ABCDEFGHIJKLMNOPQRST
1
Nuclear Flat RateNuclear Base RateHydro Fixed RateWindSolarHydro (Unregulated)Natural GasTotal
2
Capacity (GW)8.13.44.420.53.61032
3
Annual TWh582720.650.611.828151.0
4
Rate/MWh (If fixed)6039135500
5
Base Rate/MWh55
6
Capacity
$Millions (~$14200/MWmonth)		1700
7
Capacity Factor82%91%53%29%14%37%32%54%
8
$Millions$Millions$Millions$Millions$Millions$Millions$Millions$Millions$Millions
9
HOEP$/MWhNuclearHydro (Fixed)WindSolarHydro (Non-fixed)Natural GasTotalHOEPGlobal AdjustmentHOEPGlobal AdjustmentTotalGas Price ($/MMBtu)Rate impact of HOEP increase from $25/MWhCarbon Tax (per kt CO2e) -gas at $2.67/MMBTuRevenue ($Millions)Extra Hydro RevenueExtra Market CostExtra Not Tax or Public Generator
10
$20$4,965$803$675$307$236$2,260$9,246$3,020$6,226$20$41$61$2.67
11
$25$4,965$803$675$307$295$2,400$9,445$3,775$5,670$25$38$63$3.330.00%$13$140$59$199$0
12
$30$4,965$803$675$307$354$2,540$9,644$4,530$5,114$30$34$64$4.002.11%$25$280$118$398$0
13
$35$4,965$803$675$307$413$2,680$9,843$5,285$4,558$35$30$65$4.674.21%$38$420$177$597$0
14
$40$4,965$803$675$307$472$2,820$10,042$6,041$4,001$40$26$66$5.336.32%$50$560$236$796$0
15
$45$4,965$803$675$307$531$2,960$10,241$6,796$3,445$45$23$68$6.008.43%$63$700$295$995$0
16
$50$4,965$803$675$307$590$3,100$10,440$7,551$2,889$50$19$69$6.6710.53%$75$840$354$1,194$0
17
$55$4,965$803$675$307$649$3,240$10,639$8,306$2,333$55$15$70$7.3312.64%$88$980$413$1,393$0
18
$60$5,100$803$675$307$708$3,380$10,973$9,061$1,912$60$13$73$8.0016.18%$100$1,120$472$1,727$135
19
$65$5,235$803$675$307$767$3,520$11,307$9,816$1,491$65$10$75$8.6719.71%$113$1,260$531$2,061$270
20
$70$5,370$803$675$307$826$3,660$11,641$10,571$1,070$70$7$77$9.3323.25%$125$1,400$590$2,395$405
21
$75$5,505$803$675$307$885$3,800$11,975$11,326$649$75$4$79$10.0026.79%$138$1,540$649$2,729$540
22
$80$5,640$803$675$307$944$3,940$12,309$12,081$228$80$2$82$10.6730.32%$150$1,680$708$3,063$675
23
$85$5,775$803$675$307$1,003$4,080$12,643$12,836-$193$85-$1$84$11.3333.86%$163$1,820$767$3,397$810
24
$90$5,910$803$675$307$1,062$4,220$12,977$13,591-$614$90-$4$86$12.0037.40%$175$1,960$826$3,731$945
25
$95$6,045$803$675$307$1,121$4,360$13,311$14,346-$1,035$95-$7$88$12.6740.93%$188$2,100$885$4,065$1,080
26
$100$6,180$803$675$307$1,180$4,500$13,645$15,101-$1,456$100-$10$90$13.3344.47%$200$2,240$944$4,399$1,215
27
28
HOEP$/MWhNuclearHydroWindSolarNatural GasTotalCheck
29
$20$3,265$391$575$294$1,700$6,226$0
30
$25$2,840$288$550$291$1,700$5,670$0
31
$30$2,415$185$525$288$1,700$5,114$0
32
$35$1,990$82$500$285$1,700$4,558$0
33
$40$1,565-$21$475$282$1,700$4,001$0
34
$45$1,140-$124$450$279$1,700$3,445$0
35
$50$715-$227$425$276$1,700$2,889$0
36
$55$290-$330$400$273$1,700$2,333$0
37
$60$0-$433$375$270$1,700$1,912$0
38
$65-$290-$536$350$267$1,700$1,491$0
39
$70-$580-$639$325$264$1,700$1,070$0
40
$75-$870-$742$300$261$1,700$649$0
41
$80-$1,160-$845$275$258$1,700$228$0
42
$85-$1,450-$948$250$254$1,700-$193$0
43
$90-$1,740-$1,051$225$251$1,700-$614$0
44
$95-$2,030-$1,154$200$248$1,700-$1,035$0
45
$100-$2,320-$1,257$175$245$1,700-$1,456$0
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100