Gas Transportation for CS2 (All CS2).xls

Proforma
Adjustment
Normalized
TOTAL
Test Period
Calculated O&M $/MWh (2)
Avista Corp.
Normalized Expense
Actual
Total Cost
PGT Transport Charge (2)
ANG Transport (3)
NOVA Transport (4)
(2) Kingsgate to Coyote Spring 2
(4) Canadian Tranportation
(5) Canadian Tranportation
Note: This transportation expense is for gas transported from AECO in Canada to Coyote Spring 2.
Gas Transportation Expense for CS2 (Full Plant) - Account 547
P/S Wrkpapers - Pg. 2
744.00
672.00
744.00
719.00
744.00
720.00
744.00
744.00
720.00
745.00
720.00
744.00
?1?/?1?/?2005
?2?/?1?/?2005
?3?/?1?/?2005
?4?/?1?/?2005
?5?/?1?/?2005
?6?/?1?/?2005
?7?/?1?/?2005
?8?/?1?/?2005
?9?/?1?/?2004
?10?/?1?/?2004
?11?/?1?/?2004
?12?/?1?/?2004
$29.66
$29.66
$30.58
$30.58
$30.58
$30.58
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$253,230.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$72,321.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$179,331.00
$6,058,584.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
?1?/?1?/?2002
?2?/?1?/?2002
?3?/?1?/?2002
?4?/?1?/?2002
?5?/?1?/?2002
?6?/?1?/?2002
?7?/?1?/?2002
?8?/?1?/?2002
?9?/?1?/?2002
?10?/?1?/?2002
?11?/?1?/?2002
?12?/?1?/?2002
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,058,584.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00
$504,882.00