Loading...
HomeMy WebLinkAbout20201120October PGA Report.pdfAvista Corp. 14ll East Mission P.O.Box3727 Spokane, Washington 99220-0500 Telephone 509-489-0500 Toll Free 800-727-9170 November 20,2020 State of Idaho Idaho Public Utilities Commission 11331 W. Chinden Blvd., Bldg 8 Suite 201-A Boise,Idaho 83714 RE: Monthly Deferred Cost Report Attached is the PGA monthly report of activity in the Gas Deferral Accounts for the month of October 2020. This information is submitted in compliance with Order Number 34472 issued in the Company's Purchase Gas Cost Adjustment filing (Case No. AVU-G-19-06). This report is being filed in electonic format only per approval from the filing center. For the month of October, commodity costs were lower than the embedded PGA commodity WACOG, resulting in a rebate deferral in the amount of $82,798. Demand costs were higher than the PGA demand WACOG, resulting in a surcharge deferral in the amount of $12,138. The year to date balance in the deferral account (including both commodity and demand) is a surcharge of $325,707 (including interest). The amount of amortization recorded for the month is $269,898 for a total surcharge balance of $423,906 (including interest). If you have any questions regarding this information, please feel free to contact Marcus Garbarino via email at marcus.sarbarino@.avistacom.com or via telephone at (509) 495-2567. Thank you! Sincerely, /SlJosMillzl Joe Miller Senior Manager of Rates and Tariffs Regulatory Affairs Enclosures a.lk oaoG'P{ zzB$o8.trB..iE..ixooxool! 'E '.= r! i= 'E E E E E € .E ?? E E E .S .SgEE E! isfiE g! ! o L) Eo Q !O I E Cl t) O .i ra O O\ O \O IO\OO\NOr-+OF-O6l|ar- cj cd -.,i si ci d o( ci ci d d; dF-nsl.-Oh6Ag\OaF-\OOsl€€-.iridd.fui'oi-r\:-:d xra I ca a Q o r o o € o h <> FOOOOOc)c)o6Tao;oooHdcigo$dtqq\o"aq6-F-\oo.iviO,-r-=d Nra o\6tE-EF !H! 6lo ooooi i6lca Dlt) JJANJJ.]Jooaa teee J -.1AO B> oo(,() IJJaoo AOA(5(,(, o a)a (J frlh Q 8,6 oo -oco €Eioocodc) Er= ES of otrooloR-C9rIts5!{bg d.: .bs bx ocg6 .. o d EiE €FsE E9tsE Rrd3 s€> '5 €EE ooaooooo(,()()()(,o u)?u)v,4FZFq o q 8q, d q 8ian A u?6n I UAzH E ? E 9 R fr ?rqdHrD(,ErdEr!(.)hE5 h? ',ihH6 E?, siapliOAHO,laotzl= *97 xE a-E -E g V E E V H H V E E V E H6e d 6fr N AZ d 5 S N E3 E E ge HE E H 3 a siBBsEHIEIEa5gHI oooooo$r\oFoao\ - oiIR3 E:aO O ^sor_ i(9boRE ED{oorl6L Qo- !o A 3 -oits =EoR>HEIAho6l!io-:oo-ad::oo€do'O= E'J9EE&lq ".1 < oo ()o ()orz rz 5ns9EE(h'=oEH3=ilJ(r< oo FE =€€9Hdn = E -drdUAf r bPEE:taOC) E.E SE 5 ri 6lEL or- E 6 ctro(, cl a2 N oalo60qler t) inA 6o h8 ,F aoHE .EEE6 E€ $E o. Eo o do 5Ea) Bo ()& o do k() 6o !)MBto 6ao o{ ostoN to s .Ha't $ E =d€s =Ea(geF=BEti6l !? ln..