Globe Smart Sun TNT Projection

population population percentage
agoncillo 38059.00 0.04668315216458

balayan 90699.00 0.111251352326001
calaca 81859.00 0.100408212329288
calatagan 56449.00 0.11426633401287
lemery 93157.00 0.11426633401287
lian 52660.00 0.064592732152363
nasugbu 134113.00 0.164502945065513
san luis 33149.00 0.040660548388126
san nicolas 22623.00 0.027749361554936
sta teresita 21127.00 0.025914368632415
taal 56327.00 0.069090672691724
tuy 43743.00 0.053655143990521
bauan 91297.00 0.11198485885519
815262.00
347152
residential * ave demand household
customer count batelec I Batelec II

residential 131536 222471
commercial 4332 8782
industrial 25 56
others 13163 3577
batelec I Ave demand per consumer KWH

commercial 4332 30
industrial 25 500
others 13163 833.333333333333
Batelec II Ave demand per consumer KWH
commercial 8782 30
industrial 56 500
others 3577 833.333333333333
Ibaan Ave demand per consumer KWH
commercial 748 30
industrial 37 500
others 64 833.333333333333
1stbay Ave demand per consumer KWH
commercial 1945 30
industrial 0 500
others 358 833.333333333333
16206.1496402384
38621.1294626758
34856.911726537
39667.7863852357
39667.7863852357
22423.4961521572
57107.5263853829
14115.3906940346
9633.24636251904
8996.22489948017
23984.9652062772
18626.4905465973
38875.767721297
362782.871567668
Ibaan 1stbay total

11665 19820 385492
748 1945 15807
37 0 118
64 358 17162
Ave demand per consumer MWH Average Demand MWH annually

0.03 47352.96
0.03 1559.52
0.5 150
0.833333333333333 131630
Ave demand per consumer MWH #VALUE!
0.03 80089.56
0.03 3161.52
0.5 336
0.833333333333333 35770
0.03 4199.4
0.03 269.28
0.5 222
0.833333333333333 640
0.03 7135.2
0.03 700.2
0.5 0
0.833333333333333 3580
Ave demand per consumer KWH Ave demand per consumer MWH Average Demand MWH
30 0.03 138777.12
30 0.03 5690.52
500 0.5 708
833.333333333333 0.833333333333333 171620
no losses
MWH batelec i first bay total 2015 2016 2017
residential 145281 28390 173671 173671 180652.5742 187914.8076828
commercial 70251 17945 88196 88196 91741.4792 95429.48666384
industrial 55188 0 55188 55188 57406.5576 59714.30121552
others 27772 2325 30097 30097 31306.8994 32565.43675588
total 298492 48660 347152 347152 361107.5104 375624.0323181
MW 39.629223744 41.22231853881 42.87945574407
customer count total
residential 191536 19820 211356
commercial 4332 1945 6277
industrial 25 0 25
others 13163 358 13521 at 2070
2070-2019 =51
2070
3033516.704
2627085.476
dividing by 8760 hours
is 299.8956022831
WITH LOSSES
batelec I 11.3
fbpc 11.69
ave 11.495% loss
supplied system loss generated 2015 2016 2017 2018
173671 11.50% 196227.3318 196227.3318 204115.67054 212321.120494 220856.4295379
88196 11.50% 99650.86718 99650.86718 103656.83204 107823.8366887 112158.3549236
55188 11.50% 62355.79911 62355.79911 64862.502234 67469.97482404 70182.26781196
30097 11.50% 34005.98836 34005.98836 35373.029092 36795.02486157 38274.18486101
347152 11.50% 392239.9864 392239.9864 408008.03385 424409.9568142 441471.2370781
44.77625416 46.576259572 48.4486252071 50.39625994042
at 2067
2067-2019 =48
2067
3045285.65
2586067.269
with losses, with batelec 2, unaveraged growth rate

WITH LOSSES growth rate of 4.02
batelec I 11.3
batelec II 13.89
fbpc 11.69
ave loss 12.29333333
0.0122933333
MWH batelec i batelec ii first bay total supplied system loss

residential 145281 305282 28390 478953 478953 0.012293333
commercial 70251 180573 17945 268769 268769 0.012293333
industrial 55188 184120 0 239308 239308 0.012293333
others 27772 62578 2325 92675 92675 0.012293333
total 298492 732553 48660 1079705 1079705 0.012293333
with losses, with batelec 2, with averaged growth rate

WITH LOSSES growth rate
batelec I 11.3 4.02

batelec II 13.89 4.12
fbpc 11.69 -0.75
ave loss 12.29333333 4.07
0.0122933333 1.0407
MWH batelec i batelec ii first bay total supplied system loss

residential 145281 305282 28390 478953 478953 0.012293333
commercial 70251 180573 17945 268769 268769 0.012293333
industrial 55188 184120 0 239308 239308 0.012293333
others 27772 62578 2325 92675 92675 0.012293333
total 298492 732553 48660 1079705 1079705 0.012293333
TOTAL MW
WITH LOSSES, with batelec 2, with ibaan, with averaged growth

batelec I 11.3 4.02
fbpc 11.69 -0.75
ibaan 8.53 3.2
ave loss 11.3525 3.78
0.0113525 1.0378
MWH batelec i batelec ii first bay ibaan total supplied
residential 145281 305282 28390 13363 492316 492316
commercial 70251 180573 17945 5101 273870 273870
industrial 55188 184120 0 2977 242285 242285
others 27772 62578 2325 442 93117 93117
298492 732553 48660 21883 1101588 1101588
WITH LOSSES, with batelec 2, with ibaan, with laguna,with averaged growth rate
WITH LOSSES growth rate
batelec I 11.3 4.02

fbpc 11.69 -0.75
ibaan 8.53 3.2
fleco 12.82 3.02
ave loss 11.646 3.78
0.011646 1.0359
MWH batelec i batelec ii first bay ibaan fleco total

residential 145281 305282 28390 13363 60356 552672
commercial 70251 180573 17945 5101 10215 284085
industrial 55188 184120 0 2977 8794 251079
others 27772 62578 2325 442 5805 98922
298492 732553 48660 21883 85170 1186758
WITH LOSSES, with batelec 2, with ibaan, with laguna,with averaged growth rate
batelec I 11.3 4.02
batelec II 13.89 4.12 27 years
fbpc 11.69 -0.75
ibaan 8.53 3.2
fleco 12.82 3.02
ave loss 11.646 3.78
0.011646 1.0402
MWH batelec i batelec ii first bay ibaan fleco total

residential 145281 305282 28390 13363 60356 552672
commercial 70251 180573 17945 5101 10215 284085
industrial 55188 184120 0 2977 8794 251079
others 27772 62578 2325 442 5805 98922
298492 732553 48660 21883 85170 1186758
as of 022119

batelec I 11.3 4.02
fbpc 11.69 -0.75
ibaan 8.53 3.2
ave loss 11.3525 3.78
0.0113525 1.0378

residential 189410.755 341226.0645 31732.65365 14936.3667 577305.83985 577305.8399
commercial 26866.641 201833.7608 20057.85381 5701.594444 254459.850054 254459.8501
industrial 189628.689 205798.3864 0 3327.513558 398754.588958 398754.589
others 27772 69945.9669 2598.746733 494.0413143 100810.7549473 100810.7549
433678.085 818804.1786 54389.2542 24459.51602 1331331.03382 1331331.034
2015 2016 2017 2018

batelec ii 305282 316821.6596 328797.5183 341226.06453 MWH
180573 187398.6594 194482.3287 201833.76075 residential
184120 191079.736 198302.55 205798.38641 commercial
62578 64943.4484 67398.31075 69945.966896 industrial
732553 760243.5034 788980.7078 818804.17858 others
first bay 28390 29463.142 30576.84877 31732.653651

17945 18623.321 19327.28253 20057.853814
0 0 0 0
2325 2412.885 2504.092053 2598.7467326
48660 50499.348 52408.22335 54389.254197
ibaan 13363 13868.1214 14392.33639 14936.366704

5101 5293.8178 5493.924113 5701.5944443
2977 3089.5306 3206.314857 3327.5135583
442 458.7076 476.0467473 494.04131433
21883 22710.1774 23568.62211 24459.516021
batelec i 189410.755 196570.4815 204000.8457 211712.07771
26866.641 27882.20003 28936.14719 30029.933555
189628.689 196796.6534 204235.5669 211955.67137
27772 28821.7816 29911.24494 31041.890003
433678.085 450071.1166 467083.8048 484739.57264
MWH batelec i first bay total supplied system loss generated
residential 189410.755 31732.65365
commercial 26866.641 20057.85381
industrial 189628.689 0
others 27772 2598.746733
433678.085 54389.2542 488067.3392 488067.3392 0.113525 543475.1838827
batelec I 11.3 4.02
fbpc 11.69 -0.75
ibaan 8.53 3.2
ave loss 11.3525 3.78
0.0113525 1.0378

residential 145281 305282 28390 13363 492316 492316
commercial 70251 180573 17945 5101 273870 273870
industrial 55188 184120 0 2977 242285 242285
others 27772 62578 2325 442 93117 93117
298492 732553 48660 21883 1101588 1101588
MWH batelec i first bay batelec ii ibaan total supplied

residential 189410.755 31732.65365 305282 13363 539788.40865 539788.40865
commercial 26866.641 20057.85381 180573 5101 232598.49481 232598.49481
industrial 189628.689 0 184120 2977 376725.689 376725.689
others 27772 2598.746733 62578 442 93390.746733 93390.746733
433678.085 54389.2542 732553 21883 1242503.3392 1242503.3392
2018 2019 2020 2021 2022 2023
195468.98295169 203326.836066 211500.574876 220002.89799 228847.014 238046.664468
99265.7520277264 103256.235259 107407.135917 111724.90278 116216.244 120888.136876
62114.8161243839 64611.8317326 67209.2273682 69911.038308 72721.462 75644.8648228
33874.5673134664 35236.3249195 36652.8251812 38126.268754 39658.9448 41253.2343367
390724.118417267 406431.227978 422769.763342 439765.10783 457443.665 475832.900503
44.6032098649848 46.3962589016 48.2613885094 50.201496327 52.2195965 54.3188242583
-2019 equals 51 years

406431.228 2627085.476
assuming MWH yearly

g by 8760 hours
MW
2019 2020 2021 2022 2023 2024

229734.858005283 238970.199297 248576.801309 258569.58872 268964.086 279776.442453
116667.120791481 121357.139047 126235.696037 131310.37102 136589.048 142079.927659
73003.594978005 75938.3394961 78991.0607439 82166.501386 85469.5947 88905.4724501
39812.8070924211 41413.2819375 43078.0958714 44809.835325 46611.1907 48484.9605719
459218.380808652 477678.959717 496881.653898 516856.29638 537633.919 559246.803063
52.4221895900288 54.5295616115 56.7216499883 59.001860318 61.3737351 63.8409592538
-2019 equals 48 years

459218.3808 2586067.2692
divided by 8760
8760 295.213158562 MW
generated 2015 2016 2017 2018 2019
484840.928720349 484840.9287 504331.534034 524605.6617 545694.809 567631.740636
272073.066817077 272073.0668 283010.404085 294387.42233 306221.797 318531.912935
242249.892933564 242249.8929 251988.338595 262118.26981 272655.424 283616.172307
93814.284635775 93814.28464 97585.6188825 101508.56076 105589.205 109833.890941
1092978.17310677 1092978.173 1136915.89555 1182619.9146 1230161.24 1279613.71677
124.769197831 129.784919584 135.00227335 140.429365 146.074625202
at 2019 at 2047
146.074 MW 294.32466189 MW
28 years
generated 2015 2016 2017 2018 2019

484840.928720349 484840.9287 504573.954498 525110.11445 546482.096 568723.917416
272073.066817077 272073.0668 283146.440619 294670.50075 306663.59 319144.798251
242249.892933564 242249.8929 252109.463541 262370.31871 273048.791 284161.876459
93814.284635775 93814.28464 97632.5260248 101606.16983 105741.541 110045.221663
1092978.17310677 1092978.173 1137462.38464 1183757.1037 1231936.02 1282075.81374
124.769197831 129.847304183 135.13208946 140.631966 146.3556865
30 years
301.509906163163
2039
2019 start then 4 years construction
16 years
system loss generated 2015 2016 2017 2018
0.0113525 497905.01739 497905.0174 516725.82706 536258.063 556528.618114
0.0113525 276979.109175 276979.1092 287448.91953 298314.489 309590.776358
0.0113525 245035.540463 245035.5405 254297.88393 263910.344 273886.154945
0.0113525 94174.1107425 94174.11074 97733.892126 101428.233 105262.220465
0.0113525 1114093.77777 1114093.778 1156206.5228 1199911.13 1245267.77006
MW 127.179655023 131.98704598 136.976156 142.15385503
raged growth rate
supplied system loss generated 2015 2016 2017

552672 0.011646 559108.418112 559108.4181 579180.41 599972.98704
284085 0.011646 287393.45391 287393.4539 297710.879 308398.699447
251079 0.011646 254003.066034 254003.066 263121.776 272567.84783
98922 0.011646 100074.045612 100074.0456 103666.704 107388.338505
1186758 0.011646 1200578.98367 1200578.984 1243679.77 1288327.87325
MW 137.05239543 141.972576 147.069391924
raged growth rate
supplied system loss generated 2015 2016 2017

552672 0.011646 559108.418112 581584.57652 604964.276 629283.840411
284085 0.011646 287393.45391 298946.67076 310964.327 323465.092864
251079 0.011646 254003.066034 264213.98929 274835.392 285883.774403
98922 0.011646 100074.045612 104097.02225 108281.723 112634.647786
1186758 0.011646 1200578.98367 1248842.2588 1299045.72 1351267.35546
MW 142.56190169 148.29289 154.254264322

0.0113525 577306.851253 577306.8513
0.0113525 254460.861453 254460.8615
0.0113525 398755.600353 398755.6004
0.0113525 100811.766253 100811.7663
0.0113525 1331332.04535 1331332.045
151.97854395
2018
543475.1839
30 years
301.509906163163

0.0113525 497905.01739 497905.0174 516725.82706 536258.063 556528.618114
0.0113525 276979.109175 276979.1092 287448.91953 298314.489 309590.776358
0.0113525 245035.540463 245035.5405 254297.88393 263910.344 273886.154945
0.0113525 94174.1107425 94174.11074 97733.892126 101428.233 105262.220465
0.0113525 1114093.77777 1114093.778 1156206.5228 1199911.13 1245267.77006
MW 127.179655023 131.98704598 136.976156 142.15385503
2015
0.0113525 1114093.778
system loss generated 2018

0.113525 601067.887742 601067.887742
0.113525 259004.238933 259004.238933
0.113525 419493.472844 419493.472844
0.113525 103992.931256 103992.931256
0.113525 1383558.53078 1383558.53078
2024 2025 2026 2027 2028 2029 2030 2031 2032
247616.14 257570.309222 267924.6 278695.2 289898.8 301552.7 313675.1 326284.8 339401.5
125747.84 130802.903145 136061.2 141530.8 147220.4 153138.6 159294.8 165698.5 172359.5
78685.7884 81848.9570819 85139.29 88561.88 92122.07 95825.38 99677.56 103684.6 107852.7
42911.6144 44636.6612541 46431.06 48297.58 50239.15 52258.76 54359.56 56544.82 58817.92
494961.383 514858.830704 535556.2 557085.5 579480.4 602775.5 627007 652212.7 678431.7
56.502441 58.7738391215 61.13655 63.59424 66.15072 68.80998 71.57615 74.45351 77.44654
2025 2026 2027 2028 2029 2030 2031 2032 2033

291023.455 302722.598348 314892 327550.7 340718.2 354415.1 368662.6 383482.8 398898.9
147791.541 153732.76069 159912.8 166341.3 173028.2 179984 187219.3 194745.5 202574.3
92479.4724 96197.1472348 100064.3 104086.9 108271.1 112623.6 117151.1 121860.6 126759.4
50434.056 52461.5050376 54570.46 56764.19 59046.11 61419.76 63888.84 66457.17 69128.75
581728.525 605114.011233 629439.6 654743.1 681063.7 708442.5 736921.9 766546.1 797361.3
66.4073658 69.0769419216 71.85383 74.74236 77.747 80.87243 84.1235 87.50527 91.02298
2020 2021 2022 2023 2024 2025 2026 2027 2028
590450.537 614186.648182 638877 664559.8 691275.1 719064.4 747970.8 778039.2 809316.4
331336.896 344656.639047 358511.8 372924 387915.6 403509.8 419730.9 436604 454155.5
295017.542 306877.24764 319213.7 332046.1 345394.4 359279.2 373722.2 388745.9 404373.5
114249.213 118842.031734 123619.5 128589 133758.3 139135.3 144728.6 150546.7 156598.7
1331054.19 1384562.56655 1440222 1498119 1558343 1620989 1686152 1753936 1824444
151.946825 158.055087506 164.4089 171.0181 177.8931 185.0444 192.4832 200.221 208.2699
300.8683
2020 2021 2022 2023 2024 2025 2026 2027 2028

591870.981 615960.129775 641029.7 667119.6 694271.4 722528.2 751935.1 782538.9 814388.2
332133.992 345651.844995 359719.9 374360.5 389596.9 405453.5 421955.5 439129.1 457001.6
295727.265 307763.36451 320289.3 333325.1 346891.4 361009.9 375703 390994.1 406907.6
114524.062 119185.191515 124036 129084.3 134338 139805.6 145495.7 151417.3 157580
1334256.3 1388560.53074 1445075 1503889 1565098 1628797 1695089 1764079 1835877
152.312363 158.511476112 164.9629 171.6769 178.6641 185.9358 193.5033 201.3789 209.5751

2019 2020 2021 2022 2023 2024 2025 2026 2027
577565.4 599397.371994 622054.6 645568.3 669970.7 695295.6 721577.8 748853.4 777160.1
321293.308 333438.194736 346042.2 359122.6 372697.4 386785.3 401405.8 416579 432325.7
284239.052 294983.287752 306133.7 317705.5 329714.8 342178 355112.3 368535.6 382466.2
109241.132 113370.447203 117655.9 122103.2 126718.7 131508.7 136479.7 141638.7 146992.6
1292338.89 1341189.30188 1391886 1444500 1499102 1555768 1614576 1675607 1738945
147.527271 153.103801584 158.8911 164.8972 171.1303 177.5991 184.3123 191.2793 198.5097
2018 2019 2020 2021 2022 2023 2024 2025 2026

621512.017 643824.298695 666937.6 690880.7 715683.3 741376.3 767991.7 795562.6 824123.3
319470.213 330939.193395 342819.9 355127.1 367876.2 381083 394763.8 408935.9 423616.7
282353.034 292489.507472 302989.9 313867.2 325135.1 336807.4 348898.8 361424.3 374399.4
111243.58 115237.224374 119374.2 123659.8 128099.2 132697.9 137461.8 142396.7 147508.7
1334578.84 1382490.2244 1432122 1483535 1536794 1591965 1649116 1708319 1769648
152.349183 157.818518767 163.4842 169.3533 175.4331 181.7311 188.2553 195.0136 202.0146
2018 2019 2020 2021 2022 2023 2024 2025 2026

654581.051 680895.209038 708267.2 736739.5 766356.5 797164 829210 862544.2 897218.5
336468.39 349994.418859 364064.2 378699.6 393923.3 409759 426231.3 443365.8 461189.1
297376.302 309330.829479 321765.9 334700.9 348155.9 362151.8 376710.3 391854 407606.5
117162.561 121872.495564 126771.8 131868 137169.1 142683.3 148419.2 154385.6 160591.9
1405588.3 1462092.95294 1520869 1582008 1645605 1711758 1780571 1852150 1926606
160.455286 166.905588235 173.6152 180.5945 187.8544 195.4062 203.2615 211.4326 219.9322
2019 2020 2021 2022 2023 2024 2025 2026 2027

599129.05 621776.12838 645279.3 669670.8 694984.4 721254.8 748518.2 776812.2 806175.7
264079.482 274061.686487 284421.2 295172.3 306329.9 317909.1 329926.1 342397.3 355339.9
413828.562 429471.281742 445705.3 462553 480037.5 498182.9 517014.2 536557.3 556839.2
104622.451 108577.179716 112681.4 116940.8 121361.1 125948.6 130709.4 135650.2 140777.8
1381656.4 1433883.00808 1488084 1544333 1602709 1663292 1726164 1791413 1859128
157.723333 163.685274895 169.8726 176.2938 182.9577 189.8735 197.0507 204.4992 212.2293
2019 2020 2021 2022 2023 2024 2025 2026 2027
577565.4 599397.371994 622054.6 645568.3 669970.7 695295.6 721577.8 748853.4 777160.1
321293.308 333438.194736 346042.2 359122.6 372697.4 386785.3 401405.8 416579 432325.7
284239.052 294983.287752 306133.7 317705.5 329714.8 342178 355112.3 368535.6 382466.2
109241.132 113370.447203 117655.9 122103.2 126718.7 131508.7 136479.7 141638.7 146992.6
1292338.89 1341189.30188 1391886 1444500 1499102 1555768 1614576 1675607 1738945
147.527271 153.103801584 158.8911 164.8972 171.1303 177.5991 184.3123 191.2793 198.5097

2033 2034 2035 2036 2037 2038 2039 2040 2041
353045.4 367237.9 382000.8 397357.3 413331 429946.9 447230.8 465209.4637 483910.9
179288.4 186495.8 193992.9 201791.4 209903.4 218341.6 227118.9 236249.0793 245746.3
112188.4 116698.4 121389.6 126269.5 131345.5 136625.6 142118 147831.1283 153773.9
61182.4 63641.93 66200.34 68861.59 71629.83 74509.34 77504.62 80620.30638 83861.24
705704.6 734073.9 763583.7 794279.8 826209.8 859423.5 893972.3 929909.9777 967292.4
80.55989 83.7984 87.16709 90.67121 94.31619 98.1077 102.0516 106.154107 110.4215
2034 2035 2036 2037 2038 2039 2040 2041 2042

414934.6 431615 448965.9 467014.3 485788.3 505317 525630.7 546761.069 568740.9
210717.8 219188.7 228000 237165.6 246699.7 256617 266933 277663.7391 288825.8
131855.1 137155.7 142669.4 148404.7 154370.5 160576.2 167031.4 173746.0479 180730.6
71907.72 74798.41 77805.31 80933.08 84186.59 87570.9 91091.24 94753.11303 98562.19
829415.2 862757.7 897440.6 933517.7 971045.1 1010081 1050686 1092923.969 1136860
94.6821 98.48832 102.4476 106.5659 110.8499 115.3061 119.9414 124.7630102 129.7785
2029 2030 2031 2032 2033 2034 2035 2036 2037
841850.9 875693.3 910896.1 947514.2 985604.2 1025226 1066440 1109310.472 1153905
472412.6 491403.6 511158 531706.5 553081.1 575315 598442.7 622500.0494 647524.6
420629.3 437538.6 455127.6 473423.7 492455.4 512252.1 532844.6 554264.9703 576546.4
162893.9 169442.3 176253.8 183339.2 190709.5 198376 206350.7 214646.0049 223274.8
1897787 1974078 2053436 2135984 2221850 2311169 2404078 2500721.496 2601251
216.6423 225.3513 234.4105 243.8338 253.6359 263.832 274.4381 285.4704904 296.9464
2029 2030 2031 2032 2033 2034 2035 2036 2037

847533.8 882028.4 917927 955286.6 994166.8 1034629 1076739 1120562.076 1166169
475601.6 494958.6 515103.4 536068.1 557886.1 580592.1 604222.2 628813.9934 654406.7
423468.7 440703.9 458640.6 477307.2 496733.6 516950.7 537990.6 559886.8141 582674.2
163993.5 170668.1 177614.3 184843.2 192366.3 200195.6 208343.6 216823.1338 225647.8
1910598 1988359 2069285 2153505 2241153 2332368 2427295 2526086.017 2628898
218.1048 226.9816 236.2198 245.8339 255.8394 266.252 277.0885 288.3659837 300.1025

2028 2029 2030 2031 2032 2033 2034 2035 2036
806536.8 837023.8 868663.3 901498.8 935575.5 970940.2 1007642 1045730.632 1085259
448667.6 465627.2 483227.9 501493.9 520450.4 540123.4 560540.1 581728.5002 603717.8
396923.4 411927.1 427498 443657.4 460427.7 477831.8 495893.9 514638.6595 534092
152548.9 158315.3 164299.6 170510.1 176955.4 183644.3 190586.1 197790.239 205266.7
1804677 1872893 1943689 2017160 2093409 2172540 2254662 2339888.031 2428336
206.0133 213.8006 221.8823 230.2694 238.9736 248.0068 257.3815 267.1105058 277.2073
2027 2028 2029 2030 2031 2032 2033 2034 2035

853709.3 884357.5 916105.9 948994.1 983063 1018355 1054914 1092785.338 1132016
438824.5 454578.3 470897.7 487802.9 505315 523455.8 542247.9 561714.5844 581880.1
387840.3 401763.8 416187.1 431128.2 446605.7 462638.9 479247.6 496452.5974 514275.2
152804.3 158289.9 163972.5 169859.2 175957.1 182274 188817.6 195596.1424 202618
1833178 1898990 1967163 2037784 2110941 2186724 2265227 2346548.663 2430790
209.2669 216.7796 224.562 232.6238 240.975 249.626 258.5876 267.870852 277.4874
2027 2028 2029 2030 2031 2032 2033 2034 2035

933286.7 970804.8 1009831 1050426 1092654 1136578 1182269 1229795.841 1279234
479728.9 499014 519074.4 539941.2 561646.8 584225 607710.9 632140.8565 657552.9
423992.3 441036.8 458766.5 477208.9 496392.7 516347.7 537104.9 558696.4962 581156.1
167047.7 173763 180748.3 188014.4 195572.5 203434.6 211612.6 220119.4636 228968.3
2004056 2084619 2168420 2255591 2346266 2440585 2538697 2640752.657 2746911
228.7735 237.9702 247.5366 257.4875 267.8385 278.6057 289.8056 301.4557828 313.5743
2028 2029 2030 2031 2032 2033 2034 2035 2036

836649.2 868274.5 901095.3 935156.7 970505.6 1007191 1045263 1084773.431 1125778
368771.8 382711.3 397177.8 412191.1 427772 443941.7 460722.7 478138.0668 496211.7
577887.7 599731.9 622401.7 645928.5 670344.6 695683.6 721980.5 749271.3448 777593.8
146099.2 151621.8 157353.1 163301 169473.8 175879.9 182528.2 189427.7288 196588.1
1929403 2002335 2078023 2156572 2238091 2322691 2410488 2501604.87 2596166
220.2515 228.577 237.2173 246.1841 255.4898 265.1473 275.1699 285.5713322 296.3659
2028 2029 2030 2031 2032 2033 2034 2035 2036
806536.8 837023.8 868663.3 901498.8 935575.5 970940.2 1007642 1045730.632 1085259
448667.6 465627.2 483227.9 501493.9 520450.4 540123.4 560540.1 581728.5002 603717.8
396923.4 411927.1 427498 443657.4 460427.7 477831.8 495893.9 514638.6595 534092
152548.9 158315.3 164299.6 170510.1 176955.4 183644.3 190586.1 197790.239 205266.7
1804677 1872893 1943689 2017160 2093409 2172540 2254662 2339888.031 2428336
206.0133 213.8006 221.8823 230.2694 238.9736 248.0068 257.3815 267.1105058 277.2073

2042 2043 2044 2045 2046 2047 2048 2049
503364.1 523599.3 544648 566542.9 589317.9 613008.5 637651.427758589 663285
255625.3 265901.4 276590.7 287709.6 299275.5 311306.4 323820.933388974 336838.5
159955.7 166385.9 173074.6 180032.2 187269.5 194797.7 202628.573539284 210774.2
87232.46 90739.21 94386.93 98181.28 102128.2 106233.7 110504.315753639 114946.6
1006178 1046626 1088700 1132466 1177991 1225346 1274605.25044049 1325844
114.8604 119.4778 124.2808 129.2769 134.4739 139.8797 145.502882470375 151.3521
2043 2044 2045 2046 2047 2048 2049 2050

