20020904ex237.pdf

Exhibit 237 (KEI-PACIFICORPEconomic Curtailment ValuationWith Monsanto Updated InterruptibilityExhibit No. 14As Filed ByPacifiCorp Exhibit No. 14CorrectedFor Furnace #9 Exhibit No. 14Updated forMonsantoInterru ptibiltyCapacity (MW)162.Retail Cost $31.$31.$29.Avoided Reservation FeeCapacity Charge ($/kW-mo)$3.$3.$3.Capacity - kW 000 000 162 500Amount699450475286003492Avoided Ener CostCurtailments per year (Hrs)500 500 000Times Capacity (MW)162.MWH Curtailed 000 500 162 500
Market Price - Super Peak ($ per MWH)$59.$59.$59.
Amount 362 750 984 875 628 125
Total Avoided Costs In 6 + In 12 062 200 460 161 631 617
Lost Retail Revenue
MWH Curtailed 000 500 162 500
Retail Cost 1$31.40)31.1$29.30)
Lost Revenue (722 200)051 900)761 250)
Net Amount - Annual to Monsanto (In 13 + In 17)340 000 408 261 870 367
Monthly Amount 195 000 284 022 905 864
Economic Curtailment Payment $/Month 905 864
Plus: System Integrity Payment $/Month 500
Total Monthly Payment 946 364
$ per MWH Credit $8.
Firm Price $ per MWH $29.
Net Price $ per MWH $20.