Exhibit 99.10
ICC Docket No. 01-0423
Interim Order Entered April 1, 2002
Compliance Filing Work Papers
April 11, 2002
Schedule B-1 NR: p 1 of 1
Commonwealth Edison Company
Determination of Customer Transition Charge (Summary Page)
Based on Market Value Defined in Rider PPO - Power Purchase Option (Market Index) Applicable Period A (June 2002 - May 2003)
(All units are in cents per kilowatt-hour)
Delivery
Base Rate Service
Revenue Revenue Market Mitigation
(1) (2) (1)(3) Value (4) Amount (5)
------- ------ --------- ----------
(A) (B) (C) (D)
Customer Transition Charge Customer Class
- -----------------------------------------
Nonresidential Delivery Service Customers
With Only Watt-hour Only Meters 11.258 3.124 2.868 0.901
0 kW to and including 25 kW Demand 9.288 1.897 2.776 0.743
Over 25 kW to and including 100 kW Demand 8.344 1.699 2.685 0.668
Over 100 kW to and including 400 kW Demand 7.428 1.368 2.660 0.594
Over 400 kW to and including 800 kW Demand 6.839 1.226 2.617 0.547
Over 800 kW to and including 1,000 kW Demand 6.767 1.125 2.542 0.541
Over 1,000 kW to and including 3,000 kW Demand 6.456 1.095 2.565 0.516
Fixture-included Lighting Nonresidential Delivery Service Customers 13.554 8.283 2.089 1.084
Street Lighting Delivery Service Customers - Dusk to Dawn 3.852 1.608 2.076 0.500
Street Lighting Delivery Service Customers - All Other Lighting 7.172 1.559 2.402 0.574
Railroads Delivery Service Customers (6)
Pumping Delivery Service Customers 6.465 1.231 2.518 0.517
June 2002 - Dec 2002 Mitigation Jan 2003 - May
CTC Amount (7) 2003 CTC
--- ---------- --------
(E)=(A)-(B)-(C)-(D) (F) (G)=(A)-(B)-(C)- (F)
Customer Transition Charge Customer Class
Nonresidential Delivery Service Customers
With Only Watt-hour Only Meters 4.365 1.126 4.140
0 kW to and including 25 kW Demand 3.872 0.929 3.686
Over 25 kW to and including 100 kW Demand 3.292 0.834 3.126
Over 100 kW to and including 400 kW Demand 2.806 0.743 2.657
Over 400 kW to and including 800 kW Demand 2.449 0.684 2.312
Over 800 kW to and including 1,000 kW Demand 2.559 0.677 2.423
Over 1,000 kW to and including 3,000 kW Demand 2.280 0.646 2.150
Fixture-included Lighting Nonresidential Delivery Service Customers 2.098 1.355 1.827
Street Lighting Delivery Service Customers - Dusk to Dawn 0.000 0.500 0.000
Street Lighting Delivery Service Customers - All Other Lighting 2.637 0.717 2.494
Railroads Delivery Service Customers (6)
Pumping Delivery Service Customers 2.199 0.647 2.069
<FN>
Notes:
(1) Transfer from Column (H) and Column (M) of Determination of Customer Transition Charge, on Page 2 to 12 of attached
workpapers.
(2) Base rate revenues consist of customer, demand, and energy charges. Base rate revenues do not include facility, meter,
or other equipment rentals, franchise fees or other franchise cost additions, fuel adjustment clause charges,
decommissioning expense adjustment clause charges, taxes, local government compliance clause charges, compensation for
energy generated by a person or entity other than ComEd, or Renewable Energy Resources and Coal Technology Development
Assistance Charge and Energy Assistance Charge for the Supplemental Low-Income Energy Assistance Fund.
(3) The amount of revenue that the Company would receive under Rate RCDS - Retail Customer Delivery Service (Rate RCDS) and
Rider ISS - Interim Supply Service (Rider ISS) for standard delivery of energy to customers in the CTC Customer Class.