-co-*E$,9 E BE€EBtIrJ< oo66C'.) ot)YV 5:i"a fiEE uo oE 3A7< €Pq 3 r','$E"aB r Fg E E $$g oitRP tEFi RtiE gNo6ia8'=;cE Ar h, e tsl eatr orn Eo alLoaLoU 6 tt g Ee I a r- R g fl113 65 8,9 z< !ci I E Erot; ts!:i eial BlEl slil I<6B;oog6 Es * E gEErEEg=!4 o !6 < ,;t El ^.r 6tE t lisie Ei€ 4 ssEit.s-Er,a ;:ePEk(;oEqgEgE!E:{XE}EEiE:+E EEEEtEf,i=[IE*eEEE;bggEEgSSEEEI6E 6'I !EigE r eE U Eg! =, Ei EE 30 d N N qts ut 8. o- 8-E c9 z 97c egE UEi Et e0 p6 E1 8E Eg !-.<:.o Fc < e gSesElt.qqqEnrPshl6 NOtdElO rOOOlOlo- ?-t- ts-N-la,llo- o- 6-o_ l_ 6-o- - orlrci E- i dt o'Hlri ri d dt d- J ri 'j o1*'l '"'I -'g '[' rl zzzzzz zzzzzz zcz o oooooo oooooo oa6 xooooo(9 (,(9(,(,(,(, 0go :F 6>6 X 66660N N66066 6XO X8""E33€ I U .gc noi 2 !3P.;EF Tir o EE E EE.EEoo=o oo i! =io;-EEEEE!E EEg EEE = FEiFFr SE >E -E IEi E b6; EEEi IE t9IE IE IE lo EI il dl €l ol EI c$!.Eeo;X'6 .X $eattE!E tro IEIeIEIEIEIE ,,d'raflgdgflldd tstsats- F -*al*--61-. -rtt.{c6tqcl.l! !c'l 666t+6N+t60 00EN---la^ 6-o-oJts-@- €- l"?661d 66Nldo € o 6 N-16_N lnN (i"[ l-- rlq 8lr t: la t: Aete 8lE6-lri t: g!!E 3s "E ,ig € ,i Esgt 6E5d=E?= N ri o6 ci .i o- 3iN F ;6. E P -E 6, o t 6 g o EF sq s E!6 E iE E e-9< FiE Ei:i t! E!E EgE 6.9.! o Ce o I2etsEq o doGoriNgYO OrNoobolt o)o(U6o-o <z8*E 6660000ooooo0 0 oooooo o c ffl EE9EGO@i F 66666666 660606 66 -riii-iioooooo oo O6?tooO FN-N-NPNt FF-FFFF-!c6G6ooooo !€!r!!!!cooooo600: oaaaoo@@E oF o- t- o- vt a{_ >FFNFNFtsOFFNdoE;;;;;: -tt!!!! ooooooooooooaa 0- o- o- o- -FNtsNFFF*OONtsEFO6O oooo60606ciodo.iociGid E $lflil 3: EeE IEi =8! 8 € s$*""|flil 9E=SEN!3!r;;;iEiiiiiE 3333A8 o' o66ts N .iddrj j s.oo@600. abaa6a66 $eP<<z88zzd<ici 6€LT <Poi'9 ao !=66 <: PEE 6*LU <Poia6 8eao 5g oe s oo Qi @ oao E EoU+pco Eoo Eos o oc qE? E 3I IEtr{J o i! o ts 6AEf,oooNe eFzrFr Ee E sotso ioq !l L Rci66t, a o Nq N ^i 6 qtqN ^ia E ooo IA!c9.9 g_ d-YdE.EF9g€ E e ue!=s;5i.ETEH<fidt <oro !1 0 0*to=oo-o o)grso4o zo qc ,o = oo o oio 6 odIo'6 !t 6 6 oo Eoq aH O!n!o6€. tr 6 6 ac6 c .d nlC oio s 6 ood qo qo td qo Ed EE oo to eC'Eo 6rtoioo' 3gdg o C -gElo Nol NN @@ NoN @ FoN 6ci@FuioroN o o o E 6 oqr N @c,|6qoo do o N ao{q o di ooqoro @a] oo o) oq d o4r@t @Ft@Nn nNo@N o ots N N o N o oN oao r6o o.! oo rq NN ood @q do r 86 !Eo Eoo "lr @ o No @ @do@ N@ 6i @o Nq oqo@ @@ r N@do@dN I d.