37,
259
5,21
584
.6M
ar-1
37,
757
5,10
310
3.0
Apr
-13
7,79
95,
138
108.
3M
ay-1
37,
842
5,22
211
5.9
Jun-
137,
885
5,27
811
3.2
Jul-1
38,
013
5,32
411
3.3
Aug
-13
8,14
35,
412
109.
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
Sep
-13
8,27
45,
576
104.
2O
ct-1
38,
462
5,81
710
1.6
Nov
-13
8,65
36,
123
86.8
Dec
-13
8,84
96,
469
79.8
Jan-
148,
961
6,80
280
.5F
eb-1
49,
075
7,03
784
.6M
ar-1
49,
190
7,15
210
3.0
Apr
-14
9,29
77,
194
108.
3M
ay-1
49,
404
7,23
011
5.9
Jun-
149,
513
7,31
211
3.2
Jul-1
49,
593
7,42
111
3.3
Aug
-14
9,67
27,
513
109.
6S
ep-1
49,
753
7,55
510
4.2
Oct
-14
9,82
97,
559
101.
6N
ov-1
49,
905
7,55
086
.8D
ec-1
49,
982
7,53
979
.8Ja
n-15
10,0
967,
495
80.5
Feb
-15
10,2
107,
384
84.6
Mar
-15
10,3
267,
187
103.
0A
pr-1
510
,445
6,95
710
8.3
May
-15
10,5
656,
789
115.
9Ju
n-15
10,6
876,
739
113.
2Ju
l-15
10,8
186,
773
113.
3A
ug-1
510
,950
6,82
210
9.6
Sep
-15
11,0
846,
836
104.
2O
ct-1
511
,070
6,82
210
1.6
Nov
-15
11,0
556,
807
86.8
Dec
-15
11,0
406,
805
79.8
Jan-
1610
,975
6,80
580
.5F
eb-1
610
,910
6,78
584
.6M
ar-1
610
,845
6,73
110
3.0
Apr
-16
10,8
176,
660
108.
3M
ay-1
610
,789
6,59
811
5.9
Jun-
1610
,761
6,56
211
3.2
Jul-1
610
,717
6,54
611
3.3
Aug
-16
10,6
736,
533
109.
6S
ep-1
610
,629
6,50
910
4.2
Oct
-16
10,6
116,
472
101.
6
4^ cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ora
nge
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
obs
OR
Sta
rtG
IO
RS
tart
Moo
dys
Sea
sAd
jlnd
ex
Nov
-16
10,5
946,
422
86.8
Dec
-16
10,5
766,
358
79.8
Jan-
1710
,554
6,28
480
.5F
eb-1
710
,532
6,20
884
.6M
ar-1
710
,510
6,13
010
3.0
Apr
-17
10,4
966,
050
108.
3M
ay-1
710
,482
5,97
011
5.9
Jun-
1710
,469
5,89
211
3.2
Jul-1
710
,425
5,81
711
3.3
Aug
-17
10,3
825,
745
109.
6S
ep-1
710
,339
5,67
810
4.2
Oct
-17
10,3
305,
613
101.
6N
ov-1
710
,321
5,54
886
.8D
ec-1
710
,312
5,48
179
.8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sV
entu
ra/S
anta
Bar
bra
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
VE
NC
US
T V
EN
CU
STF
1V
EN
CU
STF
VE
NS
TAR
TM
AY
JUN
JUL
SE
PO
CT
B09
06B
1208
B08
06B
0208
B06
09B
1212
(000
s)(0
00s)
(000
s)Ja
n-02
317
258
00
00
00
00
00
0Fe
b-02
317
270
00
00
00
00
00
0M
ar-0
231
732
90
00
00
00
00
00
Apr
-02
317
357
00
00
00
00
00
0M
ay-0
231
739
71
00
00
00
00
00
Jun-
0231
740
50
10
00
00
00
00
Jul-0
231
838
80
01
00
00
00
00
Aug
-02
318
365
00
00
00
00
00
0S
ep-0
231
834
40
00
10
00
00
00
0ct-
0231
935
10
00
01
00
00
00
Nov
-02
319
315
00
00
00
00
00
0D
ec-0
232
030
40
00
00
00
00
00
Jan-
0332
031
20
00
00
00
00
00
Feb-
0332
033
30
00
00
00
00
00
Mar
-03
320
412
00
00
00
00
00
0A
pr-0
332
143
60
00
00
00
00
00
May
-03
321
464
10
00
00
00
00
0Ju
n-03
321
446
01
00
00
00
00
0Ju
l-03
321
411
00
10
00
00
00
0A
ug-0
332
138
10
00
00
00
00
00
Sep
-03
322
369
00
01
00
00
00
00c
t-03
322
407
00
00
10
00
00
0N
ov-0
332
237
80
00
00
00
00
00
Dec
-03
323
358
00
00
00
00
00
0Ja
n-04
323
331
00
00
00
00
00
0Fe
b-04
323
314
00
00
00
00
00
0M
ar-0
432
334
90
00
00
00
00
00
Apr
-04
324
321
00
00
00
00
00
0M
ay-0
432
431
91
00
00
00
00
00
Jun-
0432
330
90
10
00
00
00
00
Jul-0
432
433
30
01
00
00
00
00
Aug
-04
324
340
00
00
00
00
00
0S
ep-0
432
532
70
00
10
00
00
00
0ct-
0432
532
20
00
01
00
00
00
Nov
-04
325
285
00
00
00
00
00
0D
ec-0
432
528
30
00
00
00
00
00
Jan-
0532
631
90
00
00
00
00
00
Feb-
0532
636
10
00
00
00
00
00
Mar
-05
326
450
00
00
00
00
00
0A
pr-0
532
645
10
00
00
00
00
00
May
-05
326
481
10
00
00
00
00
0Ju
n-05
326
503
01
00
00
00
00
0Ju
l-05
326
553
00
10
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sV
entu
ra/S
anta
Bar
bra
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
VE
NC
US
T V
EN
CU
STF
1V
EN
CU
STF
VE
NS
TAR
TM
AY
JUN
JUL
SE
PO
CT
B09
06B
1208
B08
06B
0208
B06
09B
1212
Aug
-05
327
559
00
00
00
00
00
0S
ep-0
532
751
10
00
10
00
00
00
0ct-
0532
840
90
00
01
00
00
00
Nov
-05
328
282
00
00
00
00
00
0D
ec-0
532
822
40
00
00
00
00
00
Jan-
0632
923
30
00
00
00
00
00
Feb-
0632
926
10
00
00
00
00
00
Mar
-06
329
335
00
00
00
00
00
0A
pr-0
633
035
70
00
00
00
00
00
May
-06
330
377
10
00
00
00
00
0Ju
n-06
330
351
01
00
00
00
00
0Ju
l-06
330
300
00
10
00
00
00
0A
ug-0
633
024
60
00
00
00
10
00
Sep
-06
331
204
00
01
01
00
00
00c
t-06
332
191
00
00
10
00
00
0N
ov-0
633
216
00
00
00
00
00
00
Dec
-06
332
145
00
00
00
00
00
0Ja
n-07
333
146
00
00
00
00
00
0Fe
b-07
333
154
00
00
00
00
00
0M
ar-0
733
318
80
00
00
00
00
00
Apr
-07
333
202
00
00
00
00
00
0M
ay-0
733
322
01
00
00
00
00
00
Jun-
0733
321
60
10
00
00
00
00
Jul-0
733
318
40
01
00
00
00
00
Aug
-07
333
152
00
00
00
00
00
0S
ep-0
733
412
50
00
10
00
00
00
0ct-
0733
412
20
00
01
00
00
00
Nov
-07
334
110
00
00
00
00
00
0D
ec-0
733
411
30
00
00
00
00
00
Jan-
0833
412
60
00
00
00
00
00
Feb-
0833
414
10
00
00
00
01
00
Mar
-08
334
171
00
00
00
00
00
0A
pr-0
833
515
60
00
00
00
00
00
May
-08
335
143
10
00
00
00
00
0Ju
n-08
334
124
01
00
00
00
00
0Ju
l-08
334
110
00
10
00
00
00
0A
ug-0
833
597
00
00
00
00
00
0S
ep-0
833
584
00
01
00
00
00
00c
t-08
335
790
00
01
00
00
00
Nov
-08
335
630
00
00
00
00
00
Dec
-08
335
540
00
00
01
00
00
Jan-
0933
547
00
00
00
00
00
0Fe
b-09
335
440
00
00
00
00
00
Mar
-09
335
480
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sV
entu
ra/S
anta
Bar
bra
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
VE
NC
US
T V
EN
CU
STF
1V
EN
CU
STF
VE
NS
TAR
TM
AY
JUN
JUL
SE
PO
CT
B09
06B
1208
B08
06B
0208
B06
09B
1212
Apr
-09
335
500
00
00
00
00
00
May
-09
335
551
00
00
00
00
00
Jun-
0933
557
01
00
00
00
01
0Ju
l-09
335
570
01
00
00
00
00
Aug
-09
335
540
00
00
00
00
00
Sep
-09
336
480
00
10
00
00
00
0ct-
0933
643
00
00
10
00
00
0N
ov-0
933
636
00
00
00
00
00
0D
ec-0
933
637
00
00
00
00
00
0Ja
n-10
336
450
00
00
00
00
00
Feb-
1033
654
00
00
00
00
00
0M
ar-1
033
666
00
00
00
00
00
0A
pr-1
033
664
00
00
00
00
00
0M
ay-1
033
764
10
00
00
00
00
0Ju
n-10
336
650
10
00
00
00
00
Jul-1
033
670
00
10
00
00
00
0A
ug-1
033
775
00
00
00
00
00
0S
ep-1
033
776
00
01
00
00
00
0O
ct-1
033
786
00
00
10
00
00
0N
ov-1
033
782
00
00
00
00
00
0D
ec-1
033
782
00
00
00
00
00
0Ja
n-11
337
670
00
00
00
00
00
Feb-
1133
759
00
00
00
00
00
0M
ar-1
133
767
00
00
00
00
00
0A
pr-1
133
781
00
00
00
00
00
0M
ay-1
133
795
10
00
00
00
00
0Ju
n-11
337
970
10
00
00
00
00
Jul-1
133
786
00
10
00
00
00
0A
ug-1
133
774
00
00
00
00
00
0Se
p-11
338
630
00
10
00
00
00
Oct
-11
338
610
00
01
00
00
00
Nov
-11
338
510
00
00
00
00
00
Dec
-11
338
450
00
00
00
00
00
Jan-
1233
842
00
00
00
00
00
0Fe
b-12
338
420
00
00
00
00
00
Mar
-12
338
520
00
00
00
00
00
Apr
-12
338
590
00
00
00
00
00
May
-12
338
701
00
00
00
00
00
Jun-
1233
873
00
00
00
00
00
0Ju
l-12
338
750
01
00
00
00
00
Aug
-12
338
720
00
00
00
00
00
Sep
-12
339
670
00
10
00
00
00
Oct
-12
339
660
00
01
00
00
00
Nov
-12
339
600
00
00
00
00
00
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn o
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sV
entu
ra/S
anta
Bar
bra
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
VE
NC
US
T V
EN
CU
STF
1V
EN
CU
STF
VE
NS
TAR
TM
AY
JUN
JUL
SE
PO
CT
B09
06B
1208
B08
06B
0208
B06
09B
1212
Dec
-12
339
650
00
00
00
00
01
Jan-
13
339
790
00
00
00
00
00
Feb-
1333
933
997
00
00
00
00
00
0M
ar-1
333
933
913
20
00
00
00
00
00
Apr
-13
339
339
148
00
00
00
00
00
0M
ay-1
333
933
916
91
00
00
00
00
00
Jun-
1333
933
917
80
00
00
00
00
00
Jul-1
334
034
019
40
01
00
00
00
00
Aug
-13
340
340
204
00
00
00
00
00
0S
ep-1
334
034
020
90
00
10
00
00
00
Oct
-13
340
340
218
00
00
10
00
00
0N
ov-1
334
034
020
00
00
00
00
00
00
Dec
-13
340
340
197
00
00
00
00
00
0Ja
n-14
340
340
211
00
00
00
00
00
0Fe
b-14
341
341
233
00
00
00
00
00
0M
ar-1
434
134
129
60
00
00
00
00
00
Apr
-14
341
341
320
00
00
00
00
00
0M
ay-1
434
134
135
21
00
00
00
00
00
Jun-
1434
134
135
30
00
00
00
00
00
Jul-1
434
134
136
20
01
00
00
00
00
Aug
-14
341
341
358
00
00
00
00
00
0S
ep-1
434
234
234
70
00
10
00
00
00
Oct
-14
342
342
344
00
00
10
00
00
0N
ov-1
434
234
229
90
00
00
00
00
00
Dec
-14
342
342
279
00
00
00
00
00
0Ja
n-15
343
343
285
00
00
00
00
00
0Fe
b-15
343
343
304
00
00
00
00
00
0M
ar-1
534
334
337
50
00
00
00
00
00
Apr
-15
343
343
398
00
00
00
00
00
0M
ay-1
534
334
343
21
00
00
00
00
00
Jun-
1534
334
342
70
00
00
00
00
00
Jul-1
534
434
443
30
01
00
00
00
00
Aug
-15
344
344
424
00
00
00
00
00
0S
ep-1
534
434
440
70
00
10
00
00
00
Oct
-15
345
345
397
00
00
10
00
00
0N
ov-1
534
534
533
90
00
00
00
00
00
Dec
-15
345
345
312
00
00
00
00
00
0Ja
n-16
345
345
314
00
00
00
00
00
0Fe
b-16
345
345
328
00
00
00
00
00
0M
ar-1
634
634
639
70
00
00
00
00
00
Apr
-16
346
346
415
00
00
00
00
00
0M
ay-1
634
634
644
21
00
00
00
00
00
Jun-
1634
634
643
00
00
00
00
00
00
Jul-1
634
734
742
90
01
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sV
entu
ra/S
anta
Bar
bra
Cou
nty
Res
iden
tial
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
VE
NC
US
T V
EN
CU
STF
1V
EN
CU
STF
VE
NS
TAR
TM
AY
JUN
JUL
SE
PO
CT
B09
06B
1208
B08
06B
0208
B06
09B
1212
Aug
-16
347
347
413
00
00
00
00
00
0S
ep-1
634
734
739
10
00
10
00
00
00
Oct
-16
348
348
380
00
00
10
00
00
0N
ov-1
634
834
832
30
00
00
00
00
00
Dec
-16
348
348
296
00
00
00
00
00
0Ja
n-17
348
348
296
00
00
00
00
00
0Fe
b-17
349
349
309
00
00
00
00
00
0M
ar-1
734
934
937
30
00
00
00
00
00
Apr
-17
349
349
387
00
00
00
00
00
0M
ay-1
734
934
941
01
00
00
00
00
00
Jun-
1734
934
939
70
00
00
00
00
00
Jul-1
735
035
039
30
01
00
00
00
00
Aug
-17
350
350
377
00
00
00
00
00
0S
ep-1
735
035
035
50
00
10
00
00
00
Oct
-17
351
351
343
00
00
10
00
00
0N
ov-1
735
135
129
10
00
00
00
00
00
Dec
-17
351
351
265
00
00
00
00
00
0
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sV
entu
raS
tart
GI
Ven
tura
Sta
rtM
ood
ysS
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jan-
022,
865
2,84
41,
057
941
80.5
Feb
-02
2,84
92,
674
1,02
51,
100
84.6
Mar
-02
2,83
32,
383
995
1,46
210
3.0
Apr
-02
2,65
82,
091
1,29
01,
869
108.
3M
ay-0
22,
494
1,99
91,
671
2,05
311
5.9
Jun-
022,
340
2,21
32,
166
1,87
011
3.2
Jul-0
22,
453
2,58
11,
665
1,51
011
3.3
Aug
-02
2,57
12,
860
1,28
11,
275
109.
6S
ep-0
22,
695
2,89
398
51,
362
104.
20c
t-0
22,
665
2,81
11,
204
1,61
310
1.6
Nov
-02
2,63
62,
829
1,47
31,
768
86.8
Dec
-02
2,60
83,
081
1,80
21,
655
79.8
Jan-
032,
867
3,45
21,
596
1,38
180
.5F
eb-0
33,
151
3,72
41,
414
1,16
184
.6M
ar-0
33,
464
3,77
31,
253
1,11
510
3.0
Apr
-03
3,66
63,
604
1,20
01,
201
108.
3M
ay-0
33,
881
3,26
81,
149
1,31
611
5.9
Jun-
034,
108
2,86
31,
100
1,38
111
3.2
Jul-0
33,
569
2,57
61,
147
1,40
311
3.3
Aug
-03
3,10
22,
629
1,19
51,
421
109.
6S
ep-0
32,
695
3,10
41,
246
1,46
710
4.2
0ct-
03
2,91
73,
673
1,45
61,
560
101.
6N
ov-0
33,
157
3,88
81,
703
1,71
286
.8D
ec-0
33,
416
3,46
81,
991
1,90
679
.8Ja
n-04
3,07
22,
666
2,09
82,
041
80.5
Feb
-04
2,76
31,
957
2,21
01,
985
84.6
Mar
-04
2,48
51,
632
2,32
91,
684
103.
0A
pr-0
42,
411
1,65
31,
758
1,29
210
8.3
May
-04
2,33
91,
880
1,32
71,
051
115.
9Ju
n-04
2,26
92,
175
1,00
11,
106
113.
2Ju
l-04
2,18
82,
451
1,08
21,
335
113.
3A
ug-0
42,
109
2,63
71,
169
1,52
410
9.6
Sep
-04
2,03
32,
709
1,26
31,
520
104.
20c
t-0
42,
187
2,79
81,
232
1,38
810
1.6
Nov
-04
2,35
43,
077
1,20
11,
251
86.8
Dec
-04
2,53
23,
617
1,17
11,
200
79.8
Jan-
052,
963
4,17
31,
182
1,20
480
.5F
eb-0
53,
466
4,37
81,
193
1,19
784
.6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sV
entu
raS
tart
GI
Ven
tura
Sta
rtM
ood
ysS
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Mar
-05
4,05
54,
091
1,20
31,
141
103.
0A
pr-0
54,
220
3,63
81,
077
1,06
610
8.3
May
-05
4,39
23,
558
964
1,03
611
5.9
Jun-
054,
571
4,14
386
21,
082
113.
2Ju
l-05
4,70
74,
955
909
1,14
411
3.3
Aug
-05
4,84
75,
314
959
1,13
110
9.6
Sep
-05
4,99
04,
787
1,01
299
210
4.2
0ct-
05
4,24
03,
745
866
797
101.
6N
ov-0
53,
603
2,80
374
165
386
.8D
ec-0
53,
061
2,40
363
463
579
.8Ja
n-06
3,09
32,
451
691
722
80.5
Feb
-06
3,12
52,
669
753
851
84.6
Mar
-06
3,15
72,
848
821
978
103.
0A
pr-0
63,
043
2,90
990
71,
065
108.
3M
ay-0
62,
932
2,80
51,
003
1,06
811
5.9
Jun-
062,
826
2,52
71,
108
969
113.
2Ju
l-06
2,41
22,
162
952
819
113.
3A
ug-0
62,
059
1,82
281
869
210
9.6
Sep
-06
1,75
81,
604
702
646
104.
20c
t-0
61,
673
1,48
269
067
310
1.6
Nov
-06
1,59
11,
408
678
745
86.8
Dec
-06
1,51
41,
347
666
835
79.8
Jan-
071,
415
1,31
972
090
280
.5F
eb-0
71,
323
1,35
677
890
684
.6M
ar-0
71,
236
1,46
684
082
810
3.0
Apr
-07
1,41
91,
585
764
707
108.
3M
ay-0
71,
630
1,61
269
561
111
5.9
Jun-
071,
872
1,48
863
158
111
3.2
Jul-0
71,
421
1,26
861
759
211
3.3
Aug
-07
1,07
91,
047
604
594
109.
6S
ep-0
781
991
059
055
810
4.2
0ct-
07
930
888
555
503
101.
6N
ov-0
71,
057
995
521
471
86.8
Dec
-07
1,20
11,
217
489
483
79.8
Jan-
081,
287
1,45
252
051
080
.5F
eb-0
81,
379
1,55
655
450
884
.6M
ar-0
81,
479
1,45
558
945
110
3.0
Apr
-08
1,33
51,
219
528
367
108.
3
cn co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sV
entu
raS
tart
GI
Ven
tura
Sta
rtM
ood
ysS
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
May
-08
1,20
697
447
330
411
5.9
Jun-
081,
089
815
424
295
113.
2Ju
l-08
896
732
378
327
113.
3A
ug-0
873
868
233
737
010
9.6
Sep
-08
608
632
300
400
104.
20c
t-0
856
657
330
741
010
1.6
Nov
-08
528
507
314
400
86.8
Dec
-08
492
438
322
372
79.8
Jan-
0942
738
127
332
880
.5F
eb-0
937
135
223
228
184
.6M
ar-0
932
235
919
723
410
3.0
Apr
-09
347
391
181
196
108.
3M
ay-0
937
342
916
618
111
5.9
Jun-
0940
245
415
219
211
3.2
Jul-0
937
845
017
221
711
3.3
Aug
-09
355
404
194
236
109.
6S
ep-0
933
431
721
923
710
4.2
0ct-
09
306
233
231
236
101.
6N
ov-0
928
021
224
225
986
.8D
ec-0
925
728
425
531
779
.8Ja
n-10
298
395
284
380
80.5
Feb
-10
345
457
317
403
84.6
Mar
-10
401
426
354
364
103.
0A
pr-1
042
834
534
929
310
8.3
May
-10
457
289
344
240
115.
9Ju
n-10
489
314
339
239
113.
2Ju
l-10
464
401
341
281
113.
3A
ug-1
044
250
934
234
110
9.6
Sep
-10
420
596
344
392
104.
2O
ct-1
056
163
441
842
010
1.6
Nov
-10
749
599
508
413
86.8
Dec
-10
1,00
048
961
736
679
.8Ja
n-11
785
371
536
303
80.5
Feb-
1161
733
446
526
284
.6M
ar-1
148
542
340
425
910
3.0
Ap
r-1
155
258
137
228
110
8.3
May
-11
627
707
343
299
115.
9Ju
n-1
171
473
231
629
311
3.2
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sV
entu
raS
tart
GI
Ven
tura
Sta
rtM
ood
ysS
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jul-1
162
568
325
227
111
3.3
Aug
-11
548
618
201
246
109.
6S
ep-1
148
158
416
022
910
4.2
Oct
-11
495
572
163
212
101.
6N
ov-1
151
056
016
618
286
.8D
ec-1
152
553
217
013
879
.8Ja
n-12
513
492
148
102
80.5
Feb
-12
501
456
128
109
84.6
Mar
-12
490
434
111
174
103.
0A
pr-1
247
844
014
126
010
8.3
May
-12
466
489
178
310
115.
9Ju
n-12
455
578
225
291
113.
2Ju
l-12
488
656
202
239
113.
3A
ug-1
252
365
718
221
810
9.6
Sep
-12
561
553
163
265
104.
2O
ct-1
255
343
620
735
110
1.6
Nov
-12
544
435
263
426
86.8
Dec
-12
536
626
335
456
79.8
Jan-
1361
793
036
745
480
.5F
eb-1
371
11,
195
402
448
84.6
Mar
-13
818
1,34
844
145
910
3.0
Apr
-13
895
1,43
145
948
510
8.3
May
-13
980
1,51
947
851
511
5.9
Jun-
131,
072
1,66
949
854
011
3.2
Jul-1
31,
170
1,86
751
756
311
3.3
Aug
-13
1,27
82,
072
536
588
109.
6S
ep-1
31,
395
2,24
855
761
810
4.2
Oct
-13
1,51
32,
409
576
656
101.
6N
ov-1
31,
642
2,57
559
670
686
.8D
ec-1
31,
781
2,75
861
776
579
.8Ja
n-14
1,89
72,
941
629
827
80.5
Feb
-14
2,01
93,
086
641
874
84.6
Mar
-14
2,15
03,
184
653
904
103.
0A
pr-1
42,
265
3,24
766
492
110
8.3
May
-14
2,38
63,
291
676
935
115.
9Ju
n-14
2,51
33,
335
687
953
113.
2Ju
l-14
2,61
23,
378
700
974
113.
3A
ug-1
42,
714
3,41
671
399
410
9.6
cn
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sV
entu
raS
tart
GI
Ven
tura
Sta
rtM
ood
ysS
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Sep
-14
2,82
03,
446
726
1,01
210
4.2
Oct
-14
2,90
43,
468
734
1,02
610
1.6
Nov
-14
2,99
13,
486
742
1,03
986
.8D
ec-1
43,
081
3,50
075
11,
051
79.8
Jan-
153,
164
3,51
177
31,
062
80.5
Feb
-15
3,24
93,
513
797
1,06
884
.6M
ar-1
53,
337
3,50
882
11,
071
103.
0A
pr-1
53,
412
3,50
284
21,
073
108.
3M
ay-1
53,
490
3,50
486
41,
076
115.
9Ju
n-15
3,56
93,
519
887
1,08
511
3.2
Jul-1
53,
630
3,54
090
41,
096
113.
3A
ug-1
53,
691
3,55
992
11,
106
109.
6S
ep-1
53,
754
3,56
693
91,
113
104.
2O
ct-1
53,
750
3,56
694
41,
117
101.
6N
ov-1
53,
747
3,56
494
91,
120
86.8
Dec
-15
3,74
33,
563
954
1,12
279
.8Ja
n-16
3,71
53,
560
953
1,12
380
.5F
eb-1
63,
688
3,55
195
21,
120
84.6
Mar
-16
3,66
13,
534
951
1,11
310
3.0
Apr
-16
3,63
83,
511
951
1,10
510
8.3
May
-16
3,61
43,
492
951
1,09
711
5.9
Jun-
163,
591
3,47
995
01,
093
113.
2Ju
l-16
3,57
13,
472
949
1,09
011
3.3
Aug
-16
3,55
13,
466
948
1,08
710
9.6
Sep
-16
3,53
13,
458
946
1,08
110
4.2
Oct
-16
3,51
63,
447
945
1,07
410
1.6
Nov
-16
3,50
03,
433
943
1,06
786
.8D
ec-1
63,
485
3,41
694
21,
060
79.8
Jan-
173,
452
3,39
394
01,
052
80.5
Feb
-17
3,42
03,
366
937
1,04
284
.6M
ar-1
73,
388
3,33
293
51,
029
103.
0A
pr-1
73,
355
3,29
392
91,
012
108.
3M
ay-1
73,
323
3,25
592
399
711
5.9
Jun-
173,
290
3,21
991
798
411
3.2
Jul-1
73,
258
3,18
791
197
311
3.3
Aug
-17
3,22
63,
158
906
961
109.
6S
ep-1
73,
194
3,13
390
094
910
4.2
Oct
-17
3,16
73,
109
897
935
101.
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
Nov
-17
Dec
-17
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ven
tura
/San
ta B
arbr
a C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
Ven
tura
Sta
rtG
I V
entu
raS
tart
Mo
odys
S
anta
BS
tart
GI
San
taB
Sta
rtM
oo
dys
S
easA
djln
dex
3,14
0 3,
083
894
921
86.i
3,11
4 3,
054
891
908
79.i
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OTH
CU
ST
OTH
CU
STF
1O
THC
US
TF
OTH
STA
RT
B12
08B
0207
B11
07B
0108
(000
s)
(000
s)(0
00s)
Jan-
0220
543
70
00
0F
eb-0
220
550
20
00
0M
ar-0
220
665
40
00
0A
pr-0
220
666
10
00
0M
ay-0
220
667
40
00
0Ju
n-02
206
624
00
00
Jul-0
220
762
70
00
0A
ug-0
220
761
70
00
0S
ep-0
220
760
60
00
00c
t-0
220
761
10
00
0N
ov-0
220
753
90
00
0D
ec-0
220
851
10
00
0Ja
n-03
208
528
00
00
Feb
-03
208
571
00
00
Mar
-03
209
719
00
00
Apr
-03
209
784
00
00
May
-03
209
855
00
00
Jun-
0321
083
20
00
0Ju
l-03
210
809
00
00
Aug
-03
210
780
00
00
Sep
-03
210
770
00
00
0ct-
03
211
818
00
00
Nov
-03
211
745
00
00
Dec
-03
211
704
00
00
Jan-
0421
267
30
00
0F
eb-0
421
267
10
00
0M
ar-0
421
278
70
00
0A
pr-0
421
382
30
00
0M
ay-0
421
388
90
00
0Ju
n-04
213
879
00
00
Jul-0
421
491
30
00
0A
ug-0
421
490
20
00
0S
ep-0
421
586
20
00
00c
t-0
421
583
50
00
0N
ov-0
421
572
70
00
0D
ec-0
421
570
80
00
0Ja
n-05
216
769
00
00
Feb
-05
216
849
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OTH
CU
ST
OTH
CU
STF
1O
THC
US
TF
OTH
STA
RT
B12
08B
0207
B11
07B
0108
Mar
-05
216
1044
00
00
Apr
-05
217
1066
00
00
May
-05
217
1125
00
00
Jun-
0521
811
230
00
0Ju
l-05
218
1187
00
00
Aug
-05
219
1190
00
00
Sep
-05
219
1133
00
00
0ct-
05
219
1065
00
00
Nov
-05
220
886
00
00
Dec
-05
220
819
00
00
Jan-
0622
185
60
00
0F
eb-0
622
192
30
00
0M
ar-0
622
211
250
00
0A
pr-0
622
210
990
00
0M
ay-0
622
310
930
00
0Ju
n-06
223
1008
00
00
Jul-0
622
310
170
00
0A
ug-0
622
499
60
00
0S
ep-0
622
495
40
00
00c
t-0
622
589
60
00
0N
ov-0
622
573
20
00
0D
ec-0
622
663
80
00
0Ja
n-07
226
614
00
00
Feb
-07
227
620
01
00
Mar
-07
227
732
00
00
Apr
-07
227
743
00
00
May
-07
228
771
00
00
Jun-
0722
872
80
00
0Ju
l-07
229
700
00
00
Aug
-07
229
639
00
00
Sep
-07
229
562
00
00
0ct-
07
230
495
00
00
Nov
-07
230
390
00
10
Dec
-07
230
346
00
00
Jan-
0823
136
60
00
1F
eb-0
823
140
00
00
0M
ar-0
823
149
40
00
0A
pr-0
823
147
90
00
0M
ay-0
823
147
20
00
0
cn CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OTH
CU
ST
OTH
CU
STF
1O
THC
US
TF
OTH
STA
RT
B12
08B
0207
B11
07B
0108
Jun-
0823
242
80
00
0Ju
l-08
232
398
00
00
Aug
-08
232
358
00
00
Sep
-08
232
317
00
00
0ct-
08
232
297
00
00
Nov
-08
232
244
00
00
Dec
-08
232
216
10
00
Jan-
0923
220
80
00
0F
eb-0
923
221
00
00
0M
ar-0
923
325
00
00
0A
pr-0
923
326
80
00
0M
ay-0
923
329
70
00
0Ju
n-09
233
305
00
00
Jul-0
923
333
00
00
0A
ug-0
923
333
60
00
0S
ep-0
923
332
70
00
00c
t-0
923
328
60
00
0N
ov-0
923
322
70
00
0D
ec-0
923
320
60
00
0Ja
n-10
234
227
00
00
Feb
-10
234
255
00
00
Mar
-10
234
318
00
00
Apr
-10
234
303
00
00
May
-10
234
298
00
00
Jun-
1023
428
10
00
0Ju
l-10
234
285
00
00
Aug
-10
234
276
00
00
Sep
-10
235
253
00
00
Oct
-10
235
244
00
00
Nov
-10
235
207
00
00
Dec
-10
235
194
00
00
Jan-
1123
518
40
00
0Fe
b-11
235
181
00
00
Mar
-11
235
203
00
00
Ap
r-1
123
517
80
00
0M
ay-1
123
516
50
00
0Ju
n-1
123
615
20
00
0Ju
l-11
236
161
00
00
Aug
-11
236
168
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OTH
CU
ST
OTH
CU
STF
1O
THC
US
TFO
THS
TAR
TB
1208
B02
07B
1107
B01
08S
ep-1
123
617
00
00
0O
ct-1
123
617
80
00
0N
ov-1
123
616
60
00
0D
ec-1
123
617
00
00
0Ja
n-12
236
183
00
00
Feb
-12
236
199
00
00
Mar
-12
236
239
00
00
Apr
-12
236
240
00
00
May
-12
236
248
00
00
Jun-
1223
624
30
00
0Ju
l-12
236
251
00
00
Aug
-12
236
255
00
00
Sep
-12
236
255
00
00
Oct
-12
236
260
00
00
Nov
-12
237
226
00
00
Dec
-12
237
205
00
00
Jan-
1323
723
720
20
00
0F
eb-1
323
723
721
10
00
0M
ar-1
323
723
726
50
00
0A
pr-1
323
723
729
10
00
0M
ay-1
323
723
732
80
00
0Ju
n-13
237
237
334
00
00
Jul-1
323
823
735
00
00
0A
ug-1
323
823
735
40
00
0S
ep-1
323
823
835
30
00
0O
ct-1
323
823
836
60
00
0N
ov-1
323
823
833
30
00
0D
ec-1
323
823
832
90
00
0Ja
n-14
238
238
355
00
00
Feb
-14
238
238
394
00
00
Mar
-14
239
238
499
00
00
Apr
-14
239
238
543
00
00
May
-14
239
239
601
00
00
Jun-
1423
923
960
80
00
0Ju
l-14
239
239
629
00
00
Aug
-14
239
239
630
00
00
Sep
-14
240
239
618
00
00
Oct
-14
240
240
619
00
00
Nov
-14
240
240
542
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OTH
CU
ST
OTH
CU
STF
1O
THC
US
TFO
THS
TAR
TB
1208
B02
07B
1107
B01
08D
ec-1
424
024
050
90
00
0Ja
n-15
241
240
523
00
00
Feb
-15
241
240
561
00
00
Mar
-15
241
241
698
00
00
Apr
-15
241
241
750
00
00
May
-15
242
241
823
00
00
Jun-
1524
224
282
30
00
0Ju
l-15
242
242
842
00
00
Aug
-15
242
242
831
00
00
Sep
-15
243
242
805
00
00
Oct
-15
243
243
792
00
00
Nov
-15
243
243
681
00
00
Dec
-15
244
243
631
00
00
Jan-
1624
424
463
80
00
0F
eb-1
624
424
467
20
00
0M
ar-1
624
524
481
60
00
0A
pr-1
624
524
585
40
00
0M
ay-1
624
524
591
40
00
0Ju
n-16
246
245
894
00
00
Jul-1
624
624
689
80
00
0A
ug-1
624
624
687
10
00
0S
ep-1
624
724
682
80
00
0O
ct-1
624
724
780
70
00
0N
ov-1
624
724
768
80
00
0D
ec-1
624
824
763
30
00
0Ja
n-17
248
248
638
00
00
Feb
-17
248
248
669
00
00
Mar
-17
249
249
808
00
00
Apr
-17
249
249
840
00
00
May
-17
250
249
889
00
00
Jun-
1725
025
085
90
00
0Ju
l-17
250
250
852
00
00
Aug
-17
251
250
817
00
00
Sep
-17
251
251
769
00
00
Oct
-17
251
251
742
00
00
Nov
-17
252
251
626
00
00
Dec
-17
252
252
567
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sTu
lare
Sta
rtG
ITu
lare
Sta
rtM
ood
ysK
ing
sSta
rtG
IK
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
Jan-
021,
801
2,04
767
760
53,
803
Feb
-02
2,03
52,
262
694
598
4,23
7M
ar-0
22,
300
2,30
671
264
14,
722
Apr
-02
2,12
32,
202
728
709
4,33
0M
ay-0
21,
960
2,01
574
476
53,
971
Jun-
021,
809
1,81
576
177
93,
642
Jul-0
21,
782
1,66
373
575
83,
963
Aug
-02
1,75
51,
615
710
717
4,31
2S
ep-0
21,
729
1,70
168
667
44,
692
0ct-
02
1,83
31,
869
660
648
4,81
1N
ov-0
21,
943
2,04
563
565
44,
933
Dec
-02
2,06
02,
170
610
704
5,05
8Ja
n-03
2,14
12,
248
690
792
4,99
4F
eb-0
32,
226
2,29
878
189
84,
930
Mar
-03
2,31
42,
334
883
1,00
84,
868
Apr
-03
2,24
92,
341
977
1,09
35,
087
May
-03
2,18
62,
287
1,08
01,
107
5,31
6Ju
n-03
2,12
52,
171
1,19
51,
034
5,55
6Ju
l-03
2,15
02,
059
1,04
892
85,
612
Aug
-03
2,17
62,
046
918
867
5,66
9S
ep-0
32,
203
2,17
680
589
95,
726
0ct-
03
2,28
02,
357
827
979
6,21
0N
ov-0
32,
360
2,45
585
01,
036
6,73
4D
ec-0
32,
443
2,38
587
31,
020
7,30
3Ja
n-04
2,33
42,
225
887
952
6,86
4F
eb-0
42,
231
2,11
190
188
26,
451
Mar
-04
2,13
22,
129
915
843
6,06
2A
pr-0
42,
145
2,24
980
183
25,
972
May
-04
2,15
82,
404
701
838
5,88
3Ju
n-04
2,17
22,
532
613
847
5,79
5Ju
l-04
2,26
42,
599
671
848
6,07
6A
ug-0
42,
360
2,58
473
382
86,
370
Sep
-04
2,46
02,
488
801
788
6,67
90c
t-0
42,
473
2,38
882
776
36,
882
Nov
-04
2,48
62,
380
854
796
7,09
2D
ec-0
42,
499
2,51
888
290
97,
308
Jan-
052,
644
2,72
488
31,
044
7,59
3F
eb-0
52,
797
2,86
388
41,
114
7,88
9
CD co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sTu
lare
Sta
rtG
ITu
lare
Sta
rtM
ood
ysK
ing
sSta
rtG
IK
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
Mar
-05
2,96
02,
875
886
1,08
28,
197
Apr
-05
2,93
82,
849
892
1,00
38,
141
May
-05
2,91
72,
927
898
972
8,08
5Ju
n-05
2,89
63,
181
904
1,04
68,
029
Jul-0
53,
045
3,45
71,
012
1,16
38,
138
Aug
-05
3,20
23,
527
1,13
21,
219
8,24
7S
ep-0
53,
367
3,27
71,
267
1,14
98,
359
0ct-
05
3,26
32,
938
1,18
01,
014
8,45
5N
ov-0
53,
162
2,84
91,
099
913
8,55
1D
ec-0
53,
064
3,20
61,
024
910
8,64
9Ja
n-06
3,34
93,
764
978
967
8,67
0F
eb-0
63,
660
4,10
593
41,
007
8,69
0M
ar-0
64,
001
4,01
289
198
68,
711
Apr
-06
3,65
33,
619
820
918
8,00
7M
ay-0
63,
336
3,21
075
484
57,
359
Jun-
063,
046
3,00
669
479
96,
765
Jul-0
63,
091
3,01
476
378
46,
852
Aug
-06
3,13
63,
172
839
791
6,94
1S
ep-0
63,
182
3,39
492
280
97,
031
0ct-
06
3,26
33,
562
913
820
6,35
6N
ov-0
63,
346
3,54
590
480
05,
746
Dec
-06
3,43
23,
278
895
739
5,19
4Ja
n-07
3,24
92,
905
826
657
5,21
4F
eb-0
73,
076
2,65
876
259
35,
234
Mar
-07
2,91
22,
652
703
565
5,25
4A
pr-0
72,
898
2,80
162
956
14,
915
May
-07
2,88
32,
942
563
562
4,59
9Ju
n-07
2,86
92,
948
503
549
4,30
2Ju
l-07
2,73
42,
826
488
522
4,12
7A
ug-0
72,
605
2,62
447
348
33,
958
Sep
-07
2,48
22,
399
459
437
3,79
70c
t-0
72,
426
2,18
443
039
33,
349
Nov
-07
2,37
12,
008
403
359
2,95
4D
ec-0
72,
317
1,89
437
834
12,
605
Jan-
082,
247
1,83
936
133
52,
907
Feb
-08
2,18
01,
832
345
338
3,24
4M
ar-0
82,
114
1,85
333
034
23,
620
Apr
-08
2,07
51,
866
345
341
3,14
4
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sTu
lare
Sta
rtG
ITu
lare
Sta
rtM
ood
ysK
ing
sSta
rtG
IK
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
May
-08
2,03
61,
828
361
326
2,73
0Ju
n-08
1,99
81,
714
378
295
2,37
1Ju
l-08
1,73
91,
550
321
266
2,22
5A
ug-0
81,
514
1,38
227
326
22,
087
Sep
-08
1,31
81,
251
232
295
1,95
80c
t-0
81,
265
1,15
726
634
31,
900
Nov
-08
1,21
41,
093
304
373
1,84
3D
ec-0
81,
165
1,05
234
836
21,
788
Jan-
091,
094
1,03
432
032
21,
743
Feb
-09
1,02
81,
039
293
280
1,69
9M
ar-0
996
61,
065
269
250
1,65
7A
pr-0
91,
024
1,11
524
323
01,
681
May
-09
1,08
51,
187
219
216
1,70
6Ju
n-09
1,15
01,
269
198
205
1,73
1Ju
l-09
1,15
21,
315
189
199
2,02
7A
ug-0
91,
154
1,27
018
120
52,
373
Sep
-09
1,15
61,
120
173
225
2,77
80c
t-0
91,
240
966
198
245
2,17
9N
ov-0
91,
329
949
227
247
1,70
9D
ec-0
91,
425
1,14
126
122
41,
340
Jan-
101,
563
1,41
726
419
41,
490
Feb
-10
1,71
41,
572
267
186
1,65
6M
ar-1
01,
880
1,50
227
121
51,
841
Apr
-10
1,69
01,
301
285
269
1,63
8M
ay-1
01,
519
1,14
230
032
21,
457
Jun-
101,
366
1,14
431
635
31,
296
Jul-1
01,
205
1,25
531
135
71,
295
Aug
-10
1,06
31,
363
307
334
1,29
5S
ep-1
093
71,
382
302
287
1,29
4O
ct-1
01,
068
1,32
121
323
31,
424
Nov
-10
1,21
61,
218
151
191
1,56
8D
ec-1
01,
385
1,10
310
717
21,
726
Jan-
111,
201
995
126
171
1,68
4Fe
b-11
1,04
291
515
017
21,
644
Mar
-11
903
867
177
168
1,60
5A
pr-
11
927
840
175
158
1,07
4M
ay-1
195
182
117
315
071
8Ju
n-1
197
680
217
114
648
1
CD cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sTu
lare
Sta
rtG
ITu
lare
Sta
rtM
ood
ysK
ing
sSta
rtG
IK
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
Jul-1
193
479
714
314
659
6A
ug-1
189
582
712
014
574
0S
ep-1
185
789
610
114
591
9O
ct-1
189
297
012
916
21,
004
Nov
-11
929
996
165
213
1,09
7D
ec-1
196
894
421
130
61,
199
Jan-
1287
584
123
941
21,
260
Feb
-12
791
740
271
483
1,32
4M
ar-1
271
567
630
849
51,
391
Apr
-12
689
652
268
474
1,47
7M
ay-1
266
466
623
345
71,
570
Jun-
1264
070
920
347
21,
667
Jul-1
263
375
821
250
81,
688
Aug
-12
626
788
222
542
1,70
9S
ep-1
261
978
123
355
21,
730
Oct
-12
609
747
214
531
1,85
2N
ov-1
259
870
519
847
81,
983
Dec
-12
588
671
182
395
2,12
3Ja
n-13
636
660
188
305
2,21
2F
eb-1
368
768
419
524
52,
304
Mar
-13
743
746
201
230
2,40
0A
pr-1
377
183
020
824
92,
470
May
-13
801
906
216
279
2,54
1Ju
n-13
831
953
224
305
2,61
5Ju
l-13
888
972
233
326
2,71
1A
ug-1
394
997
324
335
02,
810
Sep
-13
1,01
396
625
338
22,
914
Oct
-13
1,08
296
726
442
53,
037
Nov
-13
1,15
699
227
648
03,
165
Dec
-13
1,23
41,
049
288
547
3,29
9Ja
n-14
1,30
41,
122
297
615
3,41
5F
eb-1
41,
377
1,18
030
666
93,
534
Mar
-14
1,45
41,
211
316
704
3,65
8A
pr-1
41,
539
1,22
832
772
63,
804
May
-14
1,63
01,
247
338
742
3,95
5Ju
n-14
1,72
51,
284
350
761
4,11
2Ju
l-14
1,80
71,
336
369
784
4,23
8A
ug-1
41,
893
1,39
339
080
94,
369
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sTu
lare
Sta
rtG
ITu
lare
Sta
rtM
ood
ysK
ing
sSta
rtG
IK
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
Sep
-14
1,98
31,
445
411
834
4,50
3O
ct-1
42,
059
1,48
243
185
94,
616
Nov
-14
2,13
81,
491
452
883
4,73
1D
ec-1
42,
220
1,47
047
390
54,
849
Jan-
152,
300
1,44
348
992
64,
968
Feb
-15
2,38
41,
442
505
944
5,09
0M
ar-1
52,
470
1,48
752
196
05,
215
Apr
-15
2,55
41,
568
537
976
5,34
1M
ay-1
52,
641
1,66
455
399
25,
470
Jun-
152,
731
1,75
556
91,
011
5,60
2Ju
l-15
2,80
41,
838
582
1,03
05,
701
Aug
-15
2,87
91,
913
596
1,04
95,
802
Sep
-15
2,95
51,
981
609
1,06
55,
904
Oct
-15
2,97
32,
047
612
1,07
95,
910
Nov
-15
2,99
12,
118
615
1,09
15,
915
Dec
-15
3,00
92,
196
618
1,10
05,
920
Jan-
163,
005
2,27
061
71,
105
5,87
6F
eb-1
63,
001
2,32
161
61,
107
5,83
2M
ar-1
62,
998
2,34
361
61,
105
5,78
9A
pr-1
62,
997
2,35
861
51,
101
5,75
1M
ay-1
62,
997
2,39
361
41,
100
5,71
4Ju
n-16
2,99
62,
466
613
1,10
35,
676
Jul-1
62,
992
2,56
161
11,
108
5,64
8A
ug-1
62,
987
2,64
860
91,
111
5,62
0S
ep-1
62,
983
2,70
460
71,
109
5,59
2O
ct-1
62,
977
2,74
460
51,
106
5,56
4N
ov-1
62,
971
2,78
760
31,
104
5,53
5D
ec-1
62,
965
2,84
860
11,
105
5,50
7Ja
n-17
2,95
52,
912
597
1,10
55,
456
Feb
-17
2,94
52,
951
594
1,10
05,
406
Mar
-17
2,93
52,
955
590
1,08
65,
356
Apr
-17
2,91
32,
930
585
1,06
75,
312
May
-17
2,89
12,
892
579
1,04
85,
268
Jun-
172,
869
2,85
457
41,
035
5,22
5Ju
l-17
2,84
92,
819
569
1,02
65,
180
Aug
-17
2,83
02,
788
564
1,01
65,
136
Sep
-17
2,81
12,
760
559
1,00
25,
092
Oct
-17
2,80
02,
722
556
985
5,05
9
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn oo
obs
Nov
-17
Dec
-17
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
ther
Cou
nty
Res
iden
tial C
usto
mer
Add
ition
s S
uppl
emen
tary
Mod
el D
ata
Tul
areS
tart
GI
Tula
reS
tart
Moo
dys
K
ing
sSta
rtG
I K
ings
Sta
rtM
oo
dys
Ker
nS
tart
GI
2,78
9 2,
661
553
966
5,02
62,
779
2,57
0 55
1 94
5 4,
993
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jan-
024,
089
80.5
Feb
-02
4,40
884
.6M
ar-0
24,
551
103.
