20180117Link Exhibit 40.pdf

Case No.PAC-E-17-07
Exhibit No.40
Witness:Rick T.Link
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
O ROCKY MOUNTAIN POWER
Exhibit Accompanying Supplemental Direct Testimony of Rick T.Link
January 2018
O
Rocky Mountain Power
Exhibit No.40 Page 1 of 2
Case No.PAC-E-17-07
Witness:Rick T.Link
Exhibit No.40
(Benefn1Cost PIRRed;20i7 2018 2019 2020 |2021 2022 2023 2024 2025 |2026 202 2028 2029 2030 |2031 2032 |2033 |2034 2035 203
CostofProjects 5806 50 30 50 52 555 562 562 SM $68 568 $72 57 ST 5102 522]$225 5230 5235 5241 5246
ChageinNPC (8806)(SD)50 51 (511)($91)(5921 (595)(5941 (598)(598:(5101¡(5114)(5114)($127)(51244 (5126)($135)(51509 ($144)(5144|
Chuge in Ernissions 50 So 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 m)
ChmgeinDSM (SM)50 (SDI (511 (52)4531 (58:(55:(SL (59.(59)(Sill 1511:(511>(Sil)($11)(511)(Slli is!!)($111 ($10)ChmgemSvsternFixedCost (ssii 50 (301 50 (50s (531 ($31 (53,(56)(56.(56)(56,(569 «Sl91 ($19)($191 ($329 (522.($12)(S27a ($27)
Net(Benefit)Cost ($145¡(50:(101 (50s ($12+(539)(547¡1982i (544:($45i 15461 (540 (59.ršf.L 45%56"557 562 562 559 $65
(HenefinCest ?ŒRt 201 2018 2019 2020 2021 |202'2023 2024 2025 2026 202"2028 2029 2010 203]2032 2033 2034 2035 2036
CostofPropects 5806 50 50 50 $2 $58 562 $62 568 568 568 5"2 5"'S-SIO:5221 5225 5236 5235 5241 5246
ChangeinNPC (5795 (50)50 51 ISlli (S91;«S92:15951 (595>(5991 (598s (5101,(5114*45113.15126!(5123)(5127.1 (5124|(5135)(5139)(Si34i
ChangeinLunssions (Slói 50 So 50 50 50 50 50 50 50 50 $0 50 $0 (53.($8)(58)(SB (571 ($7)(59)ChmgeinDSM (S7Ti 50 (50)(51)(53>(Sli 155+(55>(SSI (58)(59:(510>($101 ($121 ($12,(SI4e (Sl6)($171 (Sls)($19!($20)ChanteinSvstemFuedCost ($103)So (SO.(50s (50:(in (53 (53)<56:(56.(56.(56:<$6e ($171 ($241 IS26i ($221 ($29.($369 ($321 (5461
Ne1(Bene61)Cost ($186,(SO,(50)(Sli ($12i (519,1517.(542.(545;(544.(546)($16e (5591 (Seel (565.549 $53 546 $19 544 $37
iolf allI¢ëlgaldË¡¡ir TwÈ¢Ëgegnesie
(Benefit)Cest PIRRide 2017 201E 2019 2020 2021 2022 2021 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2016
CostofProtects 5806 50 50 $0 S'$58 $62 $62 SGI 568 568 59 ST ST $102 5221 8225 S230 5235 524]$246
ChangeinNPC ($851)(50)50 50 (513)(593)(594>(5971 ($98*(5102)(Slo$)(5113)($1391 (5142)(5143)(5131)(5129)(51481 (stS7)($131)(5118)
ChangeimLmissions (5136)30 50 50 So so 50 Su 50 50 (510)(518)(516)(S21)(536)($52)(557)(544)(544)(S4l)(556)ChangeinDSM (527)30 50 (50)($1)(Sl>($2)(52)(52)(52>(53)(54|(54)(544 (55)(S¾(SS ($6.(SA)(SB)($9>
