Erik Jacobson
Director
Regulatory Relations
Pacific Gas and Electric Company
77 Beale St., Mail Code B10C
P.O. Box 770000
San Francisco, CA 94177
Fax: 415-973-1448
February 28, 2017
Advice 5031-E
(Pacific Gas and Electric Company ID U 39 E)
Public Utilities Commission of the State of California
Subject:
Green Tariff Shared Renewables Updated 20-Year Forecast
Pacific Gas and Electric Company (PG&E) hereby submits its update to the 20-year
forecast of bill credits and charges for PG&E’s Green Tariff Shared Renewables
(GTSR) Program pursuant to Decision (D.) 16-05-006, Ordering Paragraph (OP) 7.
PG&E’s GTSR Program offers two rate options for customers to subscribe to the
program: (1) Electric - Green Tariff (E-GT), also known as PG&E’s Solar Choice
Program and (2) Electric - Enhanced Community Renewables (E-ECR), also known
PG&E’s Regional Solar Choice Program.1
Purpose
The purpose of this advice letter is to request the California Public Utilities Commission
(CPUC or Commission) approve PG&E’s updated 20-year forecast for bill charges and
credits associated with PG&E’s GTSR Program, which uses the methodology described
in Section 3.4 of D.16-05-006 to forecast the charges and credits. In compliance with
D.16-05-006, the approved forecast will then be published on PG&E’s GTSR website
and will provide subscribers to PG&E’s Solar Choice Program and Enhanced Solar
Choice Program an estimate of charges and credits they could reasonably expect to
see over course of 20-years. PG&E filed its initial 20-year forecast in Advice Letter
4868-E on July 8, 2016, which is still pending approval.2
Background
PG&E's Green Tariff Shared Renewables Program (GTSR) was established as required
by Senate Bill (SB) 43, and implemented by the Commission in D.15-01-051 on
February 2, 2015, issued in Application (A.) 12-04-020. This program was established
to expand access to renewable energy resources, and to create a mechanism by which
1
2
E-GT: http://www.pge.com/nots/rates/tariffs/tm2/pdf/ELEC_SCHEDS_E-GT.pdf; E-ECR:
http://www.pge.com/nots/rates/tariffs/tm2/pdf/ELEC_SCHEDS_E-ECR.pdf;
Advice Letter 4868-E : http://www.pge.com/nots/rates/tariffs/tm2/pdf/ELEC_4868-E.pdf
Advice 5031-E
-2-
February 28, 2017
institutional customers, commercial customers and individuals can meet their electrical
needs with generation from renewable energy resources.
As part of the ongoing implementation of the GTSR Program, the Commission issued
D.16-06-006 in Phase 4 of the proceeding to address participation of enhanced
community renewables projects in the renewable auction mechanism and to adopt a
forecasting methodology to establish a 20-year estimate of bill credits and charges as
required in Senate Bill 793. This advice letter is addressing the update of the 20-year
forecast of bill charges and credits, which is to be updated in 2017, no later than
February.
Forecast Methodology for 20-Year Forecast
In D.16-05-006, the Commission adopted 2016 as the defined starting price for each
credit or charge and a forecast for each of these components was developed based on
defined escalators. In this updated forecast, PG&E has used the 2017 GTSR Program
credits and charges as filed in Advice Letter 4988-E, as the defined starting price for
each component.3
The GTSR Program bill credit and charges that make-up the defined starting points are:
1.
2.
3.
4.
5.
6.
7.
8.
Solar Rate (E-GT rate schedule only)
Resource Adequacy (RA) Charge
CAISO Grid Management Charge (GMC)
Western Renewable Energy Generation Information System (WREGIS) Fees,
Renewable Integration Charges (RIC)
Power Charge Indifference Amount (PCIA)
Solar Value Adjustment (Time of Day (TOD) and Resource Adequacy (RA))
Administrative and Marketing Costs
The decision adopted a rolling five-year average escalation factor as the factor to be
applied to rate components that have historical trend information, which includes: (1)
RA Charge, (2) CAISO GMC, (3) WREGIS Fee, and (4) PCIA.
For the charges and credits that don’t have historical information, the decision required
the use of the Consumer Price Index – Urban Wage Earners & Clerical Workers (CPIW) index. The rate components that applied the CPI-W included the following charges
and credits: (1) RIC, (2) Solar Value Adjustments (TOD and RA) and (3) Administrative
and Marketing. The Solar Rate was held flat pursuant to D.16-05-006.4.
3
4
Advice Letter 4988-E : http://www.pge.com/nots/rates/tariffs/tm2/pdf/ELEC_4988-E.pdf
D.16-05-006, p. 26.
Advice 5031-E
-3-
February 28, 2017
As described in D.16-05-006, development of the rate forecast with defined escalation
factors results in a simple to understand forecast that allows customers to more
effectively evaluate their options over an uncertain timeframe.
Attachment 1 to this advice letter has updated PG&E’s 20-year Forecast for its E-GT
and E-ECR rate schedules, presented by rate class. Upon approval, PG&E will publish
this forecast on PG&E’s Solar Choice website.5
Protests
Anyone wishing to protest this filing may do so by letter sent via U.S. mail, facsimile or
E-mail, no later than March 20, 2017 which is 20 days after the date of this filing.
Protests must be submitted to:
CPUC Energy Division
ED Tariff Unit
505 Van Ness Avenue, 4th Floor
San Francisco, California 94102
Facsimile: (415) 703-2200
E-mail: [email protected]
Copies of protests also should be mailed to the attention of the Director, Energy
Division, Room 4004, at the address shown above.