0A
pr-0
24,
555
108.
3M
ay-0
24,
488
115.
9Ju
n-02
4,42
011
3.2
Jul-0
24,
384
113.
3A
ug-0
24,
402
109.
6S
ep-0
24,
481
104.
20c
t-0
24,
594
101.
6N
ov-0
24,
699
86.8
Dec
-02
4,77
879
.8Ja
n-03
4,88
180
.5F
eb-0
35,
065
84.6
Mar
-03
5,35
410
3.0
Apr
-03
5,63
610
8.3
May
-03
5,72
411
5.9
Jun-
035,
544
113.
2Ju
l-03
5,32
411
3.3
Aug
-03
5,39
610
9.6
Sep
-03
5,93
710
4.2
0ct-
03
6,66
910
1.6
Nov
-03
7,17
486
.8D
ec-0
37,
172
79.8
Jan-
046,
821
80.5
Feb
-04
6,43
984
.6M
ar-0
46,
245
103.
0A
pr-0
46,
256
108.
3M
ay-0
46,
426
115.
9Ju
n-04
6,68
111
3.2
Jul-0
46,
886
113.
3A
ug-0
46,
887
109.
6S
ep-0
46,
634
104.
20c
t-0
46,
391
101.
6N
ov-0
46,
515
86.8
Dec
-04
7,18
879
.8Ja
n-05
8,04
980
.5F
eb-0
58,
519
84.6
CD CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Mar
-05
8,33
010
3.0
Apr
-05
7,79
810
8.3
May
-05
7,48
111
5.9
Jun-
057,
742
113.
2Ju
l-05
8,32
011
3.3
Aug
-05
8,74
210
9.6
Sep
-05
8,67
910
4.2
0ct-
05
8,30
510
1.6
Nov
-05
7,93
886
.8D
ec-0
57,
799
79.8
Jan-
067,
805
80.5
Feb
-06
7,77
684
.6M
ar-0
67,
599
103.
0A
pr-0
67,
338
108.
3M
ay-0
67,
130
115.
9Ju
n-06
7,05
611
3.2
Jul-0
67,
035
113.
3A
ug-0
66,
923
109.
6S
ep-0
66,
638
104.
20c
t-0
66,
253
101.
6N
ov-0
65,
894
86.8
Dec
-06
5,64
479
.8Ja
n-07
5,45
480
.5F
eb-0
75,
251
84.6
Mar
-07
4,97
410
3.0
Apr
-07
4,66
210
8.3
May
-07
4,41
011
5.9
Jun-
074,
260
113.
2Ju
l-07
4,11
811
3.3
Aug
-07
3,84
010
9.6
Sep
-07
3,37
810
4.2
0ct-
07
2,91
110
1.6
Nov
-07
2,69
486
.8D
ec-0
72,
869
79.8
Jan-
083,
224
80.5
Feb
-08
3,41
584
.6M
ar-0
83,
245
103.
0A
pr-0
82,
847
108.
3
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
May
-08
2,48
011
5.9
Jun-
082,
325
113.
2Ju
l-08
2,32
211
3.3
Aug
-08
2,32
910
9.6
Sep
-08
2,24
610
4.2
0ct-
08
2,09
110
1.6
Nov
-08
1,92
286
.8D
ec-0
81,
784
79.8
Jan-
091,
685
80.5
Feb
-09
1,62
784
.6M
ar-0
91,
606
103.
0A
pr-0
91,
638
108.
3M
ay-0
91,
744
115.
9Ju
n-09
1,92
111
3.2
Jul-0
92,
096
113.
3A
ug-0
92,
171
109.
6S
ep-0
92,
092
104.
20c
t-0
91,
935
101.
6N
ov-0
91,
815
86.8
Dec
-09
1,80
579
.8Ja
n-10
1,84
480
.5F
eb-1
01,
826
84.6
Mar
-10
1,69
710
3.0
Apr
-10
1,52
310
8.3
May
-10
1,42
711
5.9
Jun-
101,
482
113.
2Ju
l-10
1,61
111
3.3
Aug
-10
1,68
810
9.6
Sep
-10
1,63
010
4.2
Oct
-10
1,49
210
1.6
Nov
-10
1,37
486
.8D
ec-1
01,
334
79.8
Jan-
111,
314
80.5
Feb-
111,
223
84.6
Mar
-11
1,01
310
3.0
Ap
r-1
176
210
8.3
May
-11
613
115.
9Ju
n-1
164
911
3.2
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jul-1
180
211
3.3
Aug
-11
946
109.
6S
ep-1
11,
003
104.
2O
ct-1
11,
045
101.
6N
ov-1
11,
190
86.8
Dec
-11
1,49
679
.8Ja
n-12
1,84
580
.5F
eb-1
22,
040
84.6
Mar
-12
1,98
310
3.0
Apr
-12
1,76
510
8.3
May
-12
1,55
011
5.9
Jun-
121,
466
113.
2Ju
l-12
1,52
711
3.3
Aug
-12
1,70
510
9.6
Sep
-12
1,95
210
4.2
Oct
-12
2,17
810
1.6
Nov
-12
2,27
986
.8D
ec-1
22,
195
79.8
Jan-
132,
010
80.5
Feb
-13
1,86
784
.6M
ar-1
31,
846
103.
0A
pr-1
31,
926
108.
3M
ay-1
32,
046
115.
9Ju
n-13
2,16
111
3.2
Jul-1
32,
277
113.
3A
ug-1
32,
422
109.
6S
ep-1
32,
613
104.
2O
ct-1
32,
857
101.
6N
ov-1
33,
154
86.8
Dec
-13
3,49
279
.8Ja
n-14
3,83
480
.5F
eb-1
44,
104
84.6
Mar
-14
4,28
710
3.0
Apr
-14
4,41
310
8.3
May
-14
4,52
211
5.9
Jun-
144,
649
113.
2Ju
l-14
4,79
111
3.3
Aug
-14
4,93
410
9.6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Sep
-14
5,06
210
4.2
Oct
-14
5,17
710
1.6
Nov
-14
5,28
686
.8D
ec-1
45,
390
79.8
Jan-
155,
485
80.5
Feb
-15
5,55
784
.6M
ar-1
55,
608
103.
0A
pr-1
55,
652
108.
3M
ay-1
55,
707
115.
9Ju
n-15
5,78
411
3.2
Jul-1
55,
873
113.
3A
ug-1
55,
959
109.
6S
ep-1
56,
025
104.
2O
ct-1
56,
074
101.
6N
ov-1
56,
113
86.8
Dec
-15
6,14
679
.8Ja
n-16
6,16
780
.5F
eb-1
66,
169
84.6
Mar
-16
6,15
010
3.0
Apr
-16
6,12
110
8.3
May
-16
6,10
011
5.9
Jun-
166,
098
113.
2Ju
l-16
6,10
511
3.3
Aug
-16
6,10
610
9.6
Sep
-16
6,09
010
4.2
Oct
-16
6,06
410
1.6
Nov
-16
6,04
386
.8D
ec-1
66,
033
79.8
Jan-
176,
019
80.5
Feb
-17
5,98
084
.6M
ar-1
75,
906
103.
0A
pr-1
75,
809
108.
3M
ay-1
75,
718
115.
9Ju
n-17
5,65
111
3.2
Jul-1
75,
600
113.
3A
ug-1
75,
548
109.
6S
ep-1
75,
484
104.
2O
ct-1
75,
405
101.
6
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Oth
er C
ount
y R
esid
entia
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
ob
s K
ern
Sta
rtM
oo
dys
S
easA
djln
dex
Nov
-17
5,31
5 86
.8D
ec-1
7 5,
219
79.8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
Cu
sto
me
r Sum
mar
y
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Cut
omer
s by
Cou
nty
(in t
hous
ands
)
Yea
rLo
s A
ngel
esR
iver
side
San
Ber
nO
rang
eV
enO
ther
Tota
l SC
E T
erri
tory
2009
1,73
554
260
980
833
623
34,
263
2010
1,74
154
861
381
133
723
54,
286
2011
1,74
555
261
681
533
823
64,
302
2012
1,75
055
761
882
033
923
74,
321
2013
1,75
556
362
282
534
023
84,
343
2014
1,75
857
462
783
034
224
04,
371
2015
1,76
458
763
483
534
524
34,
408
2016
1,77
160
164
284
034
824
74,
449
2017
1,77
761
565
084
635
125
24,
491
ob
sLo
s A
ngel
esR
iver
side
San
Ber
nO
rang
eV
enO
ther
Tota
l SC
E T
erri
tory
Jan-
091,
735
536
605
805
335
232
4,24
9F
eb-0
91,
735
537
606
805
335
232
4,25
0M
ar-0
91,
735
537
606
805
335
233
4,25
1A
pr-
091,
735
537
606
805
335
233
4,25
2M
ay-0
91,
735
538
607
806
335
233
4,25
3Ju
n-09
1,73
553
860
780
633
523
34,
253
Jul-0
91,
735
539
608
806
335
233
4,25
5A
ug-
091,
734
539
608
806
335
233
4,25
5S
ep-0
91,
734
540
608
807
336
233
4,25
80c
t-09
1,73
554
060
980
733
623
34,
260
Nov
-09
1,73
554
160
980
733
623
34,
261
Dec
-09
1,73
554
260
980
833
623
34,
263
Jan-
101,
736
542
610
808
336
234
4,26
6F
eb-1
01,
738
543
610
809
336
234
4,27
0M
ar-1
01,
738
543
611
809
336
234
4,27
1A
pr-
101,
739
544
611
809
336
234
4,27
4M
ay-1
01,
739
545
612
809
337
234
4,27
6Ju
n-10
1,73
954
661
281
033
623
44,
277
Jul-1
01,
740
546
612
810
336
234
4,27
9A
ug-
101,
740
547
613
811
337
234
4,28
1S
ep-1
01,
741
547
613
811
337
235
4,28
3O
ct-1
01,
741
548
614
811
337
235
4,28
5N
ov-1
01,
741
548
613
811
337
235
4,28
5D
ec-1
01,
741
548
613
811
337
235
4,28
6Ja
n-11
1,74
254
861
381
233
723
54,
287
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Cut
omer
s by
Cou
nty
(in t
hous
ands
)
Feb-
111,
743
549
614
812
337
235
4,29
0M
ar-1
11,
743
549
614
812
337
235
4,29
1A
pr-
111,
744
550
615
812
337
235
4,29
3M
ay-1
11,
744
550
615
813
337
235
4,29
4Ju
n-1
11,
744
551
615
813
337
236
4,29
5Ju
l-11
1,74
455
161
581
333
723
64,
296
Aug
-11
1,74
455
161
581
333
723
64,
297
Sep
-11
1,74
555
261
681
433
823
64,
300
Oct
-11
1,74
555
261
681
433
823
64,
300
Nov
-11
1,74
555
261
681
433
823
64,
301
Dec
-11
1,74
555
261
681
533
823
64,
302
Jan-
121,
746
553
616
815
338
236
4,30
3F
eb-1
21,
747
553
617
815
338
236
4,30
6M
ar-1
21,
748
553
617
816
338
236
4,30
9A
pr-
121,
748
554
617
817
338
236
4,31
0M
ay-1
21,
748
554
617
817
338
236
4,31
1Ju
n-12
1,74
855
461
881
833
823
64,
312
Jul-1
21,
749
555
618
818
338
236
4,31
3A
ug-
121,
749
555
618
819
338
236
4,31
6S
ep-1
21,
749
556
618
819
339
236
4,31
6O
ct-1
21,
750
556
618
819
339
236
4,31
8N
ov-1
21,
751
556
618
820
339
237
4,32
1D
ec-1
21,
750
557
618
820
339
237
4,32
1Ja
n-13
1,75
155
761
982
033
923
74,
323
Feb
-13
1,75
155
761
982
133
923
74,
325
Mar
-13
1,75
255
861
982
133
923
74,
326
Ap
r-13
1,75
255
862
082
233
923
74,
328
May
-13
1,75
355
962
082
233
923
74,
329
Jun-
131,
753
559
620
822
339
237
4,33
1Ju
l-13
1,75
356
062
182
334
023
74,
333
Au
g-13
1,75
456
062
182
334
023
74,
335
Sep
-13
1,75
456
162
182
434
023
84,
338
Oct
-13
1,75
456
262
282
434
023
84,
340
Nov
-13
1,75
556
362
282
434
023
84,
342
Dec
-13
1,75
556
362
282
534
023
84,
343
Jan-
141,
755
564
623
825
340
238
4,34
6F
eb-1
41,
755
565
623
826
341
238
4,34
8M
ar-1
41,
755
566
624
826
341
238
4,35
0A
pr-
141,
756
567
624
826
341
238
4,35
2M
ay-1
41,
756
567
624
827
341
239
4,35
4
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Cut
omer
s by
Cou
nty
(in t
hous
ands
)
Jun-
141,
756
568
625
827
341
239
4,35
6Ju
l-14
1,75
656
962
582
834
123
94,
359
Aug
-14
1,75
757
062
682
834
123
94,
361
Sep
-14
1,75
757
162
682
834
223
94,
364
Oct
-14
1,75
757
262
782
934
224
04,
367
Nov
-14
1,75
857
362
782
934
224
04,
369
Dec
-14
1,75
857
462
783
034
224
04,
371
Jan-
151,
758
575
628
830
343
240
4,37
4F
eb-1
51,
759
576
629
831
343
240
4,37
7M
ar-1
51,
759
577
629
831
343
241
4,38
0A
pr-
151,
760
578
630
831
343
241
4,38
3M
ay-1
51,
760
579
630
832
343
241
4,38
5Ju
n-15
1,76
158
063
183
234
324
24,
388
Jul-1
51,
761
581
631
833
344
242
4,39
2A
ug-1
51,
762
582
632
833
344
242
4,39
5S
ep-1
51,
763
583
632
833
344
242
4,39
8O
ct-1
51,
763
584
633
834
345
243
4,40
2N
ov-1
51,
764
585
634
834
345
243
4,40
5D
ec-1
51,
764
587
634
835
345
243
4,40
8Ja
n-16
1,76
558
863
583
534
524
44,
411
Feb
-16
1,76
558
963
583
634
524
44,
415
Mar
-16
1,76
659
063
683
634
624
44,
418
Ap
r-16
1,76
759
163
783
734
624
54,
421
May
-16
1,76
759
263
783
734
624
54,
424
Jun-
161,
768
593
638
837
346
245
4,42
8Ju
l-16
1,76
859
563
983
834
724
64,
432
Aug
-16
1,76
959
663
983
834
724
64,
435
Sep
-16
1,77
059
764
083
934
724
64,
439
Oct
-16
1,77
059
864
183
934
824
74,
443
Nov
-16
1,77
159
964
184
034
824
74,
446
Dec
-16
1,77
160
164
284
034
824
74,
449
Jan-
171,
772
602
642
841
348
248
4,45
3F
eb-1
71,
772
603
643
841
349
248
4,45
6M
ar-1
71,
773
604
644
842
349
249
4,46
0A
pr-
171,
773
605
645
842
349
249
4,46
3M
ay-1
71,
774
606
645
842
349
249
4,46
6Ju
n-17
1,77
460
864
684
334
925
04,
470
Jul-1
71,
775
609
647
843
350
250
4,47
3A
ug-1
71,
775
610
647
844
350
250
4,47
7S
ep-1
71,
776
611
648
844
350
251
4,48
1
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
78
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
oacua
©MLUOa>
^ 00 T-00 00 O)
£ £ r- r- r-Q - v in in it)
^ 5 & CO CO CO00 c3 =3
- £C ^Sm £!2 !§ $ 5?a) <D 00 00 00re £W o
g <3O 0 ) 0 ) 0 ^ in
r s . r s . r s .r s . r s . r s .
o > o £ o 0 O z q
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
-Res
iden
tial
Cus
tom
er C
lass
Sup
plem
enta
ry M
odel
Var
iabl
es
Var
iabl
eD
escr
iptio
nS
tart
Res
iden
tial
Hou
sing
Sta
rtsM
oody
sIn
dica
tes
the
sour
ce is
Moo
dy's
Eco
nom
y.co
mG
lIn
dica
tes
the
sour
ce is
HIS
Glo
bal
Insi
ghts
LAP
refix
in f
ront
of v
aria
ble
nam
e to
den
ote
Los
Ang
eles
Cou
nty
RIV
Pre
fix in
fro
nt o
f var
iabl
e na
me
to d
enot
e R
iver
side
Cou
nty
SB
Pre
fix in
fro
nt o
f var
iabl
e na
me
to d
enot
e S
an B
erna
rdin
o C
ount
yO
RP
refix
in f
ront
of v
aria
ble
nam
e to
den
ote
Ora
nge
Cou
nty
Oth
erP
refix
in f
ront
of v
aria
ble
nam
e to
den
ote
Rur
al C
ount
ies
(Fre
sno,
Iny
o, K
ern,
Kin
gs,
Mon
o an
d T
ular
e)V
EN
Pre
fix in
fro
nt o
f var
iabl
e na
me
to d
enot
e V
entu
ra a
nd S
anta
Bar
bra
Cou
ntie
sIn
dica
tes
the
perc
ent s
hare
of h
ousi
ng s
tart
s in
the
Ont
ario
-Riv
ersi
de-S
an B
erna
rdin
o M
SA
are
allo
cate
dP
erce
ntR
IVto
Riv
ersi
de C
ount
yIn
dica
tes
the
perc
ent s
hare
of h
ousi
ng s
tart
s in
the
Ont
ario
-Riv
ersi
de-S
an B
erna
rdin
o M
SA
are
allo
cate
dP
erce
ntS
Bto
San
Ber
nard
ino
Sea
sAdj
lnde
xT
he s
easo
nal
adju
stm
ent f
acto
r us
ed to
una
djus
t hou
sing
sta
rts
- so
urce
: U
S C
ensu
s B
urea
u
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TL
CO
MC
US
TLF1
CO
MC
US
TL
F
CO
MFL
STC
K1
B04
08B
2009
B01
10B
2012
Jan-
013,
454
1,90
00
00
0Fe
b-01
3,46
11,
904
00
00
Mar
-01
3,46
71,
908
00
00
Apr
-01
3,46
21,
913
00
00
May
-01
3,45
61,
918
00
00
Jun-
013,
459
1,92
30
00
0Ju
l-01
3,46
81,
927
00
00
Aug
-01
3,48
71,
931
00
00
Sep
-01
3,51
21,
935
00
00
Oct
-O1
3,50
31,
939
00
00
Nov
-01
3,49
91,
942
00
00
Dec
-01
3,53
81,
945
00
00
Jan-
023,
563
1,94
80
00
0Fe
b-02
3,59
41,
951
00
00
Mar
-02
3,60
91,
954
00
00
Apr
-02
3,62
61,
959
00
00
May
-02
3,64
41,
963
00
00
Jun-
023,
663
1,96
80
00
0Ju
l-02
3,69
11,
972
00
00
Aug
-02
3,71
91,
976
00
00
Sep
-02
3,73
91,
979
00
00
0ct-
02
3,75
61,
983
00
00
Nov
-02
3,76
21,
987
00
00
Dec
-02
3,75
71,
991
00
00
Jan-
033,
754
1,99
50
00
0Fe
b-03
3,76
01,
999
00
00
Mar
-03
3,77
32,
003
00
00
Apr
-03
3,78
82,
007
00
00
May
-03
3,80
02,
010
00
00
Jun-
033,
816
2,01
40
00
0Ju
l-03
3,82
72,
018
00
00
Aug
-03
3,84
82,
021
00
00
Sep
-03
3,86
32,
025
00
00
0ct-
03
3,89
42,
028
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TL
CO
MC
US
TLF1
CO
MC
US
TL
F
CO
MFL
STC
K1
B04
08B
2009
B01
10B
2012
Nov
-03
3,89
92,
032
00
00
Dec
-03
3,90
82,
036
00
00
Jan-
043,
911
2,03
90
00
0Fe
b-04
3,92
32,
042
00
00
Mar
-04
3,93
32,
045
00
00
Apr
-04
3,93
72,
047
00
00
May
-04
3,95
32,
050
00
00
Jun-
043,
977
2,05
20
00
0Ju
l-04
3,99
52,
055
00
00
Aug
-04
4,01
32,
059
00
00
Sep
-04
4,03
72,
062
00
00
0ct-
04
4,05
02,
064
00
00
Nov
-04
4,05
22,
067
00
00
Dec
-04
4,06
92,
070
00
00
Jan-
054,
065
2,07
30
00
0Fe
b-05
4,06
82,
075
00
00
Mar
-05
4,07
92,
078
00
00
Apr
-05
4,05
72,
082
00
00
May
-05
4,06
72,
085
00
00
Jun-
054,
068
2,08
90
00
0Ju
l-05
4,08
02,
092
00
00
Aug
-05
4,09
82,
095
00
00
Sep
-05
4,12
22,
098
00
00
0ct-
05
4,13
22,
100
00
00
Nov
-05
4,14
22,
102
00
00
Dec
-05
4,12
72,
104
00
00
Jan-
064,
139
2,10
70
00
0Fe
b-06
4,14
02,
111
00
00
Mar
-06
4,14
62,
115
00
00
Apr
-06
4,17
62,
118
00
00
May
-06
4,18
22,
120
00
00
Jun-
064,
199
2,12
30
00
0Ju
l-06
4,22
22,
126
00
00
Aug
-06
4,24
82,
129
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo K>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TL
CO
MC
US
TLF1
CO
MC
US
TL
F
CO
MFL
STC
K1
B04
08B
2009
B01
10B
2012
Sep
-06
4,26
72,
132
00
00
0ct
-06
4,26
82,
137
00
00
Nov
-06
4,26
92,
142
00
00
Dec
-06
4,25
92,
146
00
00
Jan-
074,
253
2,15
00
00
0Fe
b-07
4,24
82,
153
00
00
Mar
-07
4,28
92,
156
00
00
Apr
-07
4,31
12,
159
00
00
May
-07
4,29
92,
161
00
00
Jun-
074,
350
2,16
40
00
0Ju
l-07
4,37
12,
168
00
00
Aug
-07
4,39
12,
171
00
00
Sep
-07
4,43
22,
175
00
00
0ct-
07
4,42
02,
179
00
00
Nov
-07
4,41
82,
183
00
00
Dec
-07
4,41
22,
186
00
00
Jan-
084,
415
2,19
00
00
0Fe
b-08
4,43
82,
193
00
00
Mar
-08
4,49
22,
196
00
00
Apr
-08
4,51
62,
200
11
00
May
-08
4,54
92,
203
01
00
Jun-
084,
583
2,20
70
10
0Ju
l-08
4,63
32,
210
01
00
Aug
-08
4,65
22,
214
01
00
Sep
-08
4,68
22,
217
01
00
0ct-
08
4,72
12,
220
01
00
Nov
-08
4,70
92,
223
01
00
Dec
-08
4,71
22,
225
01
00
Jan-
094,
715
2,22
80
10
0Fe
b-09
4,71
42,
231
01
00
Mar
-09
4,72
92,
235
01
00
Apr
-09
4,74
62,
237
01
00
May
-09
4,75
72,
240
01
00
Jun-
094,
749
2,24
30
10
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TL
CO
MC
US
TLF1
CO
MC
US
TL
F
CO
MFL
STC
K1
B04
08B
2009
B01
10B
2012
Jul-0
94,
733
2,24
60
10
0A
ug-0
94,
736
2,24
90
10
0S
ep-0
94,
762
2,25
20
10
00
ct-0
94,
766
2,25
40
10
0N
ov-0
94,
759
2,25
50
10
0D
ec-0
94,
749
2,25
70
10
0Ja
n-10
4,74
92,
259
00
10
Feb-
104,
749
2,26
20
00
0M
ar-1
04,
762
2,26
40
00
0A
pr-
104,
760
2,26
50
00
0M
ay-1
04,
753
2,26
60
00
0Ju
n-10
4,75
42,
267
00
00
Jul-1
04,
758
2,26
80
00
0A
ug-1
04,
759
2,26
90
00
0S
ep-1
04,
757
2,27
00
00
0O
ct-1
04,
760
2,27
10
00
0N
ov-1
04,
735
2,27
20
00
0D
ec-1
04,
728
2,27
40
00
0Ja
n-11
4,74
32,
274
00
00
Feb-
114,
744
2,27
40
00
0M
ar-1
14,
761
2,27
40
00
0A
pr-
114,
761
2,27
50
00
0M
ay-1
14,
769
2,27
50
00
0Ju
n-11
4,76
72,
275
00
00
Jul-1
14,
759
2,27
60
00
0A
ug-1
14,
758
2,27
60
00
0S
ep-1
14,
771
2,27
70
00
0O
ct-1
14,
768
2,27
70
00
0N
ov-1
14,
781
2,27
70
00
0D
ec-1
14,
791
2,27
70
00
0Ja
n-12
4,79
72,
277
00
00
Feb-
124,
799
2,27
80
00
0M
ar-1
24,
724
2,27
80
00
1A
pr-
124,
707
2,27
90
00
1
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TLC
OM
CU
STL
F1C
OM
CU
ST
LF
CO
MFL
STC
K1
B04
08B
2009
B01
10
May
-12
4,70
52,
280
00
0Ju
n-12
4,72
32,
280
00
0Ju
l-12
4,72
82,
281
00
0A
ug-1
24,
738
2,28
10
00
Sep
-12
4,75
22,
282
00
0O
ct-1
24,
743
2,28
20
00
Nov
-12
4,73
92,
282
00
0D
ec-1
24,
744
2,28
20
00
Jan-
134,
738
4,74
32,
282
00
0Fe
b-13
4,73
94,
745
2,28
20
00
Mar
-13
4,74
04,
746
2,28
20
00
Ap
r-13
4,74
14,
747
2,28
30
00
May
-13
4,74
34,
749
2,28
40
00
Jun-
134,
744
4,75
02,
285
00
0Ju
l-13
4,74
64,
752
2,28
50
00
Aug
-13
4,74
74,
753
2,28
50
00
Sep
-13
4,74
94,
755
2,28
50
00
Oct
-13
4,75
04,
756
2,28
50
00
Nov
-13
4,75
24,
758
2,28
60
00
Dec
-13
4,75
44,
760
2,28
60
00
Jan-
144,
755
4,76
12,
287
00
0Fe
b-14
4,75
74,
763
2,28
80
00
Mar
-14
4,75
94,
765
2,28
80
00
Ap
r-14
4,76
14,
767
2,28
90
00
May
-14
4,76
34,
769
2,29
00
00
Jun-
144,
765
4,77
12,
290
00
0Ju
l-14
4,76
74,
773
2,29
10
00
Aug
-14
4,76
94,
775
2,29
10
00
Sep
-14
4,77
14,
777
2,29
20
00
Oct
-14
4,77
44,
780
2,29
30
00
Nov
-14
4,77
74,
783
2,29
30
00
Dec
-14
4,78
04,
786
2,29
40
00
Jan-
154,
783
4,78
92,
295
00
0Fe
b-15
4,78
64,
792
2,29
70
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Larg
e C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
ob
s C
OM
CU
STL
CO
MC
US
TLF1
CO
MC
US
TL
FC
OM
FLS
TCK
1B
0408
B20
09B
0110
Mar
-15
4,78
94,
795
2,29
80
00
Ap
r-15
4,79
34,
799
2,29
90
00
May
-15
4,79
64,
802
2,30
10
00
Jun-
154,
800
4,80
62,
302
00
0Ju
l-15
4,80
44,
809
2,30
30
00
Aug
-15
4,80
74,
813
2,30
50
00
Sep
-15
4,81
14,
817
2,30
60
00
Oct
-15
4,81
54,
821
2,30
70
00
Nov
-15
4,82
04,
826
2,30
90
00
Dec
-15
4,82
44,
830
2,31
00
00
Jan-
164,
828
4,83
42,
311
00
0Fe
b-16
4,83
24,
838
2,31
20
00
Mar
-16
4,83
64,
842
2,31
30
00
Ap
r-16
4,84
04,
846
2,31
50
00
May
-16
4,84
44,
851
2,31
60
00
Jun-
164,
849
4,85
52,
317
00
0Ju
l-16
4,85
34,
859
2,31
80
00
Aug
-16
4,85
74,
863
2,32
00
00
Sep
-16
4,86
14,
867
2,32
10
00
Oct
-16
4,86
54,
872
2,32
20
00
Nov
-16
4,87
04,
876
2,32
30
00
Dec
-16
4,87
44,
880
2,32
40
00
Jan-
174,
878
4,88
42,
326
00
0Fe
b-17
4,88
24,
888
2,32
70
00
Mar
-17
4,88
74,
893
2,32
80
00
Ap
r-17
4,89
14,
897
2,32
90
00
May
-17
4,89
54,
901
2,33
00
00
Jun-
174,
899
4,90
52,
332
00
0Ju
l-17
4,90
44,
910
2,33
30
00
Aug
-17
4,90
84,
914
2,33
40
00
Sep
-17
4,91
24,
918
2,33
50
00
Oct
-17
4,91
64,
922
2,33
70
00
Nov
-17
4,92
14,
927
2,33
80
00
Dec
-17
4,92
54,
931
2,33
90
00
00 cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TS
CO
MC
US
TSF1
CO
MC
US
TS
F
RE
SC
US
TB
0601
B07
01B
1002
B02
09B
0609
B09
02B
0912
Jun-
0143
8,43
23,
903,
388
10
00
00
0Ju
l-01
440,
261
3,91
2,59
40
10
00
00
Aug
-01
441,
505
3,91
7,25
50
00
00
00
Sep
-01
442,
648
3,92
0,77
60
00
00
00
Oct
-O1
444,
076
3,92
5,02
20
00
00
00
Nov
-01
445,
384
3,92
8,20
50
00
00
00
Dec
-01
446,
564
3,93
1,41
40
00
00
00
Jan-
0244
7,99
03,
935,
900
00
00
00
0Fe
b-02
449,
383
3,93
9,37
20
00
00
00
Mar
-02
451,
094
3,94
3,34
40
00
00
00
Apr
-02
453,
079
3,94
6,44
50
00
00
00
May
-02
455,
024
3,95
0,36
40
00
00
00
Jun-
0245
6,26
43,
952,
630
00
00
00
0Ju
l-02
457,
786
3,95
6,45
40
00
00
00
Aug
-02
459,
261
3,96
0,32
50
00
00
00
Sep
-02
460,
389
3,96
4,10
00
00
00
00
0ct-
02
462,
235
3,96
8,81
30
01
00
00
Nov
-02
463,
106
3,97
2,68
40
00
00
10
Dec
-02
464,
219
3,97
7,24
50
00
00
00
Jan-
0346
5,16
83,
981,
481
00
00
00
0Fe
b-03
466,
139
3,98
5,91
50
00
00
00
Mar
-03
467,
093
3,98
9,55
30
00
00
00
Apr
-03
468,
042
3,99
3,58
90
00
00
00
May
-03
469,
379
3,99
7,58
70
00
00
00
Jun-
0347
0,61
64,
001,
519
00
00
00
0Ju
l-03
471,
566
4,00
6,49
20
00
00
00
Aug
-03
472,
727
4,01
0,90
90
00
00
00
Sep
-03
474,
097
4,01
6,84
10
00
00
00
0ct-
03
475,
578
4,02
2,47
40
00
00
00
Nov
-03
476,
543
4,02
6,71
10
00
00
00
Dec
-03
477,
601
4,03
0,47
30
00
00
00
Jan-
0447
8,56
44,
034,
855
00
00
00
0Fe
b-04
479,
627
4,03
9,41
20
00
00
00
Mar
-04
481,
000
4,04
4,76
20
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TS
CO
MC
US
TSF1
CO
MC
US
TS
F
RE
SC
US
TB
0601
B07
01B
1002
B02
09B
0609
B09
02B
0912
Apr
-04
482,
166
4,04
9,27
40
00
00
00
May
-04
483,
343
4,05
3,63
50
00
00
00
Jun-
0448
4,36
44,
056,
238
00
00
00
0Ju
l-04
485,
359
4,06
1,94
10
00
00
00
Aug
-04
486,
648
4,06
6,31
30
00
00
00
Sep
-04
487,
845
4,07
1,83
90
00
00
00
0ct
-04
489,
097
4,07
7,08
10
00
00
00
Nov
-04
490,
266
4,08
0,90
40
00
00
00
Dec
-04
491,
515
4,08
6,53
10
00
00
00
Jan-
0549
2,59
14,
090,
621
00
00
00
0Fe
b-05
493,
779
4,09
4,71
60
00
00
00
Mar
-05
495,
048
4,09
9,95
80
00
00
00
Apr
-05
496,
452
4,10
4,43
80
00
00
00
May
-05
497,
738
4,10
8,10
30
00
00
00
Jun-
0549
9,20
44,
112,
646
00
00
00
0Ju
l-05
500,
239
4,11
7,46
10
00
00
00
Aug
-05
501,
783
4,12
2,49
70
00
00
00
Sep
-05
502,
863
4,12
8,97
80
00
00
00
0ct-
05
504,
281
4,13
3,68
50
00
00
00
Nov
-05
505,
418
4,13
9,59
40
00
00
00
Dec
-05
506,
499
4,14
6,12
30
00
00
00
Jan-
0650
7,66
24,
151,
689
00
00
00
0Fe
b-06
508,
616
4,15
8,05
70
00
00
00
Mar
-06
509,
599
4,16
4,25
00
00
00
00
Apr
-06
510,
591
4,16
9,93
40
00
00
00
May
-06
511,
887
4,17
3,94
50
00
00
00
Jun-
0651
2,91
64,
178,
941
00
00
00
0Ju
l-06
513,
954
4,18
2,76
80
00
00
00
Aug
-06
514,
802
4,18
7,76
60
00
00
00
Sep
-06
515,
876
4,19
3,41
20
00
00
00
0ct-
06
516,
923
4,19
7,47
40
00
00
00
Nov
-06
518,
041
4,20
1,99
10
00
00
00
Dec
-06
519,
045
4,20
5,49
50
00
00
00
Jan-
0752
0,03
04,
208,
791
00
00
00
0
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TS
CO
MC
US
TSF1
CO
MC
US
TS
F
RE
SC
US
TB
0601
B07
01B
1002
B02
09B
0609
B09
02B
0912
Feb-
0752
1,00
74,
212,
150
00
00
00
0M
ar-0
752
1,94
94,
216,
444
00
00
00
0A
pr-0
752
2,85
14,
218,
229
00
00
00
0M
ay-0
752
3,87
94,
221,
321
00
00
00
0Ju
n-07
524,
875
4,22
3,48
30
00
00
00
Jul-0
752
5,29
24,
225,
334
00
00
00
0A
ug-0
752
6,04
74,
228,
169
00
00
00
0S
ep-0
752
6,74
54,
231,
425
00
00
00
00c
t-0
752
7,65
74,
233,
625
00
00
00
0N
ov-0
752
8,13
74,
234,
994
00
00
00
0D
ec-0
752
8,32
24,
234,
674
00
00
00
0Ja
n-08
528,
658
4,23
6,52
00
00
00
00
Feb-
0852
8,90
84,
237,
306
00
00
00
0M
ar-0
852
9,32
44,
238,
552
00
00
00
0A
pr-0
852
9,75
74,
239,
642
00
00
00
0M
ay-0
853
0,27
44,
241,
136
00
00
00
0Ju
n-08
530,
416
4,24
0,81
00
00
00
00
Jul-0
853
0,68
84,
242,
501
00
00
00
0A
ug-0
853
0,76
94,
244,
299
00
00
00
0S
ep-0
853
1,09
04,
244,
845
00
00
00
00c
