No preview available
HomeMy WebLinkAbout20250312APPLICATION.pdf "4%6h-0IQAHO POWER. MEGAN GOICOECHEA ALLEN RECEIVED Corporate Counsel March 12, 2025 mgoicoecheaallen(?D_idahopower.com Idaho Public Utilities Commission March 12, 2025 Commission Secretary Idaho Public Utilities Commission 11331 W. Chinden Boulevard Building 8, Suite 201-A Boise, Idaho 83714 Re: Case No. IPC-E-25-09 Idaho Power Company's Application for Modifications to the Company's Residential Demand Response Program, Schedule 81 Dear Commission Secretary: Attached for electronic filing, please find Idaho Power Company's Application in the above-entitled matter. Also attached is a Protective Agreement. Attachment 2 contains confidential information and will be provided to the parties who sign the Protective Agreement. If you have any questions about the attached documents, please do not hesitate to contact me. Sincerely, n I fAeC�,2.a l Megan Goicoechea Allen MGA:sg Attachments 1221 W. Idaho St(83702) P.O. Box 70 Boise, ID 83707 CERTIFICATE OF ATTORNEY ASSERTION THAT INFORMATION CONTAINED IN AN IDAHO PUBLIC UTILITIES COMMISSION FILING IS PROTECTED FROM PUBLIC INSPECTION Idaho Power Company's Application for Modifications to the Company's Residential Demand Response Program, Schedule 81 Case No. IPC-E-25-09 The undersigned attorney, in accordance with Commission Rules of Procedure 67, believes that the unredacted version of Attachment No. 2 to Idaho Power Company's Application, dated March 12, 2025, contains information that Idaho Power and/or a third-party claim constitutes trade secrets or other confidential business data exempt from disclosure under state or federal law including but not limited to Idaho Code § 74-101, et seq., and/or § 48-801, et seq. As such, it is protected from public disclosure, inspection, examination, or copying. DATED this 12th day of March 2025. �_%r T I Megan Goicoechea Allen Counsel for Idaho Power Company MEGAN GOICOECHEA ALLEN (ISB No. 7623) Idaho Power Company 1221 West Idaho Street (83702) P.O. Box 70 Boise, Idaho 83707 Telephone: (208) 388-2664 Facsimile: (208) 388-6936 mgoicoecheaallen(a)idahopower.com Attorneys for Idaho Power Company BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION IN THE MATTER OF IDAHO POWER ) COMPANY'S APPLICATION FOR ) CASE NO. IPC-E-25-09 MODIFICATIONS TO THE COMPANY'S ) RESIDENTIAL DEMAND RESPONSE ) APPLICATION PROGRAM, SCHEDULE 81 ) Idaho Power Company ("Idaho Power" or "Company"), pursuant to Idaho Code §§ 61-502, -503, and -507, and Idaho Public Utilities Commission's ("Commission") Rule of Procedure ("RP") 52, submits its Application requesting modifications to the Company's Schedule 81, Residential Air Conditioner Cycling Program, ("Schedule 81"). The Air Conditioning Cool Credit ("ACCC") program is the Company's residential demand response ("DR") program, which is relied upon to reduce summer electricity demand during times of system need. Currently, customers have one option to participate in the ACCC program, the Air Conditioner ("AC") Cycling option, which allows Idaho Power to connect a load control device to a customer's AC unit to cycle the AC unit during DR events. As more fully set forth below in this Application, and in response to an Integrated Resource Plan ("IRP") identified need and non-participant feedback, Idaho Power APPLICATION - 1 proposes to add a Bring Your Own Thermostat ("BYOT") option to the ACCC program. Idaho Power is pursuing the BYOT option as an additional DR offering to expand its residential ACCC program participation levels. In support of this Application, Idaho Power represents as follows: I. BACKGROUND 1. Purpose of DR. To minimize or delay the need for new supply-side resources, the Company's DR programs are designed to be available to meet potential system capacity deficits during high-risk time periods that typically occur during low hydro generation and high load events on Idaho Power's system. Because the deficits are expected to be relatively large in magnitude but short in duration, it can be cost-effective to utilize DR programs rather than acquiring a supply-side resource that would only be necessary for a small number of hours. 2. DR Programs Offered. Idaho Power's DR portfolio currently has three optional programs with one available to each of the three major customer segments including the irrigation Peak Rewards Program (Schedule 23), the commercial and industrial Flex Peak Program (Schedule 82), and the residential ACCC program. 3. 2024 ACCC Season Performance. The ACCC program is offered to customers in the Company's service area who take service under Schedule 1, Residential Service; Schedule 5, Residential Service Time-of-Use Plan; and Schedule 6, Residential Service On-Site Generation. Customers can currently participate by having a device installed on their AC unit that automatically cycles the unit' when the Company calls a DR event. At the start of the 2024 DR season, 17,753 participating service points were ' Cycling refers to switching the AC unit on and off in intervals over the event period. Intervals for cycling (or% cycling) are set with the intent to balance the system needs with participant comfort. APPLICATION - 2 enrolled in ACCC with approximately 24 megawatts ("MW") of capacity. ACCC's results are evaluated and reported annually in Supplement 2 of the Demand-Side Management ("DSM") Annual Report. The report contains load reduction performance by event, realization rates, participant counts, etc. During the 2024 season, the Company called 5 ACCC DR events with an estimated actual maximum load reduction of 21.9 MW. The full 2024 season results will be published March 14, 2025, when the Company files its 2024 DSM Annual Report. 