ChangemSvstemFixedCom (SR9)SO 50 50 (501 (53)(53:(539 (56.456>(56 (56)(56+IS20)(521:(S21i (5201 (524)(5171 (541)(542)
Net(BenefilvCom (5297)($0;50 (SD)(512;(518,(517>(541)(543*(543.(S¾(168¶(5891 (51![>($1021 513 513 59 St2 519 521
(Benefiticost PORed 20C 2018 2019 2020 202]20L 2012 N24 2025 2026 207 2028 029 2030 2031 2032 2033 2034 2035 2036
ChangemEnnssions so 50 50 50 50 50 50 50 50 50 $0 50 50 Su 50 50 50 50 50 50 50
ChangeinDSM (543 So sSla (51r is2:452)($3;is3;(M)<&ts (55,(SS,(56e <ST.49'(SS,(59,(S9.($99 ($9:(39;Chanecin5sstemFimdCosi (592 $0 (509 (509 (50,Is39 153.153:(56)(56.(56s <S6i (569 ($20i ($20 «S20)(Sl?»($22*$11 ($439 (S94i
Net(Bemtit)Cos:(5306)(50:(Sol (501 (512)(94:(94r (¾77 (5521 (558)(559.($WI 1574*(598¡4591 512 516 59 534 58 (52)
Midi-ofinistalGus;MeilmmüR FeicySca-rie
(flenefakCost Pf77R,J 20tT 2018 2019 2020 2021 2022 2013 2024 2025 2026 202 2028 202 2030 2031 2032 2033 2034 2035 2036
CostofProjects 5806 50 50 50 $2 $$8 562 562 St.4 568 568 52 ST ST St02 S221 5225 $230 $235 5241 $246
ChmigemNPC ($906)(sín 50 50 (513)(597>15100.(51021 ¿Sleói ($11";(5115:(5119>(51331 (5149¡($170i (5187¡(5190)(5175*(51601 (587¡(SS:
ChangeinEmissions (Slo;50 50 50 50 50 50 50 30 So 50 50 50 50 (55)(53:(55)(SSI (SSI (50 (52)ChmgeinDSM (541)50 50 (51)(Sli ($21 ($3;(53)(54i (Mi 155;(56,156.(S")(S":(SE.(SB)(39i ($9)($9)(59;
ChangeinsvstemFixedCost (5193¡50 50 50 (801 (53)IS3)(53.is6i (56i (56 (56a *Sol (519.($199 ($19)(Sl7a (1441 (169)($15]>($2473
Net(Iknefit:Cost (5343)(50,so (50:(5129 1584e (M4e (M"i (553,1559p (559,($$9 ($"Ai 15981 (5100.S'$4 (S's (SSI ISIDI ($19)
m.a...n.....languar,s.a.m.ys......
(IknefinCost PORid 20C 2018 2019 ,020 2021 2022 20'3 2024 2025 202e 200 2028 2029 2030 2031 2032 2033 2034 2035 2036
CostofProicets $806 50 50 50 52 558 562 $62 564 568 568 5""5""5""Sle:s'"i s'25 5,0 5235 5241 52
ChangeinNPC is86tte 1509 50 51 (5131 1592:is95=1597:(5101,15111.<5108,esils rs124 isl20 [5169.15189,(5186.(Sti 1574 (5154:(5160.
ChangeinEnussacus ($96,Sr 50 50 50 50 St St 50 50 <513.45ls usva :549.(530.<513,($17)($17¡(Six,($18)(520iChangcinDS\1 (548)50 :51>ists (52a 153,453.(53i <$4,(SS,(Sol 15 (Se IS9,(591 <593 (S9e (59,(59,(591 ($10.O ChanecinSpiemFixedCost (52241 50 50 50 (50.159,(59 1510=islii rSI3 4513;<$14 (514 ts25s 1525 .526,is's (5147.csissi (53)(S,5i
Net(flenefiutosi 1543(¾:So,(50,150.($12.1546:istes is:El 1554,1561.tS73,:555 ist(to ISP9e (5132.(517.(514:($15;($14·(Sl4i (518;
me-c..,z..orr.a.-r.o.ys.......