The protest shall also be sent to PG&E either via E-mail or U.S. mail (and by facsimile,
if possible) at the address shown below on the same date it is mailed or delivered to the
Commission:
Erik Jacobson
Director, Regulatory Relations
c/o Megan Lawson
Pacific Gas and Electric Company
77 Beale Street, Mail Code B10C
P.O. Box 770000
San Francisco, California 94177
Facsimile: (415) 973-1448
E-mail: [email protected]
Any person (including individuals, groups, or organizations) may protest or respond to
an advice letter (General Order 96-B, Section 7.4). The protest shall contain the
5
https://www.pge.com/en_US/residential/solar-and-vehicles/options/solar/solar-choice/solarchoice.page
Advice 5031-E
-4-
February 28, 2017
following information: specification of the advice letter protested; grounds for the
protest; supporting factual information or legal argument; name, telephone number,
postal address, and (where appropriate) e-mail address of the protestant; and
statement that the protest was sent to the utility no later than the day on which the
protest was submitted to the reviewing Industry Division (General Order 96-B, Section
3.11).
Effective Date
PG&E requests that this Tier 1 advice filing become effective on regular notice,
February 28, 2017, which is the date of filing.
Notice
In accordance with General Order 96-B, Section IV, a copy of this advice letter is being
sent electronically and via U.S. mail to parties shown on the attached list and the
parties on the service list for A.12-04-020. Address changes to the General Order 96-B
service list should be directed to PG&E at email address [email protected]. For
changes to any other service list, please contact the Commission’s Process Office at
(415) 703-2021 or at [email protected]. Send all electronic approvals to
[email protected]. Advice letter filings can also be accessed electronically at:
http://www.pge.com/tariffs/.
/S/
Erik Jacobson
Director, Regulatory Relations
Attachment
Attachment 1 – PG&E’s Green Tariff Shared Renewables 20-year Rate Forecast
cc:
Service List A.12-04-020
CALIFORNIA PUBLIC UTILITIES COMMISSION
ADVICE LETTER FILING SUMMARY
ENERGY UTILITY
MUST BE COMPLETED BY UTILITY (Attach additional pages as needed)
Company name/CPUC Utility No. Pacific Gas and Electric Company (ID U39 E)
Utility type:
Contact Person: Yvonne Yang
 ELC
 GAS
 PLC
 HEAT
Phone #: (415) 973-2094
 WATER
E-mail: [email protected] and [email protected]
EXPLANATION OF UTILITY TYPE
ELC = Electric
PLC = Pipeline
GAS = Gas
HEAT = Heat
(Date Filed/ Received Stamp by CPUC)
WATER = Water
Advice Letter (AL) #: 5031-E
Subject of AL: Green Tariff Shared Renewables Updated 20-Year Forecast
Tier: 1
Keywords (choose from CPUC listing): Compliance
AL filing type:  Monthly  Quarterly  Annual  One-Time  Other _____________________________
If AL filed in compliance with a Commission order, indicate relevant Decision/Resolution #: D.16-05-006
Does AL replace a withdrawn or rejected AL? If so, identify the prior AL: No
Summarize differences between the AL and the prior withdrawn or rejected AL: ____________________
Is AL requesting confidential treatment? If so, what information is the utility seeking confidential treatment for: No
Confidential information will be made available to those who have executed a nondisclosure agreement: N/A
Name(s) and contact information of the person(s) who will provide the nondisclosure agreement and access to the confidential
information: __________________________________________________________________________________________________
Resolution Required? Yes No
Requested effective date: February 28, 2017
N No. of tariff sheets: N/A
Estimated system annual revenue effect (%): N/A
Estimated system average rate effect (%): N/A
When rates are affected by AL, include attachment in AL showing average rate effects on customer classes (residential, small commercial,
large C/I, agricultural, lighting).
Tariff schedules affected: N/A
Service affected and changes proposed: N/A
Pending advice letters that revise the same tariff sheets: N/A
Protests, dispositions, and all other correspondence regarding this AL are due no later than 20 days after the date of this filing, unless
otherwise authorized by the Commission, and shall be sent to:
California Public Utilities Commission
Energy Division
EDTariffUnit
505 Van Ness Ave., 4th Flr.
San Francisco, CA 94102
E-mail: [email protected]
Pacific Gas and Electric Company
Attn: Erik Jacobson
Director, Regulatory Relations
c/o Megan Lawson
77 Beale Street, Mail Code B10C
P.O. Box 770000
San Francisco, CA 94177
E-mail: [email protected]
Advice 5031-E
2/28/2017
Attachment 1
PG&E’s Green Tariff Shared Renewables 20-year Rate Forecast
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Residential E-1
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02275
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00233)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02475
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00238)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02778
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00243)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.03283 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00248) $
(0.00260) $
0.08028
0.03958
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00253)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.04626
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00258)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.02183
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00228)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.11712 $
(0.10136) $
0.01576 $
0.11820 $
(0.10599) $
0.01221 $
0.12043 $
(0.11167) $
0.00876 $
0.12395 $
(0.11817) $
0.00578 $
0.12982 $
(0.12455) $
0.00527 $
0.13736 $
(0.13041) $
0.00695 $
0.14482 $
(0.13612) $
0.00870 $
$
$
$
0.03337 $
(0.10136) $
(0.06799) $
0.03437 $
(0.10599) $
(0.07162) $
0.03652 $
(0.11167) $
(0.07515) $
0.03997 $
(0.11817) $
(0.07820) $
0.04577 $
(0.12455) $
(0.07878) $
0.05323 $
(0.13041) $
(0.07718) $
0.06061 $
(0.13612) $
(0.07551) $
0.08028
0.05374
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00263)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.06239
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00268)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.07220
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00273)
(0.00285)
0.15313 $
(0.14214) $
0.01099 $
0.16258 $
(0.14864) $
0.01394 $
0.17313
(0.15593)
0.01720
0.06885 $
(0.14214) $
(0.07329) $
0.07823 $
(0.14864) $
(0.07041) $
0.08870
(0.15593)
(0.06723)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Residential Class Average Generation Credit
13 Residential PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Residential Class Average Generation Credit
