Pacificorp rates 06-01-19.pdf

PACIFICORP
AVOIDED COST RATES FOR WIND PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS) 2019 2020 2021 2022 2023 2024 YEAR RATES
1 26.64 28.78 29.07 30.48 32.84 35.76 2019 26.64
2 27.67 28.92 29.75 31.62 34.25 37.14 2020 28.78
3 28.10 29.40 30.70 32.89 35.59 38.19 2021 29.07
4 28.63 30.17 31.83 34.17 36.69 38.92 2022 30.48
5 29.35 31.12 32.99 35.25 37.51 40.24 2023 32.84
6 30.22 32.14 34.02 36.11 38.76 41.24 2024 35.76
7 31.16 33.09 34.86 37.29 39.75 42.12 2025 38.62
8 32.05 33.88 35.97 38.26 40.62 42.87 2026 40.55
9 32.80 34.90 36.90 39.12 41.38 43.65 2027 41.50
10 33.76 35.78 37.74 39.88 42.16 44.40 2028 46.66
11 34.59 36.57 38.48 40.65 42.90 45.11 2029 47.59
12 35.35 37.29 39.23 41.38 43.60 45.79 2030 49.01
13 36.04 38.00 39.94 42.07 44.28 46.45 2031 50.10
14 36.73 38.68 40.61 42.73 44.92 47.07 2032 52.62
15 37.38 39.33 41.25 43.36 45.53 47.66 2033 54.47
16 38.01 39.95 41.87 43.96 46.11 48.22 2034 56.27
17 38.60 40.54 42.45 44.53 46.66 48.78 2035 57.99
18 39.17 41.10 43.00 45.07 47.21 49.31 2036 59.99
19 39.71 41.63 43.53 45.60 47.73 49.82 2037 61.44
20 40.22 42.14 44.04 46.10 48.22 50.32 2038 63.01
2039 64.70
2040 67.17
2041 68.52
2042 70.10
2043 72.75
2044 75.89
PACIFICORP Page 1
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy
Outlook 2019, released January 2019. See Annual Energy Outlook 2019, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 01, 2019
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
PACIFICORP
AVOIDED COST RATES FOR SOLAR PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS) 2019 2020 2021 2022 2023 2024 YEAR RATES
1 26.64 28.78 29.07 30.48 32.84 35.76 2019 26.64
2 27.67 28.92 29.75 31.62 34.25 37.14 2020 28.78
3 28.10 29.40 30.70 32.89 35.59 38.19 2021 29.07
4 28.63 30.17 31.83 34.17 36.69 38.92 2022 30.48
5 29.35 31.12 32.99 35.25 37.51 45.33 2023 32.84
6 30.22 32.14 34.02 36.11 42.83 49.78 2024 35.76
7 31.16 33.09 34.86 40.64 46.77 53.14 2025 38.62
8 32.05 33.88 38.78 44.14 49.87 55.79 2026 40.55
9 32.80 37.29 41.91 47.00 52.39 58.07 2027 41.50
10 35.83 40.10 44.53 49.37 54.59 60.04 2028 76.53
11 38.36 42.49 46.74 51.47 56.52 61.78 2029 77.90
12 40.54 44.53 48.72 53.32 58.22 63.32 2030 79.76
13 42.44 46.38 50.48 54.98 59.75 64.73 2031 81.31
14 44.17 48.05 52.07 56.47 61.15 66.00 2032 84.28
15 45.73 49.55 53.51 57.84 62.42 67.17 2033 86.60
16 47.16 50.93 54.83 59.08 63.58 68.24 2034 88.87
17 48.46 52.19 56.04 60.22 64.65 69.27 2035 91.07
18 49.67 53.35 57.15 61.28 65.67 70.21 2036 93.55
19 50.78 54.42 58.18 62.29 66.62 71.10 2037 95.50
20 51.80 55.41 59.16 63.21 67.49 71.95 2038 97.57
2039 99.77
2040 102.75
2041 104.63
2042 106.75
2043 109.93
2044 113.62
PACIFICORP Page 2
June 01, 2019
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy
Outlook 2019, released January 2019. See Annual Energy Outlook 2019, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
PACIFICORP
AVOIDED COST RATES FOR NON-SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS) 2019 2020 2021 2022 2023 2024 YEAR RATES
1 26.64 28.78 29.07 30.48 32.84 35.76 2019 26.64
2 27.67 28.92 29.75 31.62 34.25 37.14 2020 28.78
3 28.10 29.40 30.70 32.89 35.59 38.19 2021 29.07
4 28.63 30.17 31.83 34.17 36.69 38.92 2022 30.48
5 29.35 31.12 32.99 35.25 37.51 44.84 2023 32.84
6 30.22 32.14 34.02 36.11 42.44 48.95 2024 35.76
7 31.16 33.09 34.86 40.31 46.09 52.07 2025 38.62
8 32.05 33.88 38.50 43.57 48.97 54.53 2026 40.55
9 32.80 37.06 41.43 46.23 51.32 56.67 2027 41.50
10 35.63 39.68 43.87 48.45 53.39 58.52 2028 73.63
11 37.99 41.91 45.94 50.42 55.20 60.16 2029 74.96
12 40.04 43.83 47.80 52.16 56.81 61.62 2030 76.77
13 41.82 45.57 49.46 53.72 58.25 62.96 2031 78.28
14 43.45 47.14 50.96 55.14 59.58 64.16 2032 81.21
15 44.92 48.56 52.32 56.43 60.78 65.27 2033 83.48
16 46.27 49.86 53.57 57.61 61.88 66.30 2034 85.71
17 47.51 51.06 54.72 58.70 62.91 67.28 2035 87.86
18 48.65 52.16 55.78 59.71 63.88 68.19 2036 90.30
19 49.70 53.18 56.76 60.67 64.78 69.03 2037 92.19
20 50.68 54.12 57.69 61.55 65.62 69.85 2038 94.21
2039 96.37
2040 99.30
2041 101.13
2042 103.19
2043 106.32
2044 109.96
PACIFICORP Page 3
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy
Outlook 2019, released January 2019. See Annual Energy Outlook 2019, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 01, 2019
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: These rates will be further adjusted with the applicable integration charge.
