Loading...
HomeMy WebLinkAbout20180226Link Exhibit 38 - Corrected.pdfCase No.PAC-E-17-07 Exhibit No.38 -CORRECTED Witness:Rick T.Link BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION ROCKY MOUNTAIN POWER Exhibit Accompanying Supplemental Direct Testimony of Rick T.Link February 2018 Ez b i b i t No . 18 \(B e n e n c y c u PY R R ( d ) | 20 1 7 201 8 20t 9 202 0 20 2 : 202 2 202 3 202 4 1 2025 | 20 2 6 26 2 7 | 202 8 | 20 2 9 20 3 0 2031 | 20 3 1 203 3 | 203 4 | 20 3 5 | 20 3 6 | 203 7 | 203 8 20 3 9 20 4 0 2041 204 2 204 3 20 4 4 ( 204 5 204 6 20 4 7 204 5 | 26 4 9 | 20 5 0 Tu m a n u s s i o n P r o i e c a c a p i l d R e c o v e r y 560 2 50 $0 50 St2 $79 $77 $79 $73 571 569 567 565 563 562 $60 $58 556 554 553 $51 550 550 549 548 547 54 6 $45 544 543 542 $41 suo 539 135 Jric r e r n e r t . 1 T r a n s m i s s u m R e v e n u e s (5 7 2 ) Se su 50 (S I ) (59 ) ($9 ) (59 ) (1 9 ) (5 5 ) (SE ) (5 8 ) (5 5 ) (SB ) (5 7 ) (57 ) (57 ) (5 7 ) (1 7 ) (5 6 ) (56 ) (56 ) (5 6 ) (5 6 ) (5 6 ) (56 ) (55 ) (5 5 ) (5 5 ) (S i l (SS ) (55 ) (55 ) (5 5 ) (5 5 ) Ce i t a ! R e c o v e r y - W a a l 51, 0 5 6 $0 to to $25 SI6 2 SIS I 514 2 513 5 51 2 9 112 5 st2 1 siis SII 4 $111 $10 7 $1 0 4 Sic i $97 594 590 587 181 55 0 577 573 $70 $65 563 $59 $56 $51 $49 $46 $39 Net w t r k - W u u l 174 se 50 to $1 Sto slo 59 $9 59 $5 $5 Sa $8 $5 57 17 57 57 56 56 56 56 56 $6 $6 SS 55 SS $1 $$ $5 SS $$ $4 oa M - w . . . I 14 3 7 50 to so $4 522 522 $21 526 527 529 $31 532 535 $38 $42 $45 $ds $51 555 558 56i 165 16 8 372 576 ta a $ss 590 194 110 2 SI I e 51 2 2 $1 2 6 $74 Te r m m a l w i i n i ($ 3 9 ) se so so so se 50 50 to to 50 to 50 sa 50 50 So so 50 50 50 50 50 50 se so ¾ 50 so se to se so so ($1 7 4 ) PTC s . w i n d (56 8 7 ) se 50 50 152 0 ) (5 1 1 7 ) (5 1 1 7 ) ($ 1 2 1 ) ($1 2 6 ) ($1 2 6 ) (il 3 0 ) ($ 1 1 0 ) (S i l s ) (S i l i ) (51 1 4 ) 50 so se so so $o so to 50 se so 50 so so se so 50 so 50 so PP A c o s t $9 9 so 50 50 50 512 112 St2 512 512 $12 $12 512 112 112 $12 SI2 112 512 512 512 512 512 512 $12 to 50 10 to to 50 10 50 to 50 Ne i P r a y e c r e e s t $1 . 1 0 0 to so so 524 515 9 11 4 6 1111 $1 2 0 11 1 4 $10 5 Sin 1 591 59 0 Sto ? 522 2 521 9 521 7 52 1 5 521 3 521 2 521 1 $2 t c $2 0 9 520 8 SI% 11 9 6 519 6 $1 9 6 51 9 7 519 9 12 6 1 521 1 5211 (12 2 1 ) hte l i t i s l a u t NP C ($ 1 . 