Document 4aE4XO2GOEw54ZmKy1RBLmz2G
PLAINTIFF'S EXHIBIT v' TEX-40
WA-TEX009009
INDUSTRIAL. CHEMICALS ID IV ISION
11 Corporation -
f OftWi J
MORRIS TOWNSHIP CENTER| F.O. BOX 70 MORRISTOV 7, NEW J 3RSEY 07060 TEIz. <5 31) 538-S000
PU RCHASING HOUSTON -
STM DWM WCT GVT/
JUV IETS
IWK LES
July) 28, 19|6^
WKO
CIC Wti. iar
WSG
^Lirexaco',r;; Xnc .
JRusTc, Avenue]
Houston, Texas
Attention: Mr. w. G. Tailor, Manager
Purchasing Department
,
Gentlemen:
;:
//i r V
Re: Agreement Ho,. 6304
,
Effective July 1, 1969 and continuing throuch September '30,
1969 the selling price of Sulfuric Acid purchased by you under
j t.
subject, agreement .will be $27.77 per net ton and the charge for
conversion acid delivered under this agreement will be $23.145 per
net ton, both charges basis 100% H2SO4. These amounts have| been
determined in accordance with terms of agreement outlined in our
letter of agreement dated September 19, 1966 as follows:
j
Base price. Variation due to habor Rate. Variation due to Sulfur Cost
Sealing Price . Virgin Acid
$27.25 1.70
(1.18)
. $27.77
Conversion Charge $21.75 A.70
$23.45
Enclosed is our affidavit showing the average wage and the cost of Sulfur at our Anacortes Works for; 'the calendar quarter
ended June 30, 1969 and our estimated decrease in sulfur cost for
the third quartei^fi969,
P-
i
Should you have any questions pertaining to this matter,,
please do not hesitate to call upon us for clarification.
,;
-ACCEPTED: TEXACO INC '
J. .........-
'
' .Very truly your
___(' '
"" -
signedr; V.
TrrrM
-- w.'-a. TRYum^mMGm
PDRCHASINOMJEPARTMENT
. JEH/plh
l"~~ SIGHED COPY OTKJJS 5H PURCHASIHS PEPT--
-y^ramesF ."Hunter j Customer & Vendorf Acctg. .
cc Mr. E. M. Rogers, District Manager, Pacific Northwest Office
Mr. L. Fisher, Product Manager, Executive Sales Mr. P. S. May, District Manager, Houston Office
WA-TEX 009010
WA-TEX009010
t
July 17, 19*69
CG?Y ^ygSiHTTHO frou 17. 6. 7AYL08
TO %P JTT. * CfcS Lts ting
i
DATE 8-6-69
_____[___
m-TEX 009011
WA-TEX009011
o
. ,>'.v vi*:--' i>- XyX-; ' .Jt0pt*#r
/o '
J
<P S~T*1*~dj0
""*T! ' </5
FORM G- 12-S9> t400M !
*-: x-J'i`
.___ .'Tifv
z/&r&*frM^Gsrc? "^^fC
^ ^ /^~--
: msjL^
' -/
\jQ * ",- ' "-
" * * 'J^V^TV -i'i > '" ^ .>;t*
. "' T-:-,; :' -
i
,; ~ J--, 1
WA-TEX D09012
WA-TEX009012
WA-TEX009013
KA-IEX 009014
WA-TEX009014
6
seo
'Dr
WA-TEX009015
/?. .a ' &5HcSsl.tfciij*},,--'T.VSv'.Xv1
WA--TEX 009016
;
WA-TEX009016
r ' dp**
- FOAM a. 147
JS3M
-I: ^'.)A'T?t>s ."r
4^3Lvvri/-*A
CAJJ-AsL^ -tS/~
rt -------- ,, Oy;
-------------------------e----------------- f--"=-------------jC3T> "ir txjT^Jn^
/0-/I-B
i
iT s ^74
* / //? 36 6 ' / Sp<? 707
/
fia&o
L* L____
^4
St7 Aoo
50 &
o,/c7
r
6 SO?
767 f>oa y poo
A^jucr ____j 'A.-??. * / S23 fo?
JSd. 2o
6 ^<U-X?
/Z-/S./1
3 too r<>7
y OOO
3t>o OCiO-
33T 740
S5" 000
214 ?0>
-J 7o
Tvuii. &4&LL^Lu-Xzi -----
>oX 76 0
./ ii
m
6J3. 900 IfA /?? 76o
> oao
.0 007
i/O^
J4% <5.53
____2
.) 13,0
00$*
A&S '6fl6 ___< _d ^00'
PJkS-^.KJ)J..
PSC.OL OoJ.
e&u6}&Lf
/GXL
cPz?dA cAi-cA_.-4-#^i
=^ri> PO.^'dtr-
$sr 640 AS 3>oa /AY <U>o St, yoo. 3&\ .?<30
* 3 S'?!/ 7o
?(, tf DO
/ c^J> CJ
_Ai 9a 0 ____< " / S&Qf
At/ Ox> 0 :____ / 124^
0?? Zoo
< <? OoOj
>?(
A ?6(?
liA . PK
/ poo
? ?3? 760
?64>
7 ^ 6C>
S-S 7flc*
3&Jf /fl6
7&Q
<
s 3 ^jQOi
'
/ 3 777 5o7 41 1
nf 7 o~?.
