Copyright 1996 MicroDesign Northwest and Convergence Research - may be freely distributed for non-profit and educational purposes.
Calculations in this model are based on rough estimates from various sources. No warranty as to the accuracy of these estimates is expressed or implied. #NA denotes projects which have been terminated.
Comments, corrections, and suggestions are welcome. Please send any comments to
kevinbell@cvresearch.com
Utility
Project
Mills/kWh
$000,000/year
Annual MWh
value @ $20/MWh
$000,000 Over Market
Totals ($000,000)
BPA
WNP-1
#N/A
$ 192
-
$ -
$ 192
BPA
WNP-2
69
$ 463
6,745,200
$ 135
$ 328
BPA
WNP-3
#N/A
$ 162
-
$ -
$ 162
BPA
Trojan
#N/A
$ 10
-
$ -
$ 10
BPA
Tenaska II
#N/A
$ 10
-
$ -
$ 10
$ 702
Puget
March Point
52
$ 55
1,064,880
$ 21
$ 34
Puget
Tenaska I
35
$ 36
1,015,920
$ 20
$ 16
Puget
Sumas
40
$ 34
838,080
$ 17
$ 17
Puget
Encogen
48
$ 58
1,216,800
$ 24
$ 34
Puget
Colstrip 3/4
41
$ 101
2,452,800
$ 49
$ 52
Puget
Centralia
27
$ 11
427,167
$ 9
$ 2
Puget
WNP-3
70
$ 17
249,660
$ 5
$ 12
Puget
Weeks Falls
75
$ 5
71,928
$ 1
$ 4
$ 170
PGE
Trojan
#N/A
$ 30
-
$ -
$ 30
PGE
Colstrip 3/4
41
$ 60
14,716,680
$ 29
$ 31
PGE
Boardman
40
$ 98
2,452,800
$ 49
$ 49
PGE
Centralia
27
$ 2
74,333
$ 1
$ 1
PGE
WNP-3
70
$ 17
249,660
$ 5
$ 12
$ 122
WWP
WNP-3
70
$ 17
249,660
$ 5
$ 12
WWP
Kettle Falls
50
$ 31
610,572
$ 12
$ 19
WWP
Colstrip 3/4
41
$ 40
981,120
$ 20
$ 20
WWP
Centralia
27
$ 12
446,000
$ 9
$ 3
WWP
Creston
#N/A
$ 5
-
$ -
$ 5
$ 59
PP&L
Colstrip 3/4
41
$ 60
1,471,680
$ 29
$ 31
PP&L
Trojan
#N/A
$ 1
-
$ -
$ 1
PP&L
Centralia
27
$ 77
2,843,250
$ 57
$ 20
PP&L
UP&L coal
40
$ 120
3,000,000
$ 60
$ 60
$ 111
Idaho Power
Pioneer
#N/A
$ 5
-
$ -
$ 5
Idaho Power
Boardman
40
$ 14
350,400
$ 7
$ 7
Idaho Power
Valmy
40
$ 93
2,312,640
$ 46
$ 47
$ 59
Montana Power
Colstrip 3/4
41
$ 121
2,943,360
$ 59
$ 62
$ 62
Seattle City Light
Lucky Peak
45
$ 15
384,234
$ 8
$ 8
Seattle City Light
Columbia Basin
40
$ 8
227,713
$ 5
$ 4
Seattle City Light
High Ross
72
$ 22
237,195
$ 5
$ 18
Seattle City Light
Centralia
27
$ 12
446,000
$ 9
$ 3
Seattle City Light
Creston
$ -
$ -
$ 32
Tacoma City Light
Centralia
27
$ 12
446,000
$ 9
$ 3
Tacoma City Light
Creston
$ -
$ -
$ 3
Clark PUD
Great Western
$ -
$ -
Greys Harbor PUD
Centralia
27
$ 6
223,000
$ 4
$ 2
$ 2
Oregon Trail
Johnston
$ -
$ -
Oregon Trail
Cristad
$ -
$ -
Snohomish
Scott Paper
40
$ 13
325,000
$ 7
$ 7
Snohomish
Centralia
27
$ 12
446,000
$ 9
$ 3
Snohomish
Jackson
40
$ 13
315,706
$ 6
$ 7
$ 16
Total Annual Regional Liability
$ 1,339
@ 75% regional share
$ 1,004
$/MWh @ 1995 loads
$ 5.73
Last Updated on 1/13/98
© 1996 Convergence Research
Email: kevinbell@cvresearch.com