591604.2 615386.7 640125.3 665858.3 692625.8 720469.4 749432.25263105 779559.4
300436.6 312514.2 325077.2 338145.3 351738.8 365878.7 380587.011922795 395886.6
187996 195553.5 203414.7 211592 220098 228945.9 238149.53076591 247723.1
102524.4 106645.9 110933 115392.5 120031.3 124856.6 129875.814066285 135096.8
1182561 1230100 1279550 1330988 1384494 1440151 1498044.60919508 1558266
134.9956 140.4224 146.0674 151.9393 158.0472 164.4007 171.009658583913 177.8842
2038 2039 2040 2041 2042 2043 2044 2045
1200292 1248543 1298735 1350944 1405252 1461743 1520505.19450602 1581630
673555 700632 728797.4 758095 788570.4 820271 853245.852126803 887546.3
599723.6 623832.5 648910.5 674996.7 702131.6 730357.3 759717.669691395 790258.3
232250.4 241586.9 251298.7 261400.9 271909.2 282840 294210.118556738 306037.4
2705821 2814595 2927741 3045437 3167863 3295211 3427678.83475551 3565472
308.8836 321.3008 334.2171 347.6526 361.6282 376.1657 391.287538214099 407.0173
2038 2039 2040 2041 2042 2043 2044 2045

1213632 1263027 1314432 1367929 1423604 1481545 1541843.72181441 1604597
681041.1 708759.4 737606 767626.5 798868.9 831382.9 865220.168283148 900434.6
606389 631069.1 656753.6 683483.5 711301.2 740251.2 770379.426257537 801733.9
234831.7 244389.4 254336 264687.5 275460.3 286671.5 298339.016420364 310481.4
2735894 2847245 2963128 3083727 3209235 3339850 3475782.33264825 3617247
312.3167 325.0279 338.2566 352.0236 366.351 381.2615 396.778805096832 412.9277

2037 2038 2039 2040 2041 2042 2043 2044
1126282 1168856 1213038 1258891 1306477 1355862 1407113.60048806 1460302
626538.4 650221.5 674799.9 700307.3 726778.9 754251.2 782761.888284574 812350.3
554280.7 575232.5 596976.3 619542 642960.7 667264.6 692487.180468595 718663.2
213025.8 221078.2 229434.9 238107.6 247108 256448.7 266142.471767192 276202.7
2520127 2615388 2714249 2816848 2923325 3033826 3148505.14146059 3267519
287.6857 298.5602 309.8458 321.558 333.7129 346.3272 359.418395143903 373.0044
2036 2037 2038 2039 2040 2041 2042 2043

1172656 1214754 1258364 1303539 1350336 1398813 1449030.49065667 1501051
602769.6 624409.1 646825.4 670046.4 694101 719019.3 744832.064828167 771571.5
532737.7 551863 571674.9 592198 613457.9 635481.1 658294.841285058 681927.6
209892 217427.2 225232.8 233318.6 241694.8 250371.6 259359.971524933 268671
2518055 2608453 2702097 2799102 2899590 3003685 3111517.3693315 3223221
287.4492 297.7686 308.4585 319.5322 331.0034 342.8864 355.19604672734 367.9476
2036 2037 2038 2039 2040 2041 2042 2043

1330659 1384151 1439794 1497674 1557880 1620507 1685651.59356953 1753415
683986.5 711482.8 740084.4 769835.8 800783.2 832974.7 866460.27473655 901292
604518.6 628820.2 654098.8 680393.6 707745.4 736196.7 765791.855679034 796576.7
238172.8 247747.3 257706.8 268066.6 278842.9 290052.4 301712.456826263 313841.3
2857337 2972202 3091684 3215970 3345252 3479731 3619616.18081137 3765125
326.18 339.2924 352.932 367.1198 381.8781 397.2296 413.19819415655 429.8088
2037 2038 2039 2040 2041 2042 2043 2044

1168332 1212495 1258328 1305892 1355255 1406484 1459648.78656562 1514824
514968.5 534434.3 554635.9 575601.2 597358.9 619939 643372.734760611 667692.2
806986.8 837491 869148.1 902001.9 936097.6 971482.1 1008204.08929747 1046314
204019.1 211731 219734.5 228040.4 236660.4 245606.1 254890.050273915 264524.9
2694301 2796145 2901839 3011529 3125365 3243504 3366107.98854065 3493347
307.5686 319.1947 331.2602 343.7818 356.7768 370.263 384.258902801444 398.7839
2037 2038 2039 2040 2041 2042 2043 2044
1126282 1168856 1213038 1258891 1306477 1355862 1407113.60048806 1460302
626538.4 650221.5 674799.9 700307.3 726778.9 754251.2 782761.888284574 812350.3
554280.7 575232.5 596976.3 619542 642960.7 667264.6 692487.180468595 718663.2
213025.8 221078.2 229434.9 238107.6 247108 256448.7 266142.471767192 276202.7
2520127 2615388 2714249 2816848 2923325 3033826 3148505.14146059 3267519
287.6857 298.5602 309.8458 321.558 333.7129 346.3272 359.418395143903 373.0044

2050 2051 2052 2053 2054 2055
689949.0727637 717685.025488795 746535.963513445 776546.7 807763.8869584 840235.995214
350379.4440146 364464.69766403 379116.178510124 394356.6 410209.7861715 426700.219576
219247.3667318 228061.110874445 237229.167531597 246765.8 256685.764425 267004.532155
119567.4421347 124374.053308476 129373.890251476 134574.7 139984.6244093 145612.006311
1379143.325645 1434584.88733575 1492255.19980664 1552244 1614644.061964 1679552.75326
157.4364526992 163.765398097688 170.348767101215 177.1968 184.3200983977 191.729766353
2051 2052 2053 2054 2055 2056

810897.7182401 843495.806513382 877404.33793522 912676 949365.5672115 987530.063013
411801.2515161 428355.661827085 445575.559432533 463487.7 482119.902338 501501.122412
257681.6122072 268040.413017917 278815.637621237 290024 301682.992109 313810.648392
140527.7140278 146176.928131695 152053.240642589 158165.8 164524.0453093 171137.911931
1620908.295785 1686068.80927515 1753848.77540801 1824353 1897692.506726 1973979.7455
185.0351935827 192.473608364743 200.211047421006 208.2595 216.6315646947 225.340153595
2046 2047 2048 2049 2050 2051
1645211.009359 1711348.49193505 1780144.70131084 1851707 1926145.120339 2003576.15418
923225.6980647 960339.371126869 998945.013846169 1039103 1080874.52806 1124325.68409
822026.7044775 855072.177997507 889446.079553007 925201.8 962394.9247915 1001083.20077
318340.0674087 331137.338118521 344449.059110886 358295.9 372699.4069209 387681.923079
3708803.479174 3857897.37903676 4012984.85367404 4174307 4342113.979952 4516666.96195
423.3793925998 440.399244182279 458.103293798406 476.519 495.6751118667 515.601251364
2046 2047 2048 2049 2050 2051

1669903.849477 1737868.93615056 1808600.20185188 1882210 1958816.186431 2038540.00522
937082.318538 975221.56890245 1014913.08675678 1056220 1099208.205398 1143945.97936
834364.4373707 868323.069971689 903663.818919537 940442.9 978718.963859 1018552.82569
323118.0079543 336268.910878031 349955.055550767 364198.2 379021.0941226 394447.252653
3764468.613202 3917682.48575935 4077132.16292975 4243071 4415764.449649 4595486.06275
429.7338599546 447.22402805472 465.426045996547 484.3689 504.0826997316 524.598865611

2045 2046 2047 2048 2049 2050
1515501.928882 1572787.90179362 1632239.28448141 1693938 1757968.783167 1824420.00317
843057.1285353 874924.687993981 907996.841200153 942319.1 977938.7846015 1014904.87066
745828.664695 774020.988220432 803278.981575164 833642.9 865154.6297223 897857.474726
286643.1176422 297478.227489025 308722.90448811 320392.6 332503.4717023 345072.102933
3391030.840241 3519211.80600246 3652238.01226935 3790293 3933565.669758 4082254.45208
387.1039771965 401.736507534528 416.922147519333 432.6818 449.0371769131 466.0107822
2044 2045 2046 2047 2048 2049

1554938.404872 1610760.69360741 1668587.00250791 1728489 1790542.040903 1854822.50017
799270.9540963 827964.781348358 857688.716998764 888479.7 920376.1646746 953417.668986
706408.8278637 731768.904784029 758039.408465776 785253 813443.6067636 842646.232246
278316.2832053 288307.837772395 298658.089148424 309379.9 320486.6534812 331992.124341
3338934.47115 3458802.21866456 3582973.21831462 3711602 3844848.467103 3982878.52707
381.1569030993 394.840435920612 409.015207570162 423.6989 438.9096423634 454.666498524
2044 2045 2046 2047 2048 2049

1823902.062094 1897222.92498996 1973491.28657455 2052826 2135349.226874 2221190.26579
937523.9152878 975212.376682322 1014415.91422495 1055195 1097614.290423 1141738.3849
828599.0711461 861908.753806152 896557.48570916 932599.1 970089.5803194 1009087.18145
326457.7177538 339581.318007528 353232.486991431 367432.4 382203.2167738 397567.786088
3916482.766281 4073925.37348596 4237697.1735001 4408053 4585256.31439 4769583.61823
447.0870737764 465.059974142233 483.755385102751 503.2024 523.4310861176 544.473015779
2045 2046 2047 2048 2049 2050

1572083.839402 1631508.60853158 1693179.63393408 1757182 1823603.297048 1892535.50168
692930.9902068 719123.781636668 746306.660582534 774517.1 803793.7969315 834177.202455
1085864.880779 1126910.57327277 1169507.79294248 1213715 1259593.621604 1307206.2605
274523.9351741 284900.939923635 295670.195452749 306846.5 318445.327631 330482.561016
3625395.382213 3762435.32766031 3904655.38304587 4052251 4205426.457802 4364391.57791
413.8579203439 429.501749732912 445.736915872816
2045 2046 2047 2048 2049 2050
1515501.928882 1572787.90179362 1632239.28448141 1693938 1757968.783167 1824420.00317
843057.1285353 874924.687993981 907996.841200153 942319.1 977938.7846015 1014904.87066
745828.664695 774020.988220432 803278.981575164 833642.9 865154.6297223 897857.474726
286643.1176422 297478.227489025 308722.90448811 320392.6 332503.4717023 345072.102933
3391030.840241 3519211.80600246 3652238.01226935 3790293 3933565.669758 4082254.45208
387.1039771965 401.736507534528 416.922147519333 432.6818 449.0371769131 466.0107822

2056 2057 2058 2059 2060 2061 2062 2063
874013.5 909148.8 945696.6 983713.6 1023259 1064393.9054 1107182.5403656 1151691.27849
443853.6 461696.5 480256.7 499563 519645.4 540535.17788 562264.6920331 584867.732653
277738.1 288903.2 300517.1 312597.9 325164.3 338235.92223 351833.00630327 365976.693157
151465.6 157554.5 163888.2 170476.5 177329.7 184458.33426 191873.55930111 199586.876385
1747071 1817303 1890359 1966351 2045398 2127623.3397 2213153.798003 2302122.58068
199.4373 207.4547 215.7944 224.4693 233.493 242.87937668 252.64312762592 262.799381356
2057 2058 2059 2060 2061 2062 2063 2064

1027229 1068523 1111478 1156159 1202637 1250983.041 1301272.559236 1353583.71612
521661.5 542632.3 564446.1 587136.8 610739.7 635291.44344 660830.15946817 687395.531879
326425.8 339548.2 353198 367396.6 382165.9 397528.96031 413509.62450929 430132.711415
178017.7 185174 192618 200361.2 208415.7 216794.03343 225509.15357535 234574.621549
2053334 2135878 2221740 2311054 2403958 2500597.4778 2601121.4964573 2705686.58061
234.3988 243.8217 253.6233 263.8189 274.4245 285.45633309 296.93167767777 308.86833112
2052 2053 2054 2055 2056 2057 2058
2084120 2167902 2255051 2345704 2440002 2538089.6077 2640120.8099068
1169524 1216538 1265443 1316314 1369230 1424272.9574 1481528.7302576
1041327 1083188 1126732 1172027 1219142 1268151.8808 1319131.5864315
403266.7 419478.1 436341.1 453882 472128 491107.59179 510850.11698308
4698237 4887106 5083568 5287927 5500502 5721622.0375 5951631.2433611
536.3284 557.8888 580.316 603.6447 627.9112 653.15320062 679.4099592878
2052 2053 2054 2055 2056 2057 2058

2121509 2207854 2297714 2391231 2488554 2589837.8042 2695244.2028216
1190505 1238958 1289384 1341862 1396475 1453311.9466 1512461.7428706
1060008 1103150 1148048 1194774 1243401 1294007.7736 1346673.8899778
410501.3 427208.7 444596 462691.1 481522.6 501120.60792 521516.21666056
4782522 4977171 5179742 5390557 5609953 5838278.1321 6075896.0521082
545.95 568.1702 591.2947 615.3604 640.4056 666.47010641 693.59543973838

2051 2052 2053 2054 2055 2056 2057 2058
1893383 1964953 2039228 2116311 2196308 2279327.9888 2365486.586738 2454901.97972
1053268 1093082 1134400 1177281 1221782 1267965.2019 1315894.2865058 1365635.09054
931796.5 967018.4 1003572 1041507 1080876 1121732.7526 1164134.2506521 1208138.52533
358115.8 371652.6 385701.1 400280.6 415411.2 431113.72436 447409.82313598 464321.914451
4236564 4396706 4562901 4735379 4914376 5100139.6683 5292924.947792 5492997.51082
483.626 501.9071 520.8791 540.5684 561.0019 582.2077247 604.21517668858 627.054510367
2050 2051 2052 2053 2054 2055 2056 2057

1921411 1990389 2061844 2135864 2212542 2291972.2438 2374254.0473264 2459489.76763
987645.4 1023102 1059831 1097879 1137293 1178121.8062 1220416.37902 1264229.32703
872897.2 904234.2 936696.3 970323.6 1005158 1041243.4481 1078624.0878526 1117346.69261
343910.6 356257 369046.7 382295.4 396019.8 410236.95479 424964.46146448 440220.685631
4125864 4273982 4427418 4586363 4751013 4921574.4544 5098258.977362 5281286.47465
470.989 487.8975 505.4131 523.5574 542.3531 561.82356786 581.99303394543 602.886583864
2050 2051 2052 2053 2054 2055 2056 2057

2310482 2403363 2499979 2600478 2705017 2813758.7476 2926871.8492482 3044532.09759
1187636 1235379 1285041 1336700 1390436 1446331.0134 1504473.5200873 1564953.35559
1049652 1091849 1135741 1181398 1228890 1278291.1611 1329678.4657761 1383131.5401
413550 430174.7 447467.7 465455.9 484167.3 503630.80241 523876.76066697 544936.606446
4961321 5160766 5368229 5584032 5808510 6042011.7245 6284900.5957786 6537553.59973
566.3608 589.1285 612.8115 637.4465 663.0719 689.72736581 717.4544059108 746.296073028
2051 2052 2053 2054 2055 2056 2057 2058

1964073 2038315 2115364 2195324 2278308 2364427.6708 2453803.0367781 2546556.79157
865709.1 898432.9 932393.7 967638.1 1004215 1042174.1934 1081568.3778632 1122451.66255
1356619 1407899 1461117 1516348 1573666 1633150.1581 1694883.2340902 1758949.82034
342974.8 355939.2 369393.8 383356.8 397847.7 412886.36926 428493.47402142 444690.527339
4529366 4700576 4878257 5062655 5254024 5452625.9634 5658735.2248196 5872635.41632
2051 2052 2053 2054 2055 2056 2057 2058
1893383 1964953 2039228 2116311 2196308 2279327.9888 2365486.586738 2454901.97972
1053268 1093082 1134400 1177281 1221782 1267965.2019 1315894.2865058 1365635.09054
931796.5 967018.4 1003572 1041507 1080876 1121732.7526 1164134.2506521 1208138.52533
358115.8 371652.6 385701.1 400280.6 415411.2 431113.72436 447409.82313598 464321.914451
4236564 4396706 4562901 4735379 4914376 5100139.6683 5292924.947792 5492997.51082
483.626 501.9071 520.8791 540.5684 561.0019 582.2077247 604.21517668858 627.054510367

2064 2065 2066 2067 2068 2069 2070
1197989 1246148 1296243.604 1348352.5965 1402556.37084 1458939.13695 1517588.49025
608379.4 632836.3 658276.286 684738.99268 712265.500185 740898.573292 770682.695939
380689 395992.7 411911.5569 428470.40147 445694.911608 463611.847055 482249.043307
207610.3 215956.2 224637.6409 233668.07409 243061.530671 252832.604204 262996.474893
2394668 2490934 2591069.087 2695230.0647 2803578.3133 2916282.1615 3033516.70439
273.3639 284.3531 295.7841424 307.67466492 320.04318645 332.908922546 346.291861232
2065 2066 2067 2068 2069 2070 2071

1407998 1464599 1523476.184 1584719.9265 1648425.66751 1714692.37934 1783623.01299
715028.8 743773 773672.6656 804774.30672 837126.233854 870778.708455 905784.012535
447424 465410.5 484119.9949 503581.6187 523825.599768 544883.388878 566787.701111
244004.5 253813.5 264016.8059 274630.28152 285670.418832 297154.369669 309099.97533
2814455 2927596 3045285.65 3167706.133 3295047.91954 3427508.84591 3565294.70151
321.2848 334.2005 347.6353482 361.61028915 376.147022779 391.268133095 406.997112045
2058 2059
2071
1578595.5476
801664.14032
501635.45485
273568.93318
3155464.0759
360.21279405
2072
1855324.6581
942196.52984
589572.5667
321525.79434
3708619.5485
423.35839595
Year Consumer Type Energy Sales (MW) System Losses %
Residential 492316 0.0113525
Commercial 273870 0.0113525
Industrial 242285 0.0113525
2015 Others 93117 0.0113525
Total 1101588 0.0113525
Residential 516725.827047342 0.0113525
Commercial 287448.919501815 0.0113525
Industrial 254297.883891983 0.0113525
2016 Others 97733.8921285665 0.0113525
Total 1156206.52256971 0.0113525
Residential 542345.932973455 0.0113525
Commercial 301701.103891485 0.0113525
Industrial 266906.386082259 0.0113525
2017 Others 102579.697269009 0.0113525
Total 1213533.12021621 0.0113525
Residential 569236.325371248 0.0113525
Commercial 316659.934735868 0.0113525
Industrial 280140.038293642 0.0113525
2018 Others 107665.765300324 0.0113525
Total 1273702.06370108 0.0113525
Residential 597459.987107565 0.0113525
Commercial 332360.448714136 0.0113525
Industrial 294029.836479733 0.0113525
2019 Others 113004.00884695 0.0113525
Total 1336854.28114838 0.0113525
Residential 627083.023842107 0.0113525
Commercial 348839.419680932 0.0113525
Industrial 308608.313423868 0.0113525
2020 Others 118606.931180594 0.0113525
Total 1403137.6881275 0.0113525
Residential 658174.818860571 0.0113525
Commercial 366135.44479835 0.0113525
Industrial 323909.614937628 0.0113525
2021 Others 124487.655505488 0.0113525
Total 1472707.53410204 0.0113525
Residential 690808.195584671 0.0113525
Commercial 384289.034938483 0.0113525
Industrial 339969.579837406 0.0113525
2022 Others 130659.955695646 0.0113525
Total 1545726.76605621 0.0113525
Residential 725059.588139673 0.0113525
Commercial 403342.70956827 0.0113525
Industrial 356825.823886327 0.0113525
2023 Others 137138.288556135 0.0113525
Total 1622366.4101504 0.0113525
Residential 761009.220378939 0.0113525
Commercial 423341.096338897 0.0113525
2024
Industrial 374517.827898162 0.0113525
2024 Others 143937.827683898 0.0113525
Total 1702805.97229989 0.0113525
Residential 798741.293784806 0.0113525
Commercial 444331.03561299 0.0113525
Industrial 393087.030209564 0.0113525
2025 Others 151074.499007466 0.0113525
Total 1787233.85861483 0.0113525
Residential 838344.184685888 0.0113525
Commercial 466361.69017445 0.0113525
Industrial 412576.923737235 0.0113525
2026 Others 158565.01808878 0.0113525
Total 1875847.81668635 0.0113525
Residential 879910.651252743 0.0113525
Commercial 489484.660377865 0.0113525
Industrial 433033.15784734 0.0113525
2027 Others 166426.929274494 0.0113525
Total 1968855.39875244 0.0113525
Residential 923538.050756707 0.0113525
Commercial 513754.10500723 0.0113525
Industrial 454503.645275776 0.0113525
2028 Others 174678.64678847 0.0113525
Total 2066474.44782818 0.0113525
Residential 969328.567600788 0.0113525
Commercial 539226.868127032 0.0113525
Industrial 477038.67434972 0.0113525
2029 Others 183339.497861704 0.0113525
Total 2168933.60793924 0.0113525
Residential 1017389.45265669 0.0113525
Commercial 565962.612222818 0.0113525
Industrial 500691.026773306 0.0113525
2030 Others 192429.768000701 0.0113525
Total 2276472.85965352 0.0113525
Residential 1067833.27446858 0.0113525
Commercial 594023.957943089 0.0113525
Industrial 525516.1012533 0.0113525
2031 Others 201970.748500334 0.0113525
Total 2389344.0821653 0.0113525
Residential 1120778.18291188 0.0113525
Commercial 623476.630769827 0.0113525
Industrial 551572.043254345 0.0113525
2032 Others 211984.786312462 0.0113525
Total 2507811.64324852 0.0113525
Residential 1176348.18592481 0.0113525
Commercial 654389.614961182 0.0113525
Industrial 578919.88118768 0.0113525
2033 Others 222495.336387119 0.0113525
Total 2632153.01846079 0.0113525
Residential 1234673.43996059 0.0113525
Commercial 686835.315126887 0.0113525
2034
Industrial 607623.669352312 0.0113525
2034 Others 233527.016608866 0.0113525
Total 2762659.44104866 0.0113525
Residential 1295890.55484084 0.0113525
Commercial 720889.725814847 0.0113525
Industrial 637750.63796345 0.0113525
2035 Others 245105.665456973 0.0113525
Total 2899636.58407611 0.0113525
AS OF 02212019

