20200416Rocky Mountain Power Proposed Updated SAR Rates.pdf

PACIFICORP
AVOIDED COST RATES FOR WIND PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 31.84 2021 23.83
3 23.12 24.19 25.21 27.28 30.11 33.09 2022 23.90
4 23.52 24.82 26.34 28.66 31.40 34.82 2023 24.93
5 24.12 25.76 27.56 29.90 33.01 36.03 2024 27.03
6 24.96 26.81 28.70 31.40 34.23 36.89 2025 30.30
7 25.92 27.83 30.06 32.58 35.14 37.58 2026 33.51
8 26.86 29.06 31.18 33.49 35.88 38.22 2027 35.90
9 27.98 30.09 32.07 34.26 36.56 38.85 2028 40.89
10 28.95 30.94 32.83 34.96 37.22 39.45 2029 41.93
11 29.75 31.66 33.53 35.63 37.84 40.02 2030 42.32
12 30.45 32.34 34.19 36.26 38.43 40.56 2031 43.04
13 31.10 32.97 34.81 36.85 38.98 41.12 2032 44.39
14 31.72 33.58 35.40 37.40 39.54 41.66 2033 46.05
15 32.31 34.15 35.94 37.96 40.08 42.18 2034 47.61
16 32.85 34.68 36.49 38.50 40.59 42.66 2035 48.91
17 33.37 35.21 37.02 39.00 41.08 43.13 2036 50.27
18 33.88 35.72 37.51 39.49 41.54 43.58 2037 52.47
19 34.37 36.20 37.99 39.94 41.98 44.01 2038 54.25
20 34.84 36.65 38.43 40.38 42.41 44.44 2039 55.60
2040 56.99
2041 58.32
2042 59.84
2043 61.60
2044 63.72
2045 65.42
PACIFICORP Page 1
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
PACIFICORP
AVOIDED COST RATES FOR SOLAR PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 31.84 2021 23.83
3 23.12 24.19 25.21 27.28 30.11 33.09 2022 23.90
4 23.52 24.82 26.34 28.66 31.40 41.45 2023 24.93
5 24.12 25.76 27.56 29.90 38.11 46.70 2024 27.03
6 24.96 26.81 28.70 35.47 42.76 50.30 2025 30.30
7 25.92 27.83 33.41 39.59 46.16 52.98 2026 33.51
8 26.86 31.87 37.07 42.74 48.80 55.15 2027 35.90
9 30.38 35.11 39.95 45.27 50.99 57.00 2028 70.75
10 33.27 37.73 42.32 47.39 52.86 58.60 2029 72.23
11 35.66 39.92 44.35 49.24 54.51 60.01 2030 73.07
12 37.70 41.83 46.13 50.88 55.96 61.26 2031 74.24
13 39.48 43.52 47.72 52.33 57.26 62.44 2032 76.05
14 41.08 45.04 49.14 53.63 58.47 63.53 2033 78.18
15 42.53 46.40 50.42 54.84 59.59 64.53 2034 80.21
16 43.83 47.64 51.61 55.97 60.61 65.46 2035 81.99
17 45.02 48.79 52.71 57.00 61.56 66.32 2036 83.83
18 46.13 49.86 53.73 57.95 62.44 67.13 2037 86.53
19 47.16 50.85 54.67 58.83 63.27 67.89 2038 88.81
20 48.11 51.77 55.54 59.65 64.04 68.63 2039 90.67
2040 92.58
2041 94.43
2042 96.48
2043 98.78
2044 101.45
2045 103.71
PACIFICORP Page 2
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
PACIFICORP
AVOIDED COST RATES FOR NON-SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 31.84 2021 23.83
3 23.12 24.19 25.21 27.28 30.11 33.09 2022 23.90
4 23.52 24.82 26.34 28.66 31.40 40.81 2023 24.93
5 24.12 25.76 27.56 29.90 37.61 45.66 2024 27.03
6 24.96 26.81 28.70 35.07 41.93 48.99 2025 30.30
7 25.92 27.83 33.09 38.91 45.09 51.49 2026 33.51
8 26.86 31.60 36.49 41.84 47.55 53.51 2027 35.90
9 30.14 34.62 39.19 44.20 49.59 55.24 2028 67.85
10 32.85 37.07 41.40 46.19 51.35 56.74 2029 69.29
11 35.09 39.12 43.30 47.92 52.89 58.07 2030 70.08
12 36.99 40.91 44.97 49.46 54.26 59.25 2031 71.21
13 38.67 42.50 46.47 50.82 55.48 60.37 2032 72.97
14 40.18 43.93 47.80 52.05 56.63 61.41 2033 75.06
15 41.54 45.21 49.01 53.20 57.69 62.36 2034 77.04
16 42.77 46.38 50.14 54.27 58.67 63.25 2035 78.78
17 43.89 47.47 51.19 55.25 59.57 64.07 2036 80.57
18 44.94 48.49 52.16 56.16 60.41 64.84 2037 83.22
19 45.92 49.43 53.05 57.00 61.20 65.57 2038 85.46
20 46.83 50.30 53.88 57.78 61.94 66.28 2039 87.27
2040 89.12
2041 90.92
2042 92.92
2043 95.17
2044 97.79
2045 99.99
PACIFICORP Page 3
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: These rates will be further adjusted with the applicable integration charge.
