|
| Demand Forecast (MWH) |
Retail Rate |
Revenues |
Market Power Price |
Market Gas Price |
Market Heat Rate |
Cost to Serve Load |
Gross Margin |
| PUD No 1 of Benton County – Commercial |
12257 |
$70.50 |
$864260 |
$60.77 |
$5.53 |
10977.81 |
$748499 |
$115763 |
| PUD No 1 of Benton County – Residential |
16971 |
$88.17 |
$1497173 |
$60.77 |
$5.53 |
10977.81 |
$1036783 |
$460384 |
| PUD No 1 of Benton County – Industrial |
12626 |
$56.71 |
$716716 |
$60.77 |
$5.53 |
10977.81 |
$771564 |
$-54852 |
| PUD No 1 of Benton County – Total |
41854 |
$71.79 |
$3078149 |
$60.77 |
$5.53 |
10977.81 |
$2556846 |
$521295 |
| Benton Rural Electric Assn – Commercial |
3403 |
$66.81 |
$228076 |
$60.77 |
$5.53 |
10977.81 |
$208414 |
$19659 |
| Benton Rural Electric Assn – Residential |
5052 |
$86.92 |
$439427 |
$60.77 |
$5.53 |
10977.81 |
$308651 |
$130781 |
| Benton Rural Electric Assn – Industrial |
5028 |
$61.63 |
$309285 |
$60.77 |
$5.53 |
10977.81 |
$306386 |
$2899 |
| Benton Rural Electric Assn – Total |
13483 |
$71.79 |
$976788 |
$60.77 |
$5.53 |
10977.81 |
$823451 |
$153339 |
| Big Bend Electric Coop, Inc – Commercial |
2703 |
$77.04 |
$208113 |
$60.77 |
$5.53 |
10977.81 |
$164933 |
$43177 |
| Big Bend Electric Coop, Inc – Residential |
2573 |
$83.44 |
$214669 |
$60.77 |
$5.53 |
10977.81 |
$157075 |
$57585 |
| Big Bend Electric Coop, Inc – Industrial |
8328 |
$62.10 |
$517079 |
$60.77 |
$5.53 |
10977.81 |
$508334 |
$8732 |
| Big Bend Electric Coop, Inc – Total |
13604 |
$74.19 |
$939861 |
$60.77 |
$5.53 |
10977.81 |
$830342 |
$109494 |
| Bonneville Power Administration – Commercial |
16707 |
$45.43 |
$759152 |
$60.77 |
$5.53 |
10977.81 |
$1020146 |
$-260997 |
| Bonneville Power Administration – Residential |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Bonneville Power Administration – Industrial |
50839 |
$8.15 |
$414382 |
$60.77 |
$5.53 |
10977.81 |
$3104249 |
$-2689874 |
| Bonneville Power Administration – Total |
67546 |
$26.79 |
$1173534 |
$60.77 |
$5.53 |
10977.81 |
$4124395 |
$-2950871 |
| Central Electric Coop Inc – (OR) – Commercial |
2985 |
$80.58 |
$240631 |
$60.77 |
$5.53 |
10977.81 |
$182338 |
$58298 |
| Central Electric Coop Inc – (OR) – Residential |
12533 |
$91.35 |
$1144422 |
$60.77 |
$5.53 |
10977.81 |
$764947 |
$379481 |
| Central Electric Coop Inc – (OR) – Industrial |
2620 |
$66.76 |
$174996 |
$60.77 |
$5.53 |
10977.81 |
$160047 |
$14945 |
| Central Electric Coop Inc – (OR) – Total |
18138 |
$79.56 |
$1560049 |
$60.77 |
$5.53 |
10977.81 |
$1107332 |
$452724 |
| Central Lincoln People’s Ut Dt – Commercial |
4313 |
$87.20 |
$376172 |
$60.77 |
$5.53 |
10977.81 |
$263399 |
$112774 |
| Central Lincoln People’s Ut Dt – Residential |
10451 |
$99.53 |
$1039861 |
$60.77 |
$5.53 |
10977.81 |
$637896 |
$401966 |
| Central Lincoln People’s Ut Dt – Industrial |
15441 |
$51.33 |
$792438 |
$60.77 |
$5.53 |
10977.81 |
$942598 |
$-150163 |
| Central Lincoln People’s Ut Dt – Total |
30205 |
$79.35 |
$2208471 |
$60.77 |
$5.53 |
10977.81 |
$1843893 |
$364577 |
| City of Centralia – (WA) – Commercial |
746 |
$116.69 |
$87275 |
$60.77 |
$5.53 |
10977.81 |
$45670 |
$41608 |
| City of Centralia – (WA) – Residential |
2803 |
$98.83 |
$277675 |
$60.77 |
$5.53 |
10977.81 |
$171557 |
$106130 |
| City of Centralia – (WA) – Industrial |
2523 |
$97.47 |
$245297 |
$60.77 |
$5.53 |
10977.81 |
