20160901Wilding Exhibit.pdf

Case No. PAC-E-16-12
Exhibit No. 1
Witness: Michael Wilding
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
Exhibit Accompanying Direct Testimony of Michael Wilding
September 2016
PacifiCorp -December 2015 Results of Operations -Net Power Cost Analysis
12 months ended December 2016 01/16-12/16 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
$
Special Sales For Resale
Long Term Firm Sales
Black Hills 14,071,412 1,255,600 1,072,717 1,162,249 1,138,777 1,077,333 1,053,174 1,208,294 1,228,647
BPA Vl,jnd 2,696,931 299,243 303,289 270,970 198,952 188,300 183,152 112,951 119,639
Hurricane Sale 10,741 895 895 895 895 895 895 895 895
Leaning Juniper Revenue 73,180 4,482 4,828 6,699 4,591 5,304 5,313 8,859 8,694
UMPA II s45631 9 203 568 593 283 491 317 535 204 443 794 539 329 858 614 1 779 848 1 400 150
Total Long Tenn Firm Sales 26,055,831 2,153,503 1,873,046 1,976,017 1,787,009 1,811,161 2,101,146 3,110,846 2,758,025
Short Term Firm Sales
COB 8,495,350 1,507.420 1,437,780 1,024,860 146,300 165,550 146,300 1,320,500 1,426,140
Four Comers 1,660,900 865,960 794,940
Idaho
Mead 4,867,080 760,000 1,302,760 820,800 644,000 695,520
Mid Columbia 9,302,210 4,007,470 4,019,830 1,274,910
Mona 1,198,652 737,100 461,552
Palo Verde 57,899,860 9,575,400 8,004,440 6,881,460 1,556,420 884,000
Wyoming
Electric Swaps Sales
Total Short Term Firm Sales 83,424,052 17,453,350 16,021,302 10,002,030 1,702,720 165,550 1,030,300 1,964,500 2,121 ,660
System Balancing Sales
COB 12,582,530 250,659 496,936 1,192,462 969,548 640,856 544,915 572,877 1,636,866
Four Comers 38,577,459 2,879,115 2,211,192 3,631,122 2,836,793 1,859,668 1,903,759 2,894,544 4,406,635
Mead 15,019,545 1,167,495 198,078 417,492 1,030,390 868,326 1,159,085 623,668 1,545,677
Mid Columbia 61,619,659 6,005,428 673,060 9,066,163 5,488,419 1,213,509 1,903,750 2,024,584 3,991 ,776
Mona 13,644,122 352,187 410,855 651,579 866,728 1,154,818 660,359 574,502 1,241 ,622
NOB 1,438,275 8,933 60,207 102,984 541,280 623,631
Palo Verde 70,051,813 1,660,682 2,920,914 4,821,344 7,313,228 9,650,273 8,475,773 10,570,520 10,924,869
EIM Exports 11,617,399 793,813 567,358 619,392 744,147 960,219 1,603,665 1,578,422 1,246,515
Trapped Energy 489 950 ~ 688 21 782 1.lli ~ 202 618 489 -
Total System Balancing Sales 225,040,751 13,206,210 7,488.015 20,421,336 19,311,303 16,453,669 16,995,204 19,463,238 24,993,959
Total Special Sales For Resale 334,520,634 32,813,063 25,382,363 32,399,383 22,801,032 18.430,380 20,126,652 24,538,583 29,873,645
Sep-16 Oct-16
1,206,198 1,242,578
166,752 178,406
895 895
7,191 6,407
792 640 593 283
2,173,675 2,021,569
1,320,500
644,000
809,000 10,183,820
2,773,500 10,183,820
1,090,766 1,391,643
4,788,398 4,245,175
1,972,264 1,978,087
8,640,196 9,377,320
2,793,298 1,343,662
8,604,832 2,138,305
1,106,697 828,568
~ llJ..11
29,007,115 21,316,873
33,954,291 33,522,263
Nov-16
1,220,698
330,162
895
5,156
582 825
2,139,736
9,821,500
9,821,500
1,797,181
3,922,973
2,065,697
8,210,160
1,837,689
37.416
2,024,966
699,851
Th1SJ.