PACIFICORP
AVOIDED COST RATES FOR SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS) 2019 2020 2021 2022 2023 2024 YEAR RATES
1 26.64 28.78 29.07 30.48 32.84 35.76 2019 26.64
2 27.67 28.92 29.75 31.62 34.25 37.14 2020 28.78
3 28.10 29.40 30.70 32.89 35.59 38.19 2021 29.07
4 28.63 30.17 31.83 34.17 36.69 38.92 2022 30.48
5 29.35 31.12 32.99 35.25 37.51 48.31 2023 32.84
6 30.22 32.14 34.02 36.11 45.21 54.75 2024 35.76
7 31.16 33.09 34.86 42.59 50.86 59.57 2025 38.62
8 32.05 33.88 40.42 47.58 55.26 63.32 2026 40.55
9 32.80 38.69 44.84 51.59 58.81 66.48 2027 41.50
10 37.03 42.62 48.49 54.90 61.85 69.17 2028 93.95
11 40.55 45.93 51.56 57.78 64.46 71.50 2029 95.57
12 43.56 48.76 54.26 60.29 66.75 73.55 2030 97.69
13 46.17 51.27 56.64 62.51 68.78 75.39 2031 99.51
14 48.51 53.51 58.76 64.49 70.62 77.04 2032 102.75
15 50.61 55.52 60.66 66.28 72.27 78.55 2033 105.33
16 52.50 57.33 62.39 67.90 73.77 79.92 2034 107.88
17 54.22 58.98 63.97 69.38 75.15 81.22 2035 110.37
18 55.79 60.49 65.40 70.74 76.44 82.41 2036 113.13
19 57.23 61.88 66.73 72.02 77.63 83.51 2037 115.36
20 58.56 63.15 67.97 73.19 78.74 84.57 2038 117.73
2039 120.23
2040 123.51
2041 125.70
2042 128.12
2043 131.62
2044 135.63
PACIFICORP Page 4
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy
Outlook 2019, released January 2019. See Annual Energy Outlook 2019, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 01, 2019
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: A "seasonal hydro project" is defined as a generation facility which produces at least 55% of its annual generation during the
months of June, July, and August. Order 32802.
Note: These rates will be further adjusted with the applicable integration charge.
PACIFICORP
AVOIDED COST RATES FOR OTHER PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS) 2019 2020 2021 2022 2023 2024 YEAR RATES
1 26.64 28.78 29.07 30.48 32.84 35.76 2019 26.64
2 27.67 28.92 29.75 31.62 34.25 37.14 2020 28.78
3 28.10 29.40 30.70 32.89 35.59 38.19 2021 29.07
4 28.63 30.17 31.83 34.17 36.69 38.92 2022 30.48
5 29.35 31.12 32.99 35.25 37.51 43.50 2023 32.84
6 30.22 32.14 34.02 36.11 41.37 46.70 2024 35.76
7 31.16 33.09 34.86 39.43 44.24 49.16 2025 38.62
8 32.05 33.88 37.76 42.02 46.54 51.13 2026 40.55
9 32.80 36.43 40.10 44.16 48.42 52.87 2027 41.50
10 35.08 38.54 42.08 45.95 50.11 54.40 2028 65.76
11 37.00 40.35 43.76 47.57 51.61 55.77 2029 66.97
12 38.67 41.92 45.30 49.01 52.95 57.00 2030 68.67
13 40.13 43.36 46.68 50.32 54.17 58.14 2031 70.06
14 41.49 44.67 47.94 51.52 55.30 59.18 2032 72.87
15 42.72 45.87 49.09 52.62 56.33 60.13 2033 75.01
16 43.86 46.97 50.16 53.63 57.28 61.03 2034 77.12
17 44.91 47.99 51.14 54.56 58.17 61.88 2035 79.15
18 45.88 48.93 52.05 55.44 59.02 62.68 2036 81.45
19 46.79 49.81 52.90 56.27 59.81 63.42 2037 83.22
20 47.63 50.63 53.71 57.04 60.54 64.15 2038 85.11
2039 87.13
2040 89.92
2041 91.61
2042 93.54
2043 96.52
2044 100.02
PACIFICORP Page 5
Note: "Other projects" refers to projects other than wind, solar, non-seasonal hydro, and seasonal hydro projects. These "Other
projects" may include (but are not limited to): cogeneration, biomass, biogas, landfill gas, or geothermal projects.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy
Outlook 2019, released January 2019. See Annual Energy Outlook 2019, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 01, 2019
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.