Residential 577306.8513 0.0113525
Commercial 254460.8615 0.0113525
2018 Industrial 398755.6004 0.0113525
Others 100811.7663 0.0113525
Total 1331332.045 0.0113525
Residential 605930.662822434 0.0113525
Commercial 267077.44438484 0.0113525
Industrial 418526.550846305 0.0113525
2019 Others 105810.177441868 0.0113525
Total 1397341.65054001 0.0113525
Residential 635973.689419532 0.0113525
Commercial 280319.577944748 0.0113525
Industrial 439277.777133647 0.0113525
2020 Others 111056.417928069 0.0113525
Total 1466624.11955529 0.0113525
Residential 667506.298080211 0.0113525
Commercial 294218.277998403 0.0113525
Industrial 461057.882930682 0.0113525
2021 Others 116562.775540094 0.0113525
Total 1539341.72593373 0.0113525
Residential 700602.344703009 0.0113525
Commercial 308806.098179157 0.0113525
Industrial 483917.881754916 0.0113525
2022 Others 122342.147307601 0.0113525
Total 1615664.78936615 0.0113525
Residential 735339.347081893 0.0113525
Commercial 324117.206182386 0.0113525
Industrial 507911.316456924 0.0113525
2023 Others 128408.06971593 0.0113525
Total 1695772.07427038 0.0113525
Residential 771798.666468983 0.0113525
Commercial 340187.46379331 0.0113525
Industrial 533094.384628792 0.0113525
2024 Others 134774.750411355 0.0113525
Total 1779851.20849444 0.0113525
Residential 810065.698139449 0.0113525
Commercial 357054.510882717 0.0113525
Industrial 559526.070230515 0.0113525
2025 Others 141457.101478332 0.0113525
Total 1868099.12277988 0.0113525
Residential 850230.07140493 0.0113525
Commercial 374757.853567336 0.0113525
Industrial 587268.281742645 0.0113525
2026 Others 148470.774366689 0.0113525
Total 1960722.51201433 0.0113525
Residential 892385.859543938 0.0113525
Commercial 393338.956741337 0.0113525
Industrial 616385.997168769 0.0113525
2027 Others 155832.196550563 0.0113525
Total 2057938.31935372 0.0113525
Residential 936631.800140955 0.0113525
Commercial 412841.341195708 0.0113525
Industrial 646947.416227449 0.0113525
2028 Others 163558.610004943 0.0113525
Total 2159974.24434808 0.0113525
Residential 983071.526350303 0.0113525
Commercial 433310.68555295 0.0113525
Industrial 679024.120090084 0.0113525
2029 Others 171668.11158995 0.0113525
Total 2267069.27626102 0.0113525
Residential 1031813.80962645 0.0113525
Commercial 454794.933255874 0.0113525
Industrial 712691.239038834 0.0113525
2030 Others 180179.695437427 0.0113525
Total 2379474.25383208 0.0113525
Residential 1082972.81448926 0.0113525
Commercial 477344.40486107 0.0113525
Industrial 748027.628437297 0.0113525
2031 Others 189113.29743913 0.0113525
Total 2497452.452793 0.0113525
Residential 1136668.36592097 0.0113525
Commercial 501011.915900067 0.0113525
Industrial 785116.053426101 0.0113525
2032 Others 198489.841940714 0.0113525
Total 2621280.20251399 0.0113525
Residential 1193026.2300211 0.0113525
Commercial 525852.90058425 0.0113525
Industrial 824043.382775996 0.0113525
2033 Others 208331.290750882 0.0113525
Total 2751247.53322432 0.0113525
Residential 1252178.40857665 0.0113525
Commercial 551925.541643254 0.0113525
Industrial 864900.792352505 0.0113525
2034 Others 218660.694580493 0.0113525
Total 2887658.8553232 0.0113525
Residential 1314263.44823771 0.0113525
Commercial 579290.906600969 0.0113525
Industrial 907783.97866868 0.0113525
Others 229502.247032092 0.0113525
Total 3030833.67237194 0.0113525
Residential 1379426.76502231 0.0113525
Commercial 608013.090808323 0.0113525
Industrial 952793.383026146 0.0113525
Others 240881.341266344 0.0113525
Total 3181107.32943744 0.0113525
Residential 1447820.98491089 0.0113525
Commercial 638159.367567866 0.0113525
Industrial 1000034.42676943 0.0113525
Others 252824.629478068 0.0113525
Total 3338831.79853981 0.0113525
Residential 1519606.30132796 0.0113525
Commercial 669800.345701773 0.0113525
Industrial 1049617.75820459 0.0113525
Others 265360.085321201 0.0113525
Total 3504376.50304367 0.0113525
Residential 1594950.85034824 0.0113525
Commercial 703010.134932329 0.0113525
Industrial 1101659.51176042 0.0113525
Others 278517.069428885 0.0113525
Total 3678129.1829242 0.0113525
Residential 1674031.10450616 0.0113525
Commercial 737866.519462238 0.0113525
Industrial 1156281.57999938 0.0113525
Others 292326.398182149 0.0113525
Total 3860496.80293444 0.0113525
Residential 1757032.28613111 0.0113525
Commercial 774451.140161337 0.0113525
Industrial 1213611.89911518 0.0113525
Others 306820.415888253 0.0113525
Total 4051906.50580099 0.0113525
Residential 1844148.80117644 0.0113525
Commercial 812849.685786413 0.0113525
Industrial 1273784.74858584 0.0113525
Others 322033.070537759 0.0113525
Total 4252806.61268072 0.0113525
Residential 1935584.69455849 0.0113525
Commercial 853152.093682018 0.0113525
Industrial 1336941.06568405 0.0113525
Others 337999.993317744 0.0113525
Total 4463667.67322177 0.0113525
Residential 2031554.12807204 0.0113525
Commercial 895452.760432349 0.0113525
Industrial 1403228.77558142 0.0113525
Others 354758.582067427 0.0113525
Total 4684983.56768825 0.0113525
Residential 2132281.88200153 0.0113525
Commercial 939850.762957594 0.0113525
Industrial 1472803.1378199 0.0113525
Others 372348.088871647 0.0113525
Total 4917272.66373003 0.0113525
Residential 2238003.88160309 0.0113525
Commercial 986450.090572597 0.0113525
Industrial 1545827.1099617 0.0113525
Others 390809.711997373 0.0113525
Total 5161079.03050721 0.0113525
Residential 2348967.74969027 0.0113525
Commercial 1035359.88855136 0.0113525
Industrial 1622471.72926974 0.0113525
Others 410186.69238858 0.0113525
Total 5416973.71301265 0.0113525
Residential 2465433.38661803 0.0113525
Commercial 1086694.71376787 0.0113525
Industrial 1702916.51331226 0.0113525
Others 430524.414945488 0.0113525
Total 5685556.06957761 0.0113525
Residential 2587673.57902309 0.0113525
Commercial 1140574.80301205 0.0113525
Industrial 1787349.88043016 0.0113525
Others 451870.514825397 0.0113525
Total 5967455.1756931 0.0113525
Residential 2715974.63874678 0.0113525
Commercial 1197126.35460915 0.0113525
Industrial 1875969.59105177 0.0113525
Others 474274.989014092 0.0113525
Total 6263331.2974349 0.0113525
Residential 2850637.07343665 0.0113525
Commercial 1256481.82400244 0.0113525
Industrial 1968983.21088872 0.0113525
Others 497790.31342913 0.0113525
Total 6573877.43794342 0.0113525
Residential 2991976.29039756 0.0113525
Commercial 1318780.2339912 0.0113525
Industrial 2066608.59709781 0.0113525
Others 522471.565829311 0.0113525
Total 6899820.96058055 0.0113525
Residential 3140323.33534096 0.0113525
Commercial 1384167.50035098 0.0113525
Industrial 2169074.40854758 0.0113525
Others 548376.554818187 0.0113525
Total 7241925.29256529 0.0113525
Residential 3296025.66776242 0.0113525
Commercial 1452796.77359848 0.0113525
Industrial 2276620.64138475 0.0113525
Others 575565.955243786 0.0113525
Total 7600991.71307831 0.0113525
Residential 3459447.97476378 0.0113525
Commercial 1524828.79770185 0.0113525
Industrial 2389499.19115484 0.0113525
Others 604103.450311667 0.0113525
Total 7977861.23002377 0.0113525
Residential 3630973.0252258 0.0113525
Commercial 1600432.28657629 0.0113525
Industrial 2507974.44279373 0.0113525
Others 634055.880744175 0.0113525
Total 8373416.54984392 0.0113525
Residential 3811002.56633218 0.0113525
Commercial 1679784.319247 0.0113525
Industrial 2632323.88987192 0.0113525
Others 665493.40133525 0.0113525
Total 8788584.14500037 0.0113525
Residential 3999958.2645446 0.0113525
Commercial 1763070.75460489 0.0113525
Industrial 2762838.78454193 0.0113525
Others 698489.645267482 0.0113525
Total 9224336.42396444 0.0113525
Residential 4198282.69323292 0.0113525
Commercial 1850486.66672664 0.0113525
Industrial 2899824.81971113 0.0113525
Others 733121.896576273 0.0113525
Total 9681694.00879911 0.0113525
Residential 4406440.36927364 0.0113525
Commercial 1942236.80177854 0.0113525
Industrial 3043602.84503783 0.0113525
Others 769471.271165045 0.0113525
Total 10161728.1256673 0.0113525
Residential 4624918.84104461 0.0113525
Commercial 2038536.0575744 0.0113525
Industrial 3194509.61842763 0.0113525
Others 807622.906795488 0.0113525
Total 10665563.1138652 0.0113525
Residential 4854229.83036426 0.0113525
Commercial 2139609.98691077 0.0113525
Industrial 3352898.59479014 0.0113525
Year 2018
Consumer Type Residential Commercial Industrial
Energy Sales (MW) 477306.8513 154460.8615 198755.6004
System Losses % 0.0113525 0.0113525 0.0113525
Losses 5418.6260293833 1753.51693017877 2256.372953541
Demand Annual
Growth Rate 1.0378 1.0378 1.0378
Generated
Power 482725.47732938 156214.378430179 201011.97335354
Yearly Growth 500972.50037243 162119.28193484 208610.22594631
MW 57.188641595027 18.5067673441598 23.813952733597
LATEST
Year 2018
Energy Sales (MW) 377306.8513 154460.8615 198755.6004
System Losses % 0.0113525 0.0113525 0.0113525
Losses 4283.3760293833 1753.51693017877 2256.372953541
Demand Annual
Growth Rate 1.0378 1.0378 1.0378
Generated
Power 381590.22732938 156214.378430179 201011.97335354
Yearly Growth 396014.33792243 162119.28193484 208610.22594631
MW 45.207116201191 18.5067673441598 23.813952733597
Demand Annual Generated
Losses Growth Rate Power Yearly Growth MW
5589.01739000005 1.0378 497905.0174 516725.827047342 58.9869665579
3109.10917500005 1.0378 276979.1092 287448.919501815 32.8138035961
2750.54046250004 1.0378 245035.5405 254297.883891983 29.0294388005
1057.11074250001 1.0378 94174.11074 97733.8921285665 11.156837001
12505.77777 1.0378 1114093.778 1156206.52256971 131.987045955 15
5866.12995155499 1.0378 522591.957 542345.932973455 61.9116361842
3263.26385864441 1.0378 290712.1834 301701.103891485 34.4407652844
2886.91672688376 1.0378 257184.8006 266906.386082259 30.4687655345
1109.52401038956 1.0378 98843.41614 102579.697269009 11.7100111038
13125.8345474727 1.0378 1169332.357 1213533.12021621 138.531178107 16
6156.98220408126 1.0378 548502.9152 569236.325371248 64.9813156816
3425.06178192812 1.0378 305126.1657 316659.934735868 36.1483943762
3030.05474799889 1.0378 269936.4408 280140.038293642 31.9794564262
1164.53601324643 1.0378 103744.2333 107665.765300324 12.2906124772
13776.6347472547 1.0378 1227309.755 1273702.06370108 145.399778961 17
6462.2553837772 1.0378 575698.5808 597459.987107565 68.2031948753
3594.88190908899 1.0378 320254.8166 332360.448714136 37.9406904925
3180.28978472861 1.0378 283320.3281 294029.836479733 33.5650498265
1222.27560057194 1.0378 108888.0409 113004.00884695 12.9000010099
14459.7026781666 1.0378 1288161.766 1336854.28114838 152.608936204 18
6782.66450363863 1.0378 604242.6516 627083.023842107 71.5848200733
3773.12199402729 1.0378 336133.5707 348839.419680932 39.8218515618
3337.9737186362 1.0378 297367.8102 308608.313423868 35.2292595233
1282.87801043502 1.0378 114286.8869 118606.931180594 13.539604016
15176.6382267373 1.0378 1352030.919 1403137.6881275 160.175535174 19
7118.96002816758 1.0378 634201.9839 658174.818860571 75.1341117421
3960.19951192784 1.0378 352799.6192 366135.44479835 41.7962836528
3503.4758781445 1.0378 312111.7893 323909.614937628 36.9759834404
1346.48518622771 1.0378 119953.4164 124487.655505488 14.2109195783
15929.1206044676 1.0378 1419066.809 1472707.53410204 168.117298413 20
7471.92963111471 1.0378 665646.7485 690808.195584671 78.8593830576
4156.55263707333 1.0378 370291.9974 384289.034938483 43.8686112943
3677.18390357948 1.0378 327586.7988 339969.579837406 38.8093127668
1413.24610912606 1.0378 125900.9016 130659.955695646 14.9155200566
16718.9122808934 1.0378 1489426.446 1545726.76605621 176.452827175 21
7842.40004037507 1.0378 698650.5956 725059.588139673 82.7693593767
4362.64126913919 1.0378 388651.6762 403342.70956827 46.0436883069
3859.50465510419 1.0378 343829.0845 356825.823886327 40.7335415395
1483.31714703485 1.0378 132143.2728 137138.288556135 15.6550557712
17547.8631116531 1.0378 1563274.629 1622366.4101504 185.201644994 22
8231.23897435574 1.0378 733290.8271 761009.220378939 86.8731986734
4578.94811037381 1.0378 407921.6577 423341.096338897 48.3266091711
4050.86516566953 1.0378 360876.6891 374517.827898162 42.7531767007
1556.86242083352 1.0378 138695.151 143937.827683898 16.431258868
18417.9146712327 1.0378 1640784.325 1702805.97229989 194.384243413 23
8639.35717435193 1.0378 769648.5776 798741.293784806 91.1805129891
4805.97979618737 1.0378 428147.0761 444331.03561299 50.7227209604
4251.71364121389 1.0378 378769.5415 393087.030209564 44.8729486541
1634.05418878145 1.0378 145571.8819 151074.499007466 17.2459473753
19331.1048005347 1.0378 1722137.077 1787233.85861483 204.022129979 24
9067.71053769207 1.0378 807809.0043 838344.184685888 95.7013909459
5044.26808179653 1.0378 449375.3037 466361.69017445 53.2376358647
4462.52051045414 1.0378 397549.5507 412576.923737235 47.0978223444
1715.07324998226 1.0378 152789.5723 158565.01808878 18.1010294622
20289.5723799251 1.0378 1807523.431 1875847.81668635 214.137878617 25
9517.30235664663 1.0378 847861.487 879910.651252743 100.446421376
5294.37108770548 1.0378 471656.0613 489484.660377865 55.8772443354
4683.77952672698 1.0378 417260.7033 433033.15784734 49.4330088867
1800.10936785289 1.0378 160365.1275 166426.929274494 18.998507908
21295.5623389319 1.0378 1897143.379 1968855.39875244 224.755182506 26
9989.18566834682 1.0378 889899.8369 923538.050756707 105.426718123
5556.87460693973 1.0378 495041.535 513754.10500723 58.6477288821
4916.00892446196 1.0378 437949.1668 454503.645275776 51.8839777712
1889.36171458871 1.0378 168316.291 174678.64678847 19.9404847932
22351.4309143373 1.0378 1991206.83 2066474.44782818 235.898909569 27
10484.4657212156 1.0378 934022.5165 969328.567600788 110.653946073
5832.39347709465 1.0378 519586.4985 539226.868127032 61.5555785533
5159.75263299327 1.0378 459663.3979 477038.67434972 54.4564696746
1983.03933766612 1.0378 176661.6861 183339.497861704 20.9291664226
23459.6511689697 1.0378 2089934.099 2168933.60793924 247.595160724 28
11004.302563688 1.0378 980332.8702 1017389.45265669 116.140348477
6121.57302041224 1.0378 545348.4411 565962.612222818 64.607604135
5415.58155055525 1.0378 482454.2559 500691.026773306 57.1565099056
2081.361649475 1.0378 185420.8595 192429.768000701 21.9668684932
24622.8187841303 1.0378 2193556.427 2276472.85965352 259.871331011 29
11549.9137612853 1.0378 1028939.366 1067833.27446858 121.898775624
6425.09055525961 1.0378 572387.7028 594023.957943089 67.8109541031
5684.09488144401 1.0378 506375.1217 525516.1012533 59.9904225175
2184.55894122799 1.0378 194614.3269 201970.748500334 23.0560215183
25843.6581392167 1.0378 2302316.518 2389344.0821653 272.756173763 30
12122.5772484047 1.0378 1079955.852 1120778.18291188 127.942714944
6743.656982549 1.0378 600767.6149 623476.630769827 71.1731313664
5965.92153947812 1.0378 531482.0228 551572.043254345 62.9648451204
2292.87292235007 1.0378 204263.6214 211984.786312462 24.1991765197
27125.0286927819 1.0378 2416469.111 2507811.64324852 286.279867951 31
12723.6343215073 1.0378 1133501.817 1176348.18592481 134.286322594
7078.01845081453 1.0378 630554.6492 654389.614961182 74.7020108403
6261.72162104503 1.0378 557833.7649 578919.88118768 66.0867444278
2406.55728661225 1.0378 214391.3436 222495.336387119 25.3990110031
28469.931679979 1.0378 2536281.575 2632153.01846079 300.474088865 32
13354.4927807115 1.0378 1189702.679 1234673.43996059 140.944456617
7428.95810384688 1.0378 661818.5731 686835.315126887 78.4058578912
6572.18795118318 1.0378 585492.0691 607623.669352312 69.3634325745
2525.87830633478 1.0378 225021.2147 233527.016608866 26.6583352293
29881.5171420765 1.0378 2662034.536 2762659.44104866 315.372082311 33
14016.6302271527 1.0378 1248690.07 1295890.55484084 147.93271174
7797.297914978 1.0378 694632.613 720889.725814847 82.2933476958
6898.04770632216 1.0378 614521.7171 637750.63796345 72.8025842424
2651.11545605218 1.0378 236178.1321 245105.665456973 27.9800987965
31363.0913045052 1.0378 2794022.532 2899636.58407611 331.008742474 34
14711.5975238308 1.0378 1310602.152 1360142.91372406 155.267455905
8183.90061231307 1.0378 729073.6264 756632.609506107 86.3735855601
7240.06411748019 1.0378 644990.7021 669371.35061959 76.4122546369
2782.56206710031 1.0378 247888.2275 257258.402524483 29.3673975485
32918.1243207245 1.0378 2932554.708 3043405.27637424 347.42069365 35

6553.87602938327 1.0378 583860.7273 605930.662822434 69.1701669889
2888.76693017877 1.0378 257349.6284 267077.44438484 30.488292738
4526.87295354105 1.0378 403282.4734 418526.550846305 47.7770035213
1144.46557692076 1.0378 101956.2319 105810.177441868 12.0787873792
15113.9470408626 1.0378 1346445.992 1397341.65054001 159.513887048
6878.82784969173 1.0378 612809.4907 635973.689419532 72.5997362351
3031.99668737891 1.0378 270109.4411 280319.577944748 31.9999518202
4751.32266848272 1.0378 423277.8735 439277.777133647 50.1458649696
1201.21003940882 1.0378 107011.3875 111056.417928069 12.6776732795
15863.3210877555 1.0378 1413204.972 1466624.11955529 167.422844698
7219.89130913524 1.0378 643193.5807 667506.298080211 76.1993490959
3182.3280086178 1.0378 283501.906 294218.277998403 33.5865614153
4986.90096490976 1.0378 444264.6781 461057.882930682 52.6321784167
1260.76798452841 1.0378 112317.1859 116562.775540094 13.3062529155
16649.8503172516 1.0378 1483273.97 1539341.72593373 175.723941317
7577.86524895567 1.0378 675084.1633 700602.344703009 79.9774366099
3340.11300097691 1.0378 297558.391 308806.098179157 35.2518376917
5234.15961597062 1.0378 466292.0425 483917.881754916 55.2417673236
1323.27890931894 1.0378 117886.0544 122342.147307601 13.9659985511
17475.3769436628 1.0378 1556817.103 1615664.78936615 184.436619791
7953.58811824094 1.0378 708555.9328 735339.347081893 83.9428478404
3505.72122957889 1.0378 312311.8194 324117.206182386 36.999681071
5493.67775262275 1.0378 489411.5595 507911.316456924 57.9807438878
1388.88922730956 1.0378 123731.0365 128408.06971593 14.658455447
18341.8345212794 1.0378 1634006.624 1695772.07427038 193.581287017
8347.93993774732 1.0378 743687.287 771798.666468983 88.1048706015
3679.54058318556 1.0378 327796.7468 340187.46379331 38.8341853645
5766.06322007725 1.0378 513677.3797 533094.384628792 60.8555233595
1457.75261145011 1.0378 129865.8223 134774.750411355 15.3852454807
19251.2524731546 1.0378 1715023.327 1779851.20849444 203.1793617
8761.84436108917 1.0378 780560.5108 810065.698139449 92.4732532123
3861.97818271356 1.0378 344049.442 357054.510882717 40.759647361
6051.95400149841 1.0378 539146.3386 559526.070230515 63.8728390674
1530.03035404492 1.0378 136304.7808 141457.101478332 16.148070945
20205.7608444332 1.0378 1800056.969 1868099.12277988 213.253324518
9196.27083812817 1.0378 819261.969 850230.07140493 97.0582273293
4053.4613347961 1.0378 361107.9722 374757.853567336 42.7805768912
6352.01971229201 1.0378 565878.0899 587268.281742645 67.0397581898
1605.89174453277 1.0378 143062.9932 148470.774366689 16.948718535
21207.5952913589 1.0378 1889306.718 1960722.51201433 223.826770778
9652.23688562459 1.0378 859882.3083 892385.859543938 101.870531911
4254.43853262323 1.0378 379012.2921 393338.956741337 44.9017073906
6666.96316848346 1.0378 593935.2449 616385.997168769 70.3636983069
1685.51446599787 1.0378 150156.2888 155832.196550563 17.7890635332
22259.1023176429 1.0378 1982981.614 2057938.31935372 234.92446568
10130.8104704727 1.0378 902516.67 936631.800140955 106.921438372
4465.38050640607 1.0378 397804.3372 412841.341195708 47.1280069858
6997.52203285857 1.0378 623383.5192 646947.416227449 73.8524447748
1769.08501134027 1.0378 157601.2816 163558.610004943 18.6710742015
23362.7447704633 1.0378 2081301.064 2159974.24434808 246.572402323
10633.1125111002 1.0378 947264.9127 983071.526350303 112.222776981
4686.78132592433 1.0378 417528.1225 433310.68555295 49.4646901316
7344.47054272215 1.0378 654291.8868 679024.120090084 77.5141689601
1856.79912008112 1.0378 165415.4091 171668.11158995 19.5968163915
24521.1076089619 1.0378 2184495.352 2267069.27626102 258.797862587
11160.3195028919 1.0378 994231.8459 1031813.80962645 117.786964569
4919.15955773991 1.0378 438229.8451 454794.933255874 51.9172298237
7708.62132332276 1.0378 686732.7414 712691.239038834 81.3574473789
1948.86223682493 1.0378 173616.9738 180179.695437427 20.5684583833
25736.9039587537 1.0378 2292806.18 2379474.25383208 271.629481031
11713.6662737844 1.0378 1043527.476 1082972.81448926 123.627033617
5163.05947978736 1.0378 459957.9927 477344.40486107 54.4913704179
8090.82729118841 1.0378 720782.0663 748027.628437297 85.3912817851
2045.4899924534 1.0378 182225.1854 189113.29743913 21.5882759634
27012.9814666291 1.0378 2406487.235 2497452.452793 285.097311963
12294.4488764894 1.0378 1095267.263 1136668.36592097 129.756662776
5419.05235618533 1.0378 482763.4572 501011.915900067 57.1931410845
8491.98365183454 1.0378 756519.6121 785116.053426101 89.6251202541
2146.90870917775 1.0378 191260.2061 198489.841940714 22.6586577558
28352.3289703326 1.0378 2525804.782 2621280.20251399 299.23289983
12904.0276241179 1.0378 1149572.394 1193026.2300211 136.190208907
5687.73777525558 1.0378 506699.6537 525852.90058425 60.0288699297
8913.02999651991 1.0378 794029.0834 824043.382775996 94.0688793123
2253.35593063198 1.0378 200743.1979 208331.290750882 23.7821108163
29758.0834990405 1.0378 2651038.286 2751247.53322432 314.069353108
13543.8302763146 1.0378 1206570.06 1252178.40857665 142.942740705
5969.74505388271 1.0378 531822.6456 551925.541643254 63.0051988177
9354.95250296453 1.0378 833398.3353 864900.792352505 98.7329671635
2365.0809782494 1.0378 210696.3717 218660.694580493 24.9612665046
31233.5376209295 1.0378 2782481.071 2887658.8553232 329.641421841
14215.3553833666 1.0378 1266393.764 1314263.44823771 150.030074
6265.73471150512 1.0378 558191.2764 579290.906600969 66.1290989271
9818.78624518192 1.0378 874719.5786 907783.97866868 103.628308067
2482.34553522506 1.0378 221143.0401 229502.247032092 26.1988866475
32782.1471550572 1.0378 2920441.002 3030833.67237194 345.985579038
14920.1757961188 1.0378 1329183.624 1379426.76502231 157.468808793
6576.40001718758 1.0378 585867.3066 608013.090808323 69.4078870786
10305.6176178362 1.0378 918089.5963 952793.383026146 108.766367925
2605.42425943186 1.0378 232107.6713 240881.341266344 27.4978700076
34407.5392656028 1.0378 3065241.212 3181107.32943744 363.1401061
15659.9423499159 1.0378 1395086.707 1447820.98491089 165.276368141
6902.46861340152 1.0378 614915.5594 638159.367567866 72.849242873
10816.5868808044 1.0378 963609.9699 1000034.42676943 114.159181138
2734.60542672619 1.0378 243615.9467 252824.629478068 28.8612590728
36113.5209574387 1.0378 3217220.85 3338831.79853981 381.145182482
16436.387731201 1.0378 1464257.373 1519606.30132796 173.471038964
7244.70422031428 1.0378 645404.0718 669800.345701773 76.4612266783
11352.8908299 1.0378 1011387.318 1049617.75820459 119.81937879
2870.1916061498 1.0378 255694.8211 265360.085321201 30.2922471828
37904.0879929233 1.0378 3376735.887 3504376.50304367 400.0429798
17251.3305358258 1.0378 1536857.632 1594950.85034824 182.07201488
7603.90842457942 1.0378 677404.2541 703010.134932329 80.2522985083
11915.7856000178 1.0378 1061533.544 1101659.51176042 125.760218237
3012.50036860898 1.0378 268372.5857 278517.069428885 31.7941860079
39783.4342508037 1.0378 3544159.937 3678129.1829242 419.877760608
18106.6795285787 1.0378 1613057.53 1674031.10450616 191.099441154
7980.92255681928 1.0378 710991.0575 737866.519462238 84.2313378382
12506.5896072602 1.0378 1114166.101 1156281.57999938 131.995614155
3161.86503069143 1.0378 281678.9345 292326.398182149 33.3705933998
41755.9615491475 1.0378 3719885.144 3860496.80293444 440.69598207
19004.4381139064 1.0378 1693035.543 1757032.28613111 200.574461887
8376.6296621951 1.0378 746243.1491 774451.140161337 88.407664402
13126.6866369431 1.0378 1169408.267 1213611.89911518 138.540171132
3318.63543536287 1.0378 295645.0336 306820.415888253 35.0251616311
43826.2899553138 1.0378 3904323.093 4051906.50580099 462.546404772
19946.7090283036 1.0378 1776978.995 1844148.80117644 210.519269541
8791.95656868163 1.0378 783243.0967 812849.685786413 92.7910600213
13777.5290847051 1.0378 1227389.428 1273784.74858584 145.409217875
3483.17877137143 1.0378 310303.5947 322033.070537759 36.7617660431
45999.2686071061 1.0378 4097905.774 4252806.61268072 485.480206927
20935.6992653557 1.0378 1865084.5 1935584.69455849 220.957156913
9227.87605789036 1.0378 822077.5618 853152.093682018 97.3917915162
14460.6413583208 1.0378 1288245.39 1336941.06568405 152.618843115
3655.88043327996 1.0378 325688.951 337999.993317744 38.584474123
48279.987070458 1.0378 4301086.6 4463667.67322177 509.551104249
21973.7252449754 1.0378 1957558.42 2031554.12807204 231.912571698
9685.40914352518 1.0378 862837.5028 895452.760432349 102.220634753
15177.6234481782 1.0378 1352118.689 1403228.77558142 160.185933286
3837.14492413972 1.0378 341837.1382 354758.582067427 40.4975550305
50673.7872602502 1.0378 4514341.46 4684983.56768825 534.815475763
23063.2182389381 1.0378 2054617.346 2132281.88200153 243.411173744
10165.6274628083 1.0378 905618.3879 939850.762957594 107.288899881
15930.1546747882 1.0378 1419158.93 1472803.1378199 168.12821208
4027.3968029205 1.0378 358785.9789 372348.088871647 42.5054895972
53186.2759521809 1.0378 4738169.844 4917272.66373003 561.33249586
24206.7300654226 1.0378 2156488.612 2238003.88160309 255.47989516
10669.6557864762 1.0378 950520.4187 986450.090572597 112.608457828
16719.9976221004 1.0378 1489523.135 1545827.1099617 176.464281959
4227.08167891542 1.0378 376575.1706 390809.711997373 44.6129808216
55823.3379149959 1.0378 4973096.002 5161079.03050721 589.164272889
25406.9390658992 1.0378 2263410.821 2348967.74969027 268.147003389
11198.6746532255 1.0378 997648.7652 1035359.88855136 118.191768099
17549.0022658403 1.0378 1563376.112 1622471.72926974 185.213667725
4436.66725545022 1.0378 395246.3793 410186.69238858 46.8249648845
58591.1496938337 1.0378 5219670.18 5416973.71301265 618.375994636
26666.6563783591 1.0378 2375634.406 2465433.38661803 281.442167422
11753.9231347794 1.0378 1047113.812 1086694.71376787 124.051907964
18419.1103065349 1.0378 1640890.84 1702916.51331226 194.39686225
4656.64442534139 1.0378 414843.3368 430524.414945488 49.1466227107
61496.1940769767 1.0378 5478469.907 5685556.06957761 649.036081002
27988.8325215816 1.0378 2493422.219 2587673.57902309 295.396527286
12336.70173805 1.0378 1099031.416 1140574.80301205 130.202603084
19332.3597173777 1.0378 1722248.873 1787349.88043016 204.035374478
4887.52842066868 1.0378 435411.9434 451870.514825397 51.5833921034
64545.2752798805 1.0378 5750101.345 5967455.1756931 681.216344257
29376.5643058596 1.0378 2617050.143 2715974.63874678 310.04276698
12948.3754511944 1.0378 1153523.178 1197126.35460915 136.658259659
20290.8895175837 1.0378 1807640.77 1875969.59105177 214.1517798
5129.86001955537 1.0378 457000.3748 474274.989014092 54.1409804811
67745.5348820565 1.0378 6035200.711 6263331.2974349 714.992157241
30833.1020863731 1.0378 2746807.741 2850637.07343665 325.415191032
13590.3769407005 1.0378 1210716.732 1256481.82400244 143.433998174
21296.9447824154 1.0378 1897266.536 1968983.21088872 224.769772933
5384.2068127825 1.0378 479659.1958 497790.31342913 56.8253782453
71104.4685541308 1.0378 6334435.766 6573877.43794342 750.442629902
32361.8573761899 1.0378 2882998.931 2991976.29039756 341.54980484
14264.2099069878 1.0378 1270746.034 1318780.2339912 150.545688812
22352.8819016144 1.0378 1991336.093 2066608.59709781 235.914223413
5651.16453320422 1.0378 503441.478 522471.565829311 59.6428728116
74629.9436142528 1.0378 6648507.382 6899820.96058055 787.650794587
33966.4108367385 1.0378 3025942.701 3140323.33534096 358.484399012
14971.4526063853 1.0378 1333751.687 1384167.50035098 158.009988625
23461.1740985531 1.0378 2090069.771 2169074.40854758 247.611233852
5931.35845107725 1.0378 528402.9243 548376.554818187 62.6000633354
78330.2174549913 1.0378 6978151.178 7241925.29256529 826.703800521
35650.5206644586 1.0378 3175973.856 3296025.66776242 376.258637872
15713.7615477345 1.0378 1399881.262 1452796.77359848 165.844380548
24624.4172230368 1.0378 2193698.826 2276620.64138475 259.888201071
6225.44483857357 1.0378 554601.9997 575565.955243786 65.7038761694
82213.9568838477 1.0378 7324139.249 7600991.71307831 867.693117931
37418.1313932734 1.0378 3333443.799 3459447.97476378 394.91415237
16492.8753722769 1.0378 1469289.649 1524828.79770185 174.06721435
25845.3358313204 1.0378 2302465.977 2389499.19115484 272.773880269
6534.11250690511 1.0378 582100.0678 604103.450311667 68.9615810858
86290.2584227221 1.0378 7687281.972 7977861.23002377 910.714752286
39273.3831335059 1.0378 3498721.358 3630973.0252258 414.494637583
17310.6189259104 1.0378 1542139.417 1600432.28657629 182.697749609
27126.7895675856 1.0378 2416625.981 2507974.44279373 286.298452374
6858.0844196633 1.0378 610961.5347 634055.880744175 72.3808083041
90568.6696138456 1.0378 8068429.9 8373416.54984392 955.86946916
41220.6212688764 1.0378 3672193.646 3811002.56633218 435.045955061
18168.9075333576 1.0378 1618601.194 1679784.319247 191.756200827
28471.7798618162 1.0378 2536446.223 2632323.88987192 300.493594734
7198.11938614829 1.0378 641254.0001 665493.40133525 75.9695663625
95059.2113821041 1.0378 8468475.761 8788584.14500037 1003.26303025
43264.4066342865 1.0378 3854266.973 3999958.2645446 456.616240245
19069.7514842516 1.0378 1698854.071 1763070.75460489 201.263784772
29883.4569597715 1.0378 2662207.347 2762838.78454193 315.392555313
7555.01383865846 1.0378 673048.4152 698489.645267482 79.7362608753
99772.4015061185 1.0378 8888356.547 9224336.42396444 1053.00644109
45409.5261982428 1.0378 4045367.791 4198282.69323292 479.256015209
20015.2607416522 1.0378 1783086.015 1850486.66672664 211.242770174
31365.1273015128 1.0378 2794203.912 2899824.81971113 331.030230561
7929.60369789915 1.0378 706419.249 733121.896576273 83.689714221
104719.279253056 1.0378 9329055.703 9681694.00879911 1105.21621105
47661.0042749271 1.0378 4245943.698 4406440.36927364 503.018306995
21007.6498840144 1.0378 1871494.317 1942236.80177854 221.716529883
32920.261265771 1.0378 2932745.081 3043602.84503783 347.44324715
8322.76633088221 1.0378 741444.6629 769471.271165045 87.8391862061
109911.431234892 1.0378 9791605.44 10161728.1256673 1160.01462622
50024.1142921792 1.0378 4456464.484 4624918.84104461 527.958771809
22049.2432921911 1.0378 1964286.045 2038536.0575744 232.709595614
34552.5012982921 1.0378 3078155.346 3194509.61842763 364.670047766
8735.42260590126 1.0378 778206.6938 807622.906795488 92.1943957529
115361.018546639 1.0378 10277089.14 10665563.1138652 1217.53003583
52504.3911429597 1.0378 4677423.232 4854229.83036426 554.135825384
23142.4805936136 1.0378 2061678.538 2139609.98691077 244.247715401
36265.6704432 1.0378 3230775.289 3352898.59479014 382.75098114
9168.53904939583 1.0378 816791.4458 847666.162497821 96.7655436641
121080.805250157 1.0378 10786643.92 11194379.0592579 1277.89715288
55107.6441492103 1.0378 4909337.475 5094910.43105008 581.6107798
24289.9223764045 1.0378 2163899.909 2245695.32585823 256.357913911
38063.7812973554 1.0378 3390962.376 3519140.75390361 401.728396564
018 2019
Others Total Residential Commercial Industrial Others
90811.7663 1331332.045 500972.5004 162119.28193484 208610.225946 95314.36
0.0113525 0.0113525 0.0113525 0.0113525 0.0113525 0.011353
1030.94057692077 15113.9470409 5687.29031 1840.45914816528 2368.24759006 1082.056
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378