$153670 |
$91638 |
| City of Centralia – (WA) – Total |
6072 |
$104.33 |
$610247 |
$60.77 |
$5.53 |
10977.81 |
$370897 |
$239376 |
| PUD No 1 of Clallam County – Commercial |
4058 |
$89.06 |
$361109 |
$60.77 |
$5.53 |
10977.81 |
$247544 |
$113568 |
| PUD No 1 of Clallam County – Residential |
10969 |
$107.42 |
$1177750 |
$60.77 |
$5.53 |
10977.81 |
$669364 |
$508380 |
| PUD No 1 of Clallam County – Industrial |
461 |
$69.18 |
$32474 |
$60.77 |
$5.53 |
10977.81 |
$28658 |
$3816 |
| PUD No 1 of Clallam County – Total |
15488 |
$88.56 |
$1571333 |
$60.77 |
$5.53 |
10977.81 |
$945566 |
$625764 |
| PUD No 1 of Clark County – (WA) – Commercial |
30328 |
$75.84 |
$2300836 |
$60.77 |
$5.53 |
10977.81 |
$1852252 |
$448576 |
| PUD No 1 of Clark County – (WA) – Residential |
59771 |
$92.54 |
$5531292 |
$60.77 |
$5.53 |
10977.81 |
$3649630 |
$1881679 |
| PUD No 1 of Clark County – (WA) – Industrial |
17590 |
$55.68 |
$979307 |
$60.77 |
$5.53 |
10977.81 |
$1073788 |
$-94482 |
| PUD No 1 of Clark County – (WA) – Total |
107689 |
$74.69 |
$8811435 |
$60.77 |
$5.53 |
10977.81 |
$6575670 |
$2235773 |
| Columbia Rural Elec Assn, Inc – Commercial |
1839 |
$97.03 |
$178339 |
$60.77 |
$5.53 |
10977.81 |
$112224 |
$66113 |
| Columbia Rural Elec Assn, Inc – Residential |
1357 |
$130.38 |
$176481 |
$60.77 |
$5.53 |
10977.81 |
$82651 |
$93827 |
| Columbia Rural Elec Assn, Inc – Industrial |
5469 |
$76.88 |
$420389 |
$60.77 |
$5.53 |
10977.81 |
$333884 |
$86503 |
| Columbia Rural Elec Assn, Inc – Total |
8665 |
$101.43 |
$775209 |
$60.77 |
$5.53 |
10977.81 |
$528759 |
$246443 |
| Coos-Curry Electric Coop, Inc – Commercial |
2183 |
$112.29 |
$244092 |
$60.77 |
$5.53 |
10977.81 |
$132743 |
$111343 |
| Coos-Curry Electric Coop, Inc – Residential |
4446 |
$124.05 |
$551463 |
$60.77 |
$5.53 |
10977.81 |
$271458 |
$279959 |
| Coos-Curry Electric Coop, Inc – Industrial |
1377 |
$86.82 |
$119513 |
$60.77 |
$5.53 |
10977.81 |
$84045 |
$35448 |
| Coos-Curry Electric Coop, Inc – Total |
8006 |
$107.72 |
$915068 |
$60.77 |
$5.53 |
10977.81 |
$488246 |
$426750 |
| PUD No 1 of Cowlitz County – Commercial |
8773 |
$86.82 |
$761920 |
$60.77 |
$5.53 |
10977.81 |
$535846 |
$226072 |
| PUD No 1 of Cowlitz County – Residential |
17611 |
$86.81 |
$1528707 |
$60.77 |
$5.53 |
10977.81 |
$1075136 |
$453572 |
| PUD No 1 of Cowlitz County – Industrial |
78175 |
$46.09 |
$3603670 |
$60.77 |
$5.53 |
10977.81 |
$4773502 |
$-1169834 |
| PUD No 1 of Cowlitz County – Total |
104559 |
$73.24 |
$5894297 |
$60.77 |
$5.53 |
10977.81 |
$6384484 |
$-490190 |
| Consumers Power, Inc – Commercial |
2479 |
$98.67 |
$243933 |
$60.77 |
$5.53 |
10977.81 |
$150936 |
$92994 |
| Consumers Power, Inc – Residential |
6199 |
$107.55 |
$667253 |
$60.77 |
$5.53 |
10977.81 |
$378814 |
$288438 |
| Consumers Power, Inc – Industrial |
952 |
$75.76 |
$72798 |
$60.77 |
$5.53 |
10977.81 |
$58672 |
$14136 |
| Consumers Power, Inc – Total |
9630 |
$93.99 |
$983984 |
$60.77 |
$5.53 |
10977.81 |
$588422 |
$395568 |
| City of Eugene – (OR) – Commercial |
17884 |
$89.97 |
$1608445 |
$60.77 |
$5.53 |
10977.81 |
$1091564 |
$516880 |
| City of Eugene – (OR) – Residential |
22380 |
$113.32 |
$2534890 |
$60.77 |
$5.53 |
10977.81 |
$1365809 |
$1169080 |
| City of Eugene – (OR) – Industrial |
14185 |
$54.67 |
$775435 |
$60.77 |
$5.53 |
10977.81 |
$866029 |
$-90599 |
