Loading...
HomeMy WebLinkAboutWyoming exhibits_revised.pdfPACIFICORP WYOMING 2007 LOSS ANALYSIS PACIFICORP WYOMING REVISED EXHIBIT 1 SUMMARY OF COMPANY DATA ANNUAL PEAK 1,127 MW GENERATION & PURCHASES-INPUT 9,037,952 MWH ANNUAL SALES -OUTPUT 8,548,886 MWH SYSTEM LOSSES INPUT 489,066 or 5.41% OUTPUT or 5.72% SYSTEM LOAD FACTOR 91.5% SUMMARY OF LOSSES - OUTPUT RESULTS SERVICE KV MW % TOTAL MWH % TOTAL TRANS 345,161,115 53.4 63.68% 314,492 64.30% 4.74% 3.48% PRIMARY 69,34,12,1 22.9 27.30% 110,747 22.64% 2.03% 1.23% SECONDARY 7.6 9.02% 63,827 13.05% 0.67% 0.71% TOTAL 83.9 100.00% 489,066 100.00% 7.44% 5.41% SUMMARY OF LOSS FACTORS CUMMULATIVE SALES EXPANSION FACTORS SERVICE KV DEMAND ENERGY d 1/d e 1/e TRANS 345,161,115 1.04975 0.95260 1.03605 0.96520 PRIM SUBS 69,46,35 0.00000 0.00000 0.00000 0.00000 PRIMARY 69,34,12,1 1.08392 0.92258 1.05594 0.94702 SECONDARY 1.10925 0.90151 1.08136 0.92476 PAC_WYO_07LOSS_B.xls 8/31/2009 3:11 PM PA C I F I C O R P W Y O M I N G 2 0 0 7 L O S S A N A L Y S I S SU M M A R Y O F C O N D U C T O R I N F O R M A T I O N EX H I B I T 2 D E S C R I P T I O N C I R C U I T L O A D I N G - - - - - M W L O S S E S - - - - - - - - - M W H L O S S E S - - - - MI L E S % R A T I N G L O A D N O L O A D T O T A L L O A D N O L O A D T O T A L -- - B U L K - - - - - - - - - - - 3 4 5 K V O R G R E A T E R - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - TI E L I N E S 0 . 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 BU L K T R A N S 0. 0 0. 0 0 % 0. 0 0 0 0. 0 0 0 0. 0 0 0 0 0 0 SU B T O T 0 . 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 -- - T R A N S - - - - - - - - - 1 1 5 K V T O 3 4 5 . 0 0 K V - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - TI E L I N E S 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 1 6 1 K V 0 . 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 2 11 5 KV 0. 0 0. 0 0 % 0. 0 0 0 0. 0 2 4 0. 0 2 4 0 21 0 21 0 SU B T O T 0 . 0 0 . 0 0 0 0 . 0 2 4 0 . 0 2 4 0 2 1 0 2 1 0 -- - S U B T R A N S - - - - - - 3 5 K V T O 1 1 5 K V - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - TI E L I N E S 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N S 1 6 9 K V 0 . 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N S 2 4 6 K V 0 . 0 0 . 0 0 % 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N S 3 35 KV 0. 0 0. 0 0 % 0. 0 0 0 0. 0 0 0 0. 0 0 0 0 0 0 SU B T O T 0 . 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 PR I M A R Y L I N E S 8 , 0 4 2 1 7 . 3 8 1 1 . 4 6 3 1 8 . 8 4 4 6 0 , 6 4 1 1 7 , 0 3 3 7 7 , 6 7 4 SE C O N D A R Y L I N E S 1 , 3 5 6 0 . 1 4 5 0 . 0 0 0 0 . 1 4 5 1 , 2 3 5 0 1 , 2 3 5 SE R V I C E S 3 , 0 2 1 0 . 5 4 1 0 . 4 8 5 1 . 0 2 7 4 , 5 9 4 3 , 8 0 2 8 , 3 9 6 TO T A L 1 2 , 4 1 9 1 8 . 0 6 8 1 . 9 7 3 2 0 . 0 4 0 6 6 , 4 7 0 2 1 , 0 4 5 8 7 , 5 1 5 PA C _ W Y O _ 0 7 L O S S _ B . x l s 8/ 3 1 / 2 0 0 9 3: 1 2 P M PA C I F I C O R P W Y O M I N G 2 0 0 7 L O S S A N A L Y S I S SU M M A R Y O F T R A N S F O R M E R I N F O R M A T I O N EX H I B I T 3 D E S C R I P T I O N K V C A P A C I T Y N U M B E R A V E R A G E L O A D I N G M V A - - - - - - - - - M W L O S S E S - - - - - - - - - - - - - - - M W H L O S S E S - - - - - - VO L T A G E M V A T R A N S F M R S I Z E % L O A D L O A D N O L O A D T O T A L L O A D N O L O A D T O T A L BU L K S T E P - U P 3 4 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 BU L K - B U L K 0 . 