These numbers are from the testimony. It takes the next 4 screens to say Rooftop Solar is costing NON-Solar users $7.94 a year.

Annual Fixed Cost Lost Revenue is $226 for each Rooftop Solar customer.

More numbers Riders (more tariffs) add $71 Total Fix Cost Lost Revenue caused by Rooftop Solar = $297.58 Here is an interesting rider CACJA

The Number of Residential customers came from your web site. The Number of Solar Customers came from your chart on page 29 in the testimony.

The bottom line is not at the bottom of the page. But you are saying Rooftop Solar is costing each non-solar customer $7.15 a year.

This is Xcel’s calculation not mine but we both come out close. $7.94 to $7.15

|| Check number of customers: Cost Burden $9.8 million / $7.94 = 1,234,257