0 1 1 ) so su si 15 1 2 ) (s s s ) (s s e l (s s a ) (58 7 ) (59 t ) (1 8 9 ) (5 8 9 ) 19 9 9 ) 1510 3 1 is i i n i (s i i l i (5 1 1 6 ) (5 1 2 6 ) (si 3 2 ) ($ 1 3 2 ) ($1 3 2 ) (5 1 3 0 ) Isl 3 1 ) (5 1 1 6 ) (51 1 9 ) (5 1 1 6 ) (5 1 1 9 ) (5 1 2 1 ) (51 2 4 ) (51 2 7 ) (s i m ) is t 3 2 ) (5 1 3 6 ) (5 1 3 8 ) is i t t ) Em i n n o r s to so to so se 50 So m to to to se to so 50 so 50 50 50 50 50 to 50 50 so se so so so so se to o se se oli s e r v a r u b i e c e s s (S i d o ) to (S o l (S I ) (13 ) (5 5 ) (5 6 ) (1 8 ) (sl o ) is t 2 ) ($ 1 3 ) ($ 1 4 ) (S i s ) (S I S ) ($ 1 7 ) ($ 1 9 ) (S I T ) ($ 1 7 ) ($ 2 1 ) (S l 7 ) (S I B ) (5 4 9 ) (5 2 0 ) (52 0 ) ($2 1 ) ($ 1 7 ) ($ 1 7 ) (S i s ) ($1 8 ) ($1 9 ) 15 1 9 ) (5 2 0 ) ($ 2 6 ) (52 0 ) (12 1 ) sy n i e m F i x e d C u i s (S i l l ) so (5 0 ) to (W ) ($ 3 1 (531 (5 3 ) (16 ) (5 6 ) (5 6 ) (5 6 ) 15 6 ) (5 4 8 ) 15 1 9 ) (5 1 9 ) (5 3 2 ) (5 2 2 ) (5 1 2 ) (52 7 ) ($2 7 ) ($ 2 2 ) ($ 2 2 1 15 2 3 ) (52 4 ) (1 2 0 ) (5 2 0 ) (5 2 1 ) (52 1 ) 15 2 1 ) 15 2 2 ) (5 2 2 ) (5 2 3 ) (52 1 ) ($2 4 ) Nel s y . i e m i m p . c a ($1 , 3 0 4 ) so (s e ) (S I ) tti i l (1 9 1 ) 15 9 5 ) (5 1 m l ($ 1 0 3 ) ($1 6 9 ) ($1 0 8 ) (S i l o ) ($ 1 2 6 ) (S I I T ) (51 4 6 ) (si s o ) (s t e s ) (S i m i (5 1 6 6 ) ($1 7 6 ) ($1 7 7 ) (5 1 7 1 ) (5 1 7 5 ) ($ 1 7 9 ) (S t a 3 ) (11 1 3 ) (5 1 5 6 ) (S L 6 6 ) (51 6 4 ) 15 1 6 7 ) (S I T I ) ($ 1 7 4 ) ($ 1 7 9 ) ($ 1 5 2 ) (S i s 6 ) Ne r ( B a n e d l y c o m $19 5 So (1 0 ) (S I ) 56 566 511 532 117 $5 ($ 4 ) (1 9 ) ($ 2 1 ) (1 4 7 ) (11 7 ) 512 155 557 549 537 535 540 535 $30 125 $41 539 $16 $32 Sie 529 129 112 525 (1 4 0 9 ) |fu e n e n t y c e PV R R i d t l 20 1 7 261 8 | 201 9 20 2 0 | 2021 | 202 2 | 202 3 20 2 4 202 9 202 6 202 7 20 2 5 20 2 9 | 20 3 0 | 2631 203 2 | 201 3 | 203 4 203 5 203 6 | 203 7 | 20 3 8 | 20 3 9 | 20 4 0 1 2041 | 204 2 2041 | 204 4 | 20 4 5 20 4 6 | 204 7 20 4 8 \ 20 4 9 20 9 0 Tra s m u s s i o n P r o t a c i c a p n a r R e c ery $60 2 to 50 So SI2 $1 9 177 171 571 57 l 16 9 167 Ses 56) $62 to $55 156 $54 553 55L 55 0 iso 549 548 547 $46 $45 544 $43 542 $41 $40 $19 538 inm a n m W T r a n s m i s s i o n R e v e m u s (5 7 2 ) se to 50 (S I ) (5 9 ) ($ 9 ) ($ 9 ) 119) (S i t (58 ) 