Dated March 21, 2002, at San Francisco, California.

                  HENRY M. DUQUE

Appendix A

Table 1

DWR Revenue Requirement

For the Period January 17, 2001 through December 31, 2002

($000s)

                                     

Quarter

Retail Sales (GWhs)

A&G

Other

DSM

Contract Power

Residual Net Short

Ancillary Services

Total Commitments

(Lag) Lead Accrual to Cash

Total Operating Expenditures

Financing Cost

Total Expenditures

Revenue Lead (Lag)

Spot Sales Revenue

Estimated Quarterly Fund Balance

Total DWR Revenues Needed

Net Borrowed Proceeds

Customer Revenue Requirement

   

A

B

C

D

E

F

G

(Sum of A thru F)

H

I

(= G + H)

J

K

(= I + J)

L

M

N

O

(=K - L -M + N)

P

Q

(=O - P)

                                     

Q1, 2001

12,360

7,848

-

-

-

3,581,465

367,847

3,957,160

(1,619,382)

2,337,778

-

2,337,778

(544,097)

-

293,176

3,175,051

2,400,000

775,051

Q2, 2001

19,620

10,162

-

482

627,601

3,884,229

419,215

4,941,690

6,302

4,947,991

-

4,947,991

(1,030,866)

-

4,239,624

9,925,305

7,908,729

2,016,576

Q3, 2001

16,054

11,346

3,734

226,446

888,404

1,135,727

57,667

2,323,324

(55,479)

2,267,845

(10,481)

2,257,364

(329,133)

-

3,182,822

1,529,696

(116,300)

1,645,996

Q4, 2001

10,365

8,998

4,008

61,968

670,470

248,590

43,889

1,037,923

550,427

1,588,350

-

1,588,350

223,483

20,884

2,963,069

1,124,230

-

1,124,230

Q1, 2002

9,313

15,104

3,667

-

652,644

169,756

51,551

892,722

1,543,844

2,436,567

(45,976)

2,390,591

879,565

24,819

2,499,879

1,023,017

-

1,023,017

Q2, 2002

7,957

15,104

3,211

-

665,651

129,830

42,678

856,474

(19,771)

836,703

471,932

1,308,635

20,355

39,279

2,128,890

878,012

-

878,012

Q3, 2002

12,312

15,104

4,895

-

946,735

220,184

64,080

1,250,998

(25,251)

1,225,748

400,807

1,626,555

(257,440)

45,879

1,643,471

1,352,697

-

1,352,697

Q4, 2002

10,812

15,104

4,249

-

832,758

164,417

54,752

1,071,280

20,493

1,091,773

464,959

1,556,732

194,995

26,043

1,495,658

1,187,882

-

1,187,882

                                     

Total

98,793

98,771

23,764

288,896

5,284,264

9,534,199

1,101,678

16,331,571

401,184

16,732,755

1,281,242

18,013,997

(843,139)

156,903

 

20,195,890

10,192,429

10,003,461

APPEARANCES (R.02-01-011)

Scott Blaising
Attorney At Law
BRAUN & ASSOCIATES
8980 MOONEY ROAD
ELK GROVE CA 95624
(916) 682-9702
blaising@jps.net


Steven F. Greenwald
Attorney At Law
DAVIS WRIGHT TREMAINE, LLP
ONE EMBARCADERO CENTER, SUITE 600
SAN FRANCISCO CA 94111
(415) 276-6500
stevegreenwald@dwt.com

For: Guardian Industries Corp.

James F. Fairman
1225 EYE STREET NW - SUITE 850
WASHINGTON DC 20005
(202) 371-8200

Jeanne M. Bennett
MICHAEL B. DAY
Attorney At Law
GOODIN MACBRIDE SQUERI RITCHIE & DAY LLP
505 SANSOME STREET, SUITE 900
SAN FRANCISCO CA 94111
(415) 392-7900
jbennett@gmssr.com

For: Enron Energy Services, Inc/Enron Energy Marketing Corp

Dian M. Grueneich
GRUENEICH RESOURCE ADVOCATE
582 MARKET ST., SUITE 407
SAN FRANCISCO CA 94104
(415) 834-2300
dgrueneich@gralegal.com

