Spreadsheet: stacey_white__38982__10-29-01 West Desk Curve Shift
Sheet: 10-29-01 West Desk Curve Shift

Delivery |  | 2001 |  |  |  | 2002 |  |  |  | 2003 |  |  |  | 2004 |  |  |  | 2005 |  |  |  | 2006 |  |  |  | 2007 |  |  |  | 2008 |  |  |  | 2009 |  |  |  | 2010 |  |  |  | 2011 |  |  |  | 2012 |  |  |  | 2013 |  |  |  | 2014 |  |  |  | 2015
Point | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Pk [NAME] | OPk Prc CS | Pk [NAME] | OPk [NAME] | Total
BPA Busbar | -337307 | -14053.35 |  |  | 464821.34 | 109043.82 | 1656411.16 | 827741.54 | 419986.23 | 76314.33 | 1602965.46 | 801031.41 | 406152.69 | 61318.71 | 1554831 | 776998.3 | 398391.45 | 54925 | 1537030.55 | 768105.68 | 484949.86 | 37884.17 | 1861401.09 | 930577.06 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 14479520.41
COB N/S | -400277.25 | -1663.21 |  |  | 13708.24 | 117881.72 |  |  | -927234.74 | -15817.72 |  |  | -323838.83 | 12341.16 |  |  | -89618.8 | 12154.42 |  |  | -159683.23 | 6191.79 |  |  | 127354.6 | 14279.95 |  |  | 53112.38 | 15760.16 |  |  | 84026.48 | 13345.39 |  |  | 315414.64 | 8457.51 |  |  | -412004.71 | 7951.24 |  |  | -477532.88 | 8572.26 |  |  | -366273.53 | -2006.64 |  |  | -261352.84 | -10929.35 |  |  |  |  |  |  | -2637681.77
COB S/N | 108718.47 | 5308.54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 114027
Colorado Springs Border | -34789.47 | -21053.48 |  |  | -305854.13 |  |  |  | -165629.74 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -527326.82
[NAME] | 13821.19 | 5005.63 |  |  | 123326.08 |  |  |  | 51484.48 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 193637.38
Financial Deal - COB | 1471.9 | 804.7 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2276.6
Financial Deal - NW | 25397.1 | 678.85 |  |  | 247164.07 | 24642.81 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 297882.83
Financial Deal - R10 | 322742.75 | 2777.21 |  |  | 412291.76 | 14556.15 |  |  | 106038.14 | -1532.18 |  |  | 115167.74 | 20701.25 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 992742.83
Financial Deal - R11 | 21281.16 | 8134.4 |  |  | 110224.38 | 19382.58 |  |  | 46443.63 | 12701.78 |  |  | 15003.34 | 5054.54 |  |  | -1975.42 | -1568.58 |  |  | -1974.78 | -1773.07 |  |  | -1965.29 | -1489 |  |  | -1943.2 | -1447.36 |  |  | -866.3 | -634.41 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 222588.43
Financial Deal - R8 | 75724.87 |  |  |  | 3095 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 44.78 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 78864.61
Financial Deal - R9 | 4974 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4974
Financial Deal - SW | 46357.82 | -1741.11 |  |  | -259111.8 | -7670 |  |  | -51274 | -7375.48 |  |  | -11827.89 | -6219.71 |  |  | -11201.4 | -5526.59 |  |  | -10569.29 | -5239.6 |  |  | -9984.69 | -4907.59 |  |  | -9769 | -4864.82 |  |  | -8415.5 | -3924.22 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -373264.88
Four Corners-345KV | -51604.69 | -70410.08 |  |  | 78209.78 | 48378.36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4573.37
MID COLUMBIA | 1248792.71 | -17232.59 |  |  | -2754755.64 | -208027.76 |  |  | 613812.28 | 48496.34 |  |  | 652164.83 | 40220.18 |  |  | 26679.33 | 35661.23 |  |  | -654664.78 | 16293.26 |  |  | 212538.92 | 7291.94 |  |  | 37764.73 | 6705.73 |  |  | 35524 | 6496.28 |  |  | 115445.09 | 8588.64 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -522205.2
McCullough 500 KV Bus | -22377.27 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -22377.27
Mead-230KV | 60617.24 | -63794.45 |  | -17.39 | -983117 | -184694.57 |  |  | -245163.56 | -116558.88 |  |  | 122423.11 | -46225.88 |  |  | 193810.77 | -48663.08 |  |  | 79099.42 | -52431.37 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -1284715.63
