Electrical Rate Analysis

Giga-scale campus cost per IT-MWh, eight metros, and what is avoidable

Facility basis. Frozen contract. Read the caveats first.

V1 Ranking

Dallas-Fort Worth Dallas-Fort Worth 47.67 Columbus Columbus 69.26 Chicago Chicago 81.54 Austin Austin 94.85 Northern Virginia Northern Virginia 107.56 Phoenix Phoenix 123.57 Atlanta Atlanta 142.71 San Jose / Bay Area San Jose / Bay Area 180.96

V2 Waterfall

DCT-T DCT-T 546,655,609.92 Ohio kWh excise self-assessment Ohio kWh excise self-assessment -16,187,651.92 B100-4H battery, FLAT dispatch B100-4H battery, FLAT dispatch -1,396,828.58 mitigated total mitigated total 529,071,129.42 voltage sibling DCT -> DCT-T voltage sibling DCT -> DCT-T -184,527,629.75

V3 Channels

Rider Dallas-Fort Worth Columbus Chicago Austin Northern Virginia Phoenix Atlanta San Jose / Bay Area -73,932,777.42 Energy Dallas-Fort Worth Columbus Chicago Austin Northern Virginia Phoenix Atlanta San Jose / Bay Area -80,153,228.35 Demand Dallas-Fort Worth Columbus Chicago Austin Northern Virginia Phoenix Atlanta San Jose / Bay Area -13,326,113.46 Fixed Dallas-Fort Worth Columbus Chicago Austin Northern Virginia Phoenix Atlanta San Jose / Bay Area 226,130.88 Statutory Dallas-Fort Worth Columbus Chicago Austin Northern Virginia Phoenix Atlanta San Jose / Bay Area 17,239,632.05

V4 Map

Dallas-Fort Worth Dallas-Fort Worth TX Columbus Columbus OH Chicago Chicago IL Austin Austin TX Northern Virginia Northern Virginia VA Phoenix Phoenix AZ Atlanta Atlanta GA San Jose / Bay Area San Jose / Bay Area CA

V5 Bands

Dallas-Fort Worth Dallas-Fort Worth 37.46 57.88 47.67 Columbus Columbus 55.90 82.62 69.26 Chicago Chicago 70.87 92.21 81.54 Chicago Chicago 73.65 74.95 Northern Virginia Northern Virginia 97.77 98.50 The +/-25 % market bands, and the one adjacency they touch

V6 Caveats

ID Class Caveat Scope Priced (1/0) USD / yr USD / IT-MWh
C-FERC-H13 unpriced ComEd FERC OATT Attachment H-13 take-or-pay floor Chicago 0
C-CAPEX unpriced Substation and interconnection capex transfer Columbus;Dallas-Fort Worth;San Jose / Bay Area 0
C-RETAIL-PROXY unpriced Retail schedules stand proxy for a >100 MW contract all 0
C-VOLT-EXCL excluded Three voltage siblings, priced and deliberately EXCLUDED Columbus;Dallas-Fort Worth;San Jose / Bay Area 1 -741,104,525.28 -93.894937
C-PGE-OPT-R unavailable PG&E Option R is unavailable to a load of this shape San Jose / Bay Area 1 91,828,409.00 11.634300
C-PGE-OPT-S unavailable PG&E Option S is unavailable to a load of this shape San Jose / Bay Area 1 103,339,369.00 13.092700
C-F4C-7 open_ruling ComEd Rate BESH's determinants are UNRULED (Chicago pair) Chicago 1 -7,934,035.00
C-F4B-2 open_ruling Dominion GS-4's ratchet is UNRULED (Northern Virginia pair) Northern Virginia 1 7,901,881.12
C-CHI-5CP limitation Chicago's PJM coincident-peak window is DECLARED and UNRATIFIED Chicago 0
C-PUE-BIAS limitation The PUE overlay OVERSTATES PUE at the hottest intervals all 0
C-ALPHA-DOMAIN limitation The alpha elasticity domain was silently narrowed all 0
C-BAND-25 limitation The +/-25 % market bands, and the one adjacency they touch Chicago;Columbus;Dallas-Fort Worth 0
C-F4D-8 limitation Atlanta and Phoenix are a LIBRARY GAP, not a tariff finding Atlanta;Phoenix 0
C-F4M-13 limitation PG&E Peak Day Pricing is absent from the library San Jose / Bay Area 0
C-F4M-3 limitation Dallas-Fort Worth's parameter deserves less confidence Dallas-Fort Worth 1 0.885680
C-SJ-PF limitation M-SJ-PF is a CORRECTION, not an election San Jose / Bay Area 1 -6,422,042.34 -0.813647
C-OHIO-EXCISE limitation The recorded Ohio kWh excise figure was wrong by 1.95x Columbus 1 -16,187,651.92 -2.050910
C-EXCISE-ALLOC limitation The Ohio statutory liability has no monthly form and G3 ALLOCATES it Columbus 1 17,239,632.05
C-STATION-POINT limitation The map point is a weather STATION, not a site all 0
C-F4C-8 discharged The PG&E instrument question is DISCHARGED on eligibility San Jose / Bay Area 1
C-F4B-3 discharged DCT-T's inert ratchet is DISCHARGED on measurement Columbus 1 0.00 0.000000