158 ) (5 8 ) (5 5 ) (57 ) (57 ) (57 1 157 ) (3 7 ) (56 ) (5 6 ) ($ 6 ) (5 6 ) (5 6 ) (5 6 ) (5 6 i (5 5 ) tSS ) (55 ) (55 ) (55 ) (5 5 ) (5 5 ) (1 5 ) (54 ) Ca p i t u l a c c o v e r y - W m d si. c s 6 56 2) W 525 516 2 1151 514 2 Sili $1 2 9 512 5 5121 slIN Sit a SI I I 51 6 7 510 4 slu i 597 594 $90 $8 7 583 son 577 573 57e 566 561 159 156 551 549 546 514 Ne t w o r k - W m d 574 so so sa St slo slo 59 59 19 ss 58 $8 58 $8 $7 57 57 $1 36 56 Se 56 56 56 to $1 $5 $5 11 is $1 $5 $5 $4 OA M - w m d $43 7 50 w so 54 522 $22 $21 526 $29 529 511 $12 515 518 14 2 545 545 ss i 555 555 $61 565 $68 572 576 586 Sas SW 195 Siti 2 SII e 512 2 512 6 574 Te r m i n a l w m d (5 3 9 ) 50 50 So to gn 50 10 9) so su so so so so se 50 so 50 9) to se so Sn so 50 so 50 se 50 50 50 so (5 3 7 4 ) PT C s - W i n d (5 6 8 7 ) 10 So 50 (5 2 0 ) (S I I T ) (51 1 7 ) (51 2 1 ) (5 1 2 6 ) ($ 1 2 6 ) (si l e ) (st 1 0 ) (ti l s ) (S i l s ) ($ 1 1 4 ) so se so se 50 50 50 So so su so se so se gli sa to si oje c t C e n t sk ) $i SS1 1 2 9 SSI2 SSI 2 512 5124 5512 1 511 $1 5222 2 $211 2 9 512 $12 $212 $212 2 SS2 I I St2 e 552 si S So 56 56 $7 53 $3 511 SII (5 1 ) tu l i t l a u m & t NPC (si . o u 3 ) so so si (s i i ) (5 8 9 ) (ss s ) (ss s ) isn 7 ) (5 9 4 ) (ss o ) (sa s ) (5 9 9 ) ($ 1 6 2 ) (s i n g ) (5 1 1 1 ) (51 1 3 ) (si l e ) (s i i s i (5 1 2 2 ) (s l i 6 ) (st 2 4 ) (s i 2 7 ) (s i l o ) (s t i l l (s i l i ) (si l 3 ) (s i t e ) ts t i o ) (5 1 2 1 > tsi 2 4 ) 15 1 2 6 ) (st 3 o ) (5 1 1 2 ) (s t 3 9 ) Em i s s i o n s (5 4 6 ) so se 50 50 50 50 50 16 Se so 50 10 50 (1 9 ) (59 ) (S l o ) (5 1 2 ) (5 1 4 ) (5 1 2 ) (51 3 ) (59 ) ($ 9 ) ($ 9 ) (S l o ) (58 ) (SB ) (3 8 ) (5 9 ) (59 ) (59 ) ($ 9 ) (s e ) (s i c ) (s t o ) Od i e r v a r i m b l o c o s t s (5 1 1 9 ) 50 ($0 ) ($ 2 ) ($ 1 ) (16 ) (3 7 ) (5 5 ) (S i l l (S I I ) (S i l ) (S I A ) 1514 1 ($ 1 6 ) ($ 1 8 ) ($9 ) ($ I l l ($ 7 ) ($ 1 1 ) ($ 1 5 ) ($2 0 ) ($1 5 ) (S i t ) (5 1 6 ) (S t e ) (51 3 ) t5 l 4 ) tild ) (5 4 4 ) (s i s ) (S t s ) (si s ) ($ 1 6 ) ($ 1 6 ) (s l o ) sys t e m F i x e d c a s t a (5 1 7 3 ) 50 ($0 ) (5 0 ) ($ 1 ) ($3 ) (3 3 ) (s i ) (5 6 ) (So l (56 ) (3 6 ) (5 6 ) (5 1 7 ) (3 2 5 ) (52 6 ) (52 2 ) ($ 2 9 ) (5 5 6 1 ($ 1 2 ) (54 6 1 45 3 0 ) (1 3 1 ) ¢5 1 2 ) (1 3 2 ) (52 7 ) 15 2 8 ) 15 