| City of Eugene – (OR) – Total |
54449 |
$85.98 |
$4918770 |
$60.77 |
$5.53 |
10977.81 |
$3323402 |
$1595361 |
| City of Ellensburg – (WA) – Commercial |
2639 |
$66.65 |
$175901 |
$60.77 |
$5.53 |
10977.81 |
$161110 |
$14783 |
| City of Ellensburg – (WA) – Residential |
1992 |
$108.31 |
$216542 |
$60.77 |
$5.53 |
10977.81 |
$122061 |
$94477 |
| City of Ellensburg – (WA) – Industrial |
192 |
$81.02 |
$12105 |
$60.77 |
$5.53 |
10977.81 |
$9112 |
$2982 |
| City of Ellensburg – (WA) – Total |
4823 |
$85.32 |
$404548 |
$60.77 |
$5.53 |
10977.81 |
$292283 |
$112242 |
| Fall River Rural Elec Coop Inc – Commercial |
3284 |
$77.47 |
$255485 |
$60.77 |
$5.53 |
10977.81 |
$201315 |
$54161 |
| Fall River Rural Elec Coop Inc – Residential |
4846 |
$104.14 |
$503304 |
$60.77 |
$5.53 |
10977.81 |
$295041 |
$208247 |
| Fall River Rural Elec Coop Inc – Industrial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Fall River Rural Elec Coop Inc – Total |
8130 |
$90.81 |
$758789 |
$60.77 |
$5.53 |
10977.81 |
$496356 |
$262408 |
| Flathead Electric Coop Inc – Commercial |
10532 |
$73.26 |
$771627 |
$60.77 |
$5.53 |
10977.81 |
$643053 |
$128570 |
| Flathead Electric Coop Inc – Residential |
18846 |
$95.70 |
$1803910 |
$60.77 |
$5.53 |
10977.81 |
$1150913 |
$653006 |
| Flathead Electric Coop Inc – Industrial |
5062 |
$56.45 |
$285778 |
$60.77 |
$5.53 |
10977.81 |
$309090 |
$-23312 |
| Flathead Electric Coop Inc – Total |
34440 |
$75.14 |
$2861315 |
$60.77 |
$5.53 |
10977.81 |
$2103056 |
$758264 |
| City of Forest Grove – Commercial |
546 |
$90.40 |
$49046 |
$60.77 |
$5.53 |
10977.81 |
$33119 |
$15921 |
| City of Forest Grove – Residential |
2760 |
$87.20 |
$241283 |
$60.77 |
$5.53 |
10977.81 |
$168919 |
$72377 |
| City of Forest Grove – Industrial |
2686 |
$68.13 |
$182918 |
$60.77 |
$5.53 |
10977.81 |
$163908 |
$19008 |
| City of Forest Grove – Total |
5992 |
$81.91 |
$473247 |
$60.77 |
$5.53 |
10977.81 |
$365946 |
$107306 |
| PUD No 1 of Franklin County – Commercial |
9217 |
$74.81 |
$689330 |
$60.77 |
$5.53 |
10977.81 |
$562584 |
$126739 |
| PUD No 1 of Franklin County – Residential |
8845 |
$96.64 |
$855012 |
$60.77 |
$5.53 |
10977.81 |
$540176 |
$314834 |
| PUD No 1 of Franklin County – Industrial |
6923 |
$64.24 |
$445025 |
$60.77 |
$5.53 |
10977.81 |
$422969 |
$22067 |
| PUD No 1 of Franklin County – Total |
24985 |
$78.56 |
$1989367 |
$60.77 |
$5.53 |
10977.81 |
$1525729 |
$463640 |
| PUD No 1 of Klickitat County – Commercial |
2575 |
$93.82 |
$241303 |
$60.77 |
$5.53 |
10977.81 |
$157034 |
$84274 |
| PUD No 1 of Klickitat County – Residential |
3489 |
$115.51 |
$402775 |
$60.77 |
$5.53 |
10977.81 |
$212914 |
$189868 |
| PUD No 1 of Klickitat County – Industrial |
4043 |
$47.57 |
$191940 |
$60.77 |
$5.53 |
10977.81 |
$246279 |
$-54398 |
| PUD No 1 of Klickitat County – Total |
10107 |
$85.63 |
$836018 |
$60.77 |
$5.53 |
10977.81 |
$616227 |
$219744 |
| Kootenai Electric Cooperative – Commercial |
2680 |
$93.62 |
$250721 |
$58.95 |
$5.53 |
10646.88 |
$159252 |
$91472 |
| Kootenai Electric Cooperative – Residential |
8357 |
$99.39 |
$830351 |
$58.95 |
$5.53 |
10646.88 |
$496797 |
$333510 |
| Kootenai Electric Cooperative – Industrial |
673 |
$62.22 |
$41496 |
$58.95 |
$5.53 |
10646.88 |
$39656 |
$1832 |
| Kootenai Electric Cooperative – Total |
11710 |
$85.08 |
$1122568 |
$58.95 |
$5.53 |
