Document 44VvNwgp6mZb0ZL7rnXkj2GyR

WA-TEX 008812 WA-TEX008812 WA-TEX008813 Ha-TBX 008814 F^ft^^-ifilsi-ifi^WCt i ns0s WA-TEX008814 I yl-W' e t Anacortes, Washington, March 13, 1962 FORM R-1211-E ESTIMATED OPERATING EXPENSES _______ PUGET SOUND PLANT YEAR 1962 ; MEMORAND U M (2/ Me. H. S, Walz Houston, Texas Gen. Mgr. REFINING SuprJt&S HOUSTON OFFICE ~7\~ * J Asst.G M 4R 161962 Supr. E R Coord Cf. Asst to G M Supv. EC SupvP&P MninotwE --L ~~r We are submitting herewith Estimated Crude defining Operating Expenses, Form R-1211-E, Schedules 1, 2, 3,' 4 and 6. The activities shown on the attached statement are in agree ment with the Annual Budget, Form R-1259. No new equipment is to start up and none of the present equipment is to be shutdown during the year. The total expenses of $6,960,819 also are in agreement with the Annual Budget. The following is a breakdown of expenses included under Miscellaneous Expenses FOOT - Credit for Steam Subtotal Direct Plant Charge Steam Dept * for above item purchased Power Purchased Water Total SP&W Vacation Pay A&S Benefits Telephone Telegraph Contributions St Donations Memberships St Subscriptions r Postage Traveling St Personal All Other Expense Marine Dept., - Rentals St Services Sales Dept. - Electric Sign Rentals gub-Total Indirect Grand Total Miscellaneous Expense (723,388) 723,388 432,000 114,400 104,632 29,700 13,344 3,500 (723,388) 1,269,788 included in Material Operating iB Printing St Stationery, W&-TEX 008815 WA-TEX008815 Mr. H* S Walz a- 3-13-62 Labor costs are based onrthe following manpowert Mo.Men Calendar Personnel iS Construction 8 OutsideCharges 5 Plant Expense FormR-1259 285 Total Labor 2W Less* Vacation Pay AStS Benefits Construction and Outside Labor Bistributed on Form R-1211-E as Labor Cost ,v ,'331900 2;0371660 104;632 291700 331900 T,S53-;m The following is a breakdown of the component costs used in pricing out steam produced from Co and waste heat boilers. M Lbs. Steam BTT's/Lb. MM BTB,S Total Steam Cost basis Unit Cost previous report Credit for Steam Component Costst Labor .Material Contract Work Fuel - Bbls. Fuel - Cost Transfers of Steam Transfers from Power Transfers from Water Total FCOU 273517005 1322.8 3,1101010 .23260^ 723,388 v ,,. -- 11H546. 21,123 0 259,012 , 546,298 ( '17,940) : 39,570 28,791 ----- 721,588- wwc-jbe HSW(2) mo (Bookkeeping) Attachments WA-TEX 008816 WA-TEX008816 o 000*0.00 OOOOOOO on un un cvj UN.sr o "V ' *N ** WHU\ (O lf\ rH jO .T IQ __ J ON CO OOOOOOO cu cO cyl vo p-j co o Ovsl: ON i--1 nHVO jst rH rH bOP C3 Si OOOOOOOOO LcTnVvi--ol. Oj=t ONVO fOOJ OLJOCOOoOnorro> Hy)V04- mco t~OOVO rH OJ rH i--I rH OO IQ cji CU CU ]ON ON O O CO ro jo^CoOnCcoO t-- CO _ jsJ1___ rH VO 30 OOOOOOOOO VO. UN UNCO o O H COCO CQ 03 H ON UN OV^-S3* UT\ COOI Ova^-stf* CU CU VD OJ OOrH OOUNOOO OOOVOO>OOOJOOO \ -*** * * *UN CU ON OJ GO rH UN oi--l oOJinrH_5U$.N* Oov=VdO-croH^r =j* OJ op oo =? ** inr\o ro UN e- Oo Oo Oco.=Oi- OmcQo Ovo ! hi VO CO O VO t-- CO t-- rH VO OJ -=^ O & o rH E*i P- Phi ONCOt-UNUNO iTv UNUNUNUNO rH rH OJ rH rH rH rH VO OJ Op tH-tN- UroN-=O3- Ocu LTN ON f--VO t--co-=3- COCO ** ***%>** * \ 040ICN04030J0JVO UN COCO sT ONCO ON **, CU -=J- -=4* rO-=J* /=* -=t* =d* rH LfN fr-CO ON > eq* t--1 --I UN te- vo VO o VO vo vo vo o o o o > O O o rot-ON!vCoOvOoOVeOovCoOvCoOvCoOvCoOWO CCTUs-O^^O* UN fOOCQ,, oa OJ CU <M 1 Ol OJ ITNCt-rH rH rH rH -=3* rH rH rH rH -=5* cu cu CcuO CO O OOOOO O UNIO poo o 4* H W C^-t--t-C-CU LTN rH N---CVJ *---*U aO CO UN ON rH rH t--i -ooo Oo Hc---<pct>o -o0vOoN ^ UNO rH OO VO UN UN rH d\^ sS> *N rI ^ F* 0) * to pi t3 P ( rl'Op cu il pf*p*--*".HPp*4Ha$i 4fH> -barJp