PACIFICORP
AVOIDED COST RATES FOR SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 31.84 2021 23.83
3 23.12 24.19 25.21 27.28 30.11 33.09 2022 23.90
4 23.52 24.82 26.34 28.66 31.40 45.32 2023 24.93
5 24.12 25.76 27.56 29.90 41.08 52.92 2024 27.03
6 24.96 26.81 28.70 37.84 47.74 58.12 2025 30.30
7 25.92 27.83 35.37 43.68 52.59 61.96 2026 33.51
8 26.86 33.51 40.50 48.14 56.34 65.03 2027 35.90
9 31.77 38.03 44.55 51.69 59.40 67.58 2028 88.17
10 35.79 41.69 47.86 54.65 61.99 69.77 2029 89.91
11 39.11 44.74 50.66 57.19 64.23 71.66 2030 91.00
12 41.92 47.37 53.10 59.41 66.18 73.34 2031 92.44
13 44.37 49.68 55.25 61.36 67.92 74.88 2032 94.51
14 46.55 51.72 57.15 63.10 69.51 76.29 2033 96.92
15 48.49 53.55 58.86 64.69 70.97 77.57 2034 99.22
16 50.23 55.20 60.43 66.16 72.29 78.76 2035 101.28
17 51.81 56.72 61.87 67.49 73.51 79.85 2036 103.41
18 53.27 58.12 63.19 68.72 74.63 80.86 2037 106.40
19 54.62 59.40 64.40 69.85 75.68 81.82 2038 108.97
20 55.86 60.58 65.52 70.90 76.66 82.73 2039 111.13
2040 113.34
2041 115.49
2042 117.85
2043 120.47
2044 123.46
2045 126.04
PACIFICORP Page 4
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: A "seasonal hydro project" is defined as a generation facility which produces at least 55% of its annual generation during the
months of June, July, and August. Order 32802.
Note: These rates will be further adjusted with the applicable integration charge.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
PACIFICORP
AVOIDED COST RATES FOR OTHER PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 31.84 2021 23.83
3 23.12 24.19 25.21 27.28 30.11 33.09 2022 23.90
4 23.52 24.82 26.34 28.66 31.40 39.06 2023 24.93
5 24.12 25.76 27.56 29.90 36.27 42.85 2024 27.03
6 24.96 26.81 28.70 34.00 39.69 45.46 2025 30.30
7 25.92 27.83 32.21 37.06 42.19 47.43 2026 33.51
8 26.86 30.86 34.94 39.41 44.14 49.05 2027 35.90
9 29.51 33.30 37.11 41.30 45.79 50.45 2028 59.98
10 31.71 35.28 38.90 42.91 47.22 51.70 2029 61.31
11 33.53 36.95 40.45 44.33 48.50 52.80 2030 61.98
12 35.09 38.41 41.83 45.61 49.64 53.80 2031 62.99
13 36.46 39.72 43.07 46.75 50.67 54.75 2032 64.63
14 37.71 40.91 44.18 47.78 51.64 55.65 2033 66.60
15 38.84 41.98 45.20 48.76 52.55 56.47 2034 68.45
16 39.87 42.97 46.16 49.67 53.40 57.24 2035 70.06
17 40.82 43.90 47.05 50.51 54.18 57.96 2036 71.73
18 41.71 44.76 47.88 51.29 54.91 58.64 2037 74.25
19 42.55 45.57 48.65 52.02 55.59 59.28 2038 76.35
20 43.33 46.32 49.37 52.70 56.24 59.91 2039 78.03
2040 79.75
2041 81.41
2042 83.27
2043 85.37
2044 87.85
2045 89.90
PACIFICORP Page 5
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: "Other projects" refers to projects other than wind, solar, non-seasonal hydro, and seasonal hydro projects. These "Other projects"
may include (but are not limited to): cogeneration, biomass, biogas, landfill gas, or geothermal projects.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020