91842.7068769208 1346445.99204 506659.7907 163959.741083005 210978.473536 96396.42
95314.3611968684 1397341.65054 525811.5308 170157.419295942 218953.459836 100040.2
10.8806348398252 159.513887048 60.02414735 19.4243629333268 24.9946871959 11.42011
018 2019
90811.7663 1331332.045 396014.3379 162119.28193484 208610.225946 95314.36
0.0113525 0.0113525 0.0113525 0.0113525 0.0113525 0.011353
1030.94057692077 15113.9470409 4495.752771 1840.45914816528 2368.24759006 1082.056
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
91842.7068769208 1346445.99204 400510.0907 163959.741083005 210978.473536 96396.42

95314.3611968684 1397341.65054 415649.3721 170157.419295942 218953.459836 100040.2
10.8806348398252 159.513887048 47.44855846 19.4243629333268 24.9946871959 11.42011
2020 2021
Total ResidentialCommerciaIndustrial Others Total ResidentialCommerciaIndustrial Others
1397342 525811.5 170157.4 218953.5 100040.2 1466624 551882.1 178594.1 229809.5 105000.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
15863.32 5969.275 1931.712 2485.669 1135.706 16649.85 6265.242 2027.49 2608.913 1192.017
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1413205 531780.8 172089.1 221439.1 101175.9 1483274 558147.4 180621.6 232418.4 106192.4
1466624 551882.1 178594.1 229809.5 105000.4 1539342 579245.3 187449.1 241203.9 110206.4
167.4228 63.00024 20.38745 26.23396 11.98634 175.7239 66.1239 21.3983 27.53469 12.58064
2020 2021
1397342 415649.4 170157.4 218953.5 100040.2 1466624 436257.9 178594.1 229809.5 105000.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
15863.32 4718.659 1931.712 2485.669 1135.706 16649.85 4952.618 2027.49 2608.913 1192.017
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1413205 420368 172089.1 221439.1 101175.9 1483274 441210.6 180621.6 232418.4 106192.4
1466624 436257.9 178594.1 229809.5 105000.4 1539342 457888.3 187449.1 241203.9 110206.4
167.4228 49.80114 20.38745 26.23396 11.98634 175.7239 52.27036 21.3983 27.53469 12.58064
2022 2023
1539342 579245.3 187449.1 241203.9 110206.4 1615665 607965.3 196743.1 253163.1 115670.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
17475.38 6575.883 2128.016 2738.267 1251.119 18341.83 6901.926 2233.526 2874.035 1313.151
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1556817 585821.2 189577.1 243942.1 111457.6 1634007 614867.2 198976.6 256037.2 116983.8
1615665 607965.3 196743.1 253163.1 115670.7 1695772 638109.2 206498 265715.4 121405.8
184.4366 69.40243 22.45926 28.8999 13.20441 193.5813 72.84351 23.57283 30.33281 13.85911
2022 2023
1539342 457888.3 187449.1 241203.9 110206.4 1615665 480591.2 196743.1 253163.1 115670.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
17475.38 5198.177 2128.016 2738.267 1251.119 18341.83 5455.911 2233.526 2874.035 1313.151
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1556817 463086.5 189577.1 243942.1 111457.6 1634007 486047.1 198976.6 256037.2 116983.8
1615665 480591.2 196743.1 253163.1 115670.7 1695772 504419.7 206498 265715.4 121405.8
184.4366 54.86201 22.45926 28.8999 13.20441 193.5813 57.58215 23.57283 30.33281 13.85911
2024 2025
1695772 638109.2 206498 265715.4 121405.8 1779851 669747.7 216736.5 278890 127425.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
19251.25 7244.134 2344.268 3016.534 1378.259 20205.76 7603.31 2460.501 3166.098 1446.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1715023 645353.3 208842.2 268731.9 122784.1 1800057 677351 219197 282056.1 128871.9
1779851 669747.7 216736.5 278890 127425.3 1868099 702954.8 227482.6 292717.8 133743.3
203.1794 76.45521 24.74161 31.83676 14.54627 213.2533 80.24598 25.96833 33.41527 15.26749
2024 2025
1695772 504419.7 206498 265715.4 121405.8 1779851 529429.6 216736.5 278890 127425.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
19251.25 5726.424 2344.268 3016.534 1378.259 20205.76 6010.35 2460.501 3166.098 1446.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1715023 510146.1 208842.2 268731.9 122784.1 1800057 535440 219197 282056.1 128871.9
1779851 529429.6 216736.5 278890 127425.3 1868099 555679.6 227482.6 292717.8 133743.3
203.1794 60.43717 24.74161 31.83676 14.54627 213.2533 63.43374 25.96833 33.41527 15.26749
2026 2027
1868099 702954.8 227482.6 292717.8 133743.3 1960723 737808.5 238761.6 307231.2 140374.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
21207.6 7980.295 2582.496 3323.079 1518.32 22259.1 8375.971 2710.541 3487.842 1593.601
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1889307 710935.1 230065.1 296040.9 135261.6 1982982 746184.4 241472.1 310719.1 141968.1
1960723 737808.5 238761.6 307231.2 140374.5 2057938 774390.2 250599.8 322464.2 147334.5
223.8268 84.22471 27.25589 35.07206 16.02448 234.9245 88.40071 28.60728 36.81099 16.819
2026 2027
1868099 555679.6 227482.6 292717.8 133743.3 1960723 583231.1 238761.6 307231.2 140374.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
21207.6 6308.352 2582.496 3323.079 1518.32 22259.1 6621.131 2710.541 3487.842 1593.601
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1889307 561987.9 230065.1 296040.9 135261.6 1982982 589852.2 241472.1 310719.1 141968.1
1960723 583231.1 238761.6 307231.2 140374.5 2057938 612148.6 250599.8 322464.2 147334.5
223.8268 66.57889 27.25589 35.07206 16.02448 234.9245 69.87998 28.60728 36.81099 16.819
2028 2029
2057938 774390.2 250599.8 322464.2 147334.5 2159974 812785.7 263024.9 338452.5 154639.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
23362.74 8791.265 2844.934 3660.775 1672.614 24521.11 9227.15 2985.99 3842.282 1755.545
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2081301 783181.5 253444.7 326125 149007.1 2184495 822012.9 266010.9 342294.8 156395.1
2159974 812785.7 263024.9 338452.5 154639.5 2267069 853085 276066.1 355233.6 162306.8
246.5724 92.78376 30.02567 38.63613 17.65291 258.7979 97.38413 31.51439 40.55178 18.52817
2028 2029
2057938 612148.6 250599.8 322464.2 147334.5 2159974 642499.9 263024.9 338452.5 154639.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
23362.74 6949.417 2844.934 3660.775 1672.614 24521.11 7293.981 2985.99 3842.282 1755.545
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2081301 619098 253444.7 326125 149007.1 2184495 649793.9 266010.9 342294.8 156395.1
2159974 642499.9 263024.9 338452.5 154639.5 2267069 674356.1 276066.1 355233.6 162306.8
246.5724 73.34474 30.02567 38.63613 17.65291 258.7979 76.98129 31.51439 40.55178 18.52817
2030 2031
2267069 853085 276066.1 355233.6 162306.8 2379474 895382.3 289753.9 372846.6 170354.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
25736.9 9684.647 3134.04 4032.789 1842.588 27012.98 10164.83 3289.431 4232.741 1933.947
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2292806 862769.6 279200.1 359266.4 164149.4 2406487 905547.1 293043.3 377079.4 172288.2
2379474 895382.3 289753.9 372846.6 170354.2 2497452 939776.8 304120.4 391333 178800.7
271.6295 102.2126 33.07693 42.5624 19.44683 285.0973 107.2805 34.71694 44.67271 20.41104
2030 2031
2267069 674356.1 276066.1 355233.6 162306.8 2379474 707791.8 289753.9 372846.6 170354.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
25736.9 7655.628 3134.04 4032.789 1842.588 27012.98 8035.207 3289.431 4232.741 1933.947
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2292806 682011.8 279200.1 359266.4 164149.4 2406487 715827 293043.3 377079.4 172288.2
2379474 707791.8 289753.9 372846.6 170354.2 2497452 742885.3 304120.4 391333 178800.7
271.6295 80.79815 33.07693 42.5624 19.44683 285.0973 84.80426 34.71694 44.67271 20.41104
2032 2033
2497452 939776.8 304120.4 391333 178800.7 2621280 986372.5 319199.2 410735.9 187665.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
28352.33 10668.82 3452.527 4442.608 2029.835 29758.08 11197.79 3623.708 4662.879 2130.477
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2525805 950445.6 307572.9 395775.6 180830.5 2651038 997570.3 322822.9 415398.8 189796.4
2621280 986372.5 319199.2 410735.9 187665.9 2751248 1035278 335025.6 431100.8 196970.7
299.2329 112.5996 36.43826 46.88766 21.42305 314.0694 118.1825 38.24493 49.21243 22.48524
2032 2033
2497452 742885.3 304120.4 391333 178800.7 2621280 779718.7 319199.2 410735.9 187665.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
28352.33 8433.605 3452.527 4442.608 2029.835 29758.08 8851.757 3623.708 4662.879 2130.477
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2525805 751318.9 307572.9 395775.6 180830.5 2651038 788570.5 322822.9 415398.8 189796.4
2621280 779718.7 319199.2 410735.9 187665.9 2751248 818378.5 335025.6 431100.8 196970.7
299.2329 89.00899 36.43826 46.88766 21.42305 314.0694 93.4222 38.24493 49.21243 22.48524
2034
2751248 1035278 335025.6 431100.8 196970.7 2887659 1086609 351636.7 452475.5 206736.8
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
31233.54 11753 3803.378 4894.072 2236.11 32782.15 12335.73 3991.955 5136.728 2346.98
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2782481 1047031 338828.9 435994.9 199206.8 2920441 1098945 355628.6 457612.3 209083.8
2887659 1086609 351636.7 452475.5 206736.8 3030834 1140485 369071.4 474910 216987.2
329.6414 124.0421 40.14117 51.65246 23.60009 345.9856 130.1924 42.13144 54.21347 24.77023
2034 2035
2751248 818378.5 335025.6 431100.8 196970.7 2887659 858955 351636.7 452475.5 206736.8
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
31233.54 9290.641 3803.378 4894.072 2236.11 32782.15 9751.287 3991.955 5136.728 2346.98
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2782481 827669.1 338828.9 435994.9 199206.8 2920441 868706.3 355628.6 457612.3 209083.8
2887659 858955 351636.7 452475.5 206736.8 3030834 901543.4 369071.4 474910 216987.2
329.6414 98.05422 40.14117 51.65246 23.60009 345.9856 102.9159 42.13144 54.21347 24.77023
3030834 1140485 369071.4 474910 216987.2 3181107 1197032 387370.6 498456.8 227745.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
34407.54 12947.36 4189.883 5391.416 2463.347 36113.52 13589.31 4397.624 5658.731 2585.484
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3065241 1153432 373261.3 480301.4 219450.5 3217221 1210621 391768.2 504115.5 230331.2
3181107 1197032 387370.6 498456.8 227745.7 3338832 1256383 406577 523171.1 239037.8
363.1401 136.6475 44.22038 56.90146 25.99837 381.1452 143.4227 46.4129 59.72273 27.28741
2036 2037
3030834 901543.4 369071.4 474910 216987.2 3181107 946243.4 387370.6 498456.8 227745.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
34407.54 10234.77 4189.883 5391.416 2463.347 36113.52 10742.23 4397.624 5658.731 2585.484
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3065241 911778.1 373261.3 480301.4 219450.5 3217221 956985.6 391768.2 504115.5 230331.2
3181107 946243.4 387370.6 498456.8 227745.7 3338832 993159.6 406577 523171.1 239037.8
363.1401 108.0186 44.22038 56.90146 25.99837 381.1452 113.3744 46.4129 59.72273 27.28741
3338832 1256383 406577 523171.1 239037.8 3504377 1318676 426735.8 549110.8 250889.6
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
37904.09 14263.09 4615.666 5939.3 2713.676 39783.43 14970.27 4844.518 6233.78 2848.225
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3376736 1270646 411192.7 529110.4 241751.4 3544160 1333647 431580.3 555344.6 253737.9
3504377 1318676 426735.8 549110.8 250889.6 3678129 1384059 447894 576336.6 263329.1
400.043 150.5338 48.71413 62.68388 28.64037 419.8778 157.9976 51.12945 65.79185 30.06041
2038 2039
3338832 993159.6 406577 523171.1 239037.8 3504377 1042402 426735.8 549110.8 250889.6
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
37904.09 11274.84 4615.666 5939.3 2713.676 39783.43 11833.87 4844.518 6233.78 2848.225
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3376736 1004434 411192.7 529110.4 241751.4 3544160 1054236 431580.3 555344.6 253737.9
3504377 1042402 426735.8 549110.8 250889.6 3678129 1094086 447894 576336.6 263329.1
400.043 118.9957 48.71413 62.68388 28.64037 419.8778 124.8957 51.12945 65.79185 30.06041
3678129 1384059 447894 576336.6 263329.1 3860497 1452682 470101.3 604912.3 276385.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
41755.96 15712.53 5084.717 6542.861 2989.444 43826.29 16491.58 5336.825 6867.267 3137.666
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3719885 1399771 452978.7 582879.4 266318.6 3904323 1469174 475438.2 611779.6 279523.1
3860497 1452682 470101.3 604912.3 276385.4 4051907 1524709 493409.7 634904.8 290089.1
440.696 165.8313 53.66454 69.05391 31.55085 462.5464 174.0535 56.32531 72.47772 33.11519

3678129 1094086 447894 576336.6 263329.1 3860497 1148333 470101.3 604912.3 276385.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
41755.96 12420.61 5084.717 6542.861 2989.444 43826.29 13036.45 5336.825 6867.267 3137.666
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3719885 1106507 452978.7 582879.4 266318.6 3904323 1161369 475438.2 611779.6 279523.1
3860497 1148333 470101.3 604912.3 276385.4 4051907 1205269 493409.7 634904.8 290089.1
440.696 131.0882 53.66454 69.05391 31.55085 462.5464 137.5878 56.32531 72.47772 33.11519
4051907 1524709 493409.7 634904.8 290089.1 4252807 1600306 517873.8 666384.4 304472.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
45999.27 17309.26 5601.434 7207.757 3293.236 48279.99 18167.48 5879.162 7565.129 3456.52
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4097906 1542018 499011.2 642112.6 293382.3 4301087 1618474 523752.9 673949.6 307928.7
4252807 1600306 517873.8 666384.4 304472.2 4463668 1679652 543550.8 699424.9 319568.4
485.4802 182.6834 59.11801 76.07128 34.7571 509.5511 191.7411 62.04918 79.84302 36.48041

4051907 1205269 493409.7 634904.8 290089.1 4252807 1265028 517873.8 666384.4 304472.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
45999.27 13682.81 5601.434 7207.757 3293.236 48279.99 14361.23 5879.162 7565.129 3456.52
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4097906 1218952 499011.2 642112.6 293382.3 4301087 1279389 523752.9 673949.6 307928.7
4252807 1265028 517873.8 666384.4 304472.2 4463668 1327750 543550.8 699424.9 319568.4
485.4802 144.4096 59.11801 76.07128 34.7571 509.5511 151.5697 62.04918 79.84302 36.48041
4463668 1679652 543550.8 699424.9 319568.4 4684984 1762932 570500.9 734103.5 335413.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
50673.79 19068.25 6170.66 7940.221 3627.9 53186.28 20013.69 6476.612 8333.91 3807.777
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4514341 1698720 549721.5 707365.1 323196.3 4738170 1782946 576977.5 742437.4 339220.9
4684984 1762932 570500.9 734103.5 335413.1 4917273 1850341 598787.3 770501.5 352043.4
534.8155 201.248 65.12568 83.80177 38.28917 561.3325 211.2262 68.35471 87.95679 40.18761

4463668 1327750 543550.8 699424.9 319568.4 4684984 1393582 570500.9 734103.5 335413.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
50673.79 15073.28 6170.66 7940.221 3627.9 53186.28 15820.64 6476.612 8333.91 3807.777
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4514341 1342823 549721.5 707365.1 323196.3 4738170 1409403 576977.5 742437.4 339220.9
4684984 1393582 570500.9 734103.5 335413.1 4917273 1462678 598787.3 770501.5 352043.4
534.8155 159.0847 65.12568 83.80177 38.28917 561.3325 166.9724 68.35471 87.95679 40.18761
4917273 1850341 598787.3 770501.5 352043.4 5161079 1942084 628476.1 808704.2 369498.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
55823.34 21006 6797.733 8747.118 3996.573 58591.15 22047.51 7134.775 9180.815 4194.73
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4973096 1871347 605585 779248.6 356040 5219670 1964132 635610.9 817885 373693
5161079 1942084 628476.1 808704.2 369498.3 5416974 2038376 659637 848801.1 387818.6
589.1643 221.6991 71.74385 92.31784 42.18017 618.376 232.6913 75.30103 96.8951 44.27153

4917273 1462678 598787.3 770501.5 352043.4 5161079 1535200 628476.1 808704.2 369498.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
55823.34 16605.06 6797.733 8747.118 3996.573 58591.15 17428.36 7134.775 9180.815 4194.73
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4973096 1479283 605585 779248.6 356040 5219670 1552629 635610.9 817885 373693
5161079 1535200 628476.1 808704.2 369498.3 5416974 1611318 659637 848801.1 387818.6
589.1643 175.2512 71.74385 92.31784 42.18017 618.376 183.9404 75.30103 96.8951 44.27153
5416974 2038376 659637 848801.1 387818.6 5685556 2139442 692342.9 890886 407047.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
61496.19 23140.66 7488.529 9636.015 4402.711 64545.28 24288.01 7859.823 10113.78 4621.005
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
5478470 2061516 667125.5 858437.1 392221.4 5750101 2163730 700202.7 900999.8 411668.3
5685556 2139442 692342.9 890886 407047.3 5967455 2245519 726670.4 935057.6 427229.4
649.0361 244.2285 79.03458 101.6993 46.46659 681.2163 256.3377 82.95324 106.7417 48.77048

5416974 1611318 659637 848801.1 387818.6 5685556 1691210 692342.9 890886 407047.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
61496.19 18292.49 7488.529 9636.015 4402.711 64545.28 19199.46 7859.823 10113.78 4621.005
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
5478470 1629610 667125.5 858437.1 392221.4 5750101 1710409 700202.7 900999.8 411668.3
5685556 1691210 692342.9 890886 407047.3 5967455 1775063 726670.4 935057.6 427229.4
649.0361 193.0605 79.03458 101.6993 46.46659 681.2163 202.6327 82.95324 106.7417 48.77048
5967455 2245519 726670.4 935057.6 427229.4 6263331 2356855 762699.9 981419.3 448412.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
67745.53 25492.25 8249.525 10615.24 4850.122 71104.47 26756.2 8658.55 11141.56 5090.599
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6035201 2271011 734919.9 945672.9 432079.5 6334436 2383611 771358.4 992560.9 453502.7
6263331 2356855 762699.9 981419.3 448412.1 6573877 2473712 800515.8 1030080 470645.1
714.9922 269.0474 87.06619 112.0342 51.1886 750.4426 282.3872 91.38308 117.589 53.72661

5967455 1775063 726670.4 935057.6 427229.4 6263331 1863073 762699.9 981419.3 448412.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
67745.53 20151.4 8249.525 10615.24 4850.122 71104.47 21150.54 8658.55 11141.56 5090.599
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6035201 1795214 734919.9 945672.9 432079.5 6334436 1884224 771358.4 992560.9 453502.7
6263331 1863073 762699.9 981419.3 448412.1 6573877 1955447 800515.8 1030080 470645.1
714.9922 212.6796 87.06619 112.0342 51.1886 750.4426 223.2246 91.38308 117.589 53.72661
6573877 2473712 800515.8 1030080 470645.1 6899821 2596362 840206.6 1081153 493980.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
74629.94 28082.81 9087.855 11693.98 5342.999 78330.22 29475.2 9538.446 12273.79 5607.913
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6648507 2501795 809603.6 1041774 475988.1 6978151 2625838 849745.1 1093426 499588.4
6899821 2596362 840206.6 1081153 493980.5 7241925 2725094 881865.4 1134758 518472.8
787.6508 296.3884 95.914 123.4193 56.39046 826.7038 311.0838 100.6696 129.5386 59.1864

6573877 1955447 800515.8 1030080 470645.1 6899821 2052402 840206.6 1081153 493980.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
74629.94 22199.22 9087.855 11693.98 5342.999 78330.22 23299.89 9538.446 12273.79 5607.913
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6648507 1977647 809603.6 1041774 475988.1 6978151 2075701 849745.1 1093426 499588.4
6899821 2052402 840206.6 1081153 493980.5 7241925 2154163 881865.4 1134758 518472.8
787.6508 234.2924 95.914 123.4193 56.39046 826.7038 245.909 100.6696 129.5386 59.1864
7241925 2725094 881865.4 1134758 518472.8 7600992 2860209 925589.8 1191021 544179.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
82213.96 30936.63 10011.38 12882.34 5885.963 86290.26 32470.52 10507.76 13521.07 6177.798
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
7324139 2756031 891876.8 1147640 524358.8 7687282 2892679 936097.5 1204542 550357.3
7600992 2860209 925589.8 1191021 544179.5 7977861 3002023 971482 1250074 571160.9
867.6931 326.5079 105.6609 135.9613 62.12095 910.7148 342.6967 110.8998 142.7025 65.20101

7241925 2154163 881865.4 1134758 518472.8 7600992 2260970 925589.8 1191021 544179.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
82213.96 24455.14 10011.38 12882.34 5885.963 86290.26 25667.66 10507.76 13521.07 6177.798
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
7324139 2178618 891876.8 1147640 524358.8 7687282 2286638 936097.5 1204542 550357.3
7600992 2260970 925589.8 1191021 544179.5 7977861 2373072 971482 1250074 571160.9
867.6931 258.1016 105.6609 135.9613 62.12095 910.7148 270.8987 110.8998 142.7025 65.20101
7977861 3002023 971482 1250074 571160.9 8373417 3150868 1019650 1312055 599479.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
90568.67 34080.46 11028.75 14191.46 6484.104 95059.21 35770.23 11575.57 14895.1 6805.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8068430 3036103 982510.8 1264265 577645 8468476 3186638 1031225 1326950 606285.5
8373417 3150868 1019650 1312055 599479.9 8788584 3307093 1070206 1377108 629203.1
955.8695 359.6881 116.3984 149.7779 68.43378 1003.263 377.522 122.1696 157.2042 71.82684

7977861 2373072 971482 1250074 571160.9 8373417 2490733 1019650 1312055 599479.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
90568.67 26940.31 11028.75 14191.46 6484.104 95059.21 28276.05 11575.57 14895.1 6805.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8068430 2400013 982510.8 1264265 577645 8468476 2519009 1031225 1326950 606285.5
8373417 2490733 1019650 1312055 599479.9 8788584 2614228 1070206 1377108 629203.1
955.8695 284.3303 116.3984 149.7779 68.43378 1003.263 298.4278 122.1696 157.2042 71.82684
8788584 3307093 1070206 1377108 629203.1 9224336 3471064 1123268 1445388 660400
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
99772.4 37543.77 12149.51 15633.62 7143.028 104719.3 39405.26 12751.9 16408.76 7497.191
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8888357 3344637 1082355 1392742 636346.2 9329056 3510469 1136020 1461796 667897.2
9224336 3471064 1123268 1445388 660400 9681694 3643165 1178962 1517052 693143.7
1053.006 396.2402 128.227 164.9986 75.38813 1105.216 415.8864 134.5847 173.1795 79.126

8788584 2614228 1070206 1377108 629203.1 9224336 2743846 1123268 1445388 660400
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
99772.4 29678.02 12149.51 15633.62 7143.028 104719.3 31149.51 12751.9 16408.76 7497.191
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8888357 2643906 1082355 1392742 636346.2 9329056 2774995 1136020 1461796 667897.2
9224336 2743846 1123268 1445388 660400 9681694 2879890 1178962 1517052 693143.7
1053.006 313.2244 128.227 164.9986 75.38813 1105.216 328.7545 134.5847 173.1795 79.126
9681694 3643165 1178962 1517052 693143.7 10161728 3823799 1237416 1592270 727510.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
109911.4 41359.03 13384.16 17222.34 7868.914 115361 43409.68 14047.77 18076.25 8259.068
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
9791605 3684524 1192346 1534275 701012.7 10277089 3867209 1251464 1610346 735770
10161728 3823799 1237416 1592270 727510.9 10665563 4013389 1298769 1671218 763582.1
1160.015 436.5068 141.2576 181.766 83.04919 1217.53 458.1495 148.2614 190.7783 87.16691

9681694 2879890 1178962 1517052 693143.7 10161728 3022679 1237416 1592270 727510.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
109911.4 32693.95 13384.16 17222.34 7868.914 115361 34314.97 14047.77 18076.25 8259.068
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
9791605 2912584 1192346 1534275 701012.7 10277089 3056994 1251464 1610346 735770
10161728 3022679 1237416 1592270 727510.9 10665563 3172549 1298769 1671218 763582.1
1160.015 345.0547 141.2576 181.766 83.04919 1217.53 362.1631 148.2614 190.7783 87.16691
Total
10665563
0.011353
121080.8
1.0378
10786644
11194379
1277.897
Total
10665563
0.011353
121080.8
1.0378
10786644
11194379
1277.897
year energy sales MW sys loss losses
2015 1101588 0.0113525 12505.77777
2016 1156206.52256971 0.0113525 13125.8345474727
2017 1213533.12021621 0.0113525 13776.6347472547
2018 1273702.06370108 0.0113525 14459.7026781666
2019 1336854.28114838 0.0113525 15176.6382267373
2020 1403137.6881275 0.0113525 15929.1206044676
2021 1472707.53410204 0.0113525 16718.9122808934
2022 1545726.76605621 0.0113525 17547.8631116531
2023 1622366.4101504 0.0113525 18417.9146712327
2024 1702805.97229989 0.0113525 19331.1048005347
2025 1787233.85861483 0.0113525 20289.5723799251
2026 1875847.81668635 0.0113525 21295.5623389319
2027 1968855.39875244 0.0113525 22351.4309143373
2028 2066474.44782818 0.0113525 23459.6511689697
2029 2168933.60793924 0.0113525 24622.8187841303
2030 2276472.85965352 0.0113525 25843.6581392167
2031 2389344.0821653 0.0113525 27125.0286927819
2032 2507811.64324852 0.0113525 28469.931679979
2033 2632153.01846079 0.0113525 29881.5171420765
2034 2762659.44104866 0.0113525 31363.0913045052
2035 2899636.58407611 0.0113525 32918.1243207245
2036 3043405.27637424 0.0113525 34550.2584000388
2037 3194302.25398875 0.0113525 36263.3163384073
2038 3352680.94888552 0.0113525 38061.310472223
2039 3518912.31676147 0.0113525 39948.4520760351
2040 3693385.70589956 0.0113525 41929.1612262251
2041 3876509.76910314 0.0113525 44008.0771537437
2042 4068713.42084539 0.0113525 46190.0691101477
2043 4270446.84187586 0.0113525 48480.2477723965
2044 4482182.53363696 0.0113525 50883.9772131136
2045 4704416.42496021 0.0113525 53406.8874643613
2046 4937669.03363422 0.0113525 56054.8877043333
2047 5182486.68556515 0.0113525 58834.1800978789
2048 5439442.79438509 0.0113525 61751.2743232576
2049 5709139.20450552 0.0113525 64813.0028191498
2050 5992207.60076155 0.0113525 68026.5367876459
AS OF 02212019 DATA FROM BATELEC 2, FIRST BAY AND IEEC ARE PROJECTED FROM 2015 DATA, PERCENTAGE G
2018 543475.1839 0.113525 61698.0202522476