i O pHH O *i liP- 4 .p^'CcSxtHfefca CwU CwQ i-f eJ co-sf- tr\s) b-co o>p iM cj tn^j- uj rH rH rH rH rH rH #33 rH 03 COST g* w 1? fo1t w5cut . eq & a je: WA-TEX 008817 WA-TEX008817 E xh ib it! ' Sheet 2 of 2 PifiHT LABOR ' CRUDE HEFiraS OPERAEENS EXPENSES YEAR 1962- ' PUSEr SOUND PEAK?' ___________ indicates Red'Figures : r " fNcninoconvicof*t^fcooivrvoto'-cto**v3? p \p corn w1V0-=1- fcO & owoe-ivt om cc^iooe-wt--t--=* o' *ecu-~)* c* otn 4 l CP^rHCO I' VOVOOVOUXOVoooo t~~ fc-ij- H O t--VO VO-op co rnt~ tnLTvt--rHa; o p trvo (HH Cl t--M COCO i-l rH eiwt-wwHoirivo mr> o - oo cn * go 0HaPPa3*d*j p3 a 1o ca 1& 3 1 QrHWOOOOOrHOWOOiCOqOjWO} eo pool SCQCO 03C r-H c oai^r rH rH rH. OJ OO OOOOO OO CFO-orvHoCo^Osf Co*r>\trOoVOrMPrO>0^ tACQQ IfOrH H H H t- lili roMsftCQ 3r-j row fOH 6> *1 !] S' r i e.p ta4 -str-si-s rr ' ' Cf fft c> r^H `H0.fH0 HC)tf >fcpfft < T -. $O-- * PU 4Cf8 O Oft- o EH c:po* s*o Ow^ ipiH^.*aH *per :P4 OjH*$ 4,> *gn* ScfCQ ^o C<MS ,, X| >( _ :+0>> r<H4''. .-rf *fol 1> S0ojB+O3W: HgCO554f <-J Od CO^J- IXVO t--CO 040 rH eu co-^ jJ w> Wa-TEX 006818 WA-TEX008818 i0 i CO co o(YnO CM f-- -t/i- 3000 VO K> co in rino ob~uUn3 CM VO 03 t-- CM r--I o o o o o o o.o ooobom r-H CM CO a? CO t-- r-J iH CC3 CO CO b- CO 03 i-J oSpVO 03 b-coc 03 03 CT3.g- CMVOCMr-tb-r-tCO-t 3.5}- CM CM LC3r-M b-jHVO POCO U3 t--03 CM VA rH VO LTV g ir\ ov 5 CO oooooooooooooooooo oooiflinininoifv UT3i--I CO CM CO CM rH -*&- . ooog oo ir\o vn pO rH ooooooooo olooo j=i* vo co ix3 03b--g b-d* in M3 g b-on rHVOCO cnvo U30V04-=f sf H S-.M' i--| CO rH 03 03 b-- 03 VC3 03 CM 3 CO CM CM CM 03 rH oo 8 co oo S1 IS oooooooooooooo who inco r-j g CM HMD !--=- i-ijab CM CM -rf rH oo O O inOOOOOOOOOOO c^-vovoN-VQ O fOCTiO rH-=f- rHCOCO O COCttrH-si* CM VO rH OVad-A* OVD rH CVl C7>-=i- O O CO O VO H s3**=3* rH H CO H rH rH. (O 0003 O oo & o CM -ea rn CO ain\ CM' HO* oooooooooooooo .O=* QcavQo OrH vCoMVOCvoO pH HS- . ooooooooo ir\t--o mminino o VO CO COj=J- C*>rH rH CO CT\0\rH.s3*3*.s3* H VO rH rH rH -*3- ooocu. oo oo oo oo oo oooo CM rH 03 OI M CM CM. rH rH O8 O X> VO O VO CO HS9* oO 03 O CoO O CM rCrM>. -=3* & Sr O CM LC\ Ooo rH -=** o CM in HiOn* OOOOOO t--CO O rH . VsOt* OOOOOO VO PT>IT\ rH rH ooooooo in in O lC\tn lT\ ICi 2rH3r2H Ct>l r2H 2ri 2rH 2rH O O oo C5S 3\ \ -ritHn- ooo- O oo OO o rH CO PO n*> tnoot- ooo irve--rH rH CVS OooOoO . rH Oi rH rH ** 3 O o O o\ oo vvOooV rH J^feOrH Pi -c* rl O O ^ CS - ,1a rH VH a> feD O p O. HHOP. Q <D 4> S as rH PH <D -* ___ pi I -* 3i MPk P0 -a: l&OT SB EM CO f*D3=J- LT3VO b--CO 030 i-l CM cCfc=frH rH rH rH rH I s Q> P3 1 'ST OO *, 1 1 Oje W'" WA--TEX 008819 rafsisnsis WA-TEX008819 2 oo rH tH m.p pc? W a*- * g^f Hl> i ctf rOJrt* Vivo t*-co cr>o -j cj co~3j --* CO trvlTvO> CO CF\r-H <3 rHVO <*>>* * COOVcOoOoO . VO 03 oo > vo. to . tn : CO CO tp* etryy CO oj Stewl i cOtTv S' o 03 CO rH o\ IT\ GU 0 t3 ,0 hR e* . LTxO LO QLHT\ SO^' s JG=JT** h-o vo . try. co H w--p rH rH 1 03 w---ms -JT3 e& -p 03 vo trvtrv cH*--C1O>-CO\ .*!'* * cH LnC3% VO r-i<& rH - Vops 3 ' rH CO rH O OJ '*** PO rH h 03 CO LT\ LTV rH Sr OsoN vo 1 3 ^ < PM OW 3-P 3 3 111 c coo ar\o ca $fcS8-, R .5F tn-.=*- co try . co Trtvb t"--rH CQ rH -P F0H3 0<8 3 i-ai o <=a ca .<Sl> O o rH eg F- *& o coo trv ITvOfrrCO vo cvj cot>^-VOJsi* CO rH ooO oott ooo O oo OUCMHTVOfiw . co -ee- t T \0* O *=i* t--o o cy O O r-i O rH o o <n v H 03 CO m co <> N g> O 8 ft * & w 3 & m vo "CO* O O o o o 03 =3o\ Ov o 0 01 CO tn CQ 4* rH cd 4>h am* 3 : _ C*- 1-4 <P .P3 '60 g3 <>D oo P (it -OS---_' P45-tPQ. p : "-S -p 2Q> H04 t- i-i 0 .0 (5$ - OPJ PitfMSh-H----H-->" rH Fi OH f=r4t * +O> >rv , ____,, *oJ< *.