Spreadsheet: benjamin_rogers__1088__LV Cogen
Sheet: SharingAgrmt

 |  |  |  |  |  |  |  |  |  |  |  |  | Discount Rate | 0.09 | NPV
 |  | REVENUE INPUTS |  |  |  |  |  |  | VARIABLE CHARGES |  |  |  |  | NEV SHARING CALCULATIONS |  | 0 |  | EPMI SHARING CALCULATIONS
 |  | Market | Shared Market | Merchant Gas | Gas | Gas | Gas | Heat | Marginal |  | Transmission | Market Service | Price | Amount Available | Revenues less | Total Paymet | [NAME] | Gen Cost for | Rev. Less | EPMI | Total EPMI | Merchant
Month | Year | Price | Sales Volume | Volume | Transport | Commodity | Premium | Rate | Generation Cost($/MWh) | O&M | Charges | Providor Charges | Spread ($/MWh) | to Share ($/MWh) | Cost to Gen | to Sierra | Fee ($/MWh) | [NAME] ($/MWh) | [NAME] | Sharing (%) | Sharing | Revenue |  | Annual Summary:
2000-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Year | NEV Sharing | EPMI Sharing | Total Merchant Sharing Expense
2000-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2000
2000-03-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001
2000-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002
2000-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003
2000-06-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004
2000-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005
2000-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2006
2000-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2007
2000-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2008
2000-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2009
2000-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2010
2001-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2011
2001-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2012
2001-03-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2013
2001-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2014
2001-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2015
2001-06-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2016
2001-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2017
2001-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2018
2001-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2019
2001-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2020
2001-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2021
2001-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2022
2002-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2023
2002-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2024
2002-03-01 00:00:00
2002-04-01 00:00:00
2002-05-01 00:00:00
2002-06-01 00:00:00
2002-07-01 00:00:00
2002-08-01 00:00:00
2002-09-01 00:00:00
2002-10-01 00:00:00
2002-11-01 00:00:00
2002-12-01 00:00:00
2003-01-01 00:00:00
2003-02-01 00:00:00
2003-03-01 00:00:00
2003-04-01 00:00:00
2003-05-01 00:00:00
2003-06-01 00:00:00
2003-07-01 00:00:00
2003-08-01 00:00:00
2003-09-01 00:00:00
2003-10-01 00:00:00
2003-11-01 00:00:00
2003-12-01 00:00:00
2004-01-01 00:00:00
2004-02-01 00:00:00
2004-03-01 00:00:00
2004-04-01 00:00:00
2004-05-01 00:00:00
2004-06-01 00:00:00
2004-07-01 00:00:00
2004-08-01 00:00:00
2004-09-01 00:00:00
2004-10-01 00:00:00
2004-11-01 00:00:00
2004-12-01 00:00:00
2005-01-01 00:00:00
2005-02-01 00:00:00
2005-03-01 00:00:00
2005-04-01 00:00:00
2005-05-01 00:00:00
2005-06-01 00:00:00
2005-07-01 00:00:00
2005-08-01 00:00:00
2005-09-01 00:00:00
2005-10-01 00:00:00
2005-11-01 00:00:00
2005-12-01 00:00:00
2006-01-01 00:00:00
2006-02-01 00:00:00
2006-03-01 00:00:00
2006-04-01 00:00:00
2006-05-01 00:00:00
2006-06-01 00:00:00
2006-07-01 00:00:00
2006-08-01 00:00:00
2006-09-01 00:00:00
2006-10-01 00:00:00
2006-11-01 00:00:00
2006-12-01 00:00:00
2007-01-01 00:00:00
2007-02-01 00:00:00
2007-03-01 00:00:00
2007-04-01 00:00:00
2007-05-01 00:00:00