20,669,680
32,630,916
Oec-16
1,205,146
345,116
895
5,656
593 283
2,150,095
10,183,820
10,183,820
1,997,820
2,998.084
1,993,285
5,025,293
1,756,824
63,823
946,106
868,752
~
15,714,147
28,048,063
~ m
-() X :::0 i6m:!.o lZ ~ g i · · z z'< s: c:> c:> s: -· 0 0 -0-'C
~)>-u:J ~om ru I (0 -· < m <D ::i ~ ~ -" "1J ~~Q,~
(C NCJl~
PacifiCorp -December 2015 Results of Operations -Net Power Cost Analysis
12 months ended December 2016 01/16-12/16 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
Purchased Power & Net Interchange
Long Term Firm Purchases
APS Supplemental 668,230 24,554 113,592 16,369 32,738 173,222 36,831 217,724 12,277
Combine Hills Wind 4,872,561 337,233 423,213 496,197 493,989 422,539 362,206 407,117 344,219
Oeseret Purchase 34,174,875 2,975,400 2,896,860 2,319,245 2,936,130 2,494,331 2,779,049 2,975,400 2,975,400
Douglas PUC Settlement 2,172,212 91,804 46,509 142,610 264,411 289,020 315,455 289,092 262,841
Eagle Mountain -UAMPS/UMPA 2,345,405 170,313 147,648 136,668 141,681 186,673 214,334 294,494 256,477
Gemstate 1,327,500 105,600 102,300 104,500 102,300 102,300 102,300 102,300 114,900
Hermiston Purchase 31,361,722 5,903,233 4,072,802 6,137,060 5,013,785 4,704,958 5,529,883
Hurricane Purchase 125,720 10,477 10,477 10,477 10,477 10,477 10,477 10,477 10,477
MagCorp
MagCorp Reserves 6,784,920 569,420 533,330 573,430 573,430 573,430 565,410 561,400 561,400
Nucor 7,129,800 594,150 594,150 594,150 594,150 594,150 594,150 594,150 594,150
Old Mill Solar
P4 Production 19,999,999 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667
Pavant Ill Solar
PGECove 154,785 12,899 12,899 12,899 12,899 12,899 12,899 12,899 12,899
Rock River \Mnd 4,893,388 629,232 506,126 514,014 423,856 276,752 254,667 176,342 187,950
Small Purchases east 14,292 1,177 1,213 1,172 1,172 1,233 1,203 1,226 1,202
Small Purchases west
Three Buttes Wind 20,838,397 2,805,711 1,881,539 2,149,529 1,624,022 1,436,386 1,208,069 812,910 955,925
Top of the World Wind 41,651,504 5,547,999 3,818,499 4,334,895 3,333,932 2,970,119 2,449,668 1,755,339 1,910,275
Tri-State Purchase 9,424,438 740,750 694,424 711,876 699,025 701,564 782,554 989,273 925,337
Wolverine Creek Wind 9,678,761 715,263 865,560 1,065,090 979,662 741,035 793,425 630,340 600,505
Long Term Firm Purchases Total 197,618,509 22,901,880 18,387,828 20,986,846 18,904,325 17,357,753 17,679,247 11,497,149 11,392,901
Seasonal Purchased Power
Constellation 2013-2016 4,216,296 1,439,400 1,515,996
Seasonal Purchased Power Total 4,216,296 1,439,400 1,515,996
Sep-16 Oct-16
4,092 8,185
323,842 336,422
2,936,130 2,975,400
127,403 120,282
241,718 184,908
102,300 125,000
10,477 10,477
557,390 573,430
594,150 594,150
1,666,667 1,666,667
12,899 12,899
254,197 476,265
1,153 1,157
1,191,051 1,745,262
2,341,764 3,585,589
923,830 735,594
707,907 778,388
11,996,970 13,930,074
1,260,900
1,260,900
Nov-16
4,092
412,612
2,936,130
112,942
152,777
158,100
10,477
573,430
594,150
1,666,667
12,899
586,082
1,209
2,362,356
4,581,862
746,462
904,762
15,817,008
Oec-16
24,554
512,972
2,975,400
109,842
217,714
105,600
10,477
569,420
594,150
1,666,667
12,899
607,905
1,176
2,665,636
5,021,564
773,749
896,804
16,766,527
~ m :ro~:::a m ill 5' g