y^7 * J 7/3 3<67 4
367 *
'P'iAjOJtjr )x ez*J-*~-Jh- (XudJll tsl &tku.JtXctS
4 oj-cj^x-o&*'/\Xj
AttJthzfcjo8-tfiziJb&ts
-V d/6, 477a / 3</L X/-7
57/ 20
<5/ /></
* -v'77 0.P9 4
445 fOO <
AV7 4rtO w 776
/To 7 if 4 j V.0_. 6.7/
X?? oa<^
-7/ OAO'
-r/7 76>t>
JM. 121> 76'
< t>7 os t
i. Vu&JL jtA- Ct~*jJXT~
c. y
<?.2
tP&^rk-
6/ fuji
4T</? -297
too
?3
4"yy /OC>
< s '^f'
/ ^J./X
.<0 6<?/ 2/f =2-/4T
<7/6 XAq
,o MA
Co
Jfo 9o t>
37^ 47
>' f
1 V6.7 ?4jt .r>&(/7
< V
n 77/
(, 7iS
f/7 r-s~(L .7/ 7?/ 5-74 700*
91 67 ^ ?/o 7r?=5
464 Soo SS >G<i
i/H too ' M SU>o ?A3 Soo.
>
7 ysy fc?/
n'-hUo avy
S'?!/
'c
'QaAAA-
-^4=5 jgx
'*$*.
^TT-rt^
r/-* ^oj-A
-JLitL
44
/2-U-
6W>` D /'
; * ? , ?! 0 ?*/ `J 9 36.0 5W
i . i\
i
I
i
c r>s^> >.
3? y^4>
< <2 !f?3s
/5 a?n
V4T/ s~&o 52. Oo t>
307 000
! S& 3o<Z>
ms geo j
< OS( < t 194
oltf 300 < iCr 37.
if
--y
"7 Z/.r'J? d TV < 9/9 5/7 u* 3 S?7
it ff 303
"{ti1 "
'756/ 47'7 t i*
/55 07?
i \%
WA-TEX 009017
WA-TEX009017
%
Anaeortes, Washington 98221, May 16, 1989
FORM R-1211-E `
ESTIMATED OPERATING EXPENSES
YEAR 1969
:~
AIR .MAH.
PERSONAL and CONFIDENTIAL
MEMORANDUM
Mi*. 3a Re Leramar , Houston, Texas 77052
We ai*e submitting herewith Estimated. Crude Refining Expenses, Form R-1211-E, Exhibits' 1, .2, 3 and 4.
The activities shown- on the attached statements are in
agreement with those shown in the Mid-Year Budget Request, Form' R-1259 as submitted, except Alky Acid has been reduced by $52,892 and Material by $18,4-53. No new equipment- is to start up arid none of the present equipment- is to be shut down during the year.
.The following Is a breakdownof.Expenses included under Miscellaneous Expenses
FCCU -- Credit for Steam
$ (772,552)
Sub-Total Direct Plant
$ (772,552)
Charge Steam Dept. for above item
772,552 -
Purchased Power Purchased Water.
Total SP&W
-
,289,215
. - 121,931
1 183,698
Vacation Pay
176,400 5-43^= 12-7-70*
A&S Benefits
24,95<XC
'
Telephone
10,330 >*,,
Telegraph Contributions & Donations,
2,120 200
~
0
Memberships & Subscriptions
50
Postage Traveling & Personal -
1,703 9,063
All Other Expenses
22,268
Sales Dept. - Electrical Sign & Services
4,400)
Marine Dept. Services
3,544)
Rentals
16,020
Sub Total Indirect
255,160 -m, *4*
Grand Total Miscellaneous Expense
Included in Material" Operating is an estimate of $6,58SHror 1
Printing & Stationery and excluded from Material Operating is an estimate of $2,100 for Hydrogen which has been included with Chemicals.
WA-TEX 009018
WA-TEX009018
V '
.Mr, J. R, Jammer
-2
,, Jjw.y
2'
5-15-69
Labor costs are based on the following manpower:
Ho, Men
Calendar personnel & Other Staff Construction & Outside Charges
Plant Expense - Form R-1259 Total Labor
Less s "Vacation Pay A&S Benefits
Construction & Outside Labor Distributed on Form R-1211-E as Labor
6
4
261
2-7/
.. . Cost
'' `-'J* ' - * JO -Y 26/200
S&
176,400 24,95 26.200
2,3,45,165
The following is a breakdown of the component costs used in. pricing out steam produced from C.O. and waste heat boilers*
M Lbs. Steam BTTJ's/Lb. MM BTC's
Total Steam Cost Basis. Unit Credit for Steam
Cost
Previous
Report
Component Costs: Labor - ' .......
Material Contract Work Fuel Bbls. Fuel Cost Transfers, of Steam Transfers from Power Transfers from Water
FC.CU
2.359.000
1,318
3.109.000 /248,489
$ 772,552
--^30,298. ........54,079
2,858 341,660" # 445,685 ( 19,391)
39,168 19,855 7?=gy^gg>-7ggfa/<3
GVC-XKC
,&RL(2)
JFF(Stat. Refg.)
Attachments
ARP WPB
G. V. CARROLL
WA-TBX 009019
WA-TEX009019
\
I 04
ooooooooo H 0.00000000 cd OVT\SNOOOOC^
4-> O
C7\UONO>OM^OMT\t--
co com co co co
r"f pi
K
o
"> ^ N. \\ >v s.
