Loading...
HomeMy WebLinkAboutExhibit 307.xlsSheet3 Sheet2 Sheet1 Development of Irrigation Coincident and Non-Coincident Peaks Based Upon 2003 Normalized Energy Month NorWhCus NorWhGen ThisMo NextMo Later kWh Used Hrs AvgkW LoadFactr GpCoinc CoincFactr SysCoinc GpCoincGL SysCoincGL 12-month total coincident demand coincident demand per Ex. 40 page 1 delta Using Company's 5-month total coincident demand Using Company's 5-month coincident demand per Ex. 40 page 1 Exhibit 307 A B C D E F G H I J K L M N ?1?/?1?/?2002 743587.06 815000.00 264445.09 467269.12 3174.75 264445.09 744.00 1220.98 0.50 2441.96 0.50 1220.98 2759.41 1379.71 ?2?/?1?/?2002 893172.51 1008000.00 325841.23 575759.78 7325.95 325841.23 672.00 3867.44 0.50 7734.88 0.50 3867.44 8740.41 4370.20 ?3?/?1?/?2002 7657940.55 4347000.00 1583891.58 2267652.34 68203.61 1583891.58 744.00 29318.15 0.50 58636.29 0.50 29318.15 66259.01 33129.50 ?4?/?1?/?2002 71655060.90 60161000.00 34434442.16 19808104.18 5424.80 34434442.16 720.00 170517.31 0.50 341034.63 0.50 170517.31 385369.13 192684.56 ?5?/?1?/?2002 260391857.16 222172000.00 113702380.81 86212352.10 420704.42 113702380.81 744.00 390181.62 0.57 687350.91 0.91 628706.13 776706.53 710437.92 ?6?/?1?/?2002 423689825.68 335330000.00 127464708.30 172781125.88 2125671.69 127464708.30 720.00 490455.41 0.76 643203.34 0.94 605151.43 726819.78 683821.12 ?7?/?1?/?2002 487111304.97 434438000.00 164114928.51 223815876.39 3811615.64 164114928.51 744.00 514863.94 0.75 685516.39 0.88 604659.73 774633.52 683265.50 ?8?/?1?/?2002 399039090.58 400131000.00 140929818.39 218029902.61 1847313.54 140929818.39 744.00 371067.07 0.83 448978.27 0.81 363775.67 507345.45 411066.50 ?9?/?1?/?2002 231379408.71 239047000.00 80290908.05 134347000.62 913939.84 80290908.05 720.00 176434.21 0.56 312876.54 0.87 273691.88 353550.49 309271.83 ?10?/?1?/?2002 69288134.83 78227000.00 23078728.46 46661805.92 797083.05 23078728.46 744.00 44169.52 0.50 88339.03 0.50 44169.52 99823.11 49911.55 ?11?/?1?/?2002 13325566.10 16754000.00 5260212.14 9767174.10 79917.64 5260212.14 720.00 9674.67 0.50 19349.35 0.50 9674.67 21864.76 10932.38 ?12?/?1?/?2002 5182628.81 5183000.00 2954590.41 1702818.80 16217.32 2954590.41 744.00 4546.64 0.50 9093.27 0.50 4546.64 10275.40 5137.70 3095408.49 3376732.00 1.09 1794223.20 2085005.00 1.16