t-0
853
1,11
14,
246,
086
00
00
00
0N
ov-0
853
1,07
64,
248,
120
00
00
00
0D
ec-0
853
1,07
84,
247,
603
00
00
00
0Ja
n-09
530,
650
4,24
8,97
40
00
00
00
Feb-
0953
1,56
94,
249,
692
00
01
00
0M
ar-0
953
1,77
94,
250,
762
00
00
00
0A
pr-0
953
1,85
74,
252,
108
00
00
00
0M
ay-0
953
2,02
74,
253,
443
00
00
00
0Ju
n-09
533,
178
4,25
2,83
00
00
01
00
Jul-0
953
3,34
24,
254,
796
00
00
00
0A
ug-0
953
3,21
24,
255,
349
00
00
00
0S
ep-0
953
3,49
84,
257,
580
00
00
00
00c
t-0
953
3,73
94,
259,
614
00
00
00
0N
ov-0
953
4,28
54,
261,
379
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TS
CO
MC
US
TSF1
CO
MC
US
TS
F
RE
SC
US
TB
0601
B07
01B
1002
B02
09B
0609
B09
02B
0912
Dec
-09
534,
521
4,26
2,96
60
00
00
00
Jan-
1053
4,66
04,
266,
154
00
00
00
0Fe
b-10
535,
139
4,26
9,78
30
00
00
00
Mar
-10
535,
549
4,27
0,74
50
00
00
00
Ap
r-10
535,
792
4,27
3,49
80
00
00
00
May
-10
536,
213
4,27
6,40
60
00
00
00
Jun-
1053
6,64
94,
276,
868
00
00
00
0Ju
l-10
537,
007
4,27
9,24
40
00
00
00
Aug
-10
537,
206
4,28
1,00
60
00
00
00
Sep
-10
537,
367
4,28
3,08
00
00
00
00
Oct
-10
537,
575
4,28
4,85
60
00
00
00
Nov
-10
537,
964
4,28
5,37
70
00
00
00
Dec
-10
538,
288
4,28
5,80
30
00
00
00
Jan-
1153
8,40
44,
287,
361
00
00
00
0Fe
b-11
538,
719
4,28
9,58
10
00
00
00
Mar
-11
539,
094
4,29
1,46
40
00
00
00
Ap
r-11
539,
395
4,29
2,78
90
00
00
00
May
-11
539,
755
4,29
4,01
30
00
00
00
Jun-
1154
0,07
04,
295,
250
00
00
00
0Ju
l-11
540,
393
4,29
5,91
50
00
00
00
Aug
-11
540,
949
4,29
7,42
70
00
00
00
Sep
-11
541,
444
4,29
9,61
70
00
00
00
Oct
-11
541,
801
4,29
9,69
60
00
00
00
Nov
-11
542,
061
4,30
1,13
60
00
00
00
Dec
-11
542,
145
4,30
1,96
90
00
00
00
Jan-
1254
2,52
04,
304,
226
00
00
00
0Fe
b-12
542,
592
4,30
6,48
20
00
00
00
Mar
-12
543,
073
4,30
8,60
60
00
00
00
Ap
r-12
543,
535
4,30
9,93
50
00
00
00
May
-12
543,
933
4,31
1,02
30
00
00
00
Jun-
1254
3,99
84,
312,
209
00
00
00
0Ju
l-12
544,
513
4,31
3,39
40
00
00
00
Aug
-12
544,
673
4,31
5,74
40
00
00
00
Sep
-12
544,
369
4,31
7,06
00
00
00
01
00 CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
obs
CO
MC
US
TS
CO
MC
US
TSF1
CO
MC
US
TS
FR
ES
CU
ST
B06
01B
0701
B10
02B
0209
B06
09B
0902
B09
12
Oct
-12
544,
865
4,31
8,37
60
00
00
00
Nov
-12
545,
036
4,32
0,78
20
00
00
00
Dec
-12
545,
111
4,32
1,17
10
00
00
00
Jan-
1354
4,33
454
5,40
64,
322,
995
00
00
00
0Fe
b-13
544,
585
545,
658
4,32
4,57
70
00
00
00
Mar
-13
544,
850
545,
923
4,32
6,17
70
00
00
00
Ap
r-13
545,
125
546,
199
4,32
7,81
60
00
00
00
May
-13
545,
405
546,
479
4,32
9,43
30
00
00
00
Jun-
1354
5,68
654
6,76
14,
331,
205
00
00
00
0Ju
l-13
545,
975
547,
051
4,33
3,38
30
00
00
00
Aug
-13
546,
276
547,
352
4,33
5,33
60
00
00
00
Sep
-13
546,
593
547,
669
4,33
7,59
20
00
00
00
Oct
-13
546,
933
548,
010
4,33
9,77
80
00
00
00
Nov
-13
547,
294
548,
372
4,34
1,76
30
00
00
00
Dec
-13
547,
672
548,
751
4,34
3,38
60
00
00
00
Jan-
1454
8,06
554
9,14
54,
345,
526
00
00
00
0Fe
b-14
548,
470
549,
551
4,34
7,64
20
00
00
00
Mar
-14
548,
886
549,
967
4,34
9,74
40
00
00
00
Ap
r-14
549,
307
550,
390
4,35
1,85
20
00
00
00
May
-14
549,
732
550,
815
4,35
3,91
70
00
00
00
Jun-
1455
0,16
055
1,24
44,
356,
129
00
00
00
0Ju
l-14
550,
593
551,
677
4,35
8,75
20
00
00
00
Aug
-14
551,
035
552,
121
4,36
1,16
90
00
00
00
Sep
-14
551,
494
552,
580
4,36
3,92
10
00
00
00
Oct
-14
551,
973
553,
060
4,36
6,64
40
00
00
00
Nov
-14
552,
472
553,
560
4,36
9,20
50
00
00
00
Dec
-14
552,
989
554,
079
4,37
1,43
80
00
00
00
Jan-
1555
3,52
555
4,61
54,
374,
213
00
00
00
0Fe
b-15
554,
077
555,
168
4,37
6,98
70
00
00
00
Mar
-15
554,
645
555,
738
4,37
9,77
40
00
00
00
Ap
r-15
555,
228
556,
321
4,38
2,59
60
00
00
00
May
-15
555,
821
556,
916
4,38
5,40
10
00
00
00
Jun-
1555
6,42
655
7,52
24,
388,
371
00
00
00
0Ju
l-15
557,
044
558,
141
4,39
1,76
40
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Sm
all C
omm
erci
al C
usto
mer
Add
ition
s M
odel
Dat
a
ob
s C
OM
CU
STS
CO
MC
US
TSF1
CO
MC
US
TS
FR
ES
CU
ST
B06
01B
0701
B10
02B
0209
B06
09B
0902
B09
12
Aug
-15
557,
679
558,
777
4,39
4,94
90
00
00
00
Sep
-15
558,
336
559,
436
4,39
8,45
70
00
00
00
Oct
-15
559,
020
560,
121
4,40
1,91
00
00
00
00
Nov
-15
559,
728
560,
831
4,40
5,16
30
00
00
00
Dec
-15
560,
456
561,
560
4,40
8,04
20
00
00
00
Jan-
1656
1,20
256
2,30
84,
411,
410
00
00
00
0Fe
b-16
561,
963
563,
070
4,41
4,72
30
00
00
00
Mar
-16
562,
735
563,
844
4,41
7,99
70
00
00
00
Ap
r-16
563,
513
564,
623
4,42
1,25
90
00
00
00
May
-16
564,
293
565,
405
4,42
4,46
50
00
00
00
Jun-
1656
5,07
356
6,18
74,
427,
803
00
00
00
0Ju
l-16
565,
855
566,
970
4,43
1,53
90
00
00
00
Aug
-16
566,
642
567,
758
4,43
5,04
50
00
00
00
Sep
-16
567,
439
568,
556
4,43
8,85
60
00
00
00
Oct
-16
568,
251
569,
370
4,44
2,59
10
00
00
00
Nov
-16
569,
077
570,
198
4,44
6,10
10
00
00
00
Dec
-16
569,
914
571,
037
4,44
9,20
70
00
00
00
Jan-
1757
0,76
057
1,88
44,
452,
770
00
00
00
0Fe
b-17
571,
613
572,
738
4,45
6,24
60
00
00
00
Mar
-17
572,
469
573,
596
4,45
9,65
10
00
00
00
Ap
r-17
573,
323
574,
453
4,46
3,01
70
00
00
00
May
-17
574,
172
575,
303
4,46
6,30
30
00
00
00
Jun-
1757
5,01
357
6,14
54,
469,
698
00
00
00
0Ju
l-17
575,
847
576,
981
4,47
3,46
80
00
00
00
Aug
-17
576,
678
577,
814
4,47
6,98
60
00
00
00
Sep
-17
577,
512
578,
649
4,48
0,78
30
00
00
00
Oct
-17
578,
353
579,
492
4,48
4,48
00
00
00
00
Nov
-17
579,
201
580,
341
4,48
7,92
60
00
00
00
Dec
-17
580,
052
581,
194
4,49
0,94
50
00
00
00
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD K>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Jan-
9429
,854
955
00
00
00
00
0Fe
b-94
29,7
4496
10
00
00
00
00
Mar
-94
29,6
6096
90
00
00
00
00
Apr
-94
29,5
9697
00
00
00
00
00
May
-94
29,5
3297
30
00
00
00
00
Jun-
9429
,508
977
00
00
00
00
0Ju
l-94
29,5
5197
30
00
00
00
00
Aug
-94
29,5
7497
20
00
00
00
00
Sep
-94
29,6
0497
60
00
00
00
00
Oct
-94
29,6
3397
40
00
00
00
00
Nov
-94
29,6
6897
70
00
00
00
00
Dec
-94
29,7
4298
10
00
00
00
00
Jan-
9529
,673
960
00
00
00
00
0Fe
b-95
29,6
3397
40
00
00
00
00
Mar
-95
29,5
5498
20
00
00
00
00
Apr
-95
29,5
7397
70
00
00
00
00
May
-95
29,6
0097
80
00
00
00
00
Jun-
9529
,627
982
00
00
00
00
0Ju
l-95
29,6
3797
50
00
00
00
00
Aug
-95
29,6
5597
70
00
00
00
00
Sep
-95
29,7
4698
60
00
00
00
00
Oct
-95
29,7
2297
60
00
00
00
00
Nov
-95
29,6
7198
00
00
00
00
00
Dec
-95
29,5
9898
20
00
00
00
00
Jan-
9629
,485
976
00
00
00
00
0Fe
b-96
29,4
6298
50
00
00
00
00
Mar
-96
29,3
2899
60
00
00
00
00
Apr
-96
29,2
7499
60
00
00
00
00
May
-96
29,2
201,
002
00
00
00
00
0Ju
n-96
29,2
021,
004
00
00
00
00
0Ju
l-96
29,2
6799
50
00
00
00
00
Aug
-96
29,2
151,
000
00
00
00
00
0S
ep-9
629
,170
1,00
60
00
00
00
00
Oct
-96
29,1
781,
006
00
00
00
00
0
TR 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Nov
-96
29,1
201,
010
00
00
00
00
0D
ec-9
629
,073
1,01
10
00
00
00
00
Jan-
9728
,876
996
00
00
00
00
0Fe
b-97
28,7
881,
010
00
00
00
00
0M
ar-9
728
,733
1,02
00
00
00
00
00
Apr
-97
28,7
361,
021
00
00
00
00
0M
ay-9
728
,762
1,02
60
00
00
00
00
Jun-
9728
,803
1,02
90
00
00
00
00
Jul-9
728
,767
1,02
90
00
00
00
00
Aug
-97
28,7
461,
033
00
00
00
00
0S
ep-9
728
,742
1,03
70
00
00
00
00
Oct
-97
28,7
351,
034
00
00
00
00
0N
ov-9
728
,626
1,03
30
00
00
00
00
Dec
-97
28,6
021,
034
00
00
00
00
0Ja
n-98
28,4
241,
032
00
00
00
00
0Fe
b-98
28,4
231,
042
00
00
00
00
0M
ar-9
828
,331
1,05
10
00
00
00
00
Apr
-98
28,3
261,
047
00
00
00
00
0M
ay-9
828
,473
1,05
60
00
00
00
00
Jun-
9828
,472
1,05
80
00
00
00
00
Jul-9
828
,472
1,04
70
00
00
00
00
Aug
-98
28,4
721,
046
00
00
00
00
0S
ep-9
828
,472
1,04
70
00
00
00
00
Oct
-98
28,6
811,
043
00
00
00
00
0N
ov-9
828
,893
1,04
20
00
00
00
00
Dec
-98
29,1
051,
040
00
00
00
00
0Ja
n-99
29,3
191,
021
00
01
00
00
0Fe
b-99
29,5
351,
030
00
00
10
00
0M
ar-9
929
,388
1,03
70
00
00
00
00
Apr
-99
28,8
261,
037
10
00
00
00
0M
ay-9
928
,381
1,03
80
00
00
10
00
Jun-
9928
,015
1,04
20
00
00
01
00
Jul-9
927
,317
1,03
20
10
00
00
00
Aug
-99
26,7
141,
030
00
00
00
01
0
TR 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
CD CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Sep
-99
26,2
991,
036
00
00
00
00
1O
ct-9
926
,126
1,03
40
00
00
00
00
Nov
-99
26,0
151,
031
00
00
00
00
0D
ec-9
925
,867
1,03
20
00
00
00
00
Jan-
0025
,603
1,02
00
00
00
00
00
Feb-
0025
,585
1,02
80
00
00
00
00
Mar
-00
25,3
511,
035
00
00
00
00
0A
pr-0
025
,304
1,03
30
00
00
00
00
May
-00
25,3
741,
033
00
00
00
00
0Ju
n-00
25,1
851,
041
00
00
00
00
0Ju
l-00
25,1
161,
035
00
00
00
00
0A
ug-0
025
,056
1,03
30
00
00
00
00
Sep
-00
25,1
261,
036
00
00
00
00
0O
ct-O
O25
,191
1,02
50
00
00
00
00
Nov
-00
25,1
981,
024
00
00
00
00
0D
ec-0
024
,955
1,02
80
00
00
00
00
Jan-
0124
,663
1,01
40
00
00
00
00
Feb-
0124
,130
1,01
60
01
00
00
00
Mar
-01
23,7
941,
018
00
00
00
00
0A
pr-0
123
,496
1,00
80
00
00
00
00
May
-01
23,1
731,
002
00
00
00
00
0Ju
n-01
22,9
7799
90
00
00
00
00
Jul-0
122
,776
983
00
00
00
00
0A
ug-0
122
,711
979
00
00
00
00
0S
ep-0
122
,478
973
00
00
00
00
0O
ct-O
122
,195
960
00
00
00
00
0N
ov-0
121
,996
949
00
00
00
00
0D
ec-0
121
,765
942
00
00
00
00
0Ja
n-02
21,2
9892
30
00
00
00
00
Feb-
0220
,934
928
00
00
00
00
0M
ar-0
220
,619
933
00
00
00
00
0A
pr-0
220
,322
929
00
00
00
00
0M
ay-0
219
,991
931
00
00
00
00
0Ju
n-02
19,7
9093
00
00
00
00
00
TR 116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Jul-0
219
,617
915
00
00
00
00
0A
ug-0
219
,443
914
00
00
00
00
0S
ep-0
219
,347
914
00
00
00
00
00c
t-0
219
,209
907
00
00
00
00
0N
ov-0
219
,185
904
00
00
00
00
0D
ec-0
219
,200
902
00
00
00
00
0Ja
n-03
19,1
0488
70
00
00
00
00
Feb-
0319
,004
890
00
00
00
00
0M
ar-0
318
,908
891
00
00
00
00
0A
pr-0
318
,839
884
00
00
00
00
0M
ay-0
318
,818
882
00
00
00
00
0Ju
n-03
18,7
2888
30
00
00
00
00
Jul-0
318
,704
872
00
00
00
00
0A
ug-0
318
,715
873
00
00
00
00
0S
ep-0
318
,642
873
00
00
00
00
00c
t-0
318
,499
868
00
00
00
00
0N
ov-0
318
,506
866
00
00
00
00
0D
ec-0
318
,693
868
00
00
00
00
0Ja
n-04
18,6
3086
10
00
00
00
00
Feb-
0418
,697
866
00
00
00
00
0M
ar-0
418
,802
871
00
00
00
00
0A
pr-0
418
,814
870
00
00
00
00
0M
ay-0
418
,830
871
00
00
00
00
0Ju
n-04
18,8
3687
40
00
00
00
00
Jul-0
418
,673
871
00
00
00
00
0A
ug-0
418
,494
867
00
00
00
00
0S
ep-0
418
,156
868
00
00
00
00
00c
t-0
417
,895
864
00
00
00
00
0N
ov-0
417
,628
860
00
00
00
00
0D
ec-0
417
,380
859
00
00
00
00
0Ja
n-05
17,0
8485
30
00
00
00
00
Feb-
0516
,843
856
00
00
00
00
0M
ar-0
516
,612
858
00
00
00
00
0A
pr-0
516
,439
858
00
00
00
00
0
TR 150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
CD cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
May
-05
16,2
3585
70
00
00
00
00
Jun-
0516
,035
858
00
00
00
00
0Ju
l-05
15,8
8085
60
00
00
00
00
Aug
-05
15,7
0085
50
00
00
00
00
Sep
-05
15,5
1785
70
00
00
00
00
0ct-
05
15,3
5485
30
00
00
00
00
Nov
-05
15,2
2885
10
00
00
00
00
Dec
-05
15,1
1885
10
00
00
00
00
Jan-
0614
,973
845
00
00
00
00
0Fe
b-06
14,8
6785
20
00
00
00
00
Mar
-06
14,7
5885
40
00
00
00
00
Apr
-06
14,6
8885
20
00
00
00
00
May
-06
14,5
4785
30
00
00
00
00
Jun-
0614
,459
856
00
00
00
00
0Ju
l-06
14,4
1785
00
00
00
00
00
Aug
-06
14,4
0084
90
00
00
00
00
Sep
-06
14,4
1085
00
00
00
00
00
0ct-
06
14,3
6884
40
00
00
00
00
Nov
-06
14,3
4284
10
00
00
00
00
Dec
-06
14,2
8983
90
00
00
00
00
Jan-
0714
,179
833
00
00
00
00
0Fe
b-07
14,1
2183
60
00
00
00
00
Mar
-07
14,0
7783
70
00
00
00
00
Apr
-07
14,0
5083
30
00
00
00
00
May
-07
14,0
1583
30
00
00
00
00
Jun-
0714
,007
836
00
00
00
00
0Ju
l-07
13,9
7083
20
00
00
00
00
Aug
-07
13,9
9683
00
00
00
00
00
Sep
-07
13,9
9882
70
00
00
00
00
0ct-
07
13,9
5282
10
00
00
00
00
Nov
-07
13,9
0281
70
00
00
00
00
Dec
-07
13,9
0981
40
00
00
00
00
Jan-
0813
,875
806
00
00
00
00
0Fe
b-08
13,8
0080
60
00
00
00
00
TR 184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IN
DC
US
TF1
IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Mar
-08
13,7
6180
40
00
00
00
00
Apr
-08
13,7
3180
40
00
00
00
00
May
-08
13,6
8780
40
00
00
00
00
Jun-
0813
,647
804
00
00
00
00
0Ju
l-08
13,6
1280
00
00
00
00
00
Aug
-08
13,5
2679
70
00
00
00
00
Sep
-08
13,4
5779
40
00
00
00
00
0ct-
08
13,3
9378
50
00
00
00
00
Nov
-08
13,3
3377
40
00
00
00
00
Dec
-08
13,2
4376
40
00
00
00
00
Jan-
0913
,147
744
00
00
00
00
0Fe
b-09
13,0
4573
40
00
00
00
00
Mar
-09
12,9
6372
60
00
00
00
00
Apr
-09
12,8
7971
60
00
00
00
00
May
-09
12,8
0471
20
00
00
00
00
Jun-
0912
,730
708
00
00
00
00
0Ju
l-09
12,6
0469
90
00
00
00
00
Aug
-09
12,5
3169
40
00
00
00
00
Sep
-09
12,4
4469
10
00
00
00
00
0ct-
09
12,2
2068
60
00
00
00
00
Nov
-09
12,3
1468
30
00
00
00
00
Dec
-09
12,2
4468
10
00
00
00
00
Jan-
1012
,223
675
00
00
00
00
0Fe
b-10
12,1
7467
50
00
00
00
00
Mar
-10
12,1
3367
60
00
00
00
00
Ap
r-10
12,0
8367
80
00
00
00
00
May
-10
12,0
1368
10
00
00
00
00
Jun-
1011
,959
684
00
00
00
00
0Ju
l-10
11,9
2468
40
00
00
00
00
Aug
-10
11,9
0568
40
00
00
00
00
Sep
-10
11,8
4168
30
00
00
00
00
Oct
-10
11,8
1168
20
00
00
00
00
Nov
-10
11,7
6067
90
00
00
00
00
Dec
-10
11,7
0867
90
00
00
00
00
TR 218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
IND
CU
ST
IND
CU
ST
F1IN
DC
US
TF
MA
NE
MP
LO
Y00
0's
B04
99B
0799
B02
01B
0199
B02
99B
0599
B06
99B
0899
B09
99
Jan-
1111
,665
671
00
00
00
00
0Fe
b-11
11,6
4967
30
00
00
00
00
Mar
-11
11,6
3867
50
00
00
00
00
Ap
r-11
11,6
2467
60
00
00
00
00
May
-11
11,6
2067
80
00
00
00
00
Jun-
1111
,579
680
00
00
00
00
0Ju
l-11
11,5
5968
10
00
00
00
00
Aug
-11
11,5
2568
00
00
00
00
00
Sep
-11
11,4
8767
80
00
00
00
00
Oct
-11
11,4
5567
60
00
00
00
00
Nov
-11
11,4
2767
30
00
00
00
00
Dec
-11
11,3
7067
40
00
00
00
00
Jan-
1211
,319
670
00
00
00
00
0Fe
b-12
11,2
6367
60
00
00
00
00
Mar
-12
11,2
1667
70
00
00
00
00
Ap
r-12
11,1
6967
50
00
00
00
00
May
-12
11,1
0667
60
00
00
00
00
Jun-
1211
,098
674
00
00
00
00
0Ju
l-12
11,0
7067
50
00
00
00
00
Aug
-12
11,0
4467
60
00
00
00
00
Sep
-12
11,0
2367
30
00
00
00
00
Oct
-12
11,0
2867
10
00
00
00
00
Nov
-12
10,9
8466
90
00
00
00
00
Dec
-12
10,9
2266
70
00
00
00
00
Jan-
1310
,813
10,8
8166
20
00
00
00
00
Feb-
1310
,763
10,8
4166
60
00
00
00
00
Mar
-13
10,7
2710
,814
670
00
00
00
00
0A
pr-
1310
,693
10,7
8667
00
00
00
00
00
May
-13
10,6
6610
,765
672
00
00
00
00
0Ju
n-13
10,6
4810
,752
675
00
00
00
00
0Ju
l-13
10,6
2610
,736
673
00
00
00
00
0A
ug-1
310
,603
10,7
2167
30
00
00
00
00
Sep
-13
10,5
8310
,707
674
00
00
00
00
0O
ct-1
310
,553
10,6
8567
10
00
00
00
00
TR 252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
ob
s IN
DC
US
TIN
DC
US
TF1
IND
CU
ST
FM
AN
EM
PL
OY
000'
sB
0499
B07
99B
0201
B01
99B
0299
B05
99B
0699
B08
99B
0999
Nov
-13
10,5
1910
,661
670
00
00
00
00
0D
ec-1
310
,483
10,6
3767
00
00
00
00
00
Jan-
1410
,432
10,5
9666
50
00
00
00
00
Feb-
1410
,394
10,5
6666
90
00
00
00
00
Mar
-14
10,3
6710
,547
673
00
00
00
00
0A
pr-
1410
,341
10,5
2767
30
00
00
00
00
May
-14
10,3
2110
,511
675
00
00
00
00
0Ju
n-14
10,3
0910
,506
678
00
00
00
00
0Ju
l-14
10,2
9210
,496
677
00
00
00
00
0A
ug-1
410
,278
10,4
8467
80
00
00
00
00
Sep
-14
10,2
6510
,475
679
00
00
00
00
0O
ct-1
410
,244
10,4
5767
70
00
00
00
00
Nov
-14
10,2
2110
,433
677
00
00
00
00
0D
ec-1
410
,198
10,4
1067
80
00
00
00
00
Jan-
1510
,158
10,3
6967
30
00
00
00
00
Feb-
1510
,130
10,3
4067
70
00
00
00
00
Mar
-15
10,1
1210
,322
681
00
00
00
00
0A
pr-
1510
,092
10,3
0368
10
00
00
00
00
May
-15
10,0
7810
,289
683
00
00
00
00
0Ju
n-15
10,0
7310
,285
687
00
00
00
00
0Ju
l-15
10,0
6310
,273
686
00
00
00
00
0A
ug-1
510
,051
10,2
5968
60
00
00
00
00
Sep
-15
10,0
4210
,250
688
00
00
00
00
0O
ct-1
510
,025
10,2
2968
60
00
00
00
00
Nov
-15
10,0
0310
,203
685
00
00
00
00
0D
ec-1
59,
980
10,1
7868
60
00
00
00
00
Jan-
169,
941
10,1
3368
10
00
00
00
00
Feb-
169,
914
10,1
0168
50
00
00
00
00
Mar
-16
9,89
610
,080
689
00
00
00
00
0A
pr-
169,
877
10,0
5668
90
00
00
00
00
May
-16
9,86
410
,039
691
00
00
00
00
0Ju
n-16
9,86
010
,030
695
00
00
00
00
0Ju
l-16
9,84
910
,010
693
00
00
00
00
0A
ug-1
69,
836
9,99
169
30
00
00
00
00
TR 286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
CD CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Indu
stria
l Cus
tom
er A
dditi
ons
Mod
el D
ata
ob
s IN
DC
US
TIN
DC
US
TF1
IND
CU
ST
FM
AN
EM
PL
OY
000'
sB
0499
B07
99B
0201
B01
99B
0299
B05
99B
0699
B08
99B
0999
TR
Sep
-16
9,82
79,
974
695
00
00
00
00
0 32
0O
ct-1
69,
807
9,94
769
20
00
00
00
00
321
Nov
-16
9,78
29,
917
691
00
00
00
00
0 32
2D
ec-1
69,
758
9,88
669
20
00
00
00
00
323
Jan-
179,
715
9,83
668
60
00
00
00
00
324
Feb-
179,
684
9,80
069
00
00
00
00
00
325
Mar
-17
9,66
49,
775
694
00
00
00
00
0 32
6A
pr-
179,
641
9,74
769
30
00
00
00
00
327
May
-17
9,62
49,
724
695
00
00
00
00
0 32
8Ju
n-17
9,61
69,
711
698
00
00
00
00
0 32
9Ju
l-17
9,59
79,
691
695
00
00
00
00
0 33
0A
ug-1
79,
579
9,67
369
50
00
00
00
00
331
Sep
-17
9,56
39,
657
696
00
00
00
00
0 33
2O
ct-1
79,
537
9,63
169
30
00
00
00
00
333
Nov
-17
9,50
89,
600
692
00
00
00
00
0 33
4D
ec-1
79,
478
9,57
169
20
00
00
00
00
335
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ys00
0's
000'
sJa
n-94
955
955
Feb
-94
961
961
Mar
-94
969
969
Apr
-94
970
970
May
-94
973
973
Jun-
9497
797
7Ju
l-94
973
973
Aug
-94
972
972
Sep
-94
976
976
Oct
-94
974
974
Nov
-94
977
977
Dec
-94
981
981
Jan-
9596
096
0F
eb-9
597
497
4M
ar-9
598
298
2A
pr-9
597
797
7M
ay-9
597
897
8Ju
n-95
982
982
Jul-9
597
597
5A
ug-9
597
797
7S
ep-9
598
698
6O
ct-9
597
697
6N
ov-9
598
098
0D
ec-9
598
298
2Ja
n-96
976
976
Feb
-96
985
985
Mar
-96
996
996
Apr
-96
996
996
May
-96
1,00
21,
002
Jun-
961,
004
1,00
4Ju
l-96
995
995
Aug
-96
1,00
01,
000
Sep
-96
1,00
61,
006
Oct
-96
1,00
61,
006
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o K>
obs
In
dE
mp
loyG
I In
dE
mp
loyM
oo
dys
A
dju
stm
ent
000'
s 00
0's
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
Nov
-96
1,01
01,
010
Dec
-96
1,01
11,
011
Jan-
9799
699
6F
eb-9
71,
010
1,01
0M
ar-9
71,
020
1,02
0A
pr-9
71,
021
1,02
1M
ay-9
71,
026
1,02
6Ju
n-97
1,02
91,
029
Jul-9
71,
029
1,02
9A
ug-9
71,
033
1,03
3S
ep-9
71,
037
1,03
7O
ct-9
71,
034
1,03
4N
ov-9
71,
033
1,03
3D
ec-9
71,
034
1,03
4Ja
n-98
1,03
21,
032
Feb
-98
1,04
21,
042
Mar
-98
1,05
11,
051
Apr
-98
1,04
71,
047
May
-98
1,05
61,
056
Jun-
981,
058
1,05
8Ju
l-98
1,04
71,
047
Aug
-98
1,04
61,
046
Sep
-98
1,04
71,
047
Oct
-98
1,04
31,
043
Nov
-98
1,04
21,
042
Dec
-98
1,04
01,
040
Jan-
991,
021
1,02
1F
eb-9
91,
030
1,03
0M
ar-9
91,
037
1,03
7A
pr-9
91,
037
1,03
7M
ay-9
91,
038
1,03
8Ju
n-99
1,04
21,
042
Jul-9
91,
032
1,03
2A
ug-9
91,
030
1,03
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
In
dE
mp
loyG
I In
dE
mp
loyM
oo
dys
A
dju
stm
ent
000'
s 00
0's
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
Sep
-99
1,03
61,
036
Oct
-99
1,03
41,
034
Nov
-99
1,03
11,
031
Dec
-99
1,03
21,
032
Jan-
001,
020
1,02
0Fe
b-00
1,02
81,
028
Mar
-00
1,03
51,
035
Apr
-00
1,03
31,
033
May
-00
1,03
31,
033
Jun-
001,
041
1,04
1Ju
l-00
1,03
51,
035
Aug
-00
1,03
31,
033
Sep
-00
1,03
61,
036
Oct
-OO
1,02
51,
025
Nov
-00
1,02
41,
024
Dec
-00
1,02
81,
028
Jan-
011,
014
1,01
4Fe
b-01
1,01
61,
016
Mar
-01
1,01
81,
018
Apr
-01
1,00
81,
008
May
-01
1,00
21,
002
Jun-
0199
999
9Ju
l-01
983
983
Aug
-01
979
979
Sep
-01
973
973
Oct
-O1
960
960
Nov
-01
949
949
Dec
-01
942
942
Jan-
0292
392
3Fe
b-02
928
928
Mar
-02
933
933
Apr
-02
929
929
May
-02
931
931
Jun-
0293
093
0
o CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ys00
0's
000'
sJu
l-02
915
915
Aug
-02
914
914
Sep
-02
914
914
0ct
-02
907
907
Nov
-02
904
904
Dec
-02
902
902
Jan-
0388
788
7F
eb-0
389
089
0M
ar-0
389
189
1A
pr-0
388
488
4M
ay-0
388
288
2Ju
n-03
883
883
Jul-0
387
287
2A
ug-0
387
387
3S
ep-0
387
387
30
ct-0
386
886
8N
ov-0
386
686
6D
ec-0
386
886
8Ja
n-04
861
861
Feb
-04
866
866
Mar
-04
871
871
Apr
-04
870
870
May
-04
871
871
Jun-
0487
487
4Ju
l-04
871
871
Aug
-04
867
867
Sep
-04
868
868
0ct
-04
864
864
Nov
-04
860
860
Dec
-04
859
859
Jan-
0585
385
3F
eb-0
585
685
6M
ar-0
585
885
8A
pr-0
585
885
8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ys00
0's
000'
sM
ay-0
585
785
7Ju
n-05
858
858
Jul-0
585
685
6A
ug-0
585
585
5S
ep-0
585
785
70
ct-0
585
385
3N
ov-0
585
185
1D
ec-0
585
185
1Ja
n-06
845
845
Feb
-06
852
852
Mar
-06
854
854
Apr
-06
852
852
May
-06
853
853
Jun-
0685
685
6Ju
l-06
850
850
Aug
-06
849
849
Sep
-06
850
850
0ct
-06
844
844
Nov
-06
841
841
Dec
-06
839
839
Jan-
0783
383
3F
eb-0
783
683
6M
ar-0
783
783
7A
pr-0
783
383
3M
ay-0
783
383
3Ju
n-07
836
836
Jul-0
783
283
2A
ug-0
783
083
0S
ep-0
782
782
70
ct-0
782
182
1N
ov-0
781
781
7D
ec-0
781
481
4Ja
n-08
806
806
Feb
-08
806
806
o
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ys00
0's
000'
sM
ar-0
880
480
4A
pr-0
880
480
4M
ay-0
880
480
4Ju
n-08
804
804
Jul-0
880
080
0A
ug-0
879
779
7S
ep-0
879
479
40
ct-0
878
578
5N
ov-0
877
477
4D
ec-0
876
476
4Ja
n-09
744
744
Feb
-09
734
734
Mar
-09
726
726
Apr
-09
716
716
May
-09
712
712
Jun-
0970
870
8Ju
l-09
699
699
Aug
-09
694
694
Sep
-09
691
691
0ct
-09
686
686
Nov
-09
683
683
Dec
-09
681
681
Jan-
1067
567
5F
eb-1
067
567
5M
ar-1
067
667
6A
pr-
1067
867
8M
ay-1
068
168
1Ju
n-10
684
684
Jul-1
068
468
4A
ug-1
068
468
4S
ep-1
068
368
3O
ct-1
068
268
2N
ov-1
067
967
9D
ec-1
067
967
9
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ysA
dju
stm
ent
000'
s00
0's
Jan-
1167
167
1Fe
b-11
673
673
Mar
-11
675
675
Ap
r-1
167
667
6M
ay-1
167
867
8Ju
n-11
680
680
Jul-1
168
168
1A
ug
-11
680
680
Sep
-11
678
678
Oct
-11
676
676
Nov
-11
673
673
Dec
-11
674
674
Jan-
1267
067
0F
eb-1
267
667
6M
ar-1
267
767
7A
pr-
1267
567
5M
ay-1
267
667
6Ju
n-12
674
674
Jul-1
267
567
5A
ug-1
267
667
6S
ep-1
267
367
3O
ct-1
267
167
1N
ov-1
266
966
9D
ec-1
266
766
7Ja
n-13
663
661
1.01
Feb
-13
667
665
1.01
Mar
-13
672
668
1.01
Ap
r-13
672
668
1.01
May
-13
674
669
1.01
Jun-
1367
867
21.