2 8 ) (5 2 4 ) (5 2 9 ) (S l o ) (53 1 ) (5 1 2 ) ($ 3 2 ) (S i l l Nel s y s t e m i m p . e r . ($ 1 , 3 4 1 ) So (50 ) (5 1 ) (S I S ) (5 9 9 ) (so s ) (st o r n ($ 1 0 4 ) (S l o s ) ($ 1 0 8 ) ($1 0 9 ) ($ 1 1 9 ) (S i s s ) (5 1 6 0 ) ($ 1 1 1 ) (S I S S ) ($1 6 2 ) ($ 1 9 7 ) (5 1 8 1 ) (5 1 9 6 ) (5 4 7 8 ) ($1 8 2 ) ($ 1 5 6 ) ($ ¡ 9 1 ) ($1 5 9 ) ($1 6 1 ) (S l e s ) ($ 1 7 1 ) ($ 1 7 4 ) ($ 1 7 8 ) (S I B 2 l (S i s e ) is i a l ) ($ 1 9 4 ) Ne t t l i e n e n r y c e s t $15 9 50 (50 ) (5 1 ) 56 566 SII $12 $16 $1 454 ) (5 8 ) (5 2 7 1 (5 4 1 ) (1 9 2 ) 567 565 555 515 531 516 533 $25 $23 $15 $37 533 $29 $26 524 522 $22 524 521 (1 4 1 7 ) gg g g g |i|||| ii |||||| | ||||| ||||| | | | ig||||| | | | | | | | | | ||||||i ||||||| | | | | | | | | | | | | ||||||| |||| ||| |( ly c e PV R R p i l 1 201 7 | 201 8 | 20 1 9 | 20 2 0 | 2021 | 202 2 | 2013 26 2 4 | 202 5 20 2 6 202 7 202 8 202 9 | 201 0 | 2011 | 203 2 | 203 3 20 3 4 | 203 5 | 203 6 203 7 263 5 | 201 9 | 204 0 2041 204 2 2tW 1 | 2tM 4 2045 2IM o 204 7 | 2tM B | 204 9 | 205 0 Tm n a m i n i o n P r o j e c i c a p i t u l R e c o v e r y $60 2 So $1 50 512 579 577 575 $71 $71 569 $67 Ses $63 $62 Sea 158 $56 554 553 SSI $5 0 550 $49 $48 $47 $46 $45 $44 $43 $42 $41 $40 539 $38 in c r e m o n i a 1 T r a n s m i n u m a u v e m i e n (5 7 2 ) 50 $0 So (S I ) (59 ) (19 ) (5 9 ) (5 9 ) (SN ) 158 ) (SA ) (5 5 ) ($ 8 ) ($ 7 ) ($7 ) ($ 7 ) ($ 7 ) ($ 7 ) ($ 6 ) (36 ) (56 ) (5 6 ) (5 6 ) (3 6 ) (56 ) (5 5 ) (SS ) ($ 5 ) (551 (59 ) (5 5 ) (5 5 ) (5 1 ) ($5 ) Un p i n d R e u o v e r y - W i n d $1 , 0 5 6 50 SJ 50 525 516 2 5151 51 4 2 Sil s $12 4 $1 2 5 SI21 SII s $11 4 SI I I Slo 7 51 0 4 sio l $97 594 590 $8 7 553 $80 $77 $71 $1 0 $66 $61 559 596 $53 549 546 slo Ne t w o r k - W i n d $74 $0 91 50 51 SIG $10 $9 $9 $9 SI SH is sa SH $7 $7 57 57 56 56 $6 Se $6 $6 $6 $5 $5 SS $5 $5 $5 59 $5 54 O& M - W i m i $43 7 50 $n to $4 122 $22 523 526 527 524 SII $32 $35 535 542 $45 $48 $5: $55 $58 $61 565 Ses $72 576 $5 0 $85 590 595 $10 2 $1 1 0 512 2 $12 6 $74 Te r m i n . I w i n d ($ 3 9 ) so su 50 91 50 So 50 $0 su 50 So so 21 50 10 50 50 50 91 Su 50 Su $0 50 50 91 50 50 Su 50 St si 50 ($ 3 7 4 ) PT C . wim i ($ 6 5 7 ) se su 50 (5 2 0 ) ($ 1 1 7 ) ($1 1 7 ) ($1 2 1 ) ($ 1 2 6 ) ($ 1 2 6 ) 151 3 0 ) ($1 9 0 ) (S i l s ) 15 1 3 5 ) (5 1 1 4 ) So Sri 50 10 91 50 se W so so so so su 50 sta 50 su m) so so PP A c e s i $99 so $n so se SI2 SI2 512 512 til 512 512 $12 SL2 $12 St2 SI2 SI2 $12 512 Si2 $1 2 512 512 512 so 50 se 50 Su $0 50 $0 $0 $0 Noi r m i s c i c o m 51. 