[NAME] | -53993.43 | 146.39 | -2391.48 |  | 122621.11 |  |  |  | -175704.83 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -109322.23
Montana System Border | -152322.29 | -9156.6 | -89788.85 | -44894.42 | 331010.46 | 396973.85 | 1324567.37 | 662290.45 | -195082.17 | -7957.21 | 1204391.61 | 602200.69 | -181802.24 | -7511.39 | 1103912 | 551969 | -176769 | -7549 | 1081334.68 | 540670.61 | -159074.23 | -7492.86 | 976995.67 | 488471.73 | -85100.1 | -4768.86 | 516568.95 | 258262.63 | -40821.92 | -1366 | 255002.44 | 127501.77 | -38317 | -1323.32 | 239408.66 | 119704.9 | -30837.44 | -1454.14 | 191698.64 | 95833.53 | -9747.63 | -976.31 | 58092.15 | 29028 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9901776.85
NP-15 | -8873.39 | -37413.9 |  |  | 2370921.75 | -149206.81 |  |  | -458349.8 | -529926.43 |  |  | -1514156 | -583260.3 |  |  | -512379.14 | -237662.05 |  |  | -227514.47 | -252444.73 |  |  | -65768.4 | 14328.75 |  |  | 148529.32 | 290978.42 |  |  | 171721 | 199997.27 |  |  | 369805 | 237235.62 |  |  | 9935.16 | -5537.1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -769040.18
NW Delivered | 13424.71 | 816.26 | 37268.55 | 18576.87 | 30592 | 2656.39 | 194958 | 97480 | 19509.84 | 686.85 | 188489.65 | 94245.54 | 18706.28 | 620.09 | 180287.48 | 90144.29 | 17647 | 580.72 | 170316.65 | 85158.78 | 12311.75 | 894.17 | 121259.31 | 60604.43 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1457235.54
PALO VERDE | -338780.33 | 301138.9 |  |  | -2593379.36 | 144197.07 |  |  | -922007.06 | 29813.13 |  |  | 156559.19 | 651108.72 |  |  | 1536085 | 386566 |  |  | 1442862.92 | 493637.77 |  |  | 452436 | 424996.38 |  |  | 501528.34 | 386977.79 |  |  | 775944.8 | 380599.62 |  |  | 841814.56 | 416803.65 |  |  | -11239.09 | 238857.62 |  |  | -60624.93 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5635896.62
Pinnacle Peak | -67266.91 | -37820.62 |  |  | -432669.07 | -92182.23 |  |  | -283679.7 | -126623.12 |  |  | -270935.72 | -105947.69 |  |  | -155143.59 | -49046.49 |  |  | -146715.24 | -46503.36 |  |  | -138518.19 | -43566.37 |  |  | -122261.84 | -38505.25 |  |  | -115039.81 | -36075.79 |  |  | -108411 | -33970.46 |  |  | -101668.15 | -31992.63 |  |  | -95905.71 | -30254 |  |  | -19079.07 | -12126.2 |  |  |  |  |  |  |  |  |  |  | -2741908.22
SP-15 | -579259.16 | -340660.14 |  |  | -3183145.67 | -623319.25 |  |  | -1226298 | -448226.55 |  |  | -844005.35 | 136026.61 |  |  | -1318113.54 | -206387.12 |  |  | -449769.35 | -446313.36 |  |  | -1827000.06 | -711413.37 |  |  | -789997.62 | -254184.39 |  |  | -1032753.64 | -400712 |  |  | -1072263.68 | -350147.61 |  |  | 13599.3 | -6257.52 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -15960601.43
West Wing |  |  |  |  | -511168.87 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -511168.87
West Wing 500 kV | 3294.44 |  |  |  | 170389.62 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 173684.06
ZP-26 |  |  |  |  |  |  |  |  | 1433001.15 | 803710.13 |  |  | 1629526.53 | 819101.32 |  |  | 1908286.64 | 728442.2 |  |  | 1715773.87 | 655297.36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9693139.21
Grand Total: | -100232.84 | -290188.64 | -54911.77 | -26334.94 | -6544826 | -387387.87 | 3175936.5 | 1587512 | -1960147.8 | -282295 | 2995846.72 | 1497477.64 | -30862.35 | 997327.61 | 2839030.48 | 1419111.6 | 1815699.26 | 661926.58 | 2788681.88 | 1393935.08 | 1925032.46 | 398000.16 | 2959656.07 | 1479653.22 | -1336007.25 | -305248.13 | 516568.95 | 258262.63 | -223858.83 | 400054.31 | 255002.44 | 127501.77 | -128131.08 | 157768.81 | 239408.66 | 119704.9 | 430967.22 | 285513.22 | 191698.64 | 95833.53 | -511125.11 | 202045.3 | 58092.15 | 29028 | -634063.52 | -21681.74 |  |  | -385352.6 | -14132.85 |  |  | -261352.84 | -10929.35 |  |  |  |  |  |  | 17793207.26