{>>(d . CQ OOH M il ; SpC S ss o< fl H : m 4>d> r-t ra-.p s*i &jp.ews H t-3 s rH J fO-=S- tf\VO t--OO WO, lr4 CT CPJ4SrH H H H H 5 urx rH j .(S O wS E-i rTcJcn - . ^ l-^-l _ m 03 1- m X PQ<t>>i. WA-TBX 008820 ' H'rt ih WA-TEX008820 K llilS lS lIi i ! p- im CO | %x--I 4* &8 IaC$ S3 VO COCO ts- IT\ b-VO 0>-=3* ON bLTsWCO OV^t b--sj-VQ-= CVJ COCO in OJ CO IS-O OvCr-iONr-H . k *> W k *k . *v . #> *v 03 CvJ VO CO OJ CJ\CO tntntnCM CO 0\b--OV=J~.=d* rH rH tb- rH OJ rH in r-i CVJ r-H -c&* CVJ b- LTV OO in CO CO CVJ ^s3r CM rH o\ k cr O fw Ok rH -ee- 4^> a s-8 l vovoon invO O OJ r-i CVJ b- o oj co o b--vo covo =*- o CO VO rH CVJ C7v( Ot-OCI t *v *> *>.*/ n > ^ h > ^ *\ irM--o t--co t-- cocncnco-=t- CO H r-| CO -=J- `CO CM CM . -=b' O CO O'* CO CO CM CO oo CM CM CO <o* d <D CQ 4> X25 ^<D S3 O + O ^ ctf S SS ^ <5tJ P4 o c--oj cvt move g>o ov-g- CVJ co >-i o irur\.=t- oj vo omh aVov in, On t-oso o coco m.=t- vo vo CO k IT\OJCOVO i-l tJ- CO -iene- T* g g ia> 03 4-3 gu XJ 0 ss OJ O CTi OJ oj c*--co ocoos CO t- COOO C--CO t--- HCJHO co 1--i coOsloirvvo int-- LTV rH tb- * in O b" o\ C7V vo in evj co vo rH t-- in O =? rH in in -#> co o b--vo oj co tnco crv CM O CM GMnifYai"^ CJ\VO b--=i* b--b- co in CO . b-pH co0\Chcn^t*COOCOsf <T> in mchO^ecrt inmrt hhjo V o CM CO mvo <M^=f cnoo H r-i cm <h h CO o> IS- _ t--I rt ' i--1 i-l CVJ k I--l ra vo co t--cvj cmco cm^- oo -g gv CVJ in is `O i-JCO O CO r-i -=}* VO CO-VO CO <o3\ vo CO in =4* ` c\ i **.*.*.* * n > trv VQ cCoOiOnvcorurHnCoO\vo tncvi VO tnb- vo vo =tf* -stf* OJ in VO C\J O O VO VO ftlOOOO oj CO o to 64 m b--O b--rH^d-VO CM CTVOO OVS pH COjsJ* VO ITNrH OOCTVrH G\*t <% H V - * l'l * - * 04 b-V in o co b--CM LT\^- b--vo LTSO^rH OMTV in LTV CVV=d- CO O CM-=J* CO-=i* CO m b- CO -=t* CMrtf'-=3* rH VO -=tf* 0\ CM to c JH rt o O -i O o -rH CD ,,- > +2 (U ,, -H ^ N OS R -H P3 rt ta e> o as rt, rt tj a> to H H Ot3 in -P 42 R S3 O 8 iO as :p oj 4J> -ri rH PM HA O sS 0 oa o o S' S'S S ^ Oj a, <u Fo & f*O-nt-SxiK>m?XK! Pfjq53S^: E4 TO <0 ! P3 -<H O 1-3 J2I r-j cu fm=r mvo t-oo avo r-j rH rH oj cm^i- ua H H H i--i rT~t 5 >--ol O 3s 6a bD S3 rH Pt <D 1 O O WA-TBX 0Q882X WA-TEX008821 CO *r O I *P W H ri HP-P CM <D rlJ3 fl) W* WW 4-3 r4cO4S* CS2B3 E-* <$ ^ trvd* oopst irua- o>vo CO ^d- t-- COVO-ST cy POHC3NOC041 LT\ LTV o 'ooc-ooojo <jv=j- m . in OO . V - t \ * ' ** OVO^f OO CM-=J-`t-l O CO CM OO t-- CM CM r-i r--i -=d* r-4 CO vo CO CM OO 4g$ 2fc* 2 S Si <aj a\ t-- g\ ir\ 1-- in in o t-- cm co Lf\o cnmo\cocM HOHOHH CO CO G\ O' oCT% o> in o m a? + - vg *o ON tnco ir\ rs a\ t^-co ovsj* vo tncoini>-<M o-coo mcM . -ttfr CO COCO OS r-i --CO r-1 CO >t * *V k *S **'<** *v o in^d* ISH^-OOCOW CM CM--J* i--l i--l --I* r-1 CO -- GM ir\ n o I--l CM LT\ in cm * CO VO o =d* CO CM -ee- : Cj O ino N-coinovoNO t--r-i CSCVJOCO fc--CO-=J* HCOLT\ in r-1 O 0>>VQ CO CTSr-1 CO CM COM?oTo^r-TcTvO O COCO OCOHChO O'*CO --CO t-- E-"CM-=M* CM g^ ^ * l CM CO Lf\OM r-1 -=M* H4- sD30 LO =j- lT\ CM co CO CM CO CO Si*'.* o o 0 o H S Ot> Pi-P '-P 'S E? (Q * Ctt 03 t-i 9 Q._ <o >-3 .+ CJ s ifSU . > 03 -f5 Et PtOQ S-P?: G> CO O D H -p ii`3 H -8 -8 <3. Pi o fo(L_iOJ<ra-J!U>f.o33K(U{CqQ&:(ES ->co H O E3 i-I Of UV> SCO01O >r- fO-=JlH V-) W r--l r-1 * iri WA-TEX 008822 WA-TEX008822 B -lS llrE Exhibit 4 ' Sheet 3 o f 3 1 I ________ - PUGET SOUND PLANT STEAM, POSTER AMD WATER - ESTIMATED CRUDE-REPINING OPERATING EXPENSES YEAR 1962 DERAILED PM M DISTRIBUTION OP 3H2 Diweoojfcoqa-.trHcri si- ltv !>- cri coTr\ dta'ogs t--VOOO-si-CO W r-tVOV> OCO vO *\ in lA OrHN CO tn o vo ONx vo ovw b-cuvoco trCrunH to rtcvlrtox t--.Kt- Cn^J- affif Iv ir\co o\oo cn w ro t-i b- t--tn on fO -5St oR Hvo t*- tfx-*#* pNed fer *0*Q cm <M=}- OJ r-t on fr-- CO WHrl W CM r-l fr~U b-vg CO OS CM CM CM r-1 -P ON~t tn t-- IS- b--VO VD OJVOV (00 4* --.