20180309Link Exhibit 40 - Corrected.pdf

!daho Public Utilities Commission
Office of the SecretaryRECEIVED
MAR 0 9 2018
Boise,idaho
Case No.PAC-E-17-07
Exhibit No.40 -CORRECTED
Witness:Rick T.Link
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
Exhibit AccompanyingSecond Supplemental Direct Testimony of Rick T.Link
February 2018
Rocky Mountain Power
CORRECTEDExhibit No.40 Page 1 of 2
Case No.PAC-E-17-07
Witness:Rick T.Link
(BenefityCost |PL7tR(d)2017 2018 2019 2020 |2021 |2022 |2023 2024 2025 |2026 2027 |2028 2029 2030 |2031 |2032 2033 |2034 2035 |2036CostofProjecis$806 $0 50 50 52 $58 $62 $62 564 568 $68 $72 $72 577 $102 $221 $225 $230 5235 $241 $246ChmgeinNPC(5806)(50)$0 51 (511)(591)($92)($95)(594)(598)($98)($101)($114)(5114)(5127)(5124)($126)(5135)(5150)(5144)(5144)Change in Enussions 50 50 50 50 50 50 50 50 $0 $0 50 SO $0 $0 SG 50 SO $0 $0 $0 50ChmgeinDSM($64)30 (50)(SI)(52)($3)(S4)(SS)(57)(39)(59)(SII)($11)(Sti)(Sil)($11)(Sil)($11)(511)(Sil)(510)ChmgemSuternFixedCost (Sal)SO (50)30 (SO)($3)($3)($3)(S6)($6)($6)(56)(S6)(519)(Sl9)($19)(532)(522)(512)($27)($27)Net(Benefitycost (5145)(50)(SG)(50)($12)($39)(537)(542)(544)(545)(546)(546)(559)($67)(554)S67 SS7 $62 $62 559 565
Em Natarsi C Mrdimmfu 1½m-PuitryScamark
|(BenefityCost |PF7tR(4 2017 2018 |2019 2020 |2021 2022 2023 |2024 2025 |2026 2027 2028 2029 |2030 |2031 2032 2033 2034 2035 2036CastofProjects5806$0 50 $0 $2 558 $62 562 $64 $68 568 572 $72 $77 $102 $221 5225 $230 $235 $24]$246
ChangestsNPC (5795)(50)So SI (Sil)($91)(592)($95)(595)(599)(898)($101)(5114)(5113)($126)($123)($127)(5129)(5135)(5139)($134)
ChangeinErnissions ($16)SD 50 $0 50 50 50 50 50 S0 10 $0 50 50 ($3)(SB)($8)(SS)(S7)(37)($9)
ChangeinOSM ($77)50 (50)($1)($3)(54)(55}(55}(SS)($8)(39)($10)(SIO)($12)($12)($14)(516)($17)($18)($19)($20)
ChangeinSvstemVixedCost ($103)50 (50)(50)(SO)($3)(33)(53}(56)($6}(S6)($6)($6)($17)(S25)(526)($22)(529)(556)(S32)(846)
Net(BemeiltyCost (5186)(SD)(SO)(Sl)(512)(539)(S37)($42)($45)($44)($46)(546)($59)(566)($65)$49 553 546 519 544 537
(BenclityCost P/7tR(d)2017 2018 2019 2020 |2021 2022 2023 2024 |2025 |2026 2027 2028 2029 2030 |203]2032 2033 2034 2035 2036
CostofProjects 5806 50 $0 So $2 SSS $62 $62 $64 $68 $68 $72 $72 $77 $102 5221 $225 $230 $235 $241 $246
