{
  "generated": "2026-09-15",
  "provenance": "Derived from 36 consecutive residential statements from City of Tampa household",
  "reference_kwh": 1000,
  "fees_uplift": {
    "mean": 0.15341,
    "min": 0.14317,
    "max": 0.15868
  },
  "months": [
    {
      "month": "2023-10",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.06847,
        "energy_t2": 0.07972,
        "fuel_t1": 0.04908,
        "fuel_t2": 0.05908,
        "storm_protection": 0.00373,
        "cetm": 0.0043,
        "storm_surcharge": 0.01022,
        "tiered": true
      },
      "gas": {
        "customer_charge": 18.1,
        "distribution": 0.39178,
        "pga": 0.8
      }
    },
    {
      "month": "2023-11",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.06847,
        "energy_t2": null,
        "fuel_t1": 0.04908,
        "fuel_t2": null,
        "storm_protection": 0.00373,
        "cetm": 0.0043,
        "storm_surcharge": 0.01022,
        "tiered": false
      },
      "gas": {
        "customer_charge": 18.1,
        "distribution": 0.39728,
        "pga": 0.8
      }
    },
    {
      "month": "2023-12",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.06847,
        "energy_t2": null,
        "fuel_t1": 0.04908,
        "fuel_t2": null,
        "storm_protection": 0.00373,
        "cetm": 0.0043,
        "storm_surcharge": 0.01022,
        "tiered": false
      },
      "gas": {
        "customer_charge": 18.1,
        "distribution": 0.39728,
        "pga": 0.8
      }
    },
    {
      "month": "2024-01",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": null,
        "fuel_t1": 0.03536,
        "fuel_t2": null,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.8
      }
    },
    {
      "month": "2024-02",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": null,
        "fuel_t1": 0.03536,
        "fuel_t2": null,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.8
      }
    },
    {
      "month": "2024-03",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": null,
        "fuel_t1": 0.03536,
        "fuel_t2": null,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.77
      }
    },
    {
      "month": "2024-04",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": null,
        "fuel_t1": 0.03536,
        "fuel_t2": null,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.77
      }
    },
    {
      "month": "2024-05",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.03536,
        "fuel_t2": 0.04536,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.77
      }
    },
    {
      "month": "2024-06",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.36,
        "distribution": 0.57547,
        "pga": 0.77
      }
    },
    {
      "month": "2024-07",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57616,
        "pga": 0.77
      }
    },
    {
      "month": "2024-08",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57616,
        "pga": 0.72
      }
    },
    {
      "month": "2024-09",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57616,
        "pga": 0.67
      }
    },
    {
      "month": "2024-10",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57066,
        "pga": 0.67
      }
    },
    {
      "month": "2024-11",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57916,
        "pga": 0.67
      }
    },
    {
      "month": "2024-12",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.71,
        "energy_t1": 0.07016,
        "energy_t2": 0.08168,
        "fuel_t1": 0.0285,
        "fuel_t2": 0.0385,
        "storm_protection": 0.00658,
        "cetm": 0.0043,
        "storm_surcharge": 0.00219,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.57916,
        "pga": 0.7
      }
    },
    {
      "month": "2025-01",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.02852,
        "fuel_t2": 0.03852,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": null,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.9
      }
    },
    {
      "month": "2025-02",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.02852,
        "fuel_t2": 0.03852,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": null,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.95
      }
    },
    {
      "month": "2025-03",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": null,
        "fuel_t1": 0.02852,
        "fuel_t2": null,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.95
      }
    },
    {
      "month": "2025-04",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": null,
        "fuel_t1": 0.02852,
        "fuel_t2": null,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": false
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.92
      }
    },
    {
      "month": "2025-05",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.02852,
        "fuel_t2": 0.03852,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.85
      }
    },
    {
      "month": "2025-06",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.8
      }
    },
    {
      "month": "2025-07",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.8
      }
    },
    {
      "month": "2025-08",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.8
      }
    },
    {
      "month": "2025-09",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55138,
        "pga": 0.75
      }
    },
    {
      "month": "2025-10",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.54288,
        "pga": 0.5
      }
    },
    {
      "month": "2025-11",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55158,
        "pga": 0.5
      }
    },
    {
      "month": "2025-12",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.43,
        "energy_t1": 0.08924,
        "energy_t2": 0.09924,
        "fuel_t1": 0.03044,
        "fuel_t2": 0.04044,
        "storm_protection": 0.00722,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 24.41,
        "distribution": 0.55158,
        "pga": 0.6
      }
    },
    {
      "month": "2026-01",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.75
      }
    },
    {
      "month": "2026-02",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 1.16057
      }
    },
    {
      "month": "2026-03",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 1.16057
      }
    },
    {
      "month": "2026-04",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 1.16057
      }
    },
    {
      "month": "2026-05",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.9
      }
    },
    {
      "month": "2026-06",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.8
      }
    },
    {
      "month": "2026-07",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": 0.01995,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.8
      }
    },
    {
      "month": "2026-08",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": null,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.8
      }
    },
    {
      "month": "2026-09",
      "rate_schedule": "Residential Service",
      "electric": {
        "basic_daily": 0.45,
        "energy_t1": 0.09569,
        "energy_t2": 0.10569,
        "fuel_t1": 0.0321,
        "fuel_t2": 0.0421,
        "storm_protection": 0.00717,
        "cetm": 0.00406,
        "storm_surcharge": null,
        "tiered": true
      },
      "gas": {
        "customer_charge": 32.0,
        "distribution": 0.54302,
        "pga": 0.8
      }
    }
  ]
}