(Ikneft0Col 2006&2017 '018 2019 2020 2021 202 203 2024 2025 202 202 202x 2029 2030 2031 2032 2033 2034 2035 203
CostofProjects 5806 50 50 50 52 558 562 56:564 568 568 S'2 SE S'"5102 5221 8225 $230 $235 S2AI $246
ChangeinNPC (SLo67;isoi 50 51 (519)(Sln)(SI2to 15118*(51281 (Sl36i ($1351 (5140 t$lš6e ($17";($163)(5150)(594)(5180)(51531 18242)(52301
Change in Emissions $0 50 50 50 50 50 50 50 50 50 50 50 50 50 91 50 50 10 50 91 2)
ChangeinDSM (S39)50 (Sit (51;(52¡(521 (52i ($31 (SS)($$i (SS)(SS)(56,*Sni (56)(56)(97)(S7:(58)(58)(591
ChangeinsvstemFixedCosi (S3|9)50 50 50 (50)(53.(531 4526)(530:(S30:(S311 45329 (532*(5391 (535)(594)(5149)(567)(5109)(5511 ($71)
Net(iknetit)Cost ($619:(50)isos (501 (519)(564*í$o9,«S8to 1$99.(5103>(5103;45105|(513>is141>(5142,1530,(525)(524)($14¡(5601 (564)
HighNulersicu,MedismunPsiereHeySummte
|fiknefit)Cost |PERed.20C |2018 2019 2020 121 202 203 2024 2025 2026 207 202>2029 2030 2031 2032 2033 2034 2035 2036
costorProiects suos se so 50 s:558 56:so:saa 568 sos se so s-sie s:2i ses suo sas s:49 s246
ChangeinNPC (si,oDu,(50,50 51 (519 (510,.5126,451021 (SIDS ($116)(5116:(5134 <5114,.5146+is139r (5136)(5105)(SO3)(5168.($253)(5274.
ChangemErnissions (513>50 50 50 50 50 $0 50 50 50 50 50 50 50 (53,(54:(S3:isó,(56,($9.(510:ChangemDSM (542,50 151.(Sli IS2i (52 (52,Isla (55s (SSI 155)156;(56.<56,45 i (STI (SS)(Sai <59;(59)(Slo)ChmgeinSutemFixedCosi (53R7.50 50 50 <50s (53.(53,45F:(551.(SS2e (553,(54l (SIS.(1624 1595,«$108F ($1414 (57Is 1884)(535!(52Be
Net(Benefit)Cost (5636¡(Sus isos (soi .5194 (564,(569:19X)i (598.(5105.(5106*«$108.15124)(5139,($143,1534¾(5311 1528)($32>(167i ($76)
mykNaiersic...laskemraremeyse..m¾
(BenclitìCosi PFRRid,200 |2018 2019 2020 2021 202 Xili 2024 2025 2026 N2 2028 205 2030 2031 2032 2033 2034 2035 2036
CustofProjects 5806 50 50 SG 52 558 562 $6:Stu 568 568 52 52 St 5102 5221 5225 530 5135 5241 $240,
ChageinNPC (51.(M6;(50>50 51 ($191 (Sil$)151241 (SEL (590,(599)(599i 15102.Islión (513]!($1499 (52031 (5203)(5191)(5232)(5298)($311:
ChangeinEmissions (Sta)50 So 50 50 50 50 50 50 50 (541 (58>(511>(5151 (518)(510)(522)(519)(526:(528)(528)ChangeinDSM (5395 50 (51)(Sli ($1)rSli (Sly (53:(54)(54)(545 (55)(56;($6;($6.(57)(S7)(SR;(SR)(39)(SIG)
ChangeinSvstemFixedCost ($352)50 50 So (SO)($61 (S69 (5641 e568i (5704 (5711 (S"3)(574)(S74s (5751 (546)(S391 (559)(545)56 $4
Net(BenefityCost (5696;(50)(50)(50)(519;($65)(1701 (593;(5100.(SIOS)(Sill)(SII6i (5135)(5149:($14 i (545)(546)(546)($76)($89)($100)
Instuimmiáña.ust yse....I.