S': 5o
OooOoOoOoOoOoOoOoO oMfNt>-t^-o.o-o.o as
04 04 mcoOroNt---ITvC*c^o
o
o s V s\
o o o
Oo Oo Oo
o oo
o o
CS Pk
M
CO
O O <M O VO CO
C<MO
H
aoo
O O 04 !>---ITi
*k k k
ctvoj m
o VO LTV
ooo
OOGI S- -- LT\
<% H, . 30. 04 ON 5T VO, r-f
o o
H O no
H^
oo *>
tr\ <o
ooooooooooo o ir\o
4> g
voo om omocootr\op-foo ovo ooooocoo o.rvvoovoa
9) . ^ ^ . V , C l Ok Ok Ok k . Oi
n *v
VO 04 O p-rcrvco oco 0-=3*-=3- 3--mco
r- COCT\r-i CT\0 m CO --
OJ5t` 04
3.
cvj OJ vo ^ 3.%; $ $>
% * V * 'A =- ^ "
3j=f e<r!
ooooooooo
-p ooooooooo
-=4- OWOVO^f J=f mvo r-i
Ok *k Ok
O* t Ok e* Ok
o oud- s-Qtnooo a-v
a trvo ova o
mvo oj Ik Ok Ok -co^r - oj m
S&S oooi. sA^socpS^sdowSaapoo oo.ivooo
Ok \ ^ Ok. *V Ok k -(M '^3* CO ^>Ovrp cn 04 CM'OI
...............'. *% ooooo
_o o o o o
j^co miTMAin Ok Ck k k <k
_s_cuwtnufartnsin
5 |s|
oo x>
Ok
ocu
ooo ooo
30 -=3* -=3" Ok c\ o\
a irv=t*
?
0.0000
ouvnooo
ooo
<M
oo oo oo oo oo oo
CO o
CVJ crv
Ok oy Ok o Ck Ok
r-f CO vo mooco
vo mcom-* m
m cvj comr-j oo
TO
o
o LTV
K
a> ! S3 oj 3I'-. |
. JP'fcM*!?'
- Pi cu q
mh
to h
o
in -dpm
S3 flrlrl (D U)
o fqwg f. c
<? -->?PQ -g'lJ
&S<
_
S?
r-1---' O (Su
t=?. C3 >3^ CM
oa o o i-j +
> O 4^>
og
ffi 4C->> r<-di
. <3> P4
r- Sh
H *H
-P
OR^o
rtl
: 49 t8 * "H
ra +9 pli nd
So *
StftQH
r-J CVJ 0043- irvvo t--co CTvO i-J OS 0043jH H H ri H
23 0$
> S3-93-
rl g
t0j)t4)1 fOfl O
49 13 U C 0} fj Ei <r- S(HHVl
oo
Q< S3 S3 rj O I-J M O
-j oj co.-=J-
WA-TEX 009020
j sGj7. (0-aE)ES 5-16-69 jFF(Stat. Refg,)
WA-TEX009020
S
m crwo
CO VO'CM LOCO -i-2
O Z> CTiCO TO -TvlTvOV O OJ <SKM
R-1211-E
Exhibit H
MATERIAL, MISCELLANEOUS EXPENSE AND FUEL CONSUMED
ESTIMATED OPERATING EXPENSES YEAR 1969-
PUGET'SOUND PLANT_______________
TO
*0 TO
GO>TrOt O
TO TO *TTOO
O jm
*&
03 to
CM *H XI
TO O
TO O4 -i
(tf*H 3
e> ft pm
s
rO-4 OF-* 1
P-* <u-
TO -pTcO; b3 TO H WO,
0 ft n-i
O ft ft
F* - ?H* CO TOO' fOt f>4i.TfOt-'
TO ft
Ofc*
FOM.-T*-O0-
fTTtOO fTOtO
TO r. __ 5, M. W5IE^9 fTC^OtQ.^fTOOtW5^P3-*:H'OTrO*
53
E~* O E-
f
C5
ri
.i-l-m cu ro-TO* mu? t--co o\ohoj co-ro- r. ' *v,t* .
LO
Ci?
E-f
i
OJ
&--
CO
p5*
3
O & i;
0 t-3! *"?
f;r'%
WA-TEX 009021
WA-TEX009021
ft
4
T , eu HW
I-1
(MHO H
0I5 HPH
_ rO 4^
S *H <l> 3 ic
11 10.*
pH. H
. I-* G?
O.
P* H CJ ,S lO?,
O O
o o
> o
co
oQ
oo
.-=3* **
CUfc
CU ON
on o
o O CO
o o t--
ON *
1 \
-CU , vo in
CO
o CU.
o
o *\
CO. H
oo oo *rtn
*>
ONCO . t--CU
rt
o o vo
"\
vo - rH
VtOo
.o o
to stf-
V
t-- VQ
CO
=r
t-i. o
vo.
to
*=5-V
ON
--
a
'CQ' . Oh
^5
P>
O5 O* vo
u=v
vo
oV
r--t
o o to
v
to
CO y&
o o LfN
CO CU
. CO CU. * in
X.
vo LCN ON
* CO ON
J=t
X
rH
ocd
H
s 09 AS O 0) I "C . o-|f. jA^I-
co
rO 03
ca.
bl CQ
O
CQ
C2 a A A EQ
o .,B+ *
BO E-*
_ lA D
5
' 1 03
oa
<PU .
03 I
1 45
H +>
cm
cd to ra sa -- <9
3O <&.
a* *4
CIU
|A0-PT>-!
t <rt B
T * -rf SS
r-St C*U
to
o
%4
tsj
xj
i cd
j5>rH r-i P-
6eOg hOs A. ioF-lj
c;
?
d o CO ca C--J3
l?B . J? f* o j<a8 CmO_O Ca;-
feh cd
P i 'O.-H rt-+>
p ca
rH
CM GQ
S
r"i-
P->
B
* r+Ua>i oI
Ph 03v> O
E
SgS^JoC rc-ai
^ }25
Bpi- tok.
vri <
*CoJ {>0.
CQ' ixj
OC
t..
i-i fii cO^t- ITY4P t>-CO CTvCJ rrl AJ
" . T--1 ?H l--l
i
Eh
P4
WA-TEX 009022
a.