5 0 0 50 MJ W $21 51 5 9 $1 4 6 SIT I 51 2 0 SII 4 slo s Sio l $91 59e slo w $22 2 52 1 9 52 1 7 521 5 521 1 $2 1 2 $211 $2 | n $26 9 $20 N $1 9 6 51 9 6 $19 6 519 6 519 7 519 9 sle t $211 $211 ($ 2 2 1 ) rim l a i g r a t . t NPC (5 1 . 0 9 6 ) so su so ($ 1 3 ) (sa 7 ) (55 7 ) (sm ) (5 9 0 ) (s o s ) (s e n ) ($9 9 ) (si i 4 ) ts l i a ) ($ 1 2 6 ) ($ 1 2 7 ) ($1 2 9 ) ($1 3 1 ) ts i l s ) (si i s ) (s i i n ) (5 1 3 9 ) (51 4 2 ) ($ 1 4 5 ) (5 4 4 9 ) (51 2 4 ) (51 2 7 ) (5 1 1 0 ) ($ [ 3 1 ) (s i s s i ($ 1 3 8 ) (51 4 2 ) (si u s > ($ 1 4 s ) (s i s i ) lim i s s u m s (5 2 6 1 ) se $n W su sa 50 50 50 Sn (5 1 0 ) (52 0 ) (52 8 ) ($ 1 5 i ($ 4 4 ) ($4 6 ) ($4 8 ) ($ 5 0 ) (5 5 3 ) ($ 4 5 ) (54 5 ) (54 8 ) (54 9 ) (5 5 0 ) (5 5 2 ) (54 1 ) (54 4 ) (5 4 5 ) (5 4 6 ) (5 4 7 ) ($ 4 8 ) (54 9 1 (5 5 0 ) (5 5 1 ) (5 5 3 ) Oth e r v a r i a b l e c o m (S T I ) 50 si (s a ) (s t ) (53 ) ($4 ) (54 ) (1 5 ) (5 5 ) ($6 ) (5 6 ) (5 6 ) (5 7 ) (5 1 0 ) (S l o ) (S i l ) (5 1 | } (s i l ) (5 1 2 ) (S I S ) ($1 1 ) (S I I ) ($ 1 2 ) ($ 1 2 ) ($1 0 ) (st a ) (S I D ) (S I I ) (s t i ) (S i l ) (S I I ) ($ 1 2 ) (S L 2 ) (5 1 2 ) sys t e m F i n e d c o s t s ($ 1 4 6 ) to $4 50 (So l (53 ) (53 ) (53 ) (3 6 ) (5 6 ) (50 ) ($ 6 ) ($ 6 ) 15 2 0 ) ($ 2 1 ) ($2 1 ) ($2 c ) ($ 2 4 ) (S L 7 ) ($ 4 1 ) 15 4 2 ) (52 5 ) (52 5 ) (5 2 6 ) (5 2 7 ) ($2 2 ) (52 3 ) (5 2 3 ) (5 2 4 ) ($ 2 4 ) ($ 2 5 ) (52 5 ) ($ 2 6 ) ($ 2 6 ) ($ 2 7 ) Ne s s y s i e m i m p a d a ($ [ , 5 7 9 ) Se $0 (Su ) ($ 1 4 ) (5 9 2 ) (59 4 ) (59 8 ) ($ 1 0 1 ) (5 1 0 6 ) (5 1 1 9 ) (51 1 1 ) ($1 5 4 ) \$ 1 8 1 ) ($ 2 m ) ($ 2 0 4 ) ($2 0 8 ) ($2 1 5 ) ($ 2 1 6 ) ($ 2 1 6 ) (5 2 2 1 ) (5 2 2 3 ) (12 2 5 ) (5 2 3 3 ) (5 2 3 9 ) (51 9 9 ) (52 0 4 ) ($ 2 0 5 ) (5 2 1 4 ) ($ 2 1 s ) ($ 2 2 1 ) ($2 2 5 ) ($2 3 4 ) ($ 2 1 5 ) ($ 2 4 1 ) Ne l ( B e n e f t r ) r c o u r ($ 7 9 ) 10 So (SD ) 57 567 552 531 514 58 (5 1 4 ) ($1 0 ) ($6 1 ) ($ 9 1 ) (5 9 L ) SIN Sit $2 ($ 1 ) (5 3 ) (59 ) (51 2 ) (51 8 ) ($ 2 4 ) (5 1 1 ) (54 ) ($ 5 ) ($ 1 3 ) (S I K ) ($ 2 0 ) ($ 2 3 ) ($2 4 ) ($ 2 3 ) ($ 2 7 ) ($ 4 6 6 ) Be n e l i l y c o n i | PYR R y d ; | 20 1 7 201 8 20t 9 202 0 2621 202 2 | 202 3 | 202 4 | 2025 20 2 6 202 1 | 20 1 8 20 2 9 | 20 3 0 | 2011 263 2 | 201 3 | 203 4 203 5 20 3 6 203 7 203 8 | 20 3 9 | 20 4 0 20 4 ! | 2tW 2 | 204 3 204 4 | 2041 2tM 6 2(W 7 | Itu s | 204 9 | 205 0 Pm u r t N e r r o w s Tra n s m i s s i o n P r o j e c t C a i m a l R e c o u r y So 2 50 to 50 st2 579 577 575 $71 575 $69 $67 569 563 562 So ssa sse 554 593 ssi $5e $5e $49 $48 $47 54 6 545 544 541 542 141 540 539 sla in c r e m m i a l T r a n s m e s a n R e v e m e s (1 7 2 ) So so 50 (5 1 ) (5 9 ) (59 ) (59 ) (5 9 ) ($ 8 ) (18 ) (5 8 ) ($ 8 ) (5 5 ) (1 7 ) (57 ) (5 7 ) (5 7 ) (1 7 ) (5 6 ) (56 ) (56 ) ($ 6 ) (5 6 ) (5 6 ) (56 ) (5 5 ) (5 5 ) (1 5 ) ($5 ) ($1 ) ($ 5 ) ($ 5 ) (5 9 ) (55 ) Ca p i l . I R e c o v e r y - W m d $1, 0 8 6 so so se 525 11 6 2 Sis i 5142 Sil i 512 9 512 5 5121 51 1 5 511 4 $111 $10 7 slo 4 $le 1 597 $94 $9 0 587 $53 $50 577 171 57 0 566 561 599 556 551 549 546 139 Net w o r k - W h i d 574 to to 50 si Sie 510 59 59 19 58 is $8 $8 $8 57 17 $1 $1 $6 56 56 56 56 56 56 55 55 $5 55 55 $5 $5 $5 $4 OR M - W i n d 543 7 to to se $4 $22 522 521 $26 527 129 131 532 $15 $38 $42 $45 $48 $51 555 558 561 165 568 572 576 58 0 585 19 u ses 510 2 SII e $12 1 552 6 $74 Y s (5 8 5 (1 o) ($ 7) ($ 7) (S 21) (5 6) (1 6) (s c) is 30) (s 4) is si (5 4) 50 se 3 e w a cos t 51 $ l 551 2 9 St $1 2 Sl22e sil2 4 SS112 $12 55 $1 $222 2 $212 5212 5212 521 2 3 $2l2 2 $212 $212 $202 $20 2 5 1 5 6 5 6 5 6 5 7 5 s 3 5 ll 5 I (s 1) D CT O NPC (5 1 2 7 2 ) 50 so $1 ($ 1 2 ) (1 9 1 ) (5 9 2 ) (59 4 ) (5 9 8 ) is i l l ) (s l o s ) (si l o ) (51 2 5 ) (S i l l ) (5 1 4 6 ) (S i s s ) ($1 5 9 ) ($1 6 7 ) ($ 1 7 9 ) ($ 1 6 1 ) (S i 2 6 ) ($ 1 6 7 ) ($1 7 1 ) ($ 1 7 5 ) (5 1 7 9 ) (5 1 4 9 ) (51 5 3 ) (5 1 5 6 ) (5 1 6 0 ) ($ i o l l ($ 1 6 7 ) (51 7 0 ) (sl 7 5 ) (5 1 7 5 ) (5 1 8 2 ) Em i . i o . . so so so so so so so su se so so so so so so so so se so so so so su so so se so so so so so so se so so olh e r v a i a l d e c o s t s (s i t o ) So (S I ) (S I ) ($ 2 ) (SA ) ($6 ) (56 ) (5 7 ) ($ 7 ) (15 ) (39 ) (1 9 ) (S I I ) ($ 1 3 ) (S I S ) (S I 7 ) (S I S ) (5 1 9 ) (S I S ) (S I S ) (54 6 ) (51 6 ) (5 1 6 ) (5 1 7 ) ($ 1 4 ) ($1 4 ) (S