4. 2023 IRP DR Potential Study. As part of the 2023 IRP's examination of the potential for expanded DR, Idaho Power contracted with a third-party evaluator to provide a 20-year forecast of Idaho Power's DR program potential to estimate what may be available in Idaho Power's service area. Based on this study, Idaho Power grouped expansion of its current programs and other potential programs into similar price and characteristic buckets for analysis within the AURORA model. The analysis selected an additional 20 MW of DR capacity in the IRP's preferred portfolio for 2029. Based on this analysis and considering the results of the study that identified a BYOT option as one of the lower cost DR programs beyond current program expansion that the Company may be able to offer, Idaho Power issued a request for proposal ("RFP") to potential BYOT vendors. Using results from the RFP, the Company determined the BYOT option could be a cost-effective addition to its current ACCC program. 5. The Company is continually evaluating opportunities and identifying ways to improve DR programs and actively works to improve its DR offerings. To this end, the Company is proposing to add a BYOT option to its ACCC program, which would be APPLICATION - 3 offered in addition to the AC Cycling option described above. 6. As more fully explained below, the Company's proposed modifications are intended to increase participation in the Company's ACCC program by offering customers another option and to help advance the DR program potential identified through the IRP process. Included as Attachment 1 to this Application are clean and legislative versions of proposed Schedule 81 that are intended to implement the changes being proposed by the Company, which it believes will help ensure the continued success of cost-effective programs that are relied upon to meet system needs. II. BYOT OPTION 7. Under the BYOT option, smart thermostats, installed in customers' homes, would be used to reduce demand when a DR event is called by automatically adjusting the temperature settings. Customers must have a qualified smart thermostat to participate in the offering. A list of Company approved qualified smart thermostats will be maintained on the Company's website. 8. The Company will partner with a third-party aggregator ("aggregator") who will coordinate directly with the smart thermostat original equipment manufacturers ("OEM")to facilitate the BYOT offering. The aggregator will provide a centralized interface that the Company can use to communicate with all major thermostat brands. The aggregator will also support the customer enrollment process, help optimize thermostat responses, and assist in post-event reporting. 9. OEMs will market the program to qualified customers across various channels engaging consumers through their computer, tablet or cellphone applications (or "apps"). Most OEMs will leverage email marketing campaigns, sending emails to APPLICATION -4 qualified customers at least once a year or once per DR season and often more frequently, some on a quarterly basis. Although a few manufacturers no longer support email marketing, all OEMs utilize in-app marketing. When an eligible customer registers a qualified thermostat, marketing material will be displayed on their app. Additionally, the OEMs will display periodic marketing pop ups and marketing information within the app menu for eligible customers. 10. Additionally, the Company plans to market to customers that have received a smart thermostat incentive offered under the Heating and Cooling Efficiency Program.2 The Company will also target marketing to customers who are not AC Cycling participants, and it anticipates marketing in tandem with its smart thermostat incentive offered under the Heating and Cooling Efficiency Program. 11. Idaho Power will define the necessary customer data for verifying eligibility, which each OEM will collect when the customer enrolls. The aggregator will develop co- branded enrollment portals for participating OEMs. During enrollment, customers will accept terms and conditions from Idaho Power, the aggregator, and OEMs. 12. The aggregator will send the signal to the smart thermostats when a DR event is called by the Company. Similar to the AC Cycling option, BYOT option participants will not receive prior notice when an event is called. However, at the time of the event BYOT participants will receive notification through their smart thermostat's app that an event has started, and the smart thermostat will indicate when they are in an event. 