|lflenctittCost PITcRed 2017 2018 2019 2020 202l 207 20:3 2024 2025 202 202"2028 2029 2030 2031 2032 2033 2034 2035 2036CosiefProject$806 50 10 50 S'558 562 562 564 568 568 5"L'"5"5102 521 52'S 530 5235 5241 5246ChmgrinNPC(5733)50 50 51 1512:(SSS;tSS61 (5881 ISSTI (591*1589,(589)(1991 ($103:(5110:($113:($116)($120i (5132)($132)($132)
Chmge m Emuons $0 50 50 50 50 50 50 50 50 50 50 50 10 50 50 50 50 50 50 50 50
ChmgeinkOM (517)So 50 50 (50i 152)(52a (52)152:(52)(53>(539 is2i ($2)($2)(S2)(S2,fî3i ($3)(S2)($3)
ChmgemDSM (37])50 (50!(Sli (53)(SL 454)($6e (58)(Slot (510,(512)¢5121 (5121 (Sl2e 4512)(512:(512|(512)1512)(SillChmgeinikficiencv(sti 50 50 50 50 50 50 50 50 50 So $0 SD ($1)(13)(54 (53)(53)($6)($2:(54)ChmgeinVTCimsesídumpedenergv)50 50 50 50 $0 SO $0 50 50 50 50 50 50 10 50 50 SO SD 50 SD 50ChmgeinSystemFuedCost(580i 50 (50)50 (SO)(83)($3e (53)(161 (56)(56i (561 (56.($19:($19,(S191 (S32)($221 ($12)($27)($271
Net(BenefityCost (st(M)50 (50)(Sin (513!($35;($33:(138)isso;(Seli (S41s (537)(5489 (5601 (544)STO $61 $70 S70 $65 $69
im -cm M.m...tmPria P.neyse...
(Benetuytoss riitRat 20P 2015 201 2020 2021 2022 2023 2024 |2025 2026 |2027 2028 2029 2030 2031 2032 2033 2034 2035 2036CostofProject$106 50 50 $0 52 558 $62 $62 564 568 568 57 ST ST $102 S22l $225 5130 S235 5241 S246
ChangeinNPC (5717)So 50 51 (511)(585,1585)(SExi .SE's 1891)(589)(589)(sm (5102:(5109;(5111)(5113)($1141 (51161 (5122)(5116)
ChagemEmissions (525)So 50 50 50 $0 50 50 50 Sû SO 50 50 50 ($91 (39)(510)(512;($14)($12)($13)ChmgeinVOM (526)30 So 50 (50i 152>(52)(52)($2.tS2,453)(534 (52.(52)(56)(56>(56>(57)(57)(57|(57)
ChangemDSM (585¡50 (50,152)(53:(54:($$i 156;ists 159)(510,isIls <5119 (5131 (Sl4i (Sisi 4517;($19:(520>($20)(522)
ChangeinDeficienes $26 So 50 50 50 50 50 50 50 50 50 $0 50 isit S'513 513 518 515 513 59ChangemPTClosses(dumpedeorgs)50 50 50 50 50 50 50 50 50 50 SO 50 50 10 50 50 SD 50 50 $0 50OChmgemsystemFixedCost(5103,50 (50)IS0s (50.(531 is3.(53i <$6.(56s (56:(56 (56,isla (5251 (526:isri :5291 (5569 ($32)(546:
Net(Benclit)Cost (5124)50 «$0)(St.(513:(Elei 15141 <Sisi 1910.(isos ist].153,(5459 4559:esfs,565 571 569 118 559 550
MNasaralAIÑsAmzerhälv.cys.m..t.