16 Residential Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
1 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Residential E-1
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.08383
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00278)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.18562 $
(0.16356) $
0.02206 $
0.08028
0.09775
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00283)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.11404
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00288)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.15464 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00300) $
(0.00314) $
0.08028
0.17984
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00306)
(0.00320)
0.23763 $
(0.18788) $
0.04975 $
0.26041 $
(0.19673) $
0.06368 $
0.28669 $
(0.20605) $
0.08064 $
0.08028
0.13290
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00294)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.20926
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00312)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.24359
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00318)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.28360
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00324)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.33017
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00330)
(0.00345)
0.39406 $
(0.23684) $
0.15722 $
0.44195
(0.24805)
0.19390
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Residential Class Average Generation Credit
13 Residential PG&E's Solar Choice Premium/Credit
0.20047 $
(0.17139) $
0.02908 $
0.21775 $
(0.17947) $
0.03828 $
0.31726 $
(0.21585) $
0.10141 $
0.35279 $
(0.22611) $
0.12668 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Residential Class Average Generation Credit
16 Residential Regional Solar Choice Credit
$
0.10111
$
$
(0.16356) $
(0.06245) $
$
0.11588
$
(0.17139) $
(0.05551) $
0.13308
$
(0.17947) $
(0.04639) $
0.15287
$
(0.18788) $
(0.03501) $
0.17556
$
(0.19673) $
(0.02117) $
0.20176
$
(0.20605) $
(0.00429) $
0.23224
$
(0.21585) $
0.01639 $
0.26768
$
(0.22611) $
0.04157 $
$
0.35665
(0.23684) $
0.07202 $
0.30886
(0.24805)
0.10860
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
2 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Small Commercial (A1, A6, A15, TC1)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01750
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00466)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01904
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00476)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02137
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00485)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02525 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00494) $
(0.00260) $
0.08028
0.03044
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00504)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.03558
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00514)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01679
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00456)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10980 $
(0.10055) $
0.00925 $
0.11062 $
(0.10427) $
0.00635 $
0.11234 $
(0.10864) $
0.00370 $
0.11512 $
(0.11353) $
0.00159 $
0.11978 $
(0.11814) $
0.00164 $
0.12571 $
(0.12237) $
0.00334 $
0.13158 $
(0.12630) $
0.00528 $
$
$
$
0.02605 $
(0.10055) $
(0.07450) $
0.02679 $
(0.10427) $
(0.07748) $
0.02843 $
(0.10864) $
(0.08021) $
0.03114 $
(0.11353) $
(0.08239) $
0.03573 $
(0.11814) $
(0.08241) $
0.04158 $
(0.12237) $
(0.08079) $
0.04737 $
(0.12630) $
(0.07893) $
0.08028
0.04133
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00524)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.04798
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00534)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.05553
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00544)
(0.00285)
0.13811 $
(0.13041) $
0.00770 $
0.14551 $
(0.13484) $
0.01067 $
0.15375
(0.13988)
0.01387
0.05383 $
(0.13041) $
(0.07658) $
0.06116 $
(0.13484) $
(0.07368) $
0.06932
(0.13988)
(0.07056)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Small Commercial Class Average Generation Rate
13 Small Commercial PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Small Commercial Class Average Generation Credit
16 Small Commercial Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
3 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Small Commercial (A1, A6, A15, TC1)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06447
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00554)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.16350 $
(0.14506) $
0.01844 $
0.08028
0.07518
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00565)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.08771
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00576)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.11893 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00598) $
(0.00314) $
0.08028
0.13831
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00610)
(0.00320)
0.20401 $
(0.16102) $
0.04299 $
0.22172 $
(0.16670) $
0.05502 $
0.24212 $
(0.17263) $
0.06949 $
0.08028
0.10221
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00587)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.16094
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00622)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.18735
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00634)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.21812
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00646)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.25394
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00658)
(0.00345)
0.32536 $
(0.19178) $
0.13358 $
0.36244
(0.19859)
0.16385
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Small Commercial Class Average Generation Rate
13 Small Commercial PG&E's Solar Choice Premium/Credit
0.17508 $
(0.15027) $
0.02481 $
0.18854 $
(0.15557) $
0.03297 $
0.26584 $
(0.17880) $
0.08704 $
0.29339 $
(0.18518) $
0.10821 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Small Commercial Class Average Generation Credit
16 Small Commercial Regional Solar Choice Credit
$
0.07899
$
$
(0.14506) $
(0.06607) $
$
0.09049
$
(0.15027) $
(0.05978) $
0.10387
$
(0.15557) $
(0.05170) $
0.11925
$
(0.16102) $
(0.04177) $
0.13687
$
(0.16670) $
(0.02983) $
0.15719
$
(0.17263) $
(0.01544) $
0.18082
$
(0.17880) $
0.00202 $
0.20828
$
(0.18518) $
0.02310 $
$
0.27714
(0.19178) $
0.04838 $
0.24016
(0.19859)
0.07855
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