01Ju
l-13
676
670
1.01
Aug
-13
676
670
1.01
Sep
-13
677
670
1.01
Oct
-13
674
668
1.01
o
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ysA
dju
stm
ent
000'
s00
0's
Nov
-13
673
666
1.01
Dec
-13
673
667
1.01
Jan-
1466
866
11.
02F
eb-1
467
366
51.
02M
ar-1
467
766
91.
02A
pr-
1467
766
81.
02M
ay-1
468
067
01.
02Ju
n-14
683
673
1.02
Jul-1
468
267
21.
02A
ug-1
468
367
21.
02S
ep-1
468
567
41.
02O
ct-1
468
367
11.
02N
ov-1
468
367
01.
02D
ec-1
468
467
11.
02Ja
n-15
679
666
1.02
Feb
-15
684
670
1.02
Mar
-15
688
674
1.02
Ap
r-15
689
674
1.02
May
-15
691
676
1.02
Jun-
1569
567
91.
02Ju
l-15
694
677
1.02
Aug
-15
695
678
1.02
Sep
-15
696
680
1.02
Oct
-15
694
678
1.02
Nov
-15
694
677
1.02
Dec
-15
695
677
1.02
Jan-
1669
067
21.
02F
eb-1
669
567
61.
02M
ar-1
669
968
01.
02A
pr-
1669
967
91.
02M
ay-1
670
168
11.
02Ju
n-16
705
684
1.02
Jul-1
670
468
21.
02A
ug-1
670
568
21.
02
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Indu
stria
l Cus
tom
er A
dditi
ons
Sup
plem
enta
ry M
odel
Dat
a
obs
Ind
Em
plo
yGI
Ind
Em
plo
yMo
od
ysA
dju
stm
ent
000'
s00
0's
Sep
-16
706
683
1.02
Oct
-16
704
681
1.01
Nov
-16
704
679
1.01
Dec
-16
705
679
1.01
Jan-
1769
967
31.
01F
eb-1
770
367
71.
01M
ar-1
770
768
01.
01A
pr-
1770
767
91.
01M
ay-1
770
968
01.
01Ju
n-17
712
683
1.01
Jul-1
771
068
01.
01A
ug-1
771
168
01.
01S
ep-1
771
268
01.
01O
ct-1
771
067
71.
01N
ov-1
770
967
51.
01D
ec-1
771
067
51.
01
o CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OP
AC
US
T
OP
AC
US
TF1
OP
AC
US
TF
O
PA
FL
ST
CK
00
0's
Sq
Ft
MA
YJU
LB
0502
B03
04B
0104
B05
08B
0601
B07
01B
0205
B11
09
Mar
-01
35,8
0123
7,22
90
00
00
00
00
0A
pr-0
135
,773
237,
423
00
00
00
00
00
May
-01
35,7
4123
7,61
71
00
00
00
00
0Ju
n-01
35,6
1923
7,81
10
00
00
01
00
0Ju
l-01
35,6
3823
7,90
80
10
00
00
10
0A
ug-0
135
,579
238,
006
00
00
00
00
00
Sep
-01
35,5
3123
8,10
40
00
00
00
00
0O
ct-O
135
,479
238,
417
00
00
00
00
00
Nov
-01
35,4
3823
8,73
10
00
00
00
00
0D
ec-0
135
,368
239,
045
00
00
00
00
00
Jan-
0235
,326
239,
254
00
00
00
00
00
Feb-
0235
,281
239,
464
00
00
00
00
00
Mar
-02
35,2
3823
9,67
40
00
00
00
00
0A
pr-0
235
,193
240,
121
00
00
00
00
00
May
-02
35,1
3524
0,56
91
01
00
00
00
0Ju
n-02
35,0
7024
1,01
80
00
00
00
00
0Ju
l-02
35,0
0624
1,35
30
10
00
00
00
0A
ug-0
234
,968
241,
689
00
00
00
00
00
Sep
-02
34,9
3524
2,02
50
00
00
00
00
00c
t-0
234
,901
242,
487
00
00
00
00
00
Nov
-02
34,8
7224
2,95
00
00
00
00
00
0D
ec-0
234
,818
243,
414
00
00
00
00
00
Jan-
0334
,773
244,
067
00
00
00
00
00
Feb-
0334
,757
244,
722
00
00
00
00
00
Mar
-03
34,7
4124
5,37
80
00
00
00
00
0A
pr-0
334
,709
246,
022
00
00
00
00
00
May
-03
34,7
1424
6,66
71
00
00
00
00
0Ju
n-03
34,7
0124
7,31
40
00
00
00
00
0Ju
l-03
34,6
6524
7,82
60
10
00
00
00
0A
ug-0
334
,645
248,
338
00
00
00
00
00
Sep
-03
34,6
1024
8,85
20
00
00
00
00
00c
t-0
334
,581
249,
208
00
00
00
00
00
Nov
-03
34,5
6524
9,56
50
00
00
00
00
0D
ec-0
334
,528
249,
923
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OP
AC
US
T
OP
AC
US
TF1
OP
AC
US
TF
O
PA
FL
ST
CK
00
0's
Sq
Ft
MA
YJU
LB
0502
B03
04B
0104
B05
08B
0601
B07
01B
0205
B11
09
Jan-
0434
,440
250,
262
00
00
10
00
00
Feb-
0434
,403
250,
601
00
00
00
00
00
Mar
-04
34,4
0325
0,94
10
00
10
00
00
0A
pr-0
434
,358
251,
361
00
00
00
00
00
May
-04
34,3
4525
1,78
21
00
00
00
00
0Ju
n-04
34,3
0825
2,20
40
00
00
00
00
0Ju
l-04
34,2
5525
2,83
60
10
00
00
00
0A
ug-0
434
,231
253,
469
00
00
00
00
00
Sep
-04
34,1
9225
4,10
40
00
00
00
00
00c
t-0
434
,166
254,
759
00
00
00
00
00
Nov
-04
34,1
4225
5,41
60
00
00
00
00
0D
ec-0
434
,103
256,
075
00
00
00
00
00
Jan-
0534
,061
256,
708
00
00
00
00
00
Feb-
0533
,951
257,
342
00
00
00
00
10
Mar
-05
33,9
1625
7,97
70
00
00
00
00
0A
pr-0
533
,894
258,
483
00
00
00
00
00
May
-05
33,8
9225
8,99
01
00
00
00
00
0Ju
n-05
33,8
5525
9,49
70
00
00
00
00
0Ju
l-05
33,8
2325
9,96
10
10
00
00
00
0A
ug-0
533
,772
260,
425
00
00
00
00
00
Sep
-05
33,7
3426
0,89
10
00
00
00
00
00c
t-0
533
,698
261,
462
00
00
00
00
00
Nov
-05
33,6
5926
2,03
50
00
00
00
00
0D
ec-0
533
,625
262,
609
00
00
00
00
00
Jan-
0633
,589
263,
291
00
00
00
00
00
Feb-
0633
,563
263,
974
00
00
00
00
00
Mar
-06
33,5
3926
4,65
90
00
00
00
00
0A
pr-0
633
,524
264,
915
00
00
00
00
00
May
-06
33,5
1026
5,17
11
00
00
00
00
0Ju
n-06
33,4
7626
5,42
70
00
00
00
00
0Ju
l-06
33,4
1626
5,80
20
10
00
00
00
0A
ug-0
633
,380
266,
177
00
00
00
00
00
Sep
-06
33,3
5226
6,55
20
00
00
00
00
00c
t-0
633
,299
267,
264
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OP
AC
US
T
OP
AC
US
TF1
OP
AC
US
TF
O
PA
FL
ST
CK
00
0's
Sq
Ft
MA
YJU
LB
0502
B03
04B
0104
B05
08B
0601
B07
01B
0205
B11
09
Nov
-06
33,2
5626
7,97
80
00
00
00
00
0D
ec-0
633
,219
268,
694
00
00
00
00
00
Jan-
0733
,160
269,
033
00
00
00
00
00
Feb-
0733
,129
269,
373
00
00
00
00
00
Mar
-07
33,0
8426
9,71
30
00
00
00
00
0A
pr-0
733
,044
270,
094
00
00
00
00
00
May
-07
33,0
3027
0,47
61
00
00
00
00
0Ju
n-07
33,0
0527
0,85
90
00
00
00
00
0Ju
l-07
32,9
6927
1,23
70
10
00
00
00
0A
ug-0
732
,941
271,
616
00
00
00
00
00
Sep
-07
32,9
0427
1,99
50
00
00
00
00
00c
t-0
732
,855
272,
421
00
00
00
00
00
Nov
-07
32,8
0027
2,84
80
00
00
00
00
0D
ec-0
732
,716
273,
275
00
00
00
00
00
Jan-
0832
,685
273,
805
00
00
00
00
00
Feb-
0832
,647
274,
337
00
00
00
00
00
Mar
-08
32,5
9827
4,86
90
00
00
00
00
0A
pr-0
832
,562
275,
272
00
00
00
00
00
May
-08
32,4
9527
5,67
61
00
00
10
00
0Ju
n-08
32,4
5127
6,08
00
00
00
00
00
0Ju
l-08
32,3
8327
6,47
00
10
00
00
00
0A
ug-0
832
,355
276,
861
00
00
00
00
00
Sep
-08
32,3
3227
7,25
20
00
00
00
00
00c
t-0
832
,297
277,
714
00
00
00
00
00
Nov
-08
32,2
8527
8,17
70
00
00
00
00
0D
ec-0
832
,276
278,
640
00
00
00
00
00
Jan-
0932
,257
279,
139
00
00
00
00
00
Feb-
0932
,230
279,
639
00
00
00
00
00
Mar
-09
32,1
9528
0,14
00
00
00
00
00
0A
pr-0
932
,168
280,
564
00
00
00
00
00
May
-09
32,1
4528
0,98
81
00
00
00
00
0Ju
n-09
32,1
1828
1,41
30
00
00
00
00
0Ju
l-09
32,0
7828
1,76
00
10
00
00
00
0A
ug-0
932
,040
282,
107
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OP
AC
US
T
OP
AC
US
TF1
OP
AC
US
TF
O
PA
FL
ST
CK
00
0's
Sq
Ft
MA
YJU
LB
0502
B03
04B
0104
B05
08B
0601
B07
01B
0205
B11
09
Sep
-09
32,0
2528
2,45
50
00
00
00
00
00c
t-0
931
,971
282,
936
00
00
00
00
00
Nov
-09
31,9
7728
3,41
80
00
00
00
00
1D
ec-0
931
,952
283,
901
00
00
00
00
00
Jan-
1031
,924
284,
365
00
00
00
00
00
Feb-
1031
,899
284,
830
00
00
00
00
00
Mar
-10
31,8
7228
5,29
60
00
00
00
00
0A
pr-
1031
,852
285,
770
00
00
00
00
00
May
-10
31,8
1628
6,24
51
00
00
00
00
0Ju
n-10
31,7
6928
6,72
10
00
00
00
00
0Ju
l-10
31,7
3728
7,41
60
10
00
00
00
0A
ug-1
031
,723
288,
114
00
00
00
00
00
Sep
-10
31,7
0128
8,81
30
00
00
00
00
0O
ct-1
031
,672
289,
040
00
00
00
00
00
Nov
-10
31,6
3628
9,26
80
00
00
00
00
0D
ec-1
031
,604
289,
495
00
00
00
00
00
Jan-
1131
,575
289,
959
00
00
00
00
00
Feb-
1131
,551
290,
423
00
00
00
00
00
Mar
-11
31,5
3029
0,88
70
00
00
00
00
0A
pr-
1131
,512
291,
298
00
00
00
00
00
May
-11
31,4
8529
1,71
01
00
00
00
00
0Ju
n-11
31,4
5029
2,12
20
00
00
00
00
0Ju
l-11
31,4
2729
2,28
20
10
00
00
00
0A
ug-1
131
,389
292,
443
00
00
00
00
00
Sep
-11
31,3
5729
2,60
40
00
00
00
00
0O
ct-1
131
,333
292,
995
00
00
00
00
00
Nov
-11
31,2
9929
3,38
70
00
00
00
00
0D
ec-1
131
,279
293,
779
00
00
00
00
00
Jan-
1231
,254
293,
979
00
00
00
00
00
Feb-
1231
,239
294,
179
00
00
00
00
00
Mar
-12
31,2
1529
4,37
90
00
00
00
00
0A
pr-
1231
,174
294,
672
00
00
00
00
00
May
-12
31,1
3329
4,96
51
00
00
00
00
0Ju
n-12
31,0
9829
5,25
90
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
OP
AC
US
TO
PA
CU
STF
1O
PA
CU
ST
FO
PA
FL
ST
CK
00
0's
Sq
Ft
MA
YJU
LB
0502
B03
04B
0104
B05
08B
0601
B07
01B
0205
B11
09
Jul-1
231
,076
295,
465
01
00
00
00
00
Aug
-12
31,0
4229
5,67
20
00
00
00
00
0S
ep-1
231
,009
295,
879
00
00
00
00
00
Oct
-12
30,9
9329
6,08
40
00
00
00
00
0N
ov-1
230
,974
296,
290
00
00
00
00
00
Dec
-12
30,9
2229
6,49
60
00
00
00
00
0Ja
n-13
30,7
8930
,886
296,
531
00
00
00
00
00
Feb-
1330
,749
30,8
4429
6,56
60
00
00
00
00
0M
ar-1
330
,707
30,8
0229
6,60
10
00
00
00
00
0A
pr-
1330
,665
30,7
6029
6,81
50
00
00
00
00
0M
ay-1
330
,635
30,7
3229
7,03
01
00
00
00
00
0Ju
n-13
30,5
9430
,691
297,
245
00
00
00
00
00
Jul-1
330
,542
30,6
4229
7,38
40
10
00
00
00
0A
ug-1
330
,500
30,6
0229
7,52
40
00
00
00
00
0S
ep-1
330
,460
30,5
6329
7,66
40
00
00
00
00
0O
ct-1
330
,419
30,5
2529
7,82
60
00
00
00
00
0N
ov-1
330
,378
30,4
8729
7,98
80
00
00
00
00
0D
ec-1
330
,337
30,4
4829
8,15
00
00
00
00
00
0Ja
n-14
30,2
9630
,410
298,
268
00
00
00
00
00
Feb-
1430
,254
30,3
7229
8,38
50
00
00
00
00
0M
ar-1
430
,213
30,3
3329
8,50
20
00
00
00
00
0A
pr-
1430
,172
30,2
9529
8,80
00
00
00
00
00
0M
ay-1
430
,143
30,2
7029
9,09
81
00
00
00
00
0Ju
n-14
30,1
0430
,234
299,
396
00
00
00
00
00
Jul-1
430
,055
30,1
8829
9,58
00
10
00
00
00
0A
ug-1
430
,016
30,1
5029
9,76
40
00
00
00
00
0S
ep-1
429
,977
30,1
1329
9,94
90
00
00
00
00
0O
ct-1
429
,938
30,0
7530
0,19
10
00
00
00
00
0N
ov-1
429
,900
30,0
3830
0,43
40
00
00
00
00
0D
ec-1
429
,860
30,0
0130
0,67
80
00
00
00
00
0Ja
n-15
29,8
2129
,964
300,
978
00
00
00
00
00
Feb-
1529
,783
29,9
2630
1,27
90
00
00
00
00
0M
ar-1
529
,745
29,8
8930
1,58
00
00
00
00
00
0A
pr-
1529
,708
29,8
5230
1,88
10
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
ob
s O
PA
CU
ST
OP
AC
US
TF1
OP
AC
US
TF
OP
AF
LS
TC
K
000'
s S
qF
tM
AY
JUL
B05
02B
0304
B01
04B
0508
B06
01B
0701
B02
05B
1109
May
-15
29,6
8329
,828
302,
183
10
00
00
00
00
Jun-
1529
,647
29,7
9130
2,48
50
00
00
00
00
0Ju
l-15
29,6
0129
,745
302,
787
01
00
00
00
00
Aug
-15
29,5
6429
,708
303,
090
00
00
00
00
00
Sep
-15
29,5
2729
,670
303,
393
00
00
00
00
00
Oct
-15
29,4
9129
,633
303,
696
00
00
00
00
00
Nov
-15
29,4
5429
,596
304,
000
00
00
00
00
00
Dec
-15
29,4
1829
,559
304,
303
00
00
00
00
00
Jan-
1629
,381
29,5
2230
4,60
80
00
00
00
00
0Fe
b-16
29,3
4529
,485
304,
912
00
00
00
00
00
Mar
-16
29,3
0829
,448
305,
217
00
00
00
00
00
Ap
r-16
29,2
7229
,411
305,
522
00
00
00
00
00
May
-16
29,2
4829
,386
305,
827
10
00
00
00
00
Jun-
1629
,212
29,3
5030
6,13
30
00
00
00
00
0Ju
l-16
29,1
6629
,304
306,
439
01
00
00
00
00
Aug
-16
29,1
2929
,266
306,
745
00
00
00
00
00
Sep
-16
29,0
9229
,229
307,
052
00
00
00
00
00
Oct
-16
29,0
5629
,192
307,
359
00
00
00
00
00
Nov
-16
29,0
2029
,155
307,
666
00
00
00
00
00
Dec
-16
28,9
8329
,118
307,
974
00
00
00
00
00
Jan-
1728
,947
29,0
8130
8,28
20
00
00
00
00
0Fe
b-17
28,9
1129
,044
308,
590
00
00
00
00
00
Mar
-17
28,8
7429
,007
308,
899
00
00
00
00
00
Ap
r-17
28,8
3828
,970
309,
207
00
00
00
00
00
May
-17
28,8
1428
,946
309,
517
10
00
00
00
00
Jun-
1728
,778
28,9
1030
9,82
60
00
00
00
00
0Ju
l-17
28,7
3228
,864
310,
136
01
00
00
00
00
Aug
-17
28,6
9528
,827
310,
446
00
00
00
00
00
Sep
-17
28,6
5928
,790
310,
756
00
00
00
00
00
Oct
-17
28,6
2328
,753
311,
067
00
00
00
00
00
Nov
-17
28,5
8728
,716
311,
378
00
00
00
00
00
Dec
-17
28,5
5028
,679
311,
689
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
ther
Pub
lic A
utho
ritie
s C
usto
mer
Add
ition
s M
odel
Dat
a
obs
B12
07B
0107
B06
02
Mar
-01
00
0A
pr-0
10
00
May
-01
00
0Ju
n-01
00
0Ju
l-01
00
0A
ug-0
10
00
Sep
-01
00
0O
ct-O
10
00
Nov
-01
00
0D
ec-0
10
00
Jan-
020
00
Feb-
020
00
Mar
-02
00
0A
pr-0
20
00
May
-02
00
0Ju
n-02
00
1Ju
l-02
00
0A
ug-0
20
00
Sep
-02
00
00c
t-0
20
00
Nov
-02
00
0D
ec-0
20
00
Jan-
030
00
Feb-
030
00
Mar
-03
00
0A
pr-0
30
00
May
-03
00
0Ju
n-03
00
0Ju
l-03
00
0A
ug-0
30
00
Sep
-03
00
00c
t-0
30
00
Nov
-03
00
0D
ec-0
30
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B12
07B
0107
B06
02
Jan-
040
00
Feb-
040
00
Mar
-04
00
0A
pr-0
40
00
May
-04
00
0Ju
n-04
00
0Ju
l-04
00
0A
ug-0
40
00
Sep
-04
00
00c
t-0
40
00
Nov
-04
00
0D
ec-0
40
00
Jan-
050
00
Feb-
050
00
Mar
-05
00
0A
pr-0
50
00
May
-05
00
0Ju
n-05
00
0Ju
l-05
00
0A
ug-0
50
00
Sep
-05
00
00c
t-0
50
00
Nov
-05
00
0D
ec-0
50
00
Jan-
060
00
Feb-
060
00
Mar
-06
00
0A
pr-0
60
00
May
-06
00
0Ju
n-06
00
0Ju
l-06
00
0A
ug-0
60
00
Sep
-06
00
00c
t-0
60
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sO
ther
Pub
lic A
utho
ritie
s C
usto
mer
Add
ition
s M
odel
Dat
a
obs
B12
07B
0107
B06
02
Nov
-06
00
0D
ec-0
60
00
Jan-
070
10
Feb-
070
00
Mar
-07
00
0A
pr-0
70
00
May
-07
00
0Ju
n-07
00
0Ju
l-07
00
0A
ug-0
70
00
Sep
-07
00
00c
t-0
70
00
Nov
-07
00
0D
ec-0
71
00
Jan-
080
00
Feb-
080
00
Mar
-08
00
0A
pr-0
80
00
May
-08
00
0Ju
n-08
00
0Ju
l-08
00
0A
ug-0
80
00
Sep
-08
00
00c
t-0
80
00
Nov
-08
00
0D
ec-0
80
00
Jan-
090
00
Feb-
090
00
Mar
-09
00
0A
pr-0
90
00
May
-09
00
0Ju
n-09
00
0Ju
l-09
00
0A
ug-0
90
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B12
07B
0107
B06
02
Sep
-09
00
00
ct-0
90
00
Nov
-09
00
0D
ec-0
90
00
Jan-
100
00
Feb-
100
00
Mar
-10
00
0A
pr-
100
00
May
-10
00
0Ju
n-10
00
0Ju
l-10
00
0A
ug-1
00
00
Sep
-10
00
0O
ct-1
00
00
Nov
-10
00
0D
ec-1
00
00
Jan-
110
00
Feb-
110
00
Mar
-11
00
0A
pr-
110
00
May
-11
00
0Ju
n-11
00
0Ju
l-11
00
0A
ug-1
10
00
Sep
-11
00
0O
ct-1
10
00
Nov
-11
00
0D
ec-1
10
00
Jan-
120
00
Feb-
120
00
Mar
-12
00
0A
pr-
120
00
May
-12
00
0Ju
n-12
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B12
07B
0107
B06
02A
dju
stm
ent
Jul-1
20
00
Aug
-12
00
0S
ep-1
20
00
Oct
-12
00
0N
ov-1
20
00
Dec
-12
00
0Ja
n-13
00
01.
003
Feb-
130
00
1.00
3M
ar-1
30
00
1.00
3A
pr-
130
00
1.00
3M
ay-1
30
00
1.00
3Ju
n-13
00
01.
003
Jul-1
30
00
1.00
3A
ug-1
30
00
1.00
3S
ep-1
30
00
1.00
3O
ct-1
30
00
1.00
3N
ov-1
30
00
1.00
4D
ec-1
30
00
1.00
4Ja
n-14
00
01.
004
Feb-
140
00
1.00
4M
ar-1
40
00
1.00
4A
pr-
140
00
1.00
4M
ay-1
40
00
1.00
4Ju
n-14
00
01.
004
Jul-1
40
00
1.00
4A
ug-1
40
00
1.00
4S
ep-1
40
00
1.00
5O
ct-1
40
00
1.00
5N
ov-1
40
00
1.00
5D
ec-1
40
00
1.00
5Ja
n-15
00
01.
005
Feb-
150
00
1.00
5M
ar-1
50
00
1.00
5A
pr-
150
00
1.00
5
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Oth
er P
ublic
Aut
horit
ies
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B12
07B
0107
B06
02A
dju
stm
ent
May
-15
00
01.
005
Jun-
150
00
1.00
5Ju
l-15
00
01.
005
Aug
-15
00
01.
005
Sep
-15
00
01.
005
Oct
-15
00
01.
005
Nov
-15
00
01.
005
Dec
-15
00
01.
005
Jan-
160
00
1.00
5Fe
b-16
00
01.
005
Mar
-16
00
01.
005
Ap
r-16
00
01.
005
May
-16
00
01.
005
Jun-
160
00
1.00
5Ju
l-16
00
01.
005
Aug
-16
00
01.
005
Sep
-16
00
01.
005
Oct
-16
00
01.
005
Nov
-16
00
01.
005
Dec
-16
00
01.
005
Jan-
170
00
1.00
5Fe
b-17
00
01.
005
Mar
-17
00
01.
005
Ap
r-17
00
01.
005
May
-17
00
01.
005
Jun-
170
00
1.00
5Ju
l-17
00
01.
005
Aug
-17
00
01.
005
Sep
-17
00
01.
005
Oct
-17
00
01.
005
Nov
-17
00
01.
005
Dec
-17
00
01.
005
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> K>
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Jun-
9325
,707
177
410
00
00
00
00
Jul-9
325
,632
159
420
00
00
00
00
Aug
-93
25,6
0115
243
00
00
00
00
0S
ep-9
325
,573
153
440
00
00
00
00
Oct
-93
25,5
5613
745
00
00
00
00
0N
ov-9
325
,472
120
460
00
00
00
00
Dec
-93
25,4
0911
947
00
00
00
00
0Ja
n-94
25,3
2911
848
00
00
00
00
0Fe
b-94
25,2
8311
949
00
00
00
00
0M
ar-9
425
,247
127
500
00
00
00
00
Apr
-94
25,2
6815
951
00
00
00
00
0M
ay-9
425
,275
175
520
00
00
00
00
Jun-
9425
,264
181
530
00
00
00
00
Jul-9
425
,223
169
540
00
00
00
00
Aug
-94
25,1
8716
355
00
00
00
00
0S
ep-9
425
,141
161
560
00
00
00
00
Oct
-94
25,0
7914
357
00
00
00
00
0N
ov-9
425
,043
124
580
00
00
00
00
Dec
-94
25,0
3012
359
00
00
00
00
0Ja
n-95
24,9
3011
660
00
01
00
00
0Fe
b-95
24,8
3112
161
00
00
00
00
0M
ar-9
524
,815
129
620
00
00
00
00
Apr
-95
24,7
9515
963
00
00
00
00
0M
ay-9
524
,813
171
640
00
00
00
00
Jun-
9524
,802
178
650
00
00
00
00
Jul-9
524
,826
177
660
00
00
00
00
Aug
-95
24,8
0417
567
00
00
00
00
0S
ep-9
524
,783
172
680
00
00
00
00
Oct
-95
24,7
4814
069
00
00
00
00
0N
ov-9
524
,700
129
700
00
00
00
00
Dec
-95
24,6
6112
871
00
00
00
00
0Ja
n-96
24,6
3113
072
00
00
00
00
0Fe
b-96
24,5
6513
373
00
00
00
00
0M
ar-9
624
,581
141
740
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Apr
-96
24,5
9017
275
00
00
00
00
0M
ay-9
624
,610
191
760
00
00
00
00
Jun-
9624
,584
190
770
00
00
00
00
Jul-9
624
,607
185
780
00
00
00
00
Aug
-96
24,6
3218
079
00
00
00
00
0S
ep-9
624
,586
174
800
00
00
00
00
Oct
-96
24,5
6215
281
00
00
00
00
0N
ov-9
624
,544
146
820
00
00
00
00
Dec
-96
24,5
0914
683
00
00
00
00
0Ja
n-97
24,4
4113
484
00
00
00
00
0Fe
b-97
24,4
0213
785
00
00
00
00
0M
ar-9
724
,399
147
860
00
00
00
00
Apr
-97
24,4
9317
587
00
00
10
00
0M
ay-9
724
,559
199
880
00
00
00
00
Jun-
9724
,592
193
890
00
00
00
00
Jul-9
724
,591
177
900
00
00
00
00
Aug
-97
24,5
7817
391
00
00
00
00
0S
ep-9
724
,572
170
920
00
00
00
00
Oct
-97
24,5
4314
893
00
00
00
00
0N
ov-9
724
,540
137
940
00
00
00
00
Dec
-97
24,5
2613
795
00
00
00
00
0Ja
n-98
24,4
7313
096
00
00
00
00
0Fe
b-98
24,4
4512
797
00
00
00
00
0M
ar-9
824
,381
138
980
00
00
00
00
Apr
-98
24,3
3315
599
00
00
00
00
0M
ay-9
824
,299
173
100
00
00
00
00
0Ju
n-98
24,2
6518
710
10
00
00
00
00
Jul-9
824
,265
180
102
00
00
00
00
0A
ug-9
824
,265
178
103
00
00
00
00
0S
ep-9
824
,265
174
104
00
00
00
00
0O
ct-9
824
,302
159
105
00
00
00
00
0N
ov-9
824
,340
140
106
00
00
00
00
0D
ec-9
824
,377
140
107
00
00
00
00
0Ja
n-99
24,4
1412
210
80
00
00
00
00
K> CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Feb-
9924
,452
123
109
00
00
00
00
0M
ar-9
924
,524
130
110
00
00
00
00
0A
pr-9
924
,619
146
111
00
00
00
00
0M
ay-9
925
,152
171
112
10
00
00
00
0Ju
n-99
24,6
1618
811
30
10
00
00
00
Jul-9
924
,584
174
114
00
10
00
00
0A
ug-9
924
,568
174
115
00
00
00
00
0S
ep-9
924
,511
169
116
00
00
00
00
0O
ct-9
924
,541
162
117
00
00
00
00
1N
ov-9
924
,486
147
118
00
00
00
00
0D
ec-9
924
,454
138
119
00
00
00
00
0Ja
n-00
24,4
3613
412
00
00
00
00
00
Feb-
0024
,414
135
121
00
00
00
00
0M
ar-0
024
,390
140
122
00
00
00
00
0A
pr-0
024
,406
178
123
00
00
00
00
0M
ay-0
024
,423
186
124
00
00
00
00
0Ju
n-00
24,4
1518
912
50
00
00
00
00
Jul-0
024
,437
183
126
00
00
00
00
0A
ug-0
024
,421
178
127
00
00
00
00
0S
ep-0
024
,369
176
128
00
00
00
00
0O
ct-O
O24
,329
162
129
00
00
00
00
0N
ov-0
024
,303
144
130
00
00
00
00
0D
ec-0
024
,234
142
131
00
00
00
00
0Ja
n-01
24,1
7212
613
20
00
00
00
00
Feb-
0124
,082
124
133
00
00
00
00
0M
ar-0
124
,022
131
134
00
00
00
00
0A
pr-0
123
,975
157
135
00
00
00
00
0M
ay-0
123
,939
172
136
00
00
00
00
0Ju
n-01
23,9
1017
813
70
00
00
00
00
Jul-0
123
,887
177
138
00
00
00
00
0A
ug-0
123
,832
169
139
00
00
00
00
0S
ep-0
123
,778
167
140
00
00
00
00
0O
ct-O
123
,719
151
141
00
00
00
00
0N
ov-0
123
,653
136
142
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Dec
-01
23,5
7313
014
30
00
00
00
00
Jan-
0223
,534
125
144
00
00
00
00
0Fe
b-02
23,5
4612
014
50
00
00
00
00
Mar
-02
23,5
1412
714
60
00
00
00
00
Apr
-02
23,4
9815
714
70
00
00
00
00
May
-02
23,4
5717
314
80
00
00
00
00
Jun-
0223
,403
180
149
00
00
00
00
0Ju
l-02
23,3
5017
115
00
00
00
00
00
Aug
-02
23,2
6816
215
10
00
00
00
00
Sep
-02
23,1
9416
115
20
00
00
00
00
0ct-
02
23,1
1414
915
30
00
00
00
00
Nov
-02
23,0
6213
815
40
00
00
00
00
Dec
-02
23,0
1913
215
50
00
00
00
00
Jan-
0323
,005
130
156
00
00
00
00
0Fe
b-03
22,9
9512
915
70
00
00
00
00
Mar
-03
22,9
7313
415
80
00
00
00
00
Apr
-03
22,9
7516
215
90
00
00
00
00
May
-03
22,9
4318
116
00
00
00
00
00
Jun-
0322
,915
190
161
00
00
00
00
0Ju
l-03
22,8
7217
216
20
00
00
00
00
Aug
-03
22,8
6716
816
30
00
00
00
00
Sep
-03
22,8
5316
016
40
00
00
00
00
0ct-
03
22,8
3215
216
50
00
00
00
00
Nov
-03
22,7
9513
916
60
00
00
00
00
Dec
-03
22,7
2212
916
70
00
00
00
00
Jan-
0422
,674
127
168
00
00
00
00
0Fe
b-04
22,6
2812
516
90
00
00
00
00
Mar
-04
22,5
5913
217
00
00
00
00
00
Apr
-04
22,4
8516
217
10
00
00
00
00
May
-04
22,4
7417
717
20
00
00
00
00
Jun-
0422
,452
164
173
00
00
00
00
0Ju
l-04
22,4
2316
217
40
00
00
00
00
Aug
-04
22,4
1915
617
50
00
00
00
00
Sep
-04
22,4
0715
017
60
00
00
00
00
K> cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> cn
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
0ct
-04
22,3
5614
417
70
00
00
00
00
Nov
-04
22,3
4113
117
80
00
00
00
00
Dec
-04
22,2
5112
717
90
00
00
00
10
Jan-
0522
,231
123
180
00
00
00
00
0Fe
b-05
22,2
5412
718
10
00
00
00
00
Mar
-05
22,1
9513
318
20
00
00
01
00
Apr
-05
22,2
0616
218
30
00
00
00
00
May
-05
22,1
9917
318
40
00
00
00
00
Jun-
0522
,260
176
185
00
00
01
00
0Ju
l-05
22,3
1017
518
60
00
00
00
00
Aug
-05
22,3
1716
818
70
00
00
00
00
Sep
-05
22,3
0816
318
80
00
00
00
00
0ct-
05
22,2
6915
818
90
00
00
00
00
Nov
-05
22,2
4615
119
00
00
00
00
00
Dec
-05
22,2
0314
319
10
00
00
00
00
Jan-
0622
,185
133
192
00
00
00
00
0Fe
b-06
22,2
1513
819
30
00
00
00
00
Mar
-06
22,2
0613
519
40
00
00
00
00
Apr
-06
22,1
9815
219
50
00
00
00
00
May
-06
22,2
3717
719
60
00
00
00
00
Jun-
0622
,274
181
197
00
00
00
00
0Ju
l-06
22,2
3716
919
80
00
00
00
00
Aug
-06
22,2
3316
919
90
00
00
00
00
Sep
-06
22,2
0916
620
00
00
00
00
00
0ct-
06
22,2
2115
920
10
00
00
00
00
Nov
-06
22,1
7015
020
20
00
00
00
00
Dec
-06
22,1
4014
820
30
00
00
00
00
Jan-
0722
,124
134
204
00
00
00
00
0Fe
b-07
22,1
1912
520
50
00
00
00
00
Mar
-07
22,1
3013
520
60
00
00
00
00
Apr
-07
22,1
7316
320
70
00
00
00
00
May
-07
22,2
2018
020
80
00
00
00
00
Jun-
0722
,224
180
209
00
00
00
00
0Ju
l-07
22,2
8317
621
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
A
GC
US
TF1
AG
CU
ST
F
AG
EM
PL
OY
00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Aug
-07
22,3
1117
221
10
00
00
00
00
Sep
-07
22,3
2217
021
20
00
00
00
00
0ct
-07
22,2
7516
621
30
00
00
00
00
Nov
-07
22,2
9615
421
40
00
00
00
00
Dec
-07
22,3
2515
321
50
00
00
00
00
Jan-
0822
,340
131
216
00
00
00
00
0Fe
b-08
22,3
5912
921
70
00
00
00
00
Mar
-08
22,3
7513
521
80
00
00
00
00
Apr
-08
22,4
1816
621
90
00
00
00
00
May
-08
22,4
2319
422
00
00
00
00
00
Jun-
0822
,443
189
221
00
00
00
00
0Ju
l-08
22,4
4417
822
20
00
00
00
00
Aug
-08
22,4
6017
622
30
00
00
00
00
Sep
-08
22,4
5117
522
40
00
00
00
00
0ct-
08
22,4
3616
822
50
00
00
00
00
Nov
-08
22,4
4515
922
60
00
00
00
00
Dec
-08
22,4
1415
122
70
00
00
00
00
Jan-
0922
,438
137
228
00
00
00
00
0Fe
b-09
22,4
2112
822
90
00
00
00
00
Mar
-09
22,4
5912
823
00
00
00
00
00
Apr
-09
22,4
5815
323
10
00
00
00
00
May
-09
22,4
5818
223
20
00
00
00
00
Jun-
0922
,450
179
233
00
00
00
00
0Ju
l-09
22,4
2716
723
40
00
00
00
00
Aug
-09
22,4
2516
223
50
00
00
00
00
Sep
-09
22,4
2416
223
60
00
00
00
00
0ct-
09
22,3
5915
623
70
00
00
00
00
Nov
-09
22,3
3514
323
80
00
00
00
00
Dec
-09
22,3
1513
023
90
00
00
00
00
Jan-
1022
,314
134
240
00
00
00
00
0Fe
b-10
22,3
3912
924
00
00
00
00
00
Mar
-10
22,3
3212
824
10
00
00
00
00
Ap
r-10
22,3
4115
824
10
00
00
00
00
May
-10
22,3
5517
624
20
00
00
00
00
K>
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> oo
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
AG
CU
ST
AG
CU
STF
1A
GC
US
TF
AG
EM
PL
OY
000'
sTR
1B
0599
B06
99B
0799
B01
95B
0497
B06
05B
0305
B12
04B
1099
Jun-
1022
,355
187
242
00
00
00
00
0Ju
l-10
22,3
7016
824
30
00
00
00
00
Aug
-10
22,3
7816
824
30
00
00
00
00
Sep
-10
22,3
7116
724
40
00
00
00
00
Oct
-10
22,3
4917
024
40
00
00
00
00
Nov
-10
22,3
2215
824
50
00
00
00
00
Dec
-10
22,3
2113
924
50
00
00
00
00
Jan-
1122
,280
135
246
00
00
00
00
0Fe
b-11
22,2
9513
524
60
00
00
00
00
Mar
-11
22,2
9112
924
70
00
00
00
00
Ap
r-11
22,2
9515
424
70
00
00
00
00
May
-11
22,2
8317
524
80
00
00
00
00
Jun-
1122
,253
181
248
00
00
00
00
0Ju
l-11
22,2
3316
824
90
00
00
00
00
Aug
-11
22,2
3117
224
90
00
00
00
00
Sep
-11
22,1
6617
325
00
00
00
00
00
Oct
-11
22,1
2917
125
00
00
00
00
00
Nov
-11
22,1
0815
925
10
00
00
00
00
Dec
-11
22,0
8615
025
10
00
00
00
00
Jan-
1222
,094
140
251
00
00
00
00
0Fe
b-12
22,0
9113
825
20
00
00
00
00
Mar
-12
22,0
7613
525
20
00
00
00
00
Ap
r-12
22,0
6115
925
20
00
00
00
00
May
-12
22,0
7517
925
20
00
00
00
00
Jun-
1222
,071
184
253
00
00
00
00
0Ju
l-12
22,0
7017
025
30
00
00
00
00
Aug
-12
22,0
3517
025
30
00
00
00
00
Sep
-12
22,0
3817
125
30
00
00
00
00
Oct
-12
22,0
1017
025
40
00
00
00
00
Nov
-12
21,9
7216
125
40
00
00
00
00
Dec
-12
21,9
1714
625
40
00
00
00
00
Jan-
1321
,990
21,9
0313
425
40
00
00
00
00
Feb-
1321
,977
21,8
9213
225
50
00
00
00
00
Mar
-13
21,9
6921
,882
135
255
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
ob
s A
GC
US
TA
GC
US
TF1
AG
CU
ST
FA
GE
MP
LO
Y00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Ap
r-13
21,9
7721
,889
163
255
00
00
00
00
0M
ay-1
321
,988
21,9
0118
125
50
00
00
00
00
Jun-
1321
,993
21,9
0818
325
60
00
00
00
00
Jul-1
321
,987
21,9
0317
425
60
00
00
00
00
Aug
-13
21,9
8021
,896
170
256
00
00
00
00
0S
ep-1
321
,972
21,8
8916
725
60
00
00
00
00
Oct
-13
21,9
6321
,879
161
257
00
00
00
00
0N
ov-1
321
,949
21,8
6515
025
70
00
00
00
00
Dec
-13
21,9
3521
,851
141
257
00
00
00
00
0Ja
n-14
21,9
2121
,837
133
257
00
00
00
00
0Fe
b-14
21,9
1021
,826
131
258
00
00
00
00
0M
ar-1
421
,903
21,8
1713
425
80
00
00
00
00
Ap
r-14
21,9
1221
,824
162
258
00
00
00
00
0M
ay-1
421
,924
21,8
3718
025
80
00
00
00
00
Jun-
1421
,929
21,8
4418
325
90
00
00
00
00
Jul-1
421
,924
21,8
4017
325
90
00
00
00
00
Aug
-14
21,9
1721
,834
169
259
00
00
00
00
0S
ep-1
421
,910
21,8
2716
725
90
00
00
00
00
Oct
-14
21,9
0121
,817
161
260
00
00
00
00
0N
ov-1
421
,887
21,8
0414
926
00
00
00
00
00
Dec
-14
21,8
7421
,790
141
260
00
00
00
00
0Ja
n-15
21,8
6021
,777
133
260
00
00
00
00
0Fe
b-15
21,8
4921
,767
131
261
00
00
00
00
0M
ar-1
521
,843
21,7
5813
426
10
00
00
00
00
Ap
r-15
21,8
5221
,766
162
261
00
00
00
00
0M
ay-1
521
,865
21,7
7918
026
10
00
00
00
00
Jun-
1521
,870
21,7
8718
326
20
00
00
00
00
Jul-1
521
,866
21,7
8317
326
20
00
00
00
00
Aug
-15
21,8
5921
,778
170
262
00
00
00
00
0S
ep-1
521
,853
21,7
7116
826
20
00
00
00
00
Oct
-15
21,8
4421
,762
162
263
00
00
00
00
0N
ov-1
521
,831
21,7
4915
026
30
00
00
00
00
Dec
-15
21,8
1821
,737
142
263
00
00
00
00
0Ja
n-16
21,8
0421
,724
134
263
00
00
00
00
0
K> CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co o
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
ob
s A
GC
US
TA
GC
US
TF1
AG
CU
ST
FA
GE
MP
LO
Y00
0's
TR1
B05
99B
0699
B07
99B
0195
B04
97B
0605
B03
05B
1204
B10
99
Feb-
1621
,794
21,7
1513
226
40
00
00
00
00
Mar
-16
21,7
8821
,706
135
264
00
00
00
00
0A
pr-
1621
,798
21,7
1516
326
40
00
00
00
00
May
-16
21,8
1121
,729
182
264
00
00
00
00
0Ju
n-16
21,8
1721
,737
185
265
00
00
00
00
0Ju
l-16
21,8
1321
,734
175
265
00
00
00
00
0A
ug-1
621
,807
21,7
2917
226
50
00
00
00
00
Sep
-16
21,8
0021
,723
169
265
00
00
00
00
0O
ct-1
621
,792
21,7
1416
326
60
00
00
00
00
Nov
-16
21,7
7921
,702
152
266
00
00
00
00
0D
ec-1
621
,766
21,6
9014
326
60
00
00
00
00
Jan-
1721
,753
21,6
7713
526
60
00
00
00
00
Feb-
1721
,743
21,6
6813
326
70
00
00
00
00
Mar
-17
21,7
3821
,661
136
267
00
00
00
00
0A
pr-
1721
,748
21,6
6916
526
70
00
00
00
00
May
-17
21,7
6121
,684
184
267
00
00
00
00
0Ju
n-17
21,7
6721
,693
186
268
00
00
00
00
0Ju
l-17
21,7
6421
,690
177
268
00
00
00
00
0A
ug-1
721
,758
21,6
8617
326
80
00
00
00
00
Sep
-17
21,7
5221
,680
171
268
00
00
00
00
0O
ct-1
721
,743
21,6
7216
426
90
00
00
00
00
Nov
-17
21,7
3121
,660
153
269
00
00
00
00
0D
ec-1
721
,718
21,6
4814
426
90
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Jun-
930
0Ju
l-93
00
Aug
-93
00
Sep
-93
00
Oct
-93
00
Nov
-93
00
Dec
-93
00
Jan-
940
0Fe
b-94
00
Mar
-94
00
Apr
-94
00
May
-94
00
Jun-
940
0Ju
l-94
00
Aug
-94
00
Sep
-94
00
Oct
-94
00
Nov
-94
00
Dec
-94
00
Jan-
950
0Fe
b-95
00
Mar
-95
00
Apr
-95
00
May
-95
00
Jun-
950
0Ju
l-95
00
Aug
-95
00
Sep
-95
00
Oct
-95
00
Nov
-95
00
Dec
-95
00
Jan-
960
0Fe
b-96
00
Mar
-96
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co K>
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Apr
-96
00
May
-96
00
Jun-
960
0Ju
l-96
00
Aug
-96
00
Sep
-96
00
Oct
-96
00
Nov
-96
00
Dec
-96
00
Jan-
970
0Fe
b-97
00
Mar
-97
00
Apr
-97
00
May
-97
00
Jun-
970
0Ju
l-97
00
Aug
-97
00
Sep
-97
00
Oct
-97
00
Nov
-97
00
Dec
-97
00
Jan-
980
0Fe
b-98
00
Mar
-98
00
Apr
-98
00
May
-98
00
Jun-
980
0Ju
l-98
00
Aug
-98
00
Sep
-98
00
Oct
-98
00
Nov
-98
00
Dec
-98
00
Jan-
990
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Feb-
990
0M
ar-9
90
0A
pr-9
90
0M
ay-9
90
0Ju
n-99
00
Jul-9
90
0A
ug-9
90
0S
ep-9
90
0O
ct-9
90
0N
ov-9
90
0D
ec-9
90
0Ja
n-00
00
Feb-
000
0M
ar-0
00
0A
pr-0
00
0M
ay-0
00
0Ju
n-00
00
Jul-0
00
0A
ug-0
00
0S
ep-0
00
0O
ct-O
O0
0N
ov-0
00
0D
ec-0
00
0Ja
n-01
00
Feb-
010
0M
ar-0
10
0A
pr-0
10
0M
ay-0
10
0Ju
n-01
00
Jul-0
10
0A
ug-0
10
0S
ep-0
10
0O
ct-O
10
0N
ov-0
10
0
CO co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Dec
-01
00
Jan-
020
0Fe
b-02
00
Mar
-02
00
Apr
-02
00
May
-02
00
Jun-
020
0Ju
l-02
00
Aug
-02
00
Sep
-02
00
0ct-
02
00
Nov
-02
00
Dec
-02
00
Jan-
030
0Fe
b-03
00
Mar
-03
00
Apr
-03
00
May
-03
00
Jun-
030
0Ju
l-03
00
Aug
-03
00
Sep
-03
00
0ct-
03
00
Nov
-03
00
Dec
-03
00
Jan-
040
0Fe
b-04
00
Mar
-04
00
Apr
-04
00
May
-04
00
Jun-
040
0Ju
l-04
00
Aug
-04
00
Sep
-04
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
0ct
-04
00
Nov
-04
00
Dec
-04
00
Jan-
050
0Fe
b-05
00
Mar
-05
00
Apr
-05
00
May
-05
00
Jun-
050
0Ju
l-05
00
Aug
-05
00
Sep
-05
00
0ct-
05
00
Nov
-05
00
Dec
-05
00
Jan-
060
0Fe
b-06
00
Mar
-06
00
Apr
-06
00
May
-06
00
Jun-
060
0Ju
l-06
00
Aug
-06
00
Sep
-06
00
0ct-
06
00
Nov
-06
00
Dec
-06
00
Jan-
070
0Fe
b-07
00
Mar
-07
00
Apr
-07
00
May
-07
00
Jun-
070
0Ju
l-07
01
CO cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co cn
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Aug
-07
00
Sep
-07
00
0ct
-07
00
Nov
-07
00
Dec
-07
00
Jan-
080
0Fe
b-08
00
Mar
-08
00
Apr
-08
00
May
-08
00
Jun-
080
0Ju
l-08
00
Aug
-08
00
Sep
-08
00
0ct-
08
00
Nov
-08
00
Dec
-08
00
Jan-
090
0Fe
b-09
00
Mar
-09
00
Apr
-09
00
May
-09
00
Jun-
090
0Ju
l-09
00
Aug
-09
00
Sep
-09
00
0ct-
09
00
Nov
-09
00
Dec
-09
00
Jan-
100
0Fe
b-10
00
Mar
-10
00
Ap
r-10
00
May
-10
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Jun-
100
0Ju
l-10
00
Aug
-10
00
Sep
-10
00
Oct
-10
00
Nov
-10
00
Dec
-10
00
Jan-
110
0Fe
b-11
00
Mar
-11
00
Ap
r-11
00
May
-11
00
Jun-
110
0Ju
l-11
00
Aug
-11
00
Sep
-11
10
Oct
-11
00
Nov
-11
00
Dec
-11
00
Jan-
120
0Fe
b-12
00
Mar
-12
00
Ap
r-12
00
May
-12
00
Jun-
120
0Ju
l-12
00
Aug
-12
00
Sep
-12
00
Oct
-12
00
Nov
-12
00
Dec
-12
00
Jan-
130
0Fe
b-13
00
Mar
-13
00
0.99
60.