CJ} (D ;::. :,t:;' ·· z z'< s:: () () s:: -· 0 0 -0 ~ C
~)>-o:::l ~0~!ir. < m <D:::, ~ ~ N "'C ~~~~ co t\J(J'l~
PacifiCorp -December 2015 Results of Operations -Net Power Cost Analysis
12 months ended December 2016 01/16-12/16 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
Qualifying Facilities
OF California 7,793,177 759,352 1,047,997 660,631 1,047,995 1,062,715 630,911 420,174 329,049
OF Idaho 7,992,167 504,667 546,455 631,077 659,146 773,651 643,704 766,645 670,760
OF Oregon 26,369,004 1,963,271 2,120,752 2,435,112 2,761,903 2,913,709 2,743,064 2,327,396 2,216,344
OF Utah 7,932,170 513,304 550,164 660,659 632,977 696,967 756,231 747,070 760,173
QF Washington 336,426 6,521 6,464 11,704 22,761 37,321 56,042 56,990 63,046
OF Wyoming 229,926 35,210 36,006 23,054 17,360 14,314 11,169 13,222 13,796
Biomass One OF 14,460,297 1,314,346 1,266,361 1,249,699 1,155,071 637,761 625,564 1,475,602 1,416,995
DCFPQF 172,656 6,566 7,920 10,731 11,664 16,609 19,227 20,332 16,691
Enterprise Solar 1 QF 3,050,544 16,093 601,243
Escalante Solar I QF 2,949,965 15,361 591,224
Escalante Solar 11 QF 1,017,562
Escalante Solar Ill OF 2,709,216 15,300 569,769
Evergreen BioPower OF 3,076,966 236,674 206,662 224,674 202,732 203,667 231,634 329,164 341,317
Five Pine Wind OF 7,307,313 502,060 712,046 662,663 643,617 446,579 441,242 541,940 542,702
Foote Creek Ill Wind OF 1,654,735 195,772 171,237 241,064 135,263 77,499 72,721 73,276 64,263
Granite Mountain East Solar OF 3,046,367 66,277
Granite Mountain West Solar OF 1,302,934
Iron Springs Satar OF 3,116,771 91,506
Kennecott Refinery OF 233,996 27,133 19,151 31,354 26,613 32,379 33,566
Kennecott Smelter OF 260,519 16,075 23,644 27,779 19,603 32,076 29,469 33,361 34,353
Latigo Wind Pali( OF 7,749,395 1,126,955 697,120 656,697 745,979 666,253 572,323
Mountain Wind 1 OF 9,336,395 1,454,033 1,131 ,193 916,515 720,973 504,026 523,495 424,521 456,166
Mountain I/I/ind 2 OF 14,366,676 2,093,772 1,673,637 1,397,217 1,106,467 776,954 930,325 772,972 752,607
North Point Wind OF 16,163,204 1,062,245 1,531 ,399 1,456,926 1,432,620 963,960 993,312 1,239,627 1,296,676
Oregon Wind Fann OF 12,162,966 712,972 963,262 1,101,962 1,275,773 1,219,607 1,160,061 1,216,029 1,064,107
Pavant II Solar OF 125,217
Pioneer Wind Park I OF 4,963,236 22,006 650,952 663,005
Power County North Wind OF 4,660,037 352,667 463,630 452,610 439,591 302,602 269,002 307,669 309,265
Power County South Wind OF 4,216,965 316,316 432,503 415,646 414,557 265,967 260,626 276,060 292,347
Spanish Fork VVind 2 OF 2,629,174 207,316 173,166 193,596 152,794 145,799 204,351 276,665 302,236
Sunnyside OF 26,764,673 2,547,746 2,412,231 2,525,175 1,712,116 2,536,265 2,456,004 2,531,964 2,457,474
Tesoro OF 753,569 32,615 76,413 116,323 62,463 69,760 65,719 39,665 42,965
Three Peaks Solar OF 12,594
Utah Pavant Solar OF 4,205,669 156,620 209,161 340,630 372,296 406,203 467,079 567,065 543,247
Utah Red Hills Solar OF 4,926,004 223,432 259,605 316,663 379,469 433,994 539,961 629,762 602,616
Qualifying Facilities Total 213,366,326 15,367,013 16,190,333 17,616,927 16,460,775 15,601,660 15,696,511 16,596,646 17,996,060
Mid-Columbia Contracts
Douglas -Wells 3,639,667 301,236 301 ,236 301,236 301 ,236 301,236 301,236 301,236 301,236