2019 628048.751269203 0.113525 71299.2344878363
2020 725783.339618655 0.113525 82394.5536302079
2021 838727.01761367 0.113525 95216.4846745919
2022 969246.566674758 0.113525 110033.716481752
2023 1120077.07785983 0.113525 127156.750264037
2024 1294379.26682695 0.113525 146944.406266529
2025 1495805.70793641 0.113525 169811.342993481
2026 1728577.37545504 0.113525 196236.746548533
2027 1997572.09581531 0.113525 226774.372177433
2028 2308426.76448287 0.113525 262064.148437918
2029 2667655.46942919 0.113525 302845.587166949
2030 3082785.99653547 0.113525 349973.28025669
2031 3562517.57745491 0.113525 404434.807980569
2032 4116903.18560494 0.113525 467371.434145801
2033 4757560.20037732 0.113525 540102.021747835
2034 5497913.85412148 0.113525 624150.670289142
2035 6353478.56343335 0.113525 721278.653913771
2036 7342183.04016284 0.113525 833521.329634487
2037 8484745.99497566 0.113525 963230.789079614
2038 9805110.30649257 0.113525 1113125.14754457
2039 11330944.7541997 0.113525 1286345.50322053
2040 13094223.8291508 0.113525 1486521.76020434
2041 15131897.7726327 0.113525 1717848.69463813
2042 17486666.8837337 0.113525 1985173.85797587
2043 20207876.3217462 0.113525 2294099.15942624
2044 23352550.1543607 0.113525 2651098.25627381
2045 26986586.3205565 0.113525 3063652.21204118
2046 31186137.5491299 0.113525 3540406.26526497
2047 36039207.170579 0.113525 4091350.99403998
2048 41647493.2632416 0.113525 4728031.6727095
2049 48128519.7785301 0.113525 5463790.20785763
AS OF 04062019 DATA FROM BATELEC 2, FIRST BAY AND IEEC ARE PROJECTED FROM 2015 DATA, PERCENTAGE G
2018 1383558.531 0.1 138355.8531

2019 1579442.74781898 0.1 157944.274781898
2020 1803060.25205519 0.1 180306.025205519
2021 2058337.52254117 0.1 205833.752254117
2022 2349756.94898254 0.1 234975.694898255
2023 2682435.53781949 0.1 268243.553781949
2024 3062214.76126398 0.1 306221.476126398
2025 3495763.12716373 0.1 349576.312716373
2026 3990693.27070757 0.1 399069.327070758
2027 4555695.62397435 0.1 455569.562397435
2028 5200691.01041664 0.1 520069.101041664
2029 5937004.84367143 0.1 593700.484367143
2030 6777565.98943843 0.1 677756.598943844
2031 7737133.78222313 0.1 773713.378222314
2032 8832557.18311028 0.1 883255.718311029
2033 10083070.629095 0.1 1008307.0629095
2034 11510631.7687623 0.1 1151063.17687623
2035 13140307.0145837 0.1 1314030.70145837
2036 15000711.6817084 0.1 1500071.16817085
2037 17124512.4416047 0.1 1712451.24416047
2038 19549000.9130871 0.1 1954900.09130871
2039 22316748.462362 0.1 2231674.8462362
2040 25476353.7096632 0.1 2547635.37096632
2041 29083295.8678773 0.1 2908329.58678773
2042 33200908.8968514 0.1 3320090.88968514
2043 37901493.5784676 0.1 3790149.35784677
2044 43267587.0393071 0.1 4326758.70393071
2045 49393412.0123322 0.1 4939341.20123322
2046 56386531.2850382 0.1 5638653.12850382
2047 64369736.3843739 0.1 6436973.6384374
2048 73483203.6616736 0.1 7348320.36616737
2049 83886955.6360933 0.1 8388695.56360935
generated growth MW
1114093.77777 1156206.52256971 131.987045955446
1169332.35711718 1213533.12021621 138.531178106873
1227309.75496346 1273702.06370108 145.399778961311
1288161.76637925 1336854.28114838 152.608936204153
1352030.91937512 1403137.6881275 160.175535174372
1419066.80873197 1472707.53410204 168.117298413475
1489426.44638293 1545726.76605621 176.452827175366
1563274.62916786 1622366.4101504 185.201644994338
1640784.32482164 1702805.97229989 194.38424341323
1722137.07710043 1787233.85861483 204.022129978861
1807523.43099475 1875847.81668635 214.137878617164
1897143.37902528 1968855.39875244 224.755182505986
1991206.82966678 2066474.44782818 235.898909569427
2089934.09899715 2168933.60793924 247.595160723658
2193556.42672337 2276472.85965352 259.871331010676
2302316.51779273 2389344.0821653 272.756173763162
2416469.11085808 2507811.64324852 286.279867950744
2536281.5749285 2632153.01846079 300.474088865387
2662034.53560287 2762659.44104866 315.372082311491
2794022.53235316 2899636.58407611 331.008742474442
2932554.70839684 3043405.27637424 347.420693650027
3077955.53477428 3194302.25398875 364.646376026113
3230565.57032715 3352680.94888552 382.726135717525
3390742.25935774 3518912.31676147 401.702319265007
3558860.7688375 3693385.70589956 421.619372819584
3735314.86712578 3876509.76910314 442.52394624465
3920517.84625688 4068713.42084539 464.465002379611
4114903.48995554 4270446.84187586 487.493931720988
4318927.08964826 4482182.53363696 511.664672789607
4533066.51085007 4704416.42496021 537.033838465777
4757823.31242457 4937669.03363422 563.660848588381
4993723.92133855 5182486.68556515 591.608069128441
5241320.86566303 5439442.79438509 620.940958263138
5501194.06870835 5709139.20450552 651.728219692411
5773952.20732467 5992207.60076155 684.041963557254
6060234.13754919 6289310.98794855 717.957875336593
15 DATA, PERCENTAGE GROWTH AND LOSSES ARE FROM DOE 2015 DATA AS WELL DUE TO LACK OF DATA FROM OTHER POWER DISTRIBU
generated growth MW
605173.204152248 628048.751269203 71.6950629302743

699347.985757039 725783.339618655 82.8519794085223
808177.893248863 838727.01761367 95.7450933348938
933943.502288262 969246.566674758 110.644585236845
1079280.28315651 1120077.07785983 127.862680120985
1247233.82812386 1294379.26682695 147.760190277049
1441323.67309347 1495805.70793641 170.754076248448
1665617.05092989 1728577.37545504 197.326184412676
1924814.12200357 1997572.09581531 228.033344271154
2224346.46799274 2308426.76448287 263.519037041423
2570490.91292078 2667655.46942919 304.526880071825
2970501.05659614 3082785.99653547 351.916209650168
3432759.27679216 3562517.57745491 406.68008875056
3966952.38543548 4116903.18560494 469.966117078189
4584274.61975074 4757560.20037732 543.100479495127
5297662.22212515 5497913.85412148 627.615736771859
6122064.52441062 6353478.56343335 725.282941031204
7074757.21734712 7342183.04016284 838.148748877036
8175704.36979732 8484745.99497566 968.578309928729
9447976.78405528 9805110.30649257 1119.30482950828
10918235.4540371 11330944.7541997 1293.48684408673
12617290.2574203 13094223.8291508 1494.77440972041
14580745.5893551 15131897.7726327 1727.38559048319
16849746.4672709 17486666.8837337 1996.19484974129
19471840.7417096 20207876.3217462 2306.83519654637
22501975.4811724 23352550.1543607 2665.81622766675
26003648.4106345 26986586.3205565 3080.66053887632
30050238.5325977 31186137.5491299 3560.06136405593
34726543.8143949 36039207.170579 4114.06474549989
40130558.164619 41647493.2632416 4754.28005288146
46375524.9359511 48128519.7785301 5494.12326238928
53592309.9863877 55618099.3038731 6349.09809404944
15 DATA, PERCENTAGE GROWTH AND LOSSES ARE FROM DOE 2015 DATA AS WELL DUE TO LACK OF DATA FROM OTHER POWER DISTRIBU
generated growth MW
1521914.3841 1579442.74781898 180.301683540979

1737387.02260088 1803060.25205519 205.828795896711
1983366.27726071 2058337.52254117 234.970036819768
2264171.27479528 2349756.94898254 268.237094632711
2584732.6438808 2682435.53781949 306.21410249081
2950679.09160144 3062214.76126398 349.567895121459
3368436.23739038 3495763.12716373 399.059717712755
3845339.4398801 3990693.27070757 455.558592546527
4389762.59777833 4555695.62397435 520.056578079264
5011265.18637179 5200691.01041664 593.686188403726
5720760.11145831 5937004.84367143 677.740278957926
6530705.32803857 6777565.98943843 773.694747652789
7455322.58838228 7737133.78222313 883.234450025471
8510847.16044544 8832557.18311028 1008.28278346008
9715812.90142131 10083070.629095 1151.03545994236
11091377.6920045 11510631.7687623 1313.99906036099
12661694.9456385 13140307.0145837 1500.0350473269
14454337.716042 15000711.6817084 1712.41000932745
16500782.8498793 17124512.4416047 1954.85301844803
18836963.6857652 19549000.9130871 2231.6211087999
21503901.0043958 22316748.462362 2547.57402538379
24548423.3085982 25476353.7096632 2908.25955589763
28023989.0806295 29083295.8678773 3320.01094382161
31991625.4546651 33200908.8968514 3790.05809324788
36520999.7865366 37901493.5784676 4326.65451808991
41691642.9363144 43267587.0393071 4939.22226476108
47594345.7432378 49393412.0123322 5638.51735300596
54332753.2135654 56386531.2850382 6436.81863984454
62025184.413542 64369736.3843739 7348.14342287373
70806710.0228113 73483203.6616736 8388.4935686842
80831524.0278409 83886955.6360933 9576.13648813851
92275651.1997027 95763670.8150515 10931.9258921292
OTHER POWER DISTRIBUTORS
OTHER POWER DISTRIBUTORS
year Annual Load Demand in MWh
Residential commercial industrial others total
2019 605930.6628 267077.4444 418526.5508 105810.1774 1397344.8354
2020 1466623.836915
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
Annual Load Demand in MWh

year Residential commercial industrial others total
2019 530930.6628 253077.4444 410526.5508 100810.1774 1295344.8354
2020 550999.84185384 262643.771798 426044.45442024 104620.802106 1344308.870178
2021 571827.635875915 272571.706372 442148.9347973 108575.468425 1395123.745471
2022 593442.720512025 282874.916873 458862.1645327 112679.621132 1447859.42305
2023 615874.855347379 293567.588731 476207.154352 116938.910811 1502588.509241
2024 639154.92487951 304664.443585 494207.7847865 121359.201639 1559386.35489
2025 663314.981039956 316180.759553 512888.8390514 125946.579461 1618331.159105
2026 688388.287323266 328132.392264 532276.0371676 130707.360165 1679504.076919
2027 714409.364584086 340535.796691 552396.0713725 135648.098379 1742989.331027
2028 741414.038565364 353408.049806 573276.6428704 140775.596498 1808874.32774
2029 769439.489223135 366766.874089 594946.4999709 146096.914045 1877249.777328
2030 798524.30191577 380630.661929 617435.4776698 151619.377396 1948209.818911
2031 828708.520528186 395018.50095 640774.5387257 157350.589862 2021852.150066
2032 860033.702604151 409950.200286 664995.8162895 163298.442159 2098278.161339
2033 892542.976562588 425446.317857 690132.65814529 169471.123272 2177593.075837
2034 926281.101076654 441528.188672 716219.6726232 175877.131732 2259906.094104
2035 961294.526697352 458217.954204 743292.7762483 182525.287311 2345330.544461
2036 997631.459806512 475538.592873 771389.2431905 189424.743172 2433984.039042
2037 1035341.9289872 493513.951683 800547.7565831 196584.998464 2525988.635717
2038 1074477.85390291 512168.779057 830808.46178197 204015.911406 2621471.006147
2039 1115093.11678044 531528.758905 862213.0216373 211727.712857 2720562.61018
2040 1157243.63659475 551620.545992 894804.6738552 219731.020403 2823399.876845
2041 1200987.44605803 572471.80263 928628.2905269 228036.852974 2930124.392189
2042 1246384.77151902 594111.23677 963730.4399089 236656.646016 3040883.094214
2043 1293498.11588244 616568.64152 1000159.450537 245602.267236 3155828.475175
2044 1342392.3446628 639874.936169 1037965.477768 254886.032937 3275118.791537
2045 1393134.77529105 664062.208756 1077200.572827 264520.724982 3398918.281857
2046 1445795.26979705 689163.760247 1117918.75448 274519.608387 3527397.392911
2047 1500446.33099538 715214.150385 1160176.0834 284896.449584 3660733.014363
2048 1557163.202307 742249.245269 1204030.739352 295665.535378 3799108.722306
1.0378
energy sales MW sys loss losses generated growth
1397344.8354 0.01135 15859.8638817898 1413204.69928179 1466623.8369147
1466623.83691464 0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
0.01135
MW 8760
147.870415
153.459916687
159.260701537769
165.280756055896
171.528368634809
178.012140969205
184.740999897841
191.724209693979
198.971384820412
206.492503166623
214.297919786322
222.398381154245
230.805039961875
239.529470472434
248.583684456292
257.98014772874
267.731797312886
277.852059251313
288.354867091013
299.254681067053
310.566508011388
322.305922014219
334.489085866356
347.132773312104
360.254392143302
373.872008166319
388.004370075006
402.670935263841
417.891896616814
433.68821030893
MW
167.422812433178
Number of Consumers Annual Energy Demand
Year
Residential Low Voltage High Voltage (kWhr)
2018 149,549 17,264 1,151 396,050,360
2019 155,978 17,422 1,161 414,318,429
2020 162748 17,602 1,173 432,225,979
2021 169794 17,802 1,187 449,732,954
2022 177,053 18,024 1,202 466,799,294
2023 184,459 18,267 1,218 483,384,943
2024 191,950 18,530 1,235 499,449,843
2025 199,460 18,815 1,254 514,953,936
2026 206,926 19,122 1,275 529,857,164
2027 214,283 19,449 1,297 544,119,471
2028 221,468 19,797 1,320 557,700,798
2029 228,416 20,166 1,344 570,561,088
2030 235,064 20,557 1,370 582,660,283
2031 241,346 20,968 1,398 593,958,325
2032 247,200 21,401 1,427 604,415,157
2033 252,560 21,855 1,457 613,990,722
2034 257,363 22,330 1,489 622,644,961
2035 261,545 22,826 1,522 630,337,817
2036 265,041 23,343 1,556 637,029,233
2037 267,788 23,881 1,592 642,679,150
2038 269,720 24,441 1,629 647,247,511
2039 270,775 25,021 1,668 650,694,259
2040 270,888 25,623 1,708 652,979,336
ENTHALPY CALCULATION A
h1 3528.55 TURBINE STAGE 1 h3*
h2 3088.1147058824
h3 3088.1147058824 STAGE 2 h5*
h3* 3290.7149411765
h4 3248.95 PUMP 1 h7*
h5 2039.959025
h5* 2596.0948735 2 h9*
h6 111.87 TF 193.306889391
h7 115.8798883 AT175MW
h7* 116.587515647059 THR 3708
h8 1087.31
h9 1102.9625 CTHR 3352.032
h9* 1105.72470588235
CTF 174.749428009
MT
SPECS MASS BALANC AT OFWH1

TURBINE M1
EFF 0.54 57.0862011472
INLET TEMP 585 W TURBINE 118378.581347
INLET PRES 16.5
STAGES 2 W PUMP 4653.80947407
EXT PRES 4
EXT TEMP 415 WNET 113724.771873
PUMP
EFF 0.85 QA 418473.136564
CONDENSER EFFICIENCY 0.27176122417

EFF NA
PRESSURE
TEMP DIFF
PLANT
CAPACITY 175000
300000
BOILER
EFF
GENERATOR
EFF 0.99
ON A CALCULATION B
3290.7149411765 TURBINE TOTAL 1649.426269118
2596.0948735 ACTUAL 890.6901853235
116.58751564706 PUMP TOTAL 19.6623883
1105.7247058824 ACTUAL 23.13222152941

331.38323895525
AT300MW QA TOTAL 2586.422794118
3708
ACTUAL 2381.060352941
3352.032
WNET IDEAL 1629.763880818
299.57044801555 ACTUAL 867.5579637941
MT
EFF IDEAL 0.630122764354
EFF ACTUAL 0.364357821809
M1 0.336769301216
91.615657014108 MASS BAL ACTUAL TURBINE 890.6901853235 KJ/KG
207012.70651109 ACTUAL TURBINE 173250 KW
5242.6545890275 MST 194.5120793456 KG/S

MASS BALANCE AT OFWH1
201770.05192206 M1 63.57333877119 KG/S
717121.63920868 Wpa = wpi(mst) 3824.572033134
0.2813609866029 HEAT BALANCE

BOILER
Qa=mt(h1-h9)+(mt-m1)(h4-h3) 492865.6391114 KW
CONDENSER
Qr = (mt-m1)(h5-h6) 252461.5486489 kw
MASS OF COOLING WATER
Qr = mwcpw(Tf-Ti)
mw=Qr/cpw(Tf-Ti) 5481.502239591 kg/s
PROXIMATE ANALYSIS
COMBINED MOISTURE 8.46 NA
FREE HYDROGEN 3.35 3.35
TOTAL CARBON 66.53 66.53
NITROGEN 1.33 1.33
FREE MOISTURE 7.8 NA
ASH 10.56 10.56
SULFUR 1.97 1.97
% DECIMAL
C 66.53 0.6653
H 4.29 0.0429
O 7.52 0.0752
S 1.97 0.0197
HHV = 33820C+144212(H-O/8)+9304S
HHV 27514.8368
MASS OF FUEL
Qsupplied = mfHHV
mst(h1-h9)=mfHHV
mf=mst(h1-h9)/HHV 17.1473329712686 kg/s
173250
KJ/KG
ENTHALPY CALCULATION A
h1 3528.55 TURBINE STAGE 1 h3*
h2 3142.412596401
h3 3142.412596401 STAGE 2 h5*
h3* 3347.06542030847
h4 3380.7 PUMP 1 h7*
h5 2052.957681
h5* 2756.66111007 2 h9*
h6 111.87 TF 333.597235767
h7 117.3849133 AT250MW
h7* 118.358133294118 THR 3708
h8 1184.56
h9 1198.88585 CTHR 3352.032
h9* 1201.41394117647
CTF 301.571901133
MT
SPECS MASS BALANC AT OFWH1

TURBINE M1
EFF 0.47 106.32630062
INLET TEMP 585 W TURBINE 176571.497532
INLET PRES 16.5
STAGES 1 W PUMP 6041.73335262
EXT PRES 5.5
EXT TEMP 480 WNET 170529.76418
PUMP
EFF 0.85 QA 708365.849166
CONDENSER EFFICIENCY 0.24073685142

EFF NA
PRESSURE
TEMP DIFF
PLANT
CAPACITY 250000
300000
BOILER
EFF
GENERATOR
EFF 0.99
ON A CALCULATION B
3347.0654203085 TURBINE TOTAL 1713.879722599
2756.66111007 ACTUAL 805.5234696215
118.35813329412 PUMP TOTAL 19.8407633
1201.4139411765 ACTUAL 23.34207447059

400.31668292055
AT300MW QA TOTAL 2567.951553599
3708
ACTUAL 2360.770638515
3352.032
WNET IDEAL 1694.038959299
361.88628136017 ACTUAL 782.1813951509
MT
EFF IDEAL 0.659684937173
EFF ACTUAL 0.331324603242
M1 0.305956981634
119.50412174969 MASS ACTUAL TURBINE 805.5234696215 KJ/KG
216932.67349095 ACTUAL TURBINE 252525.2525253 KW
6433.0610910784 MST 313.4921104706 KG/S

MASS BALANCE AT OFWH1
210499.61239987 M1 110.5943499427 KG/S
850311.03661004 Wpa = wpi(mst) 6219.922760265
0.2475560157834 HEAT BALANCE

BOILER
Qa=mt(h1-h9)+(mt-m1)(h4-h3) 778679.3116234 KW
CONDENSER
Qr = (mt-m1)(h5-h6) 393842.3434632 kw
MASS OF COOLING WATER
Qr = mwcpw(Tf-Ti)
mw=Qr/cpw(Tf-Ti) 17747.7611954 kg/s
PROXIMATE ANALYSIS
COMBINED MOISTURE 8.46 NA
FREE HYDROGEN 3.35 3.35
TOTAL CARBON 66.53 66.53
NITROGEN 1.33 1.33
FREE MOISTURE 7.8 NA
ASH 10.56 10.56
SULFUR 1.97 1.97
% DECIMAL
C 66.53 0.6653
H 4.29 0.0429
O 7.52 0.0752
S 1.97 0.0197
HHV = 33820C+144212(H-O/8)+9304S
HHV 27514.8368
MASS OF FUEL
Qsupplied = mfHHV
mst(h1-h9)=mfHHV
mf=mst(h1-h9)/HH 26.543182370291 kg/s
252525.3
KJ/KG
Residential 402316 0.0113525
Commercial 213870 0.0113525
Industrial 222285 0.0113525
2015 Others 73117 0.0113525
Total 1101588 0.0113525
Residential 422263.480842342 0.0113525
Commercial 224474.022031815 0.0113525
Industrial 233306.251401983 0.0113525
2016 Others 76742.2596385665 0.0113525
Total 1156206.52256971 0.0113525
Residential 443199.99018953 0.0113525
Commercial 235603.808702201 0.0113525
Industrial 244873.954352498 0.0113525
2017 Others 80547.2655392474 0.0113525
Total 1213533.12021621 0.0113525
Residential 465174.565681511 0.0113525
Commercial 247285.428276044 0.0113525
Industrial 257015.202807034 0.0113525
2018 Others 84540.9298137162 0.0113525
Total 1273702.06370108 0.0113525
Residential 488238.676324082 0.0113525
Commercial 259546.241525148 0.0113525
Industrial 269758.434083404 0.0113525
2019 Others 88732.6064506207 0.0113525
Total 1336854.28114838 0.0113525
Residential 512446.34303996 0.0113525
Commercial 272414.965812834 0.0113525
Industrial 283133.495467835 0.0113525
2020 Others 93132.1132245617 0.0113525
Total 1403137.6881275 0.0113525
Residential 537854.265196966 0.0113525
Commercial 285921.742355947 0.0113525
Industrial 297171.714123494 0.0113525
2021 Others 97749.7546913534 0.0113525
Total 1472707.53410204 0.0113525
Residential 564521.953409685 0.0113525
Commercial 300098.206821825 0.0113525
Industrial 311905.970465186 0.0113525
2022 Others 102596.346323427 0.0113525
Total 1545726.76605621 0.0113525
Residential 592511.868925651 0.0113525
Commercial 314977.563425588 0.0113525
Industrial 327370.775172099 0.0113525
2023 Others 107683.239841907 0.0113525
Total 1622366.4101504 0.0113525
Residential 621889.569922516 0.0113525
Commercial 330594.662701281 0.0113525
2024
Industrial 343602.350018956 0.0113525
2024 Others 113022.349804692 0.0113525
Total 1702805.97229989 0.0113525
Residential 652723.865058881 0.0113525
Commercial 346986.08312904 0.0113525
Industrial 360638.712714914 0.0113525
2025 Others 118626.181512816 0.0113525
Total 1787233.85861483 0.0113525
Residential 685086.974638419 0.0113525
Commercial 364190.21680947 0.0113525
Industrial 378519.765948908 0.0113525
2026 Others 124507.860300454 0.0113525
Total 1875847.81668635 0.0113525
Residential 719054.699764782 0.0113525
Commercial 382247.35938589 0.0113525
Industrial 397287.390850015 0.0113525
2027 Others 130681.162277169 0.0113525
Total 1968855.39875244 0.0113525
Residential 754706.59988348 0.0113525
Commercial 401199.804425078 0.0113525
Industrial 416985.545081725 0.0113525
2028 Others 137160.546594419 0.0113525
Total 2066474.44782818 0.0113525
Residential 792126.179126574 0.0113525
Commercial 421091.942477556 0.0113525
Industrial 437660.365799895 0.0113525
2029 Others 143961.189311879 0.0113525
Total 2168933.60793924 0.0113525
Residential 831401.081896648 0.0113525
Commercial 441970.365049454 0.0113525
Industrial 459360.277715518 0.0113525
2030 Others 151099.018942914 0.0113525
Total 2276472.85965352 0.0113525
Residential 872623.298148141 0.0113525
Commercial 463883.973729464 0.0113525
Industrial 482136.106515425 0.0113525
2031 Others 158590.75376246 0.0113525
Total 2389344.0821653 0.0113525
Residential 915889.378846874 0.0113525
Commercial 486884.094726486 0.0113525
Industrial 506041.197906565 0.0113525
2032 Others 166453.940964682 0.0113525
Total 2507811.64324852 0.0113525
Residential 961300.662112398 0.0113525
Commercial 511024.599086237 0.0113525
Industrial 531131.542562698 0.0113525
2033 Others 174706.997762138 0.0113525
Total 2632153.01846079 0.0113525
Residential 1008963.51057286 0.0113525
Commercial 536362.028868394 0.0113525
2034
Industrial 557465.907266148 0.0113525
2034 Others 183369.254522703 0.0113525
Total 2762659.44104866 0.0113525
Residential 1058989.56048828 0.0113525
Commercial 562955.729579805 0.0113525
Industrial 585105.97255177 0.0113525
2035 Others 192461.000045292 0.0113525
Total 2899636.58407611 0.0113525
AS OF 02212019