4 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Medium Commercial (A10)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01842
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00274)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02004
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00280)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02249
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00285)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02658 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00290) $
(0.00260) $
0.08028
0.03204
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00296)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.03745
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00302)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01767
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00268)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.11256 $
(0.10482) $
0.00774 $
0.11346 $
(0.10912) $
0.00434 $
0.11530 $
(0.11379) $
0.00151 $
0.11824 $
(0.11867) $
(0.00043) $
0.12315 $
(0.12328) $
(0.00013) $
0.12939 $
(0.12777) $
0.00162 $
0.13557 $
(0.13196) $
0.00361 $
$
$
$
0.02881 $
(0.10482) $
(0.07601) $
0.02963 $
(0.10912) $
(0.07949) $
0.03139 $
(0.11379) $
(0.08240) $
0.03426 $
(0.11867) $
(0.08441) $
0.03910 $
(0.12328) $
(0.08418) $
0.04526 $
(0.12777) $
(0.08251) $
0.05136 $
(0.13196) $
(0.08060) $
0.08028
0.04350
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00308)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.05050
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00314)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.05844
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00320)
(0.00285)
0.14244 $
(0.13632) $
0.00612 $
0.15023 $
(0.14104) $
0.00919 $
0.15890
(0.14642)
0.01248
0.05816 $
(0.13632) $
(0.07816) $
0.06588 $
(0.14104) $
(0.07516) $
0.07447
(0.14642)
(0.07195)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Medium Commercial Class Average Generation Rate
13 Medium Commercial PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Medium Commercial Class Average Generation Credit
16 Medium Commercial Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
5 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Medium Commercial (A10)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06785
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00326)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.16916 $
(0.15185) $
0.01731 $
0.08028
0.07912
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00332)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.09230
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00338)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.12515 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00352) $
(0.00314) $
0.08028
0.14554
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00359)
(0.00320)
0.21178 $
(0.16872) $
0.04306 $
0.23040 $
(0.17476) $
0.05564 $
0.25186 $
(0.18105) $
0.07081 $
0.08028
0.10756
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00345)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.16935
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00366)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.19714
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00373)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.22952
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00380)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.26721
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00387)
(0.00345)
0.33942 $
(0.20134) $
0.13808 $
0.37842
(0.20857)
0.16985
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Medium Commercial Class Average Generation Rate
13 Medium Commercial PG&E's Solar Choice Premium/Credit
0.18135 $
(0.15733) $
0.02402 $
0.19551 $
(0.16293) $
0.03258 $
0.27681 $
(0.18758) $
0.08923 $
0.30579 $
(0.19435) $
0.11144 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Medium Commercial Class Average Generation Credit
16 Medium Commercial Regional Solar Choice Credit
$
0.08465
$
$
(0.15185) $
(0.06720) $
$
0.09676
$
(0.15733) $
(0.06057) $
0.11084
$
(0.16293) $
(0.05209) $
0.12702
$
(0.16872) $
(0.04170) $
0.14555
$
(0.17476) $
(0.02921) $
0.16693
$
(0.18105) $
(0.01412) $
0.19179
$
(0.18758) $
0.00421 $
0.22068
$
(0.19435) $
0.02633 $
$
0.29312
(0.20134) $
0.05288 $
0.25422
(0.20857)
0.08455
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
6 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Large Commercial (E19)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01555
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00518)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01692
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00529)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01899
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00539)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02244 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00549) $
(0.00260) $
0.08028
0.02705
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00560)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.03162
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00571)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01492
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00507)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10742 $
(0.09636) $
0.01106 $
0.10815 $
(0.10018) $
0.00797 $
0.10969 $
(0.10450) $
0.00519 $
0.11220 $
(0.10923) $
0.00297 $
0.11642 $
(0.11383) $
0.00259 $
0.12176 $
(0.11829) $
0.00347 $
0.12705 $
(0.12245) $
0.00460 $
$
$
$
0.02367 $
(0.09636) $
(0.07269) $
0.02432 $
(0.10018) $
(0.07586) $
0.02578 $
(0.10450) $
(0.07872) $
0.02822 $
(0.10923) $
(0.08101) $
0.03237 $
(0.11383) $
(0.08146) $
0.03763 $
(0.11829) $
(0.08066) $
0.04284 $
(0.12245) $
(0.07961) $
0.08028
0.03673
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00582)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.04264
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00593)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.04935
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00604)
(0.00285)
0.13293 $
(0.12676) $
0.00617 $
0.13958 $
(0.13138) $
0.00820 $
0.14697
(0.13663)
0.01034
0.04865 $
(0.12676) $
(0.07811) $
0.05523 $
(0.13138) $
(0.07615) $
0.06254
(0.13663)
(0.07409)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Large Commercial Class Average Generation Credit
13 Large Commercial PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Large Commercial Class Average Generation Credit
16 Large Commercial Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
7 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Large Commercial (E19)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.05730