0 0 0 . 0 0 . 0 0 % 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 BU L K - T R A N S 1 1 6 1 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 BU L K - T R A N S 2 1 1 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 S T E P - U P 1 6 1 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 - T R A N S 2 1 1 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 - S U B T R A N S 1 6 9 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 - S U B T R A N S 2 4 6 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 1 - S U B T R A N S 3 3 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 2 S T E P - U P 1 1 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 2 - S U B T R A N S 1 6 9 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 2 - S U B T R A N S 2 4 6 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 TR A N S 2 - S U B T R A N S 3 3 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 1 S T E P - U P 6 9 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 2 S T E P - U P 4 6 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 3 S T E P - U P 3 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 1 - S U B T R A N 2 4 6 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 1 - S U B T R A N 3 3 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 2 - S U B T R A N 3 3 5 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 DI S T R I B U T I O N S U B S T A T I O N S TR A N S 1 - 1 6 1 3 4 1 , 3 1 6 . 0 3 4 3 8 . 7 4 0 . 0 0 % 5 2 6 0 . 7 8 5 1 . 4 6 0 2 . 2 4 4 5 , 1 0 5 1 2 , 7 8 6 1 7 , 8 9 2 TR A N S 1 - 1 6 1 1 2 2 0 4 . 0 6 3 4 . 0 2 5 . 9 0 % 5 3 0 . 0 5 3 0 . 2 3 5 0 . 2 8 8 3 4 3 2 , 0 5 7 2 , 4 0 0 TR A N S 1 - 1 6 1 1 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 2 , 0 5 7 2 , 0 5 7 TR A N S 2 - 1 1 5 3 4 1 5 2 . 4 7 2 1 . 8 4 0 . 0 0 % 6 1 0 . 0 9 5 0 . 1 7 8 0 . 2 7 3 6 1 9 1 , 5 5 8 2 , 1 7 7 TR A N S 2 - 1 1 5 1 2 2 6 6 . 0 1 2 2 2 . 2 2 5 . 9 0 % 6 9 0 . 0 6 9 0 . 3 0 5 0 . 3 7 4 4 4 8 2 , 6 7 5 3 , 1 2 3 TR A N S 2 - 1 1 5 1 1 2 . 5 1 1 2 . 5 2 5 . 9 0 % 3 0 . 0 0 4 0 . 0 1 6 0 . 0 2 0 2 6 1 4 3 1 6 9 SU B T R A N 1 - 6 9 3 4 3 7 . 5 3 1 2 . 5 4 0 . 0 0 % 1 5 0 . 0 2 8 0 . 0 4 9 0 . 0 7 7 1 8 3 4 3 0 6 1 3 SU B T R A N 1 - 6 9 1 2 1 9 8 . 3 3 1 6 . 4 2 5 . 9 0 % 5 1 0 . 0 6 5 0 . 3 0 4 0 . 3 6 9 4 2 4 2 , 6 6 5 3 , 0 8 9 SU B T R A N 1 - 6 9 1 2 1 . 1 5 4 . 2 2 5 . 9 0 % 5 0 . 0 0 8 0 . 0 3 9 0 . 0 4 7 5 3 3 4 5 3 9 8 SU B T R A N 2 - 4 6 3 4 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 2 - 4 6 1 2 1 3 . 5 9 1 . 5 2 5 . 9 0 % 3 0 . 0 0 5 0 . 0 2 9 0 . 0 3 4 3 6 2 5 2 2 8 8 SU B T R A N 2 - 4 6 1 1 9 . 1 2 2 0 . 9 2 5 . 9 0 % 5 0 . 0 1 0 0 . 0 5 6 0 . 0 6 6 6 4 4 9 4 5 5 8 SU B T R A N 3 - 3 5 3 4 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 3 - 3 5 1 2 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 SU B T R A N 3 - 3 5 1 0 . 