Grant Reasonable (1,237,951) (103,163) (103,163) (103,163) (103,163) (103,163) (103,163) (103,163) (103,163)
Grant Surplus 2,003,126 166,927 166,927 166,927 166,927 166,927 166,927 166,927 166,927
Mid-Columbia Contracts Total 4,404,642 365,001 365,001 365,001 365,001 365,001 365,001 365,001 365,001
Total Long Term Firm Purchases 419,625,975 36,633,694 34,943,162 36,970,775 35,730,101 33,524,413 33,740,756 29,696,395 31,269,976
Sep-16 Oct-16
306,471 309,564
636,652 633,157
2,215,974 2,066,139
726,552 691,457
51,646 21 ,690
12,627 13,535
1,363,210 1,193,319
14,196 23,367
510,671 636,614
490,179 616,276
25,574
466,519 706,140
306,027 320,063
621 ,277 640,327
93,049 155,409
1,023,396 644,614
23,113 556,962
1,053,522 651,696
20,094 10,100
20,555 10,062
616,666 799,252
475,206 697,126
761 ,909 1,033,690
1,449,015 1,462,116
693,371 696,665
451 ,955 620,623
321,214 433,203
266,727 364,656
260,579 230,595
2,491,576 2,111,469
45,065 36,916
426,669 331,137
447,780 377,513
19,020,103 20,206,439
307,444 307,444
(103,163) (103,163)
166,927 166,927
371,209 371,209
32,649,162 34,509,722
Nov-16
337,145
623,627
1,901,673
604,263
19,203
1,136,220
15,566
595,926
565,645
541,277
494,927
240,552
752,255
170,124
603,973
399,470
600,753
14,731
14,696
709,690
946,051
1,451,974
1,596,769
764,607
1,259,003
452,736
415,440
236,694
2,452,229
53,729
213,551
236,595
20,527,610
307,444
(103,163)
166,927
371,209
36,716,026
Dec-16
460,972
676,242
2,663,666
546,114
20,426
1,161,930
5,566
469,795
471 ,076
450,732
412,543
231,603
600,364
164,999
466,107
321,366
519,291
16,655
16,625
756,240
1,063,069
1,590,953
1,672,297
1,032,131
125,217
1,095,690
515,426
453,695
245,159
2,546,564
69,695
12,594
166,209
476,174
21,901,632
307,444
(103,163)
166,927
371,209
39,039,566
~ m g-ox ;;u
CD Ql :!. 0 g: ~ g ~ ·· z z'< :s:: pp :s:: g:-u ...... g
Q) )> "'O ::J
~0~!!1 < m CD:::, ~ ~ w "'O ~~Q,~
<C NCJ1~
PacifiCorp -December 2015 Results of Operations -Net Power Cost Analysis
12 months ended December 2016 01/16-12/16 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
Storage & Exchange
APS Exchange
BPA FC IV \Mnd
Cowlitz Swift
EWEB FC I
PSCo Exchange 5,400,000 450,000 450,000 450,000 450,000 450,000 450,000 450,000 450,000
SCL State Line
Total Storage & Exchange 5,399,998 450,000 450,000 450,000 450,000 449,998 450,000 450,000 450,000
Short Term Firm Purchases
COB
Four Comers
Idaho
Mead
Mid Columbia 80,122,570 9,590,600 7,397,010 8,500,660 4,677,940 2,593,460 1,912,620 8,225,380 7,764,480
Mona 775,880 247,760 280,360 247,760
Palo Verde 11,277,220 696,500 1,540,400 1,799,490 1,331,900 2,818,350 1,331,900 571,000 616,680
Wyoming
STF Electric Swaps -----
Total Short Term Firm Purchases 92,175,870 10,287,100 8,937,410 10,300,150 6,257,600 5,692,170 3,492,280 8,798,380 8,381,160
System Balancing Purchases
COB 11,916,105 91,291 98,452 1,082,542 2,003,409 1,089,467 2,369,569 1,355,988 2,491,323
Four Comers 6,307,975 207,680 487,580 250,416 446,433 247,461 1,106,390 854,936 918,290
Mead 3,526,084 316,335 95,211 109,486 270,105 341,261 398,846 213,135 485,599
Mid Columbia 37,666,656 2,528,176 582,247 2,484.704 3,694,618 2,922,534 5,926,011 4,126,022 2,871,669
Mona 6,602,054 2,541 241,019 1,302,681 201,768 305,621 505,448 496,284 819,987