ChangeinNPC (585])($0)$0 $0 ($13)($93)($94)($97)(598)($102)(Sl05)($113)(5135)(5142)($143)(8131)($129)($148)($157)(5131)(5118)Changeinfmissions ($l36)30 50 50 $0 50 50 SO $0 $0 ($l0)(Sit)($16)($21)($36)($52)(557}(544)(544)($41)($56)ChangeinDSM (527)30 $0 (50)($1)(51)(52)($2)($2)(52)(53)($4)($4)($4)($5)(55)(55)($6)(36)(18)($9)changemSvstemFiredcest ($89)So 50 So (50)(53)(53)(53)(36)(56)(56)(16)(56)(520)($21)(521)(520)(524)(817)(541)(542)
Net(Benefit}Cost (5297)(50)50 (SD)($12)(538)(537)(541)($43)($43)($56)(568)(889)($111)($102)$13 813 89 $12 Sl9 $21
(BenefityCost Pi7tR(d)2017 2018 2019 2020 |202l 2022 2023 2024 2025 |2026 2027 2028 2029 2030 |2031 2032 2033 2034 2035 2036CostofProjects$806 50 50 $0 $2 $58 $62 562 564 568 568 $72 572 577 $102 $22]$225 $230 5235 5241 $246ChangemNPC($978)(50)50 $1 ($12)($97)($99)($l02)(5105)($116)($115)(5120)($l33)(5148)($166)($181)($184)($191)($204)($181)($146)
Change in Emissions 30 50 50 SO SO $0 $0 50 50 50 SD $0 50 50 50 SO $0 50 50 50 SOChangemDSM($43)50 (51)($1)($2)($2)(53)(53)(S4)($4)(55)(SS)(56)(S7)($7)(58)($9)(59)(39)(39)($9)angeinSystemFixedCost (192)50 (50)(SO)(80)($3)($3)($3)(56)(56)($6)($6)(56)($20)($20)($20)($17)($22)Sil (543)(594)
Net(BenefityCost (8306)(SO)(SO)(SO)(512)(544)($44)(S47)($52)($58)($59)($59)($74)($98)($91)$12 516 59 534 58 (52)
(BenentyCost PPRRyd)2017 2018 2019 2020 |2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 )2031 2032 2033 2034 2035 2036CostofProjects$806 50 $0 $0 $2 558 562 $62 $64 $68 $68 $72 $72 $77 5102 $221 $225 $230 $235 5241 $246ChangemNPC(5906)(SO)$0 50 ($13)(597)(5100)(5102)($106)($117)(5115)($119)(5133)(Sl49)($170)($187)(5190)($175)($160)($87)(38)ChangeinEnussions (510)$0 SO 50 50 So 50 S0 $0 50 50 50 S0 SO ($5)($3)(55)(S$)(SS)($4)($2)Changeinl)SM (54])50 $0 ($1)(SI)($2)(53)($3)(54)(54)(SS)($6)(56)($7)(57)(SS)(58)(39)($9)($9)(59)ChangeinSystemFixedCosi (Sl93)30 50 $0 (50)(53)(53)(53)(56)($6)($6)(56)(56)($19)($19)($19)(517)(544)(569)(SISI)(5247)
Net(BenentìCost ($343)(50)$0 (50)($12)(544)(544)($47)(553)(559)(559)(559)(574)(598)($100)S2 $5 ($2)(SB)(510)($19)
Medium N.emmi Cea Ingh 001 Pdr>Pdley Sumar
(BenefityCost PPRR(2017 2018 2019 2020 |2021 2022 2023 2024 2025 |2026 2027 2028 2029 2030 |2031 2032 2033 2034 2035 2036
CostofProjecis $806 50 50 50 $2 558 562 562 $64 $68 $68 572 572 577 $102 $221 $225 5230 $235 $241 5246
ChangeinNPC ($868)($0)$0 51 (513)($92)($95)($97)($101)($lll)($108)($119)($124)($123)(5169)($189)($186)($72)($74)($154)($160)
ChangeinEmissions (896)$0 50 50 50 50 50 50 50 50 (513)(Sis)($36)(549)($30)(513)($17)($17)(Slt)($ls)($20)
ChangemDSM (848)$0 ($1)(51)(52)($3)($3)($3)($4)(55)(56)(36)(S7)(59)(59)(59)(39)($9)($9)($9)($10)