Residential 407306.8513 0.01
Commercial 154460.8615 0.01
2018 Industrial 308755.6004 0.01
Others 92811.7663 0.01
Total 963335.0795 0.01
Residential 426806.666805988 0.01
Commercial 161855.675244313 0.01
Industrial 323537.27476915 0.01
2019 Others 97255.1296116125 0.01
Total 1009454.74643106 0.01
Residential 447240.035979324 0.01
Commercial 169604.515696634 0.01
Industrial 339026.621798723 0.01
2020 Others 101911.218941768 0.01
Total 1057782.39241645 0.01
Residential 468651.652701834 0.01
Commercial 177724.33188561 0.01
Industrial 355257.521317337 0.01
2021 Others 106790.218548606 0.01
Total 1108423.72445339 0.01
Residential 491088.350574935 0.01
Commercial 186232.884274634 0.01
Industrial 372265.475150405 0.01
2022 Others 111902.80026162 0.01
Total 1161489.51026159 0.01
Residential 514599.20535871 0.01
Commercial 195148.783609282 0.01
Industrial 390087.68477323 0.01
2023 Others 117260.146824145 0.01
Total 1217095.82056537 0.01
Residential 539235.642315258 0.01
Commercial 204491.531624577 0.01
Industrial 408763.132681749 0.01
2024 Others 122873.976353351 0.01
Total 1275364.28297493 0.01
Residential 565051.548691101 0.01
Commercial 214281.563701103 0.01
Industrial 428332.667658887 0.01
2025 Others 128756.567971268 0.01
Total 1336422.34802236 0.01
Residential 592103.391584688 0.01
Commercial 224540.293563293 0.01
Industrial 448839.094123057 0.01
2026 Others 134920.788662892 0.01
Total 1400403.56793393 0.01
Residential 620450.341456805 0.01
Commercial 235290.160117636 0.01
Industrial 470327.265754198 0.01
2027 Others 141380.121420128 0.01
Total 1467447.88874877 0.01
Residential 650154.401554049 0.01
Commercial 246554.676533268 0.01
Industrial 492844.18360218 0.01
2028 Others 148148.694733117 0.01
Total 1537701.95642261 0.01
Residential 681280.543528449 0.01
Commercial 258358.481672298 0.01
Industrial 516439.098892135 0.01
2029 Others 155241.313493465 0.01
Total 1611319.43758635 0.01
Residential 713896.849549874 0.01
Commercial 270727.39398236 0.01
Industrial 541163.620751596 0.01
2030 Others 162673.491376965 0.01
Total 1688461.35566079 0.01
Residential 748074.661222074 0.01
Commercial 283688.467969265 0.01
Industrial 567071.829095078 0.01
2031 Others 170461.484776637 0.01
Total 1769296.44306305 0.01
Residential 783888.735628081 0.01
Commercial 297270.053373294 0.01
Industrial 594220.392913005 0.01
2032 Others 178622.328360318 0.01
Total 1854001.5102747 0.01
Residential 821417.408846276 0.01
Commercial 311501.85717854 0.01
Industrial 622668.694223716 0.01
2033 Others 187173.872330569 0.01
Total 1942761.8325791 0.01
Residential 860742.767294791 0.01
Commercial 326415.008590963 0.01
Industrial 652478.957959676 0.01
2034 Others 196134.821468395 0.01
Total 2035771.55531382 0.01
Residential 901950.827279029 0.01
Commercial 342042.127127255 0.01
Industrial 683716.388071995 0.01
2035 Others 205524.776046194 0.01
Total 2133234.11852447 0.01
Residential 945131.723135013 0.01
Commercial 358417.393963473 0.01
Industrial 716449.310150942 0.01
2036 Others 215364.274699405 0.01
Total 2235362.70194883 0.01
Residential 990379.904380102 0.01
Commercial 375576.626699474 0.01
Industrial 750749.320874419 0.01
2037 Others 225674.83935064 0.01
Total 2342380.69130463 0.01
Residential 1037794.3423023 0.01
Commercial 393557.357702711 0.01
Industrial 786691.444611282 0.01
2038 Others 236479.022284551 0.01
Total 2454522.16690084 0.01
Residential 1087478.74644002 0.01
Commercial 412398.916202729 0.01
Industrial 824354.297522047 0.01
2039 Others 247800.455476424 0.01
Total 2572032.41564122 0.01
Residential 1139541.79142584 0.01
Commercial 432142.514315934 0.01
Industrial 863820.259515915 0.01
Others 259663.902282358 0.01
Total 2695168.46754005 0.01
Residential 1194097.35469035 0.01
Commercial 452831.33718881 0.01
Industrial 905175.65444024 0.01
Others 272095.311604126 0.01
Total 2824199.65792353 0.01
Residential 1251264.76554615 0.01
Commercial 474510.637456724 0.01
Industrial 948510.938896566 0.01
Others 285121.874647174 0.01
Total 2959408.21654662 0.01
Residential 1311169.06619667 0.01
Commercial 497227.834224965 0.01
Industrial 993920.900096239 0.01
Others 298772.084395907 0.01
Total 3101089.88491378 0.01
Residential 1373941.28524084 0.01
Commercial 521032.616788485 0.01
Industrial 1041504.86318835 0.01
Others 313075.797936361 0.01
Total 3249554.56315403 0.01
Residential 1439718.72427174 0.01
Commercial 545977.053317234 0.01
Industrial 1091366.90851349 0.01
Others 328064.301762565 0.01
Total 3405126.98786503 0.01
Residential 1508645.25819625 0.01
Commercial 572115.704744796 0.01
Industrial 1143616.09925857 0.01
Others 343770.380209447 0.01
Total 3568147.44240907 0.01
Residential 1580871.6499324 0.01
Commercial 599505.744109454 0.01
Industrial 1198366.72001058 0.01
Others 360228.387161975 0.01
Total 3738972.50121441 0.01
Residential 1656555.88017291 0.01
Commercial 628207.081608694 0.01
Industrial 1255738.52673108 0.01
Others 377474.321197354 0.01
Total 3917975.80971005 0.01
Residential 1735863.49293619 0.01
Commercial 658282.49564071 0.01
Industrial 1315857.00869833 0.01
Others 395545.904324678 0.01
Total 4105548.90159991 0.01
Residential 1818967.95766051 0.01
Commercial 689797.770119509 0.01
Industrial 1378853.66298977 0.01
Others 414482.664494222 0.01
Total 4302102.05526401 0.01
Residential 1906051.04863351 0.01
Commercial 722821.838363981 0.01
Industrial 1444866.2821054 0.01
Others 434326.022056883 0.01
Total 4508065.19115978 0.01
Residential 1997303.24258684 0.01
Commercial 757426.933875656 0.01
Industrial 1514039.2553612 0.01
Others 455119.380362856 0.01
Total 4723888.81218655 0.01
Residential 2092924.13532568 0.01
Commercial 793688.748334954 0.01
Industrial 1586523.88471162 0.01
Others 476908.220697728 0.01
Total 4950044.98906998 0.01
Residential 2193122.8783044 0.01
Commercial 831686.59716149 0.01
Industrial 1662478.71569218 0.01
Others 499740.201763631 0.01
Total 5187028.39292171 0.01
Residential 2298118.63610322 0.01
Commercial 871503.593000596 0.01
Industrial 1742069.88420595 0.01
Others 523665.263923065 0.01
Total 5435357.37723284 0.01
Residential 2408141.06580667 0.01
Commercial 913226.8275155 0.01
Industrial 1825471.47991231 0.01
Others 548735.738433382 0.01
Total 5695575.11166786 0.01
Residential 2523430.81933216 0.01
Commercial 956947.561882804 0.01
Industrial 1912865.92701311 0.01
Others 575006.46191088 0.01
Total 5968250.77013896 0.01
Residential 2644240.06980769 0.01
Commercial 1002761.42640794 0.01
Industrial 2004444.38326886 0.01
Others 602534.896274864 0.01
Total 6253980.77575936 0.01
Residential 2770833.06314973 0.01
Commercial 1050768.62969722 0.01
Industrial 2100407.15811786 0.01
Others 631381.254434023 0.01
Total 6553390.10539884 0.01
Residential 2903486.69604803 0.01
Commercial 1101074.17784398 0.01
Industrial 2200964.15081275 0.01
Others 661608.631990052 0.01
Total 6867133.65669481 0.01
Residential 3042491.12162132 0.01
Commercial 1153788.10410826 0.01
Industrial 2306335.30953291 0.01
Others 693283.145246576 0.01
Total 7195897.68050908 0.01
Residential 3188150.38406895 0.01
Commercial 1209025.70959244 0.01
Industrial 2416751.1124768 0.01
Year 2018
Energy Sales (MW) 477306.8513 154460.8615 198755.6004
System Losses % 0.0113525 0.0113525 0.0113525
Losses 5418.6260293833 1753.51693017877 2256.372953541
Demand Annual
Growth Rate 1.0378 1.0378 1.0378
Generated
Power 482725.47732938 156214.378430179 201011.97335354
Yearly Growth 500972.50037243 162119.28193484 208610.22594631
MW 57.188641595027 18.5067673441598 23.813952733597
LATEST
Year 2018
Energy Sales (MW) 377306.8513 154460.8615 198755.6004
System Losses % 0.0113525 0.0113525 0.0113525
Losses 4283.3760293833 1753.51693017877 2256.372953541
Demand Annual
Growth Rate 1.0378 1.0378 1.0378
Generated
Power 381590.22732938 156214.378430179 201011.97335354
Yearly Growth 396014.33792243 162119.28193484 208610.22594631
MW 45.207116201191 18.5067673441598 23.813952733597
4567.29239000002 1.0378 406883.2924 422263.480842342 48.2035937035
2427.95917500003 1.0378 216297.9592 224474.022031815 25.6248883598
2523.49046250002 1.0378 224808.4905 233306.251401983 26.6331337217
830.060742500005 1.0378 73947.06074 76742.2596385665 8.76053192221
12505.77777 1.0378 1114093.778 1156206.52256971 131.987045955 15
4793.74616626272 1.0378 427057.227 443199.99018953 50.593606186
2548.34133511622 1.0378 227022.3634 235603.808702201 26.8954119523
2648.60921904104 1.0378 235954.8606 244873.954352498 27.9536477571
871.216502546828 1.0378 77613.47614 80547.2655392474 9.1948933264
13125.8345474727 1.0378 1169332.357 1213533.12021621 138.531178107 16
5031.4278886267 1.0378 448231.4181 465174.565681511 53.10211937
2674.69223829175 1.0378 238278.5009 247285.428276044 28.2289301685
2779.93156678675 1.0378 247653.8859 257015.202807034 29.3396350236
914.412832034315 1.0378 81461.67837 84540.9298137162 9.65079107463
13776.6347472547 1.0378 1227309.755 1273702.06370108 145.399778961 17
5280.89425689942 1.0378 470455.4599 488238.676324082 55.7350087128
2807.3078245038 1.0378 250092.7361 259546.241525148 29.6285663841
2917.76508986688 1.0378 259932.9679 269758.434083404 30.7943417903
959.750905710214 1.0378 85500.68072 88732.6064506207 10.1292929738
14459.7026781666 1.0378 1288161.766 1336854.28114838 152.608936204 18
5542.7295729692 1.0378 493781.4059 512446.34303996 58.4984409863
2946.49870691428 1.0378 262492.7402 272414.965812834 31.0975988371
3062.43262293184 1.0378 272820.8667 283133.495467835 32.3211752817
1007.33691473068 1.0378 89739.94337 93132.1132245617 10.6315197745
15176.6382267373 1.0378 1352030.919 1403137.6881275 160.175535174 19
5817.54710936121 1.0378 518263.8901 537854.265196966 61.3988887211
3092.59089939023 1.0378 275507.5567 285921.742355947 32.6394683055
3214.27300729865 1.0378 286347.7685 297171.714123494 33.9237116579
1057.28231538185 1.0378 94189.39554 97749.7546913534 11.1586477958
15929.1206044676 1.0378 1419066.809 1472707.53410204 168.117298413 20
6105.99054564862 1.0378 543960.2557 564521.953409685 64.4431453664
3245.9265800959 1.0378 289167.6689 300098.206821825 34.2577861669
3373.64188458701 1.0378 300545.356 311905.970465186 35.605704391
1109.7040901336 1.0378 98859.45878 102596.346323427 11.7119116808
16718.9122808934 1.0378 1489426.446 1545726.76605621 176.452827175 21
6408.73547608347 1.0378 570930.6889 592511.868925651 67.6383412016
3406.86489294481 1.0378 303505.0717 314977.563425588 35.9563428568
3540.91252970608 1.0378 315446.883 327370.775172099 37.3710930562
1164.72502163672 1.0378 103761.0713 107683.239841907 12.2926072879
17547.8631116531 1.0378 1563274.629 1622366.4101504 185.201644994 22
6726.49099197856 1.0378 599238.3599 621889.569922516 70.9919600368
3575.78278878902 1.0378 318553.3462 330594.662701281 37.7391167467
3716.47672514128 1.0378 331087.2519 343602.350018956 39.2240125592
1222.47398030527 1.0378 108905.7138 113022.349804692 12.9020947266
18417.9146712327 1.0378 1640784.325 1702805.97229989 194.384243413 23
7060.00134254538 1.0378 628949.5713 652723.865058881 74.5118567419
3753.0759083163 1.0378 334347.7386 346986.08312904 39.6102834622
3900.74567859026 1.0378 347503.0957 360638.712714914 41.1688028213
1283.08622615779 1.0378 114305.436 118626.181512816 13.5418015426
19331.1048005347 1.0378 1722137.077 1787233.85861483 204.022129979 24
7410.04767808097 1.0378 660133.9127 685086.974638419 78.2062756437
3939.15950872248 1.0378 350925.2426 364190.21680947 41.5742256632
4094.15098609612 1.0378 364732.8637 378519.765948908 43.2100189439
1346.70372562426 1.0378 119972.8852 124507.860300454 14.2132260617
20289.5723799251 1.0378 1807523.431 1875847.81668635 214.137878617 25
7777.44987958274 1.0378 692864.4245 719054.699764782 82.0838698362
4134.46943632956 1.0378 368324.6862 382247.35938589 43.6355433089
4297.14564293501 1.0378 382816.9116 397287.390850015 45.3524418779
1413.47548406091 1.0378 125921.3358 130681.162277169 14.9179408992
21295.5623389319 1.0378 1897143.379 1968855.39875244 224.755182506 26
8163.06847907975 1.0378 727217.7682 754706.59988348 86.1537214479
4339.46314742835 1.0378 386586.8225 401199.804425078 45.7990644321
4510.20510462485 1.0378 401797.596 416985.545081725 47.6010896212
1483.55789475158 1.0378 132164.7202 137160.546594419 15.6575966432
22351.4309143373 1.0378 1991206.83 2066474.44782818 235.898909569 27
8567.8066751773 1.0378 763274.4066 792126.179126574 90.425362914
4554.62077973573 1.0378 405754.4252 421091.942477556 48.0698564472
4733.82840054034 1.0378 421719.3735 437660.365799895 49.9612289726
1557.11510521316 1.0378 138717.6617 143961.189311879 16.4339257205
23459.6511689697 1.0378 2089934.099 2168933.60793924 247.595160724 28
8992.61244853446 1.0378 801118.7916 831401.081896648 94.9087993033
4780.44627697649 1.0378 425872.3888 441970.365049454 50.4532380193
4968.53930274333 1.0378 442628.9051 459360.277715518 52.4383878671
1634.31940166312 1.0378 145595.5087 151099.018942914 17.2487464547
24622.8187841303 1.0378 2193556.427 2276472.85965352 259.871331011 29
9438.48078223178 1.0378 840839.5627 872623.298148141 99.6145317521
5017.46856922394 1.0378 446987.8336 463883.973729464 52.9547915216
5214.88755276549 1.0378 464575.1653 482136.106515425 55.0383683237
1715.35161254945 1.0378 152814.3706 158590.75376246 18.1039673245
25843.6581392167 1.0378 2302316.518 2389344.0821653 272.756173763 30
9906.45599222684 1.0378 882529.7541 915889.378846874 104.55358206
5266.24281176378 1.0378 469150.2165 486884.094726486 55.5803761103
5473.4501492164 1.0378 487609.5567 506041.197906565 57.767260035
1800.40153208835 1.0378 160391.1553 166453.940964682 19.0015914343
27125.0286927819 1.0378 2416469.111 2507811.64324852 286.279867951 31
10397.6341733593 1.0378 926287.013 961300.662112398 109.737518506
5527.35168538248 1.0378 492411.4464 511024.599086237 58.3361414482
5744.83269923431 1.0378 511786.0306 531131.542562698 60.6314546304
1889.66836480156 1.0378 168343.6093 174706.997762138 19.9437212057
28469.931679979 1.0378 2536281.575 2632153.01846079 300.474088865 32
10913.1657666311 1.0378 972213.8279 1008963.51057286 115.178482942
5801.40676112653 1.0378 516826.0058 536362.028868394 61.2285421083
6029.67083694309 1.0378 537161.2134 557465.907266148 63.6376606468
1983.36119209469 1.0378 176690.359 183369.254522703 20.9325633017
29881.5171420765 1.0378 2662034.536 2762659.44104866 315.372082311 33
11454.2582537784 1.0378 1020417.769 1058989.56048828 120.889219234
6089.04993272852 1.0378 542451.0788 562955.729579805 64.2643526918
6328.631712239 1.0378 563794.539 585105.97255177 66.7929192411
2081.69946196899 1.0378 185450.954 192461.000045292 21.9704337951
31363.0913045052 1.0378 2794022.532 2899636.58407611 331.008742474 34
12022.1789854434 1.0378 1071011.739 1111495.98322583 126.883103108
6390.95492005476 1.0378 569346.6845 590867.989173955 67.4506836957
6642.41555339401 1.0378 591748.3881 614116.477175539 70.1046206821
2184.91350301419 1.0378 194645.9135 202003.529080432 23.0597635937
32918.1243207245 1.0378 2932554.708 3043405.27637424 347.42069365 35

4073.06851299998 1.0375 411379.9198 426806.666805988 48.7222222381
1544.608615 1.0375 156005.4701 161855.675244313 18.4766752562
3087.55600400001 1.0375 311843.1564 323537.27476915 36.9334788549
928.117662999997 1.0375 93739.88396 97255.1296116125 11.1021837456
9633.35079499998 1.0375 972968.4303 1009454.74643106 115.234560095
4268.06666805985 1.0375 431074.7335 447240.035979324 51.0547986278
1618.55675244314 1.0375 163474.232 169604.515696634 19.3612460841
3235.37274769152 1.0375 326772.6475 339026.621798723 38.7016691551
972.551296116129 1.0375 98227.68091 101911.218941768 11.6337007924
10094.5474643107 1.0375 1019549.294 1057782.39241645 120.751414659
4472.40035979322 1.0375 451712.4363 468651.652701834 53.4990471121
1696.04515696634 1.0375 171300.5609 177724.33188561 20.2881657404
3390.26621798723 1.0375 342416.888 355257.521317337 40.5545115659
1019.11218941769 1.0375 102930.3311 106790.218548606 12.1906642179
10577.8239241645 1.0375 1068360.216 1108423.72445339 126.532388636
4686.51652701834 1.0375 473338.1692 491088.350574935 56.0603139926
1777.24331885611 1.0375 179501.5752 186232.884274634 21.2594616752
3552.57521317335 1.0375 358810.0965 372265.475150405 42.4960588071
1067.90218548606 1.0375 107858.1207 111902.80026162 12.7742922673
11084.2372445338 1.0375 1119507.962 1161489.51026159 132.590126742
4910.88350574934 1.0375 495999.2341 514599.20535871 58.744201525
1862.32884274636 1.0375 188095.2131 195148.783609282 22.2772584029
3722.65475150407 1.0375 375988.1299 390087.68477323 44.5305576225
1119.02800261621 1.0375 113021.8283 117260.146824145 13.3858615096
11614.8951026159 1.0375 1173104.405 1217095.82056537 138.93787906
5145.99205358711 1.0375 519745.1974 539235.642315258 61.556580173
1951.48783609283 1.0375 197100.2714 204491.531624577 23.3437821489
3900.87684773229 1.0375 393988.5616 408763.132681749 46.6624580687
1172.60146824145 1.0375 118432.7483 122873.976353351 14.0267096294
12170.9582056536 1.0375 1229266.779 1275364.28297493 145.58953002
5392.35642315261 1.0375 544627.9987 565051.548691101 64.5036014488
2044.91531624578 1.0375 206536.4469 214281.563701103 24.4613657193
4087.6313268175 1.0375 412850.764 428332.667658887 48.8964232487
1228.73976353351 1.0375 124102.7161 128756.567971268 14.6982383529
12753.6428297493 1.0375 1288117.926 1336422.34802236 152.55962877
5650.51548691106 1.0375 570702.0642 592103.391584688 67.5917113681
2142.81563701102 1.0375 216424.3793 224540.293563293 25.6324536031
4283.32667658886 1.0375 432615.9943 448839.094123057 51.2373395118
1287.56567971269 1.0375 130044.1337 134920.788662892 15.401916514
13364.2234802237 1.0375 1349786.572 1400403.56793393 159.863420997
5921.03391584684 1.0375 598024.4255 620450.341456805 70.8276645499
2245.40293563294 1.0375 226785.6965 235290.160117636 26.8596073194
4488.39094123058 1.0375 453327.4851 470327.265754198 53.6903271409
1349.20788662892 1.0375 136269.9965 141380.121420128 16.1392832671
14004.0356793392 1.0375 1414407.604 1467447.88874877 167.516882277
6204.50341456803 1.0375 626654.8449 650154.401554049 74.2185389902
2352.90160117636 1.0375 237643.0617 246554.676533268 28.1455110198
4703.27265754197 1.0375 475030.5384 492844.18360218 56.2607515528
1413.80121420129 1.0375 142793.9226 148148.694733117 16.9119514536
14674.4788874877 1.0375 1482122.368 1537701.95642261 175.536753016
6501.54401554051 1.0375 656655.9456 681280.543528449 77.7717515443
2465.54676533269 1.0375 249020.2233 258358.481672298 29.4929773599
4928.44183602178 1.0375 497772.6254 516439.098892135 58.9542350333
1481.48694733117 1.0375 149630.1817 155241.313493465 17.7216111294
15377.0195642263 1.0375 1553078.976 1611319.43758635 183.940575067
6812.80543528451 1.0375 688093.349 713896.849549874 81.4950741495
2583.58481672299 1.0375 260942.0665 270727.39398236 30.904953651
5164.39098892134 1.0375 521603.4899 541163.620751596 61.7766690356
1552.41313493464 1.0375 156793.7266 162673.491376965 18.5700332622
16113.1943758635 1.0375 1627432.632 1688461.35566079 192.746730098
7138.96849549876 1.0375 721035.818 748074.661222074 85.3966508244
2707.27393982362 1.0375 273434.6679 283688.467969265 32.384528307
5411.63620751596 1.0375 546575.257 567071.829095078 64.7342270656
1626.73491376964 1.0375 164300.2263 170461.484776637 19.4590736046
16884.6135566079 1.0375 1705345.969 1769296.44306305 201.974479802
7480.74661222077 1.0375 755555.4078 783888.735628081 89.4850154827
2836.88467969268 1.0375 286525.3526 297270.053373294 33.9349375997
5670.71829095075 1.0375 572742.5474 594220.392913005 67.8333781864
1704.61484776638 1.0375 172166.0996 178622.328360318 20.3906767535
17692.9644306307 1.0375 1786989.407 1854001.5102747 211.644008022
7838.88735628082 1.0375 791727.623 821417.408846276 93.7691105989
2972.70053373295 1.0375 300242.7539 311501.85717854 35.5595727373
5942.2039291301 1.0375 600162.5968 622668.694223716 71.0809011671
1786.22328360318 1.0375 180408.5516 187173.872330569 21.366880403
18540.0151027469 1.0375 1872541.525 1942761.8325791 221.776464906
8214.17408846272 1.0375 829631.5829 860742.767294791 98.2583067688
3115.01857178542 1.0375 314616.8758 326415.008590963 37.2619872821
6226.6869422372 1.0375 628895.3812 652478.957959676 74.4838993105
1871.73872330569 1.0375 189045.6111 196134.821468395 22.3898198023
19427.6183257911 1.0375 1962189.451 2035771.55531382 232.394013164
8607.42767294787 1.0375 869350.195 901950.827279029 102.962423205
3264.15008590964 1.0375 329679.1587 342042.127127255 39.0459049232
6524.78957959672 1.0375 659003.7475 683716.388071995 78.04981599
1961.34821468394 1.0375 198096.1697 205524.776046194 23.4617324254
20357.7155531382 1.0375 2056129.271 2133234.11852447 243.519876544
9019.50827279035 1.0375 910970.3356 945131.723135013 107.891749216
3420.42127127253 1.0375 345462.5484 358417.393963473 40.9152276214
6837.16388071992 1.0375 690553.552 716449.310150942 81.7864509305
2055.24776046193 1.0375 207580.0238 215364.274699405 24.5849628652
21332.3411852447 1.0375 2154566.46 2235362.70194883 255.178390633
9451.31723135011 1.0375 954583.0404 990379.904380102 113.05706671
3584.17393963475 1.0375 362001.5679 375576.626699474 42.8740441438
7164.4931015094 1.0375 723613.8033 750749.320874419 85.7019772688
2153.64274699407 1.0375 217517.9174 225674.83935064 25.7619679624
22353.6270194883 1.0375 2257716.329 2342380.69130463 267.395056085
9903.79904380103 1.0375 1000283.703 1037794.3423023 118.469673779
3755.76626699476 1.0375 379332.393 393557.357702711 44.9266390072
7507.49320874421 1.0375 758256.8141 786691.444611282 89.8049594305
2256.74839350639 1.0375 227931.5877 236479.022284551 26.9953221786
23423.8069130462 1.0375 2365804.498 2454522.16690084 280.196594395
10377.943423023 1.0375 1048172.286 1087478.74644002 124.141409411
3935.57357702713 1.0375 397492.9313 412398.916202729 47.0775018496
7866.91444611282 1.0375 794558.3591 824354.297522047 94.1043718632
2364.79022284551 1.0375 238843.8125 247800.455476424 28.2877232279
24545.2216690085 1.0375 2479067.389 2572032.41564122 293.611006352
10874.7874644003 1.0375 1098353.534 1139541.79142584 130.084679387
4123.98916202731 1.0375 416522.9054 432142.514315934 49.3313372507
8243.54297522048 1.0375 832597.8405 863820.259515915 98.6096186662
2478.00455476425 1.0375 250278.46 259663.902282358 29.6419979774
25720.3241564124 1.0375 2597752.74 2695168.46754005 307.667633281
11395.4179142583 1.0375 1150937.209 1194097.35469035 136.312483412
4321.42514315934 1.0375 436463.9395 452831.33718881 51.6930750216
8638.20259515918 1.0375 872458.4621 905175.65444024 103.33055416
2596.6390228236 1.0375 262260.5413 272095.311604126 31.0611086306
26951.6846754006 1.0375 2722120.152 2824199.65792353 322.397221224
11940.9735469036 1.0375 1206038.328 1251264.76554615 142.838443555
4528.31337188813 1.0375 457359.6506 474510.637456724 54.1678809882
9051.75654440245 1.0375 914227.411 948510.938896566 108.27750444
2720.95311604126 1.0375 274816.2647 285121.874647174 32.5481592063
28241.9965792354 1.0375 2852441.655 2959408.21654662 337.83198819
12512.6476554614 1.0375 1263777.413 1311169.06619667 149.676834041
4745.10637456726 1.0375 479255.7438 497227.834224965 56.7611682905
9485.10938896565 1.0375 957996.0483 993920.900096239 113.461289965
2851.21874647174 1.0375 287973.0934 298772.084395907 34.1064023283
29594.0821654662 1.0375 2989002.299 3101089.88491378 354.005694625
13111.6906619668 1.0375 1324280.757 1373941.28524084 156.84261247
4972.27834224963 1.0375 502200.1126 521032.616788485 59.4786092224
9939.20900096244 1.0375 1003860.109 1041504.86318835 118.893249222
2987.72084395908 1.0375 301759.8052 313075.797936361 35.7392463398
31010.8988491381 1.0375 3132100.784 3249554.56315403 370.953717255
13739.4128524084 1.0375 1387680.698 1439718.72427174 164.351452542
5210.32616788481 1.0375 526242.943 545977.053317234 62.326147639
10415.0486318835 1.0375 1051919.912 1091366.90851349 124.585263529
3130.75797936361 1.0375 316206.5559 328064.301762565 37.4502627583
32495.5456315405 1.0375 3282050.109 3405126.98786503 388.713126469
14397.1872427175 1.0375 1454115.912 1508645.25819625 172.219778333
5459.7705331723 1.0375 551436.8239 572115.704744796 65.3100119572
10913.669085135 1.0375 1102280.578 1143616.09925857 130.54978302
3280.64301762567 1.0375 331344.9448 343770.380209447 39.2431940878
34051.2698786506 1.0375 3439178.258 3568147.44240907 407.322767398
15086.4525819626 1.0375 1523731.711 1580871.6499324 180.464800221
5721.15704744798 1.0375 577836.8618 599505.744109454 68.4367287796
11436.1609925858 1.0375 1155052.26 1198366.72001058 136.799853882
3437.7038020945 1.0375 347208.084 360228.387161975 41.1219620048
35681.4744240907 1.0375 3603828.917 3738972.50121441 426.823344887
15808.716499324 1.0375 1596680.366 1656555.88017291 189.104552531
5995.05744109454 1.0375 605500.8016 628207.081608694 71.7131371699
11983.6672001057 1.0375 1210350.387 1255738.52673108 143.349146887
3602.28387161973 1.0375 363830.671 377474.321197354 43.0906759358
37389.7250121441 1.0375 3776362.226 3917975.80971005 447.257512524
16565.5588017292 1.0375 1673121.439 1735863.49293619 198.157932984
6282.07081608695 1.0375 634489.1524 658282.49564071 75.146403612
12557.3852673108 1.0375 1268295.912 1315857.00869833 150.211987294
3774.74321197357 1.0375 381249.0644 395545.904324678 45.1536420462
39179.7580971005 1.0375 3957155.568 4105548.90159991 468.669965936
17358.634929362 1.0375 1753222.128 1818967.95766051 207.644744025
6582.82495640707 1.0375 664865.3206 689797.770119509 78.7440376849
13158.5700869833 1.0375 1329015.579 1378853.66298977 157.403386186
3955.45904324675 1.0375 399501.3634 414482.664494222 47.3153726592
41055.4890159993 1.0375 4146604.391 4302102.05526401 491.107540555
18189.6795766051 1.0375 1837157.637 1906051.04863351 217.585736145
6897.97770119505 1.0375 696695.7478 722821.838363981 82.513908489
13788.5366298978 1.0375 1392642.2 1444866.2821054 164.9390733
4144.82664494222 1.0375 418627.4911 434326.022056883 49.5805961252
43021.0205526399 1.0375 4345123.076 4508065.19115978 514.619314059
19060.510486335 1.0375 1925111.559 1997303.24258684 228.002653263
7228.21838363982 1.0375 730050.0567 757426.933875656 86.464261858
14448.662821054 1.0375 1459314.945 1514039.2553612 172.835531434
4343.2602205688 1.0375 438669.2823 455119.380362856 51.9542671647
45080.6519115977 1.0375 4553145.843 4723888.81218655 539.25671372
19973.0324258683 1.0375 2017276.275 2092924.13532568 238.918280288
7574.26933875657 1.0375 765001.2032 793688.748334954 90.6037383944
15140.3925536119 1.0375 1529179.648 1586523.88471162 181.110032501
4551.19380362856 1.0375 459670.5742 476908.220697728 54.4415777052
47238.8881218657 1.0375 4771127.7 4950044.98906998 565.073628889
20929.2413532566 1.0375 2113853.377 2193122.8783044 250.356492957
7936.88748334954 1.0375 801625.6358 831686.59716149 94.94139237
15865.2388471162 1.0375 1602389.124 1662478.71569218 189.780675307
4769.0822069773 1.0375 481677.3029 499740.201763631 57.0479682379
49500.4498907002 1.0375 4999545.439 5187028.39292171 592.126528872
21931.228783044 1.0375 2215054.107 2298118.63610322 262.342310057
8316.86597161496 1.0375 840003.4631 871503.593000596 99.4867115297
16624.7871569218 1.0375 1679103.503 1742069.88420595 198.866425138
4997.40201763634 1.0375 504737.6038 523665.263923065 59.7791397172
51870.2839292167 1.0375 5238898.677 5435357.37723284 620.474586442
22981.1863610321 1.0375 2321099.822 2408141.06580667 274.901948151
8715.03593000595 1.0375 880218.6289 913226.8275155 104.249637844
17420.6988420596 1.0375 1759490.583 1825471.47991231 208.387155241
5236.65263923066 1.0375 528901.9166 548735.738433382 62.6410660312
54353.573772328 1.0375 5489710.951 5695575.11166786 650.179807268
24081.4106580666 1.0375 2432222.476 2523430.81933216 288.062878919
9132.26827515499 1.0375 922359.0958 956947.561882804 109.240589256
18254.7147991231 1.0375 1843726.195 1912865.92701311 218.363690298
5487.35738433385 1.0375 554223.0958 575006.46191088 65.6400070675
56955.7511166791 1.0375 5752530.863 5968250.77013896 681.307165541
25234.3081933218 1.0375 2548665.128 2644240.06980769 301.853889247
9569.47561882809 1.0375 966517.0375 1002761.42640794 114.470482467
19128.659270131 1.0375 1931994.586 2004444.38326886 228.817851971
5750.0646191088 1.0375 580756.5265 602534.896274864 68.7825224058
59682.5077013895 1.0375 6027933.278 6253980.77575936 713.924746091
26442.4006980769 1.0375 2670682.471 2770833.06314973 316.305144195
10027.6142640795 1.0375 1012789.041 1050768.62969722 119.950756815
20044.4438326887 1.0375 2024488.827 2100407.15811786 239.772506634
6025.34896274866 1.0375 608560.2452 631381.254434023 72.075485666
62539.8077575937 1.0375 6316520.584 6553390.10539884 748.10389331
27708.3306314973 1.0375 2798541.394 2903486.69604803 331.448252974
10507.6862969722 1.0375 1061276.316 1101074.17784398 125.693399297
21004.0715811788 1.0375 2121411.23 2200964.15081275 251.25161539
6313.81254434027 1.0375 637695.067 661608.631990052 75.5260995422
65533.9010539884 1.0375 6618924.006 6867133.65669481 783.919367203
29034.8669604803 1.0375 2932521.563 3042491.12162132 347.316338085
11010.7417784398 1.0375 1112084.92 1153788.10410826 131.710970789
22009.6415081276 1.0375 2222973.792 2306335.30953291 263.280286476
6616.08631990058 1.0375 668224.7183 693283.145246576 79.1419115578
68671.3365669483 1.0375 6935804.993 7195897.68050908 821.449506907
30424.9112162134 1.0375 3072916.033 3188150.38406895 363.94410777
11537.8810410826 1.0375 1165325.985 1209025.70959244 138.016633515
23063.3530953294 1.0375 2329398.663 2416751.1124768 275.884830191
6932.83145246573 1.0375 700215.9767 726474.075825256 82.9308305737
71958.9768050909 1.0375 7267856.657 7540401.28196345 860.776402051
31881.5038406895 1.0375 3220031.888 3340783.08370625 381.36793193
12090.2570959243 1.0375 1221115.967 1266907.81543918 144.624179845
24167.5111247678 1.0375 2440918.624 2532453.07198663 289.092816437
018 2019
90811.7663 1331332.045 500972.5004 162119.28193484 208610.225946 95314.36
0.0113525 0.0113525 0.0113525 0.0113525 0.0113525 0.011353
1030.94057692077 15113.9470409 5687.29031 1840.45914816528 2368.24759006 1082.056
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378