NOB 3,095,351 30,786 101,095 156,886 1,229,652 1,335,065 10,249
Palo Verde 18,691,058 932,719 334,982 489,491 669,598 777,975 1,354,225 1,636,368 1,405,304
EIM Imports (1,167,191) (109,214) (109,214) (109,214) (109,214) (109,214) {73,371) {73,371) {73,371)
Emergency Purchases 1 131 096 -136 -13 513 41 808 719192 -126
Total System Balancing Purchases 87,769,188 3,989,528 1,759,180 5,610,106 7,291 ,326 5,773,598 13,533,963 9,944,428 8,929,156
Total Purchased Power & Net Inter, 604,970,831 53,340,522 46,089,752 55,331,031 49,729,027 45,440,180 51 ,217,001 49,089,202 49,030,295
Sep-16 Oct-16
450,000 450,000
450,000 450,000
7,218,500 7,505,710
571,000
- -
7,789,500 7,505,710
609,012 62,748
556,353 363,956
237,192 112,758
3,299,282 2,188,186
352,057 331,495
1,217,851 3,841,836
{73,371) (109,214)
268 508 l§.2§§
6,466,883 6,667,831
47,355,565 49,133,263
Nov-16
450,000
450,000
7,230,500
-
7,230,500
215,115
418,320
475,763
3,669,198
874,678
76,762
2,835,182
(109,214)
!.!.ill
8,467,552
52,864,078
Oec-16
450,000
450,000
7,505,710
-
7,505,710
449,189
450,162
472,393
3,374,009
1,168,495
155,056
3,395,546
(109,214)
-
9,355,637
56,350,915
~ m 9" () ~ ;:o m ~ 5' a
CJ} CD ;:;: ~ ·· z z'< s:: <:) <:) s:: -· 0 0 "'C-"C
~)>-u::J ~ () Ql ii>
I (C -· < m ro :::i ~~ ~ ""O ~'.?:'.~~
<C N(]l~
PacifiCorp -December 2015 Results of Operations -Net Power Cost Analysis
12 months ended December 2016 01/16-12/16 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16
Wheeling & U. of F. Expense
Firm Wleeling 140,320,185 11,080,025 11,218,997 11,646,269 11,035,958 10,609,038 11,435,783 11,726,481 11,908,328 11,861 ,939 11,417,789 11 ,714,659 14,664,961
C&T EIM Admin fee 1,346,961 111,943 111,863 111,944 112,193 112,314 112,333 112,406 112,416 112,421 112,513 112,470 112,145
ST Firm & Non-Firm .§.ill ~ 697 ll 108 11 382 165 341 138 -355 1..m
Total Wheeling & U. of F. Expense 141,672,288 11,193,002 11,331,557 11,758,240 11,148,259 10,721,369 11,548,498 11,839,032 12,021 ,085 11,974,498 11,530,282 11,827,483 14,778,983
Coal Fuel Bum Expense
Carbon
Challa 52,764,672 5,344,760 4,326,552 4,533,044 3,755,928 4,176,612 4,245,910 4,448,412 4,520,169 3,653,381 4,003,230 5,045,013 4,711,662
Colstrip 16,077,330 1,572,846 1,432,036 1,577,943 1,512,546 1,144,740 728,168 1,331,765 1,526,767 1,433,614 1,266,784 1,013,975 1,538,147
Craig 25,549,418 2,244,693 2,273,511 2,454,766 1,738,685 2,003,146 1,288,514 2,366,944 2,386,440 1,742,391 2,314,538 2,314,526 2,441,266
Dave Johnston 61,762,357 5,008,492 4,764,715 4,052,635 5,344,470 5,655,153 5,210,479 5,748,811 5,524,465 5,527,225 5,317,387 4,726,343 4,882,183
Hayden 12,506,363 1,264,259 1,072,787 1,106,465 1,078,528 1,109,484 1,136,032 1,152,635 1,202,047 914,899 544,268 755,944 1,169,016
Hunter 139,219,608 13,610,821 11,405,971 8,910,232 8,201,868 10,950,908 10,463,666 12,298,958 12,101,949 11,890,409 12,946,229 12,982,344 13,456,254
Huntington 121,435,715 11,973,270 10,502,479 9,663,073 9,080,664 8,417,653 9,313,023 10,459,908 10,913,459 9,560,042 9,829,127 11,274,804 10,448,213
Jim Bridger 218,618,508 22,616,604 18,719,173 15,379,486 12,082,998 13,503,211 17,176,295 20,191,315 21,074,662 16,997,844 17,527,227 20,927,045 22,422,667