996
0.99
6
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
co oo
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Ad
just
men
t
Ap
r-13
00
0.99
6M
ay-1
30
00.
996
Jun-
130
00.
996
Jul-1
30
00.
996
Aug
-13
00
0.99
6S
ep-1
30
00.
996
Oct
-13
00
0.99
6N
ov-1
30
00.
996
Dec
-13
00
0.99
6Ja
n-14
00
0.99
6Fe
b-14
00
0.99
6M
ar-1
40
00.
996
Ap
r-14
00
0.99
6M
ay-1
40
00.
996
Jun-
140
00.
996
Jul-1
40
00.
996
Aug
-14
00
0.99
6S
ep-1
40
00.
996
Oct
-14
00
0.99
6N
ov-1
40
00.
996
Dec
-14
00
0.99
6Ja
n-15
00
0.99
6Fe
b-15
00
0.99
6M
ar-1
50
00.
996
Ap
r-15
00
0.99
6M
ay-1
50
00.
996
Jun-
150
00.
996
Jul-1
50
00.
996
Aug
-15
00
0.99
6S
ep-1
50
00.
996
Oct
-15
00
0.99
6N
ov-1
50
00.
996
Dec
-15
00
0.99
6Ja
n-16
00
0.99
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2012
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Agr
icul
ture
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B09
11B
0707
Ad
just
men
t
Feb-
160
00.
996
Mar
-16
00
0.99
6A
pr-
160
00.
996
May
-16
00
0.99
6Ju
n-16
00
0.99
6Ju
l-16
00
0.99
6A
ug-1
60
00.
996
Sep
-16
00
0.99
6O
ct-1
60
00.
996
Nov
-16
00
0.99
6D
ec-1
60
00.
996
Jan-
170
00.
997
Feb-
170
00.
997
Mar
-17
00
0.99
6A
pr-
170
00.
996
May
-17
00
0.99
6Ju
n-17
00
0.99
7Ju
l-17
00
0.99
7A
ug-1
70
00.
997
Sep
-17
00
0.99
7O
ct-1
70
00.
997
Nov
-17
00
0.99
7D
ec-1
70
00.
997
CO CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
T
STR
CU
STF
1S
TR
CU
ST
F
RE
SC
US
T
000'
sA
PR
AU
GB
0209
B01
01B
1006
B02
02B
0602
B11
06B
1108
B01
09
Jan-
0111
,398
3,89
00
00
10
00
00
0Fe
b-01
11,4
203,
894
00
00
00
00
00
Mar
-01
11,4
563,
899
00
00
00
00
00
Apr
-01
11,4
863,
902
10
00
00
00
00
May
-01
11,5
313,
907
00
00
00
00
00
Jun-
0111
,572
3,90
30
00
00
00
00
0Ju
l-01
11,6
273,
913
00
00
00
00
00
Aug
-01
11,6
433,
917
01
00
00
00
00
Sep
-01
11,6
863,
921
00
00
00
00
00
Oct
-O1
11,7
193,
925
00
00
00
00
00
Nov
-01
11,7
573,
928
00
00
00
00
00
Dec
-01
11,7
753,
931
00
00
00
00
00
Jan-
0211
,783
3,93
60
00
00
00
00
0Fe
b-02
11,7
163,
939
00
00
01
00
00
Mar
-02
11,7
623,
943
00
00
00
00
00
Apr
-02
11,7
933,
946
10
00
00
00
00
May
-02
11,8
223,
950
00
00
00
00
00
Jun-
0211
,750
3,95
30
00
00
01
00
0Ju
l-02
11,7
733,
956
00
00
00
00
00
Aug
-02
11,8
043,
960
01
00
00
00
00
Sep
-02
11,8
283,
964
00
00
00
00
00
0ct-
02
11,8
453,
969
00
00
00
00
00
Nov
-02
11,8
953,
973
00
00
00
00
00
Dec
-02
11,9
093,
977
00
00
00
00
00
Jan-
0311
,950
3,98
10
00
00
00
00
0Fe
b-03
11,9
693,
986
00
00
00
00
00
Mar
-03
12,0
153,
990
00
00
00
00
00
Apr
-03
12,0
533,
994
10
00
00
00
00
May
-03
12,0
663,
998
00
00
00
00
00
Jun-
0312
,093
4,00
20
00
00
00
00
0Ju
l-03
12,0
774,
006
00
00
00
00
00
Aug
-03
12,0
894,
011
01
00
00
00
00
Sep
-03
12,1
504,
017
00
00
00
00
00
0ct-
03
12,1
894,
022
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
T
STR
CU
STF
1S
TR
CU
ST
F
RE
SC
US
T
000'
sA
PR
AU
GB
0209
B01
01B
1006
B02
02B
0602
B11
06B
1108
B01
09
Nov
-03
12,2
054,
027
00
00
00
00
00
Dec
-03
12,2
454,
030
00
00
00
00
00
Jan-
0412
,338
4,03
50
00
00
00
00
0Fe
b-04
12,3
614,
039
00
00
00
00
00
Mar
-04
12,3
984,
045
00
00
00
00
00
Apr
-04
12,4
274,
049
10
00
00
00
00
May
-04
12,4
014,
054
00
00
00
00
00
Jun-
0412
,446
4,05
60
00
00
00
00
0Ju
l-04
12,5
024,
062
00
00
00
00
00
Aug
-04
12,5
244,
066
01
00
00
00
00
Sep
-04
12,5
714,
072
00
00
00
00
00
0ct-
04
12,5
924,
077
00
00
00
00
00
Nov
-04
12,6
444,
081
00
00
00
00
00
Dec
-04
12,6
964,
087
00
00
00
00
00
Jan-
0512
,703
4,09
10
00
00
00
00
0Fe
b-05
12,6
984,
095
00
00
00
00
00
Mar
-05
12,7
354,
100
00
00
00
00
00
Apr
-05
12,8
164,
104
10
00
00
00
00
May
-05
12,8
694,
108
00
00
00
00
00
Jun-
0512
,937
4,11
30
00
00
00
00
0Ju
l-05
12,9
804,
117
00
00
00
00
00
Aug
-05
12,9
854,
122
01
00
00
00
00
Sep
-05
13,0
804,
129
00
00
00
00
00
0ct-
05
13,1
254,
134
00
00
00
00
00
Nov
-05
13,1
994,
140
00
00
00
00
00
Dec
-05
13,3
154,
146
00
00
00
00
00
Jan-
0613
,393
4,15
20
00
00
00
00
0Fe
b-06
13,4
594,
158
00
00
00
00
00
Mar
-06
13,5
254,
164
00
00
00
00
00
Apr
-06
13,6
374,
170
10
00
00
00
00
May
-06
13,7
014,
174
00
00
00
00
00
Jun-
0613
,810
4,17
90
00
00
00
00
0Ju
l-06
13,8
174,
183
00
00
00
00
00
Aug
-06
13,8
514,
188
01
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
T
STR
CU
STF
1S
TR
CU
ST
F
RE
SC
US
T
000'
sA
PR
AU
GB
0209
B01
01B
1006
B02
02B
0602
B11
06B
1108
B01
09
Sep
-06
13,8
984,
193
00
00
00
00
00
0ct-
06
13,8
434,
197
00
00
10
00
00
Nov
-06
13,9
824,
202
00
00
00
01
00
Dec
-06
14,0
054,
205
00
00
00
00
00
Jan-
0714
,021
4,20
90
00
00
00
00
0Fe
b-07
14,0
704,
212
00
00
00
00
00
Mar
-07
14,1
464,
216
00
00
00
00
00
Apr
-07
14,2
394,
218
10
00
00
00
00
May
-07
14,2
984,
221
00
00
00
00
00
Jun-
0714
,387
4,22
30
00
00
00
00
0Ju
l-07
14,4
684,
225
00
00
00
00
00
Aug
-07
14,4
654,
228
01
00
00
00
00
Sep
-07
14,5
084,
231
00
00
00
00
00
0ct-
07
14,5
554,
234
00
00
00
00
00
Nov
-07
14,5
724,
235
00
00
00
00
00
Dec
-07
14,6
294,
235
00
00
00
00
00
Jan-
0814
,680
4,23
70
00
00
00
00
0Fe
b-08
14,7
414,
237
00
00
00
00
00
Mar
-08
14,8
064,
239
00
00
00
00
00
Apr
-08
14,9
054,
240
10
00
00
00
00
May
-08
15,0
074,
241
00
00
00
00
00
Jun-
0815
,097
4,24
10
00
00
00
00
0Ju
l-08
15,0
944,
243
00
00
00
00
00
Aug
-08
15,0
564,
244
01
00
00
00
00
Sep
-08
15,0
844,
245
00
00
00
00
00
0ct-
08
15,1
414,
246
00
00
00
00
00
Nov
-08
14,9
204,
248
00
00
00
00
10
Dec
-08
14,9
754,
248
00
00
00
00
00
Jan-
0915
,104
4,24
90
00
00
00
00
1Fe
b-09
15,2
234,
250
00
10
00
00
00
Mar
-09
15,2
894,
251
00
00
00
00
00
Apr
-09
15,3
214,
252
10
00
00
00
00
May
-09
15,3
464,
253
00
00
00
00
00
Jun-
0915
,357
4,25
30
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
T
STR
CU
STF
1S
TR
CU
ST
F
RE
SC
US
T
000'
sA
PR
AU
GB
0209
B01
01B
1006
B02
02B
0602
B11
06B
1108
B01
09
Jul-0
915
,365
4,25
50
00
00
00
00
0A
ug-0
915
,062
4,25
50
10
00
00
00
0S
ep-0
915
,084
4,25
80
00
00
00
00
00c
t-0
915
,103
4,26
00
00
00
00
00
0N
ov-0
915
,005
4,26
10
00
00
00
00
0D
ec-0
915
,017
4,26
30
00
00
00
00
0Ja
n-10
15,0
264,
266
00
00
00
00
00
Feb-
1015
,056
4,27
00
00
00
00
00
0M
ar-1
015
,090
4,27
10
00
00
00
00
0A
pr-
1015
,125
4,27
31
00
00
00
00
0M
ay-1
015
,142
4,27
60
00
00
00
00
0Ju
n-10
15,1
694,
277
00
00
00
00
00
Jul-1
015
,179
4,27
90
00
00
00
00
0A
ug-1
015
,118
4,28
10
10
00
00
00
0S
ep-1
015
,135
4,28
30
00
00
00
00
0O
ct-1
015
,135
4,28
50
00
00
00
00
0N
ov-1
015
,171
4,28
50
00
00
00
00
0D
ec-1
015
,187
4,28
60
00
00
00
00
0Ja
n-11
15,2
004,
287
00
00
00
00
00
Feb-
1115
,252
4,29
00
00
00
00
00
0M
ar-1
115
,274
4,29
10
00
00
00
00
0A
pr-
1115
,304
4,29
31
00
00
00
00
0M
ay-1
115
,343
4,29
40
00
00
00
00
0Ju
n-11
15,3
564,
295
00
00
00
00
00
Jul-1
115
,401
4,29
60
00
00
00
00
0A
ug-1
115
,378
4,29
70
10
00
00
00
0S
ep-1
115
,418
4,30
00
00
00
00
00
0O
ct-1
115
,443
4,30
00
00
00
00
00
0N
ov-1
115
,470
4,30
10
00
00
00
00
0D
ec-1
115
,487
4,30
20
00
00
00
00
0Ja
n-12
15,5
124,
304
00
00
00
00
00
Feb-
1215
,529
4,30
60
00
00
00
00
0M
ar-1
215
,519
4,30
90
00
00
00
00
0A
pr-
1215
,560
4,31
01
00
00
00
00
0
4^ CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
TS
TRC
US
TF1
ST
RC
US
TF
RE
SC
US
T00
0's
AP
RA
UG
B02
09B
0101
B10
06B
0202
B06
02B
1106
B11
08B
0109
May
-12
15,5
254,
311
00
00
00
00
00
Jun-
1215
,548
4,31
20
00
00
00
00
0Ju
l-12
15,5
644,
313
00
00
00
00
00
Aug
-12
15,5
734,
316
01
00
00
00
00
Sep
-12
15,5
844,
317
00
00
00
00
00
Oct
-12
15,5
974,
318
00
00
00
00
00
Nov
-12
15,5
994,
321
00
00
00
00
00
Dec
-12
15,6
544,
321
00
00
00
00
00
Jan-
1315
,722
15,6
654,
323
00
00
00
00
00
Feb-
1315
,748
15,6
904,
325
00
00
00
00
00
Mar
-13
15,7
7415
,716
4,32
60
00
00
00
00
0A
pr-
1315
,815
15,7
574,
328
10
00
00
00
00
May
-13
15,8
4215
,784
4,32
90
00
00
00
00
0Ju
n-13
15,8
6815
,810
4,33
10
00
00
00
00
0Ju
l-13
15,8
9415
,836
4,33
30
00
00
00
00
0A
ug-1
315
,882
15,8
234,
335
01
00
00
00
00
Sep
-13
15,9
0615
,847
4,33
80
00
00
00
00
0O
ct-1
315
,932
15,8
734,
340
00
00
00
00
00
Nov
-13
15,9
5915
,900
4,34
20
00
00
00
00
0D
ec-1
315
,986
15,9
274,
343
00
00
00
00
00
Jan-
1416
,013
15,9
544,
346
00
00
00
00
00
Feb-
1416
,041
15,9
824,
348
00
00
00
00
00
Mar
-14
16,0
6916
,010
4,35
00
00
00
00
00
0A
pr-
1416
,112
16,0
534,
352
10
00
00
00
00
May
-14
16,1
4216
,083
4,35
40
00
00
00
00
0Ju
n-14
16,1
7116
,111
4,35
60
00
00
00
00
0Ju
l-14
16,2
0016
,141
4,35
90
00
00
00
00
0A
ug-1
416
,191
16,1
324,
361
01
00
00
00
00
Sep
-14
16,2
1916
,159
4,36
40
00
00
00
00
0O
ct-1
416
,249
16,1
894,
367
00
00
00
00
00
Nov
-14
16,2
7916
,220
4,36
90
00
00
00
00
0D
ec-1
416
,310
16,2
504,
371
00
00
00
00
00
Jan-
1516
,341
16,2
814,
374
00
00
00
00
00
Feb-
1516
,372
16,3
134,
377
00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
ST
RC
US
TS
TRC
US
TF1
ST
RC
US
TF
RE
SC
US
T00
0's
AP
RA
UG
B02
09B
0101
B10
06B
0202
B06
02B
1106
B11
08B
0109
Mar
-15
16,4
0416
,344
4,38
00
00
00
00
00
0A
pr-
1516
,452
16,3
914,
383
10
00
00
00
00
May
-15
16,4
8516
,424
4,38
50
00
00
00
00
0Ju
n-15
16,5
1816
,457
4,38
80
00
00
00
00
0Ju
l-15
16,5
5116
,490
4,39
20
00
00
00
00
0A
ug-1
516
,546
16,4
864,
395
01
00
00
00
00
Sep
-15
16,5
7816
,517
4,39
80
00
00
00
00
0O
ct-1
516
,613
16,5
524,
402
00
00
00
00
00
Nov
-15
16,6
4816
,587
4,40
50
00
00
00
00
0D
ec-1
516
,684
16,6
224,
408
00
00
00
00
00
Jan-
1616
,720
16,6
584,
411
00
00
00
00
00
Feb-
1616
,756
16,6
954,
415
00
00
00
00
00
Mar
-16
16,7
9316
,731
4,41
80
00
00
00
00
0A
pr-
1616
,846
16,7
844,
421
10
00
00
00
00
May
-16
16,8
8416
,822
4,42
40
00
00
00
00
0Ju
n-16
16,9
2216
,860
4,42
80
00
00
00
00
0Ju
l-16
16,9
6016
,898
4,43
20
00
00
00
00
0A
ug-1
616
,960
16,8
984,
435
01
00
00
00
00
Sep
-16
16,9
9716
,935
4,43
90
00
00
00
00
0O
ct-1
617
,036
16,9
744,
443
00
00
00
00
00
Nov
-16
17,0
7617
,013
4,44
60
00
00
00
00
0D
ec-1
617
,115
17,0
534,
449
00
00
00
00
00
Jan-
1717
,155
17,0
924,
453
00
00
00
00
00
Feb-
1717
,195
17,1
324,
456
00
00
00
00
00
Mar
-17
17,2
3517
,172
4,46
00
00
00
00
00
0A
pr-
1717
,291
17,2
274,
463
10
00
00
00
00
May
-17
17,3
3217
,268
4,46
60
00
00
00
00
0Ju
n-17
17,3
7217
,308
4,47
00
00
00
00
00
0Ju
l-17
17,4
1217
,348
4,47
30
00
00
00
00
0A
ug-1
717
,414
17,3
514,
477
01
00
00
00
00
Sep
-17
17,4
5317
,389
4,48
10
00
00
00
00
0O
ct-1
717
,493
17,4
294,
484
00
00
00
00
00
Nov
-17
17,5
3417
,469
4,48
80
00
00
00
00
0D
ec-1
717
,574
17,5
104,
491
00
00
00
00
00
4^ cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
Jan-
010
00
0Fe
b-01
00
00
Mar
-01
00
00
Apr
-01
00
00
May
-01
00
00
Jun-
010
00
0Ju
l-01
00
00
Aug
-01
00
00
Sep
-01
00
00
Oct
-O1
00
00
Nov
-01
00
00
Dec
-01
00
00
Jan-
020
00
0Fe
b-02
00
00
Mar
-02
00
00
Apr
-02
00
00
May
-02
00
00
Jun-
020
00
0Ju
l-02
00
00
Aug
-02
00
00
Sep
-02
00
00
0ct-
02
00
00
Nov
-02
00
00
Dec
-02
00
00
Jan-
030
00
0Fe
b-03
00
00
Mar
-03
00
00
Apr
-03
00
00
May
-03
00
00
Jun-
030
00
0Ju
l-03
00
00
Aug
-03
00
00
Sep
-03
00
00
0ct-
03
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
Nov
-03
00
00
Dec
-03
00
00
Jan-
040
00
0Fe
b-04
00
00
Mar
-04
00
00
Apr
-04
00
00
May
-04
10
00
Jun-
040
00
0Ju
l-04
00
00
Aug
-04
00
00
Sep
-04
00
00
0ct-
04
00
00
Nov
-04
00
00
Dec
-04
00
00
Jan-
050
00
0Fe
b-05
00
00
Mar
-05
00
00
Apr
-05
00
00
May
-05
00
00
Jun-
050
00
0Ju
l-05
00
00
Aug
-05
00
00
Sep
-05
00
00
0ct-
05
00
00
Nov
-05
00
00
Dec
-05
00
00
Jan-
060
00
0Fe
b-06
00
00
Mar
-06
00
00
Apr
-06
00
00
May
-06
00
00
Jun-
060
00
0Ju
l-06
00
00
Aug
-06
00
00
4^
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
Sep
-06
00
00
0ct
-06
00
00
Nov
-06
00
00
Dec
-06
00
00
Jan-
070
00
0Fe
b-07
00
00
Mar
-07
00
00
Apr
-07
00
00
May
-07
00
00
Jun-
070
00
0Ju
l-07
00
00
Aug
-07
00
00
Sep
-07
00
00
0ct-
07
00
00
Nov
-07
00
00
Dec
-07
00
00
Jan-
080
00
0Fe
b-08
00
00
Mar
-08
00
00
Apr
-08
00
00
May
-08
00
00
Jun-
080
00
0Ju
l-08
00
00
Aug
-08
00
00
Sep
-08
00
00
0ct-
08
00
00
Nov
-08
00
00
Dec
-08
00
00
Jan-
090
00
0Fe
b-09
00
00
Mar
-09
00
00
Apr
-09
00
00
May
-09
00
00
Jun-
090
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
Jul-0
90
00
0A
ug-0
90
10
0S
ep-0
90
00
00
ct-0
90
00
0N
ov-0
90
01
0D
ec-0
90
00
0Ja
n-10
00
00
Feb-
100
00
0M
ar-1
00
00
0A
pr-
100
00
0M
ay-1
00
00
0Ju
n-10
00
00
Jul-1
00
00
0A
ug-1
00
00
0S
ep-1
00
00
0O
ct-1
00
00
0N
ov-1
00
00
0D
ec-1
00
00
0Ja
n-11
00
00
Feb-
110
00
0M
ar-1
10
00
0A
pr-
110
00
0M
ay-1
10
00
0Ju
n-11
00
00
Jul-1
10
00
0A
ug-1
10
00
0S
ep-1
10
00
0O
ct-1
10
00
0N
ov-1
10
00
0D
ec-1
10
00
0Ja
n-12
00
00
Feb-
120
00
0M
ar-1
20
00
0A
pr-
120
00
0
4^ CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
May
-12
00
01
Jun-
120
00
0Ju
l-12
00
00
Aug
-12
00
00
Sep
-12
00
00
Oct
-12
00
00
Nov
-12
00
00
Dec
-12
00
00
Jan-
130
00
0Fe
b-13
00
00
Mar
-13
00
00
Ap
r-13
00
00
May
-13
00
00
Jun-
130
00
0Ju
l-13
00
00
Aug
-13
00
00
Sep
-13
00
00
Oct
-13
00
00
Nov
-13
00
00
Dec
-13
00
00
Jan-
140
00
0Fe
b-14
00
00
Mar
-14
00
00
Ap
r-14
00
00
May
-14
00
00
Jun-
140
00
0Ju
l-14
00
00
Aug
-14
00
00
Sep
-14
00
00
Oct
-14
00
00
Nov
-14
00
00
Dec
-14
00
00
Jan-
150
00
0Fe
b-15
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Str
eet
Ligh
ting
Cus
tom
er A
dditi
ons
Mod
el D
ata
obs
B05
04B
0809
B11
09B
0512
Mar
-15
00
00
Ap
r-15
00
00
May
-15
00
00
Jun-
150
00
0Ju
l-15
00
00
Aug
-15
00
00
Sep
-15
00
00
Oct
-15
00
00
Nov
-15
00
00
Dec
-15
00
00
Jan-
160
00
0Fe
b-16
00
00
Mar
-16
00
00
Ap
r-16
00
00
May
-16
00
00
Jun-
160
00
0Ju
l-16
00
00
Aug
-16
00
00
Sep
-16
00
00
Oct
-16
00
00
Nov
-16
00
00
Dec
-16
00
00
Jan-
170
00
0Fe
b-17
00
00
Mar
-17
00
00
Ap
r-17
00
00
May
-17
00
00
Jun-
170
00
0Ju
l-17
00
00
Aug
-17
00
00
Sep
-17
00
00
Oct
-17
00
00
Nov
-17
00
00
Dec
-17
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
cn K>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Inte
r D
epar
tmen
tal
Cus
tom
er A
dditi
ons
Mod
el D
ata
IDT
CU
ST
ID
TC
US
TF
Jan-
0923
Feb-
0923
Mar
-09
23A
pr-0
923
May
-09
23Ju
n-09
23Ju
l-09
23A
ug-0
923
Sep
-09
230
ct-0
923
Nov
-09
23D
ec-0
923
Jan-
1023
Feb-
1023
Mar
-10
23A
pr-
1023
May
-10
23Ju
n-10
23Ju
l-10
23A
ug-1
023
Sep
-10
23O
ct-1
023
Nov
-10
23D
ec-1
023
Jan-
1123
Feb-
1123
Mar
-11
22A
pr-
1122
May
-11
22Ju
n-11
22Ju
l-11
22A
ug-1
122
Sep
-11
22O
ct-1
122
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Inte
r D
epar
tmen
tal
Cus
tom
er A
dditi
ons
Mod
el D
ata
IDT
CU
ST
ID
TC
US
TF
Nov
-11
22D
ec-1
122
Jan-
1222
Feb-
1222
Mar
-12
22A
pr-
1222
May
-12
24Ju
n-12
24Ju
l-12
24A
ug-1
224
Sep
-12
24O
ct-1
224
Nov
-12
24D
ec-1
224
Jan-
1324
Feb-
1324
Mar
-13
24A
pr-
1324
May
-13
24Ju
n-13
24Ju
l-13
24A
ug-1
324
Sep
-13
24O
ct-1
324
Nov
-13
24D
ec-1
324
Jan-
1424
Feb-
1424
Mar
-14
24A
pr-
1424
May
-14
24Ju
n-14
24Ju
l-14
24A
ug-1
424
cn co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
cn 4^
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Inte
r D
epar
tmen
tal
Cus
tom
er A
dditi
ons
Mod
el D
ata
IDT
CU
ST
ID
TC
US
TF
Sep
-14
24O
ct-1
424
Nov
-14
24D
ec-1
424
Jan-
1524
Feb-
1524
Mar
-15
24A
pr-
1524
May
-15
24Ju
n-15
24Ju
l-15
24A
ug-1
524
Sep
-15
24O
ct-1
524
Nov
-15
24D
ec-1
524
Jan-
1624
Feb-
1624
Mar
-16
24A
pr-
1624
May
-16
24Ju
n-16
24Ju
l-16
24A
ug-1
624
Sep
-16
24O
ct-1
624
Nov
-16
24D
ec-1
624
Jan-
1724
Feb-
1724
Mar
-17
24A
pr-
1724
May
-17
24Ju
n-17
24
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Inte
r D
epar
tmen
tal
Cus
tom
er A
dditi
ons
Mod
el D
ata
IDT
CU
ST
ID
TC
US
TF
Jul-1
724
Aug
-17
24S
ep-1
724
Oct
-17
24N
ov-1
724
Dec
-17
24
cn cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial C
usto
mer
s by
Cus
tom
er C
lass
and
by
Mon
th a
nd A
nnua
l
ob
sL
arg
e C
om
mer
cial
Sm
all C
om
mer
cial
Ind
ust
rial
OP
AA
gri
cult
ure
Str
eet L
igh
tID
TTo
tal
Jan-
094,
715
530,
650
13,1
4732
,257
22,4
3815
,104
2361
8,33
4Fe
b-09
4,71
453
1,56
913
,045
32,2
3022
,421
15,2
2323
619,
225
Mar
-09
4,72
953
1,77
912
,963
32,1
9522
,459
15,2
8923
619,
437
Apr
-09
4,74
653
1,85
712
,879
32,1
6822
,458
15,3
2123
619,
452
May
-09
4,75
753
2,02
712
,804
32,1
4522
,458
15,3
4623
619,
560
Jun-
094,
749
533,
178
12,7
3032
,118
22,4
5015
,357
2362
0,60
5Ju
l-09
4,73
353
3,34
212
,604
32,0
7822
,427
15,3
6523
620,
572
Aug
-09
4,73
653
3,21
212
,531
32,0
4022
,425
15,0
6223
620,
029
Sep
-09
4,76
253
3,49
812
,444
32,0
2522
,424
15,0
8423
620,
260
0ct-
09
4,76
653
3,73
912
,220
31,9
7122
,359
15,1
0323
620,
181
Nov
-09
4,75
953
4,28
512
,314
31,9
7722
,335
15,0
0523
620,
698
Dec
-09
4,74
953
4,52
112
,244
31,9
5222
,315
15,0
1723
620,
821
Jan-
104,
749
534,
660
12,2
2331
,924
22,3
1415
,026
2362
0,91
9Fe
b-10
4,74
953
5,13
912
,174
31,8
9922
,339
15,0
5623
621,
379
Mar
-10
4,76
253
5,54
912
,133
31,8
7222
,332
15,0
9023
621,
761
Ap
r-10
4,76
053
5,79
212
,083
31,8
5222
,341
15,1
2523
621,
976
May
-10
4,75
353
6,21
312
,013
31,8
1622
,355
15,1
4223
622,
315
Jun-
104,
754
536,
649
11,9
5931
,769
22,3
5515
,169
2362
2,67
8Ju
l-10
4,75
853
7,00
711
,924
31,7
3722
,370
15,1
7923
622,
998
Aug
-10
4,75
953
7,20
611
,905
31,7
2322
,378
15,1
1823
623,
112
Sep
-10
4,75
753
7,36
711
,841
31,7
0122
,371
15,1
3523
623,
195
Oct
-10
4,76
053
7,57
511
,811
31,6
7222
,349
15,1
3523
623,
325
Nov
-10
4,73
553
7,96
411
,760
31,6
3622
,322
15,1
7123
623,
611
Dec
-10
4,72
853
8,28
811
,708
31,6
0422
,321
15,1
8723
623,
859
Jan-
114,
743
538,
404
11,6
6531
,575
22,2
8015
,200
2362
3,89
0Fe
b-11
4,74
453
8,71
911
,649
31,5
5122
,295
15,2
5223
624,
233
Mar
-11
4,76
153
9,09
411
,638
31,5
3022
,291
15,2
7422
624,
610
Ap
r-11
4,76
153
9,39
511
,624
31,5
1222
,295
15,3
0422
624,
913
May
-11
4,76
953
9,75
511
,620
31,4
8522
,283
15,3
4322
625,
277
Jun-
114,
767
540,
070
11,5
7931
,450
22,2
5315
,356
2262
5,49
7Ju
l-11
4,75
954
0,39
311
,559
31,4
2722
,233
15,4
0122
625,
794
Aug
-11
4,75
854
0,94
911
,525
31,3
8922
,231
15,3
7822
626,
252
Sep
-11
4,77
154
1,44
411
,487
31,3
5722
,166
15,4
1822
626,
665
Oct
-11
4,76
854
1,80
111
,455
31,3
3322
,129
15,4
4322
626,
951
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial C
usto
mer
s by
Cus
tom
er C
lass
and
by
Mon
th a
nd A
nnua
l
ob
sL
arg
e C
om
mer
cial
Sm
all C
om
mer
cial
Ind
ust
rial
OP
AA
gri
cult
ure
Str
eet L
igh
tID
TTo
tal
Nov
-11
4,78
154
2,06
111
,427
31,2
9922
,108
15,4
7022
627,
168
Dec
-11
4,79
154
2,14
511
,370
31,2
7922
,086
15,4
8722
627,
180
Jan-
124,
797
542,
520
11,3
1931
,254
22,0
9415
,512
2262
7,51
8Fe
b-12
4,79
954
2,59
211
,263
31,2
3922
,091
15,5
2922
627,
535
Mar
-12
4,72
454
3,07
311
,216
31,2
1522
,076
15,5
1922
627,
845
Ap
r-12
4,70
754
3,53
511
,169
31,1
7422
,061
15,5
6022
628,
228
May
-12
4,70
554
3,93
311
,106
31,1
3322
,075
15,5
2524
628,
501
Jun-
124,
723
543,
998
11,0
9831
,098
22,0
7115
,548
2462
8,56
0Ju
l-12
4,72
854
4,51
311
,070
31,0
7622
,070
15,5
6424
629,
045
Aug
-12
4,73
854
4,67
311
,044
31,0
4222
,035
15,5
7324
629,
129
Sep
-12
4,75
254
4,36
911
,023
31,0
0922
,038
15,5
8424
628,
799
Oct
-12
4,74
354
4,86
511
,028
30,9
9322
,010
15,5
9724
629,
260
Nov
-12
4,73
954
5,03
610
,984
30,9
7421
,972
15,5
9924
629,
328
Dec
-12
4,74
454
5,11
110
,922
30,9
2221
,917
15,6
5424
629,
294
Jan-
134,
743
545,
406
10,8
8130
,886
21,9
0315
,665
2462
9,50
8Fe
b-13
4,74
554
5,65
810
,841
30,8
4421
,892
15,6
9024
629,
694
Mar
-13
4,74
654
5,92
310
,814
30,8
0221
,882
15,7
1624
629,
907
Ap
r-13
4,74
754
6,19
910
,786
30,7
6021
,889
15,7
5724
630,
162
May
-13
4,74
954
6,47
910
,765
30,7
3221
,901
15,7
8424
630,
433
Jun-
134,
750
546,
761
10,7
5230
,691
21,9
0815
,810
2463
0,69
6Ju
l-13
4,75
254
7,05
110
,736
30,6
4221
,903
15,8
3624
630,
943
Aug
-13
4,75
354
7,35
210
,721
30,6
0221
,896
15,8
2324
631,
172
Sep
-13
4,75
554
7,66
910
,707
30,5
6321
,889
15,8
4724
631,
455
Oct
-13
4,75
654
8,01
010
,685
30,5
2521
,879
15,8
7324
631,
753
Nov
-13
4,75
854
8,37
210
,661
30,4
8721
,865
15,9
0024
632,
067
Dec
-13
4,76
054
8,75
110
,637
30,4
4821
,851
15,9
2724
632,
398
Jan-
144,
761
549,
145
10,5
9630
,410
21,8
3715
,954
2463
2,72
7Fe
b-14
4,76
354
9,55
110
,566
30,3
7221
,826
15,9
8224
633,
084
Mar
-14
4,76
554
9,96
710
,547
30,3
3321
,817
16,0
1024
633,
463
Ap
r-14
4,76
755
0,39
010
,527
30,2
9521
,824
16,0
5324
633,
880
May
-14
4,76
955
0,81
510
,511
30,2
7021
,837
16,0
8324
634,
310
Jun-
144,
771
551,
244
10,5
0630
,234
21,8
4416
,111
2463
4,73
4Ju
l-14
4,77
355
1,67
710
,496
30,1
8821
,840
16,1
4124
635,
139
Aug
-14
4,77
555
2,12
110
,484
30,1
5021
,834
16,1
3224
635,
519
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn oo
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial C
usto
mer
s by
Cus
tom
er C
lass
and
by
Mon
th a
nd A
nnua
l
ob
sL
arg
e C
om
mer
cial
Sm
all C
om
mer
cial
Ind
ust
rial
OP
AA
gri
cult
ure
Str
eet L
igh
tID
TTo
tal
Sep
-14
A,7
7755
2,58
010
,475
30,1
1321
,827
16,1
5924
635,
954
Oct
-14
4,78
055
3,06
010
,457
30,0
7521
,817
16,1
8924
636,
402
Nov
-14
4,78
355
3,56
010
,433
30,0
3821
,804
16,2
2024
636,
862
Dec
-14
4,78
655
4,07
910
,410
30,0
0121
,790
16,2
5024
637,
340
Jan-
154,
789
554,
615
10,3
6929
,964
21,7
7716
,281
2463
7,81
9Fe
b-15
4,79
255
5,16
810
,340
29,9
2621
,767
16,3
1324
638,
330
Mar
-15
4,79
555
5,73
810
,322
29,8
8921
,758
16,3
4424
638,
871
Ap
r-15
4,79
955
6,32
110
,303
29,8
5221
,766
16,3
9124
639,
456
May
-15
4,80
255
6,91
610
,289
29,8
2821
,779
16,4
2424
640,
062
Jun-
154,
806
557,
522
10,2
8529
,791
21,7
8716
,457
2464
0,67
2Ju
l-15
4,80
955
8,14
110
,273
29,7
4521
,783
16,4
9024
641,
266
Aug
-15
4,81
355
8,77
710
,259
29,7
0821
,778
16,4
8624
641,
845
Sep
-15
4,81
755
9,43
610
,250
29,6
7021
,771
16,5
1724
642,
486
Oct
-15
4,82
156
0,12
110
,229
29,6
3321
,762
16,5
5224
643,
143
Nov
-15
4,82
656
0,83
110
,203
29,5
9621
,749
16,5
8724
643,
816
Dec
-15
4,83
056
1,56
010
,178
29,5
5921
,737
16,6
2224
644,
510
Jan-
164,
834
562,
308
10,1
3329
,522
21,7
2416
,658
2464
5,20