ChangeinsystemFixedCost ($224)30 50 $0 ($0)($9)(59)(510)(Sl3)($13)($13)(Sl4)(514)($25)($25)($26)(527)(5147)(5148)(573)(575)
Net(Benefit}Cost (5430)(80)(50)(50)($12)(546)(546)(548)(554)(561)(573)(585)(5109)(5129)($132)($17)(514)(SIS)($14)($14)(sis)
|(BenefhyCost Pl7tR(2017 2018 |2019 2020 |2021 2022 2023 |2024 2025 |2026 2027 2028 2029 2030 2031 2032 |2033 2034 2035 |2036
CostofProjects $806 $0 So 50 52 $58 $62 $62 564 568 $68 $72 $72 $77 $102 5221 $225 $230 $235 524l 5246
ChangemNPC ($1.067)(50)30 $1 ($l9)($117)(5126)(5118)($128)($136)($135)($140)(5156)($172)($l63)($150)($94)(5180)($153)($242)($230)Œange m Ernissions 50 50 50 $0 $0 SO 50 SO 50 $0 $0 50 SO $0 50 10 SO SO SO $0 SDChangemDSM(539)$0 (SI)(Sl)(52)(52)(52)($3)(55)(55)(SS)(SS)(36)($6)(56)(S6)(57)($7)(58)($8)(59)ChangemsystemFixedCos1 ($319)$0 So 50 (SO)(53)($3)($26)(530)(S30)($31)($32)($32)($39)(S75)($94)($149)($67)($109)($51)($71)Net(Benefit}Cost (S619)(50)(SO)(SO}($19)(364)($69)($86)(599)(5103)(5103)($105)($123)($141)(5142)(530)($25)($24)($34)($60)($64)
Ugh Natural Gas,MadEmm Om Puke Pdhy Besamek
(BenefityCost PL7tR(d)2017 2018 2019 2020 |202]2022 |2023 2024 2025 |2026 2027 2028 2029 2030 203l 2032 2033 2034 2035 |2036CostofProjects$806 50 50 $0 $2 $58 $62 $62 $64 $68 $68 572 572 577 $102 $221 $225 5230 $235 $24]$246ChangeinNPC($1.000)(50)50 51 ($19)($117)(5126)($102)($106)($116)(5116)(5120)($134)($146)($139)($136)(5105)($173)(5168)(5253)(5274)ChangeinEmissions ($13)SO $0 50 50 50 3D 50 $0 $0 50 SO SO SD ($3)($4)(53)(56)(36)(39)($10)ChangeëDSM ($42}50 (Sl)(Sl)(52)($2)($2)($3)155)(SS)(55)($6)($6)($6)(57)($7)(58)(SS)($9)(39)($10)ChangemSvstemFixedCost (5387)$0 50 SO (50)($3)($3)($47)(551)(552)(553)($54)(SSS)($62)(595)($108)($141)($71)(184)($35)($28)Net(Benefit}Cost (5636)(50)($0)(50)($19)($64)($69)(590)(S98)(SIGS)($106)($108)(5124)($139)($143)(534)($31)($28)(832)(567)(576)
IttabNaimd a Ingh©2 P&PdkyEn-ría
|(BenefityCost PE7tR(¢2017 2018 |2019 2020 |2021 2022 2023 |2024 2025 |2026 2027 2028 2029 2030 2031 2032 |2033 2034 2035 |2036CostofProjects$806 50 50 $0 $2 558 $62 $62 $64 $68 568 $72 572 $77 $102 $221 5225 $230 5235 524)$246ChangeinNPC(SLO46)(30)SO $1 ($19)(5115)(5124)(587)($90)(599)(599)($102)($116)($231)($149)($203)(5203)($191)($232)($298)($311)ChangemEmissions (564)SD 50 $0 SD 50 SO $0 $0 50 (S4)(SS)($11)($15)(518)(Slo)($22)($19)($26)($28)($28)
ChangeinOSM ($39)50 ($1)(51)(51)(51)(51)(53)(54)(54)(54)(55)(56)(56)(56)($7)($7)(58)(58)(59)(510)