.< ,
WA-TEX009022
gg
Eh O O3 Eh aj
OO
oo
C--VO vor-T c-oj
OU)Os)-O(0OOO
- o ir\o CAO t--o o
OJ lT\C5M>-trM>-Ln>-HrH
oj t-lojW'crJtf^tnc'J oj
cocoinn .=a-
hh
"cso OJ
t-- *
o rH
Ov
o<rt> Cs
aj- o
0\0 t-- CO
** 9\
tn ro
oo oo VO OO
* CVI
r-H 0*\
o o CTn
pH
o
o VO
V ISCVJ
Oi E-j A*
Tl
g
e H=c co
*5
K3?
o o
CVJ OJ
o o.
O
oO cr\ o\
V VO vo
o o
OJ tsuo
o 0 01
\
'8
-=d* **
* CVI
o o o
V
in
*--t
m CO
si=i,
to
CO ,Q
CO
(co
c 0
*-4
.3
co 09 ,0
o ,o
&s
3.7
MS
o E- -P as 1
^ 09
g d
09
pH-1-5 O at i -
C O tt> +>
.& t* -P>
X> tH ITmJpP cvi i at
f
ctf
O I ^spH .O
`,1
N
X
H
O
(1)
O CO
B
cts
pH O 2
.5*
Df--8t i_-OCH OES
St a P-< H
CCS POO Cl
H <5
tS-P . O 09.CVJ
C pH XOQ .=H4b CCtJ
Or4
-4=>
J4-ZS
O
lf\ o
e 9
Q> to o
.*&
> P- CV
CO ss
o O *|H c rH
f
S3? US O Si 0$
SBB
hso
Os
5cstt;
wO "w>s
ZJ csC -O
r-H OJ
IT'.VD t^CO CTl O H OJ
$-*
PI
TOTAL
4a->t
** Oi <cwa'
en
;pH-
. e>s s*"a- Pp5 cH"**
'll
WA--TEX 009023
WA-TEX009023
f r--l . CU CU Pi H O
I 4* Ch*HH __*
O S *c. &o O W <d
ptj P-I
X CQ.5 w w.-
I
c5 o`E
rH -P I cd. C I p cd I
EO- HP, I|
OOH
O O O OO O
OIh H fc--o O-i--j O OO O
COCo t"- tn,H CO in ON OJ ON CU
-X
''V V %
* * * *\
Woo r<v>o vo o on >-oj vo
o^r-i cncominvocovqoj oj
qo cm o t--vo i>- in
cCoU . vcon CO oco
* m,
in rH ^ rH
cn
* h VO i--{
as vo
> in t--
ooooooooooo o rncn
000000000 0,0
o
oco cno\onvo t--c^o cu in o
o
cd -P*S vo cnvo nt--vo o ipn-iso
oncv)
O.P-I o H.NO incnb-OJo>H cvi cn rH ON;
E-* CO CU --! in CVI OJ - rH
ON iH
SH.-P
-X<PJp..( OCoQ
o
0o0o0oo0o.0o0o0o0o0
o o
o o
cuvo1 irv*1=t**i-oj\ c- ^Xoo*Vr-*i\cow\ r-i n
ov trv crv m to oo c-vo vo.
_vVOnmof EV'nfH illiV 'vo
%
*0 <D
cCdQv 0P-)j 1|
J3 -P 1 o cd I
P-4
T5 0>
03 Sh
cd a>
Xo3. o3S
JU P-.
es
a*
>*v N- > V X N` S'N N
N`s-
ooooooooooo ooooooooooo vo o cn^j- n cn oj s? inn in
oj>^* O*VMno cvj cu ih
CU CO r-i r-i *H
\n n. s s \ ^
oooooooooo
oooooooooo
CO CM O H rH cn sj- o t---st o
*%%%
o VCUncO CXI^J- rH tHCO CVI
cn eui? rH
ih o--n
oo st JON in
% o o cn ' v CO
rrHH
O O ON
iO--N1 ,-
cn
ooooooooooo ooooooooo 0.0 -=^* o in o m-sd- co cn p cn in
cnco O? ONOVO ONCO cTccT rH
ON-=J- CO Os Cn Cn cn rH
on rH
o
oin
, 1?-s.OJ
.cn .vo
cn
?s*1
.o
vo ^
-cn; .c--
rH cn ON
in H on
v . -ON
vo
in
ON
in co vo
ON CO cn
in
ON O
vvoov
CO
ooooooooooo ooooooooooo vacovo onr-onncoo.poco
rHVO vo tninvQ t--VO ONVDOO
m H rH ON.
VO
cn
o o St
H rH VO
-=d' in
CM in
st st ON
m vo vo
..a>
3 o *h Ss;
w &
oH
&
O c: o
HO
fcOrM
-P *H <U
C rH
cd ESJ
EJ 33 S
N O O Cd
Cl H -H- H <D hO
o t.-P In C eg. Q> >5 OJ -P <ri
B ri jH O p,
&^
P*W
` CQ O O 'rH P
JD
o
o
o
PL,
cd
o
rH
Pj
1
> o o a>
H o a>
rH cn cn.=J- invo c^-co cso rH
Ih O E-*
-p & cd rH
* PH
a> Cj PH h
* *PS
CQ h-i
H
C O
WA-TBX 009024
WA-TEX009024
s>
CM i> rH Pi <W*
c'It.t4> 4 O CM _ 43
sSjic 0fa)o
<3>:fr< ctf
^\
j=i- LTMTirH CO CO
-=3* CT\ -l COCO
o>o co o>o
t-- CM
a*
4-> co^) CX\rH CO CTv
O vo vo co co^r i-l
E- VO OO OJ i-H VO
VCi CA
:a
. P* i--11--i oj o'.cn vo _
. CD .4-4
.t=o)-ctv--) LtrT\viCoO^d.O-
0 a\ ^
. ttj
* ** * *\ *\
V
VO CO CO CVI.OY OJ rr
vo ostrv CO $
rH. CM , ^
O vo rH O O rH
-- .
