Spreadsheet: jeff_dasovich__14164__m010508g
Sheet: Summary Table

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Over 20kW - non-core/ Past Utility split
Spot Prices (1=$104 from DWR, 0= $82.75 from Blend) |  |  | 1 |  |  | 1 |  |  | 0 |  |  | 0 |  |  | 0 |  |  | 0 |  | 25%/75% Scenario
Past Utility split (1=Pro rata,  0=Pro rata + 1/2 to nc) |  |  | 1 |  |  | 0 |  |  | 1 |  |  | 0 |  |  | 0 |  |  | 0
Cost to Core: |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw:
 |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE
Share of past DWR |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601 |  | 0.9920604559302073 | 0.4774409166865601
Cost of short |  | 0 | 0.6456262905396387 |  | 0 | 0.6456262905396387 |  | 0 | 0.5137074571361068 |  | 0 | 0.5137074571361068 |  | 0 | 0.5137074571361068 |  | 0 | 0.5137074571361068 |  | 0 | 0.5137074571361068
Value of long |  | -0.3823980706062193 | 0 |  | -0.3823980706062193 | 0 |  | -0.3042638494486985 | 0 |  | -0.3042638494486985 | 0 |  | -0.3042638494486985 | 0 |  | -0.3042638494486985 | 0 |  | -0.3042638494486985 | 0
Cost of generation + QF |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315 |  | 6.722699569984051 | 6.67741902345315
Share of Past Utility |  | 0.6058314792274591 | 0.3123895917880162 |  | 0.3029157396137295 | 0.1561947958940081 |  | 0.6058314792274591 | 0.3123895917880162 |  | 0.3029157396137295 | 0.1561947958940081 |  | 0 | 0 |  | 0.6052804590475664 | 0.312598424388407 |  | 0.2679992669256537 | 0.1124575092089881
Total Gen |  | 7.938193434535498 | 8.112875822467364 |  | 7.635277694921768 | 7.956681026573357 |  | 8.016327655693017 | 7.980956989063833 |  | 7.71341191607929 | 7.824762193169825 |  | 7.410496176465559 | 7.668567397275816 |  | 8.015776635513125 | 7.981165821664223 |  | 7.678495443391213 | 7.781024906484806
Other T&D |  | 4.8875 | 5.25 |  | 4.8875 | 5.25 |  | 4.8875 | 5.25 |  | 4.8875 | 5.25 |  | 4.8875 | 5.25 |  | 4.8875 | 5.25 |  | 4.8875 | 5.25
Total Core per proposal |  | 12.8256934345355 | 13.36287582246737 |  | 12.52277769492177 | 13.20668102657336 |  | 12.90382765569302 | 13.23095698906383 |  | 12.60091191607929 | 13.07476219316982 |  | 12.29799617646556 | 12.91856739727582 |  | 12.90327663551312 | 13.23116582166422 |  | 12.56599544339121 | 13.03102490648481
Total Core per current CPUC
Cost to Non-Core: |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw: |  |  | Cents per kw:
 |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE |  | PG&E | SCE
Share of past DWR |  | 0.9920604559302076 | 0.4774409166865599 |  | 0.9920604559302075 | 0.47744091668656 |  | 0.9920604559302076 | 0.4774409166865599 |  | 0.9920604559302076 | 0.4774409166865599 |  | 0.9920604559302076 | 0.4774409166865599 |  | 0.9920604559302078 | 0.4774409166865599 |  | 0.9920604559302076 | 0.47744091668656
Cost of short |  | 10.4 | 10.4 |  | 10.4 | 10.4 |  | 8.275 | 8.275 |  | 8.275 | 8.275 |  | 8.275 | 8.275 |  | 8.275 | 8.275 |  | 8.275 | 8.275
Share of Past Utility |  | 0.605831479227459 | 0.3123895917880162 |  | 1.131790162095947 | 0.6719154885660925 |  | 0.605831479227459 | 0.3123895917880162 |  | 1.131790162095948 | 0.6719154885660925 |  | 1.657748844964436 | 1.031441385344168 |  | 0.6067882266332553 | 0.3119089052996969 |  | 1.19241633493481 | 0.7725890553649646
Total Gen |  | 11.99789193515767 | 11.18983050847458 |  | 12.52385061802616 | 11.54935640525265 |  | 9.872891935157668 | 9.064830508474575 |  | 10.39885061802616 | 9.424356405252652 |  | 10.92480930089465 | 9.783882302030728 |  | 9.873848682563466 | 9.064349821986257 |  | 10.45947679086502 | 9.525029972051524
Other T&D |  | 2.212747116542884 | 1.783132079040916 |  | 2.212747116542884 | 1.783132079040916 |  | 2.212747116542884 | 1.783132079040916 |  | 2.212747116542884 | 1.783132079040916 |  | 2.212747116542885 | 1.783132079040916 |  | 2.212747116542885 | 1.783132079040916 |  | 2.212747116542885 | 1.783132079040916
Total Non-Core per proposal |  | 14.21063905170055 | 12.97296258751549 |  | 14.73659773456904 | 13.33248848429357 |  | 12.08563905170055 | 10.84796258751549 |  | 12.61159773456904 | 11.20748848429357 |  | 13.13755641743753 | 11.56701438107164 |  | 12.08659579910635 | 10.84748190102717 |  | 12.6722239074079 | 11.30816205109244
Total Non-Core per current CPUC