Spreadsheet: stacey_white__39012__10-16-01 west desk curve shift
Sheet: 10-16-01 west desk curve shift

Delivery | 2001 |  |  |  | 2002 |  |  |  | 2003 |  |  |  | 2004 |  |  |  | 2005 |  |  |  | 2006 |  |  |  | 2007 |  |  |  | 2008 |  |  |  | 2009 |  |  |  | 2010 |  |  |  | 2011 |  |  |  | 2012 |  |  |  | 2013 |  |  |  | 2014 |  |  |  | 2015
Point | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Peak Prc CS | OPeak Prc CS | Peak [NAME] | [NAME] | Total
BPA Busbar | -122741.39 | 1051.39 |  |  | 127509.8 | -14789.91 |  |  | 315306 | -37446.8 |  |  | 298425.94 | -36120.49 |  |  | 289652.65 | -35343.17 |  |  | 313093.86 | -39106.5 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1059491.42
COB N/S | -179645.53 | 381.72 |  |  | 32654.93 | -44644.51 |  |  | -124288.25 | -55426.8 |  |  | -146062.2 | 38848.76 |  |  | -43108.33 | 43785.15 |  |  | -78533.16 | 26044.89 |  |  | 55332.17 | 55675.4 |  |  | 25874.94 | 49906.23 |  |  | 38725.27 | 44999.68 |  |  | 145023 | 29036.24 |  |  | -189315.22 | 27878.49 |  |  | -221294.37 | 26831.24 |  |  | -207041.59 | 24556.91 |  |  | -191319.06 | 22213.09 |  |  |  |  |  |  | -792910.95
COB S/N | 44407.84 | -1050.1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 43357.74
Colorado Springs Border | -26059.24 |  |  |  | -178413.36 |  |  |  | -80577.12 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -285049.72
[NAME] | 21334.22 |  |  |  | 109513.47 |  |  |  | 41307 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 172154.69
Financial Deal - COB | 492.53 | -145.15 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 347.38
Financial Deal - NW | 56025 | 792.47 |  |  | 78703.27 | -9503.47 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 126017.3
Financial Deal - R10 | 338525.46 | 7613.63 |  |  | 243778 | 2032.95 |  |  | 19722.53 | 919.49 |  |  | 48739.48 | -1509 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 659822.59
Financial Deal - R11 | 11705.19 | 6231.57 |  |  | 45797.07 | 10395.63 |  |  | 23022.62 | 9130 |  |  | 7364.24 | 2334.61 |  |  | -1053.8 | -492.52 |  |  | -994.66 | -540.64 |  |  | -934.52 | -440.87 |  |  | -882.06 | -413.72 |  |  | -385.91 | -176.9 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 109665.38
Financial Deal - R8 | -5992.77 |  |  |  | 3765.5 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 42.95 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -2184.32
Financial Deal - R9 | 49171.5 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 49171.5
Financial Deal - SW | -1229.49 | -601.46 |  |  | -73033.09 | -4043.09 |  |  | -6940.23 | -3584.27 |  |  | -6617.91 | -3423.52 |  |  | -6258 | -3240.85 |  |  | -5889.23 | -3056.36 |  |  | -5555.06 | -2874.8 |  |  | -5616.17 | -2828.38 |  |  | -4512.63 | -2327.3 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -141631.81
Four Corners-345KV | -23067.92 | -797.13 |  |  | 46589.18 | 31711 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 54435.1
MID COLUMBIA | 250854.26 | -1622.7 |  |  | -658091.92 | 112420.23 |  |  | -84722.81 | 64639 |  |  | 289757.9 | 55661.66 |  |  | 101875.92 | 20340.91 |  |  | -337078.78 | 57524.15 |  |  | 142962.94 | -17783.25 |  |  | 25179.88 | -16381.59 |  |  | 23656.83 | -15414.41 |  |  | 77640.89 | -21576.13 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 69843
McCullough 500 KV Bus | -12418.71 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -12418.71