10646.88 |
$695705 |
$426814 |
| Lakeview Light & Power – Commercial |
1936 |
$95.20 |
$186575 |
$60.77 |
$5.53 |
10977.81 |
$119640 |
$66927 |
| Lakeview Light & Power – Residential |
2627 |
$98.36 |
$257912 |
$60.77 |
$5.53 |
10977.81 |
$160059 |
$97842 |
| Lakeview Light & Power – Industrial |
1414 |
$82.33 |
$115655 |
$60.77 |
$5.53 |
10977.81 |
$85753 |
$29894 |
| Lakeview Light & Power – Total |
5977 |
$91.96 |
$560142 |
$60.77 |
$5.53 |
10977.81 |
$365452 |
$194663 |
| Lane Electric Coop Inc – Commercial |
1111 |
$98.35 |
$110446 |
$60.77 |
$5.53 |
10977.81 |
$68563 |
$41878 |
| Lane Electric Coop Inc – Residential |
4519 |
$116.95 |
$528487 |
$60.77 |
$5.53 |
10977.81 |
$275921 |
$252571 |
| Lane Electric Coop Inc – Industrial |
175 |
$81.22 |
$9216 |
$60.77 |
$5.53 |
10977.81 |
$6913 |
$2282 |
| Lane Electric Coop Inc – Total |
5805 |
$98.84 |
$648149 |
$60.77 |
$5.53 |
10977.81 |
$351397 |
$296731 |
| PUD No 1 of Lewis County – Commercial |
4945 |
$82.97 |
$410288 |
$60.77 |
$5.53 |
10977.81 |
$301922 |
$108370 |
| PUD No 1 of Lewis County – Residential |
11263 |
$86.64 |
$977380 |
$60.77 |
$5.53 |
10977.81 |
$688786 |
$288577 |
| PUD No 1 of Lewis County – Industrial |
6164 |
$61.70 |
$380136 |
$60.77 |
$5.53 |
10977.81 |
$376155 |
$3956 |
| PUD No 1 of Lewis County – Total |
22372 |
$77.10 |
$1767804 |
$60.77 |
$5.53 |
10977.81 |
$1366863 |
$400903 |
| Lower Valley Energy Inc – Commercial |
5939 |
$64.07 |
$380559 |
$60.77 |
$5.53 |
10977.81 |
$362673 |
$17891 |
| Lower Valley Energy Inc – Residential |
12737 |
$64.16 |
$817250 |
$60.77 |
$5.53 |
10977.81 |
$777690 |
$39575 |
| Lower Valley Energy Inc – Industrial |
1793 |
$50.40 |
$90595 |
$60.77 |
$5.53 |
10977.81 |
$109737 |
$-19146 |
| Lower Valley Energy Inc – Total |
20469 |
$59.54 |
$1288404 |
$60.77 |
$5.53 |
10977.81 |
$1250100 |
$38320 |
| City of McMinnville – (OR) – Commercial |
4223 |
$68.75 |
$289017 |
$60.77 |
$5.53 |
10977.81 |
$256656 |
$32367 |
| City of McMinnville – (OR) – Residential |
4573 |
$75.38 |
$344793 |
$60.77 |
$5.53 |
10977.81 |
$279281 |
$65509 |
| City of McMinnville – (OR) – Industrial |
7997 |
$53.15 |
$425185 |
$60.77 |
$5.53 |
10977.81 |
$488430 |
$-63239 |
| City of McMinnville – (OR) – Total |
16793 |
$65.76 |
$1058995 |
$60.77 |
$5.53 |
10977.81 |
$1024367 |
$34637 |
| Midstate Electric Coop, Inc – Commercial |
3065 |
$74.83 |
$229495 |
$60.77 |
$5.53 |
10977.81 |
$187263 |
$42230 |
| Midstate Electric Coop, Inc – Residential |
6498 |
$90.36 |
$587354 |
$60.77 |
$5.53 |
10977.81 |
$396908 |
$190447 |
| Midstate Electric Coop, Inc – Industrial |
519 |
$71.60 |
$36664 |
$60.77 |
$5.53 |
10977.81 |
$31268 |
$5405 |
| Midstate Electric Coop, Inc – Total |
10082 |
$78.93 |
$853513 |
$60.77 |
$5.53 |
10977.81 |
$615439 |
$238082 |
| Missoula Electric Coop, Inc – Commercial |
1151 |
$91.15 |
$104980 |
$60.77 |
$5.53 |
10977.81 |
$70328 |
$34669 |
| Missoula Electric Coop, Inc – Residential |
4180 |
$100.18 |
$417770 |
$60.77 |
$5.53 |
10977.81 |
$254598 |
$163157 |
| Missoula Electric Coop, Inc – Industrial |
429 |
$84.41 |
$37703 |
$60.77 |
$5.53 |
10977.81 |
$27269 |
$10426 |
| Missoula Electric Coop, Inc – Total |
5760 |
$91.91 |
$560453 |
$60.77 |
$5.53 |
10977.81 |
$352195 |
$208252 |
| Modern Electric Water Company – Commercial |
2899 |
$63.50 |
$183530 |
$58.95 |
$5.53 |
10646.88 |