O, O O <7\ CO O
-ee-.
Pf
LT\ CO
Lf> >
C7\ CO
O'
vo rH t--
O O O
i.. CD
o
N CO
icT
O
O O
ov CTv O. O
PU rH *
-eo- .
-/^-
cn^J-co t-i CTi
O CO VO lO CM
0 VO CO CO CV1 tJO
CO ^
V V
CD D--t*-VO OV04
44 UTUT\ CO rH t-4
CO VO CO.
LT\
CQ Ph ju
rH CD CD
.O
S3 O. rH
OP4 44
P-) 02
&
P04
4>
Js 44
o PI
g44 OS O
02
53 rQ
ffi-O 1 4 O' O
o
H * 64 V
P* -F>
rH rH XoI JoC oPh
CQ <H PI
0>
pPh
O
PPh
3
Oh
3
P-i
441
Q
H c3 O
If
CD <D > 44> O S P-* J3
o. <o-
J4 4^
C. C 0> CD
ss
0P2* CpD4
oo
> H IcH
|4 -P 09 03
Ctf P? .
o
co vo OJ vo
CO rH CU-=d" COCO
CT\ >*
' voon vo
ra cq
rH H
<PD-t CPD*
Ph ^
AS
0> . P
H
T3
CD
_ *
aks
CD CD
P-4 P^
cH O
P
CD
PH CD
43
CQ
H rH
i-H
44 iH
S3
CD
E CD
gPS* bPD*
0 03
43
rOHS O
SO3 r>Hs
tH 43
4> 44
*VrJI o2 0
<0
JOs;
44a43>
* S123:
W Oo oo ooco CO 09.
*o
CM CD
O COD
'Sa x<d
3 *CS
CD S3 5
E
Q>
cd CPD<H
iH
rt
-
C CO
o
*o *>CO
wa> w5s<u aS O
43 O O 03
4>o n
OCO 0
4aP4s4 03 w<oD
SOO3 <CO4D> *H
*&g:
ntf
O C p4
P+ 5E$
CD
&
as
CJ rH
CaQs m CO*
43 cq OJ
CD-ee-
cPharcH>-
p- 53 43
=*
WA-TEX 009025
(STAT-REPG)m
s. i
WA-TEX009025
T E;2 A C ... ,<< ' `
Anacortes, Washington 98221, May 16, 196.9
FORM R-1211-E
ESTIMATED OPERATING EXPENSES
OT3TTS55
'
AIR MAID
PERSONAE AND CONFIDENTIAL
MEMORANDUM
Mr*
R. Lemmar
Houston, Texas 77052
We are submitting herewith Estimated Crude Refining Expenses, Form. R-1211-E, Exhibits 1, 2, 3 and 4.
The activities shown-.on the attached statements are in agreement with those shown In the Mid-Year Budget Request,. Form' R-1259 as submitted, except Alky Acid has been reduced by $52,892 and Material by $18,453* No new equipment- is to start up and none of the present equipment is to be shut down during the year*
.The following is a breakdown of Expenses included under Miscellaneous Expenses
FCCU - Credit for Steam
Sub-Total Direct Plant
Charge Steam Dept, for above item
Purchased Power
Purchased Water.
,.
Total SP&W
Vacation Pay
A?;3 Benefits
Telephone
Telegraph
Contributions & Donations
Memberships & Subscriptions
Postage
Traveling & Personal
All Other Expenses
Sales Dept. - Electrical Sign & Services
Marine Dept. Services
Rentals
Sub Total Indirect
Grand Total Miscellaneous Expense
(772,55^)
772,552 289,215 121,931
176,400 24,950 10,330 2,120 200 50 1*703 9*063 22,268 4,400) 3*544) 16,020
$ (772*552) 1,183,698
255*160 $ 6bb,306
Included In. Material Operating Is an estimate of $6,100 for
Printing & Stationery and excluded from Material Operating is an estimate of $2,100 for Hydrogen which has been included with Chemicals
Jl>.
r
1*I
i
i* l *
,3
s? % 8
i
I I
WA--TEX 009026
WA-TEX009026
s ;V
*
,Mr..-J R.
2
labor costs are based on the PplioifciJ*g maij^ip^er s;.
`i
Ho^-Mefr : ti. , -Post
Calendar Personnel & Other Staff Construction & Outside Charges Plant Expense - Perm R-1259
Total Labor Less: Vacation Pay
A&S Benefits
Construction & Outside Labor Distributed on Form R-1211-E as Labor
6,
4
261
;0
26,200 2:,346,515
176,400 24,950 26,200
$ '2,145, 3L65
The following is. a breakdown of the component costs used in pricing out steam produced from C.O. and waste heat boilers:
PCCTJ
M Lbs. Steam BTU's/Lb.
MM BTC*3 Total Steam Cost Basis Credit for Steam
Unit
Cost
Previous
Report
2,359,OOO 1,318
3,109,000
.248,489 $ 772,552
1
Component Costs: Labor
1 Material
Contract Work
Fuel Bbls.
Fuel Cost
{ Transfers, of Steam Transfers from Power
Transfers from Water
230,298
54,079 2,858
341,660 445,685 ( 19,391)
39,168 19,855 $ 772*552
i Signodt <3. V. GARROLS
!
G, V. CARROLL f
v GuyVoC-IKG
3JFRFL stat Refg.)
Attachments
ARP WPB
%
i
!