0 0 0 . 0 0 . 0 0 % 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 0 0 PR I M A R Y - P R I M A R Y 2 8 6 . 5 7 9 3 . 6 2 5 . 9 0 % 7 4 0 . 1 0 1 0 . 4 7 9 0 . 5 8 1 6 5 9 4 , 1 9 9 4 , 8 5 7 LI N E T R A N S F R M R 1 , 5 9 1 . 4 4 3 , 9 1 3 3 6 . 2 1 7 . 6 9 % 2 8 2 0 . 6 4 1 5 . 8 5 4 6 . 4 9 5 2 , 7 2 9 5 1 , 2 7 8 5 4 , 0 0 8 == = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = TO T A L 4 , 1 1 8 4 4 , 1 2 2 1 . 8 6 5 9 . 0 0 5 1 0 . 8 7 0 1 0 , 6 8 8 8 0 , 9 3 9 9 1 , 6 2 8 PA C _ W Y O _ 0 7 L O S S _ B . x l s 8/ 3 1 / 2 0 0 9 3: 1 3 P M PA C I F I C O R P W Y O M I N G 2 0 0 7 L O S S A N A L Y S I S S U M M A R Y O F L O S S E S D I A G R A M - D E M A N D M O D E L - S Y S T E M P E A K 11 2 7 . 1 1 6 3 1 2 M W E X H I B I T 4 P A G E 1 o f 2 BU L K T I E L I N E S B U L K L I N E S B U L K S T E P U P B U L K - B U L K LO A D 0 . 0 0 % M W L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % LO A D L O S S 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 M W NO L D L O S S 0 . 0 0 0 M W N O L D L O S S 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 M W AV G S I Z E 0 M V A A V G S I Z E 0 M V A NU M B E R 0 N U M B E R 0 TR A N S T I E L I N E S B U L K - T R A N S 1 S T E P D O W N T R A N 1 - T R A N 2 S T E P D O W N B U L K - T R A N S 2 S T E P D O W N LO A D 0 . 0 0 % M W L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % LO A D L O S S 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W NO L D L O S S 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W AV G S I Z E 0 M V A A V G S I Z E 0 M V A A V G S I Z E 0 M V A NU M B E R 0 N U M B E R 0 N U M B E R 0 TR A N S 1 & 2 S T E P U P S T R A N S 1 1 6 1 . 0 K V T R A N S 2 1 1 5 . 0 K V T R A N S C U S T LD N G T R 1 S U 0 . 0 0 % L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % S U B S 0 . 0 0 0 M W NO L O A D 1 & 2 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W 0 . 0 0 0 M V A LO A D 1 & 2 0 . 0 0 0 M W N O L D L O S S 0 . 0 0 0 M W N O L D L O S S 0 . 0 2 4 M W L I N E S M W AV S I Z T R 1 S U 0 . 0 M V A MV A NU M B E R 0 SU B T R A N S T I E L I N E S T R A N S 1 & 2 - S U B T R A N S 1 S U B T R 1 & 2 - S U B T R A N S 2 & 3 T R A N S 1 & 2 - S U B T R A N S 2 T R A N S 1 & 2 - S U B T R A N S 3 LO A D 0 . 0 0 % M W L D N G T R 2 - S 0. 0 0 % L O A D I N G 0 . 0 0 % L D N G T R 2 - S 0. 0 0 % L D N G T R 2 - S T 0. 0 0 % LO A D L O S S 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 . 0 0 0 M W N O L O A D 0 . 0 0 NO L D L O S S 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 . 0 0 0 M W L O A D 0 . 0 0 AV S I Z T R 2 0 M V A A V G S I Z E 0 M V A VS I Z T R 2 - S 0. 0 0 M V A VS I Z T R 2 - S T 0. 0 0 NU M B E R 0 N U M B E R 0 N U M B E R 0 N U M B E R 0 SU B T R A N S 1 , 2 , & 3 S T E P U P S S U B T R A N S 1 6 9 K V S U B T R A N S 2 4 6 K V S U B T R A N S 2 3 5 K V S U B T R A N S C U S T LD N G S T 1 S U 0 . 0 0 % L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % L O A D I N G 0 . 0 0 % S U B S - M W 0 . 0 0 0 NO L O A D 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W L O A D L O S S 0 . 0 0 0 M W M V A 0 . 0 0 0 LO A D 0 . 