3Fe
b-16
4,83
856
3,07
010
,101
29,4
8521
,715
16,6
9524
645,
927
Mar
-16
4,84
256
3,84
410
,080
29,4
4821
,706
16,7
3124
646,
675
Ap
r-16
4,84
656
4,62
310
,056
29,4
1121
,715
16,7
8424
647,
459
May
-16
4,85
156
5,40
510
,039
29,3
8621
,729
16,8
2224
648,
255
Jun-
164,
855
566,
187
10,0
3029
,350
21,7
3716
,860
2464
9,04
2Ju
l-16
4,85
956
6,97
010
,010
29,3
0421
,734
16,8
9824
649,
799
Aug
-16
4,86
356
7,75
89,
991
29,2
6621
,729
16,8
9824
650,
530
Sep
-16
4,86
756
8,55
69,
974
29,2
2921
,723
16,9
3524
651,
309
Oct
-16
4,87
256
9,37
09,
947
29,1
9221
,714
16,9
7424
652,
093
Nov
-16
4,87
657
0,19
89,
917
29,1
5521
,702
17,0
1324
652,
885
Dec
-16
4,88
057
1,03
79,
886
29,1
1821
,690
17,0
5324
653,
687
Jan-
174,
884
571,
884
9,83
629
,081
21,6
7717
,092
2465
4,47
9Fe
b-17
4,88
857
2,73
89,
800
29,0
4421
,668
17,1
3224
655,
296
Mar
-17
4,89
357
3,59
69,
775
29,0
0721
,661
17,1
7224
656,
127
Ap
r-17
4,89
757
4,45
39,
747
28,9
7021
,669
17,2
2724
656,
987
May
-17
4,90
157
5,30
39,
724
28,9
4621
,684
17,2
6824
657,
850
Jun-
174,
905
576,
145
9,71
128
,910
21,6
9317
,308
2465
8,69
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial C
usto
mer
s by
Cus
tom
er C
lass
and
by
Mon
th a
nd A
nnua
l
ob
sL
arg
e C
om
mer
cial
Sm
all C
om
mer
cial
Ind
ust
rial
OP
A
Ag
ricu
ltu
reS
tree
t Lig
ht
IDT
Tota
l
Jul-1
74,
910
576,
981
9,69
128
,864
21
,690
17,3
4824
659,
509
Aug
-17
4,91
457
7,81
49,
673
28,8
27
21,6
8617
,351
2466
0,28
7S
ep-1
74,
918
578,
649
9,65
728
,790
21
,680
17,3
8924
661,
107
Oct
-17
4,92
257
9,49
29,
631
28,7
53
21,6
7217
,429
2466
1,92
4N
ov-1
74,
927
580,
341
9,60
028
,716
21
,660
17,4
6924
662,
738
Dec
-17
4,93
158
1,19
49,
571
28,6
79
21,6
4817
,510
2466
3,55
8
cn CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn o
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial C
usto
mer
s by
Cus
tom
er C
lass
and
by
Mon
th a
nd A
nnua
l
Lg
Com
Sm
Com
Ind
OP
AA
gS
trID
TTo
tal
2009
4,74
953
4,52
112
,244
31,9
5222
,315
15,0
1723
620,
821
2010
4,72
853
8,28
811
,708
31,6
0422
,321
15,1
8723
623,
859
2011
4,79
154
2,14
511
,370
31,2
7922
,086
15,4
8722
627,
180
2012
4,74
454
5,11
110
,922
30,9
2221
,917
15,6
5424
629,
294
2013
4,76
054
8,75
110
,637
30,4
4821
,851
15,9
2724
632,
398
2014
4,78
655
4,07
910
,410
30,0
0121
,790
16,2
5024
637,
340
2015
4,83
056
1,56
010
,178
29,5
5921
,737
16,6
2224
644,
510
2016
4,88
057
1,03
79,
886
29,1
1821
,690
17,0
5324
653,
687
2017
4,93
158
1,19
49,
571
28,6
7921
,648
17,5
1024
663,
558
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
obs
RE
SM
ET
ER
R
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
Jan-
982,
549
3,19
51
00
00
00
RE
SM
ET
ER
SC
ES
TA
RT
Feb
-98
2,24
53,
248
01
00
00
0M
ar-9
83,
391
3,91
80
00
00
00
2009
23,6
4317
,366
Apr
-98
2,92
34,
234
00
00
00
020
1019
,146
18,9
21M
ay-9
82,
902
4,69
60
00
00
00
2011
14,1
2521
,158
Jun-
982,
837
4,73
20
00
00
00
2012
17,6
9224
,822
Jul-9
83,
604
4,83
40
00
00
00
2013
27,7
5836
,699
Aug
-98
2,62
94,
723
00
00
00
020
1438
,643
55,4
24S
ep-9
83,
574
4,49
40
00
00
00
2015
51,2
3869
,368
Oct
-98
3,14
14,
268
00
00
00
020
1656
,320
70,8
05N
ov-9
83,
935
3,58
10
00
00
00
2017
55,9
3968
,819
Dec
-98
3,88
63,
288
00
00
00
0Ja
n-99
3,11
83,
419
10
00
00
0F
eb-9
92,
829
3,68
10
10
00
00
Mar
-99
4,49
94,
531
00
00
00
0A
pr-9
93,
122
4,64
90
00
00
00
May
-99
3,72
64,
935
00
00
00
0Ju
n-99
3,55
94,
899
00
00
00
0Ju
l-99
3,12
95,
178
00
00
00
0A
ug-9
94,
486
5,23
90
00
00
00
Sep
-99
4,24
55,
108
00
00
00
0O
ct-9
93,
866
4,88
30
00
00
00
Nov
-99
3,95
54,
092
00
00
00
0D
ec-9
94,
651
3,73
90
00
00
00
Jan-
003,
484
3,84
91
00
00
00
Feb
-00
3,27
24,
132
01
00
00
0M
ar-0
04,
057
5,11
20
00
00
00
Apr
-00
3,67
05,
186
00
00
00
0M
ay-0
03,
744
5,38
90
00
00
00
Jun-
003,
458
5,14
60
00
00
00
Jul-0
04,
031
5,31
90
00
00
00
Aug
-00
4,01
05,
261
00
00
00
0S
ep-0
03,
750
5,05
50
00
00
00
Oct
-OO
4,16
44,
786
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn K>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
obs
RE
SM
ET
ER
R
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
Nov
-00
3,85
44,
021
00
00
00
0D
ec-0
04,
502
3,72
90
00
00
00
Jan-
014,
545
3,93
31
00
00
00
Feb-
013,
398
4,31
50
10
00
00
Mar
-01
4,33
45,
420
00
00
00
0A
pr-0
13,
923
5,67
30
00
00
00
May
-01
4,69
36,
028
00
00
00
0Ju
n-01
4,18
45,
847
00
00
00
0Ju
l-01
4,54
05,
731
00
00
00
0A
ug-0
15,
067
5,42
80
00
00
00
Sep
-01
3,54
05,
057
00
00
00
0O
ct-O
14,
755
4,93
10
00
00
00
Nov
-01
4,34
34,
238
00
00
00
0D
ec-0
14,
450
3,95
80
00
00
00
Jan-
024,
485
4,12
81
00
00
00
Feb
-02
3,75
94,
481
01
00
00
0M
ar-0
24,
444
5,60
00
00
00
00
Apr
-02
3,97
05,
858
00
00
00
0M
ay-0
23,
963
6,24
80
00
00
00
Jun-
023,
826
6,10
70
00
00
00
Jul-0
24,
186
6,25
00
00
00
00
Aug
-02
4,45
46,
254
00
00
00
0S
ep-0
24,
065
6,21
40
00
00
00
0ct
-02
4,99
66,
409
00
00
00
0N
ov-0
24,
188
5,72
40
00
00
00
Dec
-02
5,40
05,
426
00
00
00
0Ja
n-03
4,54
45,
485
10
00
00
0F
eb-0
34,
384
5,82
00
10
00
00
Mar
-03
4,33
87,
237
00
00
00
0A
pr-0
34,
992
7,79
60
00
00
00
May
-03
4,87
28,
444
00
00
00
0Ju
n-03
5,35
68,
168
00
00
00
0Ju
l-03
5,46
37,
626
00
00
00
0A
ug-0
35,
140
7,00
00
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
obs
RE
SM
ET
ER
R
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
Sep
-03
6,21
96,
559
00
00
00
00c
t-0
36,
187
6,89
70
00
00
00
Nov
-03
4,48
56,
317
00
00
10
0D
ec-0
36,
071
6,12
00
00
00
00
Jan-
044,
637
6,20
81
00
00
00
Feb
-04
4,96
56,
512
01
00
00
0M
ar-0
46,
484
7,88
60
00
00
00
Apr
-04
5,40
28,
226
00
00
00
0M
ay-0
44,
945
8,85
00
00
00
00
Jun-
045,
355
8,80
60
00
00
00
Jul-0
46,
168
8,98
80
00
00
00
Aug
-04
5,16
58,
761
00
00
00
0S
ep-0
45,
669
8,23
70
00
00
00
0ct-
04
5,83
87,
827
00
00
00
0N
ov-0
45,
682
6,57
50
00
00
00
Dec
-04
6,09
16,
079
00
00
00
0Ja
n-05
4,77
66,
306
10
00
00
0F
eb-0
54,
655
6,73
30
10
00
00
Mar
-05
5,72
98,
144
00
00
00
0A
pr-0
55,
264
8,32
80
00
00
00
May
-05
5,16
98,
877
00
00
00
0Ju
n-05
6,06
28,
955
00
00
00
0Ju
l-05
5,68
59,
510
00
00
00
0A
ug-0
56,
685
9,47
40
00
00
00
Sep
-05
6,35
28,
847
00
00
00
00c
t-0
56,
509
7,88
70
00
00
00
Nov
-05
6,70
76,
283
00
00
00
0D
ec-0
57,
591
5,72
00
01
00
00
Jan-
066,
271
6,20
91
00
00
00
Feb
-06
6,13
86,
904
01
00
00
0M
ar-0
67,
004
8,54
40
00
00
00
Apr
-06
6,39
48,
505
00
00
00
0M
ay-0
66,
140
8,53
00
00
00
00
Jun-
066,
640
7,86
40
00
00
00
CD co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
obs
RE
SM
ET
ER
R
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
Jul-0
64,
870
7,39
50
00
10
00
Aug
-06
6,12
06,
816
00
00
00
0S
ep-0
66,
719
6,25
70
00
00
00
0ct
-06
6,28
46,
028
00
00
00
0N
ov-0
65,
442
5,05
80
00
00
00
Dec
-06
5,53
64,
520
00
00
00
0Ja
n-07
4,52
74,
374
10
00
00
0F
eb-0
74,
069
4,42
60
10
00
00
Mar
-07
5,40
35,
231
00
00
00
0A
pr-0
73,
893
5,38
00
00
00
00
May
-07
4,17
05,
634
00
00
00
0Ju
n-07
4,62
75,
343
00
00
00
0Ju
l-07
4,24
85,
008
00
00
00
0A
ug-0
74,
902
4,50
40
00
00
00
Sep
-07
4,06
33,
968
00
00
00
00
ct-0
74,
334
3,58
30
00
00
00
Nov
-07
3,95
32,
871
00
00
00
0D
ec-0
73,
359
2,53
30
00
00
00
Jan-
083,
153
2,54
51
00
00
00
Feb
-08
2,83
92,
664
01
00
00
0M
ar-0
82,
641
3,18
90
00
00
00
Apr
-08
3,04
93,
219
00
00
00
0M
ay-0
82,
874
3,26
60
00
00
00
Jun-
082,
618
2,98
90
00
00
00
Jul-0
82,
604
2,62
70
00
00
00
Aug
-08
2,56
42,
256
00
00
00
0S
ep-0
82,
612
1,96
00
00
00
00
0ct
-08
3,05
41,
878
00
00
00
0N
ov-0
82,
468
1,57
10
00
00
00
Dec
-08
2,11
81,
391
00
00
00
0Ja
n-09
1,84
11,
311
10
00
00
0F
eb-0
91,
832
1,29
70
10
00
00
Mar
-09
2,03
01,
513
00
00
00
0A
pr-0
91,
696
1,60
10
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
obs
RE
SM
ET
ER
R
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
May
-09
1,90
81,
742
00
00
00
0Ju
n-09
2,18
61,
728
00
00
00
0Ju
l-09
2,34
61,
690
00
00
00
0A
ug-0
91,
925
1,57
40
00
00
00
Sep
-09
1,76
81,
423
00
00
00
00c
t-0
92,
249
1,31
00
00
00
00
Nov
-09
1,84
51,
106
00
00
00
0D
ec-0
92,
017
1,07
20
00
00
00
Jan-
101,
167
1,20
71
00
00
00
Feb
-10
1,81
61,
344
01
00
00
0M
ar-1
01,
642
1,61
70
00
00
00
Apr
-10
1,56
61,
507
00
00
00
0M
ay-1
01,
725
1,50
80
00
00
00
Jun-
102,
171
1,54
50
00
00
00
Jul-1
02,
160
1,83
20
00
00
00
Aug
-10
1,72
72,
012
00
00
00
0S
ep-1
01,
430
2,01
60
00
00
00
Oct
-10
1,38
81,
797
00
00
00
0N
ov-1
01,
258
1,37
70
00
00
00
Dec
-10
1,09
61,
161
00
00
00
0Ja
n-11
894
1,11
41
00
00
10
Feb-
1182
31,
180
01
00
01
0M
ar-1
11,
035
1,52
50
00
00
10
Ap
r-1
11,
095
1,84
40
00
00
10
May
-11
1,37
62,
221
00
00
01
0Ju
n-1
11,
252
2,35
60
00
00
10
Jul-1
194
92,
190
00
00
01
0A
ug-1
11,
394
1,98
60
00
00
10
Sep
-11
1,37
21,
838
00
00
01
0O
ct-1
11,
230
1,83
40
00
00
10
Nov
-11
1,51
91,
598
00
00
01
0D
ec-1
11,
186
1,47
40
00
00
10
Jan-
121,
472
1,47
51
00
00
00
Feb
-12
1,17
71,
551
01
00
00
0
CD cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
esid
entia
l Met
er C
onne
ctio
n M
odel
Dat
a
CD CD
obs
RE
SM
ET
ER
RE
SM
ET
ER
FS
CE
ST
AR
TJA
NFE
BB
1205
B07
06B
1103
B20
11B
2012
Mar
-12
1,64
41,
921
00
00
00
1A
pr-1
21,
381
2,14
10
00
00
01
May
-12
1,62
22,
423
00
00
00
1Ju
n-12
1,50
12,
474
00
00
00
1Ju
l-12
1,09
42,
409
00
00
00
1A
ug-1
21,
572
2,27
70
00
00
00
Sep
-12
1,38
12,
143
00
00
00
0O
ct-1
21,
626
2,17
60
00
00
00
Nov
-12
1,71
51,
948
00
00
00
0D
ec-1
21,
507
1,88
30
00
00
00
Jan-
131,
746
2,02
91
00
00
00
Feb
-13
1,50
22,
257
01
00
00
0M
ar-1
32,
188
2,87
70
00
00
00
Apr
-13
2,21
13,
061
00
00
00
0M
ay-1
32,
247
3,33
50
00
00
00
Jun-
132,
296
3,35
00
00
00
00
Jul-1
32,
364
3,48
00
00
00
00
Aug
-13
2,45
03,
486
00
00
00
0S
ep-1
32,
546
3,41
20
00
00
00
Oct
-13
2,64
83,
434
00
00
00
0N
ov-1
32,
740
3,04
30
00
00
00
Dec
-13
2,81
92,
934
00
00
00
0Ja
n-14
2,37
63,
102
10
00
00
0F
eb-1
42,
240
3,40
30
10
00
00
Mar
-14
2,96
74,
288
00
00
00
0A
pr-1
43,
016
4,64
90
00
00
00
May
-14
3,08
75,
131
00
00
00
0Ju
n-14
3,17
75,
171
00
00
00
0Ju
l-14
3,29
15,
327
00
00
00
0A
ug-1
43,
422
5,29
50
00
00
00
Sep
-14
3,56
35,
158
00
00
00
0O
ct-1
43,
710
5,14
50
00
00
00
Nov
-14
3,84
24,
501
00
00
00
0D
ec-1
43,
952
4,25
50
00
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
ob
s R
ES
ME
TE
RR
ES
ME
TE
RF
SC
ES
TA
RT
JAN
FEB
B12
05B
0706
B11
03B
2011
B20
12
Jan-
153,
528
4,41
11
00
00
00
Feb
-15
3,39
64,
735
01
00
00
0M
ar-1
54,
117
5,82
90
00
00
00
Apr
-15
4,14
96,
153
00
00
00
0M
ay-1
54,
197
6,61
70
00
00
00
Jun-
154,
260
6,51
30
00
00
00
Jul-1
54,
344
6,57
80
00
00
00
Aug
-15
4,44
46,
426
00
00
00
0S
ep-1
54,
553
6,16
90
00
00
00
Oct
-15
4,66
66,
030
00
00
00
0N
ov-1
54,
760
5,15
60
00
00
00
Dec
-15
4,82
54,
750
00
00
00
0Ja
n-16
4,34
54,
788
10
00
00
0F
eb-1
64,
147
5,02
80
10
00
00
Mar
-16
4,79
16,
103
00
00
00
0A
pr-1
64,
740
6,39
60
00
00
00
May
-16
4,70
76,
835
00
00
00
0Ju
n-16
4,69
26,
668
00
00
00
0Ju
l-16
4,70
56,
667
00
00
00
0A
ug-1
64,
738
6,44
30
00
00
00
Sep
-16
4,78
86,
120
00
00
00
0O
ct-1
64,
847
5,97
20
00
00
00
Nov
-16
4,89
65,
098
00
00
00
0D
ec-1
64,
924
4,68
80
00
00
00
Jan-
174,
415
4,73
41
00
00
00
Feb
-17
4,19
04,
978
01
00
00
0M
ar-1
74,
812
6,04
50
00
00
00
Apr
-17
4,74
16,
308
00
00
00
0M
ay-1
74,
690
6,70
60
00
00
00
Jun-
174,
659
6,50
70
00
00
00
Jul-1
74,
659
6,47
30
00
00
00
Aug
-17
4,68
06,
220
00
00
00
0S
ep-1
74,
717
5,87
50
00
00
00
Oct
-17
4,76
45,
703
00
00
00
0
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
Nov
-17
Dec
-17
CD 00
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
RE
SM
ET
ER
R
ES
ME
TE
RF
S
CE
ST
AR
T
JAN
F
EB
B
1205
B
0706
B
1103
B
2011
B
2012
4,79
9 4,
842
0 0
0 0
0 0
04,
813
4,42
6 0
0 0
0 0
0 0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Jan-
982,
517
1,41
678
017
,730
11,5
7710
,057
878
Feb
-98
2,68
91,
390
853
18,4
4410
,523
9,24
271
8M
ar-9
82,
873
1,36
493
419
,186
9,56
58,
492
587
Apr
-98
2,99
71,
368
1,04
018
,363
10,2
469,
085
712
May
-98
3,12
61,
372
1,15
917
,576
10,9
769,
719
863
Jun-
983,
261
1,37
61,
290
16,8
2211
,758
10,3
981,
046
Jul-9
83,
244
1,42
51,
187
17,8
4111
,668
10,4
4896
5A
ug-9
83,
227
1,47
61,
093
18,9
2311
,579
10,4
9889
1S
ep-9
83,
210
1,52
91,
005
20,0
7011
,491
10,5
4982
2O
ct-9
83,
342
1,56
794
019
,469
9,98
911
,171
783
Nov
-98
3,47
91,
606
879
18,8
878,
684
11,8
3174
7D
ec-9
83,
622
1,64
682
218
,323
7,54
912
,529
712
Jan-
993,
696
1,71
981
618
,841
8,50
512
,852
645
Feb
-99
3,77
31,
795
809
19,3
739,
582
13,1
8458
4M
ar-9
93,
850
1,87
480
319
,920
10,7
9513
,524
529
Apr
-99
3,79
31,
756
763
19,4
5611
,362
12,3
7353
0M
ay-9
93,
736
1,64
672
519
,002
11,9
5911
,319
532
Jun-
993,
679
1,54
268
918
,559
12,5
8710
,356
533
Jul-9
93,
727
1,53
767
920
,321
12,1
2711
,370
523
Aug
-99
3,77
41,
532
668
22,2
5111
,683
12,4
8451
3S
ep-9
93,
823
1,52
765
824
,364
11,2
5613
,707
504
Oct
-99
4,21
71,
559
755
22,6
7310
,652
14,2
4353
1N
ov-9
94,
651
1,59
286
721
,100
10,0
8014
,800
560
Dec
-99
5,13
01,
625
995
19,6
379,
539
15,3
7959
0Ja
n-00
5,24
91,
639
945
19,9
489,
997
16,0
7953
2F
eb-0
05,
371
1,65
489
720
,263
10,4
7616
,810
479
Mar
-00
5,49
51,
668
852
20,5
8410
,979
17,5
7543
2A
pr-0
04,
735
1,46
092
818
,746
11,1
5016
,071
442
May
-00
4,08
11,
278
1,01
217
,072
11,3
2314
,697
453
Jun-
003,
517
1,11
81,
102
15,5
4811
,499
13,4
4046
4Ju
l-00
3,50
51,
264
968
17,2
9011
,765
14,1
7546
3A
ug-0
03,
494
1,42
784
919
,228
12,0
3614
,952
462
Sep
-00
3,48
21,
613
746
21,3
8212
,314
15,7
7046
1O
ct-O
O3,
616
1,62
974
621
,845
11,5
6614
,950
467
CD CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Nov
-00
3,75
51,
645
746
22,3
1810
,863
14,1
7247
4D
ec-0
03,
900
1,66
274
722
,800
10,2
0313
,435
482
Jan-
013,
708
1,64
077
923
,185
9,51
615
,682
515
Feb-
013,
526
1,61
881
223
,577
8,87
618
,306
551
Mar
-01
3,35
31,
597
846
23,9
758,
279
21,3
6858
9A
pr-0
13,
396
1,65
084
124
,727
8,63
119
,844
616
May
-01
3,44
01,
705
837
25,5
038,
998
18,4
2864
3Ju
n-01
3,48
41,
762
832
26,3
039,
380
17,1
1367
2Ju
l-01
3,52
31,
756
864
26,2
618,
625
16,2
6866
1A
ug-0
13,
562
1,75
089
726
,218
7,93
015
,464
650
Sep
-01
3,60
11,
744
932
26,1
757,
292
14,7
0063
9O
ct-O
13,
343
1,69
298
226
,960
7,29
714
,462
646
Nov
-01
3,10
31,
642
1,03
427
,768
7,30
214
,227
653
Dec
-01
2,88
11,
593
1,08
928
,600
7,30
713
,996
661
Jan-
022,
865
1,80
11,
057
28,9
168,
250
14,3
1867
7F
eb-0
22,
849
2,03
51,
025
29,2
359,
315
14,6
4969
4M
ar-0
22,
833
2,30
099
529
,558
10,5
1814
,987
712
Apr
-02
2,65
82,
123
1,29
029
,652
10,2
9114
,612
728
May
-02
2,49
41,
960
1,67
129
,746
10,0
7014
,247
744
Jun-
022,
340
1,80
92,
166
29,8
409,
853
13,8
9176
1Ju
l-02
2,45
31,
782
1,66
531
,102
9,42
614
,461
735
Aug
-02
2,57
11,
755
1,28
132
,418
9,01
815
,055
710
Sep
-02
2,69
51,
729
985
33,7
898,
627
15,6
7368
60
ct-0
22,
665
1,83
31,
204
34,3
9410
,038
16,8
7866
0N
ov-0
22,
636
1,94
31,
473
35,0
1111
,679
18,1
7763
5D
ec-0
22,
608
2,06
01,
802
35,6
3813
,588
19,5
7561
0Ja
n-03
2,86
72,
141
1,59
637
,602
13,0
0319
,085
690
Feb
-03
3,15
12,
226
1,41
439
,674
12,4
4318
,607
781
Mar
-03
3,46
42,
314
1,25
341
,861
11,9
0718
,141
883
Apr
-03
3,66
62,
249
1,20
043
,573
10,7
5419
,002
977
May
-03
3,88
12,
186
1,14
945
,354
9,71
319
,904
1,08
0Ju
n-03
4,10
82,
125
1,10
047
,209
8,77
320
,849
1,19
5Ju
l-03
3,56
92,
150
1,14
743
,016
8,33
819
,568
1,04
8A
ug-0
33,
102
2,17
61,
195
39,1
957,
926
18,3
6691
8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Sep
-03
2,69
52,
203
1,24
635
,713
7,53
317
,238
805
0ct
-03
2,91
72,
280
1,45
637
,555
8,48
218
,683
827
Nov
-03
3,15
72,
360
1,70
339
,491
9,55
020
,250
850
Dec
-03
3,41
62,
443
1,99
141
,527
10,7
5321
,948
873
Jan-
043,
072
2,33
42,
098
43,4
5910
,658
21,5
2788
7F
eb-0
42,
763
2,23
12,
210
45,4
8110
,564
21,1
1490
1M
ar-0
42,
485
2,13
22,
329
47,5
9710
,470
20,7
0991
5A
pr-0
42,
411
2,14
51,
758
48,8
329,
539
21,2
6680
1M
ay-0
42,
339
2,15
81,
327
50,0
988,
690
21,8
3770
1Ju
n-04
2,26
92,
172
1,00
151
,397
7,91
722
,424
613
Jul-0
42,
188
2,26
41,
082
51,2
487,
830
22,5
1767
1A
ug-0
42,
109
2,36
01,
169
51,1
007,
743
22,6
1173
3S
ep-0
42,
033
2,46
01,
263
50,9
527,
658
22,7
0580
10
ct-0
42,
187
2,47
31,
232
49,4
987,
436
22,9
4282
7N
ov-0
42,
354
2,48
61,
201
48,0
877,
220
23,1
8185
4D
ec-0
42,
532
2,49
91,
171
46,7
157,
011
23,4
2288
2Ja
n-05
2,96
32,
644
1,18
247
,017
7,15
223
,803
883
Feb
-05
3,46
62,
797
1,19
347
,322
7,29
624
,190
884
Mar
-05
4,05
52,
960
1,20
347
,628
7,44
324
,584
886
Apr
-05
4,22
02,
938
1,07
748
,210
7,56
023
,032
892
May
-05
4,39
22,
917
964
48,8
007,
678
21,5
7989
8Ju
n-05
4,57
12,
896
862
49,3
967,
797
20,2
1790
4Ju
l-05
4,70
73,
045
909
51,2
977,
329
21,3
001,
012
Aug
-05
4,84
73,
202
959
53,2
706,
888
22,4
421,
132
Sep
-05
4,99
03,
367
1,01
255
,319
6,47
423
,644
1,26
70
ct-0
54,
240
3,26
386
651
,664
6,27
822
,164
1,18
0N
ov-0
53,
603
3,16
274
148
,252
6,08
820
,775
1,09
9D
ec-0
53,
061
3,06
463
445
,064
5,90
419
,474
1,02
4Ja
n-06
3,09
33,
349
691
46,0
936,
495
21,2
6197
8F
eb-0
63,
125
3,66
075
347
,146
7,14
623
,211
934
Mar
-06
3,15
74,
001
821
48,2
237,
862
25,3
4189
1A
pr-0
63,
043
3,65
390
747
,125
8,01
723
,921
820
May
-06
2,93
23,
336
1,00
346
,053
8,17
522
,582
754
Jun-
062,
826
3,04
61,
108
45,0
048,
336
21,3
1769
4
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Jul-0
62,
412
3,09
195
241
,157
7,52
820
,491
763
Aug
-06
2,05
93,
136
818
37,6
386,
799
19,6
9883
9S
ep-0
61,
758
3,18
270
234
,420
6,14
118
,935
922
0ct
-06
1,67
33,
263
690
31,9
436,
109
20,1
6091
3N
ov-0
61,
591
3,34
667
829
,644
6,07
621
,463
904
Dec
-06
1,51
43,
432
666
27,5
116,
045
22,8
5289
5Ja
n-07
1,41
53,
249
720
27,2
505,
902
21,6
0782
6F
eb-0
71,
323
3,07
677
826
,992
5,76
320
,431
762
Mar
-07
1,23
62,
912
840
26,7
355,
628
19,3
1970
3A
pr-0
71,
419
2,89
876
425
,542
5,87
819
,235
629
May
-07
1,63
02,
883
695
24,4
016,
140
19,1
5156
3Ju
n-07
1,87
22,
869
631
23,3
126,
413
19,0
6850
3Ju
l-07
1,42
12,
734
617
21,3
616,
407
17,7
2848
8A
ug-0
71,
079
2,60
560
419
,574
6,40
216
,482
473
Sep
-07
819
2,48
259
017
,936
6,39
615
,324
459
0ct
-07
930
2,42
655
515
,364
6,30
115
,008
430
Nov
-07
1,05
72,
371
521
13,1
616,
207
14,6
9840
3D
ec-0
71,
201
2,31
748
911
,274
6,11
414
,394
378
Jan-
081,
287
2,24
752
011
,273
5,62
414
,001
361
Feb
-08
1,37
92,
180
554
11,2
725,
173
13,6
1834
5M
ar-0
81,
479
2,11
458
911
,271
4,75
913
,246
330
Apr
-08
1,33
52,
075
528
11,1
384,
675
13,1
2934
5M
ay-0
81,
206
2,03
647
311
,006
4,59
213
,014
361
Jun-
081,
089
1,99
842
410
,876
4,51
112
,899
378
Jul-0
889
61,
739
378
9,91
83,
573
11,0
4232
1A
ug-0
873
81,
514
337
9,04
42,
830
9,45
327
3S
ep-0
860
81,
318
300
8,24
72,
241
8,09
223
20
ct-0
856
61,
265
307
7,60
82,
284
8,17
326
6N
ov-0
852
81,
214
314
7,01
82,
328
8,25
530
4D
ec-0
849
21,
165
322
6,47
52,
372
8,33
734
8Ja
n-09
427
1,09
427
36,
376
1,92
57,
909
320
Feb
-09
371
1,02
823
26,
279
1,56
27,
503
293
Mar
-09
322
966
197
6,18
41,
267
7,11
826
9A
pr-0
934
71,
024
181
6,50
21,
545
6,73
524
3
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
May
-09
373
1,08
516
66,
836
1,88
36,
373
219
Jun-
0940
21,
150
152
7,18
72,
296
6,03
019
8Ju
l-09
378
1,15
217
26,
869
2,12
75,
664
189
Aug
-09
355
1,15
419
46,
566
1,97
15,
321
181
Sep
-09
334
1,15
621
96,
276
1,82
64,
998
173
0ct
-09
306
1,24
023
16,
424
1,78
04,
558
198
Nov
-09
280
1,32
924
26,
576
1,73
64,
157
227
Dec
-09
257
1,42
525
56,
732
1,69
33,
792
261
Jan-
1029
81,
563
284
7,13
81,
807
4,13
726
4F
eb-1
034
51,
714
317
7,56
91,
929
4,51
526
7M
ar-1
040
11,
880
354
8,02
62,
059
4,92
727
1A
pr-
1042
81,
690
349
7,10
52,
043
4,81
828
5M
ay-1
045
71,
519
344
6,29
02,
028
4,71
130
0Ju
n-10
489
1,36
633
95,
568
2,01
24,
606
316
Jul-1
046
41,
205
341
5,86
92,
634
5,49
831
1A
ug-1
044
21,
063
342
6,18
73,
448
6,56
230
7S
ep-1
042
093
734
46,
523
4,51
47,
833
302
Oct
-10
561
1,06
841
86,
277
3,80
16,
984
213
Nov
-10
749
1,21
650
86,
042
3,20
16,
228
151
Dec
-10
1,00
01,
385
617
5,81
52,
696
5,55
310
7Ja
n-11
785
1,20
153
65,
306
2,85
45,
601
126
Feb-
1161
71,
042
465
4,84
23,
023
5,65
015
0M
ar-1
148
590
340
44,
418
3,20
15,
699
177
Ap
r-1
155
292
737
24,
473
4,10
37,
376
175
May
-11
627
951
343
4,52
95,
259
9,54
717
3Ju
n-11
714
976
316
4,58
56,
741
12,3
5617
1Ju
l-11
625
934
252
4,74
55,
286
11,7
1214
3A
ug
-11
548
895
201
4,90
94,
145
11,1
0112
0S
ep-1
148
185
716
05,
080
3,25
010
,522
101
Oct
-11
495
892
163
5,44
63,
395
9,80
712
9N
ov-1
151
092
916
65,
838
3,54
69,
140
165
Dec
-11
525
968
170
6,25
93,
704
8,51
821
1Ja
n-12
513
875
148
5,95
53,
822
8,89
223
9F
eb-1
250
179
112
85,
666
3,94
39,
282
271
CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Mar
-12
490
715
111
5,39
14,
068
9,68
930
8A
pr-
1247
868
914
15,
596
4,62
810
,676
268
May
-12
466
664
178
5,80
85,
265
11,7
6323
3Ju
n-12
455
640
225
6,02
95,
990
12,9
6220
3Ju
l-12
488
633
202
5,92
75,
508
12,3
4621
2A
ug-1
252
362
618
25,
827
5,06
511
,759
222
Sep
-12
561
619
163
5,72
94,
657
11,2
0023
3O
ct-1
255
360
920
76,
008
5,16
611
,221
214
Nov
-12
544
598
263
6,30
05,
730
11,2
4219
8D
ec-1
253
658
833
56,
607
6,35
611
,262
182
Jan-
1361
763
636
77,
232
6,79
312
,276
188
Feb
-13
711
687
402
7,91
67,
259
13,3
8119
5M
ar-1
381
874
344
18,
665
7,75
714
,586
201
Ap
r-13
895
771
459
9,25
57,
799
14,5
9220
8M
ay-1
398
080
147
89,
885
7,84
214
,598
216
Jun-
131,
072
831
498
10,5
587,
885
14,6
0422
4Ju
l-13
1,17
088
851
711
,176
8,01
314
,844
233
Aug
-13
1,27
894
953
611
,831
8,14
315
,088
243
Sep
-13
1,39
51,
013
557
12,5
248,
274
15,3
3625
3O
ct-1
31,
513
1,08
257
613
,227
8,46
215
,704
264
Nov
-13
1,64
21,
156
596
13,9
708,
653
16,0
8127
6D
ec-1
31,
781
1,23
461
714
,755
8,84
916
,467
288
Jan-
141,
897
1,30
462
915
,417
8,96
116
,709
297
Feb
-14
2,01
91,
377
641
16,1
109,
075
16,9
5530
6M
ar-1
42,
150
1,45
465
316
,833
9,19
017
,205
316
Ap
r-14
2,26
51,
539
664
17,6
549,
297