$171867 |
$11658 |
| Modern Electric Water Company – Residential |
2279 |
$62.19 |
$142298 |
$58.95 |
$5.53 |
10646.88 |
$136080 |
$6226 |
| Modern Electric Water Company – Industrial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Modern Electric Water Company – Total |
5178 |
$62.84 |
$325828 |
$58.95 |
$5.53 |
10646.88 |
$307947 |
$17884 |
| Northern Lights, Inc – Commercial |
1227 |
$110.32 |
$135244 |
$60.77 |
$5.53 |
10977.81 |
$74858 |
$60398 |
| Northern Lights, Inc – Residential |
5940 |
$115.98 |
$688528 |
$60.77 |
$5.53 |
10977.81 |
$362490 |
$326059 |
| Northern Lights, Inc – Industrial |
722 |
$59.93 |
$43205 |
$60.77 |
$5.53 |
10977.81 |
$44000 |
$-806 |
| Northern Lights, Inc – Total |
7889 |
$95.41 |
$866977 |
$60.77 |
$5.53 |
10977.81 |
$481348 |
$385651 |
| Northern Wasco County PUD – Commercial |
465 |
$86.91 |
$40902 |
$60.77 |
$5.53 |
10977.81 |
$28728 |
$12166 |
| Northern Wasco County PUD – Residential |
3309 |
$70.73 |
$234871 |
$60.77 |
$5.53 |
10977.81 |
$202738 |
$32133 |
| Northern Wasco County PUD – Industrial |
19820 |
$51.70 |
$1024952 |
$60.77 |
$5.53 |
10977.81 |
$1210389 |
$-185429 |
| Northern Wasco County PUD – Total |
23594 |
$69.78 |
$1300725 |
$60.77 |
$5.53 |
10977.81 |
$1441855 |
$-141130 |
| Oregon Trail El Cons Coop, Inc – Commercial |
4447 |
$84.52 |
$375754 |
$60.77 |
$5.53 |
10977.81 |
$271447 |
$104299 |
| Oregon Trail El Cons Coop, Inc – Residential |
7102 |
$101.20 |
$718578 |
$60.77 |
$5.53 |
10977.81 |
$433574 |
$284990 |
| Oregon Trail El Cons Coop, Inc – Industrial |
3874 |
$60.86 |
$234436 |
$60.77 |
$5.53 |
10977.81 |
$235216 |
$-773 |
| Oregon Trail El Cons Coop, Inc – Total |
15423 |
$82.19 |
$1328768 |
$60.77 |
$5.53 |
10977.81 |
$940237 |
$388516 |
| Orcas Power & Light Coop – Commercial |
1300 |
$141.10 |
$185283 |
$60.77 |
$5.53 |
10977.81 |
$80173 |
$105103 |
| Orcas Power & Light Coop – Residential |
3794 |
$152.86 |
$577948 |
$60.77 |
$5.53 |
10977.81 |
$230846 |
$347113 |
| Orcas Power & Light Coop – Industrial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Orcas Power & Light Coop – Total |
5094 |
$146.98 |
$763231 |
$60.77 |
$5.53 |
10977.81 |
$311019 |
$452216 |
| PUD No 2 of Pacific County – Commercial |
1978 |
$85.10 |
$168696 |
$60.77 |
$5.53 |
10977.81 |
$121025 |
$47698 |
| PUD No 2 of Pacific County – Residential |
4493 |
$84.14 |
$378592 |
$60.77 |
$5.53 |
10977.81 |
$274665 |
$103931 |
| PUD No 2 of Pacific County – Industrial |
561 |
$53.56 |
$29711 |
$60.77 |
$5.53 |
10977.81 |
$33853 |
$-4151 |
| PUD No 2 of Pacific County – Total |
7032 |
$74.27 |
$576999 |
$60.77 |
$5.53 |
10977.81 |
$429543 |
$147478 |
| PacifiCorp – Commercial |
518222 |
$86.71 |
$44938810 |
$42.38 |
$5.24 |
7999.64 |
$20050178 |
$24903666 |
| PacifiCorp – Residential |
534482 |
$106.94 |
$57160883 |
$42.38 |
$5.24 |
7999.64 |
$20684043 |
$36497599 |
| PacifiCorp – Industrial |
570132 |
$76.09 |
$43381956 |
$42.38 |
$5.24 |
7999.64 |
$22077013 |
$21340692 |
| PacifiCorp – Total |
1622836 |
$89.91 |
$145481649 |
$42.38 |
$5.24 |
7999.64 |
$62811234 |
$82741957 |
| PUD No 1 of Pend Oreille County – Commercial |
1166 |
$58.74 |
$68077 |
$58.95 |
$5.53 |
10646.88 |
$68931 |
$-850 |
| PUD No 1 of Pend Oreille County – Residential |
3547 |
$73.66 |
$261168 |
$58.95 |
$5.53 |
10646.88 |
$210874 |
$50322 |
