Docstoc

Shop in Mall Agreement

Document Sample
Shop in Mall Agreement Powered By Docstoc
					                                                                                                      Exhibit No. ___(DBD-3)



Avista 2009 Capital Additions Detail (System)
                                               $ (000's)                                                      $ (000's)
Generation:                                                General:
Thermal - Kettle Falls Capital Projects           1,735    Security Initiative                                     508
Thermal - Colstrip Capital Additions              6,200    Next Generation Radio System                          1,500
Thermal - Other small projects                       84    Structures & Improvements                             3,360
Hydro - Cabinet Gorge Capital Projects              804    Stores Equipment                                        598
Hydro - Little Falls Capital Projects               525    Tools Lab & Shop Equipment                            1,285
Hydro - Long Lake Capital Projects                  597    Productivity Initiative                               1,147
Hydro - Noxon Capital Projects                    1,295    COF HVAC Improvement                                  4,159
Hydro - Upper Falls Capital Projects              1,910    Spokane Central Oper Fac N Crescent Realignment       1,500
Hydro - Noxon Rapids Unit 1 Runner Upgrade       17,171    Other small general projects                            750
Hydro - Clark Fork Implement PME Agreement        2,107                                                         14,807
Hydro - Other small projects                      1,142
Other - Northest Combustion Turbine Projects        944    Transportation:
Other - CS2 Captital Projects                       575    Transportation Equipment                              9,635
Other - CS2 LTSA                                  2,000
Other small generation projects                     819
                                                 37,908    Technology:
                                                           Information Technology Refresh Blanket                4,410
Electric Transmission:                                     Information Technology Expansion Blanket                981
Lolo 230 - Rebuild 230 kV Yard                    2,050    AFM Product Development Program                       1,115
Spokane-CDA 115 kV Line Relay Upgrades            1,250    Nucleus Product Development Program                     556
Power Circuit Breakers                              540    Web Product Development Program                         627
SCADA Replacement                                   740    Mobile Dispatch Upgrade                                 800
Noxon-Pinecreek 230kV:Ready Fiber Optic             650    Mobile Dispatch 2                                     1,372
System-Replace/Install Capacitor Banks              800    Other small technology projects                       1,655
Benewah-Shawnee 230 kV Construction                 560                                                         11,516
Mos23-N Moscow 115 Recond                           585
Burke 115 kV Protection & Metering                  525    Gas Storage:
Beacon Storage Yard Oil Containment                 527    Jackson Prairie Storage                                 306
Other small specific transmission projects          936
Transmission Minor Rebuild                        1,069    Natural Gas Distribution:
System Rebuild Transmission                         928    Replace Deteriorating Gas System                      1,000
Interchange and Borderline Metering Upgrades        642    Gas Replace-St&Hwy                                    1,200
Pine Creek                                          350    Gas Distribution Non-Revenue Blanket                  2,500
Replacement Programs                              2,234    East Medford Reinforcement                            4,451
Other small transmission projects                   670    Replace Gas ERTs w/ Batteries >10 yrs                 2,700
                                                           Re-Rte Kettle Falls Fdr & Gate Station                5,198
                                                 15,056    US2 N Spo Gas HP Reinforce (Kaiser Prop)              1,199
Electric Distribution:                                     Other small distribution projects                     3,901
Electric Distribution Minor Blanket               7,922                                                         22,150
Capital Distribution Feeder Repair Work           4,100
Wood Pole Management                              3,700    Total Non-Revenue Capital                           158,048
Electric Underground Replacement                  3,156
T&D Line Relocation                               2,297    Growth/Revenue - Producing                           47,510
Failed Electric Plant                             1,987
Spokane Electric Network Capacity                 1,615
Sys-Dist Reliability-Improve Fdrs                 1,100    Total Capital Additions in 2009                     205,558
Open Wire Secondary Elimination                   1,000
Plummer-Increase Capacity/Rebuild                 1,525
Idaho Road Sub/Rathdrum                           4,896
System Wood Substation Rebuilds                   3,600
Terre View 115-Sub Construct (WSU)                1,962
Otis Orchards Substation                            980
Othello Transformer Replacement                     665
Northeast Substation                                225
Valley Mall Transfer Capacity                       200
Power Xfmr-Distribution                             680
Distribution Feeder Reconductor - ID                727
Distribution Feeder Reconductor - WA              1,050
ID AMR                                              600
Network Transformers & Network Protectors           800
WSDOT Highway Franchise Consolidation               800
Other small distribution projects                 1,083
                                                 46,670