17,4
7532
7M
ay-1
42,
386
1,63
067
618
,515
9,40
417
,749
338
Jun-
142,
513
1,72
568
719
,418
9,51
318
,028
350
Jul-1
42,
612
1,80
770
020
,211
9,59
318
,275
369
Aug
-14
2,71
41,
893
713
21,0
379,
672
18,5
2539
0S
ep-1
42,
820
1,98
372
621
,896
9,75
318
,779
411
Oct
-14
2,90
42,
059
734
22,6
599,
829
19,0
1843
1N
ov-1
42,
991
2,13
874
223
,449
9,90
519
,260
452
Dec
-14
3,08
12,
220
751
24,2
669,
982
19,5
0547
3
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ven
tura
Sta
rtG
ITu
lare
Sta
rtG
IS
anta
BS
tart
GI
Riv
/SB
Sta
rtG
IO
RS
tart
GI
LA
Sta
rtG
IK
ing
sSta
rtG
I
Jan-
153,
164
2,30
077
325
,078
10,0
9619
,795
489
Feb
-15
3,24
92,
384
797
25,9
1610
,210
20,0
9050
5M
ar-1
53,
337
2,47
082
126
,783
10,3
2620
,390
521
Ap
r-15
3,41
22,
554
842
27,6
0410
,445
20,6
5553
7M
ay-1
53,
490
2,64
186
428
,450
10,5
6520
,924
553
Jun-
153,
569
2,73
188
729
,323
10,6
8721
,197
569
Jul-1
53,
630
2,80
490
430
,025
10,8
1821
,462
582
Aug
-15
3,69
12,
879
921
30,7
4510
,950
21,7
3159
6S
ep-1
53,
754
2,95
593
931
,482
11,0
8422
,003
609
Oct
-15
3,75
02,
973
944
31,7
7811
,070
22,0
3861
2N
ov-1
53,
747
2,99
194
932
,077
11,0
5522
,072
615
Dec
-15
3,74
33,
009
954
32,3
7911
,040
22,1
0761
8Ja
n-16
3,71
53,
005
953
32,6
1710
,975
21,9
9161
7F
eb-1
63,
688
3,00
195
232
,856
10,9
1021
,876
616
Mar
-16
3,66
12,
998
951
33,0
9710
,845
21,7
6261
6A
pr-
163,
638
2,99
795
133
,326
10,8
1721
,701
615
May
-16
3,61
42,
997
951
33,5
5610
,789
21,6
4161
4Ju
n-16
3,59
12,
996
950
33,7
8710
,761
21,5
8161
3Ju
l-16
3,57
12,
992
949
33,9
3010
,717
21,4
9461
1A
ug-1
63,
551
2,98
794
834
,073
10,6
7321
,407
609
Sep
-16
3,53
12,
983
946
34,2
1710
,629
21,3
2160
7O
ct-1
63,
516
2,97
794
534
,384
10,6
1121
,284
605
Nov
-16
3,50
02,
971
943
34,5
5310
,594
21,2
4760
3D
ec-1
63,
485
2,96
594
234
,722
10,5
7621
,210
601
Jan-
173,
452
2,95
594
035
,147
10,5
5421
,181
597
Feb
-17
3,42
02,
945
937
35,5
7810
,532
21,1
5259
4M
ar-1
73,
388
2,93
593
536
,014
10,5
1021
,123
590
Ap
r-17
3,35
52,
913
929
35,9
6710
,496
21,0
9558
5M
ay-1
73,
323
2,89
192
335
,919
10,4
8221
,067
579
Jun-
173,
290
2,86
991
735
,871
10,4
6921
,039
574
Jul-1
73,
258
2,84
991
135
,851
10,4
2520
,957
569
Aug
-17
3,22
62,
830
906
35,8
3110
,382
20,8
7656
4S
ep-1
73,
194
2,81
190
035
,811
10,3
3920
,795
559
Oct
-17
3,16
72,
800
897
35,9
1410
,330
20,7
8155
6
cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
Nov
-17
Dec
-17
CD
Ven
tura
Sta
rtG
IT
ular
eSta
rtG
I S
anta
BS
tart
GI
Riv
/SB
Sta
rtG
I O
RS
tart
GI
LA
Sta
rtG
I
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
Kin
gsS
tart
GI
3,14
03,
114
2,78
92,
779
894
891
36,0
1636
,119
10,3
2110
,312
20,7
6720
,753
553
551
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Jan-
983,
183
2,58
21,
370
853
18,5
6611
,801
Feb
-98
3,15
82,
777
1,25
990
318
,655
10,1
90M
ar-9
83,
133
3,01
71,
260
991
18,2
119,
527
Apr
-98
3,14
33,
243
1,34
41,
094
17,6
259,
712
May
-98
3,15
43,
361
1,44
71,
173
17,4
9710
,389
Jun-
983,
164
3,33
11,
517
1,20
118
,157
11,1
46Ju
l-98
3,33
13,
251
1,55
41,
181
19,1
6411
,596
Aug
-98
3,50
73,
266
1,57
11,
127
19,8
1711
,355
Sep
-98
3,69
23,
458
1,58
31,
053
19,6
5410
,303
Oct
-98
3,68
73,
718
1,60
097
219
,046
9,04
1N
ov-9
83,
683
3,88
01,
631
895
18,6
028,
398
Dec
-98
3,67
93,
839
1,67
583
018
,707
8,88
8Ja
n-99
3,56
03,
682
1,71
577
919
,044
10,0
38F
eb-9
93,
445
3,56
81,
723
742
19,0
7110
,982
Mar
-99
3,33
33,
583
1,68
671
418
,560
11,2
49A
pr-9
93,
355
3,67
71,
621
689
18,0
8111
,055
May
-99
3,37
73,
747
1,55
766
118
,553
10,8
56Ju
n-99
3,39
93,
733
1,52
163
320
,411
10,9
88Ju
l-99
3,13
73,
712
1,52
063
322
,694
11,3
23A
ug-9
92,
895
3,81
31,
558
697
23,9
7711
,583
Sep
-99
2,67
24,
099
1,62
883
523
,345
11,5
65O
ct-9
92,
807
4,46
41,
692
986
21,6
2711
,340
Nov
-99
2,95
04,
745
1,70
61,
066
20,1
5611
,061
Dec
-99
3,10
04,
829
1,64
41,
024
19,8
4610
,866
Jan-
003,
092
4,75
11,
547
916
20,2
9510
,842
Feb
-00
3,08
44,
605
1,48
183
420
,655
11,0
53M
ar-0
03,
076
4,45
11,
484
835
20,3
9311
,517
Apr
-00
2,89
64,
280
1,53
888
919
,779
12,1
18M
ay-0
02,
727
4,06
51,
606
939
19,3
7112
,671
Jun-
002,
568
3,80
61,
657
941
19,5
5113
,016
Jul-0
02,
669
3,58
81,
686
899
20,1
7613
,052
Aug
-00
2,77
53,
521
1,69
983
320
,932
12,6
91S
ep-0
02,
885
3,65
91,
695
767
21,5
4111
,930
Oct
-OO
2,96
03,
865
1,67
172
021
,985
10,9
28
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Nov
-00
3,03
73,
947
1,62
071
222
,309
9,91
1D
ec-0
03,
115
3,78
61,
547
752
22,5
899,
071
Jan-
013,
208
3,48
91,
485
814
23,0
028,
490
Feb-
013,
303
3,25
31,
479
853
23,7
048,
245
Mar
-01
3,40
13,
190
1,55
285
024
,766
8,31
2A
pr-0
13,
482
3,27
41,
676
829
25,8
558,
551
May
-01
3,56
43,
433
1,80
083
126
,400
8,76
0Ju
n-01
3,64
93,
590
1,87
888
326
,121
8,77
3Ju
l-01
3,47
83,
685
1,88
996
525
,496
8,54
6A
ug-0
13,
315
3,66
21,
815
1,04
125
,264
8,07
1S
ep-0
13,
159
3,49
91,
670
1,08
125
,895
7,44
5O
ct-O
13,
242
3,26
51,
545
1,07
727
,028
6,98
2N
ov-0
13,
326
3,06
01,
552
1,02
728
,047
7,06
8D
ec-0
13,
413
2,94
21,
753
951
28,5
147,
913
Jan-
023,
803
2,84
42,
047
941
28,5
459,
160
Feb
-02
4,23
72,
674
2,26
21,
100
28,4
4110
,185
Mar
-02
4,72
22,
383
2,30
61,
462
28,4
5110
,662
Apr
-02
4,33
02,
091
2,20
21,
869
28,7
3210
,650
May
-02
3,97
11,
999
2,01
52,
053
29,4
1310
,322
Jun-
023,
642
2,21
31,
815
1,87
030
,543
9,91
1Ju
l-02
3,96
32,
581
1,66
31,
510
31,9
619,
699
Aug
-02
4,31
22,
860
1,61
51,
275
33,4
559,
993
Sep
-02
4,69
22,
893
1,70
11,
362
34,8
0210
,902
0ct
-02
4,81
12,
811
1,86
91,
613
36,0
3812
,007
Nov
-02
4,93
32,
829
2,04
51,
768
37,2
3112
,719
Dec
-02
5,05
83,
081
2,17
01,
655
38,4
6512
,622
Jan-
034,
994
3,45
22,
248
1,38
139
,888
11,8
42F
eb-0
34,
930
3,72
42,
298
1,16
141
,525
10,7
61M
ar-0
34,
868
3,77
32,
334
1,11
543
,355
9,61
8A
pr-0
35,
087
3,60
42,
341
1,20
144
,672
8,59
0M
ay-0
35,
316
3,26
82,
287
1,31
644
,375
7,91
8Ju
n-03
5,55
62,
863
2,17
11,
381
42,0
367,
728
Jul-0
35,
612
2,57
62,
059
1,40
338
,970
7,92
8A
ug-0
35,
669
2,62
92,
046
1,42
137
,082
8,35
7
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Sep
-03
5,72
63,
104
2,17
61,
467
37,6
908,
881
0ct
-03
6,21
03,
673
2,35
71,
560
40,0
479,
520
Nov
-03
6,73
43,
888
2,45
51,
712
42,8
0210
,331
Dec
-03
7,30
33,
468
2,38
51,
906
44,9
2211
,244
Jan-
046,
864
2,66
62,
225
2,04
146
,352
11,7
96F
eb-0
46,
451
1,95
72,
111
1,98
547
,271
11,4
01M
ar-0
46,
062
1,63
22,
129
1,68
447
,963
9,82
8A
pr-0
45,
972
1,65
32,
249
1,29
248
,689
7,81
0M
ay-0
45,
883
1,88
02,
404
1,05
149
,693
6,48
3Ju
n-04
5,79
52,
175
2,53
21,
106
51,0
166,
538
Jul-0
46,
076
2,45
12,
599
1,33
552
,065
7,40
7A
ug-0
46,
370
2,63
72,
584
1,52
452
,028
8,09
4S
ep-0
46,
679
2,70
92,
488
1,52
050
,498
7,90
80
ct-0
46,
882
2,79
82,
388
1,38
848
,250
7,20
3N
ov-0
47,
092
3,07
72,
380
1,25
146
,427
6,63
8D
ec-0
47,
308
3,61
72,
518
1,20
045
,792
6,65
4Ja
n-05
7,59
34,
173
2,72
41,
204
45,9
117,
006
Feb
-05
7,88
94,
378
2,86
31,
197
45,9
747,
215
Mar
-05
8,19
74,
091
2,87
51,
141
45,6
097,
017
Apr
-05
8,14
13,
638
2,84
91,
066
45,6
456,
619
May
-05
8,08
53,
558
2,92
71,
036
47,3
886,
423
Jun-
058,
029
4,14
33,
181
1,08
251
,268
6,65
8Ju
l-05
8,13
84,
955
3,45
71,
144
55,1
437,
037
Aug
-05
8,24
75,
314
3,52
71,
131
56,0
037,
094
Sep
-05
8,35
94,
787
3,27
799
252
,241
6,58
80
ct-0
58,
455
3,74
52,
938
797
46,5
385,
964
Nov
-05
8,55
12,
803
2,84
965
342
,872
5,87
0D
ec-0
58,
649
2,40
33,
206
635
43,7
786,
687
Jan-
068,
670
2,45
13,
764
722
47,2
747,
956
Feb-
068,
690
2,66
94,
105
851
49,7
438,
871
Mar
-06
8,71
12,
848
4,01
297
849
,034
8,99
8A
pr-0
68,
007
2,90
93,
619
1,06
545
,785
8,48
4M
ay-0
67,
359
2,80
53,
210
1,06
841
,724
7,69
2Ju
n-06
6,76
52,
527
3,00
696
938
,274
6,94
8
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Jul-0
66,
852
2,16
23,
014
819
35,6
466,
354
Aug
-06
6,94
11,
822
3,17
269
233
,603
5,93
4S
ep-0
67,
031
1,60
43,
394
646
32,0
085,
727
0ct
-06
6,35
61,
482
3,56
267
330
,625
5,74
4N
ov-0
65,
746
1,40
83,
545
745
29,2
555,
997
Dec
-06
5,19
41,
347
3,27
883
527
,779
6,44
1Ja
n-07
5,21
41,
319
2,90
590
226
,294
6,84
6F
eb-0
75,
234
1,35
62,
658
906
25,0
796,
912
Mar
-07
5,25
41,
466
2,65
282
824
,178
6,50
9A
pr-0
74,
915
1,58
52,
801
707
23,4
645,
867
May
-07
4,59
91,
612
2,94
261
122
,790
5,38
9Ju
n-07
4,30
21,
488
2,94
858
121
,955
5,33
4Ju
l-07
4,12
71,
268
2,82
659
220
,716
5,55
3A
ug-0
73,
958
1,04
72,
624
594
18,7
845,
750
Sep
-07
3,79
791
02,
399
558
16,1
835,
729
0ct
-07
3,34
988
82,
184
503
13,4
705,
607
Nov
-07
2,95
499
52,
008
471
11,4
245,
593
Dec
-07
2,60
51,
217
1,89
448
310
,569
5,79
9Ja
n-08
2,90
71,
452
1,83
951
010
,592
6,02
1F
eb-0
83,
244
1,55
61,
832
508
10,9
105,
954
Mar
-08
3,62
01,
455
1,85
345
111
,062
5,41
8A
pr-0
83,
144
1,21
91,
866
367
10,9
214,
569
May
-08
2,73
097
41,
828
304
10,4
523,
694
Jun-
082,
371
815
1,71
429
59,
686
3,01
5Ju
l-08
2,22
573
21,
550
327
8,79
02,
558
Aug
-08
2,08
768
21,
382
370
7,97
02,
281
Sep
-08
1,95
863
21,
251
400
7,39
42,
144
0ct
-08
1,90
057
31,
157
410
6,96
32,
077
Nov
-08
1,84
350
71,
093
400
6,51
92,
011
Dec
-08
1,78
843
81,
052
372
5,98
51,
901
Jan-
091,
743
381
1,03
432
85,
524
1,78
2F
eb-0
91,
699
352
1,03
928
15,
394
1,72
2M
ar-0
91,
657
359
1,06
523
45,
690
1,75
4A
pr-0
91,
681
391
1,11
519
66,
190
1,85
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
May
-09
1,70
642
91,
187
181
6,51
71,
978
Jun-
091,
731
454
1,26
919
26,
421
2,07
9Ju
l-09
2,02
745
01,
315
217
6,01
72,
129
Aug
-09
2,37
340
41,
270
236
5,54
52,
105
Sep
-09
2,77
831
71,
120
237
5,24
32,
014
0ct
-09
2,17
923
396
623
65,
257
1,94
4N
ov-0
91,
709
212
949
259
5,71
22,
008
Dec
-09
1,34
028
41,
141
317
6,59
82,
243
Jan-
101,
490
395
1,41
738
07,
469
2,45
7Fe
b-10
1,65
645
71,
572
403
7,71
82,
384
Mar
-10
1,84
142
61,
502
364
7,07
91,
937
Ap
r-10
1,63
834
51,
301
293
5,99
11,
488
May
-10
1,45
728
91,
142
240
5,21
81,
623
Jun-
101,
296
314
1,14
423
95,
263
2,63
5Ju
l-10
1,29
540
11,
255
281
5,84
53,
982
Aug
-10
1,29
550
91,
363
341
6,41
54,
844
Sep
-10
1,29
459
61,
382
392
6,54
64,
655
Oct
-10
1,42
463
41,
321
420
6,25
83,
769
Nov
-10
1,56
859
91,
218
413
5,70
62,
803
Dec
-10
1,72
648
91,
103
366
5,04
52,
267
Jan-
111,
684
371
995
303
4,45
12,
349
Feb-
111,
644
334
915
262
4,13
43,
081
Mar
-11
1,60
542
386
725
94,
167
4,38
5A
pr-
11
1,07
458
184
028
14,
428
5,76
1M
ay-1
171
870
782
129
94,
710
6,43
5Ju
n-11
481
732
802
293
4,86
15,
969
Jul-1
159
668
379
727
14,
920
4,78
9A
ug
-11
740
618
827
246
4,99
83,
614
Sep
-11
919
584
896
229
5,15
33,
029
Oct
-11
1,00
457
297
021
25,
312
3,00
4N
ov-1
11,
097
560
996
182
5,35
73,
343
Dec
-11
1,19
953
294
413
85,
218
3,86
6Ja
n-12
1,26
049
284
110
24,
970
4,43
1Fe
b-12
1,32
445
674
010
94,
750
4,87
5
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Mar
-12
1,39
143
467
617
44,
655
5,11
6A
pr-
121,
477
440
652
260
4,72
95,
169
May
-12
1,57
048
966
631
05,
001
5,07
5Ju
n-12
1,66
757
870
929
15,
426
4,90
6Ju
l-12
1,68
865
675
823
95,
757
4,79
2A
ug-1
21,
709
657
788
218
5,67
94,
887
Sep
-12
1,73
055
378
126
55,
147
5,25
3O
ct-1
21,
852
436
747
351
4,90
75,
699
Nov
-12
1,98
343
570
542
65,
934
5,95
4D
ec-1
22,
123
626
671
456
8,73
95,
846
Jan-
132,
212
930
660
454
12,3
685,
513
Feb
-13
2,30
41,
195
684
448
15,1
575,
215
Mar
-13
2,40
01,
348
746
459
16,3
335,
103
Ap
r-13
2,47
01,
431
830
485
16,3
765,
138
May
-13
2,54
11,
519
906
515
16,1
775,
222
Jun-
132,
615
1,66
995
354
016
,453
5,27
8Ju
l-13
2,71
11,
867
972
563
17,1
095,
324
Aug
-13
2,81
02,
072
973
588
17,7
855,
412
Sep
-13
2,91
42,
248
966
618
18,2
275,
576
Oct
-13
3,03
72,
409
967
656
18,6
345,
817
Nov
-13
3,16
52,
575
992
706
19,3
246,
123
Dec
-13
3,29
92,
758
1,04
976
520
,476
6,46
9Ja
n-14
3,41
52,
941
1,12
282
721
,845
6,80
2F
eb-1
43,
534
3,08
61,
180
874
22,9
517,
037
Mar
-14
3,65
83,
184
1,21
190
423
,603
7,15
2A
pr-
143,
804
3,24
71,
228
921
23,9
457,
194
May
-14
3,95
53,
291
1,24
793
524
,213
7,23
0Ju
n-14
4,11
23,
335
1,28
495
324
,589
7,31
2Ju
l-14
4,23
83,
378
1,33
697
424
,974
7,42
1A
ug-1
44,
369
3,41
61,
393
994
25,1
807,
513
Sep
-14
4,50
33,
446
1,44
51,
012
25,0
937,
555
Oct
-14
4,61
63,
468
1,48
21,
026
24,8
647,
559
Nov
-14
4,73
13,
486
1,49
11,
039
24,7
207,
550
Dec
-14
4,84
93,
500
1,47
01,
051
24,7
987,
539
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ysTu
lare
Sta
rtM
ood
ysS
anta
BS
tart
Mo
od
ysR
iv/S
BS
tart
Mo
od
ysO
RS
tart
Moo
dys
Jan-
154,
968
3,51
11,
443
1,06
224
,950
7,49
5F
eb-1
55,
090
3,51
31,
442
1,06
824
,941
7,38
4M
ar-1
55,
215
3,50
81,
487
1,07
124
,645
7,18
7A
pr-
155,
341
3,50
21,
568
1,07
324
,197
6,95
7M
ay-1
55,
470
3,50
41,
664
1,07
623
,856
6,78
9Ju
n-15
5,60
23,
519
1,75
51,
085
23,7
946,
739
Jul-1
55,
701
3,54
01,
838
1,09
623
,936
6,77
3A
ug-1
55,
802
3,55
91,
913
1,10
624
,122
6,82
2S
ep-1
55,
904
3,56
61,
981
1,11
324
,226
6,83
6O
ct-1
55,
910
3,56
62,
047
1,11
724
,258
6,82
2N
ov-1
55,
915
3,56
42,
118
1,12
024
,264
6,80
7D
ec-1
55,
920
3,56
32,
196
1,12
224
,275
6,80
5Ja
n-16
5,87
63,
560
2,27
01,
123
24,2
746,
805
Feb-
165,
832
3,55
12,
321
1,12
024
,231
6,78
5M
ar-1
65,
789
3,53
42,
343
1,11
324
,126
6,73
1A
pr-
165,
751
3,51
12,
358
1,10
523
,980
6,66
0M
ay-1
65,
714
3,49
22,
393
1,09
723
,831
6,59
8Ju
n-16
5,67
63,
479
2,46
61,
093
23,7
076,
562
Jul-1
65,
648
3,47
22,
561
1,09
023
,617
6,54
6A
ug-1
65,
620
3,46
62,
648
1,08
723
,560
6,53
3S
ep-1
65,
592
3,45
82,
704
1,08
123
,540
6,50
9O
ct-1
65,
564
3,44
72,
744
1,07
423
,562
6,47
2N
ov-1
65,
535
3,43
32,
787
1,06
723
,634
6,42
2D
ec-1
65,
507
3,41
62,
848
1,06
023
,741
6,35
8Ja
n-17
5,45
63,
393
2,91
21,
052
23,8
056,
284
Feb-
175,
406
3,36
62,
951
1,04
223
,731
6,20
8M
ar-1
75,
356
3,33
22,
955
1,02
923
,469
6,13
0A
pr-
175,
312
3,29
32,
930
1,01
223
,085
6,05
0M
ay-1
75,
268
3,25
52,
892
997
22,7
095,
970
Jun-
175,
225
3,21
92,
854
984
22,4
305,
892
Jul-1
75,
180
3,18
72,
819
973
22,2
235,
817
Aug
-17
5,13
63,
158
2,78
896
122
,021
5,74
5S
ep-1
75,
092
3,13
32,
760
949
21,7
835,
678
Oct
-17
5,05
93,
109
2,72
293
521
,512
5,61
3
oo
co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
obs
Nov
-17
Dec
-17
00
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
Ker
nS
tart
GI
Ven
tura
Sta
rtM
ood
ys
Tula
reS
tart
Moo
dys
S
anta
BS
tart
Mo
od
ys
Riv
/SB
Sta
rtM
oo
dys
O
RS
tart
Moo
dys
5,02
6 3,
083
2,66
1 92
1 21
,232
5,
548
4,99
3 3,
054
2,57
0 90
8 20
,961
5,
481
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jan-
988,
237
619
3,12
680
.5F
eb-9
87,
692
518
3,08
484
.6M
ar-9
88,
468
668
3,00
110
3.0
Apr
-98
9,99
395
62,
945
108.
3M
ay-9
811
,213
1,17
03,
013
115.
9Ju
n-98
11,4
141,
166
3,25
211
3.2
Jul-9
810
,930
1,00
73,
566
113.
3A
ug-9
810
,450
827
3,81
310
9.6
Sep
-98
10,4
9072
73,
880
104.
2O
ct-9
810
,957
691
3,79
010
1.6
Nov
-98
11,5
8066
83,
600
86.8
Dec
-98
12,1
0462
23,
375
79.8
Jan-
9912
,330
565
3,19
080
.5F
eb-9
912
,088
525
3,13
784
.6M
ar-9
911
,374
517
3,23
910
3.0
Apr
-99
10,6
3152
73,
390
108.
3M
ay-9
910
,534
534
3,42
311
5.9
Jun-
9911
,446
522
3,24
311
3.2
Jul-9
912
,865
507
2,96
911
3.3
Aug
-99
14,0
0151
22,
794
109.
6S
ep-9
914
,302
549
2,84
310
4.2
Oct
-99
14,1
2659
13,
020
101.
6N
ov-9
914
,087
600
3,16
386
.8D
ec-9
914
,591
555
3,16
179
.8Ja
n-00
15,4
2947
73,
057
80.5
Feb
-00
16,1
3741
12,
952
84.6
Mar
-00
16,4
7138
12,
910
103.
0A
pr-0
016
,617
385
2,92
010
8.3
May
-00
16,9
0240
92,
950
115.
9Ju
n-00
17,4
4243
92,
969
113.
2Ju
l-00
17,6
8946
62,
976
113.
3A
ug-0
016
,861
482
2,97
610
9.6
Sep
-00
14,7
3948
22,
974
104.
2O
ct-O
O12
,608
476
2,98
010
1.6
00 cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo cn
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Nov
-00
12,2
2847
82,
999
86.8
Dec
-00
14,5
7249
63,
042
79.8
Jan-
0118
,141
528
3,12
080
.5Fe
b-01
20,4
4756
23,
240
84.6
Mar
-01
20,1
9859
43,
401
103.
0A
pr-0
118
,219
621
3,55
310
8.3
May
-01
16,1
7564
13,
616
115.
9Ju
n-01
15,2
9765
33,
545
113.
2Ju
l-01
15,2
9066
13,
388
113.
3A
ug-0
115
,335
671
3,22
110
9.6
Sep
-01
14,8
6668
53,
122
104.
2O
ct-O
114
,078
693
3,14
110
1.6
Nov
-01
13,4
0768
03,
322
86.8
Dec
-01
13,1
5664
33,
672
79.8
Jan-
0213
,219
605
4,08
980
.5F
eb-0
213
,349
598
4,40
884
.6M
ar-0
213
,384
641
4,55
110
3.0
Apr
-02
13,3
6270
94,
555
108.
3M
ay-0
213
,386
765
4,48
811
5.9
Jun-
0213
,593
779
4,42
011
3.2
Jul-0
214
,212
758
4,38
411
3.3
Aug
-02
15,5
1971
74,
402
109.
6S
ep-0
217
,460
674
4,48
110
4.2
0ct
-02
19,2
6264
84,
594
101.
6N
ov-0
219
,903
654
4,69
986
.8D
ec-0
218
,852
704
4,77
879
.8Ja
n-03
17,1
4679
24,
881
80.5
Feb
-03
16,3
8289
85,
065
84.6
Mar
-03
17,3
581,
008
5,35
410
3.0
Apr
-03
19,1
751,
093
5,63
610
8.3
May
-03
20,2
071,
107
5,72
411
5.9
Jun-
0319
,459
1,03
45,
544
113.
2Ju
l-03
17,8
4892
85,
324
113.
3A
ug-0
316
,946
867
5,39
610
9.6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Sep
-03
17,7
8189
95,
937
104.
20
ct-0
319
,633
979
6,66
910
1.6
Nov
-03
21,2
531,
036
7,17
486
.8D
ec-0
321
,763
1,02
07,
172
79.8
Jan-
0421
,427
952
6,82
180
.5F
eb-0
420
,906
882
6,43
984
.6M
ar-0
420
,686
843
6,24
510
3.0
Apr
-04
20,8
5983
26,
256
108.
3M
ay-0
421
,393
838
6,42
611
5.9
Jun-
0422
,171
847
6,68
111
3.2
Jul-0
422
,868
848
6,88
611
3.3
Aug
-04
23,0
8882
86,
887
109.
6S
ep-0
422
,667
788
6,63
410
4.2
0ct
-04
22,1
5776
36,
391
101.
6N
ov-0
422
,319
796
6,51
586
.8D
ec-0
423
,496
909
7,18
879
.8Ja
n-05
24,7
311,
044
8,04
980
.5F
eb-0
524
,643
1,11
48,
519
84.6
Mar
-05
22,6
281,
082
8,33
010
3.0
Apr
-05
19,9
281,
003
7,79
810
8.3
May
-05
18,6
6397
27,
481
115.
9Ju
n-05
20,0
081,
046
7,74
211
3.2
Jul-0
522
,426
1,16
38,
320
113.
3A
ug-0
523
,454
1,21
98,
742
109.
6S
ep-0
521
,652
1,14
98,
679
104.
20
ct-0
518
,799
1,01
48,
305
101.
6N
ov-0
517
,629
913
7,93
886
.8D
ec-0
519
,804
910
7,79
979
.8Ja
n-06
23,6
2296
77,
805
80.5
Feb
-06
26,0
941,
007
7,77
684
.6M
ar-0
625
,590
986
7,59
910
3.0
Apr
-06
22,9
2991
87,
338
108.
3M
ay-0
619
,909
845
7,13
011
5.9
Jun-
0618
,016
799
7,05
611
3.2
oo
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oo
oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jul-0
617
,547
784
7,03
511
3.3
Aug
-06
18,3
9879
16,
923
109.
6S
ep-0
620
,215
809
6,63
810
4.2
0ct
-06
22,0
6382
06,
253
101.
6N
ov-0
622
,823
800
5,89
486
.8D
ec-0
621
,837
739
5,64
479
.8Ja
n-07
19,9
0465
75,
454
80.5
Feb
-07
18,4
0959
35,
251
84.6
Mar
-07
18,0
5956
54,
974
103.
0A
pr-0
718
,327
561
4,66
210
8.3
May
-07
18,2
4456
24,
410
115.
9Ju
n-07
17,1
6854
94,
260
113.
2Ju
l-07
15,5
8052
24,
118
113.
3A
ug-0
714
,328
483
3,84
010
9.6
Sep
-07
14,0
1743
73,
378
104.
20
ct-0
714
,286
393
2,91
110
1.6
Nov
-07
14,5
1135
92,
694
86.8
Dec
-07
14,2
6434
12,
869
79.8
Jan-
0813
,713
335
3,22
480
.5F
eb-0
813
,254
338
3,41
584
.6M
ar-0
813
,072
342
3,24
510
3.0
Apr
-08
12,8
5634
12,
847
108.
3M
ay-0
812
,129
326
2,48
011
5.9
Jun-
0810
,663
295
2,32
511
3.2
Jul-0
88,
984
266
2,32
211
3.3
Aug
-08
7,86
026
22,
329
109.
6S
ep-0
87,
804
295
2,24
610
4.2
0ct
-08
8,36
734
32,
091
101.
6N
ov-0
88,
828
373
1,92
286
.8D
ec-0
88,
669
362
1,78
479
.8Ja
n-09
7,98
232
21,
685
80.5
Feb
-09
7,12
228
01,
627
84.6
Mar
-09
6,30
325
01,
606
103.
0A
pr-0
95,
613
230
1,63
810
8.3
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
May
-09
5,15
721
61,
744
115.
9Ju
n-09
4,94
120
51,
921
113.
2Ju
l-09
4,78
119
92,
096
113.
3A
ug-0
94,
421
205
2,17
110
9.6
Sep
-09
3,77
422
52,
092
104.
20
ct-0
93,
187
245
1,93
510
1.6
Nov
-09
3,14
424
71,
815
86.8
Dec
-09
3,88
422
41,
805
79.8
Jan-
104,
862
194
1,84
480
.5F
eb-1
05,
248
186
1,82
684
.6M
ar-1
04,
682
215
1,69
710
3.0
Ap
r-10
3,84
026
91,
523
108.
3M
ay-1
03,
845
322
1,42
711
5.9
Jun-
105,
325
353
1,48
211
3.2
Jul-1
07,
452
357
1,61
111
3.3
Aug
-10
8,91
233
41,
688
109.
6S
ep-1
08,
778
287
1,63
010
4.2
Oct
-10
7,54
723
31,
492
101.
6N
ov-1
06,
125
191
1,37
486
.8D
ec-1
05,
252
172
1,33
479
.8Ja
n-11
5,16
517
11,
314
80.5
Feb-
115,
894
172
1,22
384
.6M
ar-1
17,
343
168
1,01
310
3.0
Ap
r-1
19,
007
158
762
108.
3M
ay-1
110
,089
150
613
115.
9Ju
n-11
10,1
4914
664
911
3.2
Jul-1
19,
663
146
802
113.
3A
ug
-11
9,43
114
594
610
9.6
Sep
-11
9,93
714
51,
003
104.
2O
ct-1
110
,706
162
1,04
510
1.6
Nov
-11
10,9
7321
31,
190
86.8
Dec
-11
10,2
9030
61,
496
79.8
Jan-
129,
203
412
1,84
580
.5F
eb-1
28,
631
483
2,04
084
.6
00 CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Mar
-12
9,06
849
51,
983
103.
0A
pr-
1210
,027
474
1,76
510
8.3
May
-12
10,6
5845
71,
550
115.
9Ju
n-12
10,4
3047
21,
466
113.
2Ju
l-12
9,78
050
81,
527
113.
3A
ug-1
29,
477
542
1,70
510
9.6
Sep
-12
9,96
755
21,
952
104.
2O
ct-1
210
,693
531
2,17
810
1.6
Nov
-12
10,8
0147
82,
279
86.8
Dec
-12
9,74
739
52,
195
79.8
Jan-
137,
968
305
2,01
080
.5F
eb-1
36,
347
245
1,86
784
.6M
ar-1
35,
358
230
1,84
610
3.0
Ap
r-13
4,97
124
91,
926
108.
3M
ay-1
35,
040
279
2,04
611
5.9
Jun-
135,
350
305
2,16
111
3.2
Jul-1
35,
693
326
2,27
711
3.3
Aug
-13
5,85
635
02,
422
109.
6S
ep-1
35,
717
382
2,61
310
4.2
Oct
-13
5,44
242
52,
857
101.
6N
ov-1
35,
283
480
3,15
486
.8D
ec-1
35,
434
547
3,49
279
.8Ja
n-14
5,89
861
53,
834
80.5
Feb
-14
6,56
866
94,
104
84.6
Mar
-14
7,40
470
44,
287
103.
0A
pr-
148,
371
726
4,41
310
8.3
May
-14
9,37
474
24,
522
115.
9Ju
n-14
10,3
6376
14,
649
113.
2Ju
l-14
11,3
5278
44,
791
113.
3A
ug-1
412
,392
809
4,93
410
9.6
Sep
-14
13,5
0083
45,
062
104.
2O
ct-1
414
,792
859
5,17
710
1.6
Nov
-14
16,3
7688
35,
286
86.8
Dec
-14
18,2
4490
55,
390
79.8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Res
iden
tial
Met
er C
onne
ctio
n S
uppl
emen
tary
Mod
el D
ata
obs
LA
Sta
rtM
oo
dys
Kin
gsS
tart
Mo
ody
sK
ern
Sta
rtM
oo
dys
Sea
sAd
jlnd
ex
Jan-
1520
,040
926
5,48
580
.5F
eb-1
521
,186
944
5,55
784
.6M
ar-1
521
,464
960
5,60
810
3.0
Ap
r-15
21,0
8597
65,
652
108.