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00616)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.15571 $
(0.14200) $
0.01371 $
0.08028
0.06682
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00628)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.07795
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00640)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.10570 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00665) $
(0.00314) $
0.08028
0.12292
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00678)
(0.00320)
0.19199 $
(0.15881) $
0.03318 $
0.20782 $
(0.16483) $
0.04299 $
0.22605 $
(0.17111) $
0.05494 $
0.08028
0.09084
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00652)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.14303
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00691)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.16650
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00704)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.19385
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00718)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.22568
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00732)
(0.00345)
0.30037 $
(0.19148) $
0.10889 $
0.33344
(0.19877)
0.13467
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Large Commercial Class Average Generation Credit
13 Large Commercial PG&E's Solar Choice Premium/Credit
0.16609 $
(0.14746) $
0.01863 $
0.17814 $
(0.15304) $
0.02510 $
0.24724 $
(0.17765) $
0.06959 $
0.27184 $
(0.18444) $
0.08740 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Large Commercial Class Average Generation Credit
16 Large Commercial Regional Solar Choice Credit
$
0.07120
$
$
(0.14200) $
(0.07080) $
$
0.08150
$
(0.14746) $
(0.06596) $
0.09347
$
(0.15304) $
(0.05957) $
0.10723
$
(0.15881) $
(0.05158) $
0.12297
$
(0.16483) $
(0.04186) $
0.14112
$
(0.17111) $
(0.02999) $
0.16222
$
(0.17765) $
(0.01543) $
0.18673
$
(0.18444) $
0.00229 $
$
0.24814
(0.19148) $
0.02369 $
0.21517
(0.19877)
0.04937
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
8 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Streetlights (LS-3)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.00270
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00614)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.00294
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00627)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.00330
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00639)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.00390 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00651) $
(0.00260) $
0.08028
0.00470
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00664)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.00549
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00677)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.00259
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00601)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.09415 $
(0.08172) $
0.01243 $
0.09434 $
(0.08398) $
0.01036 $
0.09473 $
(0.08653) $
0.00820 $
0.09551 $
(0.08939) $
0.00612 $
0.09686 $
(0.09171) $
0.00515 $
0.09837 $
(0.09366) $
0.00471 $
0.09986 $
(0.09536) $
0.00450 $
$
$
$
0.01040 $
(0.08172) $
(0.07132) $
0.01051 $
(0.08398) $
(0.07347) $
0.01082 $
(0.08653) $
(0.07571) $
0.01153 $
(0.08939) $
(0.07786) $
0.01281 $
(0.09171) $
(0.07890) $
0.01424 $
(0.09366) $
(0.07942) $
0.01565 $
(0.09536) $
(0.07971) $
0.08028
0.00638
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00690)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.00741
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00703)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.00858
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00717)
(0.00285)
0.10150 $
(0.09713) $
0.00437 $
0.10325 $
(0.09907) $
0.00418 $
0.10507
(0.10145)
0.00362
0.01722 $
(0.09713) $
(0.07991) $
0.01890 $
(0.09907) $
(0.08017) $
0.02064
(0.10145)
(0.08081)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Streetlights Class Average Generation Rate
13 Streetlights PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Streetlights Class Average Generation Credit
16 Streetlights Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
9 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Streetlights (LS-3)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.00996
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00731)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10722 $
(0.10383) $
0.00339 $
0.08028
0.01161
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00745)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01354
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00759)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.01836 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00789) $
(0.00314) $
0.08028
0.02135
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00804)
(0.00320)
0.11571 $
(0.11070) $
0.00501 $
0.11924 $
(0.11308) $
0.00616 $
0.12322 $
(0.11555) $
0.00767 $
0.08028
0.01578
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00774)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02484
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00820)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.02892
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00836)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.03367
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00852)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.03920
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00868)
(0.00345)
0.13885 $
(0.12332) $
0.01553 $
0.14560
(0.12600)
0.01960
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Streetlights Class Average Generation Rate
13 Streetlights PG&E's Solar Choice Premium/Credit
0.10971 $
(0.10613) $
0.00358 $
0.11254 $
(0.10840) $
0.00414 $
0.12776 $
(0.11809) $
0.00967 $
0.13294 $
(0.12068) $
0.01226 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Streetlights Class Average Generation Credit
16 Streetlights Regional Solar Choice Credit
$
0.02271
$
$
(0.10383) $
(0.08112) $
$
0.02512
$
(0.10613) $
(0.08101) $
0.02787
$
(0.10840) $
(0.08053) $
0.03095
$
(0.11070) $
(0.07975) $
0.03439
$
(0.11308) $
(0.07869) $
0.03829
$
(0.11555) $
(0.07726) $
0.04274
$
(0.11809) $
(0.07535) $
0.04783
$
(0.12068) $
(0.07285) $
$
0.06030
(0.12332) $
(0.06967) $
0.05365
(0.12600)
(0.06570)
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
10 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Agriculture and E-37
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01855
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00355)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02018