                                                                                                              Page 1 of 1
Avista Utilities
Pro Forma Rate Base Adjustment
for 2008 Rate Case - WA Electric - Test Year 200710-200809



AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST

Generation:
 Thermal
K F Minor Blanket                                  4001                     50
Kettle Falls Capital Projects                      4101                  1,684
K F Ash Landfill                                   4115                     84
Colstrip Capital Additions                         4116                  6,200
                                Thermal Subtotal                         8,019


 Hydro
Hydro Minor Blanket                                4000                    737 Includes 527 for Beacon Substation - transmission
FERC Hydro Safety Minor Blanket                    4003                     30
Cabinet Gorge Capital Projects                     4100                    804
Little Falls Capital Projects                      4102                    525
Long Lake Capital Projects                         4103                    597
Nine Mile Capital Projects                         4104
Noxon Capital Projects                             4105                  1,295
Post Falls Capital Projects                        4106                    167
System Battery Replacement                         4108                     59
Upper Falls Capital Projects                       4109                  1,910
Noxon Rapids Unit 2 Runner Upgrade                 4137                 17,171
Clark Fork License/Compliance                      6100                    176
Clark Fork Implement PME Agreement                 6103                  2,107
Spokane River Implementation (PM&E)                6107                    500
                               Hydro Subtotal                           26,077




 Other
Comb Turbine Minor Blanket                         4002                     100
Boulder Park Generating Station                    4113                     199
CS2 Joint Share Projects                           4114                     319
NE Combustion Turbine Capital Proj                 4118                     944
Control Network                                    4121                     201
CS2 Capital Projects                               4132                   1,625
CS2/Generator Step Up Transformer Swap             4133                 (1,050)
CS2 LTSA Cash Accrual                              4143                   2,000



          c1b4f352-1360-416a-b544-c9825246fe11.xls    2009 additions-summary (2)                                                   Page 2 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST
                      Other Production Subtotal                           4,339




        c1b4f352-1360-416a-b544-c9825246fe11.xls     2009 additions-summary (2)   Page 3 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST
Electric Transmission
Power Xfmr-Transmission                            2000                      80
Power Circuit Breaker                              2001                     280
Transmission Minor Blanket                         2051                     469
Transmission Minor Rebuild                         2057                     600
Benewah-Shawnee 230 kV Construction                2105                     560
Noxon-Pinecreek 230kV:Ready Fiber Optic            2113                     650
Noxon 230 kV Switchyard                            2211                      60
Colstrip Transmission Capital Additions            2214                     386
System Rplc High Voltage OCBs                      2215                     200
Sys-Mitigate Capacitor Bank Transients             2216                      15
Spokane-CDA 115 kV Line Relay Upgrades             2217                   1,250
System 115kV Air Switch Upgrade                    2254                     160
System-Upgrade Surge Protection                    2260                     178
System Replace Obsolete Circuit Switch             2280                     300
System-Batteries                                   2294                     250
Tribal Permits and Settlements                     2301                     300
PineCk 230Sub-Rplc Circuit Switch&Relays           2342                     350
Lolo 230 - Rebuild 230 kV Yard                     2360                   2,050
System - Replace Substation Air Switches           2449                     114
Bea-Bid 115 #1/2 250 Bypass                        2454                     110
Mos23-N Moscow 115 Recond                          2455                     585
Burke 115 kV Protection & Metering                 2467                     525
Priest River 115: Remove                           2475                      50
Lucky Friday 115 Tap: Connect to #3 Line           2476                     300
Addy-Gifford 115: Reinforce                        2477                     300
System-Replace/Install Capacitor Banks             2481                     800

SIP Sub-Replace HV Fuses with Circuit Switcher     2482                    180
System-Replace/Install Fire Extinguishers          2483                     15
System-Install Autotransformer Diagnostic
Monitor                                            2492                    100
                  Electric Transmission Subtotal                         11,217