@ ql @aN q) Noo o oo o \o q o o d @ d-)o di oq RrN \ N oo'@ c 01 Noc $- @@ a-! cio d@ o oqo .1 rq N Ai E!o E EoI NNdoN @_ 09 r-'o .! o@di@ di o\o q.ts o- qooa @q r @ \ @@ @ oq oq oq Nn o ,-1N o' $- @ Nr oo aoqoo\ on o N\@ o- N q N ..1@ @' roi @oi @do or r: No. q N N j @@ oeNo N qjo\ @ s!6aucccEoo @\o N @ ooN d @@ @ 6q @ N€ a roqioq ddlo@drooo q oo @o \oNo @ r..i@@o o @@o @\ 6o N rol Nr .,1 oooi N N uio@ N 4oroaots6 N 9a @ FFoi @N@ oNq, to ts @0q @oio o6No N@ coo 6 tso) N olNoN @oo\no od?roNuiNo odlroNriN E6sBOO LOr 9.9 E:3<o- oo @6Ee oo "j o 6i rNo N oqoq:ea ^i oqoq N oqoqoqoqacoq oqoqoqoq N oqoqococococN Ef 6o ooo ooo ooo G6oo o6o oooo Fooo 6ooo oooo o 6o oo 6o o6 o o6 o nooo 6oo hooo oooo tsIo o8o oo6 o ooo oo oo Nc;o aoqor @ o@@dr Q ci(9 cto@o o ci(9 c,o@ o ci(9 ctoo o ci(9 ctN 6o o c ooei Eo E E3gb f, =E ots Ic>uo rqo L aqEf,oooNo..N>cFzEFU a U F: ts 6otsa 5 !o !3 E 6Nci0o ftiNOtuis qsNqnia !,o Eo E -on ?oE",EE 3E # HO- E O;eg5 Ef;Eg46ol< <ocounNeYo orNo =ooOEDo(gE(Lo Jztro EE oct6o6' 6F Gd o6o o6o oo Eo o6d ooo o6o 66d 66o Eo @ 6\ o' o :I I t6 '.!a c 6 il 6 o E o6@6 6!d 6dFo a Ee o o 0cg66 euT3dg o4oNo o oo) N N Nq r Nd NN 6ot ts I N N @ o@N @@ @@ N o o!qo6 \N@o @.ir .! Noooc N \d @ +oo @dN @a@o@ O r@ €oi@N F @o rtssiN ool N oNcto to E oq @- orN Nq ou'l @ r qto\ts @e oN Nqi @ui@ oartsr No @ $@ @o @ qt@ooo @\o c,!oo qNq N o@dr\oN oq "1o og @- o @u) or Nro r'o .! o o6 F@d d@ €No + o.i@o+ @u!o@dl€ @qo o' o+6 @ n) Fo o ! oo oroqo @N@ co @r@@ea or@@ga @N@ o C; @N@6qo N qo r@@qo N@@qo aN@qo ! oo ! oo o@qo o oct o GctoE o@ qo o@qo o eo o@co o@qo o@ eo o@qo o qo D oo ! oo !E E5 N tso- 6_@N. o @-Nr\ ou1 a N.oo .j @. -i od1 o oe n d .j o-@\ dl @ o@N ^t N @oN. 6N@.N ^t 6o@- NoI o@ N .1 q ory N. 6 4 q --1r N o.-1 .1 o- No^l o FdFqo@q oq 01 o vl oorN6 @ N to N N oio o qoa @6 @q) 6No @olooq o 6 d @ @o oaaoqr@ d! @ o oc aoo qN d1 @aNN\ @q N- @N oct no@ Eo E @qo@q o o) odloo od!ooN. @ N@ o oo) a.o 6I 4 o)aNo o oocro E ! oo ooco oqo 6ooIa oooqo ooood oo6o C; oo6oci oooqa N oqo Noooqo ! oo o oo @qo o qo o@qo o qo o@ od o@ qo o ea o eo o@qo oa qo ! o E o 6 EP EEE> o o NN. @ N.o s-6\ N @.6oo. @. 9. NNol @.1 N c N N$-o n @u1 o. $- @-N @ @q q @ $. .1o a @. N@-o ooq qo ro9- NN" N -1 o- @. N N. @d'l r. o N. 6d1 N. 6o- oq .rl o1 N N oo ootrios@ Fon NoN@ @ o aco :EED63.6 q @\No @ og N F ol agN @ N o6 Na @dio@o N oq i. r oio!2 ou)o 0q @ Nq No+6oqN oq oro N @ryo N o6 @q) No..1 +. @AN0q 6o o .ioul o@ .ioo- @ rNo NN @ar6q N rodi a, h66dul oq oot oq oo\ N -9cE!9e E,:€r $'Fg 4o ^i qo@N. ooq @ @- aNq ra ..1r t6o6rc! &5 ETE< 6e, tsNI F6ea oq Noq xoq oq oe xoq xoe oq xoq xoq Noq oq xoq oq xoq xoq aq ;<aq Nooo6zc oc oc oq Noq oc rue- .