| PUD No 1 of Pend Oreille County – Industrial |
7167 |
$54.62 |
$392000 |
$58.95 |
$5.53 |
10646.88 |
$426729 |
$-34782 |
| PUD No 1 of Pend Oreille County – Total |
11880 |
$62.34 |
$721245 |
$58.95 |
$5.53 |
10646.88 |
$706534 |
$14690 |
| Peninsula Light Company – Commercial |
2244 |
$79.89 |
$179022 |
$60.77 |
$5.53 |
10977.81 |
$136809 |
$42218 |
| Peninsula Light Company – Residential |
11883 |
$103.98 |
$1235970 |
$60.77 |
$5.53 |
10977.81 |
$725674 |
$510304 |
| Peninsula Light Company – Industrial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Peninsula Light Company – Total |
14127 |
$91.93 |
$1414992 |
$60.77 |
$5.53 |
10977.81 |
$862483 |
$552522 |
| City of Port Angeles – (WA) – Commercial |
2290 |
$79.04 |
$181371 |
$60.77 |
$5.53 |
10977.81 |
$140106 |
$41266 |
| City of Port Angeles – (WA) – Residential |
3055 |
$90.35 |
$275655 |
$60.77 |
$5.53 |
10977.81 |
$186263 |
$89394 |
| City of Port Angeles – (WA) – Industrial |
2125 |
$46.60 |
$98817 |
$60.77 |
$5.53 |
10977.81 |
$129478 |
$-30651 |
| City of Port Angeles – (WA) – Total |
7470 |
$72.00 |
$555843 |
$60.77 |
$5.53 |
10977.81 |
$455847 |
$100009 |
| Portland General Electric Co – Commercial |
153614 |
$91.24 |
$14016417 |
$52.30 |
$5.53 |
9449.69 |
$8077716 |
$5938705 |
| Portland General Electric Co – Residential |
175614 |
$125.04 |
$21960686 |
$52.30 |
$5.53 |
9449.69 |
$9234430 |
$12726246 |
| Portland General Electric Co – Industrial |
113027 |
$51.32 |
$5801333 |
$52.30 |
$5.53 |
9449.69 |
$5943334 |
$-141994 |
| Portland General Electric Co – Total |
442255 |
$89.20 |
$41778436 |
$52.30 |
$5.53 |
9449.69 |
$23255480 |
$18522957 |
| PUD No 3 of Mason County – Commercial |
4278 |
$91.44 |
$391300 |
$60.77 |
$5.53 |
10977.81 |
$261285 |
$130015 |
| PUD No 3 of Mason County – Residential |
10405 |
$112.08 |
$1167668 |
$60.77 |
$5.53 |
10977.81 |
$636091 |
$531578 |
| PUD No 3 of Mason County – Industrial |
1102 |
$65.71 |
$72424 |
$60.77 |
$5.53 |
10977.81 |
$67295 |
$5127 |
| PUD No 3 of Mason County – Total |
15785 |
$89.74 |
$1631392 |
$60.77 |
$5.53 |
10977.81 |
$964671 |
$666720 |
| Puget Sound Energy Inc – Commercial |
190153 |
$98.26 |
$18685312 |
$45.14 |
$5.53 |
8149.22 |
$8671878 |
$10013432 |
| Puget Sound Energy Inc – Residential |
250690 |
$108.05 |
$27089178 |
$45.14 |
$5.53 |
8149.22 |
$11432966 |
$15656219 |
| Puget Sound Energy Inc – Industrial |
68581 |
$37.45 |
$2568416 |
$45.14 |
$5.53 |
8149.22 |
$3127557 |
$-559149 |
| Puget Sound Energy Inc – Total |
509424 |
$81.25 |
$48342906 |
$45.14 |
$5.53 |
8149.22 |
$23232401 |
$25110502 |
| City of Richland – (WA) – Commercial |
9232 |
$67.77 |
$625558 |
$60.77 |
$5.53 |
10977.81 |
$563608 |
$61951 |
| City of Richland – (WA) – Residential |
8372 |
$99.86 |
$836877 |
$60.77 |
$5.53 |
10977.81 |
$511678 |
$325211 |
| City of Richland – (WA) – Industrial |
4212 |
$61.80 |
$259762 |
$60.77 |
$5.53 |
10977.81 |
$256613 |
$3138 |
| City of Richland – (WA) – Total |
21816 |
$76.48 |
$1722197 |
$60.77 |
$5.53 |
10977.81 |
$1331899 |
$390300 |
| Salem Electric – (OR) – Commercial |
2402 |
$88.90 |
$213224 |
$60.77 |
$5.53 |
10977.81 |
$146443 |
$66760 |
| Salem Electric – (OR) – Residential |
4568 |
$98.20 |
$450314 |
$60.77 |
$5.53 |
10977.81 |
$279992 |
$170321 |
| Salem Electric – (OR) – Industrial |
639 |
$79.39 |
$50691 |
$60.77 |
$5.53 |
10977.81 |