         c1b4f352-1360-416a-b544-c9825246fe11.xls     2009 additions-summary (2)   Page 4 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                     Cumulative
Plant Additions by Month                             in (000's)       Ending
                                                        2009          Balance
Functional Plant Categories                              ER       ST
Electric Distribution
Power Xfmr-Distribution                                 1006    AN         3,410
Electric Underground Replacement                       2054     AN         3,156
Electric Distribution Minor Blanket                    2055     AN         7,922
T&D Line Relocation                                    2056     AN         2,297
Failed Electric Plant-Unknown                          2059     AN         1,987
Wood Pole Mgmt                                         2060     AN         3,700
Capital Distribution Feeder Repair Work                2071     AN         4,100
System Wood Substation Rebuilds                        2204     AN         3,150
System-Upgrade Meters                                  2253     AN           427    T
System-Rock/Fence Restore                              2275     AN            50    T
System-Replace Obsolete Reclosers                      2278     AN           372    T
SCADA II-Add Supv                                      2293     AN           330    T
System - Replace Dist Power Xfmrs                      2336     AN           115
System-Install Metering Ancillary Svc                  2397     AN           215    T
Sys-Dist Reliability-Improve Worst Fdrs                2414     AN         1,100
System-Porcelain Cutout Replacement                    2416     AN           362    T
                                                       2423                  628    T
High Voltage Fuse Upgrades                             2425     AN           268    T
Compliance Load Study                                  2469     AN           138
System-Replace/Upgrade Voltage Regulators              2493     AN           200
Open Wire Secondary Elimination                        2496     AN         1,000
PCB Identification & Disposal                          6000     AN           150
                   Electric AN Distribution Subtotal                      35,078




N. Moscow 521                                        2299   ID               100
Plummer-Increase Capacity/Rebuild                    2302   ID             1,525
Appleway 115-13 Increase Capacity                    2306   ID
Idaho Road Sub                                       2307   ID             2,496
O'gara 611 - Reconductor 1.5 miles & add
capacitor                                            2315   ID               300
Rathdrum 233 - Construct Feeder                      2362   ID             1,650
Blue Creek 321 Recond 1.2M                           2478   ID               130
Old Town Distribution Reconductor                    2488   ID               207
Recond btwn MOS 512&M514 creating 500A Fdr
tie                                                  2489   ID               120
ID AMR                                               7300   ID               600
                 Electric ID Distribution Subtotal                          7,128



Network Transformers & Network Protectors            1009   WA               800
Spokane Electric Network Incr Capacity               2058   WA             1,615
Metro-Post St Reconductor Phase 1                    2237   WA               200



         c1b4f352-1360-416a-b544-c9825246fe11.xls       2009 additions-summary (2)      Page 5 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                          in (000's)          Ending
                                                     2009            Balance
Functional Plant Categories                           ER      ST
Terre View 115-Sub Construct (WSU)                  2264     WA           1,962
Millwood Sub-Increase Capacity                      2283     WA
NE Sub-Increase Capacity                            2296     WA             225
Liberty Lake 12F1 - Rebuild 2/0 to 556              2351     WA             200
Dry Creek-N Lewiston 230kV Recond                   2420     WA             250 T
Bridge the Valley Project                           2438     WA             200
LIB 12F3 6CU to 2/0 ACSR                            2464     WA             250
CLV 34F1 to SPI 12F1 New Tie                        2485     WA             125
Downtown Colville Tie Reinforcement                 2486     WA               85
KET 12F2 Upgrade Columbia Center                    2487     WA             400
SPI 12F1 River Crossing Rebuild                     2490     WA               95
CFD 1210 recond #6 CU to 556 AAC                    2491     WA             160
WSDOT Highway Franchise Consolidation               7108     WA             800
                Electric WA Distribution Subtotal                          7,366




        c1b4f352-1360-416a-b544-c9825246fe11.xls     2009 additions-summary (2)     Page 6 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST
General
SCADA Replacement                                  2277                     410 T
Security Initiative                                5002                     508
Next Generation Radio System                       5106                   1,500
Structures & Improv                                7001                   3,360
Office Furniture                                   7003                     450            750
Stores Equip                                       7005                     598
Tools Lab & Shop Equipment                         7006                   1,285
Productivity Initiative                            7050                   1,147
COF HVAC Improvmt                                  7101                   4,159
Dollar Road Land Purchase and Facility
Expansion                                          7107                     300

Spok Central Oper Fac N Crescent Realignment               7109                  1,500
                        General Plant Subtotal                                  15,217


Transportation
Transportation Equip                                       7000                  9,635
                                 Transportation Subtotal                         9,635