=6E>n oo ooo ooo ooo too ooo ooo rooo Eooo ooo Ioo 6o 6 o ooo o6 o ooo EooN ooo @oao o6 o @toN 6ooo coo oo oo ll tl otsct€ @Ncto@.o@ qor oN o ci(, c,o o ed(, ctoo 6 ciq oo Q (, c, o ID PGA October 2020 Page 6 of 8 lwasnrngtoilroanorgr.gon Gas uosrs crct-z0 GL Account AN Nucleu3 Storage AN JP 408 ln ections AN JP 408 Wthdrawals 808200 GO AN EO81OO GD AN (376,426.59) 950,754.80 $ $ Tota| AN JP 16'1100 GD AN $ 571,328.21 Clay Basin (QUESTM) lnjections Clay Basin (QUESTM) Withdrawals 608200 GD AN / OR 808100 GD AN / OR $ a 32,701.16 Total Clay Basin 164115GDAA/OR $32,701.16 OR JP 408 lnjections E0E200 GD OR $ OR JP 408 Wthdrawals 808100 GD OR $ OR JP 403 lnjecrtions 808200 GD OR 808100 GD OROR JP.l03 Withdrawals Total OR JP Leased 164100 GD OR Total Not Storage (lnjectionsyvt ithdrawals $ 607,029.37 $t $ NUCUT PURCHASES (GL Estimate Report) Commodity Purchases Fixed Demand and Capacity Releases Variable Demand Oransport) Costs Hedge Activity Financial Settements lnlraco Purchase from Thermal Cochrane Credit lnfomation from other joumab -Doferred Cost3: 8O4OOO GD AN ' OR 8&OO1 GD AN ' OR 8O4OO2 GD AN ' OR EO{'.IO GD AN ' OR EO46OO GD AN / OR EO'730 GD AN / OR 811000 GO AN / OR 9,510,356.35 2,281,712.98 21,361.29 '13,784.65 (854,440.99) 539,71 2.66 (17,162.451 WA lmbalance from DJ 436 lD lmbalance from DJ 436 OR lmbalance from DJ 436 M ChemicalA@rual GTN Odorization accrual NwNatural Odorizalion accrual Broker Fees DJ 471 Mizuho Joumal DJ 476 wells Fargo Joumal OJ 476 Merchandise Processing Fee DJ 467 WA/ID/OR Sales for Resale Physical and Bookoul -From GSALES Defened Exchange Revenue GST/HST Recon (Quarterly) DJ 437 Entitlemenl Penalty Total Co3ts for Deferral including not gas costs Total from GLE Total - NUC (GD / ALL) EO4OOO GD WA 804000 GD tD 804{t00 GD oR s(,l|OOO GD AN EO4OOO GD OR 80/0000 GD OR 804017 GD AN / OR 80,(t17 GD AN / OR 804017 GD AN / OR EO4OIE GD AN / OR 4E3000r4E3600r4E3730 G 495028 GD AN 80.1000 GD AN / OR 495000 GD tD $ $ $ $ (82,ss2.16) (45,068.10) 7,000.00 in Oracle GL 26,894.07 3,087.92 2,126.21 7,593.84 (6,t21,149.76) (375,000.00) bD.ftrdEilr, $ 139,743.23 lnputfr GLE Sales $ (3,367,424.04) lnputfr GLE Sales $ (3,093,468.95) lnputfr GLE Sales (6,321,149.76) 4E36OO GD AN / OR 483000 GD AN / OR '183730 GD AN / OR $ 12,102,356.86 $ (12,102,356.86)@ tr*Itiltrflr H:\Natural Ga6 Accounting\Gas Co6ts\2020 Gas Costs\2020 WA_ID_OR Ga6 Coslsoct 20 -AN 1115120207:54 AM cccoooEFFG6G.N .N .NEtEoooEEEo(5(EEEEl5foooooo.EEE-= -= -:66GfffECCECC 600 o-o(o to GNE 9,E tcEEoo !! €o E Eo(, or o 6oE E ttroo-6otri NOr-6looft No- N ()-o oo oo@- Noo,loaoo o_ dE OEt9Et!l 6 ET-9o 6a iEoE9o gf o6'o ==aoooo6& €o2 o EO EEis EEoEooOE60oi5,>'6EOo6-z@ ooooo ato-6loOr-o No C,i 6-o ---ol---6 lo@^ or- o_ 16_FNN INooo l(oFO 16bl: OOOOI-oN lto+c loof 6 lo616 :- - -l:N - llt@- o- lo--N l+66 16 :: " "1.ao loo- r- l$^?ts 16 -o lOils _-__l-300 loo- rt- o- ltFtsN lr -66 lOo Blt SSEE Ec>o!EBEFOEE8i<48E eE5C fisE;o= ffi ffi t_INlo-INlolo t:lNlo-INt; I'lolo ls t: l@-lx l- 60@F- hjooFi FONo- Noo d) -oNo-6t @d ooo oto(o- NOs@sh(o-o ooo o odo 600oo,otat rio6e- (7)_ ON 6r.,6?i.qlr)660(.r-(\t 6.o1.,6o si ulo1.