ChangemSvstemFixedcost (5352)50 50 50 (SO)(56)(56)(564)(568)(570)(571)(573)($74)(574)(575)(546)($39)(559)(545)56 $4
Net(BenefityCost ($696)(SO)(50)(SO)(519)(565)(570)($93)(5100)(5105)(5111)($116)($135)($l49)($146)(545)(S46)(546)($76)($89)($100)
(Benefkycost Pl7tR(d)2017 2018 2019 2020 |202]|2022 |2023 2024 2025 |2026 2027 2028 2029 2030 |2031 2032 2033 |2034 2035 2036
CostofProject $784 50 $0 $0 $2 SSS $59 559 561 $65 S65 $69 $69 573 599 $217 $222 $227 $232 5237 5242
ChangemNPC (5733)30 $0 SI ($12)($85)(586)(SER)(SS7)(591)(189)($89)($99)(5103)($110)(8113)(Sl]6)($120)($132)(5132)(5132)
Change in Emissions 50 50 50 50 So 50 50 50 50 50 $0 50 50 50 50 50 10 50 50 50 50ChangeinvOM($17)SO 50 50 (50)($2)($2)($2)($2)($2)(53)(0)($2)($2)($2)($2)($2)(53)(53)(52)(S3)ChangeinOSM ($71)SD (SO)(51)($3)($3)(54)(S6)($8)($10)(Slo)(512)(512)(Sl2)($12)($12)($12)(512)($12)($12)(511)
ChangeinDeficiency ($8)$0 50 $0 $0 $0 50 50 50 SO $0 50 50 (81)($3)($4)($3)($3)($6)($2)(54)Change in PTC losses (dumped energy)$0 $0 $0 $0 $0 $0 $0 50 30 50 $0 50 50 50 50 $0 10 $0 50 50 $0
ChangeinsystemFixedCost ($80)50 ($0)$0 ($0)($3)($3)(53)(56)(56)(36)(¾)(56)(518)($19)($19)($32)($22)($12)(527)(527)
Net(BenefityCost ($126)$0 (50)($1)($13)($38)($36)(541)(543)(544)($43)(540)(551)(563)($47)$67 $57 567 $66 561 $65
(Benefit)Cost PIERid)2017 |2018 |2019 2020 2021 2022 2023 |2024 2025 |2026 2027 2028 2029 2030 |2031 2032 2033 2034 2035 2036CostofProjeci$784 50 50 50 52 555 559 559 $6]$65 $65 $69 $69 $73 $99 $217 $222 5227 8232 5237 $242
ChangeinNPC (5717)50 $0 SI (Sil)(585)(585)(SSS)($87)($91)($89)($89)($99)(Slo2)(St09)(5111)($ll3)(5114)(5116)(Sl22)($116)ChangeinEmissions ($25)50 $0 SD S0 $0 $0 $0 SO $0 S0 50 Sû 50 ($9)(S9)($10)($12)(514)($12)($13)ChangeinVOM ($26)50 50 $0 (50)(52)(52)($2)(52)($2)($3)(53)($2)($2)($6)($6)($6)($7)(57)(57)(57)
ChangeinOSM (SBS)$0 (50)($2)(53)($4)(SS)($6)(58)(59)($10)($11)($11)($13)(514)($15)($17)($19)($20)($20)(522)
ChangeinDenciency $26 50 $0 $0 50 So $0 $0 $0 50 50 $0 $0 ($l)52 $13 $13 $18 $15 513 59
ChangeinVTClosses(dumpedenergy)$0 $0 $0 50 50 SD 50 50 $0 50 50 50 $0 $0 50 50 SO 50 SO $0 50
ChangeinSystemFixedCosi (5103)30 (50)(50)(50)(53)(S3)(53)($6)($6)($6)(56)(S6)($17)($25)($26)(522)($29)(556)($32)($46)Net(Bcuefit)Cost ($146)30 (SD)($1)($13)($38)($36)($41)(543)($43)($43)(540)($51)($62)($62)$62 $67 $65 535 $56 $47
|(BenefityCost PI7tR(d)2017 |2018 2019 2020 2021 2022 |2023 2024 |2025 |2026 2027 2028 2029 |2030 |2031 2032 2033 |2034 |2035 |2036CostofProject$784 $0 $0 50 $2 $55 $59 559 561 S65 $65 $69 569 573 599 5217 $222 8227 $232 $237 $242