0 0 0 M W N O L D L O S S 0 . 0 0 0 M W N O L D L O S S 0 . 0 0 0 M W N O L D L O S S 0 . 0 0 0 M W L I N E S - M W AV S I Z S T 2 0 . 0 M V A M V A NU M B E R 0 T O D I S T R I B U T I O N S Y S T E M 1 5 5 0 . 4 M V A 1 5 1 9 . 4 M W TR A N S 1 5 7 9 . 2 M V A T R A N S 2 8 9 0 . 9 M V A S U B T R A N S 1 7 1 . 8 M V A S U B T R A N S 2 8 . 5 M V A S U B T R A N S 3 0 . 0 M V A 37 . 3 6 % 5 7 . 4 6 % 4 . 6 3 % 0 . 5 5 % 0 . 0 0 % 16 1 K V 1 1 5 K V 6 9 K V 4 6 K V 3 5 K V PA C _ W Y O _ 0 7 L O S S _ B . x l s 8/3 1 / 2 0 0 9 3: 1 4 P M PA C I F I C O R P W Y O M I N G 2 0 0 7 L O S S A N A L Y S I S FR O M H I G H V O L T A G E S Y S T E M EX H I B I T 4 P A G E 2 o f 2 TO T A L 1 , 5 5 0 M V A 1 , 5 1 9 M W TR A N S 1 5 7 9 . 2 M V A T R A N S 2 8 9 0 . 9 M V A S U B T R A N S 1 7 1 . 8 M V A S U B T R A N S 2 8 . 5 M V A S U B T R A N S 3 0 . 0 M V A 37 . 3 6 % 5 7 . 4 6 % 4 . 6 3 % 0 . 5 5 % 0 . 0 0 % 16 1 K V 1 1 5 K V 6 9 K V 4 6 K V 3 5 K V DI S T R I B U T I O N S Y S T E M L O A D | | | | | | | | | | | | | | | PR I M 1 P R I M 2 P R I M 3 P R I M 1 P R I M 2 P R I M 3 P R I M 1 P R I M 2 P R I M 3 P R I M 1 P R I M 2 P R I M 3 P R I M 1 P R I M 2 P R I M 3 VO L T A G E 3 4 1 2 1 3 4 1 2 1 3 4 1 2 1 3 4 1 2 1 3 4 1 2 1 LO A D M V A 5 2 6 5 3 0 6 1 8 2 7 3 1 5 5 1 5 0 3 5 0 0 0 % S Y S T O T 3 3 . 9 5 % 3 . 4 1 % 0 . 0 0 % 3 . 9 3 % 5 3 . 3 2 % 0 . 2 1 % 0 . 9 7 % 3 . 3 1 % 0 . 3 5 % 0 . 0 0 % 0 . 2 3 % 0 . 3 2 % 0 . 0 0 % 0 . 0 0 % 0 . 0 0 % NO L D L O S S 1 . 4 6 0 0 . 2 3 5 0 . 0 0 0 0 . 1 7 8 0 . 3 0 5 0 . 0 1 6 0 . 0 4 9 0 . 3 0 4 0 . 0 3 9 0 . 0 0 0 0 . 0 2 9 0 . 0 5 6 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 LO A D L O S S 0 . 7 8 5 0 . 0 5 3 0 . 0 0 0 0 . 0 9 5 0 . 0 6 9 0 . 0 0 4 0 . 0 2 8 0 . 0 6 5 0 . 0 0 8 0 . 0 0 0 0 . 0 0 5 0 . 0 1 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 AV G S I Z E 3 8 . 7 3 4 . 0 0 . 0 2 1 . 8 2 2 . 2 1 2 . 5 1 2 . 5 6 . 4 4 . 2 0 . 0 1 . 5 0 . 9 0 . 0 0 . 0 0 . 0 NU M B E R 3 4 6 0 7 1 2 1 3 3 1 5 0 9 2 2 0 0 0 DI V E R S I T Y 1 . 0 0 0 1 . 0 0 0 0 . 0 0 0 1 . 0 0 0 1 . 0 0 0 1 . 0 0 0 1 . 0 0 0 1 . 0 0 0 1 . 0 0 0 0 . 0 0 0 1 . 0 0 0 1 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 RA T I O | | | | | | | | | | | | | | | PR I M A R Y L I N E S P R I M / P R I M T R A N S F P R I M C U S T L O A D S LO A D I N G 7 2 3 . 2 2 3 M W L O A D I N G 7 4 . 2 0 1 M W N O L I N E S 0 . 0 0 0 M W @ S Y S P F 7 3 7 . 9 8 3 M V A N O L D L O S S 0 . 4 7 9 M W C U S T S U B 0 . 0 0 0 M V A LO A D L O S S 1 7 . 3 8 1 M W L O A D L O S S 0 . 1 0 1 M W N O L I N E S 0 . 0 0 0 M W NO L D L O S S 1 . 4 6 3 M W A V G S I Z E 3 . 6 3 C O . S U B 0 . 0 0 0 M V A TO T L O S S 1 8 . 8 4 4 M W N U M B E R 7 9 P R I M W I T H 3 7 2 . 5 7 6 M W LI N E S 3 9 2 . 1 8 5 M V A LI N E T R A N S F O R M E R S LO A D I N G 3 3 1 . 2 2 3 M W M V A 2 8 8 . 0 5 1 NO L D L O S S 5 . 8 5 4 M W LO A D L O S S 0 . 6 4 1 M W AV G S I Z E 3 6 . 2 K V A NU M B E R 4 3 9 1 3 SE C O N D A R Y L I N E S N O S E C O N D A R Y L I N E S LO A D 1 4 1 . 8 0 5 M W LO A D L O S S 0 . 1 4 5 M W L O A D 1 8 2 . 9 2 3 M W NO L D L O S S 0 . 0 0 0 M W TO T L O S S 0 . 