2007-06-01 00:00:00
2007-07-01 00:00:00
2007-08-01 00:00:00
2007-09-01 00:00:00
2007-10-01 00:00:00
2007-11-01 00:00:00
2007-12-01 00:00:00
2008-01-01 00:00:00
2008-02-01 00:00:00
2008-03-01 00:00:00
2008-04-01 00:00:00
2008-05-01 00:00:00
2008-06-01 00:00:00
2008-07-01 00:00:00
2008-08-01 00:00:00
2008-09-01 00:00:00
2008-10-01 00:00:00
2008-11-01 00:00:00
2008-12-01 00:00:00
2009-01-01 00:00:00
2009-02-01 00:00:00
2009-03-01 00:00:00
2009-04-01 00:00:00
2009-05-01 00:00:00
2009-06-01 00:00:00
2009-07-01 00:00:00
2009-08-01 00:00:00
2009-09-01 00:00:00
2009-10-01 00:00:00
2009-11-01 00:00:00
2009-12-01 00:00:00
2010-01-01 00:00:00
2010-02-01 00:00:00
2010-03-01 00:00:00
2010-04-01 00:00:00
2010-05-01 00:00:00
2010-06-01 00:00:00
2010-07-01 00:00:00
2010-08-01 00:00:00
2010-09-01 00:00:00
2010-10-01 00:00:00
2010-11-01 00:00:00
2010-12-01 00:00:00
2011-01-01 00:00:00
2011-02-01 00:00:00
2011-03-01 00:00:00
2011-04-01 00:00:00
2011-05-01 00:00:00
2011-06-01 00:00:00
2011-07-01 00:00:00
2011-08-01 00:00:00
2011-09-01 00:00:00
2011-10-01 00:00:00
2011-11-01 00:00:00
2011-12-01 00:00:00
2012-01-01 00:00:00
2012-02-01 00:00:00
2012-03-01 00:00:00
2012-04-01 00:00:00
2012-05-01 00:00:00
2012-06-01 00:00:00
2012-07-01 00:00:00
2012-08-01 00:00:00
2012-09-01 00:00:00
2012-10-01 00:00:00
2012-11-01 00:00:00
2012-12-01 00:00:00
2013-01-01 00:00:00
2013-02-01 00:00:00
2013-03-01 00:00:00
2013-04-01 00:00:00
2013-05-01 00:00:00
2013-06-01 00:00:00
2013-07-01 00:00:00
2013-08-01 00:00:00
2013-09-01 00:00:00
2013-10-01 00:00:00
2013-11-01 00:00:00
2013-12-01 00:00:00
2014-01-01 00:00:00
2014-02-01 00:00:00
2014-03-01 00:00:00
2014-04-01 00:00:00
2014-05-01 00:00:00
2014-06-01 00:00:00
2014-07-01 00:00:00
2014-08-01 00:00:00
2014-09-01 00:00:00
2014-10-01 00:00:00
2014-11-01 00:00:00
2014-12-01 00:00:00
2015-01-01 00:00:00
2015-02-01 00:00:00
2015-03-01 00:00:00
2015-04-01 00:00:00
2015-05-01 00:00:00
2015-06-01 00:00:00
2015-07-01 00:00:00
2015-08-01 00:00:00
2015-09-01 00:00:00
2015-10-01 00:00:00
2015-11-01 00:00:00
2015-12-01 00:00:00
2016-01-01 00:00:00
2016-02-01 00:00:00
2016-03-01 00:00:00
2016-04-01 00:00:00
2016-05-01 00:00:00
2016-06-01 00:00:00
2016-07-01 00:00:00
2016-08-01 00:00:00
2016-09-01 00:00:00
2016-10-01 00:00:00
2016-11-01 00:00:00
2016-12-01 00:00:00
2017-01-01 00:00:00
2017-02-01 00:00:00
2017-03-01 00:00:00
2017-04-01 00:00:00
2017-05-01 00:00:00
2017-06-01 00:00:00
2017-07-01 00:00:00
2017-08-01 00:00:00
2017-09-01 00:00:00
2017-10-01 00:00:00
2017-11-01 00:00:00
2017-12-01 00:00:00
2018-01-01 00:00:00
2018-02-01 00:00:00
2018-03-01 00:00:00
2018-04-01 00:00:00
2018-05-01 00:00:00
2018-06-01 00:00:00
2018-07-01 00:00:00
2018-08-01 00:00:00
2018-09-01 00:00:00
2018-10-01 00:00:00
2018-11-01 00:00:00
2018-12-01 00:00:00
2019-01-01 00:00:00
2019-02-01 00:00:00
2019-03-01 00:00:00
2019-04-01 00:00:00
2019-05-01 00:00:00
2019-06-01 00:00:00
2019-07-01 00:00:00
2019-08-01 00:00:00
2019-09-01 00:00:00
2019-10-01 00:00:00
2019-11-01 00:00:00
2019-12-01 00:00:00
2020-01-01 00:00:00
2020-02-01 00:00:00
2020-03-01 00:00:00
2020-04-01 00:00:00
2020-05-01 00:00:00
2020-06-01 00:00:00
2020-07-01 00:00:00
2020-08-01 00:00:00
2020-09-01 00:00:00
2020-10-01 00:00:00
2020-11-01 00:00:00
2020-12-01 00:00:00
2021-01-01 00:00:00
2021-02-01 00:00:00
2021-03-01 00:00:00
2021-04-01 00:00:00
2021-05-01 00:00:00
2021-06-01 00:00:00
2021-07-01 00:00:00
2021-08-01 00:00:00
2021-09-01 00:00:00
2021-10-01 00:00:00
2021-11-01 00:00:00
2021-12-01 00:00:00
2022-01-01 00:00:00
2022-02-01 00:00:00
2022-03-01 00:00:00
2022-04-01 00:00:00
2022-05-01 00:00:00
2022-06-01 00:00:00
2022-07-01 00:00:00
2022-08-01 00:00:00
2022-09-01 00:00:00
2022-10-01 00:00:00
2022-11-01 00:00:00
2022-12-01 00:00:00
2023-01-01 00:00:00