Rocky Mountain Power
CORRECTEDExhibit No.40 Page 2 of 2
Case No.PAC-E-17-07
Witness:Rick T.Link
ChangeinNPC ($775)50 50 $0 ($13}(587)($87)(590)(590)(595)(596)(899)(5114)(5118)($126)($127)($129)($131)($135)(5118)($118)
ChangeinEmissions (5149)$0 So 50 $0 $0 $0 $0 50 $0 (Slo)(520)($28)(535)(544)(546)(548)(550)(553)($45)($45)
ChangeinVOM (516)$0 50 SO ($0)($2)($2)($2)(S2)($2)($2)(82)($2)(52)(52)(52)($2)(53)(54)(52)(52)
ChangeinDSM (530)SQ 50 (50)(51)($1)($2)($2)($3)($3)(54)(54)(54)(55)(SS)(55)(56)(¾)(¾)(59)(510)
ChangemDeficiency ($$)SO 50 (50)30 50 50 50 50 50 SD 50 (50)($1)(53)(53)(53)($1)($1)(SL)(53)
Chunge in PTC losses (dumped energy)$0 $0 50 50 50 50 50 50 50 50 SO 50 50 50 50 50 50 $0 $0 $0 50
ChangeinSvslamFixedCost (589)50 50 50 (50)(53)(53)(53)(56)(56)($6)($6)(56)(520)($21)($21)($20)($24)($17)($41)(542)
Net(BenefityCost (5280)$0 50 ($0)($12)($37)(535)($39)($40)(540)(554)(562)(585)($108)($101)513 514 512 516 S2I $22
(Benefit}Cost PŒRtd)2017 2018 2019 2020 |2021 |2022 1 2023 2024 |2025 |2026 2027 |2028 2029 2030 |2031 2032 2033 2034 2035 2036
CostofProjeg $784 SO $0 30 52 855 $59 $59 $61 $65 $65 569 $69 $73 $99 $217 $222 $227 $232 $237 $242
ChangeinNPC (5886)50 50 $1 ($12)($91)($92)(594)(598)(5111)(8108)(5110)(8125)(5133)(5146)(5155)(5159)($167)($179)($161)($126)
Change m Emissions $0 50 SO 50 30 50 50 50 SD 50 SO SO 50 SO SO 50 SO 50 SO SO 50
ChangemVOM ($21)50 50 50 (SG)(52)(52)(53)(83)(53)(53)(53)(S2)(52)(53)(53)(53)(55)($5)($3)(53)
ChangemDSM (547)30 (SI)($i)($2)($2)(S4)($4)($4)(S4)(55)(56)(57)(58)(58)(59)(59)(59)(59)(59)(SIO)
ChangeinDeficionev ($6)50 50 50 50 (50)So 50 So 50 50 50 50 (50)(52)(53)(55)(50)(55)($2)(53)
ChangeinVTClasses(dumpedenergy)10 $0 50 50 80 SO 50 50 SD 50 SO SO 50 SO SO 10 $0 $0 $0 50 50
ChmgeinsystemFixedCost (592)SO ($0)(SD)(SO)(53)(S))(53)(56)(56)(56)(56)($6)($20)($20)($20)($17)($22)$ll (543)(194)
Net(BenefityCost ($268)50 (SO)($1)($13)(543)(S42)($44)(550)(559)(558)(556)(572)(591)(SSO)528 529 524 545 $19 $7
(Benclit}Cost Pf7tR(d)2017 2018 2019 2020 |2021 |2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 |2036
CostofProject 5784 50 50 50 52 SSS $59 559 $61 565 565 569 569 573 $99 5217 $222 5227 5232 5237 5242
ChangeinNPC (5838)30 50 50 (513)(591)(592)(594)(5100)(5113)(5109)(Stil)(5127)(5138)($154)($164)(5169)($156)($142)($86)(512)
ChangeinEnussions ($17)50 SO $0 $0 50 SD S0 30 S0 30 50 S0 50 (59)(SS)(59)(SS)(59)(55)(52)