1 4 5 M W S E R V I C E S LO A D 3 2 4 . 5 8 3 M W LO A D L O S S 0 . 5 4 1 M W NO L D L O S S 0 . 4 8 5 M W TO T L O S S 1 . 0 2 7 M W CU S T O M E R S E C O N D A R Y L O A D 32 3 . 5 5 6 M W PA C _ W Y O _ 0 7 L O S S _ B . x l s 8/3 1 / 2 0 0 9 3: 1 4 P M PA C I F I C O R P W Y O M I N G 2 0 0 7 L O S S A N A L Y S I S SU M M A R Y o f S A L E S a n d C A L C U L A T E D L O S S E S EX H I B I T 5 LO S S # A N D L E V E L M W L O A D N O L O A D + L O A D = T O T L O S S E X P C U M M W H L O A D N O L O A D + L O A D = T O T L O S S E X P C U M FA C T O R E X P F A C F A C T O R E X P F A C 1 B U L K X F M M R 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0 0 2 B U L K L I N E S 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 3 T R A N S 1 X F M R 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 4 T R A N S 1 L I N E S 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 5 T R A N S 2 T R 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 6 T R A N S 2 B L K S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 7 T R A N S 2 L I N E S 0 . 0 0 . 0 2 0 . 0 0 0 . 0 2 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 2 1 0 0 2 1 0 0 . 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 TO T A L T R A N 0 . 0 0 . 0 2 0 . 0 0 0 . 0 2 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 2 1 0 0 2 1 0 0 . 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 8 S T R 1 B L K S D 9 S T R 1 T 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 10 S R T 1 T 2 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 11 S U B T R A N S 1 L I N E S 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 12 S T R 2 T 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 13 S T R 2 T 2 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 14 S T R 2 S 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 15 S U B T R A N S 2 L I N E S 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 16 S T R 3 T 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 17 S T R 3 T 2 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 18 S T R 3 S 1 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 19 S T R 3 S 2 S D 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 20 S U B T R A N S 3 L I N E S 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 21 S U B T R A N S T O T A L 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 22 T R A N S M S N L O S S F A C 1 , 1 2 7 . 1 1 0 . 6 4 4 2 . 7 8 5 3 . 4 2 1 . 0 4 9 7 5 4 1 . 0 4 9 7 5 4 9 , 0 3 7 , 9 5 2 1 2 3 , 2 1 7 1 9 1 , 2 7 5 3 1 4 , 4 9 2 1 . 0 3 6 0 5 1 3 1 . 0 3 6 0 5 1 3 DI S T R I B U T I O N S U B S T T R A N S 1 5 6 7 . 7 1 . 6 9 0 . 8 4 2 . 5 3 1 . 0 0 4 4 8 0 0 . 0 0 0 0 0 0 4 , 2 4 9 , 1 0 8 1 6 , 9 0 0 5 , 4 4 8 2 2 , 3 4 8 1 . 0 0 5 2 8 7 3 0 . 0 0 0 0 0 0 0 T R A N S 2 6 7 . 5 0 . 5 0 0 . 1 7 0 . 6 7 1 . 0 0 9 9 8 6 0 . 0 0 0 0 0 0 9 7 6 , 3 2 1 4 , 3 7 6 1 , 0 9 3 5 , 4 6 9 1 . 0 0 5 6 3 3 1 0 . 0 0 0 0 0 0 0 S U B T R 1 7 0 . 4 0 . 3 9 0 . 1 0 0 . 4 9 1 . 0 0 7 0 7 0 0 . 0 0 0 0 0 0 5 2 6 , 8 4 3 3 , 4 4 1 6 5 9 4 , 1 0 0 1 . 0 0 7 8 4 3 3 0 . 0 0 0 0 0 0 0 S U B T R 2 8 . 3 0 . 0 9 0 . 0 2 0 . 1 0 1 . 