For: Building Owners and Managers Association of California/The Irvine Company

Clyde S. Murley
GRUENEICH RESOURCE ADVOCATES
582 MAKET STREET, SUITE 1020
SAN FRANCISCO CA 94104
(415) 834-2300
cmurley@gralegal.com

For: Communicaty College League of California

Alan L. Schlang
GUARDIAN INDUSTRIES CORP.
2300 HARMON ROAD
AUBURN HILLS MI 48326
aschlang@guardian.com


Norman A. Pedersen
SCOTT A. LEHECKA
Attorney At Law
HANNA AND MORTON LLP
444 SOUTH FLOWER ST. SUITE 2050
LOS ANGELES CA 90071-2922
(213) 430-2510
npedersen@hanmor.com

For: STRATEGIC ENERGY. L.L.C.

Jeffrey E. Gray
Senior Corporate Counsel
LOWE'S COMPANIES, INC.
PO BOX 1111
NORTH WILKESBORO NC 98656
jeff.e.gray@lowes.com


John W. Leslie
Attorney At Law
LUCE FORWARD HAMILTON & SCRIPPS, LLP
600 WEST BROADWAY, SUITE 2600
SAN DIEGO CA 92101
(619) 699-2536
jleslie@luce.com

For: CALLAWAY GOLF COMPANY

Lisa G. Urick
MANATT PHELPS & PHILLIPS, LLP
11355 WEST OLYMPIC BOULEVARD
LOS ANGELES CA 90064
(310) 312-4185
lurick@manatt.com

For: LOWE'S HIW, INC.

Keith E. Mccullough
TODD W. BLISCHKE
Attorney At Law
MCCORMICK,KIDMAN & BEHRENS
695 TOWN CENTER DRIVE, SUITE 400
COSTA MESA CA 92626
(714) 755-3100
kmccullough@mkblawyers.com

For: Laguna Irrigation District









Kevin R. Mcspadden
Attorney At Law
MILBANK TWEED HADLEY & MCCLOY
601 SOUTH FIGUEROA, 30TH FLOOR
LOS ANGELES CA 90017
(213) 892-4563
kmcspadden@milbank.com

For: COMMONWEALTH ENERGY CORP

Martin A. Mattes
DANIEL J. GERALDI
Attorney At Law
NOSSAMAN GUTHNER KNOX & ELLIOTT, LLP
50 CALIFORNIA STREET, 34TH FLOOR
SAN FRANCISCO CA 94111-4799
(415) 398-3600
mmattes@nossaman.com

For: Jack in the Box Inc.

Daniel J. Geraldi
MARTIN A.MATTES
Attorney At Law
NOSSAMAN, GUTHNER, KNOW & ELLIOTT, LLP
50 CALIFORNIA STREET, 34TH FLOOR
SAN FRANCISCO CA 94111
(415) 398-3600
dgeraldi@nossaman.com

For: Cargill, Incorporated

Adam Chodorow
Attorney At Law
PACIFIC GAS AND ELECTRIC COMPANY
PO BOX 7442, B30A
SAN FRANICSCO CA 94120
(415) 973-6673
asc5@pge.com


Donald R. Schoonover
Attorney At Law
PACIFIC TELESIS GROUP
2600 CAMINO RAMON, 2W805
SAN RAMON CA 94583
(925) 823-8389
donald.schoonover@pactel.com


Mariah Panza Garcia
Attorney At Law
PILLSBURY WINTHROP LLP
50 FREMONT STREET
SAN FRANCISCO CA 94105
(415) 983-1000
mpanzagarcia@pillsburywinthrop.com

For: SBC SERVICES, INC.

Michael S. Hindus
Attorney At Law
PILLSBURY WINTHROP LLP
50 FREMONT STREET
SAN FRANCISCO CA 94105
(415) 983-1851
mhindus@pillsburywinthrop.com

For: SBC SERVICES, INC.

