Spreadsheet: jeff_dasovich__14132__LoadResource2
Sheet: OffPeakMonthlyAvg

 |  |  |  |  |  |  | Caps | 0.25 | 0.3 | 0.35 | 1 |  |  |  |  |  |  | [NAME]
 | AVG MONTHLY OFF PEAK LOADS |  |  |  |  |  |  | ALLOCATION |  |  |  |  |  | PRICES
Month | Peak | Utility-owned Resources | 10-Yr Fixed Price | 5-Yr Fixed Price | 1-Yr Fixed Price | Monthly Price |  | 10-Yr | 5-Yr | 1-Yr | Monthly |  |  | Resources | 10-Yr Fixed Price | 5-Yr Fixed Price | 1-Yr Fixed Price | Monthly Price | Weighted Avg
2001-01-01 00:00:00 | 29197 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0.35 | 0.1000009999999998 |  |  | 40
2001-02-01 00:00:00 | 28874 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0.35 | 0.1000009999999998 |  |  | 40
2001-03-01 00:00:00 | 29893 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999998 |  |  | 40
2001-04-01 00:00:00 | 28426 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999999 |  |  | 40
2001-05-01 00:00:00 | 35437 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999999 |  |  | 40
2001-06-01 00:00:00 | 35431 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999999 |  |  | 40
2001-07-01 00:00:00 | 38087 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0.35 | 0.1000009999999998 |  |  | 40
2001-08-01 00:00:00 | 39246 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0.35 | 0.1000009999999999 |  |  | 40
2001-09-01 00:00:00 | 37628 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0.35 | 0.1000009999999998 |  |  | 40
2001-10-01 00:00:00 | 32596 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999998 |  |  | 40
2001-11-01 00:00:00 | 29621 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999998 |  |  | 40
2001-12-01 00:00:00 | 30813 | 15000 |  |  |  |  |  | 0.25 | 0.3 | 0 | 0.4500009999999999 |  |  | 40
2002-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-03-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-06-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2002-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-03-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-06-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
2003-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 40