0 1 2 2 7 1 0 . 0 0 0 0 0 0 6 2 , 0 3 1 7 4 6 1 0 0 8 4 5 1 . 0 1 3 8 1 6 5 0 . 0 0 0 0 0 0 0 S U B T R 3 0 . 0 0 . 0 0 0 . 0 0 0 . 0 0 0 . 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 . 0 0 0 0 0 0 0 W E I G H T E D A V E R A G E 7 1 3 . 8 2 . 7 1 . 1 3 . 7 9 1 . 0 0 5 3 4 3 1 . 0 5 5 3 6 3 5 , 8 1 4 , 3 0 3 2 5 , 4 6 2 7 , 3 0 0 3 2 , 7 6 3 1 . 0 0 5 6 6 6 8 1 . 0 4 1 9 2 2 4 P R I M A R Y I N T R C H N G E 3 . 0 1 . 0 0 0 0 0 0 8 5 , 5 8 4 1 . 0 0 0 0 0 0 0 P R I M A R Y L I N E S 7 2 3 . 2 1 . 9 4 1 7 . 4 8 1 9 . 4 2 1 . 0 2 7 6 0 0 1 . 0 8 4 4 9 1 5 , 8 4 5 , 9 3 2 1 7 , 0 1 6 6 0 , 6 4 1 7 7 , 6 5 8 1 . 0 1 3 4 6 2 9 1 . 0 5 5 9 4 9 6 L I N E T R A N S F 3 3 1 . 2 5 . 8 5 0 . 6 4 6 . 4 9 1 . 0 2 0 0 0 1 1 . 1 0 6 1 8 3 2 , 7 1 5 , 0 5 5 5 1 , 2 7 8 2 , 7 2 9 5 4 , 0 0 8 1 . 0 2 0 2 9 5 8 1 . 0 7 7 3 8 0 9 S E C O N D A R Y 3 2 4 . 7 0 . 0 0 0 . 1 5 0 . 1 5 1 . 0 0 0 4 4 8 1 . 1 0 6 6 7 8 2 , 6 6 1 , 0 4 7 0 1 , 2 3 5 1 , 2 3 5 1 . 0 0 0 4 6 4 3 1 . 0 7 7 8 8 1 2 S E R V I C E S 3 2 4 . 6 0 . 4 9 0 . 5 4 1 . 0 3 1 . 0 0 3 1 7 3 1 . 1 1 0 1 8 9 2 , 6 5 9 , 8 1 2 3 , 8 0 2 4 , 5 9 4 8 , 3 9 6 1 . 0 0 3 1 6 6 5 1 . 0 8 1 2 9 4 3 == = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = T O T A L S Y S T E M 2 1 . 6 4 6 2 . 7 1 8 4 . 3 5 2 2 1 , 1 9 6 2 6 7 , 7 7 5 4 8 8 , 9 7 0 PA C _ W Y O _ 0 7 L O S S _ B . x l s 8/ 3 1 / 2 0 0 9 3: 1 4 P M PACIFICORP WYOMING 2007 LOSS ANALYSIS DEVELOPMENT of LOSS FACTORS EXHIBIT 6 UNADJUSTED DEMAND LOSS FACTOR CUSTOMER CALC LOSS SALES MW CUM EXPANSION LEVEL SALES MW TO LEVEL @ GEN FACTORS a b c d 1/d BULK LINES 0.0 0.0 0.0 0.00000 0.00000 TRANS SUBS 0.0 0.0 0.0 0.00000 0.00000 TRANS LINES 347.1 17.3 364.4 1.04975 0.95260 SUBTRANS SUBS 0.0 0.0 0.0 0.00000 0.00000 SUBTRANS LINES 0.0 0.0 0.0 0.00000 0.00000 PRIM SUBS 0.0 0.0 0.0 0.00000 0.00000 PRIM LINES 372.6 31.5 404.1 1.08449 0.92209 SECONDARY 323.6 35.7 359.2 1.11019 0.90075 TOTALS 1,043.2 84.4 1,127.6 DEVELOPMENT of LOSS FACTORS UNADJUSTED ENERGY LOSS FACTOR CUSTOMER CALC LOSS SALES MWH CUM EXPANSION LEVEL SALES MWH TO LEVEL @ GEN FACTORS a b c d 1/d BULK LINES 0 0 0 0.00000 0.00000 TRANS SUBS 0 0 0 0.00000 0.00000 TRANS LINES 2,844,250 102,539 2,946,789 1.03605 0.96520 SUBTRANS SUBS 0 0 0 0.00000 0.00000 SUBTRANS LINES 0 0 0 0.00000 0.00000 PRIM SUBS 0 0 0 0.00000 0.00000 PRIM LINES 3,053,220 170,827 3,224,046 1.05595 0.94701 SECONDARY 2,651,416 215,545 2,866,961 1.08129 0.92482 TOTALS 8,548,886 488,911 9,037,797 ESTIMATED VALUES AT GENERATION LOSS FACTOR AT VOLTAGE LEVEL MW MWH BULK LINES 0.00 0 TRANS SUBS 0.00 0 TRANS LINES 364.37 2,946,789 SUBTRANS SUBS 0.00 0 SUBTRANS LINES 0.00 0 PRIM SUBS 0.00 0 PRIM LINES 404.06 3,224,046 SECONDARY 359.21 2,866,961 SUBTOTAL 1,127.63 9,037,797 ACTUAL ENERGY LESS THI 1,127.12 9,037,952 MISMATCH 0.52 (156) % MISMATCH 0.05% 0.00% PAC_WYO_07LOSS_B.xls 8/31/2009 3:14 PM PACIFICORP WYOMING 2007 LOSS ANALYSIS DEVELOPMENT of LOSS FACTORS EXHIBIT 7 ADJUSTED DEMAND LOSS FACTOR CUSTOMER SALES CALC LOSS SALES MW CUM EXPANSION LEVEL SALES MW ADJUST TO LEVEL @ GEN FACTORS a b c d e f=1/e BULK LINES 0.0 0.0 0.0 0.0 0.00000 0.00000 TRANS SUBS 0.0 0.0 0.0 0.0 0.00000 