ChangeinVOM (519)So 50 So (50)(52)(52)(53)(53)(53)(53)(53)(S2)(53)(53)(53)(53)(53)(53)($2)($1)
ChangeinDSM (544)50 50 (SI)(51)(82)(83)($3)($4)(54)(55)(S7)(S7)(58)(58)($9)(59)(59)(59)(59)(59)
ChangeinDeficiency (S6)50 $0 50 50 50 50 50 50 50 50 50 50 ($1)(52)($3)($5)(54)($6)(Sl)S2
ChangeinFTClosses(dwnpedenergy)SO 50 50 $0 50 SO 50 50 50 SO 50 50 SO 50 SO 50 $0 $0 $0 50 $0
ChangeinsystemFixedCosi ($193)50 So 50 (50)(53)(53)(53)($6)(56)($6)($6)($6)($19)($19)($19)($17)(544)(569)($151)(5247)
Net(BenefityCost ($333)$0 SO ($0)($13)(543)(541)(544)($52)(560)(559)(557)(574)(595)(595)Sil 511 52 (57)(SIS)(527)
(BenefityCost Pl7tR(d)2017 2018 2019 2020 |2021 2022 2023 2024 2025 |2026 2027 2028 |2029 2030 |2031 2032 |2033 2034 2035 |2036
CostofProject $784 So $0 SD $2 555 559 $59 561 $65 565 $69 $69 $73 599 $217 $222 $227 5232 5237 5242
ChangeinNPC ($786)SD 50 $t ($12)(586)(587)(589)(594)(5106)(5102)(5104)(5118)(5127)($143)(5153)(SLS2)($69)(571)($135)($135)
ChangeinEmissions ($107)$0 50 $0 $0 $0 $0 $0 50 $0 ($9)($19)($28)($34)($37)(834)(537)($17)(518)($28)(530)
ChangeinVOM (517)So so 50 (50)($2)($2)($2)($3)(53)($3)($3)($2)(52)(52)(52)(52)(SI)(SI)($2)(82)
ChangeinOSM (552)50 ($1)(Sl)(52)($3)($4)($4)($4)($5)($7)($7)(SB)($9)(Slo)(510)(Slo)(Slo)(510)(510)(510)
ChangeinDeficiency (57)50 So (50)50 50 ($0)So 50 So $0 50 SD ($0)($2)(52)($2)($3)($3)(54)(59)
ChangeinPTClosses(dumpedenergy)50 $080 $0 $0$0 $0 SO $0 SO SD SD 50 50 50 SO 50 50 50 50 $0
CliangeinSystemFixedCost ($224)SD 50 So (50)(59)(59)(510)($13)($13)(513)($14)(514)($25)(525)(826)($27)(5147)(Sl48)($73)(575)
Net(Benefitycost (5409)50 (50)(51)($13)($44)($43)(846)($52)($61)(169)($76)($101)($124)($120)(Slo)($9)($20)($19)($15)(520)
|(Benefitycost PF7tR(¢2017 2018 2019 2020 |2021 2022 2023 |2024 2025 |2026 |2027 2028 |2029 |2030 |2031 2032 2033 2034 |2035 |2036
CastofProject 5784 $0 50 $0 $2 $55 $59 $59 $61 $65 $65 569 569 $73 $99 5217 5222 S227 5232 $237 $242
ChangeinNPC (5923)$0 50 $1 ($18)($110)($116)($107)(Sil2)($117)($115)($116)($132)($147)($140)($130)(585)($149)($124)($198)(5189)
ChangeinEmissions 50 $0 50 $0 $0 50 50 50 $0 50 50 50 50 50 50 $0 50 50 $0 $0 $0
ChangeinVOM ($18)$0 50 $0 ($0)($3)($3)($2)($2)($2)(82)($2)($2)(82)(52)($2)($2)(52)(82)($3)($4)
ChangeinDSM ($42)50 ($1)(Sl)(52)($2)($2)($3)(55)($5)(55)($6)(56)($6)($6)(57)($7)(SS)(SS)(59)(59)
ChangeinDeficiency (512)SQ 50 SO $0 50 10 $0 $0 ($0)$0 $0 50 ($0)($2)(54)(54)($13)($18)50 (53)