Naughton 105,692,669 9,156,672 8,574,277 8,836,308 6,960,152 8,335,143 9,079,242 8,926,907 9,650,849 8,588,930 9,295,442 8,852,663 9,436,083
Wyodak 26 777 831 1 947 577 2 025 777 2 435 795 2 353 304 2 404 274 2133061 2 494 127 2 441 193 2 420 235 2 155 434 2 013 336 1 953 719
Total Coal Fuel Bum Expense 780,404,471 74,739,994 65,097,279 58,949,727 52,109,141 57,700,323 60,774,389 69,419,783 71,322,000 62,728,970 65,199,662 69,905,993 72,457,211
Gas Fuel Bum Expense
Chehalis 40,287,759 1,526,107 3,056,315 4,807,967 3,175,268 3,302,873 1,707,502 4,701 ,689 4,890,298 4,412,389 5,539,838 2,812,950 354,584
Currant Creek 28,758,841 1,205,381 886,216 2,037,468 2,433,202 1,688,115 3,642,890 4,191,378 4,286,981 3,359,461 2,110,223 1,491,966 1,425,562
Gadsby 1,355,425 29,576 657,251 668,598
Gadsby CT 716,334 3,287 410 160,742 238,478 231 ,994 49,545 28,945 4,933
Hermiston 27,329,178 2,483,039 2,218,828 2,441 ,482 1,372,886 1,073,895 1,863,616 2,659,868 2,673,693 2,619,977 2,748,634 2,732,225 2,441,035
Lake Side 1 56,924,611 4,504,136 4,025,450 5,955,469 4,824,194 2,684,211 5,441,947 6,237,253 6,391,247 6,097,864 2,720,454 3,617,273 4,425,112
Lake Side 2 54,607,399 4,615,048 3,384,383 4,825,080 3,824,638 3,749,785 4,051,916 5,313,974 5,514,838 4,559,855 4,672,084 4,393,637 5,702,162
Naughton -Gas
Total Gas Fuel Bum 209,979,548 14,333,712 13,571,193 20,070,753 15,630,599 12,498,879 16,898,190 23,997,890 24,657,646 21,099,071 17,791,232 15,076,995 14,353,387
Gas Physical (6,468,601) (1,822,533) (4,439,495) 50,882 (35,175) (38,627) (35,805) (37,743) (37,838) (36,435) (37,838)
Gas Swaps 44,761,953 4,823,383 5,591,640 1,546,590 4,050,338 4,215,729 4,027,613 3,931,614 3,813,659 3,809,963 3,606,656 2,864,925 2,479,845
Clay Basin Gas Storage (95,018) 34,424 (256,544) (200,013) 52,242 52,242 52,242 52,242 52,242 52,242 52,242 906 (39,488)
Pipeline Reservation Fees 36,450,128 3,054,801 2,957,658 3,052,055 3,004,782 3,051,857 3,015,227 3,106,793 3,106,594 3,033,076 3,076,380 2,973,079 3,017,825
Total Gas Fuel Bum Expense 284,628,008 20,423,787 17,424,451 24,520,268 22,702,786 19,782,081 23,957,487 31,050,797 31,592,308 27,957,917 24,488,675 20,915,906 19,811,569
Other Generation
Blundell 4,836,452 455,482 413,479 442,633 407,656 414,308 389,318 413,225 396,922 364,951 278,916 429,401 430,162
Blundell Bottoming Cycle
Integration Charge 3 456 358 300 102 234 705 274 087 240 456 265 665 249 152 248 405 298 784 303 838 346 184 338 319 358 664
Total Other Generation 8,292,810 755,584 648,183 716,720 648,113 679,973 638,470 661,629 695,706 668,787 625,101 765,720 788,825
============== ============ =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
Net Power Cost 1,485,447,775 127,639,825 115,208,860 118,876,602 113,538,294 115,893,546 128,009,172 137,521,859 134,787,747 116,731,445 117,454,720 123,648,263 136,139,440
============== ============ =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ~ () ~ Net Power Cost/Net System Load 25.05 2,.04 24.07 2"73 24.92 24.9' 25.46 24.96 25.29 25.47 25.63 25.45 25.73 ::::, ::::,-;:o CD Dl -· 0 ~ ~ g; ~ ·· z z'<
~<:> <:> ~
o "'0 -"c :::T)>-u:::J 8l () D) iii - I (0 -· ~ m CD::::,
-~01""0 ~ 9> 0 ~ ::::J ~-+i(D <ON CJ'1..,