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00362)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02265
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00369)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02676 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00376) $
(0.00260) $
0.08028
0.03226
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00383)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.03771
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00390)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01780
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00347)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.11190 $
(0.08431) $
0.02759 $
0.11278 $
(0.08712) $
0.02566 $
0.11462 $
(0.09069) $
0.02393 $
0.11756 $
(0.09498) $
0.02258 $
0.12247 $
(0.09925) $
0.02322 $
0.12874 $
(0.10340) $
0.02534 $
0.13495 $
(0.10738) $
0.02757 $
$
$
$
0.02815 $
(0.08431) $
(0.05616) $
0.02895 $
(0.08712) $
(0.05817) $
0.03071 $
(0.09069) $
(0.05998) $
0.03358 $
(0.09498) $
(0.06140) $
0.03842 $
(0.09925) $
(0.06083) $
0.04461 $
(0.10340) $
(0.05879) $
0.05074 $
(0.10738) $
(0.05664) $
0.08028
0.04380
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00398)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.05085
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00406)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.05885
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00414)
(0.00285)
0.14184 $
(0.11148) $
0.03036 $
0.14966 $
(0.11583) $
0.03383 $
0.15837
(0.12068)
0.03769
0.05756 $
(0.11148) $
(0.05392) $
0.06531 $
(0.11583) $
(0.05052) $
0.07394
(0.12068)
(0.04674)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Agriculture Class Average Generation Rate
13 Agriculture and E-37 PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Agriculture Class Average Generation Credit
16 Agriculture Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
11 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Agriculture and E-37
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06833
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00422)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.16868 $
(0.12567) $
0.04301 $
0.08028
0.07968
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00430)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.09296
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00438)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.12605 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00455) $
(0.00314) $
0.08028
0.14659
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00464)
(0.00320)
0.21154 $
(0.14157) $
0.06997 $
0.23027 $
(0.14728) $
0.08299 $
0.25186 $
(0.15324) $
0.09862 $
0.08028
0.10833
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00446)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.17057
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00473)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.19856
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00482)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.23117
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00491)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.26913
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00500)
(0.00345)
0.33996 $
(0.17269) $
0.16727 $
0.37921
(0.17969)
0.19952
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Agriculture Class Average Generation Rate
13 Agriculture and E-37 PG&E's Solar Choice Premium/Credit
0.18093 $
(0.13081) $
0.05012 $
0.19517 $
(0.13610) $
0.05907 $
0.27696 $
(0.15947) $
0.11749 $
0.30612 $
(0.16595) $
0.14017 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Agriculture Class Average Generation Credit
16 Agriculture Regional Solar Choice Credit
$
0.08417
$
$
(0.12567) $
(0.04150) $
$
0.09634
$
(0.13081) $
(0.03447) $
0.11050
$
(0.13610) $
(0.02560) $
0.12678
$
(0.14157) $
(0.01479) $
0.14542
$
(0.14728) $
(0.00186) $
0.16693
$
(0.15324) $
0.01369 $
0.19194
$
(0.15947) $
0.03247 $
0.22101
$
(0.16595) $
0.05506 $
$
0.29391
(0.17269) $
0.08207 $
0.25476
(0.17969)
0.11422
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
12 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Industrial (E-20 T)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01258
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00457)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01369
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00466)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01536
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00475)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.01815 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00484) $
(0.00260) $
0.08028
0.02188
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00493)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.02557
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00503)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01207
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00447)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10517 $
(0.08097) $
0.02420 $
0.10579 $
(0.08394) $
0.02185 $
0.10709 $
(0.08716) $
0.01993 $
0.10921 $
(0.09069) $
0.01852 $
0.11278 $
(0.09408) $
0.01870 $
0.11726 $
(0.09735) $
0.01991 $
0.12168 $
(0.10034) $
0.02134 $
$
$
$
0.02142 $
(0.08097) $
(0.05955) $
0.02196 $
(0.08394) $
(0.06198) $
0.02318 $
(0.08716) $
(0.06398) $
0.02523 $
(0.09069) $
(0.06546) $
0.02873 $
(0.09408) $
(0.06535) $
0.03313 $
(0.09735) $
(0.06422) $
0.03747 $
(0.10034) $
(0.06287) $
0.08028
0.02970
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00513)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.03448
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00523)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.03990
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00533)
(0.00285)
0.12659 $
(0.10343) $
0.02316 $
0.13212 $
(0.10671) $
0.02541 $
0.13823
(0.11048)
0.02775
0.04231 $
(0.10343) $
(0.06112) $
0.04777 $
(0.10671) $
(0.05894) $
0.05380
(0.11048)
(0.05668)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Industrial E-20 T Class Average Generation Rate
13 Industrial E-20 T PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 T Class Average Generation Rate
16 Industrial E-20 T Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
13 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Industrial (E-20 T)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.04633
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00543)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.14547 $
(0.11433) $
0.03114 $
0.08028
0.05402
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00553)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06302