(BenetinCost PURuia 201 2018 2019 |2020 '021 'UE 202 2024 2025 2026 |DC 2028 20'M 2030 203]2032 2033 2û34 2035 2036
CostofProject 5806 50 50 50 52 558 562 562 564 568 568 52 52 ST Sl02 S221 5225 5230 5235 5241 $246
Rocky Mountain Power
Exhibit No.40 Page 2 of 2
Case No.PAC-E-17-07
ExhibitNo.40 Witness:Rick T.Link
ChagrinNPC (5775)50 10 50 (5131 (SB"i ISS7)($90:(190.(595:(596)(599)(5114)($118¡($126)(8127)(5129)(5131)(5135)(5118)(Sil8)
ChmgeinEmissions (5149)50 So 50 50 50 50 So 50 50 (510)(520)(528)(5351 (5411 (546)($48)(550:(553)(545)(545)O ChageinVOM (516)50 50 30 (50)(52)($2)c52)(52)(52)(52)(52)1521 ($2)(52)($2)(S2)(S3)($4)($2)($2)ChmgeinDSM ($30)50 $0 (50)(SI)($1;(52)($2)(53)tS3)(54)(54;(54)(SS)(S$)(SS)(56l (56)(56)(59)(Slo)ChmgeinDeficienes (SS)50 SO (SD)50 50 50 50 $0 50 50 50 (50i (SI)(S3)(S3)($31 (Sli (51)(51)(S3bChmgeinVIOlosses(dampedenerga)$0 50$0 50 50 50 50 50 50 50 50 SG 50 50 50 50 10 50 50 50 50ChageinSystemFixedCost(589)50 $0 So (50)(13)($39 (S3i (56i (561 (56;(S6f (561 (5201 (521)(521)(520)($24.($17)(541)(5421
Net(BenefitìCost (5258)50 50 (501 (512;(94)(1321 45361 (S37k ($38>fitli (559,1582,(5105!(598)516 SIT 515 519 524 525
(Benefh)fost PURrd;2017 2ûls 2019 2020 2021 20'"(2021 2024 2025 2026 |207 2028 2029 |2030 |203]2032 2033 2014 2035 |2036
CostofProject 5506 50 50 50 52 558 562 362 564 568 568 5"2 572 S""Sl02 5221 5225 $230 5235 5241 5246
ChangeinNPC (5886)50 50 si (512:(591)(592)(S%4)(5981 «Slli)($108)(5110)(5125)(5133)(5146;(5155)(51591 (5167)($179)($161>($126)
ChangeinEmissions $0 50 SO SO 50 50 50 50 50 50 50 50 10 50 50 50 50 50 50 30 50ChangeinVOM($21)50 SO 50 (50)(52)(52)(53)(53,(53;(53)(53)(52)($2)(53)(9)(13)(55)(55)($3)(53)ChangeinDSM (547)50 ($1)($1)($2)(52)(54)(547 (54)(54)(55)($6)($7)(58)(58)(59)(39)($9;(59)($9)(SIO)ChangeinIkficienes (56)SO 50 50 50 (50)50 SO 50 30 50 50 50 (50)(52)(53)(SS)($0)($$)($2)(53)
ChangrinVfClasses(dmnpedenergv)50 $0 50 50 50 50 50 50 50 50 50 50 50 50 50 50 91 30 50 10 SDChangeinSystemFixedCosi(S92)$0 (50s (50)(50)(53)(53)(53)(56p ($6)($6)(56*4561 (520)(520)(S20)($17)(S22)Sil (143)($94)Net(BenefityCost (5246)50 ($ût (51)(513)(510)(5397 (542)(547)(556)(545)(553;(569)(588¢(577)531 533 $27 $48 522 SII
|(Benelh¥Cost PIRRed 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 |2036
CosiofProyect 5806 50 $0 30 52 558 562 $62 564 568 568 S'2 S"2 SW 5102 5221 5225 5230 5235 S241 5246ChmgeinNPC(5838*50 So 50 ($13)(S91)(5921 (S94k (51003 ($113)(51091 (5111)(5127)(51381 «SLM)(SI64r ($169)($156)(5142)(586)(St2)ChmgemEmissicus (517)50 5û 50 50 50 SU 50 50 10 SO SG 10 50 (59)(58)(591 (SB)(59)(Sti (S2)ChmgeinvOM ($19)50 $0 So (SD)(32)($2;(53)(53)(53)(53>(53:($2!