$38991 |
$11702 |
| Salem Electric – (OR) – Total |
7609 |
$88.83 |
$714229 |
$60.77 |
$5.53 |
10977.81 |
$465426 |
$248783 |
| PUD 1 of Snohomish County – Commercial |
54153 |
$88.73 |
$4804955 |
$60.77 |
$5.53 |
10977.81 |
$3306528 |
$1498426 |
| PUD 1 of Snohomish County – Residential |
89650 |
$101.81 |
$9128043 |
$60.77 |
$5.53 |
10977.81 |
$5474213 |
$3653820 |
| PUD 1 of Snohomish County – Industrial |
11378 |
$69.76 |
$793655 |
$60.77 |
$5.53 |
10977.81 |
$694626 |
$99039 |
| PUD 1 of Snohomish County – Total |
155181 |
$86.76 |
$14726653 |
$60.77 |
$5.53 |
10977.81 |
$9475367 |
$5251285 |
| City of Springfield – (OR) – Commercial |
5894 |
$72.36 |
$425764 |
$60.77 |
$5.53 |
10977.81 |
$359241 |
$66512 |
| City of Springfield – (OR) – Residential |
8878 |
$72.30 |
$640510 |
$60.77 |
$5.53 |
10977.81 |
$540886 |
$99628 |
| City of Springfield – (OR) – Industrial |
3163 |
$64.44 |
$203243 |
$60.77 |
$5.53 |
10977.81 |
$192563 |
$10674 |
| City of Springfield – (OR) – Total |
17935 |
$69.70 |
$1269517 |
$60.77 |
$5.53 |
10977.81 |
$1092690 |
$176814 |
| Surprise Valley Electrification – Commercial |
391 |
$103.27 |
$39666 |
$54.11 |
$5.44 |
9945.42 |
$20919 |
$18740 |
| Surprise Valley Electrification – Residential |
1169 |
$99.66 |
$115126 |
$54.11 |
$5.44 |
9945.42 |
$62925 |
$52208 |
| Surprise Valley Electrification – Industrial |
1976 |
$85.90 |
$169554 |
$54.11 |
$5.44 |
9945.42 |
$107503 |
$62043 |
| Surprise Valley Electrification – Total |
3536 |
$96.28 |
$324346 |
$54.11 |
$5.44 |
9945.42 |
$191347 |
$132991 |
| Tillamook Peoples Utility Dist – Commercial |
2976 |
$83.19 |
$247853 |
$60.77 |
$5.53 |
10977.81 |
$181900 |
$65956 |
| Tillamook Peoples Utility Dist – Residential |
5973 |
$100.19 |
$598564 |
$60.77 |
$5.53 |
10977.81 |
$364750 |
$233831 |
| Tillamook Peoples Utility Dist – Industrial |
2613 |
$54.57 |
$142484 |
$60.77 |
$5.53 |
10977.81 |
$159409 |
$-16923 |
| Tillamook Peoples Utility Dist – Total |
11562 |
$79.32 |
$988901 |
$60.77 |
$5.53 |
10977.81 |
$706059 |
$282864 |
| Umatilla Electric Coop Assn – Commercial |
4686 |
$65.13 |
$305292 |
$60.77 |
$5.53 |
10977.81 |
$286174 |
$19114 |
| Umatilla Electric Coop Assn – Residential |
4128 |
$88.77 |
$367050 |
$60.77 |
$5.53 |
10977.81 |
$252456 |
$114595 |
| Umatilla Electric Coop Assn – Industrial |
81964 |
$42.74 |
$3503426 |
$60.77 |
$5.53 |
10977.81 |
$5004519 |
$-1501091 |
| Umatilla Electric Coop Assn – Total |
90778 |
$65.55 |
$4175768 |
$60.77 |
$5.53 |
10977.81 |
$5543149 |
$-1367382 |
| United Electric Co-op, Inc – (ID) – Commercial |
1505 |
$60.20 |
$90532 |
$60.77 |
$5.53 |
10977.81 |
$91830 |
$-1298 |
| United Electric Co-op, Inc – (ID) – Residential |
2254 |
$70.17 |
$158812 |
$60.77 |
$5.53 |
10977.81 |
$138189 |
$20629 |
| United Electric Co-op, Inc – (ID) – Industrial |
3313 |
$53.10 |
$176666 |
$60.77 |
$5.53 |
10977.81 |
$203129 |
$-26464 |
| United Electric Co-op, Inc – (ID) – Total |
7072 |
$61.15 |
$426010 |
$60.77 |
$5.53 |
10977.81 |
$433148 |
$-7133 |
| Vera Irrigation District #15 – Commercial |
1767 |
$82.70 |
$145504 |
$60.77 |
$5.53 |
10977.81 |
$107384 |
$38099 |
| Vera Irrigation District #15 – Residential |
3554 |
$81.89 |
$291704 |
$60.77 |
$5.53 |
10977.81 |
$217444 |
$74268 |
| Vera Irrigation District #15 – Industrial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| Vera Irrigation District #15 – Total |