Change in PTC losses (dumped energy)30 SQ 50 So 50 50 50 50 $0 $0 $0 $0 $0 SD 50 $0 50 50 $0 SO 50
ChangemSystemFixedCost (5319)So 50 So (50)(53)($3)(526)(530)(530)(531)(832)($32)(539)($75)($94)($149)($67)($109)($5l)($71)
Net(Benefit)/Cost (5531)50 (50)(51)($19)($62)($64)(580)(388)($90)($89)($87)($103)($121)($126)($19)($25)(512)(529)($24)($34)
(BenefityCost |PVRR(d)2017 2018 2019 2020 |202]|2022 |2023 2024 2025 |2026 2027 |2028 2029 2030 |2031 2032 2033 |2034 2035 2036
CostofProject $784 SO $0 50 $2 SSS $59 559 561 565 565 569 $69 573 $99 $217 $222 $227 $232 $237 $242
ChangeinNPC ($869)$0 50 51 ($ls)($110)($116)($93)(195)(5101)($99)(599)(8113)(5125)(5120)(5117)(590)(5146)($142)($210)($226)
ChangeinErmssions (517)$0 50 50 50 $0 SD S0 W 50 $0 SO 50 SO (55)(SS)(54)(58)(58)($12)(SIS)
ChangeinVOM ($16)So 50 50 (50)(53)(53)($2)(52)(52)($2)($2)(52)(52)(52)(52)(51)(52)($2)($3)($4)
ChangeinDSM (545)So (SI)(SI)($2)($2)(82)($3)(SS)(55)(55)(56)(57)(57)(58)(58)(ss)(59)(59)($lo)(SII)
ChangeinDeficienev (SIO)30 $0 50 $0 $0 SD $0 $0 ($0)50 $0 50 50 (SI)($2)($1)($13)(516)(50)($3)
ChangeinVTClosses(dumpedenergy)$0 50 SO 50 $0 SD SD SO 30 SO 50 50 SO SO SO 50 SO 50 50 $0 $0
ChangeinSystemFixedCosi ($387)30 50 30 (SO)(D)(53)(547)(551)(552)($53)($54)($55)(562)($95)($108)(5141)($71)($84)(535)(S28)
Net(BenefityCost (5561)50 (SD)(SI)(519)($62)($64)($86)($92)($95)($95)($93)(5107)($123)($131)($24)($24)($21)(531)($34)($44)
Iligh materni a W æt R Scumnde
(BenefityCost PI7tR(d)2017 2018 2019 |2020 |2021 \2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 |2036
CostofProject 5784 50 SG 50 $2 $55 559 $$9 $61 565 $65 $69 $69 $73 $99 $217 S222 5227 5232 5237 $242
ChangeinNPC (5898)50 50 SI (518)(5108)($114)($81)(181)($86)($84)($83)($95)($110)($126)($186)($165)(SISS)($190)(5239)(5246)
ChangeinEmissiom (594)$0 So 50 $0 50 SD 50 SD SG (57)(813)($17)($20)($23)(SI7)(331)(530)(534)($40)(541)
ChangeinvOM (518)50 50 50 ($0)($3)($3)($2)($2)($2)($2)($2)($2)($2)($2)(S4)(53)($2)(53)(54)(34)
changeinDSM (542)50 (SI)(SI)(51)(51)($1)($3)(SS)(SS)($5)($6)(56)(56)(57)(57)(58)(58)(59)(510)(Sil)
ChangeinDeficiency (S7)50 $0 50 50 SO 50 50 30 50 (50)50 (50)$0 (50)($2)($1)($l3)(55)($2)(55)
ChangeinVrclasses(dumpedenergy)SO 50 $0 50 So So 50 50 30 50 50 50 50 50 SO10 $0 50 50 SO $0
ChangeinSystemFixedCost (5352)$0 50 50 (50)($6)(36)(564)(568)(570)(571)($73)(574)(574)(575)($46)(539)(559)(545)S6 $4
Net(BenefityCost (5627)30 ($0)($1)(Slt)(562)(564)(591)(595)(598)(5104)(5108)(5126)(5138)(5135)(545)($24)($44)($53)(SSI)(562)