BILL SEGREGATION CALCULATOR
			Billing Month	Unit Billed	VC Chareged		C/O Marth Sb.
			Sep-22
			Oct-22
			Nov-22				7	0
			Dec-22				7	0
			Jan-23				7	0
			Feb-23				7	0
			Mar-23				7	0
			Apr-23				7.74	0
			May-23				7.74	0
			Jun-23				7.74	0
			Jul-23				12	0
			Aug-23				32.03	0
			Sep-23
			Oct-23
			Nov-23
			Dec-23
			As Charged	0	0
			No of Months	5
			Units Per Month	0	-100
						Protected (If Units are less than 200 and have Less than 200 units in prevous 6 Monts)	Rate for 100 Units	7.74	7.74
							VC of 100 Units	3870
							Rate For Remaining Units	10.06	10.06
							VC for Remaining Units	-5030
							AS Charged	0
		Un Protected	Unit Rate	14			To Be Charged	-1160
			To be Charged	0			VC	1160
			VC	0			ED	17
			ED	0			GST	197
			GST	0			LPS	1296
			LPS	1296			Amount adjusted	1160
			Total Adjustment	1296			Total Adjustment	2671
			BILL AMOUNT	18000			BILL AMOUNT	18000
			REVISED E BILL	16704			REVISED E BILL	15329.4