0.00000 TRANS LINES 347.1 0.0 17.3 364.4 1.04975 0.95260 SUBTRANS SUBS 0.0 0.0 0.0 0.0 0.00000 0.00000 SUBTRANS LINES 0.0 0.0 0.0 0.0 0.00000 0.00000 PRIM SUBS 0.0 0.0 0.0 0.0 0.00000 0.00000 PRIM LINES 372.6 0.0 31.3 403.8 1.08392 0.92258 SECONDARY 323.6 0.0 35.3 358.9 1.10925 0.90151 TOTALS 1,043.2 0.0 83.9 1,127.1 DEVELOPMENT of LOSS FACTORS ADJUSTED ENERGY LOSS FACTOR CUSTOMER SALES CALC LOSS SALES MWH CUM EXPANSION LEVEL SALES MWH ADJUST TO LEVEL @ GEN FACTORS a b c d e f=1/e BULK LINES 0 0 0 0 0.00000 0.00000 TRANS SUBS 0 0 0 0 0.00000 0.00000 TRANS LINES 2,844,250 0 102,539 2,946,789 1.03605 0.96520 SUBTRANS SUBS 0 0 0 0 0.00000 0.00000 SUBTRANS LINES 0 0 0 0 0.00000 0.00000 PRIM SUBS 0 0 0 0 0.00000 0.00000 PRIM LINES 3,053,220 0 170,804 3,224,023 1.05594 0.94702 SECONDARY 2,651,416 0 215,723 2,867,140 1.08136 0.92476 TOTALS 8,548,886 0 489,066 9,037,952 ESTIMATED VALUES AT GENERATION LOSS FACTOR AT VOLTAGE LEVEL MW MWH BULK LINES 0.00 0 TRANS SUBS 0.00 0 TRANS LINES 364.37 2,946,789 SUBTRANS SUBS 0.00 0 SUBTRANS LINES 0.00 0 PRIM SUBS 0.00 0 PRIM LINES 403.84 3,224,023 SECONDARY 358.91 2,867,140 1,127.12 9,037,952 ACTUAL ENERGY LESS THI 1,127.12 9,037,952 MISMATCH 0.00 0 % MISMATCH 0.00% 0.00% PAC_WYO_07LOSS_B.xls 8/31/2009 3:14 PM PACIFICORP WYOMING 2007 LOSS ANALYSIS Adjusted Losses and Loss Factors by Facitliy EXHIBIT 8 MW MWH Service Drop Losses 1.03 8,413 Secondary Losses 0.15 1,238 Line Transformer Losses 6.51 54,119 Primary Line Losses 19.48 77,818 Distribution Substation Losses 3.81 32,830 Transmission System Losses 53.42 314,492 Total 84.40 488,911 0 MW MWH Service Drop Losses 0.02 (8) Secondary Losses 0.00 (1) Line Transformer Losses 0.11 (48) Primary Line Losses 0.32 (69) Distribution Substation Losses 0.06 (29) Transmission System Losses 0.00 0 Total 0.52 (156) MW MWH Service Drop Losses 1.01267 8,421 Secondary Losses 0.14330 1,239 Line Transformer Losses 6.40642 54,168 Primary Line Losses 19.16006 77,887 Distribution Substation Losses 3.74236 32,860 Transmission System Losses 53.42067 314,492 Total 83.88549 489,066 Retail Sales from Service Drops 323.56 2,651,416 Adjusted Service Drop Losses 1.01 8,421 Input to Service Drops 324.57 2,659,837 Service Drop Loss Factor 1.00313 1.00318 Output from Secondary 324.57 2,659,837 Adjusted Secondary Losses 0.14 1,239 Input to Secondary 324.71 2,661,076 Secondary Loss Factor 1.00044 1.00047 Output from Line Transformers 324.71 2,661,076 Adjusted Line Transformer Losses 6.41 54,168 Input to Line Transformers 331.12 2,715,243 Line Transformer Loss Factor 1.01973 1.02036 Retail Sales from Primary 372.47 3,052,148 Req. Whls Sales from Primary 0.11 1,072 Input to Line Transformers 331.12 2,715,243 Output from Primary Lines 703.69 5,768,463 Adjusted Primary Line Losses 19.16 77,887 Input to Primary Lines 722.85 5,846,350 Primary Line Loss Factor 1.02723 1.01350 Output from Distribution Substations 722.85 5,846,350 Adjusted Distribution Substation Losses 3.74236 32,860 Input to Distribution Substations 726.60 5,879,210 Distribution Substation Loss Factor 1.00518 1.00562 Retail Sales at from Transmission 347.099 2,844,250 Req. Whls Sales