exhibit 9 · 2014. 6. 11. · exhibit 9.52. mean: 0.961 mmdth. median: 0.957 mmdth. normal case:...

Exhibit 9.01

Exhibit 9.02

Exhibit 9.03

Exhibit 9.04

Exhibit 9.05

Exhibit 9.06

Exhibit 9.07

Exhibit 9.08

Exhibit 9.09

Exhibit 9.10

Exhibit 9.11

Exhibit 9.12

Exhibit 9.13

Exhibit 9.14

Exhibit 9.15

Exhibit 9.16

Exhibit 9.17

Exhibit 9.18

Exhibit 9.19

Exhibit 9.20

Exhibit 9.21

Exhibit 9.22

Exhibit 9.23

Exhibit 9.24

Exhibit 9.25

Exhibit 9.26

Exhibit 9.27

Exhibit 9.28

Exhibit 9.29

Exhibit 9.30

Exhibit 9.31

Exhibit 9.32

Exhibit 9.33

Exhibit 9.34

Exhibit 9.35

Exhibit 9.36

Exhibit 9.37

Mean: 112.28 MMDthMedian: 112.35 MMDthNormal Case: 111.75 MMDth

Exhibit 9.38

Exhibit 9.39

Exhibit 9.40

Exhibit 9.41

Exhibit 9.42

Exhibit 9.43

Exhibit 9.44

Exhibit 9.45

Exhibit 9.46

Exhibit 9.47

Exhibit 9.48

Exhibit 9.49

Exhibit 9.50

Mean: 5570.37 HDDMedian: 5579.16 HDDNormal Case: 5535.27 HDD

0.000

200.000

400.000

600.000

800.000

1000.000

1200.000

1400.000

1

Spot

Peaking Purchase

Cost-of-service

Aquifers

Baseload Purchase

Clay Basin

Ryckman Storage

2014 - 2015 Sources for Peak Day1.285 MMDth

Exhibit 9.51

Exhibit 9.52

Mean: 0.961 MMDthMedian: 0.957 MMDthNormal Case: 0.693 MMDth

Exhibit 9.53

Exhibit 9.54

Exhibit 9.55

Exhibit 9.56

Exhibit 9.57

Exhibit 9.58

Exhibit 9.59

Exhibit 9.60

Exhibit 9.61

Exhibit 9.62

Exhibit 9.63

Exhibit 9.64

Exhibit 9.65

Mean: 44.43 MMDthMedian: 44.44 MMDthNormal Case: 43.22 MMDth

Monthly Gas Purchase Distribution2014 Plan Year

Scenario 1001 : 1705 DrawsMMDth

year month mean max p95 p90 med p10 p5 min

2014 6 0.02 0.16 0.12 0.07 0.00 0.00 0.00 0.002014 7 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.002014 8 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.002014 9 0.19 2.18 0.58 0.42 0.12 0.00 0.00 0.002014 10 3.18 6.66 4.65 4.41 3.21 2.03 1.41 0.142014 11 4.64 7.65 5.85 5.59 4.73 3.63 2.78 1.402014 12 6.47 11.39 8.03 7.61 6.41 5.37 5.11 4.142015 1 9.91 17.68 13.18 12.38 9.77 7.65 7.10 5.362015 2 9.79 15.39 12.59 12.03 9.78 7.57 7.07 4.032015 3 6.45 9.56 8.22 7.84 6.47 5.04 4.72 2.752015 4 3.65 8.31 5.82 5.34 3.66 1.95 1.41 0.002015 5 0.13 2.21 0.68 0.46 0.00 0.00 0.00 0.00

Exhibit 9.66

Exhibit 9.67

Exhibit 9.68

Exhibit 9.69

Exhibit 9.70

Exhibit 9.71

Exhibit 9.72

Exhibit 9.73

Exhibit 9.74

Exhibit 9.75

Exhibit 9.76

Exhibit 9.77

Exhibit 9.78

Exhibit 9.79

Mean: 71.67 MMDthMedian: 71.69 MMDthNormal Case: 71.98 MMDth

Monthly Cost-of-Service Gas Distribution2014 Plan Year

Scenario 1001 : 1705 DrawsMMDth

year month mean max p95 p90 med p10 p5 min

2014 6 5.92 6.14 6.14 6.14 5.94 5.65 5.65 5.622014 7 5.71 5.82 5.76 5.75 5.70 5.69 5.68 5.682014 8 5.49 5.59 5.53 5.52 5.48 5.46 5.46 5.462014 9 5.60 5.82 5.81 5.81 5.67 5.33 5.13 5.072014 10 5.88 5.89 5.89 5.89 5.88 5.86 5.84 5.772014 11 5.99 5.99 5.99 5.99 5.99 5.99 5.99 5.952014 12 6.01 6.01 6.01 6.01 6.01 6.01 6.01 6.012015 1 5.86 5.86 5.86 5.86 5.86 5.86 5.86 5.862015 2 5.17 5.17 5.17 5.17 5.17 5.17 5.17 5.172015 3 5.61 5.61 5.61 5.61 5.61 5.61 5.60 5.592015 4 5.41 5.41 5.41 5.41 5.41 5.41 5.41 5.412015 5 5.56 5.56 5.56 5.56 5.56 5.56 5.56 5.56

Exhibit 9.80

Exhibit 9.81

Mean: 675.627 Million DollarsMedian: 675.580 Million DollarsNormal Case: 671.080 Million Dollars

Exhibit 9.82

Mean: 11.927 Billion DollarsMedian: 11.959 Billion DollarsNormal Case: 12.023 Billion Dollars