(4) The Market Value for a CTC Customer Class has the same value as the per kilowatt-hour Load Weighted Average Market Value
(LWAMV) as defined in Rider PPO - Power Purchase Option (Market Index) for the applicable customer class for Applicable
Period A.
(5) The mitigation amount as defined in Rate CTC is the greater of 0.5 cents per kilowatt-hour or 8% of the base rate
revenue for the calculation period of June 2002 through December 2002.
(6) There are two customers in the Railroads class and each customer will have a Customer-specific CTC.
(7) The mitigation amount as defined in Rate CTC is the greater of 0.5 cents per kilowatt-hour or 10% of the base rate
revenue for the calculation period of January 2003 through May 2003.
</FN>
ICC Docket No. 01-0423
Interim Order Entered April 1, 2002
Compliance Filing Work Papers
April 11, 2002
Schedule B-1 R: p 1 of 1
Commonwealth Edison Company
Determination of Residential Customer Transition Charge (Class Summary Page)
Based on Market Value Defined in Rider PPO - Power Purchase Option (Market Index) Applicable Period A (June 2002 - May 2003)
(All units are in cents per kilowatt-hour)
Delivery
Base Rate Service Market Mitigation
Revenue (1) (2) Revenue (3) Value (4) Amount (5)
--------------- ----------- --------- ----------
(A) (B) (C) (D)
Customer Transition Charge Customer Class
- -----------------------------------------
Residential Delivery Service Customers
Single Family Without Space Heat 8.715 3.379 2.790 0.523
Multi Family Without Space Heat 8.961 4.439 2.959 0.538
Single Family With Space Heat 5.836 2.301 2.529 0.350
Multi Family With Space Heat 6.169 2.893 2.624 0.370
Fixture-included Lighting Residential Delivery Service Customers 8.655 8.982 2.178 0.519
June 2002 - Dec 2002 Mitigation Jan 2003 - May 2003
CTC Amount (6) CTC
--- ---------- ---
(E)=(A)-(B)-(C)-(D) (F) (G)=(A)-(B)-(C)-(F)
Customer Transition Charge Customer Class
Residential Delivery Service Customers
Single Family Without Space Heat 2.023 0.610 1.936
Multi Family Without Space Heat 1.025 0.627 0.936
Single Family With Space Heat 0.656 0.409 0.597
Multi Family With Space Heat 0.282 0.432 0.220
Fixture-included Lighting Residential Delivery Service Customers 0.000 0.606 0.000
<FN>
Notes:
(1) Based on three years of residential historical data ending January 2002 and residential rates in effect beginning
October 1, 2001.
(2) Base rate revenues consist of customer service and energy charges. Base rate revenues do not include facility, meter, or
other equipment rentals, franchise fees or other franchise cost additions, fuel adjustment clause charges,
decommissioning expense adjustment clause charges, taxes, local government compliance class charges, compensation for
energy generated by a person or entity other than ComEd, or Renewable Energy Resources and Coal Technology Development
Assistance Charge and Energy Assistance Charge for the Supplemental Low-Income Energy Assistance Fund.
(3) The amount of revenue that the Company would receive under Rate RCDS - Retail Customer Delivery Service (Rate RCDS) and
Rider ISS - Interim Supply Service (Rider ISS) for standard delivery of energy to customers in the CTC Customer Class.
(4) The Market Value for a CTC Customer Class has the same value as the per kilowatt-hour Load Weighted Average Market Value
(LWAMV) as defined in Rider PPO - Power Purchase Option (Market Index) for the applicable delivery service customer
class.
(5) The residential mitigation amount as defined in Rate CTC is 6% of the base rate revenue for the calculation period of
June 2002 through December 2002.
(6) The residential mitigation amount as defined in Rate CTC is 7% of the base rate revenue for the calculation period of
January 2003 through May 2003.
</FN>