91842.7068769208 1346445.99204 506659.7907 163959.741083005 210978.473536 96396.42
95314.3611968684 1397341.65054 525811.5308 170157.419295942 218953.459836 100040.2
10.8806348398252 159.513887048 60.02414735 19.4243629333268 24.9946871959 11.42011
018 2019
90811.7663 1331332.045 396014.3379 162119.28193484 208610.225946 95314.36
0.0113525 0.0113525 0.0113525 0.0113525 0.0113525 0.011353
1030.94057692077 15113.9470409 4495.752771 1840.45914816528 2368.24759006 1082.056
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
91842.7068769208 1346445.99204 400510.0907 163959.741083005 210978.473536 96396.42

95314.3611968684 1397341.65054 415649.3721 170157.419295942 218953.459836 100040.2
10.8806348398252 159.513887048 47.44855846 19.4243629333268 24.9946871959 11.42011
2020 2021
1397342 525811.5 170157.4 218953.5 100040.2 1466624 551882.1 178594.1 229809.5 105000.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
15863.32 5969.275 1931.712 2485.669 1135.706 16649.85 6265.242 2027.49 2608.913 1192.017
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1413205 531780.8 172089.1 221439.1 101175.9 1483274 558147.4 180621.6 232418.4 106192.4
1466624 551882.1 178594.1 229809.5 105000.4 1539342 579245.3 187449.1 241203.9 110206.4
167.4228 63.00024 20.38745 26.23396 11.98634 175.7239 66.1239 21.3983 27.53469 12.58064
2020 2021
1397342 415649.4 170157.4 218953.5 100040.2 1466624 436257.9 178594.1 229809.5 105000.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
15863.32 4718.659 1931.712 2485.669 1135.706 16649.85 4952.618 2027.49 2608.913 1192.017
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1413205 420368 172089.1 221439.1 101175.9 1483274 441210.6 180621.6 232418.4 106192.4
1466624 436257.9 178594.1 229809.5 105000.4 1539342 457888.3 187449.1 241203.9 110206.4
167.4228 49.80114 20.38745 26.23396 11.98634 175.7239 52.27036 21.3983 27.53469 12.58064
2022 2023
1539342 579245.3 187449.1 241203.9 110206.4 1615665 607965.3 196743.1 253163.1 115670.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
17475.38 6575.883 2128.016 2738.267 1251.119 18341.83 6901.926 2233.526 2874.035 1313.151
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1556817 585821.2 189577.1 243942.1 111457.6 1634007 614867.2 198976.6 256037.2 116983.8
1615665 607965.3 196743.1 253163.1 115670.7 1695772 638109.2 206498 265715.4 121405.8
184.4366 69.40243 22.45926 28.8999 13.20441 193.5813 72.84351 23.57283 30.33281 13.85911
2022 2023
1539342 457888.3 187449.1 241203.9 110206.4 1615665 480591.2 196743.1 253163.1 115670.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
17475.38 5198.177 2128.016 2738.267 1251.119 18341.83 5455.911 2233.526 2874.035 1313.151
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1556817 463086.5 189577.1 243942.1 111457.6 1634007 486047.1 198976.6 256037.2 116983.8
1615665 480591.2 196743.1 253163.1 115670.7 1695772 504419.7 206498 265715.4 121405.8
184.4366 54.86201 22.45926 28.8999 13.20441 193.5813 57.58215 23.57283 30.33281 13.85911
2024 2025
1695772 638109.2 206498 265715.4 121405.8 1779851 669747.7 216736.5 278890 127425.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
19251.25 7244.134 2344.268 3016.534 1378.259 20205.76 7603.31 2460.501 3166.098 1446.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1715023 645353.3 208842.2 268731.9 122784.1 1800057 677351 219197 282056.1 128871.9
1779851 669747.7 216736.5 278890 127425.3 1868099 702954.8 227482.6 292717.8 133743.3
203.1794 76.45521 24.74161 31.83676 14.54627 213.2533 80.24598 25.96833 33.41527 15.26749
2024 2025
1695772 504419.7 206498 265715.4 121405.8 1779851 529429.6 216736.5 278890 127425.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
19251.25 5726.424 2344.268 3016.534 1378.259 20205.76 6010.35 2460.501 3166.098 1446.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1715023 510146.1 208842.2 268731.9 122784.1 1800057 535440 219197 282056.1 128871.9
1779851 529429.6 216736.5 278890 127425.3 1868099 555679.6 227482.6 292717.8 133743.3
203.1794 60.43717 24.74161 31.83676 14.54627 213.2533 63.43374 25.96833 33.41527 15.26749
2026 2027
1868099 702954.8 227482.6 292717.8 133743.3 1960723 737808.5 238761.6 307231.2 140374.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
21207.6 7980.295 2582.496 3323.079 1518.32 22259.1 8375.971 2710.541 3487.842 1593.601
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1889307 710935.1 230065.1 296040.9 135261.6 1982982 746184.4 241472.1 310719.1 141968.1
1960723 737808.5 238761.6 307231.2 140374.5 2057938 774390.2 250599.8 322464.2 147334.5
223.8268 84.22471 27.25589 35.07206 16.02448 234.9245 88.40071 28.60728 36.81099 16.819
2026 2027
1868099 555679.6 227482.6 292717.8 133743.3 1960723 583231.1 238761.6 307231.2 140374.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
21207.6 6308.352 2582.496 3323.079 1518.32 22259.1 6621.131 2710.541 3487.842 1593.601
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
1889307 561987.9 230065.1 296040.9 135261.6 1982982 589852.2 241472.1 310719.1 141968.1
1960723 583231.1 238761.6 307231.2 140374.5 2057938 612148.6 250599.8 322464.2 147334.5
223.8268 66.57889 27.25589 35.07206 16.02448 234.9245 69.87998 28.60728 36.81099 16.819
2028 2029
2057938 774390.2 250599.8 322464.2 147334.5 2159974 812785.7 263024.9 338452.5 154639.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
23362.74 8791.265 2844.934 3660.775 1672.614 24521.11 9227.15 2985.99 3842.282 1755.545
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2081301 783181.5 253444.7 326125 149007.1 2184495 822012.9 266010.9 342294.8 156395.1
2159974 812785.7 263024.9 338452.5 154639.5 2267069 853085 276066.1 355233.6 162306.8
246.5724 92.78376 30.02567 38.63613 17.65291 258.7979 97.38413 31.51439 40.55178 18.52817
2028 2029
2057938 612148.6 250599.8 322464.2 147334.5 2159974 642499.9 263024.9 338452.5 154639.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
23362.74 6949.417 2844.934 3660.775 1672.614 24521.11 7293.981 2985.99 3842.282 1755.545
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2081301 619098 253444.7 326125 149007.1 2184495 649793.9 266010.9 342294.8 156395.1
2159974 642499.9 263024.9 338452.5 154639.5 2267069 674356.1 276066.1 355233.6 162306.8
246.5724 73.34474 30.02567 38.63613 17.65291 258.7979 76.98129 31.51439 40.55178 18.52817
2030 2031
2267069 853085 276066.1 355233.6 162306.8 2379474 895382.3 289753.9 372846.6 170354.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
25736.9 9684.647 3134.04 4032.789 1842.588 27012.98 10164.83 3289.431 4232.741 1933.947
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2292806 862769.6 279200.1 359266.4 164149.4 2406487 905547.1 293043.3 377079.4 172288.2
2379474 895382.3 289753.9 372846.6 170354.2 2497452 939776.8 304120.4 391333 178800.7
271.6295 102.2126 33.07693 42.5624 19.44683 285.0973 107.2805 34.71694 44.67271 20.41104
2030 2031
2267069 674356.1 276066.1 355233.6 162306.8 2379474 707791.8 289753.9 372846.6 170354.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
25736.9 7655.628 3134.04 4032.789 1842.588 27012.98 8035.207 3289.431 4232.741 1933.947
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2292806 682011.8 279200.1 359266.4 164149.4 2406487 715827 293043.3 377079.4 172288.2
2379474 707791.8 289753.9 372846.6 170354.2 2497452 742885.3 304120.4 391333 178800.7
271.6295 80.79815 33.07693 42.5624 19.44683 285.0973 84.80426 34.71694 44.67271 20.41104
2032 2033
2497452 939776.8 304120.4 391333 178800.7 2621280 986372.5 319199.2 410735.9 187665.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
28352.33 10668.82 3452.527 4442.608 2029.835 29758.08 11197.79 3623.708 4662.879 2130.477
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2525805 950445.6 307572.9 395775.6 180830.5 2651038 997570.3 322822.9 415398.8 189796.4
2621280 986372.5 319199.2 410735.9 187665.9 2751248 1035278 335025.6 431100.8 196970.7
299.2329 112.5996 36.43826 46.88766 21.42305 314.0694 118.1825 38.24493 49.21243 22.48524
2032 2033
2497452 742885.3 304120.4 391333 178800.7 2621280 779718.7 319199.2 410735.9 187665.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
28352.33 8433.605 3452.527 4442.608 2029.835 29758.08 8851.757 3623.708 4662.879 2130.477
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2525805 751318.9 307572.9 395775.6 180830.5 2651038 788570.5 322822.9 415398.8 189796.4
2621280 779718.7 319199.2 410735.9 187665.9 2751248 818378.5 335025.6 431100.8 196970.7
299.2329 89.00899 36.43826 46.88766 21.42305 314.0694 93.4222 38.24493 49.21243 22.48524
2034
2751248 1035278 335025.6 431100.8 196970.7 2887659 1086609 351636.7 452475.5 206736.8
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
31233.54 11753 3803.378 4894.072 2236.11 32782.15 12335.73 3991.955 5136.728 2346.98
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2782481 1047031 338828.9 435994.9 199206.8 2920441 1098945 355628.6 457612.3 209083.8
2887659 1086609 351636.7 452475.5 206736.8 3030834 1140485 369071.4 474910 216987.2
329.6414 124.0421 40.14117 51.65246 23.60009 345.9856 130.1924 42.13144 54.21347 24.77023
2034 2035
2751248 818378.5 335025.6 431100.8 196970.7 2887659 858955 351636.7 452475.5 206736.8
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
31233.54 9290.641 3803.378 4894.072 2236.11 32782.15 9751.287 3991.955 5136.728 2346.98
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
2782481 827669.1 338828.9 435994.9 199206.8 2920441 868706.3 355628.6 457612.3 209083.8
2887659 858955 351636.7 452475.5 206736.8 3030834 901543.4 369071.4 474910 216987.2
329.6414 98.05422 40.14117 51.65246 23.60009 345.9856 102.9159 42.13144 54.21347 24.77023
3030834 1140485 369071.4 474910 216987.2 3181107 1197032 387370.6 498456.8 227745.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
34407.54 12947.36 4189.883 5391.416 2463.347 36113.52 13589.31 4397.624 5658.731 2585.484
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3065241 1153432 373261.3 480301.4 219450.5 3217221 1210621 391768.2 504115.5 230331.2
3181107 1197032 387370.6 498456.8 227745.7 3338832 1256383 406577 523171.1 239037.8
363.1401 136.6475 44.22038 56.90146 25.99837 381.1452 143.4227 46.4129 59.72273 27.28741
2036 2037
3030834 901543.4 369071.4 474910 216987.2 3181107 946243.4 387370.6 498456.8 227745.7
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
34407.54 10234.77 4189.883 5391.416 2463.347 36113.52 10742.23 4397.624 5658.731 2585.484
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3065241 911778.1 373261.3 480301.4 219450.5 3217221 956985.6 391768.2 504115.5 230331.2
3181107 946243.4 387370.6 498456.8 227745.7 3338832 993159.6 406577 523171.1 239037.8
363.1401 108.0186 44.22038 56.90146 25.99837 381.1452 113.3744 46.4129 59.72273 27.28741
3338832 1256383 406577 523171.1 239037.8 3504377 1318676 426735.8 549110.8 250889.6
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
37904.09 14263.09 4615.666 5939.3 2713.676 39783.43 14970.27 4844.518 6233.78 2848.225
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3376736 1270646 411192.7 529110.4 241751.4 3544160 1333647 431580.3 555344.6 253737.9
3504377 1318676 426735.8 549110.8 250889.6 3678129 1384059 447894 576336.6 263329.1
400.043 150.5338 48.71413 62.68388 28.64037 419.8778 157.9976 51.12945 65.79185 30.06041
2038 2039
3338832 993159.6 406577 523171.1 239037.8 3504377 1042402 426735.8 549110.8 250889.6
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
37904.09 11274.84 4615.666 5939.3 2713.676 39783.43 11833.87 4844.518 6233.78 2848.225
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3376736 1004434 411192.7 529110.4 241751.4 3544160 1054236 431580.3 555344.6 253737.9
3504377 1042402 426735.8 549110.8 250889.6 3678129 1094086 447894 576336.6 263329.1
400.043 118.9957 48.71413 62.68388 28.64037 419.8778 124.8957 51.12945 65.79185 30.06041
3678129 1384059 447894 576336.6 263329.1 3860497 1452682 470101.3 604912.3 276385.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
41755.96 15712.53 5084.717 6542.861 2989.444 43826.29 16491.58 5336.825 6867.267 3137.666
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3719885 1399771 452978.7 582879.4 266318.6 3904323 1469174 475438.2 611779.6 279523.1
3860497 1452682 470101.3 604912.3 276385.4 4051907 1524709 493409.7 634904.8 290089.1
440.696 165.8313 53.66454 69.05391 31.55085 462.5464 174.0535 56.32531 72.47772 33.11519

3678129 1094086 447894 576336.6 263329.1 3860497 1148333 470101.3 604912.3 276385.4
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
41755.96 12420.61 5084.717 6542.861 2989.444 43826.29 13036.45 5336.825 6867.267 3137.666
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
3719885 1106507 452978.7 582879.4 266318.6 3904323 1161369 475438.2 611779.6 279523.1
3860497 1148333 470101.3 604912.3 276385.4 4051907 1205269 493409.7 634904.8 290089.1
440.696 131.0882 53.66454 69.05391 31.55085 462.5464 137.5878 56.32531 72.47772 33.11519
4051907 1524709 493409.7 634904.8 290089.1 4252807 1600306 517873.8 666384.4 304472.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
45999.27 17309.26 5601.434 7207.757 3293.236 48279.99 18167.48 5879.162 7565.129 3456.52
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4097906 1542018 499011.2 642112.6 293382.3 4301087 1618474 523752.9 673949.6 307928.7
4252807 1600306 517873.8 666384.4 304472.2 4463668 1679652 543550.8 699424.9 319568.4
485.4802 182.6834 59.11801 76.07128 34.7571 509.5511 191.7411 62.04918 79.84302 36.48041

4051907 1205269 493409.7 634904.8 290089.1 4252807 1265028 517873.8 666384.4 304472.2
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
45999.27 13682.81 5601.434 7207.757 3293.236 48279.99 14361.23 5879.162 7565.129 3456.52
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4097906 1218952 499011.2 642112.6 293382.3 4301087 1279389 523752.9 673949.6 307928.7
4252807 1265028 517873.8 666384.4 304472.2 4463668 1327750 543550.8 699424.9 319568.4
485.4802 144.4096 59.11801 76.07128 34.7571 509.5511 151.5697 62.04918 79.84302 36.48041
4463668 1679652 543550.8 699424.9 319568.4 4684984 1762932 570500.9 734103.5 335413.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
50673.79 19068.25 6170.66 7940.221 3627.9 53186.28 20013.69 6476.612 8333.91 3807.777
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4514341 1698720 549721.5 707365.1 323196.3 4738170 1782946 576977.5 742437.4 339220.9
4684984 1762932 570500.9 734103.5 335413.1 4917273 1850341 598787.3 770501.5 352043.4
534.8155 201.248 65.12568 83.80177 38.28917 561.3325 211.2262 68.35471 87.95679 40.18761

4463668 1327750 543550.8 699424.9 319568.4 4684984 1393582 570500.9 734103.5 335413.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
50673.79 15073.28 6170.66 7940.221 3627.9 53186.28 15820.64 6476.612 8333.91 3807.777
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4514341 1342823 549721.5 707365.1 323196.3 4738170 1409403 576977.5 742437.4 339220.9
4684984 1393582 570500.9 734103.5 335413.1 4917273 1462678 598787.3 770501.5 352043.4
534.8155 159.0847 65.12568 83.80177 38.28917 561.3325 166.9724 68.35471 87.95679 40.18761
4917273 1850341 598787.3 770501.5 352043.4 5161079 1942084 628476.1 808704.2 369498.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
55823.34 21006 6797.733 8747.118 3996.573 58591.15 22047.51 7134.775 9180.815 4194.73
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4973096 1871347 605585 779248.6 356040 5219670 1964132 635610.9 817885 373693
5161079 1942084 628476.1 808704.2 369498.3 5416974 2038376 659637 848801.1 387818.6
589.1643 221.6991 71.74385 92.31784 42.18017 618.376 232.6913 75.30103 96.8951 44.27153

4917273 1462678 598787.3 770501.5 352043.4 5161079 1535200 628476.1 808704.2 369498.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
55823.34 16605.06 6797.733 8747.118 3996.573 58591.15 17428.36 7134.775 9180.815 4194.73
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
4973096 1479283 605585 779248.6 356040 5219670 1552629 635610.9 817885 373693
5161079 1535200 628476.1 808704.2 369498.3 5416974 1611318 659637 848801.1 387818.6
589.1643 175.2512 71.74385 92.31784 42.18017 618.376 183.9404 75.30103 96.8951 44.27153
5416974 2038376 659637 848801.1 387818.6 5685556 2139442 692342.9 890886 407047.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
61496.19 23140.66 7488.529 9636.015 4402.711 64545.28 24288.01 7859.823 10113.78 4621.005
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
5478470 2061516 667125.5 858437.1 392221.4 5750101 2163730 700202.7 900999.8 411668.3
5685556 2139442 692342.9 890886 407047.3 5967455 2245519 726670.4 935057.6 427229.4
649.0361 244.2285 79.03458 101.6993 46.46659 681.2163 256.3377 82.95324 106.7417 48.77048

5416974 1611318 659637 848801.1 387818.6 5685556 1691210 692342.9 890886 407047.3
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
61496.19 18292.49 7488.529 9636.015 4402.711 64545.28 19199.46 7859.823 10113.78 4621.005
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
5478470 1629610 667125.5 858437.1 392221.4 5750101 1710409 700202.7 900999.8 411668.3
5685556 1691210 692342.9 890886 407047.3 5967455 1775063 726670.4 935057.6 427229.4
649.0361 193.0605 79.03458 101.6993 46.46659 681.2163 202.6327 82.95324 106.7417 48.77048
5967455 2245519 726670.4 935057.6 427229.4 6263331 2356855 762699.9 981419.3 448412.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
67745.53 25492.25 8249.525 10615.24 4850.122 71104.47 26756.2 8658.55 11141.56 5090.599
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6035201 2271011 734919.9 945672.9 432079.5 6334436 2383611 771358.4 992560.9 453502.7
6263331 2356855 762699.9 981419.3 448412.1 6573877 2473712 800515.8 1030080 470645.1
714.9922 269.0474 87.06619 112.0342 51.1886 750.4426 282.3872 91.38308 117.589 53.72661

5967455 1775063 726670.4 935057.6 427229.4 6263331 1863073 762699.9 981419.3 448412.1
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
67745.53 20151.4 8249.525 10615.24 4850.122 71104.47 21150.54 8658.55 11141.56 5090.599
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6035201 1795214 734919.9 945672.9 432079.5 6334436 1884224 771358.4 992560.9 453502.7
6263331 1863073 762699.9 981419.3 448412.1 6573877 1955447 800515.8 1030080 470645.1
714.9922 212.6796 87.06619 112.0342 51.1886 750.4426 223.2246 91.38308 117.589 53.72661
6573877 2473712 800515.8 1030080 470645.1 6899821 2596362 840206.6 1081153 493980.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
74629.94 28082.81 9087.855 11693.98 5342.999 78330.22 29475.2 9538.446 12273.79 5607.913
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6648507 2501795 809603.6 1041774 475988.1 6978151 2625838 849745.1 1093426 499588.4
6899821 2596362 840206.6 1081153 493980.5 7241925 2725094 881865.4 1134758 518472.8
787.6508 296.3884 95.914 123.4193 56.39046 826.7038 311.0838 100.6696 129.5386 59.1864

6573877 1955447 800515.8 1030080 470645.1 6899821 2052402 840206.6 1081153 493980.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
74629.94 22199.22 9087.855 11693.98 5342.999 78330.22 23299.89 9538.446 12273.79 5607.913
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
6648507 1977647 809603.6 1041774 475988.1 6978151 2075701 849745.1 1093426 499588.4
6899821 2052402 840206.6 1081153 493980.5 7241925 2154163 881865.4 1134758 518472.8
787.6508 234.2924 95.914 123.4193 56.39046 826.7038 245.909 100.6696 129.5386 59.1864
7241925 2725094 881865.4 1134758 518472.8 7600992 2860209 925589.8 1191021 544179.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
82213.96 30936.63 10011.38 12882.34 5885.963 86290.26 32470.52 10507.76 13521.07 6177.798
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
7324139 2756031 891876.8 1147640 524358.8 7687282 2892679 936097.5 1204542 550357.3
7600992 2860209 925589.8 1191021 544179.5 7977861 3002023 971482 1250074 571160.9
867.6931 326.5079 105.6609 135.9613 62.12095 910.7148 342.6967 110.8998 142.7025 65.20101

7241925 2154163 881865.4 1134758 518472.8 7600992 2260970 925589.8 1191021 544179.5
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
82213.96 24455.14 10011.38 12882.34 5885.963 86290.26 25667.66 10507.76 13521.07 6177.798
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
7324139 2178618 891876.8 1147640 524358.8 7687282 2286638 936097.5 1204542 550357.3
7600992 2260970 925589.8 1191021 544179.5 7977861 2373072 971482 1250074 571160.9
867.6931 258.1016 105.6609 135.9613 62.12095 910.7148 270.8987 110.8998 142.7025 65.20101
7977861 3002023 971482 1250074 571160.9 8373417 3150868 1019650 1312055 599479.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
90568.67 34080.46 11028.75 14191.46 6484.104 95059.21 35770.23 11575.57 14895.1 6805.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8068430 3036103 982510.8 1264265 577645 8468476 3186638 1031225 1326950 606285.5
8373417 3150868 1019650 1312055 599479.9 8788584 3307093 1070206 1377108 629203.1
955.8695 359.6881 116.3984 149.7779 68.43378 1003.263 377.522 122.1696 157.2042 71.82684

7977861 2373072 971482 1250074 571160.9 8373417 2490733 1019650 1312055 599479.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
90568.67 26940.31 11028.75 14191.46 6484.104 95059.21 28276.05 11575.57 14895.1 6805.596
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8068430 2400013 982510.8 1264265 577645 8468476 2519009 1031225 1326950 606285.5
8373417 2490733 1019650 1312055 599479.9 8788584 2614228 1070206 1377108 629203.1
955.8695 284.3303 116.3984 149.7779 68.43378 1003.263 298.4278 122.1696 157.2042 71.82684
8788584 3307093 1070206 1377108 629203.1 9224336 3471064 1123268 1445388 660400
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
99772.4 37543.77 12149.51 15633.62 7143.028 104719.3 39405.26 12751.9 16408.76 7497.191
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8888357 3344637 1082355 1392742 636346.2 9329056 3510469 1136020 1461796 667897.2
9224336 3471064 1123268 1445388 660400 9681694 3643165 1178962 1517052 693143.7
1053.006 396.2402 128.227 164.9986 75.38813 1105.216 415.8864 134.5847 173.1795 79.126