3M
ay-1
520
,420
992
5,70
711
5.9
Jun-
1519
,798
1,01
15,
784
113.
2Ju
l-15
19,2
931,
030
5,87
311
3.3
Aug
-15
18,8
871,
049
5,95
910
9.6
Sep
-15
18,5
791,
065
6,02
510
4.2
Oct
-15
18,3
371,
079
6,07
410
1.6
Nov
-15
18,1
311,
091
6,11
386
.8D
ec-1
517
,938
1,10
06,
146
79.8
Jan-
1617
,744
1,10
56,
167
80.5
Feb
-16
17,5
531,
107
6,16
984
.6M
ar-1
617
,358
1,10
56,
150
103.
0A
pr-
1617
,165
1,10
16,
121
108.
3M
ay-1
616
,997
1,10
06,
100
115.
9Ju
n-16
16,8
641,
103
6,09
811
3.2
Jul-1
616
,769
1,10
86,
105
113.
3A
ug-1
616
,707
1,11
16,
106
109.
6S
ep-1
616
,673
1,10
96,
090
104.
2O
ct-1
616
,642
1,10
66,
064
101.
6N
ov-1
616
,587
1,10
46,
043
86.8
Dec
-16
16,4
891,
105
6,03
379
.8Ja
n-17
16,3
571,
105
6,01
980
.5F
eb-1
716
,219
1,10
05,
980
84.6
Mar
-17
16,0
831,
086
5,90
610
3.0
Ap
r-17
15,9
391,
067
5,80
910
8.3
May
-17
15,7
841,
048
5,71
811
5.9
Jun-
1715
,612
1,03
55,
651
113.
2Ju
l-17
15,4
281,
026
5,60
011
3.3
Aug
-17
15,2
341,
016
5,54
810
9.6
Sep
-17
15,0
451,
002
5,48
410
4.2
Oct
-17
14,8
6398
55,
405
101.
6
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD K>
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
sR
esid
entia
l M
eter
Con
nect
ion
Sup
plem
enta
ry M
odel
Dat
a
obs
L
AS
tart
Mo
od
ys
Kin
gsS
tart
Mo
od
ys
Ker
nS
tart
Mo
od
ys
Sea
sAd
jlnd
ex
Nov
-17
14,6
93
966
5,31
5 86
.8D
ec-1
7 14
,538
94
5 5,
219
79.8
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
CSa
les
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
erC
onne
ctio
nM
odel
Dat
a-
Com
mer
cial
Cus
tom
er C
lass
obs
CO
MM
ET
ER
CO
MM
ET
ER
F
RE
SM
ET
ER
FEB
OC
TN
OV
B20
04
May
-00
960
3,74
40
00
0N
on
Res
Met
er-C
om
Jun-
0099
83,
458
00
00
2009
8,07
8Ju
l-00
903
4,03
10
00
020
106,
109
Aug
-00
931
4,01
00
00
020
115,
411
Sep
-00
856
3,75
00
00
020
124,
865
Oct
-OO
976
4,16
40
10
020
135,
114
Nov
-00
730
3,85
40
01
020
146,
542
Dec
-00
952
4,50
20
00
020
158,
607
Jan-
0193
34,
545
00
00
2016
10,6
98Fe
b-01
788
3,39
81
00
020
1711
,897
Mar
-01
843
4,33
40
00
0A
pr-0
181
53,
923
00
00
May
-01
829
4,69
30
00
0Ju
n-01
901
4,18
40
00
0Ju
l-01
933
4,54
00
00
0A
ug-0
196
45,
067
00
00
Sep
-01
770
3,54
00
00
0O
ct-O
11,
188
4,75
50
10
0N
ov-0
11,
101
4,34
30
01
0D
ec-0
192
04,
450
00
00
Jan-
021,
154
4,48
50
00
0F
eb-0
281
53,
759
10
00
Mar
-02
988
4,44
40
00
0A
pr-0
21,
115
3,97
00
00
0M
ay-0
21,
071
3,96
30
00
0Ju
n-02
789
3,82
60
00
0Ju
l-02
1,03
74,
186
00
00
Aug
-02
969
4,45
40
00
0S
ep-0
275
74,
065
00
00
0ct-
02
1,08
54,
996
01
00
Nov
-02
774
4,18
80
01
0D
ec-0
293
05,
400
00
00
Jan-
0390
44,
544
00
00
Feb
-03
895
4,38
41
00
0M
ar-0
379
14,
338
00
00
Apr
-03
828
4,99
20
00
0
CD co
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
er C
onne
ctio
n M
odel
Dat
a -
Com
mer
cial
Cus
tom
er C
lass
obs
CO
M M
ET
ER
C
OM
ME
TE
RF
RE
SM
ET
ER
FEB
OC
TN
OV
B20
04
May
-03
918
4,87
20
00
0Ju
n-03
886
5,35
60
00
0Ju
l-03
951
5,46
30
00
0A
ug-0
380
55,
140
00
00
Sep
-03
993
6,21
90
00
00
ct-0
31,
100
6,18
70
10
0N
ov-0
379
74,
485
00
10
Dec
-03
1,08
06,
071
00
00
Jan-
041,
010
4,63
70
00
0F
eb-0
491
84,
965
10
00
Mar
-04
1,09
66,
484
00
00
Apr
-04
1,00
25,
402
00
00
May
-04
770
4,94
50
00
1Ju
n-04
829
5,35
50
00
1Ju
l-04
882
6,16
80
00
1A
ug-0
481
75,
165
00
01
Sep
-04
931
5,66
90
00
10
ct-0
480
15,
838
01
01
Nov
-04
824
5,68
20
01
1D
ec-0
488
66,
091
00
01
Jan-
0581
14,
776
00
01
Feb
-05
963
4,65
51
00
1M
ar-0
597
95,
729
00
01
Apr
-05
910
5,26
40
00
1M
ay-0
51,
023
5,16
90
00
1Ju
n-05
1,09
56,
062
00
00
Jul-0
51,
026
5,68
50
00
0A
ug-0
51,
297
6,68
50
00
0S
ep-0
51,
055
6,35
20
00
00
ct-0
51,
182
6,50
90
10
0N
ov-0
598
16,
707
00
10
Dec
-05
1,15
47,
591
00
00
Jan-
061,
112
6,27
10
00
0F
eb-0
692
36,
138
10
00
Mar
-06
1,11
17,
004
00
00
Apr
-06
1,12
36,
394
00
00
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
er C
onne
ctio
n M
odel
Dat
a -
Com
mer
cial
Cus
tom
er C
lass
obs
CO
M M
ET
ER
C
OM
ME
TE
RF
RE
SM
ET
ER
FEB
OC
TN
OV
B20
04
May
-06
1,13
96,
140
00
00
Jun-
061,
286
6,64
00
00
0Ju
l-06
1,03
84,
870
00
00
Aug
-06
1,23
46,
120
00
00
Sep
-06
1,13
66,
719
00
00
0ct
-06
1,25
06,
284
01
00
Nov
-06
1,19
65,
442
00
10
Dec
-06
1,26
65,
536
00
00
Jan-
071,
301
4,52
70
00
0F
eb-0
71,
100
4,06
91
00
0M
ar-0
71,
344
5,40
30
00
0A
pr-0
71,
222
3,89
30
00
0M
ay-0
71,
308
4,17
00
00
0Ju
n-07
1,22
84,
627
00
00
Jul-0
71,
277
4,24
80
00
0A
ug-0
71,
357
4,90
20
00
0S
ep-0
71,
243
4,06
30
00
00
ct-0
71,
431
4,33
40
10
0N
ov-0
71,
166
3,95
30
01
0D
ec-0
71,
108
3,35
90
00
0Ja
n-08
1,14
93,
153
00
00
Feb
-08
1,10
12,
839
10
00
Mar
-08
1,19
42,
641
00
00
Apr
-08
1,17
83,
049
00
00
May
-08
1,12
62,
874
00
00
Jun-
081,
011
2,61
80
00
0Ju
l-08
1,07
62,
604
00
00
Aug
-08
900
2,56
40
00
0S
ep-0
81,
125
2,61
20
00
00
ct-0
81,
107
3,05
40
10
0N
ov-0
882
02,
468
00
10
Dec
-08
1,02
12,
118
00
00
Jan-
0972
01,
841
00
00
Feb
-09
789
1,83
21
00
0M
ar-0
976
82,
030
00
00
Apr
-09
727
1,69
60
00
0
CD cn
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD cn
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
er C
onne
ctio
n M
odel
Dat
a -
Com
mer
cial
Cus
tom
er C
lass
obs
CO
M M
ET
ER
C
OM
ME
TE
RF
RE
SM
ET
ER
FEB
OC
TN
OV
B20
04
May
-09
719
1,90
80
00
0Ju
n-09
650
2,18
60
00
0Ju
l-09
717
2,34
60
00
0A
ug-0
951
41,
925
00
00
Sep
-09
654
1,76
80
00
00
ct-0
964
32,
249
01
00
Nov
-09
469
1,84
50
01
0D
ec-0
970
82,
017
00
00
Jan-
1052
21,
167
00
00
Feb
-10
482
1,81
61
00
0M
ar-1
055
61,
642
00
00
Apr
-10
500
1,56
60
00
0M
ay-1
043
01,
725
00
00
Jun-
1053
02,
171
00
00
Jul-1
058
22,
160
00
00
Aug
-10
507
1,72
70
00
0S
ep-1
054
41,
430
00
00
Oct
-10
489
1,38
80
10
0N
ov-1
048
41,
258
00
10
Dec
-10
483
1,09
60
00
0Ja
n-11
448
894
00
00
Feb-
1135
382
31
00
0M
ar-1
150
61,
035
00
00
Ap
r-1
144
01,
095
00
00
May
-11
423
1,37
60
00
0Ju
n-1
143
61,
252
00
00
Jul-1
144
294
90
00
0A
ug-1
153
21,
394
00
00
Sep
-11
660
1,37
20
00
0O
ct-1
138
11,
230
01
00
Nov
-11
365
1,51
90
01
0D
ec-1
142
51,
186
00
00
Jan-
1246
41,
472
00
00
Feb
-12
364
1,17
71
00
0M
ar-1
239
71,
644
00
00
Apr
-12
436
1,38
10
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
er C
onne
ctio
n M
odel
Dat
a -
Com
mer
cial
Cus
tom
er C
lass
obs
CO
MM
ET
ER
CO
MM
ET
ER
FR
ES
ME
TE
RFE
BO
CT
NO
VB
2004
May
-12
526
1,62
20
00
0Ju
n-12
360
1,50
10
00
0Ju
l-12
432
1,09
40
00
0A
ug-1
240
21,
572
00
00
Sep
-12
327
1,38
10
00
0O
ct-1
244
21,
626
01
00
Nov
-12
362
1,71
50
01
0D
ec-1
235
31,
507
00
00
Jan-
1335
11,
746
00
00
Feb
-13
334
1,50
21
00
0M
ar-1
341
32,
188
00
00
Apr
-13
418
2,21
10
00
0M
ay-1
342
42,
247
00
00
Jun-
1343
12,
296
00
00
Jul-1
343
82,
364
00
00
Aug
-13
445
2,45
00
00
0S
ep-1
345
32,
546
00
00
Oct
-13
535
2,64
80
10
0N
ov-1
339
32,
740
00
10
Dec
-13
480
2,81
90
00
0Ja
n-14
490
2,37
60
00
0F
eb-1
441
12,
240
10
00
Mar
-14
509
2,96
70
00
0A
pr-1
452
03,
016
00
00
May
-14
531
3,08
70
00
0Ju
n-14
543
3,17
70
00
0Ju
l-14
556
3,29
10
00
0A
ug-1
456
93,
422
00
00
Sep
-14
582
3,56
30
00
0O
ct-1
467
13,
710
01
00
Nov
-14
534
3,84
20
01
0D
ec-1
462
73,
952
00
00
Jan-
1564
23,
528
00
00
Feb
-15
569
3,39
61
00
0M
ar-1
567
24,
117
00
00
Apr
-15
687
4,14
90
00
0
CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
CD oo
SC
E 2
015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Non
Res
iden
tial
Met
er C
onne
ctio
n M
odel
Dat
a -
Com
mer
cial
Cus
tom
er C
lass
obs
CO
MM
ET
ER
CO
MM
ET
ER
FR
ES
ME
TE
RFE
BO
CT
NO
VB
2004
May
-15
702
4,19
70
00
0Ju
n-15
717
4,26
00
00
0Ju
l-15
732
4,34
40
00
0A
ug-1
574
74,
444
00
00
Sep
-15
762
4,55
30
00
0O
ct-1
585
24,
666
01
00
Nov
-15
716
4,76
00
01
0D
ec-1
580
94,
825
00
00
Jan-
1682
54,
345
00
00
Feb
-16
751
4,14
71
00
0M
ar-1
685
44,
791
00
00
Apr
-16
868
4,74
00
00
0M
ay-1
688
34,
707
00
00
Jun-
1689
74,
692
00
00
Jul-1
691
04,
705
00
00
Aug
-16
922
4,73
80
00
0S
ep-1
693
34,
788
00
00
Oct
-16
1,01
84,
847
01
00
Nov
-16
876
4,89
60
01
0D
ec-1
696
34,
924
00
00
Jan-
1797
14,
415
00
00
Feb
-17
890
4,19
01
00
0M
ar-1
798
54,
812
00
00
Apr
-17
991
4,74
10
00
0M
ay-1
799
64,
690
00
00
Jun-
171,
001
4,65
90
00
0Ju
l-17
1,00
54,
659
00
00
Aug
-17
1,00
84,
680
00
00
Sep
-17
1,01
04,
717
00
00
Oct
-17
1,08
74,
764
01
00
Nov
-17
937
4,79
90
01
0D
ec-1
71,
015
4,81
30
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
Obs
A
GM
ETE
R A
GM
ETE
RF
RU
NO
FF
TR
A
PR
N
OV
B06
05 B
0910
B03
09 B
2008
B04
08 B
0909
B04
12 B
1112
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
Jan-
0015
Cu
Ft/s
ec
7324
00
0
Feb
-00
2715
525
00
0
Mar
-00
2416
426
00
0
Apr
-00
3528
027
10
0
May
-00
3053
028
00
0
Jun-
0034
351
290
00
Jul-0
032
9130
00
0
Aug
-00
3037
310
00
Sep
-00
2215
320
00
Oct
-OO
2820
330
00
Nov
-00
2917
340
10
Dec
-00
1916
350
00
Jan-
0129
2636
00
0
Feb-
0110
4237
00
0
Mar
-01
2212
638
00
0
Apr
-01
3518
839
10
0
May
-01
3044
540
00
0
Jun-
0131
115
410
00
Jul-0
122
4742
00
0
Aug
-01
2313
430
00
Sep
-01
2210
440
00
Oct
-O1
1410
450
00
Nov
-01
1022
460
10
Dec
-01
1658
470
00
Jan-
0216
6548
00
0
Feb
-02
2057
490
00
Mar
-02
2994
500
00
Apr
-02
2624
751
10
0M
ay-0
222
323
520
00
Jun-
0224
223
530
00
Jul-0
224
5354
00
0
Aug
-02
1513
550
00
Sep
-02
158
560
00
0ct-
02
237
570
00
00
00
00
0A
GM
ET
ER
00
00
00
020
0942
40
00
00
00
2010
311
00
00
00
020
1129
30
00
00
00
2012
309
00
00
00
020
1331
60
00
00
00
2014
332
00
00
00
020
1533
50
00
00
00
2016
339
00
00
00
020
1734
30
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
0
CD CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o
o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
obs
AG
ME
TER
AG
ME
TER
FR
UN
OFF
TR
AP
R
Nov
-02
1662
580
Dec
-02
1345
590
Jan-
0314
6260
0
Feb
-03
1760
610
Mar
-03
2110
962
0
Apr
-03
2915
863
1
May
-03
1143
664
0
Jun-
0321
371
650
Jul-0
321
8966
0
Aug
-03
1534
670
Sep
-03
1412
680
0ct
-03
168
690
Nov
-03
1214
700
Dec
-03
1445
710
Jan-
0419
4872
0
Feb
-04
1469
730
Mar
-04
2119
274
0
Apr
-04
2722
375
1
May
-04
2728
476
0
Jun-
0422
173
770
Jul-0
422
5578
0
Aug
-04
2313
790
Sep
-04
317
800
0ct
-04
2036
810
Nov
-04
2641
820
Dec
-04
1858
830
Jan-
0515
165
840
Feb
-05
2013
385
0
Mar
-05
1122
686
0A
pr-0
522
257
871
May
-05
3081
888
0
Jun-
0559
662
890
Jul-0
535
343
900
Aug
-05
4070
910
Sep
-05
2317
920
NO
V B
0605
B09
10 B
0309
B20
08 B
0408
B09
09 B
0412
B11
12
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
obs
AG
ME
TER
AG
ME
TER
FR
UN
OFF
TR
AP
R
0ct
-05
1518
930
Nov
-05
2422
940
Dec
-05
2511
095
0
Jan-
0632
163
960
Feb
-06
3611
397
0
Mar
-06
2819
898
0
Apr
-06
2349
899
1
May
-06
2188
410
00
Jun-
0639
763
101
0
Jul-0
625
326
102
0
Aug
-06
3464
103
0
Sep
-06
3023
104
0
0ct
-06
2420
105
0
Nov
-06
1314
106
0
Dec
-06
3126
107
0
Jan-
0724
2410
80
Feb
-07
3347
109
0
Mar
-07
3096
110
0
Apr
-07
4513
711
11
May
-07
3619
711
20
Jun-
0737
7111
30
Jul-0
736
2511
40
Aug
-07
3514
115
0
Sep
-07
2811
116
0
0ct
-07
2710
117
0
Nov
-07
169
118
0
Dec
-07
2217
119
0
Jan-
0831
5812
00
Feb
-08
4172
121
0M
ar-0
847
102
122
0A
pr-0
878
176
123
1
May
-08
6935
112
40
Jun-
0866
230
125
0
Jul-0
867
6812
60
Aug
-08
5416
127
0
NO
V B
0605
B09
10 B
0309
B20
08 B
0408
B09
09 B
0412
B11
12
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
01
00
00
00
00
11
00
00
00
01
00
00
00
00
10
00
00
00
01
00
00
00
00
10
00
0
K> O
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o K>
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
obs
AG
ME
TER
AG
ME
TER
FR
UN
OFF
TR
AP
R
Sep
-08
568
128
0
0ct
-08
5210
129
0
Nov
-08
4543
130
0
Dec
-08
4026
131
0
Jan-
0938
7513
20
Feb
-09
2482
132
0
Mar
-09
5813
913
30
Apr
-09
4423
113
31
May
-09
4049
213
40
Jun-
0939
223
134
0
Jul-0
934
9613
50
Aug
-09
3228
135
0
Sep
-09
4410
136
0
0ct
-09
2054
136
0
Nov
-09
1822
137
0
Dec
-09
3341
137
0
Jan-
1029
7113
80
Feb
-10
2410
113
80
Mar
-10
2914
213
90
Apr
-10
3122
213
91
May
-10
3738
314
00
Jun-
1034
687
140
0Ju
l-10
2324
314
10
Aug
-10
3047
141
0
Sep
-10
1316
142
0
Oct
-10
1960
142
0
Nov
-10
1953
143
0
Dec
-10
2322
514
30
Jan-
1117
153
144
0Fe
b-11
2611
414
40
Mar
-11
1927
714
50
Ap
r-1
135
393
145
1
May
-11
2854
514
60
Jun
-11
2882
814
60
Jul-1
129
477
147
0
NO
V B
0605
B09
10 B
0309
B20
08 B
0408
B09
09 B
0412
B11
12
00
00
10
00
00
00
01
00
00
10
00
10
00
00
00
01
00
00
00
00
10
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
obs
AG
ME
TER
AG
ME
TER
FR
UN
OFF
TR
AP
R
Aug
-11
3113
314
70
Sep
-11
2847
148
0
Oct
-11
2048
148
0
Nov
-11
1629
149
0
Dec
-11
1619
149
0
Jan-
1235
3915
00
Feb
-12
2735
150
0
Mar
-12
2975
151
0
Apr
-12
1320
915
11
May
-12
3024
415
20
Jun-
1232
7715
20
Jul-1
233
2815
30
Aug
-12
3022
153
0
Sep
-12
186
154
0
Oct
-12
3311
154
0
Nov
-12
1028
155
0
Dec
-12
1988
155
0
Jan-
1316
5215
60
Feb
-13
2545
156
0
Mar
-13
2616
415
70
Apr
-13
3424
115
71
May
-13
3124
415
80
Jun-
1330
7715
80
Jul-1
328
2815
90
Aug
-13
2722
159
0
Sep
-13
276
160
0
Oct
-13
2611
160
0
Nov
-13
2228
161
0
Dec
-13
2588
161
0Ja
n-14
2652
162
0F
eb-1
427
4516
20
Mar
-14
2716
416
30
Apr
-14
3424
116
31
May
-14
3124
416
40
Jun-
1430
7716
40
NO
V B
0605
B09
10 B
0309
B20
08 B
0408
B09
09 B
0412
B11
12
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
01
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
0
K> O CO
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
obs
AG
ME
TER
AG
ME
TER
FR
UN
OFF
TR
AP
R
Jul-1
428
2816
50
Aug
-14
2722
165
0
Sep
-14
276
166
0
Oct
-14
2711
166
0
Nov
-14
2228
167
0
Dec
-14
2588
167
0
Jan-
1527
5216
80
Feb
-15
2745
168
0
Mar
-15
2716
416
90
Apr
-15
3524
116
91
May
-15
3224
417
00
Jun-
1530
7717
00
Jul-1
529
2817
10
Aug
-15
2822
171
0
Sep
-15
276
172
0
Oct
-15
2711
172
0
Nov
-15
2328
173
0
Dec
-15
2588
173
0
Jan-
1627
5217
40
Feb
-16
2745
174
0
Mar
-16
2716
417
50
Apr
-16
3524
117
51
May
-16
3224
417
60
Jun-
1631
7717
60
Jul-1
629
2817
70
Aug
-16
2822
177
0
Sep
-16
276
178
0
Oct
-16
2711
178
0
Nov
-16
2328
179
0D
ec-1
626
8817
90
Jan-
1727
5218
00
Feb
-17
2845
180
0
Mar
-17
2816
418
10
Apr
-17
3524
118
11
May
-17
3224
418
20
NO
V B
0605
B09
10 B
0309
B20
08 B
0408
B09
09 B
0412
B11
12
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
10
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
0
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
Obs
A
GM
ETE
R A
GM
ETE
RF
RU
NO
FF
TR
A
PR
N
OV
B06
05 B
0910
B03
09 B
2008
B04
08 B
0909
B04
12 B
1112
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Non
Res
iden
tial M
eter
Con
nect
ion
Mod
el D
ata
- A
gric
ultu
re
Jun-
1731
7718
20
00
00
00
00
0
Jul-1
729
2818
30
00
00
00
00
0
Aug
-17
2822
183
00
00
00
00
00
Sep
-17
286
184
00
00
00
00
00
Oct
-17
2711
184
00
00
00
00
00
Nov
-17
2328
185
01
00
00
00
00
Dec
-17
2688
185
00
00
00
00
00
K> 0 01
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o
cn
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
New
Met
er C
onne
ctio
ns b
y C
usto
mer
Cla
ss a
nd b
y Y
ear
Res
iden
tial
Co
mm
erci
alA
gri
cult
ure
Tota
l
2009
23,6
438,
078
424
32,1
4520
1019
,146
6,10
931
125
,566
2011
14,1
255,
411
293
19,8
2920
1217
,692
4,86
530
922
,866
2013
27,7
585,
114
316
33,1
8820
1438
,643
6,54
233
245
,517
2015
51,2
388,
607
335
60,1
8020
1656
,320
10,6
9833
967
,358
2017
55,9
3911
,897
343
68,1
78
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
Var
iabl
e D
escr
iptio
nS
tart
R
esid
entia
l H
ousi
ng S
tarts
Moo
dys
Indi
cate
s th
e so
urce
is M
oody
's
Eco
nom
y.co
mG
l In
dica
tes
the
sour
ce is
HIS
Glo
bal
Insi
ghts
LA
Pre
fix
in f
ront
of v
aria
ble
nam
e to
den
ote L
os A
ngel
es C
ount
yR
IV
Pre
fix
in f
ront
of v
aria
ble
nam
e to
den
ote R
iver
side
Cou
nty
SB
P
refix
in
fro
nt o
f var
iabl
e na
me
to d
enot
e San
Ber
nard
ino
Cou
nty
OR
P
refix
in
fro
nt o
f var
iabl
e na
me
to d
enot
e Ora
nge
Cou
nty
San
taB
P
refix
in
fro
nt o
f var
iabl
e na
me
to d
enot
e San
taB
arbr
a C
ount
yS
easA
djln
dex
The
sea
sona
l ad
just
men
t fac
tor
used
to u
nadj
ust h
ousi
ng s
tart
s -
sour
ce:
US
Cen
sus
Bur
eau
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
New
Met
er C
onne
ctio
ns S
uppl
emen
tary
Mod
el V
aria
bles
K> o
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
K> o oo
SCE
201
5 G
RC
Sal
es a
nd C
usto
mer
For
ecas
t Wor
kpap
ers
Ele
ctric
ity S
ales
and
Cus
tom
ers
by C
usto
mer
Cla
ss a
nd b
y Y
ear
- S
umm
ary
2012
2013
*20
14*
2015
*20
16*
2017
*R
etai
l S
ales
(G
Wh)
Res
iden
tial
30,5
6329
,335
29,1
9329
,592
29,9
9330
,346
Agr
icul
tura
l1,
609
1,42
21,
415
1,42
81,
449
1,46
9C
omm
erci
al40
,541
40,7
9941
,155
41,8
6442
,493
42,8
28In
dust
rial
8,50
48,
427
8,26
98,
072
7,70
37,
503
Pu
blic
Aut
hori
ties
**5,
263
4,87
64,
666
4,67
34,
660
4,56
6
Tota
l Ret
ail S
ales
86,4
8084
,859
84,6
9885
,630
86,2
9886
,712
Cus
tom
ers
Res
iden
tial
4,32
1,17
14,
343,
386
4,37
1,43
84,
408,
042
4,44
9,20
74,
490,
945
Agr
icul
tura
l21
,917
21,8
5121
,790
21,7
3721
,690
21,6
48C
omm
erci
al54
9,85
555
3,51
155
8,86
456
6,39
057
5,91
758
6,12
6In
dust
rial
10,9
2210
,637
10,4
1010
,178
9,88
69,
571
Pu
blic
Aut
hori
ties
**46
,600
46,4
0046
,275
46,2
0546
,195
46,2
13
Tota
l Cus
tom
ers
4,95
0,46
54,
975,
785
5,00
8,77
85,
052,
552
5,10
2,89
45,
154,
503
New
Met
er C
onn
ecti
on
sR
esid
enti
al17
,692
27,7
5838
,643
51,2
3856
,320
55,9
39A
gric
ultu
ral
309
316
332
335
339
343
Non
-Res
iden
tial
4,86
55,
114
6,54
28,
607
10,6
9811
,897
Tot
al N
ew M
eter
s22
,866
33,1
8845
,517
60,1
8067
,358
68,1
78
* F
orec
ast
**
Incl
udes
pub
lic a
utho
ritie
s -
othe
r, s
tree
t lig
htin
g, s
peci
al c
ontr
acts
, ra
ilway
s an
d in
terd
epar
tmen
tal.
Not
e:
Sal
es a
nd c
usto
mer
s in
clud
e bo
th B
undl
ed a
nd D
irect
Acc
ess.
Tot
al R
etai
l S
ales
are
rec
orde
d ac
tual
to
Feb
ruar
y 20
13 a
nd f
orec
ast t
here
afte
r.C
usto
mer
s an
d ne
w m
eter
inst
alla
tions
are
Dec
embe
r yea
r-en
d, a
ctua
l to
2012
and
for
ecas
t the
reaf
ter.
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Ele
ctric
ity S
ales
by
Cus
tom
er C
lass
and
by
Mon
th -
Sum
mar
y
Res
iden
tial
Co
mm
erci
alIn
du
stri
alO
ther
Pu
blic
A
uth
ori
ties
Ag
ricu
ltu
reS
tree
tL
igh
tID
STo
tal
Jan-
122,
511,
315
3,08
3,88
165
2,99
535
0,76
288
,212
46,5
4511
56,
733,
825
Feb
-12
2,10
1,51
62,
943,
241
670,
633
336,
546
79,2
8245
,651
101
6,17
6,96
9M
ar-1
22,
269,
163
3,23
8,83
368
3,55
536
5,20
311
2,53
845
,678
106
6,71
5,07
6A
pr-1
22,
031,
923
3,00
6,99
270
0,07
235
6,18
593
,766
44,9
8711
66,
234,
041
May
-12
2,17
5,62
53,
310,
303
735,
851
392,
300
124,
042
45,4
0410
36,
783,
628
Jun-
122,
376,
648
3,49
3,51
170
8,17
140
5,34
318
8,22
644
,495
957,
216,
489
Jul-1
22,
771,
670
3,52
9,56
770
3,56
542
0,03
318
7,31
244
,475
100
7,65
6,72
2A
ug-1
23,
615,
010
4,06
6,60
681
5,70
445
9,72
822
4,33
245
,075
192
9,22
6,64
6S
ep-1
23,
267,
718
3,55
6,89
463
0,52
144
1,82
217
5,40
644
,727
128,
117,
100
Oct
-12
3,00
4,54
43,
868,
237
749,
571
453,
223
155,
979
45,0
6686
8,27
6,70
6N
ov-1
22,
120,
721
3,23
9,87
473
3,40
837
9,54
510
2,67
545
,735
896,
622,
048
Dec
-12
2,31
7,63
03,
202,
930
719,
633
356,
896
76,8
7346
,722
826,
720,
764
Jan-
132,
764,
963
3,22
4,96
767
2,14
534
1,78
274
,830
46,2
7297
7,12
5,05
7F
eb-1
32,
061,
331
2,85
4,98
864
4,99
631
7,28
382
,328
44,7
8010
76,
005,
813
Mar
-13
2,30
4,48
13,
345,
871
721,
177
324,
076
86,9
6346
,399
100
6,82
9,06
6A
pr-1
31,
933,
683
3,03
4,91
165
8,26
130
9,26
799
,727
44,9
2610
06,
080,
876
May
-13
2,05
3,18
03,
282,
468
663,
324
345,
090
118,
700
44,8
8810
06,
507,
749
Jun-
132,
338,
598
3,56
0,74
973
8,38
339
3,61
814
8,39
145
,030
100
7,22
4,86
8Ju
l-13
2,75
4,16
93,
605,
913
687,
350
384,
010
165,
502
45,0
4410
07,
642,
088
Aug
-13
3,07
6,68
83,
811,
290
760,
070
411,
835
171,
261
44,8
9610
08,
276,
141
Sep
-13
2,95
7,17
23,
695,
065
706,
798
429,
035
153,
917
45,5
3810
07,
987,
625
Oct
-13
2,46
5,42
73,
600,
391
737,
544
389,
439
131,
962
46,0
6010
07,
370,
923
Nov
-13
2,16
3,26
63,
362,
519
704,
189
349,
547
94,6
9846
,501
100
6,72
0,82
1D
ec-1
32,
462,
212
3,41
9,90
973
2,99
733
1,62
193
,589
47,4
7510
07,
087,
901
Jan-
142,
657,
121
3,37
7,60
366
4,29
232
2,04
284
,665
47,8
8510
07,
153,
708
Feb
-14
2,08
1,05
02,
961,
332
655,
091
290,
248
71,3
2945
,655
100
6,10
4,80
5M
ar-1
42,
296,
992
3,36
0,28
470
0,44
230
8,23
883
,788
46,8
1410
06,
796,
658
Apr
-14
1,92
4,36
23,
028,
042
638,
370
273,
062
97,7
2245
,084
100
6,00
6,74
3M
ay-1
42,
041,
764
3,27
8,53
064
7,26
131
2,42
711
7,70
745
,205
100
6,44
2,99
4Ju
n-14
2,33
1,59
93,
565,
421
722,
516
361,
676
148,
056
45,2
8110
07,
174,
650
Jul-1
42,
745,
634
3,62
2,36
466
6,23
038
8,56
716
5,30
645
,524
100
7,63
3,72
6A
ug-1
43,
071,
463
3,81
5,81
474
3,97
440
1,06
217
1,35
845
,267
100
8,24
9,03
8S
ep-1
42,
951,
545
3,70
6,14
968
9,20
241
6,32
915
4,11
645
,896
100
7,96
3,33
8
K> o CD
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
oK>
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Ele
ctric
ity S
ales
by
Cus
tom
er C
lass
and
by
Mon
th -
Sum
mar
y
Res
iden
tial
Co
mm
erci
alIn
du
stri
alO
ther
Pu
blic
A
uth
ori
ties
Ag
ricu
ltu
reS
tree
tL
igh
tID
STo
tal
Oct
-14
2,46
3,43
73,
614,
892
724,
565
377,
758
132,
184
46,5
1910
07,
359,
456
Nov
-14
2,16
4,57
53,
385,
843
695,
413
339,
037
95,0
3846
,885
100
6,72
6,89
1D
ec-1
42,
463,
194
3,43
8,83
972
1,36
032
0,90
293
,955
47,9
1110
07,
086,
260
Jan-
152,
659,
461
3,40
1,92
965
0,32
631
3,49
485
,305
48,4
1910
07,
159,
035
Feb
-15
2,11
7,23
33,
016,
025
642,
593
284,
239
72,0
5046
,012
100
6,17
8,25
1M
ar-1
52,
328,
999
3,42
1,87
768
3,68
531
1,07
884
,303
47,3
4510
06,
877,
387
Apr
-15
1,95
5,09
83,
084,
580
622,
709
271,
042
98,3
6345
,524
100
6,07
7,41
6M
ay-1
52,
072,
096
3,33
3,29
963
1,79
131
0,27
611
8,45
845
,656
100
6,51
1,67
5Ju
n-15
2,36
7,55
63,
642,
240
705,
058
381,
923
148,
870
45,9
5810
07,
291,
704
Jul-1
52,
780,
757
3,66
2,99
464
7,64
136
4,41
116
6,26
145
,839
100
7,66
8,00
3A
ug-1
53,
108,
494
3,87
2,54
272
4,96
240
0,38
317
2,46
145
,807
100
8,32
4,74
9S
ep-1
52,
989,
103
3,76
2,87
067
1,14
041
6,15
015
5,47
146
,369
100
8,04
1,20
4O
ct-1
52,
502,
720
3,69
9,32
370
7,94
239
5,58
613
3,64
347
,198
100
7,48
6,51
1N
ov-1
52,
206,
366
3,46
0,43
868
0,31
934
6,36
496
,773
47,5
8710
06,
837,
947
Dec
-15
2,50
4,29
23,
506,
365
704,
308
317,
043
95,7
1648
,422
100
7,17
6,24
5Ja
n-16
2,70
5,81
33,
475,
402
623,
001
324,
375
86,6
6849
,173
100
7,26
4,53
2F
eb-1
62,
152,
017
3,07
0,35
260
7,60
227
9,53
073
,520
46,5
7510
06,
229,
696
Mar
-16
2,36
1,31
03,
479,
776
653,
627
314,
582
85,9
0448
,023
100
6,94
3,32
1A
pr-1
61,
983,
789
3,15
4,61
659
7,19
228
4,02
210
0,25
446
,222
100
6,16
6,19
5M
ay-1
62,
099,
275
3,38
8,09
060
1,19
030
7,21
412
0,40
246
,216
100
6,56
2,48
6Ju
n-16
2,39
9,04
13,
700,
392
676,
233
377,
690
150,
908
46,5
3510
07,
350,
898
Jul-1
62,
811,
012
3,70
6,50
161
8,11
336
0,48
116
8,08
146
,448
100
7,71
0,73
5A
ug-1
63,
141,
933
3,91
2,31
268
5,87
439
1,33
217
4,09
046
,317
100
8,35
1,95
7S
ep-1
63,
021,
841
3,80
1,00
664
0,68
441
4,40
215
7,36
647
,056
100
8,08
2,45
6O
ct-1
62,
536,
687
3,73
9,81
367
5,91
938
5,58
513
5,51
547
,821
100
7,52
1,43
9N
ov-1
62,
241,
295
3,50
5,26
364
8,25
832
8,95
298
,611
48,0
3310
06,
870,
511
Dec
-16
2,53
9,36
03,
559,
697
675,
330
322,
713
97,6
2249
,268
100
7,24
4,09
0Ja
n-17
2,75
1,25
83,
521,
092
606,
984
312,
444
88,4
8549
,750
100
7,33
0,11
3F
eb-1
72,
187,
880
3,11
4,11
160
5,47
728
1,77
475
,466
47,2
8510
06,
312,
092
Mar
-17
2,39
0,52
83,
516,
719
637,
734
296,
821
87,5
0048
,562
100
6,97
7,96
4A
pr-1
72,
008,
708
3,18
4,42
258
3,88
028
0,79
710
2,00
546
,903
100
6,20
6,81
4M
ay-1
72,
123,
308
3,42
4,40
457
9,81
131
5,40
712
2,37
046
,990
100
6,61
2,38
9Ju
n-17
2,42
5,53
43,
725,
479
657,
101
366,
711
152,
615
47,0
9510
07,
374,
635
Jul-1
72,
836,
899
3,72
4,77
360
0,98
935
1,89
916
9,71
447
,140
100
7,73
1,51
4
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng
SCE
2015
GR
C S
ales
and
Cus
tom
er F
orec
ast W
orkp
aper
s -
Ele
ctric
ity S
ales
by
Cus
tom
er C
lass
and
by
Mon
th -
Sum
mar
y
Res
iden
tial
Co
mm
erci
alIn
du
stri
alO
ther
Pu
blic
Ag
ricu
ltu
reS
tree
tID
STo
tal
Au
tho
riti
esL
igh
tA
ug-1
73,
170,
184
3,93
3,95
366
7,61
438
1,17
717
5,73
547
,020
100
8,37
5,78
3S
ep-1
73,
049,
816
3,81
7,30
562
1,30
540
0,66
515
8,79
347
,736
100
8,09
5,72
0O
ct-1
72,
564,
183
3,75
6,75
065
4,57
036
6,29
913
7,21
148
,324
100
7,52
7,43
6N
ov-1
72,
268,
986
3,53
1,87
062
9,87
332
7,55
810
0,28
548
,819
100
6,90
7,49
1D
ec-1
72,
568,
231
3,57
6,88
365
7,99
930
7,96
099
,000
49,8
1910
07,
259,
991
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
212
Workpaper - Southern California Edison / 2015 GRC - APPLICATION
THIS PAGE INTENTIONALLY LEFT BLANK
Exhibit No. SCE-10 / Results of Operations (RO) / Vol. 01 / Ch. V / Pt. 02Witness: H. Sheng