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00564)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.08545 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00586) $
(0.00314) $
0.08028
0.09937
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00597)
(0.00320)
0.17536 $
(0.12619) $
0.04917 $
0.18836 $
(0.13040) $
0.05796 $
0.20331 $
(0.13477) $
0.06854 $
0.08028
0.07344
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00575)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.11563
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00609)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.13460
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00621)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.15671
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00633)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.18244
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00645)
(0.00345)
0.26408 $
(0.14884) $
0.11524 $
0.29107
(0.15382)
0.13725
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Industrial E-20 T Class Average Generation Rate
13 Industrial E-20 T PG&E's Solar Choice Premium/Credit
0.15404 $
(0.11820) $
0.03584 $
0.16397 $
(0.12214) $
0.04183 $
0.22066 $
(0.13931) $
0.08135 $
0.24077 $
(0.14400) $
0.09677 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 T Class Average Generation Rate
16 Industrial E-20 T Regional Solar Choice Credit
$
0.06096
$
$
(0.11433) $
(0.05337) $
$
0.06945
$
(0.11820) $
(0.04875) $
0.07930
$
(0.12214) $
(0.04284) $
0.09060
$
(0.12619) $
(0.03559) $
0.10351
$
(0.13040) $
(0.02689) $
0.11838
$
(0.13477) $
(0.01639) $
0.13564
$
(0.13931) $
(0.00367) $
0.15566
$
(0.14400) $
0.01166 $
$
0.20577
(0.14884) $
0.03004 $
0.17888
(0.15382)
0.05195
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
14 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Industrial (E-20 P)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01394
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00441)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01516
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00450)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01701
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00459)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02010 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00468) $
(0.00260) $
0.08028
0.02423
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00477)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.02832
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00486)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01337
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00432)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10662 $
(0.08756) $
0.01906 $
0.10731 $
(0.09053) $
0.01678 $
0.10872 $
(0.09386) $
0.01486 $
0.11102 $
(0.09747) $
0.01355 $
0.11489 $
(0.10089) $
0.01400 $
0.11977 $
(0.10416) $
0.01561 $
0.12460 $
(0.10710) $
0.01750 $
$
$
$
0.02287 $
(0.08756) $
(0.06469) $
0.02348 $
(0.09053) $
(0.06705) $
0.02481 $
(0.09386) $
(0.06905) $
0.02704 $
(0.09747) $
(0.07043) $
0.03084 $
(0.10089) $
(0.07005) $
0.03564 $
(0.10416) $
(0.06852) $
0.04039 $
(0.10710) $
(0.06671) $
0.08028
0.03290
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00495)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.03820
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00505)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.04421
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00515)
(0.00285)
0.12997 $
(0.11008) $
0.01989 $
0.13602 $
(0.11329) $
0.02273 $
0.14272
(0.11704)
0.02568
0.04569 $
(0.11008) $
(0.06439) $
0.05167 $
(0.11329) $
(0.06162) $
0.05829
(0.11704)
(0.05875)
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Industrial E-20 P Class Average Generation Rate
13 Industrial E-20 P PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 P Class Average Generation Rate
16 Industrial E-20 P Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
15 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Industrial (E-20 P)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.05133
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00525)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.15065 $
(0.12084) $
0.02981 $
0.08028
0.05986
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00535)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06983
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00545)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.09469 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00567) $
(0.00314) $
0.08028
0.11012
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00578)
(0.00320)
0.18349 $
(0.13241) $
0.05108 $
0.19779 $
(0.13650) $
0.06129 $
0.21425 $
(0.14074) $
0.07351 $
0.08028
0.08138
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00556)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.12813
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00589)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.14915
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00600)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.17365
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00612)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.20216
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00624)
(0.00345)
0.28123 $
(0.15432) $
0.12691 $
0.31100
(0.15911)
0.15189
PG&E's Solar Choice - 20-Year Forecast
11 Residential PG&E's Solar Choice Total (sum lines 1 - 4a + lines 5 - 9)
12 Industrial E-20 P Class Average Generation Rate
13 Industrial E-20 P PG&E's Solar Choice Premium/Credit
0.16006 $
(0.12464) $
0.03542 $
0.17097 $
(0.12848) $
0.04249 $
0.23336 $
(0.14513) $
0.08823 $
0.25553 $
(0.14966) $
0.10587 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 P Class Average Generation Rate
16 Industrial E-20 P Regional Solar Choice Credit
$
0.06614
$
$
(0.12084) $
(0.05470) $
$
0.07547
$
(0.12464) $
(0.04917) $
0.08630
$
(0.12848) $
(0.04218) $
0.09873
$
(0.13241) $
(0.03368) $
0.11294
$
(0.13650) $
(0.02356) $
0.12932
$
(0.14074) $
(0.01142) $
0.14834
$
(0.14513) $
0.00321 $
0.17042
$
(0.14966) $
0.02076 $
$
0.22570
(0.15432) $
0.04171 $
0.19603
(0.15911)
0.06659
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
16 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2018
2019
2020
2021
2022
Industrial (E-20 S)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01750
0.00619
0.00264
0.01300
0.00075
0.00001
(0.00466)
(0.00245)
$
$
$
$
$
$
$
$
$
$
0.08028
0.01904
0.00632
0.00269
0.01320
0.00075
0.00001
(0.00476)
(0.00250)
$
$
$
$
$
$
$
$
$
$
0.08028
0.02137
0.00644
0.00274
0.01367
0.00075
0.00001
(0.00485)
(0.00255)
2023
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.02525 $
$
0.00656 $
0.00279 $
0.01447 $
0.00075 $
0.00001 $
(0.00494) $
(0.00260) $
0.08028
0.03044
