| | | |
---|
| | | |
Ln # | DESCRIPTION | PSE REBUTTAL | COMMISSION DECISION |
---|
|
| (A) | (B) | (C) |
---|
|
1 | PCA Costs |
2 | Per Books (test year) | $862,035,354 | $862,035,354 |
|
3 | Adj - 1 Power Costs | -156,165,127 | -156,165,127 |
4 | Adj - 2 Sales For Resale | 152,198,362 | 152,198,362 |
5 | Adj - 3 New Plant (Fredrickson I) | 42,368,806 | 42,368,806 |
6 | Adj - 4 Transmission Income | 3,253,602 | 3,253,602 |
7 | Adj - 5 Prod. Plant Deprec. &Amort. | -65,231 | -65,231 |
8 | Adj - 6 Property Taxes | 152,265 | 152,265 |
9 | Adj - 7 Montana Energy Tax | 86,743 | 86,743 |
10 | Adj - 8 Property Insurance | 126,210 | 126,210 |
11 | Adj - 9 White River | 208,049 | 208,049 |
12 | Adj - 10 Reg. Assets / Acq. Adj. | -3,521,669 | -3,521,669 |
13 | Adj - 11 Production Adjustment | -1,353,716 | -1,353,716 |
14 | Adj - 12 UE-921262 Tenaska Adj. | 0 | 0 |
15 | Adj - 13 Encogen/Tenaska Fuel | 0 | 0 |
16 | Commission Adjustment for Tenaska |
| -9,921,067
|
17 | Total Pro Forma Costs | $899,323,648 | $889,402,581 |
18 | MWh | 19,271,717 | 19,271,717 |
19 | Proposed Power Cost Rate | $ 46.665 | $ 46.151 |
20 | Revenue Sensitive Factor | 0.9554723 | 0.9554723 |
21 | Proposed Power Cost Rate (grossed up) | $ 48.840 | $ 48.301 |
22 | Current Power Cost Rate (grossed up) | $ 46.013
| $ 46.013
|
23 | Change in PCA Rate | $ 2.827 | $ 2.289 |
24 | MWh | 19,271,717
| 19,271,717
|
25 | Revenue Deficiency (Excess) | $ 54,481,144 | $ 44,112,960 |
|
The Benchmark cost for any given year is the net costs that would have been paid under the original Tenaska contract less the 1.2% disallowance of net contract costs established under the Commission’s Prudence Order in Docket No. UE-921262. The formula for calculating the Benchmark assumes no displacement, no displacement charges, and no replacement power costs. The Benchmark is “grossed up” as a revenue requirement.
Benchmark = Contract Cost of Delivered Power x .988
where:
Cost of Delivered Power = Original contract cost as stated in Exhibit No. 5, pages 16-17, line 3.
Actual Net Cost:
The Actual Net Cost is the total cost of power from Tenaska including: actual fuel cost, all other contract charges and replacement power, and recovery of and on the Regulatory Asset. The Actual Net Cost is also reduced by the 1.2% prudence disallowance ordered in Docket No. UE-921262. Actual Cost is “grossed up” as a revenue requirement.
Actual Net Cost= [(Cost of Delivered Power) + (Displacement Payments) + (Cost of Replacement Power) + (Recovery “of” and “on” the Regulatory Asset)] x .988
where:
Cost of Delivered Power = cost of energy delivered to PSE from Tenaska based on Tenaska production, heat rate, fuel costs, and any other contract charges not related to displacement. Use average cost of power plant natural gas in portfolio if purchases not made specifically for Tenaska.
Displacement Payments = payments made to Tenaska under the contract’s displacement provisions
Replacement Power = the amount paid for replacement power when economic dispatch occurs
Regulatory Asset= recovery of and on the Regulatory Asset and associated taxes
Allowed Costs:
Those costs subject to the PCA sharing mechanism. See appendix 3 for examples of the derivation of allowed costs.
APPENDIX 3
Examples of Tenaska Benchmarking
(Examples apply if actual net costs determined to be prudent and recoverable in rates (through PCA deferral or new PCORC baseline power rate). Figures are only illustrations. Based on “grossed up” values)
Formula: Allowed Cost = Actual Net Cost - | (Part of Return "on" > Benchmark) |
| 2 |
Example No. 1: Actual Net Cost Greater than Benchmark and the Excess is Greater than Return "on" the TenaskaRegulatory Asset.
| |
---|
Benchmark | $150 Million |
Actual Net Cost | $180 Million |
Return "on" Reg. Asset | $ 20 Million |
Amount over the Benchmark | 180 - 150 = 30 |
Actual Net Cost exceeds the Benchmark and the excess exceeds the Return “on.” One-half of the return “on” is included in allowed costs.
Total allowed cost is: $180 Million - (.50 x $20 Million) = $170 Million
Example No. 2: Actual Net Cost Greater than Benchmark and the Excess is Less than Return "on" the Tenaska Regulatory Asset.
| | |
---|
Benchmark | $150 Million |
Actual Net Cost | $160 Million |
Return "on" Reg. Asset | $20 Million |
Amount over the Benchmark | 160 - 150 = 10 |
Actual Net Cost exceeds the Benchmark but by an amount less than the return “on.” All of the return “on” that falls under the Benchmark and half of the return “on” that exceeds the Benchmark is included in allowed costs.
Total allowed cost is: $160 Million - (.50 x $10 Million) = $155 Million
Example No. 3: Actual Net Cost Less than or Equal to the Benchmark.
| | |
---|
Benchmark | $150 Million |
Actual Net Cost | $140 Million |
Return "on" Reg. Asset | $20 Million |
Amount over the Benchmark | $ 0 (140-150=0) |
Actual Net Cost is below the Benchmark so full return “on” is included in allowed costs.
Total allowed cost is $140 Million.
NOTICE TO PARTIES: This is a final order of the Commission with respect to certain issues resolved. In addition to judicial review, administrative relief may be available through a petition for reconsideration, filed within 10 days of the service of this order pursuant to RCW 34.05.470 and WAC 480-07-850, or a petition for rehearing pursuant to RCW 80.04.200 and WAC 480-07-870.