=400 cu asasjst^ tna\vo tnr.at cm cm cm-4* ^ X> t--VO,st CMACtl on on CM. i--I CM CVJ in Q tO CM CO o\ CM ooONv w H5fc- et 03-=1" r-l ON O CO VO CO O O < i- *> *t *, <% o ri CM IfN m-^r .Ct* CM p CM in OS VO oiH oj 3n Cvj 1-i ir\ CM IA04*4-G0 H H ; ,C0MT0sV4O*tO-inHc4onvIoA*1 in rococo CM t-* W H rl H CO CO COX r as CM -isna CO CO * a O ONVO^m* <yvON H4 Ctl r-l COCO t--* t*~ r"l s 4e5ad <D 4cP^iPi^tv--vp^F0sc-4ot OoONN-sitinfn* riO-ni.OOinNNcOmivoon cmoecno fOVOCOCO fHCO p 4 <5S|r-l CO r-l P- HO- - c7<oM3 *x CCVOJ cf\lt\cm tncovo trvxt o cm cm 30 t--CM r-l CO r-l VO 0-=t COt--O ON ON 4H r-l . v * o -v * *> CM CM O t--VO --V H CO CO in CO6 -t*f-r vCoO 2} CM CO CO CoO -=t CM ON -tft- ON -St o ON CO p oHHinoo\pgog 3 N=i-_rt---tVeOoVvDO f<M--VmDrc-lriOO Oo QtniOr\ . s * , Ottfir'.<*'- -V * at O no OOW COOO^i"-=5' >~mC0d rC-M4 fr--GNOV r-l co CO mCVJ3* On CO h vst so>.; .h. fc* .0 . d *H **-f frf be & Poo04) HrttQ Oi a> ^ |S i&I ig&u-C-sglj C> `-as CO P3 35 CfqO ra ^cd b-- o CM vo roI--oI, o CO * CO CM ON CMCO^t mvo c--CO ONp r-f ' H r-l CO-st rH H WA-TEX 003823 S' WA-TEX008823 03 M. VO o 1 Hi 1 oo H0m3 rH ooOoo 3 CO P-I > -J4> CO -0/33- Ooo rH TOOOtOnOfoc-- =t* oot--. CM Oooitn- 04 CM cCtnoO to* PinO co ooo sf CM oooin e/> V1OAoO j-r cm oo oo in S? 3 i--i oo O CO CriHnM^rtH* oOo ObO- CM oo oo o88in CM rH ooooin O a CO oo o tn io--i oooomt--i CM -oooosf* ooo in o CtnM ooo in S str 43 tmOo=on4o* o 30 ooo S1 o0$ 4| oj H *C3 CT -P* *H -P ass TO "r5 ft O O I rl 55 V cvo ^5 *H o o> <&u04e2g cmoo P4 ItH ri '60 f> *P 1fe4> .O d O 3 P O 1^ 3 4* j rH *0 ti--Hi Mofc> -vj WfOiftSfes05caOcQO E-t & <u * as rH CM COxt tnVD t--GO Q\0 tH CM COjsJ- in . rH iH rH rH rH rH * Pi <D wI ft a 1a 8 WA-TKX 008324 WA-TEX008824 R-I21I-E' Exhibit 6 Sheet 2 o f DETAILED DISTRIBUTION OP CHEMICALS CONSUMED ESTIMATED CRUDE REPININO OPERATING EXPENSES YEAR 1962- PUGET SOUND PLANT_______________________ oo r-i o CO cvl C M"1 LT\ . ooooooooooo o o o o o o cu oo t--o o O O CCOLTlO O O CM o' Lf^cTr-H* CM CM OJ IfMn mt*~ ICMTYr-l iH o o r--1 CO VO `C/5- &* o Hp 1 a OOO OOO r--i O s r"l ooooooooooo ooooooooooo 8i>o oooooooo ir>o oo(OOwoh cvi ho ir\o ^ ir\ o Oi-=^ oj co *CM ^ o o o otO--ooCO o CM O? -- I CQ> o o oo oo P o oo * l a oCM itr--\oo CM ot-- CO f. a* S3 8 Oo _ Q 4<F>-BH<. *P>i Fj > G\ =. i--coSl E3 Pc |5* * SS- tn. $-P-*. I Pt rH *Caf*. a>. s O, at * U* og aj 'CM tap* O . O 1 ri ^ OH4i *"i ta-ri Pc* j5 to, * CO O f0S) .ah-yO* CGVtOfo\o&. pr4H -b Vr\ > i--I ` O *h to Pi-p g as <u p p o H c* as -<fPSl*'*OH<$-Po O ID OOO <!IhjD -fiJ O aj O O E-i 13 .-I oj rovd- ir\vo c--oo asp H <vi oojrf;to HHHrln H WA-TEX 003825 WA-TEX008825 WA-TEX 008827 WA-TEX008827 > HOUS ACOR VIA LOSA 105 MARCH 14 H S WALZ' HOUSTON - RETEL 13TH AIRMAILING R~i211~E TODAY G V CARROLL fit. %, /& . ' > rwihino H0HBTDN OFFICE mu 1 $1982 cry, wtm. (ytT.sui.MSu. coORt),c.saj. & sr. supvp.-w.2R. $apvi.*p. & Prat S*pvr.*Adm, & Saryt ASST.fOte Suisw..xtrOoQ<. -- WA-TEX 008828 WA-TEX008828 TTi t TELEGRAM (DO NOT USE WIRES FOR BUSINESS THAT CAN WAIT FOR THE MAILS) Form PL-5 Long (6-61) 100M Refining HOUSTON OFFICE PLEASE SEND TO EACH GEN. MEN. Houston 1, Texas, Marsh 13 ^ssagi&a. CO-OliO. C8.Rq. O, . Carroll Puget Sound, Washington supvfi.