($34 (53)(53)(54 (53;(53)(S2)(51)ChmgeinDSM (544)SO So (Sli (51;(52;(53;(53>($4;($41 455)(571 (57)(SSI (58)(S91 (SGI (19)(39)(59)(59)ChmgeinDefiaencv (56)50 50 50 50 50 50 50 50 SO $0 50 50 (51)(52)(53)(55)(54)($6)(SI)52ChmgemVIflosses(dumpedenergs)SO $0 SO 50 50 50 50 50 $0 $0 50 50 50 50 SO 50 SD 50 50 50 50ChmgeinsystemFixedCost(5193)30 SO SD (SO)(S31 (531 ($3)(56)(56)«¾y (561 (56;($19)($19)($19)($17)(544e (569)(5151)(5247)Net(Elenefit)Com (S3II)50 $0 (50)($13)($40)(539)($41)($50)(558)(556)(554)(571p ($92)($92)515 514 56 (54)(514)(523)
ibenetartml Pl7tRide 2017 2018 2019 2020 2021 2022 2021 2024 2025 2026 202 2022 2029 2030 2031 2032 2033 2034 |2035 |2036CostofProject58063050SD$2 558 $62 562 564 568 568 S"$72 577 5102 5221 52'S 5130 5235 5241 S246
CTsangeinNPC ($786)50 50 S1 ($12;ISBói (SST)(SB9e (194i (5106:(5103 (5104:(SLIE)(SI27b ($143p (5153)(5152)(569i (571)(5135)(5135)
ChangemEnnssions (5107)SO 50 50 50 50 50 50 SD 50 459)(519)(528)(Sidi (517)(514)(537;($171 (518)(528)(530)ChangeinvOM ($17)50 50 So «$0:(S2)($2:(521 (53;(Sli (53i (SL (32e (52)(52)(52i (52 (SI)(Sli (S2)(82)Chmgeir:DSM (552)$0 (SIP (51)(52)(53)(54.essi (54:(SSI (57i (53 (SE,(599 (SIO)(Stol (Slo)($101 ($10)(510)(510)Chagemlktleienes (57,50 50 (501 50 50 (50s SD 50 50 50 SU 50 (SOE (S2>(S2)($21 (13)(51)(&ti (59)
ChmgeinFTClosses(dienpedenergv)g)30 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 So 50 ¾SDChmgeinSystemFixedCo¤(5224)So 50 50 150)(59)(59>(510s (513)($13 ($131 (5149 (514.«S25l (525 (5265 (S271 <$147)($1481 ($73)(57$1
Net(Iknetiticost (5388)So (50)(51)(513>(S‡2,(Sil;($431 (S$0p (5$8,(566.(573>(598;(5121)(51171 (57)«Sni ($16:(516)(511)(517)
mile...RM¾cotrano.a s....i.
|(Benefitycos:FIRRid;20t"2018 2019 2020 2021 202"2021 2024 2025 2026 202 2028 2029 2010 2031 2032 2033 2034 2035 )2036
CostofProject 5806 50 50 50 52 558 $62 $62 564 568 568 S'2 S'2 5""$102 $221 $225 $110 5235 5241 5246
ChmgeinNPC (5923,50 50 St (5189 15110)(5116)(51079 (Sil2e (51179 ($115.(51169 (5132*(5143;(5140)(51301 (SSS)(8149>(5124)($198)(8189)
ChaligemEmissrons so 50 So 50 50 50 So 50 50 50 50 50 50 So 50 50 50 50 50 50 50ChangeiniOM1518,SD 50 50 (Sûr (53.153 (52,($2.(S21 (529 (52.(52.<52.(521 (52>(S's (SN (52;(53i (58)
ChangemDS%f (542)50 (SI)(Sla (524 (52>152)153)(55,155,iS$r (36i (56:(56)(56)157;(SL «SSI (SSI (59>(59)Changeinikficiencv (512,SD 50 50 50 50 50 50 So isoi SD 50 50 «Soi 152:(54»(Sul (Sl3i (518)30 ($3)
ChangeinPTClosses(dumpedenergs;So 50 So 50 50 SD 50 50 50 50 50 50 50 50 50 $0 50 50 50 50 50
ChangeinsamiemFixedCos:(5319)50 50 50 (501 IDs ($3:1526.(530.tS10s ($31r 45329 IS32i (519>(5"F>(5941 (5149.(567:(5109)(5511 (S7]i
Nel(Benefit)Cost (5509,50 (50)(SII 4518,(559:(561>isne (586.(SET)(586=451c4,(5100,ist]Se (513)(516)(521|(39e ($26)(5211 (531)
O nisk ..mi..y.m..a¢or dieys.....