from Transmission 0.00 0 Non-Req. Whls Sales from Transmission 0.000 0 Third Party Wheeling Losses 0.000 0 Input to Distribution Substations 726.60 5,879,210 Output from Transmission 1,073.696 8,723,460 Adjusted Transmission System Losses 53.42067 314,492 Input to Transmission 1,127.116 9,037,952 Transmission System Loss Factor 1.04975 1.03605 Loss Factors by Segment Unadjusted Losses by Segment Mismatch Allocation by Segment Adjusted Losses by Segment PAC_WYO_07LOSS_B.xls 8/31/2009 3:14 PM DEMAND MW SUMMARY OF LOSSES AND LOSS FACTORS BY DELIVERY VOLTAGE EXHIBIT 9 PAGE 1 of 2 SERVICE SALES LOSSES SECONDARY PRIMARY SUBSTATION SUBTRANS TRANSMISSION LEVEL MW 1 SERVICES 2 SALES 323.6 323.6 3 LOSSES 1.0 1.0 4 INPUT 324.6 5 EXPANSION FACTOR 1.00313 6 SECONDARY 7 SALES 8 LOSSES 0.1 0.1 9 INPUT 324.7 10 EXPANSION FACTOR 1.00044 11 LINE TRANSFORMER 12 SALES 13 LOSSES 6.4 6.4 14 INPUT 331.1 15 EXPANSION FACTOR 1.01973 16 PRIMARY 17 SECONDARY 331.1 18 SALES 372.6 372.6 19 LOSSES 19.2 9.0 10.1 20 INPUT 21 EXPANSION FACTOR 1.02723 22 SUBSTATION 23 PRIMARY 340.1 382.7 24 SALES 0.0 0.0 25 LOSSES 3.7 1.8 2.0 0.0 26 INPUT 341.9 384.7 0.0 27 EXPANSION FACTOR 1.00518 28 SUB-TRANSMISSION 29 DISTRIBUTION SUBS 30 SALES 31 LOSSES 32 INPUT 33 EXPANSION FACTOR 34 TRANSMISSION 35 SUBTRANSMISSION 36 DISTRIBUTION SUBS 341.9 384.7 0.0 37 SALES 347.1 347.1 38 LOSSES 53.4 17.0 19.1 0.0 17.3 39 INPUT 358.9 403.8 0.0 364.4 40 EXPANSION FACTOR 1.04975 41 TOTALS LOSSES 83.9 35.3 31.3 0.0 17.3 42 % OF TOTAL 100% 42.14% 37.27% 0.00% 20.59% 43 SALES 1,043.2 323.6 372.6 0.0 347.1 44 % OF TOTAL 100.00% 31.01% 35.71% 0.00% 33.27% 45 INPUT 1,127.1 358.9 403.8 0.0 364.4 46 CUMMULATIVE EXPANSION LOSS FACTORS 1.10925 1.08392 NA 1.04975 (from meter to system input) ENERGY MWH SUMMARY OF LOSSES AND LOSS FACTORS BY DELIVERY VOLTAGE EXHIBIT 9 PAGE 2 of 2 SERVICE SALES LOSSES SECONDARY PRIMARY SUBSTATION SUBTRANS TRANSMISSION LEVEL 1 SERVICES 2 SALES 2,651,416 2,651,416 3 LOSSES 8,421 8,421 4 INPUT 2,659,837 5 EXPANSION FACTOR 1.00318 6 SECONDARY 7 SALES 8 LOSSES 1,239 1,239 9 INPUT 2,661,076 10 EXPANSION FACTOR 1.00047 11 LINE TRANSFORMER 12 SALES 13 LOSSES 54,168 54,168 14 INPUT 2,715,243 15 EXPANSION FACTOR 1.02036 16 PRIMARY 17 SECONDARY 2,715,243 18 SALES 3,053,219.600 3,053,220 19 LOSSES 77,887 36,662 41,225 20 INPUT 21 EXPANSION FACTOR 1.01350 22 SUBSTATION 23 PRIMARY 2,751,905 3,094,445 24 SALES 0 0 25 LOSSES 32,860 15,467 17,392 0 26 INPUT 2,767,372 3,111,837 0 27 EXPANSION FACTOR 1.00562 28 SUB-TRANSMISSION 29 DISTRIBUTION SUBS 30 SALES 31 LOSSES 32 INPUT 33 EXPANSION FACTOR 34 TRANSMISSION 35 SUBTRANSMISSION 36 DISTRIBUTION SUBS 2,767,372 3,111,837 0 37 SALES 2,844,250 2,844,250 38 LOSSES 314,492 99,767 112,186 0 102,539 39 INPUT 2,867,140 3,224,023 0 2,946,789 40 EXPANSION FACTOR 1.03605 41 TOTALS LOSSES 489,066 215,723 170,804 0 102,539 42 % OF TOTAL 100% 44.11% 34.92% 0.00% 20.97% 43 SALES 8,548,886 2,651,416 3,053,220 0 2,844,250 44 % OF TOTAL 100.00% 31.01% 35.71% 0.00% 33.27% 45 INPUT 9,037,952 2,867,140 3,224,023 0 2,946,789 46 CUMMULATIVE EXPANSION LOSS FACTORS 1.08136 1.05594 NA 1.03605 (from meter to system input)