}00ao6f{4" *- o-GtroooooFo ro- tI o ooo ooo ooo (oooooFOqF- @Nl--- -NF (ooooc,rON. N. ON $iJ FOOOOF-6F*- N- N*66(o_ o_O- FOOOOF-OF-_ 6l NTbtJ)@- @- Or bboooo{66dsti'- O6F- 600006inu)<o6ii'- C,oF- oo oo(o- NFNF(')OF-(\lFalOrrOO-rNFNrN-OF-NN(')ON rrrO (oboooooo-oN_ i.-_ 6NN-r6iJ ?eOOOOOOtsats- oltstDO6- 6- a6b- .Di-6 oosooeooOOF-- ts- o)-NOON@@6N..i .j tg .ctc3 oz tto=Ecl ooooooorto-N(,ts orooooOO)F-F-O)..i r, odc!@(oo- N-N- Eo=!Ef t,g iE @Ef -96o otc-c@oeoNoI -9o Goc.!so o ,gGo ooEo6o ccJ oo E o2i o)@ @\t -9 EoaoIoo &E6-utBont:o1?igEt=60.dE8E EEFgiE-EFtEEfrC65EtiFFF- oEof E E.EiIES -9oofEo oo Go =LiiEeeeeE.! .: .= .=.= otttrLtrIF l:6tGoot,EoEoo o eoE E og EoE(,o oo6o 66 o 6 cccel-9.o.9 .9 E6GdOZEIEt:e8_8.8_Eaaaa-cccca!EEEE6FFFFF troLo oo6o oooE€ppEoooEETPEEEEEEtsbbTi ruIL[:::' E ooo Eo E Eoo o.6 E E og Itot()o -N(, oooooo)rf-., 6i riEN(ooo-N-SiorENEo =i5:NE l,r--eto Eoot 6 Eo E Eoo oto E E Oru-cE36trfteeeE ./)t!t!t!! F-!t6$o(o- o <ocoziNe)1 0 0rNs =(l)o.cr o)o(Eo4o sp€s)s3* EE = s?6oNoN oo .66o c-o- -eE3'o= R.:LO R]E c: Ec@<) ooocccEEE oooo-o-o-EECEEE GG6fffcccECCoo6 ooo000CCE600cEcooo oocc FE(,(,o-o-CEEE 66tfccgc60 ooooCE60EEoo d fz ;JJ fzz ouJFoo-3 ffi ffixE tsociGEooo (9.Lo 5' N@OoN@o@No60ooodciciqoo @<60 @o-qoo aa&ooo666 aooooa NN oo eeoooooooooo FF@ eoooI @ 'o oE Ego =5 6 Eoc;6 6=66uooNo EgE; e9 iH E3 =b<6oP E5 =6i^lrl:F=<adErE t6dEUr Oh;FoE;9EE<85:ioo o 35lOLfoEE 60 gE EIE5 EiB* 3'E #) E a"i =oI ffiEE Uz o t o3o G o) oooo00.EEgES.EEEEEEG ooooooo-o-(Lo-o-o-EEEIEEEEEEEE>>>>:>666G6{-,==r==tcccctETECET606660o60606000000oooooocEcccE66606GEEEEEEoooooo o@eo00ccccEc FEEEEE ooooo(9c[[L[[c-EccEEEEEEE>t>>t> 606606,=====CEECCEECEECT660606ooo600ooooo0666600cccEcg606666EG'CEgoooooo JtuJFd laouF oLl *5Gl6 oo600060N600FF6NOOooNiooooooooci ci ci ci ci cio0caGo ooooo+oooN66NNNNOOooooDoFFOOOOdciodcici6eeQ6A ffi FI:ci @.sE oo-sE GICqo ooCGEo ffiffiaaFzIlttlo oDo l!to. AAAAAA==zz==EEEEEEoooooooooooovvvvvv FNFFF@OOFNo* 40EOOOoooooooooo66 FNNNN@OOFNOF FFF@?NON oi 5ooo8o *5ooooooooo@ oo6 No o oUIF t 6sFF<EN,? Ez 3E<6za9obE =E.r, =T8 dnuF n J utUIE uJ3e6e E6a & =ZedEEIs A olclrl ol -91 EIolEIolol .9lcl., olH"dflEgF- tt frEEI8.9 etlucytiB€l NE EI tr3*l *H =1 doc6;iNs)1 0 0It- =oq,6 E)oo6o-o 5ooz oo-d ao E oEtfooo oe3o,ot o ooat HEAEas oo! EEoto cIooo J(, tBe oooat