(Benellthcost PI7tRid 2017 2018 2019 202tl 202]201 203 2024 2025 2026 2t27 2028 2029 2030 2031 2032 |2033 |2034 2035 |203CosiofProject580d5050St52558$62 562 564 568 568 $2 52 51 5102 5221 5225 5230 5235 5241 5246changeinNPC(5869)so 50 si (sis)ist10)(5116)(593><sess <siot>(599)<s99i <sil3;(si:5)(5120)(sii7p (590)(5146)($142)(5210)(8226)
ChangeinEmissions (si?)50 50 50 Se 50 50 50 50 50 50 50 50 50 (ST)(55)(541 (SK)(SS)(512)(SIS)ChangeinVOM (sin)Se 50 50 (50!(S3)(53:«S2|152:(52 (52)tS:9 152.(52)(S2)(S2i ($li ($2)(52)(53)(M)
ChangeinDSNi (545)50 isli (51)(52)(52)(52)(53)155·(55 (SS)(561 (57.45",(58)(SSI (SSI (S91 (S9)(SIG)($11)ChangemIkficienes (510)50 50 20 50 50 50 ¾50 (50 50 50 50 (51)(52|(Sli (513,($161 (W)(53)
ChangeinPTClossesidumpedenergs)30 50 So 50 So so 30 50 50 50 50 50 50 50 50 50 50 50 50 50 50
Chanzein5ystemFixedCost ($387†50 So 50 (Sol (53.(S3)(547:45519 1552 (553¡(SM,c555,is62l (595)(5108:(51419 (5714 (584¡(5351 (5281
Net(Benefit)Cost ($$39,50 (30)451)(518>(559;(5611 1984*ISE9e 15921 1592.(5909 ($100 45120.(5128)($2]¡(52]!(518.(528;(S31,(541:
BIAN.îlä.I¾momar.arys.....s.
(Benefilicol |PI7tRrd,2017 2018 2019 2020 2021 202 2021 2024 2025 2026 |207 2028 2029 2030 2031 2032 2033 2034 2035 |2036
CostofProyect 5806 50 50 $0 52 558 562 562 564 568 568 St S"57 5102 5221 525 $110 5235 5241 $246
ChangeinNPC (5898)50 50 51 (518)15108;(5114)(SBli ($511 (586|(584)(583,(595:15110;(5126)(5186)(5165)($158)($190)(S239)($246)
ChangeinEmissicus ($94)50 50 $0 50 SO $0 10 50 50 (57)($13)($17)($20)(S23)(517)(53||(530:(534)(540)(541)ChangeinVOM ($18)SD 50 50 (50>(53)(SN (52;IS2)(52)(52!(52)(52)(52!(52)(54)(S3)(52)(53)(54)(54)ChangeinDSM (542)50 (51)(SI)(515 (51)(sli (53)<SI)(SS)(SSI (561 (56)(56)(57)(57)(584 (SW)($9)(510)(SII)
ChangemDelleienes (57¡50 50 50 50 50 50 50 Se 50 (50s 50 (50;50 (50)(52p (SI)(513)(551 (52)(SS)
ChangeinPTClosses(dumpedenergv;SU 50 So 50 Se 50 50 SC 50 50 50 50 50 50 %9)50 50 50 SO 50
ChangeinsystemFixedCos1 ($352)50 Se 50 ($0)(56)(56)(564!(5681 (570)IS31:(S'il ISTJi (574s ($"5)(546)(539|(559i (545)56 54
Nel(BenelityCost (5605)50 (50)(Sli 4518;1560s (562)(5891 (593i (SYSi ($101+(51051 ($1231 (5135,(5132±isti)(5:1)(Saul (550,(S48i (558)
O