8788584 2614228 1070206 1377108 629203.1 9224336 2743846 1123268 1445388 660400
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
99772.4 29678.02 12149.51 15633.62 7143.028 104719.3 31149.51 12751.9 16408.76 7497.191
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
8888357 2643906 1082355 1392742 636346.2 9329056 2774995 1136020 1461796 667897.2
9224336 2743846 1123268 1445388 660400 9681694 2879890 1178962 1517052 693143.7
1053.006 313.2244 128.227 164.9986 75.38813 1105.216 328.7545 134.5847 173.1795 79.126
9681694 3643165 1178962 1517052 693143.7 10161728 3823799 1237416 1592270 727510.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
109911.4 41359.03 13384.16 17222.34 7868.914 115361 43409.68 14047.77 18076.25 8259.068
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
9791605 3684524 1192346 1534275 701012.7 10277089 3867209 1251464 1610346 735770
10161728 3823799 1237416 1592270 727510.9 10665563 4013389 1298769 1671218 763582.1
1160.015 436.5068 141.2576 181.766 83.04919 1217.53 458.1495 148.2614 190.7783 87.16691

9681694 2879890 1178962 1517052 693143.7 10161728 3022679 1237416 1592270 727510.9
0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353 0.011353
109911.4 32693.95 13384.16 17222.34 7868.914 115361 34314.97 14047.77 18076.25 8259.068
1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378 1.0378
9791605 2912584 1192346 1534275 701012.7 10277089 3056994 1251464 1610346 735770
10161728 3022679 1237416 1592270 727510.9 10665563 3172549 1298769 1671218 763582.1
1160.015 345.0547 141.2576 181.766 83.04919 1217.53 362.1631 148.2614 190.7783 87.16691
Total
10665563
0.011353
121080.8
1.0378
10786644
11194379
1277.897
Total
10665563
0.011353
121080.8
1.0378
10786644
11194379
1277.897
Year 2018
Consumer Type ResidentialCommercial Industrial Others Total
Energy Sales (MW) 407306.9 154460.8615 308755.6004 92811.7663 963335.0795
System Losses % 0.01 0.01 0.01 0.01 0.01
Losses 4073.069 1544.608615 3087.556004 928.117663 9633.350795
Demand Annual
Growth Rate 1.0375 1.0375 1.0375 1.0375 1.0375
Generated
Power 411379.9 156005.470115 311843.156404 93739.884 972968.4303
Yearly Growth 426806.7 161855.675244 323537.274769 97255.1296 1009454.746
MW 48.72222 18.4766752562 36.9334788549 11.1021837 115.2345601
Residential 408306.8513 0.01 4083.06851 1.0327

Commercia 124460.8615 0.01 1244.60862 1.0327
2018 Industrial 297755.6004 0.01 2977.556 1.0327
Others 92811.7663 0.01 928.117663 1.0327
Total 923335.0795 0.01 9233.35079 1.0327
Residential 425875.070191 0.01 4258.7507 1.0327
Commercia129816.038988 0.01 1298.16039 1.0327
Industrial 310567.130618 0.01 3105.67131 1.0327
2019 Others 96805.1781686 0.01 968.051782 1.0327
Total 963063.417966 0.01 9630.63418 1.0327
Residential 444199.196836 0.01 4441.99197 1.0327
Commercia135401.633697 0.01 1354.01634 1.0327
Industrial 323929.902548 0.01 3239.29903 1.0327
2020 Others 100970.41457 0.01 1009.70415 1.0327
Total 1004501.14765 0.01 10045.0115 1.0327
Residential 463311.755678 0.01 4633.11756 1.0327
Commercia 141227.55979 0.01 1412.2756 1.0327
Industrial 337867.634464 0.01 3378.67634 1.0327
2021 Others 105314.868597 0.01 1053.14869 1.0327
Total 1047721.81853 0.01 10477.2182 1.0327
Residential 483246.67059 0.01 4832.46671 1.0327
Commercia147304.158005 0.01 1473.04158 1.0327
Industrial 352405.065173 0.01 3524.05065 1.0327
2022 Others 109846.251448 0.01 1098.46251 1.0327
Total 1092802.14522 0.01 10928.0215 1.0327
Residential 504039.325085 0.01 5040.39325 1.0327
Commercia153642.214012 0.01 1536.42214 1.0327
Industrial 367567.997912 0.01 3675.67998 1.0327
2023 Others 114572.60611 0.01 1145.72606 1.0327
Total 1139822.14312 0.01 11398.2214 1.0327
Residential 525726.625126 0.01 5257.26625 1.0327
Commercia160252.977554 0.01 1602.52978 1.0327
Industrial 383383.346158 0.01 3833.83346 1.0327
2024 Others 119502.321633 0.01 1195.02322 1.0327
Total 1188865.27047 0.01 11888.6527 1.0327
Residential 548347.064625 0.01 5483.47065 1.0327
Commercia 167148.18242 0.01 1671.48182 1.0327
Industrial 399879.181393 0.01 3998.79181 1.0327
2025 Others 124644.148026 0.01 1246.44148 1.0327
Total 1240018.57646 0.01 12400.1858 1.0327
Residential 571940.793775 0.01 5719.40794 1.0327
Commercia174340.067264 0.01 1743.40067 1.0327
Industrial 417084.782931 0.01 4170.84783 1.0327
2026 Others 130007.211783 0.01 1300.07212 1.0327
Total 1293372.85575 0.01 12933.7286 1.0327
Residential 596549.690308 0.01 5965.4969 1.0327
Commercia181841.397339 0.01 1818.41397 1.0327
Industrial 435030.689886 0.01 4350.3069 1.0327
2027 Others 135601.032084 0.01 1356.01032 1.0327
Total 1349022.80962 0.01 13490.2281 1.0327
Residential 622217.433833 0.01 6222.17434 1.0327
Commercia189665.487142 0.01 1896.65487 1.0327
Industrial 453748.75538 0.01 4537.48755 1.0327
2028 Others 141435.537691 0.01 1414.35538 1.0327
Total 1407067.21405 0.01 14070.6721 1.0327
Residential 648989.583359 0.01 6489.89583 1.0327
Commercia197826.224057 0.01 1978.26224 1.0327
Industrial 473272.203077 0.01 4732.72203 1.0327
2029 Others 147521.084572 0.01 1475.21085 1.0327
Total 1467609.09507 0.01 14676.091 1.0327
Residential 676913.658162 0.01 6769.13658 1.0327
Commercia 206338.093 0.01 2063.38093 1.0327
Industrial 493635.686159 0.01 4936.35686 1.0327
2030 Others 153868.474278 0.01 1538.68474 1.0327
Total 1530755.9116 0.01 15307.5591 1.0327
Residential 706039.222132 0.01 7060.39222 1.0327
Commercia215216.202127 0.01 2152.16202 1.0327
Industrial 514875.348828 0.01 5148.75349 1.0327
2031 Others 160488.97312 0.01 1604.88973 1.0327
Total 1596619.74621 0.01 15966.1975 1.0327
Residential 736417.971742 0.01 7364.17972 1.0327
Commercia224476.309656 0.01 2244.7631 1.0327
Industrial 537028.890462 0.01 5370.2889 1.0327
2032 Others 167394.332167 0.01 1673.94332 1.0327
Total 1665317.50403 0.01 16653.175 1.0327
Residential 768103.827813 0.01 7681.03828 1.0327
Commercia234134.851832 0.01 2341.34852 1.0327
2033
Industrial 560135.632531 0.01 5601.35633 1.0327
2033 Others 174596.808097 0.01 1745.96808 1.0327
Total 1736971.12027 0.01 17369.7112 1.0327
Residential 801153.031212 0.01 8011.53031 1.0327
Commercia244208.972101 0.01 2442.08972 1.0327
Industrial 584236.588392 0.01 5842.36588 1.0327
2034 Others 182109.184959 0.01 1821.09185 1.0327
Total 1811707.77666 0.01 18117.0778 1.0327
Residential 835624.242686 0.01 8356.24243 1.0327
Commercia254716.551544 0.01 2547.16552 1.0327
Industrial 609374.536081 0.01 6093.74536 1.0327
2035 Others 189944.79686 0.01 1899.44797 1.0327
Total 1889660.12717 0.01 18896.6013 1.0327
Residential 871578.646976 0.01 8715.78647 1.0327
Commercia265676.240607 0.01 2656.76241 1.0327
Industrial 635594.094245 0.01 6355.94094 1.0327
2036 Others 198117.551635 0.01 1981.17552 1.0327
Total 1970966.53346 0.01 19709.6653 1.0327
Residential 909080.061419 0.01 9090.80061 1.0327
Commercia277107.492212 0.01 2771.07492 1.0327
Industrial 662941.801338 0.01 6629.41801 1.0327
2037 Others 206641.955529 0.01 2066.41956 1.0327
Total 2055771.3105 0.01 20557.7131 1.0327
Residential 948195.049222 0.01 9481.95049 1.0327
Commercia289030.596279 0.01 2890.30596 1.0327
Industrial 691466.198224 0.01 6914.66198 1.0327
2038 Others 215533.138949 0.01 2155.33139 1.0327
Total 2144224.98268 0.01 21442.2498 1.0327
Residential 988993.037605 0.01 9889.93038 1.0327
Commercia301466.715746 0.01 3014.66716 1.0327
Industrial 721217.914335 0.01 7212.17914 1.0327
2039 Others 224806.883319 0.01 2248.06883 1.0327
Total 2236484.551 0.01 22364.8455 1.0327
Residential 1031546.44103 0.01 10315.4644 1.0327
Commercia314437.924124 0.01 3144.37924 1.0327
Industrial 752249.757536 0.01 7522.49758 1.0327
2040 Others 234479.649087 0.01 2344.79649 1.0327
Total 2332713.77178 0.01 23327.1377 1.0327
Residential 1075930.78975 0.01 10759.3079 1.0327
Commercia327967.244685 0.01 3279.67245 1.0327
Industrial 784616.807853 0.01 7846.16808 1.0327
2041 Others 244568.604949 0.01 2445.68605 1.0327
Total 2433083.44724 0.01 24330.8345 1.0327
Residential 1122224.86384 0.01 11222.2486 1.0327
Commercia342078.691322 0.01 3420.78691 1.0327
Industrial 818376.515244 0.01 8183.76515 1.0327
2042 Others 255091.658314 0.01 2550.91658 1.0327
Total 2537771.72872 0.01 25377.7173 1.0327
Residential 1170510.83306 0.01 11705.1083 1.0327
Commercia356797.311174 0.01 3567.97311 1.0327
Industrial 853588.801566 0.01 8535.88802 1.0327
2043 Others 266067.487096 0.01 2660.67487 1.0327
Total 2646964.4329 0.01 26469.6443 1.0327
Residential 1220874.40267 0.01 12208.744 1.0327
Commercia372149.229082 0.01 3721.49229 1.0327
Industrial 890316.166931 0.01 8903.16167 1.0327
2044 Others 277515.572863 0.01 2775.15573 1.0327
Total 2760855.37155 0.01 27608.5537 1.0327
Residential 1273404.9656 0.01 12734.0497 1.0327
Commercia388161.693961 0.01 3881.61694 1.0327
Industrial 928623.800645 0.01 9286.23801 1.0327
2045 Others 289456.235417 0.01 2894.56235 1.0327
Total 2879646.69562 0.01 28796.467 1.0327
Residential 1328195.76105 0.01 13281.9576 1.0327
Commercia404863.127167 0.01 4048.63127 1.0327
Industrial 968579.696916 0.01 9685.79697 1.0327
2046 Others 301910.668858 0.01 3019.10669 1.0327
Total 3003549.25399 0.01 30035.4925 1.0327
2019 2020
ResidentialCommerciaIndustrial Others Total Residential Commercial Industrial Others
426806.7 161855.7 323537.3 97255.13 1009455 447240.036 169604.516 339026.622 101911.22
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
4268.067 1618.557 3235.373 972.5513 10094.55 4472.40036 1696.04516 3390.26622 1019.1122
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
431074.7 163474.2 326772.6 98227.68 1019549 451712.4363 171300.561 342416.888 102930.33

447240 169604.5 339026.6 101911.2 1057782 468651.6527 177724.332 355257.521 106790.22
51.0548 19.36125 38.70167 11.6337 120.7514 53.49904711 20.2881657 40.5545116 12.190664
412389.9 425875.1 48.61588

125705.5 129816 14.81918
300733.2 310567.1 35.45287
93739.88 96805.18 11.05082
932568.4 963063.4 109.9387
430133.8 444199.2 50.70767
131114.2 135401.6 15.45681
313672.8 323929.9 36.9783
97773.23 100970.4 11.5263
972694.1 1004501 114.6691
448641.2 463311.8 52.88947
136755.7 141227.6 16.12187
327169.2 337867.6 38.56936
101980.1 105314.9 12.02225
1014546 1047722 119.6029
467944.9 483246.7 55.16515
142639.8 147304.2 16.81554
341246.3 352405.1 40.22889
106368 109846.3 12.53953
1058199 1092802 124.7491
488079.1 504039.3 57.53874
148777.2 153642.2 17.53907
355929.1 367568 41.95982
110944.7 114572.6 13.07906
1103730 1139822 130.1167
509079.7 525726.6 60.01445
155178.6 160253 18.29372
371243.7 383383.3 43.76522
115718.3 119502.3 13.64182
1151220 1188865 135.7152
530983.9 548347.1 62.5967
161855.5 167148.2 19.08084
387217.2 399879.2 45.64831
120697.3 124644.1 14.22878
1200754 1240019 141.5546
553830.5 571940.8 65.29004
168819.7 174340.1 19.90183
403878 417084.8 47.61242
125890.6 130007.2 14.84101
1252419 1293373 147.6453
577660.2 596549.7 68.09928
176083.5 181841.4 20.75815
421255.6 435030.7 49.66104
131307.3 135601 15.47957
1306307 1349023 153.998
602515.2 622217.4 71.02939
183659.8 189665.5 21.65131
439381 453748.8 51.7978
136957 141435.5 16.14561
1362513 1407067 160.6241
628439.6 648989.6 74.08557
191562.1 197826.2 22.5829
458286.2 473272.2 54.02651
142849.9 147521.1 16.84031
1421138 1467609 167.5353
655479.5 676913.7 77.27325
199804.5 206338.1 23.55458
478004.9 493635.7 56.35111
148996.3 153868.5 17.56489
1482285 1530756 174.7438
683682.8 706039.2 80.59808
208401.5 215216.2 24.56806
498572 514875.3 58.77572
155407.2 160489 18.32066
1546063 1596620 182.2625
713099.6 736418 84.06598
217368.4 224476.3 25.62515
520024.1 537028.9 61.30467
162093.9 167394.3 19.10894
1612586 1665318 190.1047
743782.2 768103.8 87.68309
226721.1 234134.9 26.72772
542399.2 560135.6 63.94242
169068.3 174596.8 19.93114
1681971 1736971 198.2844
775784.9 801153 91.45583
236476.2 244209 27.87774
565737 584236.6 66.69367
176342.8 182109.2 20.78872
1754341 1811708 206.816
809164.6 835624.2 95.3909
246651.1 254716.6 29.07723
590079 609374.5 69.5633
183930.3 189944.8 21.6832
1829825 1889660 215.7146
843980.5 871578.6 99.49528
257263.7 265676.2 30.32834
615468.3 635594.1 72.5564
191844.2 198117.6 22.61616
1908557 1970967 224.9962
880294.4 909080.1 103.7763
268333 277107.5 31.63328
641950 662941.8 75.67829
200098.7 206642 23.58926
1990676 2055771 234.6771
918170.9 948195 108.2414
279878.6 289030.6 32.99436
669571.2 691466.2 78.9345
208708.4 215533.1 24.60424
2076329 2144225 244.7745
957677 988993 112.8987
291920.9 301466.7 34.41401
698380.9 721217.9 82.33081
217688.5 224806.9 25.66289
2165667 2236485 255.3065
998883 1031546 117.7564
304481.4 314437.9 35.89474
728430.1 752249.8 85.87326
227055 234479.6 26.76708
2258849 2332714 266.2915
1041862 1075931 122.8231
317582.3 327967.2 37.43918
759772.3 784616.8 89.56813
236824.4 244568.6 27.91879
2356041 2433083 277.7493
1086690 1122225 128.1079
331246.9 342078.7 39.05008
792463 818376.5 93.42198
247014.3 255091.7 29.12005
2457414 2537772 289.7
1133447 1170511 133.62
345499.5 356797.3 40.73029
826560.3 853588.8 97.44164 425875.0702 129816.039 310567.131 96805.178
257642.6 266067.5 30.373 444199.1968 135401.634 323929.903 100970.41
2563149 2646964 302.1649 463311.7557 141227.56 337867.634 105314.87
1182216 1220874 139.3692 483246.6706 147304.158 352405.065 109846.25
360365.3 372149.2 42.48279 504039.3251 153642.214 367567.998 114572.61
862124.7 890316.2 101.6343 525726.6251 160252.978 383383.346 119502.32
268728.2 277515.6 31.67986 548347.0646 167148.182 399879.181 124644.15
2673434 2760855 315.1661 571940.7938 174340.067 417084.783 130007.21
1233083 1273405 145.3659 596549.6903 181841.397 435030.69 135601.03
375870.7 388161.7 44.3107 622217.4338 189665.487 453748.755 141435.54
899219.3 928623.8 106.0073 648989.5834 197826.224 473272.203 147521.08
280290.7 289456.2 33.04295 676913.6582 206338.093 493635.686 153868.47
2788464 2879647 328.7268 706039.2221 215216.202 514875.349 160488.97
1286139 1328196 151.6205 736417.9717 224476.31 537028.89 167394.33
392043.3 404863.1 46.21725 768103.8278 234134.852 560135.633 174596.81
937910 968579.7 110.5685 801153.0312 244208.972 584236.588 182109.18
292350.8 301910.7 34.46469 835624.2427 254716.552 609374.536 189944.8
2908443 3003549 342.8709 871578.647 265676.241 635594.094 198117.55
1341478 1385344 158.1443 909080.0614 277107.492 662941.801 206641.96
408911.8 422283.2 48.20584 948195.0492 289030.596 691466.198 215533.14
978265.5 1010255 115.3259 988993.0376 301466.716 721217.914 224806.88
304929.8 314901 35.9476 1031546.441 314437.924 752249.758 234479.65
3033585 3132783 357.6236 1075930.79 327967.245 784616.808 244568.6
1122224.864 342078.691 818376.515 255091.66
2021 2022
1057782 468651.7 177724.3 355257.5 106790.2 1108424 491088.4 186232.9 372265.5 111902.8
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
10577.82 4686.517 1777.243 3552.575 1067.902 11084.24 4910.884 1862.329 3722.655 1119.028
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1068360 473338.2 179501.6 358810.1 107858.1 1119508 495999.2 188095.2 375988.1 113021.8
1108424 491088.4 186232.9 372265.5 111902.8 1161490 514599.2 195148.8 390087.7 117260.1
126.5324 56.06031 21.25946 42.49606 12.77429 132.5901 58.7442 22.27726 44.53056 13.38586
2042 pag sa 2023 nagstart
963063.4 109.9387
1004501
1047722
1092802
1139822
1188865
1240019
1293373
1349023
1407067
1467609
1530756
1596620
1665318
1736971
1811708
1889660
1970967
2055771
2144225
2236485
2332714
2433083
2537772 289.7
2646964 302.1649
2023 2024
1161490 514599.2 195148.8 390087.7 117260.1 1217096 539235.6 204491.5 408763.1 122874
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
11614.9 5145.992 1951.488 3900.877 1172.601 12170.96 5392.356 2044.915 4087.631 1228.74
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1173104 519745.2 197100.3 393988.6 118432.7 1229267 544628 206536.4 412850.8 124102.7
1217096 539235.6 204491.5 408763.1 122874 1275364 565051.5 214281.6 428332.7 128756.6
138.9379 61.55658 23.34378 46.66246 14.02671 145.5895 64.5036 24.46137 48.89642 14.69824
2025 2026
1275364 565051.5 214281.6 428332.7 128756.6 1336422 592103.4 224540.3 448839.1 134920.8
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
12753.64 5650.515 2142.816 4283.327 1287.566 13364.22 5921.034 2245.403 4488.391 1349.208
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1288118 570702.1 216424.4 432616 130044.1 1349787 598024.4 226785.7 453327.5 136270
1336422 592103.4 224540.3 448839.1 134920.8 1400404 620450.3 235290.2 470327.3 141380.1
152.5596 67.59171 25.63245 51.23734 15.40192 159.8634 70.82766 26.85961 53.69033 16.13928
2027 2028
1400404 620450.3 235290.2 470327.3 141380.1 1467448 650154.4 246554.7 492844.2 148148.7
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
14004.04 6204.503 2352.902 4703.273 1413.801 14674.48 6501.544 2465.547 4928.442 1481.487
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1414408 626654.8 237643.1 475030.5 142793.9 1482122 656655.9 249020.2 497772.6 149630.2
1467448 650154.4 246554.7 492844.2 148148.7 1537702 681280.5 258358.5 516439.1 155241.3
167.5169 74.21854 28.14551 56.26075 16.91195 175.5368 77.77175 29.49298 58.95424 17.72161
2029 2030
1537702 681280.5 258358.5 516439.1 155241.3 1611319 713896.8 270727.4 541163.6 162673.5
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
15377.02 6812.805 2583.585 5164.391 1552.413 16113.19 7138.968 2707.274 5411.636 1626.735
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1553079 688093.3 260942.1 521603.5 156793.7 1627433 721035.8 273434.7 546575.3 164300.2
1611319 713896.8 270727.4 541163.6 162673.5 1688461 748074.7 283688.5 567071.8 170461.5
183.9406 81.49507 30.90495 61.77667 18.57003 192.7467 85.39665 32.38453 64.73423 19.45907
2031 2032
1688461 748074.7 283688.5 567071.8 170461.5 1769296 783888.7 297270.1 594220.4 178622.3
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
16884.61 7480.747 2836.885 5670.718 1704.615 17692.96 7838.887 2972.701 5942.204 1786.223
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1705346 755555.4 286525.4 572742.5 172166.1 1786989 791727.6 300242.8 600162.6 180408.6
1769296 783888.7 297270.1 594220.4 178622.3 1854002 821417.4 311501.9 622668.7 187173.9
201.9745 89.48502 33.93494 67.83338 20.39068 211.644 93.76911 35.55957 71.0809 21.36688
2033 2034
1854002 821417.4 311501.9 622668.7 187173.9 1942762 860742.8 326415 652479 196134.8
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
18540.02 8214.174 3115.019 6226.687 1871.739 19427.62 8607.428 3264.15 6524.79 1961.348
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
1872542 829631.6 314616.9 628895.4 189045.6 1962189 869350.2 329679.2 659003.7 198096.2
1942762 860742.8 326415 652479 196134.8 2035772 901950.8 342042.1 683716.4 205524.8
221.7765 98.25831 37.26199 74.4839 22.38982 232.394 102.9624 39.0459 78.04982 23.46173
2035 2036
2035772 901950.8 342042.1 683716.4 205524.8 2133234 945131.7 358417.4 716449.3 215364.3
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
20357.72 9019.508 3420.421 6837.164 2055.248 21332.34 9451.317 3584.174 7164.493 2153.643
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
2056129 910970.3 345462.5 690553.6 207580 2154566 954583 362001.6 723613.8 217517.9
2133234 945131.7 358417.4 716449.3 215364.3 2235363 990379.9 375576.6 750749.3 225674.8
243.5199 107.8917 40.91523 81.78645 24.58496 255.1784 113.0571 42.87404 85.70198 25.76197
2037 2038
2235363 990379.9 375576.6 750749.3 225674.8 2342381 1037794 393557.4 786691.4 236479
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
22353.63 9903.799 3755.766 7507.493 2256.748 23423.81 10377.94 3935.574 7866.914 2364.79
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
2257716 1000284 379332.4 758256.8 227931.6 2365804 1048172 397492.9 794558.4 238843.8
2342381 1037794 393557.4 786691.4 236479 2454522 1087479 412398.9 824354.3 247800.5
267.3951 118.4697 44.92664 89.80496 26.99532 280.1966 124.1414 47.0775 94.10437 28.28772
2039
Total ResidentialCommerciaIndustrial Others Total
2454522 1087479 412398.9 824354.3 247800.5 2572032
0.01 0.01 0.01 0.01 0.01 0.01
24545.22 10874.79 4123.989 8243.543 2478.005 25720.32
1.0375 1.0375 1.0375 1.0375 1.0375 1.0375
2479067 1098354 416522.9 832597.8 250278.5 2597753

2572032 1139542 432142.5 863820.3 259663.9 2695168
293.611 130.0847 49.33134 98.60962 29.642 307.6676

Globe Smart Sun TNT Projection

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Globe Smart Sun TNT Projection

Uploaded by

Copyright:

Available Formats

population population percentage

agoncillo 38059.00 0.04668315216458

residential * ave demand household

customer count batelec I Batelec II

batelec I Ave demand per consumer KWH

Ibaan 1stbay total

Ave demand per consumer MWH Average Demand MWH annually

with losses, with batelec 2, unaveraged growth rate

MWH batelec i batelec ii first bay total supplied system loss

with losses, with batelec 2, with averaged growth rate

batelec I 11.3 4.02

MWH batelec i batelec ii first bay total supplied system loss

WITH LOSSES, with batelec 2, with ibaan, with averaged growth

batelec I 11.3 4.02

MWH batelec i batelec ii first bay ibaan fleco total

MWH batelec i batelec ii first bay ibaan fleco total

WITH LOSSES, with batelec 2, with ibaan, with averaged growth

MWH batelec i batelec ii first bay ibaan total supplied

2015 2016 2017 2018

first bay 28390 29463.142 30576.84877 31732.653651

ibaan 13363 13868.1214 14392.33639 14936.366704

MWH batelec i batelec ii first bay ibaan total supplied

MWH batelec i first bay batelec ii ibaan total supplied

-2019 equals 51 years

assuming MWH yearly

2019 2020 2021 2022 2023 2024

-2019 equals 48 years

generated 2015 2016 2017 2018 2019

124.769197831 129.847304183 135.13208946 140.631966 146.3556865

MW 127.179655023 131.98704598 136.976156 142.15385503

raged growth rate

supplied system loss generated 2015 2016 2017

MW 137.05239543 141.972576 147.069391924

raged growth rate

supplied system loss generated 2015 2016 2017

MW 142.56190169 148.29289 154.254264322

system loss generated 2015 2016 2017 2018

system loss generated 2015 2016 2017 2018

MW 127.179655023 131.98704598 136.976156 142.15385503

system loss generated 2018

2025 2026 2027 2028 2029 2030 2031 2032 2033

2020 2021 2022 2023 2024 2025 2026 2027 2028

152.312363 158.511476112 164.9629 171.6769 178.6641 185.9358 193.5033 201.3789 209.5751

147.527271 153.103801584 158.8911 164.8972 171.1303 177.5991 184.3123 191.2793 198.5097

2018 2019 2020 2021 2022 2023 2024 2025 2026

152.349183 157.818518767 163.4842 169.3533 175.4331 181.7311 188.2553 195.0136 202.0146

2018 2019 2020 2021 2022 2023 2024 2025 2026

160.455286 166.905588235 173.6152 180.5945 187.8544 195.4062 203.2615 211.4326 219.9322

2019 2020 2021 2022 2023 2024 2025 2026 2027

147.527271 153.103801584 158.8911 164.8972 171.1303 177.5991 184.3123 191.2793 198.5097

2034 2035 2036 2037 2038 2039 2040 2041 2042

2029 2030 2031 2032 2033 2034 2035 2036 2037

218.1048 226.9816 236.2198 245.8339 255.8394 266.252 277.0885 288.3659837 300.1025

206.0133 213.8006 221.8823 230.2694 238.9736 248.0068 257.3815 267.1105058 277.2073

2027 2028 2029 2030 2031 2032 2033 2034 2035

209.2669 216.7796 224.562 232.6238 240.975 249.626 258.5876 267.870852 277.4874

2027 2028 2029 2030 2031 2032 2033 2034 2035

228.7735 237.9702 247.5366 257.4875 267.8385 278.6057 289.8056 301.4557828 313.5743

2028 2029 2030 2031 2032 2033 2034 2035 2036

206.0133 213.8006 221.8823 230.2694 238.9736 248.0068 257.3815 267.1105058 277.2073

2043 2044 2045 2046 2047 2048 2049 2050

2038 2039 2040 2041 2042 2043 2044 2045

312.3167 325.0279 338.2566 352.0236 366.351 381.2615 396.778805096832 412.9277