20120416AVU to Clearwater Paper CW_PR_8 Attach A.xls

PR_8
Line
Item
SAR
Geo
Hydro
Solar
Wind
Note
Resource Size (MW)
assumption
Capacity Contribution (%)
SAR 20-Year Lev. Fueled Rate (2013 First Year Delivery, $/MWh)
from present Avista schedule
Net Capacity Factor
Annual Generation (MWh)
line 1 * line 4 * 8,760 hrs
Annual Capacity Payment ($000s)
SAR line 6 * line 2 / SAR line 2
Capacity Payment ($/MWh)
line 6 / line 5
Energy Payment ($/MWh)
Integration ($/MWh)
Total Payment ($/MWh)
SAR line 8 plus lines 7, 9
Page of
1.00
1.00
1.00
1.00
1.00
1.00
2.00
100.00
100.00
100.00
35.00
5.00
3.00
25.51
4.00
0.92
0.85
0.34
0.23
0.33
5.00
8059.20
8760.00
7446.00
8760.00
2978.40
8760.00
1979.76
8760.00
2890.80
8760.00
6.00
205.59
1000.00
205.59
205.59
71.96
10.28
7.00
$25.51
1000.00
$27.61
1000.00
$69.03
1000.00
$36.35
1000.00
$3.56
1000.00
8.00
45.45
70.96
9.00
$0.00
$0.00
$0.00
($6.50)
($6.50)
10.00
$70.96
$73.06
$114.48
$75.30
$42.51