-casr.s sr. SlN'IR..EP.Ra. SCI IX. S PI3 E. E. Aine Wilmington, California Sir*/ tint, r s .t. May we have your 1962 R~1211~E. -Supvr.. Ex>.CanL E, B. WALZ EHF-LHE 10:25 AM 1 WA-TEX 008829 WA-TEX008829 TEXACO Anacortes, Washington; March 13, 1962 FORM R-1211-E ESTIMATED OPERATING EXPENSES PUGET SOUND PLANT YEAR 1962 ; PERSONAL MEMORANDUM Mr. H. S. Walz (2/ Houston, Texas We- are submitting herewith Estimated Crude Refining Operating Expenses, Form R-1211-E, Schedules 1, 2, 3,' 4 and 6. The activities shown on the attached statement are In agree ment with the Annual Budget, Form R-1259. No new equipment is to start up and none of the present equipment is tp be shutdown during the year. The total expenses of $6,960,819 also are In agreement with the Annual Budget. The following is a breakdown of expenses included under Miscellaneous Expenset FCOU - Credit- for Steam Subtotal Direct Plant Charge Steam Dept, for above item Purchased Power Purchased Water Total SP3*W Yaeation Pay AStS Benefits Telephone Telegraph Contributions & Donations Memberships St Subscriptions Postage Traveling St Personal All Other Expense Marine Dept. - Rentals St Services Sales Dept. - Electric Sign Rentals Sub-Total Indirect Grand Total Miscellaneous Expense (723,388) 723,388 432,000 114,400 104,632 29,700 13,344 3/500 650 500 1 1,200 > 13,1300 i 10,850 ! ( 11,400) ( 600) . 30,180 (723*388) ,1 269,788 1h95,556 m. Included in Material Operating Is an estimate of $6,058 for Printing St Stationery. WA-TEX 008830 WA-TEX008830 Mr. H* S.-Walz 2- 3-13-62 Labor costs are based on,the following manpower: No. Men Calendar Personnel ~S Construction St Outside Charges 5 Plant Expense - Form R-1259 285 Total Labor Less: Tacation Pay AStS Benefits Construction and Outside Labor Distributed on Form R-1211-E as Labor Cost T-r-r-T 0 .. . 33,900 2;037;660 S-,'Q7X36T> 104;632 29;700 33,900 1; 963, 32S The following is a breakdown of the component costs used in pricing out steam produced from CO and waste heat boilers. M Lbs. Steam BTtJ's/Lb. MM BTC*s Total Steam Cost basis Unit Cost previous report Credit for Steam FGCU 2,351,600 1322.8 3,110;010 .23260 723,388 Component Costs: Labor Material Contract Work Fuel - Bbls. Fuel - Cost Transfers of Steam Transfers .from Power Transfers from Water Total 111*546 21,123 -0 259,012 546,298 :17,940) 39,570 28,791 V2L 388" Sfqned; <3. V. CARROLL 0. V. CARROLL WWC-JPE HSW(2) MC (Bookkeeping) Attachments WA-TEX 008831 WA-TEX008831 a: ft ft isi Oo oO oCJ oo o oo oo. OMjTvmCJ UVafr O *> * ' *v CM cH t\ CO IC\ </> ooooooo CM CO CM VO r-! CO O 0%^ H HVO -sf i--5 rH oir\ioH ooocoocmoodoooon COVO CTkVO CM WOO CTVCO . *1 > N *V * *V > ` H *> *> *1 *\ i-IVOVO-stf- COCO C--CO VO H CVl H H rl CO to oo. too cr>V CM cCrM oo CM CM CM CM C7\ CTV O Oo O CO CoO\ocno CbO- CO Bcm^ -*8 & OOOOOOOOO vo ur\ ir\co o o *-i co co CO W H 0\ iT\ OYsfr-sf Ln iHCO CM ONft* xj- CM CM VO CM o o o oooo oo ooo oo iH ir\o ovo CM o * . n ' h *t' > tn CM <r-Ti\ CM CO rl rt-o( ** oo oo oco-sod* ocncoo.voo VO CO O VQ ^tC*M~c--o--b---=~M*- _____ m rH CM r-5 =i* &G> VO pH OVstCO =J* r-4 b- =3" CM oo O o 3* LrToV CO tA ? ro-4 O* ft cQ irurvo tntnuvAiAOO oinoo tC\ HrJCVtrJ KHHVDOl b-b- rO-=T CM g> b-b-vo^ b-co-z3- coco Cr*icob- [OS . ot < vi , V ^ *> * e* CM CM 0> CM 03 CM CM VO tC\ CO CO stf* t2 xicco^i'-sf *H if\ S-oo r-i *--5 |u% o o oVO VO OVOVOVOVO o o o o cocovo CO CO CO coo ^3SVOVO COVOVOVOVO CttOYO o POt---OVCMCMCMCMCttOSCMtr^t-- HH o lC\ 2o3 H rift- HHH brCM CM ro CM o H O.