Mead-230KV | 35711.88 | -21636.56 |  | -17.38 | -394872.34 | -72727 |  |  | -142975.44 | -55845.92 |  |  | 74366.44 | -26248.88 |  |  | 114011.88 | -29074.53 |  |  | 49535.77 | -31232.16 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -501004.2
[NAME] | -25751.22 | 3.82 | -796.4 |  | 83734.63 |  |  |  | -87449.38 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -30258.55
Montana System Border | -95371.32 | 8365.07 |  |  | -165691.1 | 20007.32 |  |  | -130281.63 | 15532.43 |  |  | -118491 | 14564.92 |  |  | -117182.3 | 14558.3 |  |  | -107636.36 | 13522.09 |  |  | -57240.9 | 6913.37 |  |  | -27538.52 | 3337 |  |  | -25793.23 | 3140 |  |  | -20998.57 | 2585.72 |  |  | -7214.37 | 876.21 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -770036.89
NP-15 | -17283.65 | -124162 |  |  | 29047.42 | 9182.54 |  |  | -12619.6 | 36634.8 |  |  | -475283.77 | 35378.53 |  |  | -263302.8 | 20755.09 |  |  | -170281 | 23102.67 |  |  | -33726.44 | -1149.1 |  |  | 62743.47 | -20810.52 |  |  | 77424.77 | -13078.44 |  |  | 150933.81 | -14412.74 |  |  | 6424 | 398.07 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -694084.9
NW Delivered | 4869.22 | -48.81 | 528.81 | 267.59 | 8284.56 | -1000.37 |  |  | 13238.94 | -1584.15 |  |  | 12710.39 | -1571.91 |  |  | 11928.94 | -1494.42 |  |  | 9574.36 | -1202.56 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 54500.6
PALO VERDE | 193793.34 | 71690.93 |  |  | -781804.22 | -116008.41 |  |  | -400179 | 10701.85 |  |  | 54683.41 | 250046.87 |  |  | 1003968.5 | 360342.33 |  |  | 845145.55 | 287242.78 |  |  | 310116.27 | 248300.92 |  |  | 275993.27 | 225848.06 |  |  | 436577.68 | 222325.27 |  |  | 472800.19 | 243435 |  |  | -5924.88 | 139075.62 |  |  | -33972.72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4314198.59
Pinnacle Peak | -37149.54 | -13064.07 |  |  | -214123.5 | -52213.31 |  |  | -137680.6 | -62471.36 |  |  | -131519.78 | -59812.63 |  |  | -75379.11 | -28933.29 |  |  | -70847.54 | -27297.07 |  |  | -66844.3 | -25656.39 |  |  | -60255.9 | -22472.44 |  |  | -56253 | -21073.49 |  |  | -52829.2 | -19862.52 |  |  | -49522.43 | -18626.21 |  |  | -46485.61 | -17470.5 |  |  | -12318.37 | -6955.19 |  |  |  |  |  |  |  |  |  |  | -1387117.4
SP-15 | -158776.93 | -31186.2 |  |  | -1499516.5 | -316504.38 |  |  | -642023.65 | -321470 |  |  | -724132.68 | 59706.63 |  |  | -613670.18 | -134468.55 |  |  | -350430.72 | -139960.79 |  |  | -768656.57 | -158015.57 |  |  | -328637.09 | -75370.13 |  |  | -409016.26 | -115015.2 |  |  | -410117.62 | -97244.77 |  |  | 5501.08 | -1643.13 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -7230649.24
West Wing |  |  |  |  | -212216.39 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -212216.39
West Wing 500 kV |  |  |  |  | 70738.8 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 70738.8
Grand Total: | 301402.78 | -98183.59 | -267.59 | 250.22 | -3297645.76 | -445684.77 |  |  | -1437140.61 | -400271.75 |  |  | -816059.51 | 327855.55 |  |  | 401483.39 | 226734.45 |  |  | 95658.05 | 165040.51 |  |  | -424546.39 | 104969.72 |  |  | -33138.19 | 140814.51 |  |  | 80466.42 | 103379.18 |  |  | 362452.47 | 121960.79 |  |  | -240051.8 | 147959 |  |  | -301752.7 | 9360.74 |  |  | -219360 | 17601.71 |  |  | -191319.06 | 22213.09 |  |  |  |  |  |  | -5275819.05