WA-TEX 009027 .
WA-TEX009027
?
OJ w
PLANT LABOR AND CONTRACT WORK
ESTIMATED OPERATING EXPENSES YEAR 1969-
PUGET SOUN 'D PLANT
_
ooooooooo ooooooooo. ctf OMf\|ShOOOOO> 4-3 O os cm o\o\crv s-osLn>E-J OS POOS PO CO fO HH
*o
04-3 ooooooooo ooooooooo
u 1
rt
OMn^^-o.o o.o os
OJcuO-c-Or-vO-OO- M^t-fc--mot^o
o
o OOO O
o o<\
O O Oo \ oo o
O o
*
mt*-- rH
O O CM CM
O VO CO rH
OO
ooo O O OJ S-- fc--- in
o* Ofc *
3NWON
O VO LT\
O O'O
O O <M >-t--ir\
o
do
cu\
o\
Sj- VO H
ooo oiH.
no
cd o4-3 I
i
E-*|
OOOOOOOOOOO O Lf\0
OOOOOOOOOOO O VO O
VO OS ON CO m--t O VO OCOCO LOO VO
0\ ** O* . . c\ . ov o* V ev O* , <<
C*
VO CM O H OS.CO o CO OiJ-^t S-.CACO
cH enONH OSO CJNOOt--
Ol Wri H
CM
tM>-=o *ivCoJ
O
&
CO in
o
oCM\ % o CM CM O O O
pH VO CO
in
s n in
CM
OOOOOOOOO
1 OOOOOOOOO CT\VO VO^f^- CT\VO rH vOoOcnJo4N- NHOwoPOiHO mCO NCJ\
o tno OVD O D\VO OJ
>> v ot _ T-CO-rf:-- CM OS
vion
cinrv
os
o o
ooooo ooooo
CM O CM VO CM VO
% n ^ >
Pi
-&$
CM CM
^ CO CO OS CO CM CM H H H
O
FQ <=*!
tooo o
CVJ
ooo O Oo 30-=j"^t*
'% mHsr*
O CM CO S' H H
o
coo Ct o
a
o o VQ
CO o
pH
o Lpino o o
o o-o rH coin
CM .
DO rtH
OS
3
0)
S
O 0.00000 o oooooo O CO o r-f-icr CM OS
O) k k t^
VO rHCOVO OSCOCO CM VO OSCOOSr-4 0\ t-- OSCM COOScr-5 PO
CM CO pH CM CM
Q> -t
aprHS MO p7>
A* W<tt <2!St\CI fSrf S o rata
^33 g
H>--< o A
ca
o-
>? ca o_--))++>
s= p.Jid4
Pooq
-H Sg
b tStOo O a(3H ? Jm3: PM
t? Pi P. H O -a; M 03 PS
TO
O
Oto
so
rH KM
>
O o
H
r* g P*
H r-l 4-3
O f=J . O
!
+C>J
rcja
eg
Q> *H
f ra +s Pn TS
i! Scar ^o CQ
t-J cvJ <r>Jd- irwo t--cO crvO r-J cvi cn^ti--i i--I H H i--I
> sS~l- ax
tf-Hrt fi ca
*ae>J <t> raaxra 4^ 'CJ 'CJ 3 ca ra rs -ri
(BOO
5^0
CJ
WA-TEX 009028
^ *-
WA-TEX009028
R-1211-1I I
E x h ib it
MATERIAL, MISCELLANEOUS EXPENSE AND FUEL CONSUMED
ESTIMATED OPERATING EXPENSES YEAR 196,9-
PUGET-SOUND PLANT
_____ _
TO
TO 45
H *O=*
to e
4O5 *=J
=h-go
s SO3
to
tolo
t2GjT*
m
r<HD tH *4C5*
CO
ooo CM H i--1 CM CO i-H CTvCM t-T o ino CM CM
O
VO. O O CO
CO CM
O <c--ryI
v*
-it=n--* .
Vo=J* vCcoOo*%
o CM co in
ra ca
n)rhPQQ
1a-s5 *0O +5.
Eh co
CTnO rH in co c-- o-coco
CT\ COCM j=J*
CM
t--CM CT\ o CM CM CM CM CT\ CO in rH CM
to
TO
mCM
in
*y
CM
DO O
O rl H
?0or-*T\ ocOm*
i--4
t--
O
CO r--I
-TO* oo^
DCO DCO
*VO> norv-oi*
^ CM
CO CO co
t--V
CM -TO"
>-vo ^=r
r^CTyOV
-h in*% o* D3nvoo po
t--
CM CO
V\ vo.
voo
MCOO ncr\vo nvo rH
*\ n. *1,
3>J-cconiinn
^rH CM
voo
CO
vo vo vo
OOt--OOOOOO. 0.0 TO O.OCTsOOOOOOOO
45 lAHCU^i-JtO covo C?\ ov EOh fOC--CM HCO ovo o in
4-HOCMHCMCMCMin rH
o\
CO
rcionr-\
TO
4T?*-OH54
4CH5
O O t-O O O O .CTvO <D
O O
OOO OOO
CD O
O O
>-o/o
s\ o
innoinno covo.ro- a\o^
CM
tON CO,
cot-- t-.ro*-TO- sooifv 4-HinHHHCMCMlA
MoMv'cooi--dinIv
in CO
ro*
oo o o o ooo o o o in ino o
v, *v
invo co covo
. ooo
=3"
n
ro*
TO vo
tnawq D
CO VO'CM O
noo t-- 45 v n
S3 D oven
to n inav
os ^
rofCM
cm
M
vo__k
> M CO|
IkMHCVIJI
TO
rcS to TOO rTHO *T0O PS=3t TO O TO
^ 0 a)
PH -0H ,SP3
TO O' Ej ctf rl p Ph
TO TO 4T5O
>
- s>
OH ho.itf TO S3 rH TO. p3 'rl S N TO TO 4-5 fQ
oTO
TO 45 ttj TO
TO
45
Em
rl r*H O rH TO
S3 rP rl rO &D
O Q 45 Q JM S3
-----------------*
*45 nH
rH *rl *H O
4TT5OO
TO
.