*O*O#OO1/^*.o LFMf>0* O* O* O ^d* r-i CM b-b--b--b-CM VCV iH'*--'CM v--'CM O 0OuT\ 30 C7\r-i Hp"i TTOO r) TO +-sz->>5 r0-J5. sh 4*3** fCtM O OHO b-O CTv o O fc--OCO ovo o O rH CO too r-i ** ^ ^ - n +* oo tn-i b-s-ivo co vo b~-=d*.0\rHCO -5 LO CO-3" CM vo UTM-H Ii-T<i\\ VO b-- o\ o rH a . TO iH ^ f_t fot. pft Mi--qI ttN-ot TO**ft Sh-fBt&* f-tj f,Qt ft f3t -TCOS to O {=> ft `*4 S3 r < Cj -p *H Io --t H O Pi >*"0* C2t| co p* < - *.O c3H >? pqjt,P40<JSfffcQ (D t> o ` t>. d> 4* ft o -g - ft sj & oQ<a> o OE-{ o_ Q> 1--l U 'CJ ^ ! S? 4J d IS m 4J CL) . ra ,oj o J PQ 13B &< W ii S i-i ca co^j- invo c--co o\p - oa coj=j' r-i r-i HnrlH f % I 4* d do c-s a "S o to f*n to *qS ft M> TO O o Oft Pi 0 rH ft O -H <9 r 4* 43 ifii oTO fot ^o o OI ft s,,wCQ -i<J OS-l ^ filTk, ft *C* TO *H q> o O r-5 CM CO=d- PTTOOt ft 1 ft c? 03, o *5* & WA-TEX 008S32 ;^i' WA-TEX008832 ir\ir\o ir ir\inLf\jr>g o o vovo ocovoo)vcgovio>O-<Xio)--==3- fc-- coco '*'*'***'* commp cj o c-- m nen* covo r-J -0* . CJ CJ vovo OVDVOVOVO o o< N--Xt* rH o D--VO VO COOfnNinmt-H; LT\0 m*H OJ t>-CI c Cl CJ OJ nH CVl r4VO ooncoo iinn LfcTr\CcOvvCqTv CO 30 LT\ rH Cl Cl in o o oo efi* o fQ s ii v4 <S 3 O=f OQ % CO 3 3 O XO3 rH iS toa o oooooopop HCOHCdWCO_WO> Cl CO OJ C--COCO Cl CO r-i - - <*h %' * *v * ^ Hrlcnrt 03 ?- oooooooog cohoso mrovg roa\ t--o\co.=d- tf\^rvtmr\p\ tOfOSIOHHHHC- ooo mmvo O-Q sdr coco +\ *v + c3\tnco rH r-i COd OO O O ?rH Cl p CT* OJ Ot . ir--OrH+ON 3in0 S5 *1 ... CQ OJ 2 *d> _. >rt 3 *m5 Hn k S-PtH a rl o o <j O *, >rt -rt a> 60PI cd i--1 -1U-3 . r5Hs - -*4O3? iQ CpaOu* -aO> O_ Hr:>-01,.c+cc.>sttfpr.-tiiip'P4 iai Si ~ OO OB t-,j. 8 -2 -- +aa>}4<-nSoc-. u~x5a>j f3Ul CO SrBWHO r-3 <vi ro^t- trvvo t-<=0 mo jH c*{.?n-~r WA-TEX 008833 WA-TEX008833 CO CO 330oCaOo VinO vo m 2CO2 CM roN-tn oros vooNoinn tsw rH b-- 000000 0.0 000 jVrsHOrJhCcsMlm* VeoCOgM c^CCtoMvMcro.oHtnrbfHc\-trrf*tcH.rc-c-HMroHJKcVH>o0SoX\>cg> ot-cpomcn G--TtJd- Oin CM ITV MSfih * OOOOOOOOO ooooooooo o o o tAiAtnmo m mHC0 OJ mw rH oomooo ooin >30- rH o\ H- Oooo CO voc& rHVOCO HCOH r-f m onC-m-oT-\cv-oO-no-N-eC-ot-----n---ocoO---oN-ob-Lv-n---oOo^-O-N-J^--o-^m--j-^o-i-n--o=St*o'comioo>n i f >CM0* 00CM*OH0 OOoOQmcOOo QOH POo M Gi <701 rH.VO rH=i- rH.=M* Ot^-VOO OOOfOOONOOOrHO-=QrHCC o oj ccrov.c=mroHo-sca-oeuo^ ico!0h>- rH V eh H rt rH : CO OO Oo && oOJ *oC?M> oom =rot'^e=st' rpH m oomO\ CM JoOo=t*-ooQCM VooOQ ooOrH VooOOS VooO VCooOO 8ooo VO O VO rr> VCOiOOaCOOkOV'oObO-jeNOmt*rHmOC^O^Qi^n-fcCJPm**Ve-rH oo rH rH VO rH rH oCoM CO & o Soin3 i? O00O3O0O0O0O0 O0 O0O0 CM rl CM CM CM CU WHH . oCmM oOo rH jsJ* o iiCnnM -&* OortH--Coo.O VOoOO H*- =d" pVOrHO oOnipQrAH ocHi*aa oioHaj ooirntHocinm Hocinm HiocnmHiocnm o & oo <3N a riHn oooo rH Oo o CcOn ooo -CXO? OomirnH bOOb- --OOOrCHM OOcrrHHoObPO--lQp=rrHHJ" oooSO>.i * - Jb3 |3 ' bos J& __ PS ,-*rt ta H * x& rH O dO-P{$ 'C * 'i0 tH HH Oj,QP4>:,. ;& *>--*.pfc QiP i Pho toco i OQ> 43 fr? O rH U rOl PH rH P* o I 43 *53 rH tnvo b-CO ONhO hrH hOJ hOOhst. vooo ON 'S f Hin Jr p>. > &H ft O o? A C9 SB WA-3?EX 000834 WA-TEX008834 CM VO ON to i H P=*_ i &i& ttSo pc; to <o iSS o d a Sg r-f ts aj n 3 p 4) o [pas e-i is; a; l Ctf CO^d* mVQ fr*-CO O^r--Oi prHj 91 <n it\lt\0\ CO ONrH VO rH VO - n v * o VO CO co cno , vo oi HO* . '.CO S *% * vo m. m. CO CmO *\ VJ ur\ CO Ox>VvDo53t--* xu m.=f* * i 3coHmtn 30 trH mrH OCCMO ON LTV CV] T3 XJl t{ 4 d'O 4-p ca tr\o m QO rH VO vmq** om - roH O =3" CO 0 - 01 ON O ctj omceoa CO rH CWmO TO H CJ ^ '--'PQ 'CJ cb + co vo iTMTv t*-- os HCO OO n *v ^ VrHO mrH*Os3*\ c*-- cr> VO *% rH CO -=3* 53* vo v 53* !h TO i--1 rH -Pp cd O p *g TsI & <g <=Z CO omcoobo-fmooo ocoj vJm=osr v5e3>o*-5ot3--o-0reH0vmo . mCO CO rH O TO ! rH 4^ ^ cd p O COO LT\ oop CO mo t--co vo cu cotr- Op TsO <s3 t-- VO -=J* CO rH r-P o TO TO TO I g E-| Oo oO Oo O csf O *\ s * O H O mmt**- n<eo mo o t--o o O O rH O *H iH Ooo ^ 1A =a* Ol 05 CO m CO 20 vdo COO fr*-OV5j* > * 03 IN-03 rH INtAH -a V <o VOON oO rT CO CO o VO ne- 'oo Oo SCO o =3* -=d* Hft- Oo oo 05 cd ** >JV o VO S7 ON 3rrHH rH rH OOCd OO OO OJ 03 * *s am rH m rH ne- oo oo k m O O 30k CO m 3.