Software
Information Technology Refresh Blanket                     5005                  4,410
Information Technology Expansion Blanket                   5006                    981
AFM Product Development Program                            5007                  1,115
Nucleus Product Development Program                        5008                    556
Web Product Development Program                            5009                    627
Enterprise Business Continuity                             5010                    473
Enterprise Data Architecture                               5011                    216
Technology Projects Minor Blanket                          5111                    346
Mobile Dispatch Upgrade                                    5112                    800
Real Estate Permits                                        5113                    250
Meter Data Management                                      5115                     50
LMS for Field Offices                                      5116                    250
Mobile Dispatch 2                                          5117                  1,372
Appren Craft Train                                         7200                     70
                               Software Subtotal                                 11,516



Miscellaneous Intangible

-----------------------------------------

Gas UG/Production
Jackson Prairie Storage                                    7201                    306



            c1b4f352-1360-416a-b544-c9825246fe11.xls          2009 additions-summary (2)         Page 7 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST
                    Gas UG/Production Subtotal                               306




Gas Distribution
Gas Reinforce-Minor Blanket                        3000   AA                450
Replace Deteriorating Gas System                   3001   AA              1,000
Regulator Reliable - Blanket                       3002   AA                400
Gas Replace-St&Hwy                                 3003   AA              1,200
Cathodic Protection-Minor Blanket                  3004   AA                450
Gas Distribution Non-Revenue Blanket               3005   AA              2,500
Overbuilt Pipe Replacement Blanket                 3006   AA                500
                    Gas AA Distribution Subtotal                           6,500



Gas Telemetry                                      3117   AN                 25



East Medford Reinforcement                         3203   OR              4,451
Altamont & Crosby Road Project                     3213   OR                100
Medford Barnett Road Relocation Project            3234   OR                180
Rebuild-J St Reg Station Grants Pass               3239   OR                100
Grants Pass 8-In HP Reinforce Project              3240   OR                 16
Reinforce Talent OR Gate Station&Piping            3242   OR                 50
Relocation-Rocky Point Bridge-Hwy 234-Gold
Hill OR                                            3256   OR                375
Rock Point Reg Station Gold Hill OR                3259   OR                 50
Brown Bridge Relocation Roseburg OR                3261   OR                136
Replace Gas ERTs w/ Batteries >10 yrs              3265   OR              2,700
                   Gas OR Distribution Subtotal                            8,157




         c1b4f352-1360-416a-b544-c9825246fe11.xls     2009 additions-summary (2)   Page 8 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER      ST
N-S Freeway/Gas                                    3102     WA              100
Bridging the Valley                                3107     WA               50
Re-Rte Kettle Falls Fdr & Gate Station             3112     WA            5,198
US2 N Spo Gas HP Reinforce(Kaiser Prop)            3237     WA            1,199
Reinforce Barker Rd Bridge Crossing Spok           3238     WA               40
Reinforce, install pipe on Bridge #3602, Spok
WA                                                 3260     WA              100
Reinforcement North Clarkston Distribution         3262     WA              300
Reinforce,Upgrd Reg Stn 15, Separate
HP,SpokWA                                          3263     WA              150

Reinforcement,Appleway to Henry, SpokVly, WA     3264    WA                330
                 Gas WA Distribution Subtotal                            7,468


                                                                       158,048




        c1b4f352-1360-416a-b544-c9825246fe11.xls     2009 additions-summary (2)   Page 9 of 10
AMA Conversion to Full Year Plant in Service Basis
 Excludes Plant Additions for Customer Growth (Budget Category 1,000's)
                                                                   Cumulative
Plant Additions by Month                         in (000's)           Ending
                                                    2009             Balance
Functional Plant Categories                          ER     ST
Revenue Supported ER's (Budget Category: New Revenue/Customers) All 2009

Electric Revenue Blanket                         1000                  14,913
Gas Revenue Blanket                              1001                  14,980
Elec Meters Minor Blanket                        1002                     900
Distribution Line Transformers                   1003                  12,096
Street Light Minor Blanket                       1004                   1,250
Area Light Minor Blanket                         1005                     521
Gas Meters Minor Blanket                         1050                   1,500
Gas Regulators Minor Blanket                     1051                     650
Industrial Gas Cust Minor Blkt                   1052                     200
Gas ERT Minor Blanket                            1053                     500
                                                                       47,510

Hydro Relicensing                                6104                  27,475
                                                                       74,985




Non-Rev Capital                                                       158,048
4127 CabGorge Tunnels
Check Figure                                                          233,033
Budget Basis                                                          233,033

Diff                                                                       (1)




         c1b4f352-1360-416a-b544-c9825246fe11.xls    2009 additions-summary (2)   Page 10 of 10

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:3
posted:8/23/2011
language:English
pages:10
Description: Shop in Mall Agreement document sample