5321 |
$82.29 |
$437208 |
$60.77 |
$5.53 |
10977.81 |
$324828 |
$112367 |
| Avista Corp – Commercial |
71112 |
$103.89 |
$7387353 |
$58.95 |
$5.53 |
10646.88 |
$4228853 |
$3158491 |
| Avista Corp – Residential |
89459 |
$98.79 |
$8838619 |
$58.95 |
$5.53 |
10646.88 |
$5320593 |
$3518033 |
| Avista Corp – Industrial |
47993 |
$55.60 |
$2668665 |
$58.95 |
$5.53 |
10646.88 |
$2854253 |
$-185583 |
| Avista Corp – Total |
208564 |
$86.09 |
$18894637 |
$58.95 |
$5.53 |
10646.88 |
$12403699 |
$6490941 |
| Raft Rural Elec Coop Inc – Commercial |
2107 |
$58.75 |
$124080 |
$60.77 |
$5.53 |
10977.81 |
$128926 |
$-4876 |
| Raft Rural Elec Coop Inc – Residential |
1087 |
$93.76 |
$101746 |
$60.77 |
$5.53 |
10977.81 |
$66249 |
$35481 |
| Raft Rural Elec Coop Inc – Industrial |
4536 |
$52.01 |
$236499 |
$60.77 |
$5.53 |
10977.81 |
$277618 |
$-41120 |
| Raft Rural Elec Coop Inc – Total |
7730 |
$68.18 |
$462325 |
$60.77 |
$5.53 |
10977.81 |
$472793 |
$-10515 |
| Clatskanie Peoples Util Dist – Commercial |
538 |
$58.21 |
$31148 |
$60.77 |
$5.53 |
10977.81 |
$32667 |
$-1517 |
| Clatskanie Peoples Util Dist – Residential |
1676 |
$70.25 |
$117068 |
$60.77 |
$5.53 |
10977.81 |
$101749 |
$15309 |
| Clatskanie Peoples Util Dist – Industrial |
21490 |
$52.09 |
$1119734 |
$60.77 |
$5.53 |
10977.81 |
$1312381 |
$-192650 |
| Clatskanie Peoples Util Dist – Total |
23704 |
$60.18 |
$1267950 |
$60.77 |
$5.53 |
10977.81 |
$1446797 |
$-178858 |
| Emerald People’s Utility Dist – Commercial |
2422 |
$100.35 |
$243830 |
$54.11 |
$5.44 |
9945.42 |
$132359 |
$111469 |
| Emerald People’s Utility Dist – Residential |
6718 |
$103.63 |
$695801 |
$54.11 |
$5.44 |
9945.42 |
$365751 |
$330051 |
| Emerald People’s Utility Dist – Industrial |
8147 |
$22.93 |
$187033 |
$54.11 |
$5.44 |
9945.42 |
$444350 |
$-257311 |
| Emerald People’s Utility Dist – Total |
17287 |
$75.64 |
$1126664 |
$54.11 |
$5.44 |
9945.42 |
$942460 |
$184209 |
| Columbia River Peoples Ut Dist – Commercial |
2181 |
$83.76 |
$182694 |
$60.77 |
$5.53 |
10977.81 |
$133159 |
$49517 |
| Columbia River Peoples Ut Dist – Residential |
5320 |
$85.07 |
$453057 |
$60.77 |
$5.53 |
10977.81 |
$325129 |
$127929 |
| Columbia River Peoples Ut Dist – Industrial |
3746 |
$52.14 |
$194894 |
$60.77 |
$5.53 |
10977.81 |
$228226 |
$-33331 |
| Columbia River Peoples Ut Dist – Total |
11247 |
$73.66 |
$830645 |
$60.77 |
$5.53 |
10977.81 |
$686514 |
$144115 |
| PUD No 1 of Whatcom County – Commercial |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| PUD No 1 of Whatcom County – Residential |
0 |
$nan |
$0 |
$nan |
$nan |
nan |
$0 |
$0 |
| PUD No 1 of Whatcom County – Industrial |
5333 |
$51.52 |
$274798 |
$60.77 |
$5.53 |
10977.81 |
$325547 |
$-50765 |
| PUD No 1 of Whatcom County – Total |
5333 |
$51.52 |
$274798 |
$60.77 |
$5.53 |
10977.81 |
$325547 |
$-50765 |
| PUD No 1 of Jefferson County – Commercial |
1541 |
$113.58 |
$173564 |
$60.77 |
$5.53 |
10977.81 |
$93294 |
$80245 |
| PUD No 1 of Jefferson County – Residential |
5257 |
$112.63 |
$590701 |
$60.77 |
$5.53 |
10977.81 |
$320230 |
$270474 |
| PUD No 1 of Jefferson County – Industrial |
2377 |
$59.14 |
$140511 |
$60.77 |
$5.53 |
10977.81 |
$145062 |
$-4544 |
| PUD No 1 of Jefferson County – Total |
9175 |
$95.12 |
$904776 |
$60.77 |
$5.53 |
10977.81 |
$558586 |
$346175 |