-a. .soi* iH O O Vi TO TO5H Ph >* rH H O #q_ * o ODPQ-P ;0 fc>a fcdj p. a"d$ CO O P>H P Pii *d>. -O cd <WcQ P3 45 O TO w, . -i 4 d |5S ;rj i-i ext prj^r trvvo t-co p\o t-j ca eo-=d-; t-i r-i r~i r-i s m iH "rH^SjtO M PTO* I M o o _ga i- i eq S3 V WA-TEX 008835 WA-TEX008835 ! PS B^ r0-P13 -c3P &o4 SQ kO cmoccMo ct>o- aIT>*<=t-~VfcOr-B:\&*o3:\ t>- cm OOCO ir\ CMCOfc^~OCTvCysO>rH fv *t <*\ ` >'*> *S ** *1 ni <mvo cow ovco mltmtnoj 03 o\fc--Cy\-=t'.^t' i--1 r-4 t--1--1 04 r-4 inrl CVI I--1 r-4 cn Ot-J . oCMo ur\ =d* cLoT\ OrHJ CTv v CTv O t-- iH &t,-P -P2 d> oa S ^4o^0'S53; VO VO O b-|\VO O W H W tociiajo ro=d-1--vo oo vo 3d* OCt O*vAO#rl M**-034- O*N*vO*v OJ*< iru>-o t--oo t--oococnoo.=r OOr-4 rH CO ^ * CO CM CM *=1* S COi OO OJ CTv OO. CMry CO CM -e#* OO CO 7Q3> W(S h *CP 141 M PM O fc-Cll cvl COO VO OvO QV-3; CM .. % *ii-t o trun^f cy vo C3H ov ov t--ovo o coco tcvd- m^t-vo vton c<oy\ LT\ ^3- 04 Ct"O'T VO r-l t-- in a\ co co k CO iA tQ3> 45 r0eCgj ^OU 0P3 ua& p cm =< 04 O OV cvl 04 -0O OCOOb CO 4-- COCO E--CO t-- 1-4 <M r~4 O CO <J\-=J- rtOOllfl LTVVO ir 4-- IPlP1*v*Vv Dtr4 (-V ITr-- -CO tr\ it----i oLTV CT\ o CTv VO \ i=d* in CM OCO o c^vo cvi co trvco ov ioov 1010=4- Jd- avvo t-- b- a\c--r-4 POOVC3\OX=J-CO OCO-df OO CM CO iiS[ -=J* <>.nriKrvrtrt-rrt-rrtW VO 0\CT\ OO i--1 ITS CO i-l r-l H VO COVO 0J.=b COOO i-4 r-l CO i-4 i-H oCMv -. i--1 -St* r-l ' r--! r-4 CM VO CO t-- C1! COCO CO^f CO .=4* OV CTvrd- r-4 O r-4 LO UTV OV r-i CSV 0> O r-l CO O CO rH 45}-VO CO VO CO - fv *i % v CM oo\s VUOTM\ OO C-- m icuniPOMP ovvo to cvi int CVIVO COOVO t--loo vo VD vlCo\ -=S* COVOCVlOOVOVOCttOOOO b-O b--i-4-=i- vo CM avco 2>t1-100-=}- vo ir\i--1 OOCTir-4 OV-Sf 1P4 > 0) > - *1 > ^ ^ *1-- CM lT\.=tf- JS-VO LT 0% r-i OviTl &lt\ co-=3* co o cm-c^- co^d- co to oijcr^- c-hvo CM Pi lT\ ta--\ & t--I co oo CO v CM r-I oo tsO A ao O d-1 ^4 H O O ^ pc; N <o PS s o .e is . m . * rl -rl -r-l 115 14} ----1 H O t> fl f 4J fl O S id ffl F<S -P -r hOSHHOft 05 -3 p, id t=5 Pj P<< +> <D CQ OOiH45'3-H^-IO o04 CPL,P-05[t,(*LO,Ctd3PHi!So3AKj fCHO SCS PM -P O d> U tug CQ *1 5 r-4 04 00=1- trvvo c--CO OvO r-4 r~i r4 CM -0O-=d* r-1 r-i H LTV r-1 WA-TBX 008836 WA-TEX008836 CO JSt o I -|4> CM H ,Q -P CVI*H.O 7 =83 w as p 4O* O0 6- *S Jd- m^e- oo j=J- Jd- ltv* g>vo fovod- wmH mooodVO O t--O O 04 O O'ud" oo , * * at * *V *V *\ * OVO^-COW^HOCOCVJ CM CM-=t HH ^ H CO CO LO . LO v X> -- CM =$- LO CO * CO VO & .=3* CO CM ca- CM VO o\ 40>3 O " ua a ,P 3j 4* O o\n ct% t-- io t>~ t-- lo ltv o D-- CM CO LOO CO Lf\ C7\ CO CM OO OO ON o O CJ\ o cr in LO CM -ca- psq o ph J 1 P< X3 4> c3 43 O WL fcrf LOCO lO ri ONC--CO OV4-VO LOCO LO t-- CM t--COO lOCM J=f>CO>, COvCO<> O'vHV t' '--C`Q r-i CO* O L04=J- b-H^-OOCO W CM 01*5}' H r-i 4* rH CO 0\04ino t--OOLOCTvCTvO t--fH O CO --00-4* r-l CO LO lArl o C^VO CO ON rH CO CM COMO oTo^rH QVOOcncO O CO -l CTvO OScO t--CO t>~ o OlO-st^* --CM-4* CM CM CO LO CM rH j}* rH^- CM LO LO lO o vO CM o\ CO .4* vo CO CM -CeMa- 40 sO i--I cCoO 30 -=1* CM O LO CM * O ^=3e* lO oo CM oo tr&0 I o> asp o H do o <Vh H G> -nCt F=S o , H p dSi^<ce Q o p>-- *^rl 4*r?l **H* (!) bO h oo P4 o ;P--Ul 4O* ' a> >! cd h sshh o a . <1? H-} . S co ot>r-*4>ij*2,^5liaEHi0 ^ <z> a pM_ -`1aU> _ * VO W 1r----l KJ |4>4 *** ww I o [^PiPufMO-ajwwccipqssE-icai *SHCJi O 4-^ 5a r-i CM 0O-=4- ITVVO S--CO <3\0 r-4 CM Cn-=tt . 44> HrlHrlrl' ri v1^ WA-TEX 008837 WA-TEX008837 E xhibit 4 ' Sheet 3 o f 3 DETAILED PLOT DISTRIBUTION 03? STEAM, POWER AND WATER ESTIMATED CRUDE REFINING OPERATING EXPENSES YEAR 1962- ____PUGET SOUND PLANT ONCMCOOdbCOOdbb-- rlfo d- int>-a\COincM4X VOdb N b-VOOOdbeO CM HVO VO O CO O OCO t--COOO 0\rH <X> <OVO oNoCOiHCQcOoNodob db--OmNO.O .OdN- CM CM VoO CM in<s rH in inv CO rH VO . in 3 rH ON rH CO O VO ON s VO -ee- ON CM t--CUVOCQ b-- ONLfNrH CO rH CM rH ON --db ONdb N ON b-- S? in int^ r4<48t.