JH
CO-TOO P-t ITTOO
_ rH
O _
TEOS> i-HT4O5^**0op,H^cc3O Jc8S
pc, PO^-OTO'-TrHO W>?C4Q3 pP3H CCQQ
4TT5OO
<M ^
4rcH5j
O EH
g'S
SO tH
Eh
rH CM CO-=3* inVO t-CO CTi O i--f CM CO-TO*. in
rH rH rH
rH
Pm
EhEh f3 CO r .o !>
WA-TBX 009029
WA-TEX009029
-- ^rr
I O ' H
O O
c
o
J--I d 1--I
V*
t-i
vo.
OJ
%
CO
3
o >~
P-J. r*
c a$ 4*
>a HIP
I to?
oo oo =J" o
oo
oo
-=J* l
OJ*
CV1' O'.
ov aot*
o .O CO
o O IT--
CJ9%\ . &S-
v.stof*** ifcn^--\
co
i
o o OJ
o oo o oo o
V
CO OVCO
o . C--<M
i--i
o
voo vo>
H
VO LO tn * E"-
CO
-=J*
vo
in
,o
o o
o\ Ht--
cs S3
o
OQ cjJ Ph
>5
H 4->; S3 j|
O:
o.
vo
' vLoTV
o
oo in o o co* vo.
o o in co
cvj
co
oF *
in
VO tonv
\ CO cr\ -ad"
o o H
JB o
'S3 H O l-P S
.TO
,Q CZ2
02 S3
C a 43 ca
o o ^ IP &
* t CQ* OP t*
&s
E- 1
au> -p>
S3 I
*
I
*2.
J-3
0)
gj into d C
o CM
r-l *
ua
H-l
-p a> #cj
3^
+ tsi
o
I
<tf dtf Httl- P foj
oa o Pt *--* Ph O O I (-1
i a fl O tact-fi
O^H. C3 co o c.
i-l tS
ar
feih`
s 4^ _,
ca tM
rt^?i, X
CO \ r-i . i r-4 I
:p po .cts
45 tr\ H.4J S +p.a> o ta o o S^-Ct-I ta:o a
S 3 h 0 .
Et PO T3
{=> 0`S! S2I KI
o fl
=C..af o
Hi 03 c<^4*..tnv6 t--co cr^o h oj
e?.
03 * 1
tJtk'
WA-TBX 009030
WA-TEX009030
Ia 'PTI_H___cu HHVi iWH HO
PI4 *hP Cl feWCQ
Ej
43
SOB-f oi3
E-* -=C
oo oo b-VD
VO r-i t*-- 04
o'x>o.=t-omooo oinocnoNOOO CM ITNCTat--lT\t--tOr-i t--4
OJ JS-CU-2^* OMTUTNCU CVJ
OD OntAH
-=!*-
HH
-i- o
ONO
t--po oo
in
oo oo vo oo
* *v
^=J* OJ
H ON
o oo\
o o
VO *>
N* 04
O o o>
oo CM
fc*O rOHN cr\. On
*
ON in
o ocrs
o o t--
* OJ
E-- in
O OO
o
OJ
oo CM J-J.
o o
o o
=4* o
**
oT m
d ca
o i-3
&- 02
8 d *Q 02
I*
o ,0
uc o
07 E-4
^ rO 03 i-4 ca a
e 1 rH-h4
H i-4
J3 02 0> Cj 8
*&4 o1
t0t>J
1
P02 WG 4h3ItSH3
o
a> _
,,
4-4 O
Fun^-P- E I <H
3*?
4P CM l ed 03 aJ ,, Fh * O I hH^HRO 13
F,NHf4 O O 8 *--i O
.&S j o jx; oo cbc
>a HhH
at CO O d
- BC r-H 0,cin <D
-t ttf +s Ori I Tip S &0
c o mcvi oa^teps-ip <n o ps o
l-a
{>3 1 -H
1 B O Od tj
V I HW > PjpLi d'CH'O'O
<hoX --cdyaj jojTSQrdP&Po -onj sk<og oqk
g o.
E-)
3<sl
r?IH
I CM CO-si' tnvo E^-CO ONO pH CM jPO >
H H t--I
WA-TBX 009031
i
!