I S ) (S I S ) (SL S ) ($ 1 6 ) ($1 6 ) (5 1 6 ) (S I T ) ($ 1 7 ) sys t e m F i n e d c e s i s (5 I S L ) So (so ) (1 0 ) (5 0 ) ($ 3 ) ($1 ) (51 ) (5 6 ) (5 6 ) (56 ) (S o l (3 6 ) (5 2 0 ) (5 2 0 ) (52 0 ) ($1 7 ) ($ 2 2 ) Sit (3 4 3 ) (1 9 4 ) (1 2 6 ) ($2 6 ) (1 2 7 ) (5 2 8 ) (5 2 1 ) (12 4 ) (5 2 4 ) (5 2 5 ) (5 2 5 ) (5 2 6 ) (52 6 ) (5 2 7 1 (5 2 8 ) (5 2 8 ) Ne r s y s t e m l m i m e l s ($ 1 , 5 3 3 ) So (50 ) (5 1 ) (51 5 ) (5 9 8 ) (S t e l ) ($ l e 3 ) ($1 1 1 ) ($1 2 4 ) (5 1 2 3 ) ($ 1 2 5 ) (S i d o ) (S i 6 4 ) ($ 1 7 8 ) (5 4 9 0 ) 15 1 9 3 ) (52 0 3 ) (5 1 5 7 ) (5 2 1 8 ) (5 2 3 5 ) (5 2 0 9 ) (52 1 3 ) (5 2 1 8 ) (5 2 2 4 ) ($ 1 8 7 ) ($1 9 1 ) ($ 1 9 5 ) (1 2 0 0 ) ($ 2 0 4 ) ($ 2 0 8 ) ($2 1 1 ) (52 1 5 ) ($ 2 2 2 ) (1 2 2 1 ) Net t l i e n . n l y c o m (5 1 4 ) 50 (50 ) ($ 1 ) 56 $62 545 528 59 (S l o ) (S i s ) (5 2 4 ) (54 8 ) (5 7 4 ) (5 7 0 ) 132 52 7 $14 528 (1 5 ) ($ 2 3 ) 12 (1 3 ) (5 9 ) (S i l ) 59 55 St (5 4 ) (56 ) (19 ) (3 9 ) (s a ) (5 1 2 ) (5 4 5 0 ) |(B e n e n t y c o m | PV R R ( d 20 1 7 | 20 1 5 | 20 1 9 202 0 | 202 1 | 20 2 1 | 20 2 3 202 4 20 2 5 | 20 2 6 | 202 7 | 202 8 | 202 9 | 20 3 0 2031 203 2 | 203 3 | 26 3 4 | 20 3 5 | 2o 3 e | 2o 3 7 | 20 3 8 | 203 9 20 0 0 | 2041 | 204 2 | 204 1 | 20 4 4 | 204 5 | 20 4 6 | 204 1 | 204 5 | 204 9 I 205 0 Tra n u n i e m a n P r o j e c i c a p u d R e c o v e r y 16 0 2 se to so 512 579 577 575 $73 571 $69 $67 $65 $63 562 560 158 556 554 551 551 550 550 549 548 $47 $46 545 544 543 $42 Sei 540 $39 538 Net w e r k . w i n d 57 4 so 50 50 51 slo slo 19 19 59 18 58 58 58 58 57 57 57 57 56 56 56 16 $6 56 16 SS 55 SS SS SS SS $5 55 54 Oa h t - w i n d $4 3 7 to 50 50 $4 522 122 523 52 6 $17 529 531 132 $35 $38 542 545 545 55 ] ss i ssa 561 565 568 572 576 $5 0 585 SW 595 Sic 2 Sil o 55 2 2 112 6 574 Te n n a w i n d (53 9 ) so so so so se so so 50 So so so so se so so so so so so so so so so se to so ¾ so so so 50 $n 50 ($ 3 7 4 ) Rocky Mountain Power CORRECTEDExhibit No.38 Page 2 of 3 Case No.PAC-E-17-07 Witness:Rick T.Link Rocky Mountain Power CORRECTEDExhibitNo.38Page3of3 Case No.PAC-E-17-07 Witness:Rick T.Link i ::aamisai litti i i ::a=aiasi fatti i :::a=ai=a!I:::i i i ::aasi=ai liisi ! I :::::ssa:::±=:222;(«gs;;I aga=:ssas (:ggi :I ::±=:222:giggi : I a:s=:aaag ses=:aas