0.00669
0.00284
0.01523
0.00075
0.00001
(0.00504)
(0.00265)
2024
$
$
$
$
$
$
$
$
$
$
0.08028
0.03558
0.00682
0.00289
0.01598
0.00075
0.00001
(0.00514)
(0.00270)
2025
$
$
$
$
$
$
$
$
$
$
0.08028
0.01679
0.00606
0.00259
0.01287
0.00075
0.00001
(0.00456)
(0.00240)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.10980 $
(0.09154) $
0.00925 $
0.11062 $
(0.09504) $
0.00635 $
0.11234 $
(0.09891) $
0.00370 $
0.11512 $
(0.10308) $
0.00159 $
0.11978 $
(0.10713) $
0.00164 $
0.12571 $
(0.11104) $
0.00334 $
0.13158 $
(0.11465) $
0.00528 $
$
$
$
0.02605 $
(0.09154) $
(0.06549) $
0.02679 $
(0.09504) $
(0.06825) $
0.02843 $
(0.09891) $
(0.07048) $
0.03114 $
(0.10308) $
(0.07194) $
0.03573 $
(0.10713) $
(0.07140) $
0.04158 $
(0.11104) $
(0.06946) $
0.04737 $
(0.11465) $
(0.06728) $
0.08028
0.04133
0.00695
0.00295
0.01678
0.00075
0.00001
(0.00524)
(0.00275)
2026
$
$
$
$
$
$
$
$
$
$
0.08028
0.04798
0.00708
0.00301
0.01755
0.00075
0.00001
(0.00534)
(0.00280)
2027
$
$
$
$
$
$
$
$
$
$
0.08028
0.05553
0.00722
0.00307
0.01825
0.00075
0.00001
(0.00544)
(0.00285)
0.13811 $
(0.11837) $
0.00770 $
0.14551 $
(0.12238) $
0.01067 $
0.15375
(0.12696)
0.01387
0.05383 $
(0.11837) $
(0.06454) $
0.06116 $
(0.12238) $
(0.06122) $
0.06932
(0.12696)
(0.05764)
PG&E's Solar Choice - 20-Year Forecast
11 Industrial E-20 S PG&E's Solar Choice Total (sum lines 1 - 9)
12 Industrial E-20 S Class Average Generation Rate
13 Industrial E-20 S PG&E's Solar Choice Premium/Credit
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 S Class Average Generation Rate
16 Industrial E-20 S Regional Solar Choice Credit
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
17 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E
GTSR Rate Forecast
1.Summary - by Class
PG&E Green Tariff Shared Renewables
20 Year Rate Forecast
2028
2029
2030
2031
2032
Industrial (E-20 S)
1
2
3
4a
4b
5
6
7
8
9
Solar Generation Price
PCIA
Renewable Integration
Marketing & Administration: E-GT
E-ECR
Resource Adequacy (RA)
CA ISO Grid Management Charge
WREGIS Fees
Solar Value Adjustment (SVA) - Time of Day (TOD)
Solar Value Adjustment (SVA) - Resource Adequacy (RA)
$
$
$
$
$
$
$
$
$
$
0.08028
0.06447
0.00736
0.00313
0.01907
0.00075
0.00001
(0.00554)
(0.00290)
$
$
$
$
$
$
$
$
$
$
$
$
$
0.16350 $
(0.13161) $
0.01844 $
0.08028
0.07518
0.00750
0.00319
0.01997
0.00075
0.00001
(0.00565)
(0.00296)
$
$
$
$
$
$
$
$
$
$
0.08028
0.08771
0.00764
0.00325
0.02093
0.00075
0.00001
(0.00576)
(0.00302)
$
$
$
$
$
$
$
$
$
$
2033
2034
$
$
$
$
$
$
$
$
$
$
$/kWh
0.08028 $
0.11893 $
$
0.00794 $
0.00337 $
0.02293 $
0.00075 $
0.00001 $
(0.00598) $
(0.00314) $
0.08028
0.13831
0.00809
0.00344
0.02398
0.00075
0.00001
(0.00610)
(0.00320)
0.20401 $
(0.14604) $
0.04299 $
0.22172 $
(0.15119) $
0.05502 $
0.24212 $
(0.15655) $
0.06949 $
0.08028
0.10221
0.00779
0.00331
0.02192
0.00075
0.00001
(0.00587)
(0.00308)
$
$
$
$
$
$
$
$
$
$
0.08028
0.16094
0.00825
0.00351
0.02509
0.00075
0.00001
(0.00622)
(0.00326)
2035
$
$
$
$
$
$
$
$
$
$
0.08028
0.18735
0.00841
0.00358
0.02625
0.00075
0.00001
(0.00634)
(0.00332)
2036
$
$
$
$
$
$
$
$
$
$
0.08028
0.21812
0.00857
0.00365
0.02747
0.00075
0.00001
(0.00646)
(0.00338)
2037
$
$
$
$
$
$
$
$
$
$
0.08028
0.25394
0.00874
0.00372
0.02875
0.00075
0.00001
(0.00658)
(0.00345)
0.32536 $
(0.17385) $
0.13358 $
0.36244
(0.18000)
0.16385
PG&E's Solar Choice - 20-Year Forecast
11 Industrial E-20 S PG&E's Solar Choice Total (sum lines 1 - 9)
12 Industrial E-20 S Class Average Generation Rate
13 Industrial E-20 S PG&E's Solar Choice Premium/Credit
0.17508 $
(0.13631) $
0.02481 $
0.18854 $
(0.14110) $
0.03297 $
0.26584 $
(0.16212) $
0.08704 $
0.29339 $
(0.16789) $
0.10821 $
Regional Solar Choice - 20-Year Rate Forecast
14 Industrial E-20 S Regional Solar Choice Total (sum lines 2 - 3 + lines 4b - 9)*
15 Industrial E-20 S Class Average Generation Rate
16 Industrial E-20 S Regional Solar Choice Credit
$
0.07899
$
$
(0.13161) $
(0.05262) $
$
0.09049
$
(0.13631) $
(0.04582) $
0.10387
$
(0.14110) $
(0.03723) $
0.11925
$
(0.14604) $
(0.02679) $
0.13687
$
(0.15119) $
(0.01432) $
0.15719
$
(0.15655) $
0.00064 $
0.18082
$
(0.16212) $
0.01870 $
0.20828
$
(0.16789) $
0.04039 $
$
0.27714
(0.17385) $
0.06631 $
0.24016
(0.18000)
0.09714
* Line 9, SVA RA Charge is illustrative; actual charge will be specific to the generation
resource selected.
18 of 18
Advice Letter 5031-E - Attachment 1.xlsx
PG&E Gas and Electric
Advice Filing List
General Order 96-B, Section IV
AT&T
Division of Ratepayer Advocates
Albion Power Company
Alcantar & Kahl LLP
Anderson & Poole
Atlas ReFuel
BART
Don Pickett & Associates, Inc.
Douglass & Liddell
Downey & Brand
Ellison Schneider & Harris LLP
Evaluation + Strategy for Social
Innovation
G. A. Krause & Assoc.
GenOn Energy Inc.
GenOn Energy, Inc.
Goodin, MacBride, Squeri, Schlotz &
Ritchie
Green Charge Networks
Green Power Institute
Hanna & Morton
ICF
International Power Technology
Intestate Gas Services, Inc.
Barkovich & Yap, Inc.
Bartle Wells Associates
Braun Blaising McLaughlin & Smith, P.C.
Braun Blaising McLaughlin, P.C.
CENERGY POWER
CPUC
CalCom Solar
California Cotton Ginners & Growers Assn
California Energy Commission
California Public Utilities Commission
California State Association of Counties
Calpine
Casner, Steve
Center for Biological Diversity
City of Palo Alto
City of San Jose
Clean Power
Clean Power Research
Coast Economic Consulting
Commercial Energy
Cool Earth Solar, Inc.
County of Tehama - Department of Public
Works
Crossborder Energy
Crown Road Energy, LLC
Davis Wright Tremaine LLP
Day Carter Murphy
Defense Energy Support Center
Dept of General Services
Kelly Group
Ken Bohn Consulting
Leviton Manufacturing Co., Inc.
Linde
Los Angeles County Integrated Waste
Management Task Force
Los Angeles Dept of Water & Power
MRW & Associates
Manatt Phelps Phillips
Marin Energy Authority
McKenna Long & Aldridge LLP
McKenzie & Associates
Modesto Irrigation District
Morgan Stanley
NLine Energy, Inc.
NRG Solar
Nexant, Inc.
ORA
Office of Ratepayer Advocates
Office of Ratepayer Advocates, Electricity
Planning and Policy B
OnGrid Solar
Pacific Gas and Electric Company
Praxair
Regulatory & Cogeneration Service, Inc.
SCD Energy Solutions
SCE
SDG&E and SoCalGas
SPURR
San Francisco Water Power and Sewer
Seattle City Light
Sempra Energy (Socal Gas)
Sempra Utilities
SoCalGas
Southern California Edison Company
Southern California Gas Company
(SoCalGas)
Spark Energy
Sun Light & Power
Sunshine Design
Tecogen, Inc.
TerraVerde Renewable Partners
TerraVerde Renewable Partners, LLC
Tiger Natural Gas, Inc.
TransCanada
Troutman Sanders LLP
Utility Cost Management
Utility Power Solutions
Utility Specialists
Verizon
Water and Energy Consulting
Wellhead Electric Company
Western Manufactured Housing
Communities Association (WMA)
YEP Energy
Yelp Energy