WA-TEX009031
smvi,
FORM R-I211-E
Exhibit I? Page 1 o f 2
s t e a m ; POWER & WATER EXPENSES '
ESTIMATED OPERATING EXPENSES YEAR l$ S $' PUGET SOUND PLANT
Hai -AP]i
P ti I O HI Bn Ph I
O O *"l 00=j- O O 0,000
OlH H C*--o o.iH .o oo o
crxo t-- trXf-H co m crv cvj cts cj
^
n o
OJOO fc^-POOVO O CTVfc--OJVO COrH COCO LT\ tnVO OO VO 04 OJ qp cu o .at t--vo t>- tn S.N ^
rH
oo CVI CO
* tr\ -=d-
vo
. vCoO
OCO CO
v.Oos >
ooooooooooo o coco
ooooooooooo o e--tf
cd.is
-P.*8
OCO COCTv mvo --L"--O. CVJ LTV vo covq int--vo O int-b-o
o tA
OJ CU k *
C?\CU
0,P-i E-i CQ
O r-t ---O tnooc^oj CT\fi OJ
OJ 1-i irvOJ CU
fj
CVJ rHCJ>
t-- CTm-M
Jh.-P
On 09
-p,o o
ooooooooooo ooooooooooo OJ VO LT\-=J- CU t--COi--JOO rH LTS
in crlco in on
vooiokhov
tAo
vvoovo
co
OJ
o o Os ir\
.CU .00. so;
V
,o . .LTY
OJ CO o
v
OJ ajvo
'CJ
09 ,
CQ, * I
jcGd.x-p<o|i .o.oS 1
s*1
ooooooooooo ooooooooooo vo o <o-ar inoocviaj* minin CVJ A=t OMOv C7\ CVI CU CM POH r--I H
o o CM CO
Ct--O CaOv
OJ ft
d>
CQ 0Fh9
-oO. &oB
Sa pm C3 PM
0 0.00000000 oooooooooo_ CO CUO Hrl CVI.-aT o ih-sh o
Q VH ACO
rri c-t CO -OJ
ctt ca. HH
m
ooooooooooo ooooooooo 0.0
o loo in-at-coojocuin
coccToj CTiOVO alco OoOH
CTv=d-CO C?V CVI CVJ CVI r-i
OS r-i
o o crv \ OY; fi cvi
o o LTV lA ov D--
t_n in I--I ft CO CU
voa\ `on co CU
ianv
in os
in o
>
CO vo
vo vo
CO
ooooooooooo ooooooooooo vooovo ovt-- CMntno coco
fivo VO LTUTnVjO c--vo OvVOCO
J>~. rOCrVt} NHON
VO.
o o -=*
ri
vHo
-=Jin as
CU
m
CO vo.
vo
rl U
s . CD
P2 Ph O CO H O <fi
rri <X>
> HH
C cd
ca
-P OS
PZ
cSM
i-t PM
h5 -a;
N O O etf
--l
g
H tt> bp
"H
O U -P HS JU cf
O
<8 O
EH
<D CD
S H pH O O. _ 0)
1-5
SM 6-
_
r-i
cd -P
.E>>i >U3
P)CO S Hff*l
a:
em
PM *rM
S
; CD O O (t) pH >J3
5Q Cd
o
p
(=1 p* PM O
E-* CO Hi C5
.<u -
co
p S3
pH CU OO^J- tTSSO t-co OS O pi pH pH
OJ i--1
<o-=jrM r-i
in *--i
1-3
A
V
VJA-TEX 009032
i
\
l
WA-TEX009032
ft- /
ri
ri--HI. OJ
CVJ t> rH.i-H
1> O
OS -P *H CVJ
oS53;hixcH <<hDoo
feWPH '
cinriHAHcnCmVJ
co. c^-
H c^o oj cr>o cvj
ai
v "i n *i
%
-P COVO OVrH CVJ Cn
EOh
VO vo CO CVJ=jVO CO OJ c--1 VO
I--1
o\
. to . CD
1--1 I--I CVJ O.co -=d* t-- tnoo. o
voo
.p co oj tnvo-^d*
M
*y *v > v VO CO CVJ CVJ.OY
Cvj'
vo o.in CO
CVJ -
ign>
`O .O
m os
M
Q>|
^I
CVJV rH
coV
0. ON
CO
CoO\
Ph|
rH
rH
CO*=J- COHO\ CVJ
O CVJVO 10 04 --
B as
vo oo co cvj in v y
o\
V
Q> t--J>-VO ov o\ CVJ
-P tntncor-H c-- cr\
CQ vo co.
irv -sd*
CQ 5^ to
rH 0> O
C3 CD ^ -P
O ?H-P O Ct
<*H
-P S3
-fQQJ .OO t COQ
,0 o
*H
tI
5U ^2 -C ^ -P rH rH O O Q>
.CQ O G> ^ ^
*rl ^ C$ JD p -P
#=* pc< P-i O-* O
3 8
g
Eh-.-
o vo
I--1 oo
H
VO
rOD=H&-- O
VO
vo CVJ
LTV VO CVJ
CQ & j-q,
C*5
-P-P-P CQ CQ CQ
OO O ooo
B a$
to Q>
tQo>
. <D ^ P
P O td-
CO PVi
Jst O covo CVJVO
O? rH
cvj
coco
CQ (ft
I--1 I--1 CD CD
o
o o
a-a
CT\
s
OO OO O O
*
%
fci to
CD Q> .P
O A* 3: co L
POO cdl . csfp p
1C c <D <D ;S H Q> <D PO4 PO. ,J=4>f3r-H MCl
|p P 03 03 K3.
ON.
vCoO vo
CQ rH
<ttooD
a-
TD CD CQ rO 05 U> Q> to to rH O
S0***CH
Q)
^ ,9Q? CQ *H rH
f--1 P T-J c3 CD B <D
bO OJ h & <d
X! rH O Cd 2 >* O rH
pr1 ^-p
*h n *c5 o
'T* <D
O ^3 52J P
W_ Oo oo oco o CO CQ ^ xs
<*H <D O <
--X C <l> oj s
C5 O g
aJ 'O
<D
P.Q-rH* cd *CJ * p no
^O cJ -*co
JS: -Jd w *-i as O
O O CQ -P O 09 OCO Q> Cd O ^ MK -P *ts <D. oC CD d O O *1-1
a> &
>0
K
o a p,
p.
cd 0 CJ. rH
CQ CO <d 03 * ,3 03 OJ
<D-eO-i rH * CQ C >a
pt ,0
CD.
E-* =c CU CO
hO&ObO cla>* > c>t* .*
5j R
iJ
WA-TEX 009033
! v.
y'A
fc|:>
fen ts: f"
$'
WA-TEX009033