Sharon L. Cohen
Attorney At Law
SEMPRA ENERGY
101 ASH STREET, HQ12
SAN DIEGO CA 92101
(619) 696-4355
scohen@sempra.com

For: Sempra Energy Solutions

Lisa A. Cottle
JERRY R. BLOOM/ENOCH H. CHANG
Attorney At Law
WHITE & CASE LLP
2 EMBARCADERO CENTER, SUITE 650
SAN FRANCISCO CA 94111
(415) 544-1105
lcottle@whitecase.com

For: Simpson Timber Company

********** STATE EMPLOYEE ***********


Kathryn Auriemma
Energy Division
RM. 4002
505 VAN NESS AVE
San Francisco CA 94102
(415) 703-2072
kdw@cpuc.ca.gov


Robert A. Barnett
Administrative Law Judge Division
RM. 5008
505 VAN NESS AVE
San Francisco CA 94102
(415) 703-1504
rab@cpuc.ca.gov


Fernando De Leon
Attorney At Law
CALIFORNIA ENERGY COMMISSION
1516 9TH STREET, MS-14
SACRAMENTO CA 95814-5512
(916) 654-4873
fdeleon@energy.state.ca.us

For: CALIFORNIA ENERGY COMMISSION



Maria E. Stevens
Executive Division
RM. 500
320 WEST 4TH STREET SUITE 500
Los Angeles CA 90013
(213) 576-7012
mer@cpuc.ca.gov


Ourania M. Vlahos
Legal Division
RM. 5037
505 VAN NESS AVE
San Francisco CA 94102
(415) 703-2387
omv@cpuc.ca.gov


Amy C Yip-Kikugawa
Legal Division
RM. 5135
505 VAN NESS AVE
San Francisco CA 94102
(415) 703-2004
ayk@cpuc.ca.gov


********* INFORMATION ONLY **********


Scott A. Lehecka
HANNA AND MORTON, LLP
444 S. FLOWER ST., 20TH FLOOR
LOS ANGELES CA 90071
(213) 430-2508
slehecka@hanmor.com

For: STRATEGIC ENERGY, L.L.C.

Lon W. House
4901 FLYING C ROAD
CAMERON PARK CA 95682-9615
(530) 676-8956
lwhouse@el-dorado.ca.us

For: Association of California Water Agencies

Richard Mccann
M.CUBED
2655 PORTAGE BAY ROAD, SUITE 3
DAVIS CA 95616
(530) 757-6363
rmccann@cal.net


Robert B. Weisenmiller
MRW & ASSOCIATES, INC.
1990 HARRISON STREET, STE 1440
OAKLAND CA 94612-3517
(510) 834-1999
rbw@mrwassoc.com

Stephen St. Marie
NAVIGANT CONSULTING, INC.
3100 ZINFANDEL DRIVE, SUITE 600
RANCHO CORDOVA CA 95670-6026
(916) 631-3200
sstmarie@navigantconsulting.com


Valerie Winn
PACIFIC GAS & ELECTRIC COMPANY
PO BOX 770000, B9A
SAN FRANCISCO CA 94177-0001
(415) 973-3839
vjw3@pge.com


Gary A. Meyer
A Professional Corporation
PARKER,MILLIKEN,CLARK,O'HARA&SAMUELIAN
333 SOUTH HOPE STREET, 27TH FLOOR
LOS ANGELES CA 90071-1488
(213) 683-6500
gmeyer@pmcos.com

For: AMERICAN YEAST CORPORATION

Mark Pawlicki
SIMPSON TIMBER COMPANY
400 CAPITOL MALL, SUITE 900
SACRAMENTO CA 95814
(916) 448-3797
mpawlic@simpson.com

For: SIMPSON TIMBER COMPANY

Regina Costa
Telecommunications Research Director
THE UTILITY REFORM NETWORK
711 VAN NESS AVENUE, SUITE 350
SAN FRANCISCO CA 94102
(415) 929-1137
rcosta@turn.org


Michael Shames
Attorney At Law
UTILITY CONSUMERS' ACTION NETWORK
3100 FIFTH AVENUE, SUITE B
SAN DIEGO CA 92103
(619) 696-6966
mshames@ucan.org


Jerry R. Bloom
Attorney At Law
WHITE & CASE LLP
TWO EMBARCADERO CENTER, SUITE 650
SAN FRANCISCO CA 94111
(415) 544-1100
bloomje@la.whitecase.com



Appearance (A.98-07-003, et al.)

Previous PageTop Of PageGo To First Page