& 4d3O4o cm ltvoo cjnco co cm co tH t>-b-- in *\ - *S *N. *> ^ rH VO t--LO-db ONrH t-- lACO CM d" CM rH COt-- b-CO OJHH Ol 0 CM rH t-- CM CM CM CO V rH dt* O v db O b--VO COON CM rH EH CQ CM CM os arH 4* ONdb LfN b-- t-- b-VO vo CM co vo COO db fc--db CO CO ON ONdb db 44 PS LCNC7NVO tn.d-.CXI CM CM OJ-d-dJ- o a . ^ -v *s - o > . #k seh 30 b-VO db ON UN CM rH CO ONCM rH CM CM oin rH *v bc--o CM CO co CO ON 0ON v CM 1 44 =b CM-d* rH ONO CO VO CO O O *4 d ONCOON^dbdb CO CM dr ON ON a> 44 p O LHrHcO b-CO rH 4^ O3 CQ O > *t n ^ - n n o o 3 *Sj 30 rH CM CM tO cOdb db CcMo >- iCnM vOoN CM oIo--t --*1* *v dinb CM rH lO CM tnOd'd'CO rH rH sQ on Otndvbo ob- LT\cO rH -d* VmO m COCO cm CO Of .>!* CM b-- CM rH i--l i--I ccoo CO trH ON db CM CO in CO O O lAfOd o CTvVO-d- ON ON CM-d* VQ ONtTlrHdb CM rH COCO =T CM VO ONinb-b- rH ON jidn* co o-=r ONinrHONcuvococo _ . =rco ominincMONCoco Jt- >o*-me>v= r<s ONc\-s=*r o<* on** Dd- COvo CO OO rHOO rH CO *H cCoM rH v CM ON vcoo HCM CM OO a? rH CM CM dcobo v CM ON I on m cm mcovo ia^ o cm cm 30 t-- CM rH CO rH VO ON rH db db; O db CO --- O ON ON db rH rH 3 CM O b-VO b-VO CO OinO <o db t- ON -o=b> o CO mb- IOCO rH rH LOON ONO O O O CQ IS-0-VO VO b-VO rH O O O O HdH COVQ CM CO ON o o in in o% o* - <* "v v o\ *i Od-O ONO O O CM COOOdbdb twfOCO CM fc-- ON ON rH SiH CM rH co CO. CM i CO ON co 'b"-- CM voo rH CO o O CO OO CM ON & > <2 O O S I PQS> g n ca H-gw tH no.o id o H *H f(H Q> bp O JT5 P* 4f> 44 d c--I H O vhQ-o -p0} rp3* *-*8. 4S4* teH_ <D Zi O O rH 44 ^S 40a42x <P5i14>a *0) pci O 3 03 S CpQ3 ^c8 i<-34 EH j--{ FU 44 O T3 c0m3 Mc: 2 5o Hlfes CM COd*- invo OO ONO rH rH rH CM.. ood rH rH rH WA-TBX 008838 WA-TEX008838 * 'i > OJ H VO o 7 P H rH *H H , +> cvi *H a> hi j>33 sas? ps p3 co ! ci? O Eh 1 cm +> C cs 2 B cp =u 8 Cm J>5 PS 4-> *H P aJ 3 a? ci) -p oooin CCinvOi OJ cino cn co ooo .=t* OJ oooin oo oo CM LT\ o OJ vno oo OJ n Cax>Ov Ooooo oooin>- ooo ooo o VO g CM 1 3 4^ <3? oo oco OJ rH ttHnJSj" ne- ooooo ooooin OJ r-l ooooin o CO I--I -=t* co oooin *oh ooooin OJ ooo OJ oooo onOJ ooo CO CO oooin co o & 6*5- onx=in6n>0of- 1 o iH CO 3 *O&J- N H.*-> 1 ooo tH ol CD CIS oo oin o pH 30 oo o s1 a> g slLrH o o O MH <2 ^3- OCQ ra o lid J'xt s iO 4* CO ti5 OJ*H rH O H CO > O CO av =Sfc= Oo. *gMBH Q> H *H Va3 Cm SM CO o*OTh OS* flvo J3 cH POm <at ?>C * 1 rc-r -ci.o a 22<i5 o tn p C0m t=> w o J0m)O0 -4 Pm CM rH P*O=m> *rl or^-<a$ feO <SM3 4J J*W>m?v4-hHJC>Ij SOS3 o ih as is; ^ o co P o co iH 1 EH Ci rH rH 03. c& Q> 3 OlCOJStH pH rH m rH * ,, HI? P. f mo i s 8. 3 WA-TBX 008839 WA-TEX008839 Exhibit 6 Sheet 2 o f 2 DETAILED DISTRIBUTION OP GHEMICALS CONSUMED ESTIMATED CRUDE REFINING OPERATING EXPENSES YEAR 1962PUGET SOUND PLANT oo ct-o1 Ocu ooooooooooo O O O 0 .0 O CXI O O t--O OOOW41 oomo oow ot-- mtomrHnHci. cm CO oa mm i--? o o*-- \ I--! co VO O E* 4r->* oo oo oo r-H O o . vo ooooooooooo ooooooooooo Oo^fr--mooooogomooowoooHo cvi r-romo .=4* m 0 04 =** cvj PO 01 * . o oo o fv-O o o CO 1 oE>- cJoT -/&- 0 CO f>3 o oo o oo o oo v * S o mo CJ twO 01 o co ^t4--* *-W OO o fi * (3 Iaj I?s a> T-i Xi u il-s> CTV 4& 1$ <o3 *P*51 3' e^ q4-dt. I -ttH d o O'O' P* <3 <3 C4 ta p* O t> iH w *H CO % P VO Xi r-l CS 3> <3 COO Pc* a> o Pc* aj m HU ^ ftOfti 2 foe>O fao^2 oo m^ o 3g. 3_ f* .3 o OMH 4> d *rt + o<oof ot> <<d|oi,o0 3 4^ r-l *C5 O OS O O Jsico ca 1-4 U fO^J* mvo t-CO OVO r* 04 fO^i; .. H r-C r-4 tH r-l m i--i WA-TEX. 008840 WA-TEX008840 WA-TEX008841