ja!!!i !::a=:aas:initi i i ses=:=aa liisi ! i :::::222:-:a=:===:laili :I a:a=:ssas (tili :i aña=:aaag listi ! I a:a=:ssa asa=:===:isisi i i 2::=:===:latij i i añaa:assi liisi i i ääimiana ääñañanzi is i sääniaang gingi (i i ämäsasi (((§i :::::==2 :::=:==2;ja i a:ssassa;(:::|:I :::::sas:igg;; :::::ssa :::=assa;(2 :::a=aaaag (::ig i i :::=:==2:stig i å S:Raas Räisianni is i gigagasag g(((|igingasag ((g | Ris=Essa 5:dassi ja i Rää:Gaang gig i i Risagasag gigg | |::a=sasag (gigg i i a maassa:(aggi !I :asa==a;(::g i i risaamaag (!!((i i a :=aaaa;(till i i a :::aaa!lalli i i i assassi (siij i i a :::==si jäiti i i ::axasas;giggi ;i :assaans jaggi (i :massas;|gig i i ::ssassä;giggi ( |aguassaag igggi ;i e :::aas (aggi ;i :::-asää (:ggi ;i :::2:222;(gggj g i ¯::::aas (liij i i a assaas jagij i i a :::aas:giggi ;i :::::ssag gigal : i assassasi (gi!!(i a:ssasas (28!!i i sia=saas (figg i i usassama;(g;=g i a:ssassag giggi ;i ::ssamaan jaili !i a::=¯aas (ei!!!I a:aassasi ((!!!i aggassas:iggji (i ::¯=aasas lag!(Q i agg=sama (5(i i :::::ssa gig((( :::::aas:is :::=:==a:isili 6 :::i=:==a::::i!!i::::=assas listi i :::::22::(i a::=:==a:issil i ::::=saas:i::i :I a::=asaa:itigg i a:¯=aajag gi as:=:=ia;laisi !I a::=asia;icili i i a:¯=aajag lisil i at:=asias (i a::=:=as istig i i a::=asia:is::(!:a::=aaisa (:::i a::=aaja:!!a::=aaisa !=:6:i i a::=:=ias is::(i i a::=asia:65:(| ::¯=aajag (i as:=-=las istil i i a:¯=aals:iseli :i a:¯=a=la¯::::(: :::=asist (:::=aals:ima!!!i a:=salas isesi i :::si:=asist ::::i i :::=saga;is :::=asia:istil i i :::sa=|a;is::(;i :::=sais;ga::g i sägasagså is aggasajag asil é i a:=aais !=:5|!i asi=aajag jaggi i :::=aala¯is af:=aala Isai!e i as:=u=ia¯ga::(;:aggasaga:is::(; assassia:sa a:¯aasia:is::i a ::::aals:is::|:::::aanist is:::a :::::sia:is::(a :::aasia:is::i a :::aasia:is::i a ;:a::aasia:is:i a sis-aagas gaggi a säämaajas is i -sãs-asia-(a j =:::s amaaixa (a ãñ - amassamma as si i assassaan asixã maassanas -aisä §i amassamaa as an i asassamaa asing i amassamas sa si è i annassaan using i i saansassa na ai i assassaan assas a ::::::8:=sassa i Ë aussanaan aussa a i smaassass aussa a 1 astial li!!!!ial i !!i i atlassisi !!!!i ial li!!!I e Ïi:-e i I (il i i ,il !!lillfilial ,l ,il iisli!)f;till'i I il !!ie'lilli'i I 185111!)2:'iffi'i i lã3 118:=dill'i