2 The Heating and Cooling Efficiency Program provides customers with energy-efficient options for space heating/cooling and water heating. The program provides incentives to residential customers, builders, landlords, and installation contractors for the purchase and proper installation of qualified heating and cooling equipment and services. APPLICATION - 5 13. Idaho Power will collaborate with the aggregator to establish its DR objectives. The aggregator's data science team will configure the Demand Response Management System to effectively meet the Company's goals using the available data inputs. This process involves analyzing each home's thermodynamic properties, weather forecasts, and customer preferences to achieve the Company's DR targets. Control strategies will include pre-cooling,3 thermostat setbacks,4 and cycling levels.5 The aggregator will work with the Company on an ongoing basis to ensure that the Company's load management objectives are consistently met throughout the BYOT option. 14. Under the Company's proposal, new ACCC participants who enroll in the BYOT option will receive a $50 enrollment incentive. The enrollment incentive includes the first year of participation incentives. Customers who leave the BYOT option and later re-enroll in BYOT are not eligible for an additional enrollment incentive, nor are customers who leave the AC Cycling option within 12 months of applying to participate in the BYOT option. After being enrolled for 12 full months, participating customers will be eligible to begin receiving $5 bill credits for the months of June, July, August, and September, for a maximum annual incentive of $20, which is the same incentive that customers participating in the AC Cycling option receive. Customers with partial month participation will have their participation prorated. To be eligible for the bill credits, a BYOT participant must participate in at least 50 percent of DR event hours during the DR season. 15. Based on feedback from other peer utilities who have offerings similar to the BYOT option and from third-party vendors of similar offerings, the Company does not 3 Cooling a home to a lower-than-normal temperature before the event period. 4 Increasing the cooling set point to reduce the load on the air conditioning system. 5 How often the device is cycled on and off during an event period. APPLICATION - 6 anticipate customers signing up for the BYOT option to get the enrollment incentive and then leaving the program. Peer utilities and vendors have expressed that they do not often see this in practice. 16. The Company acknowledges that there may be some customers in the AC Cycling option that choose to transition to the BYOT option. In part to help mitigate migration from one option to the other, the Company has set the annual incentive the same for both options. 17. The Company is proposing the BYOT option as an additional element of its existing ACCC program as it may be more enticing to some customers. In the past few years, the Company has seen attrition in its AC Cycling option despite continued marketing efforts, enrollment contests, and a 2024 promotion offering an enrollment incentive to customers that had an inactive device installed at their residence and began participating in the program. The Company is confident that the BYOT option will ultimately be cost-effective and increase the available capacity of its DR portfolio, helping to offset some of the attrition from the AC Cycling option. Additionally, the Company plans to monitor the results of the initial three-year BYOT contract and report on it in its annual DSM report. The Company will use these results to determine how to proceed at the end of the three years. III. COST-EFFECTIVENESS & STAKEHOLDER INPUT 18. Cost-Effectiveness BYOT Option. As with most DR programs, it is anticipated that there will be higher upfront costs (primarily made up of the enrollment incentives and the initial aggregator fee) as well as low capacity in the offering's initial years and as a result the BYOT option proposed in this Application is not anticipated to APPLICATION - 7 be cost-effective on a measure level until year three and after. This is based on the assumption of 6,500 new participants in year one, 13,000 in years two and three, and 4,000 in all years after. The Company anticipates the cost per kilowatt ("kW") for the first three years to be $107.26, $67.05, and $55.59, respectively. Only year three is anticipated to be under the 2025 avoided cost threshold of$64.03 per kW, which is based on the 2023 IRP. Based on current assumptions and costs, the Company anticipates the BYOT option to remain cost effective after the initial three years. 19. Cost-Effectiveness BYOT Option (With Cost Spreading). In its cost- effectiveness modeling for the option, the Company performed an analysis, spreading the initial aggregator fee over the initial three years and the enrollment incentives over three years from when they are paid to customers. When these costs are spread using the method described above, the annual cost per kW for the first three years are $54.69, $49.29, and $52.81, respectively. Each of these annual cost amounts are under the 2025 avoided cost threshold of $64.03 per kW. The annual cost per kW for years four and five are $55.85 and $52.29, respectively, also under the 2025 avoided cost threshold. See Chart 1 for a comparison between anticipated annual costs of the program, the costs of the program when spreading the enrollment incentives and initial start-up costs, and the 2025 avoided cost threshold. APPLICATION - 8 Chart 1: BYOT Cost Per kW BYOT Cost Per kW $107.26 $100.00 $80.00 $67.05 $64.03 $60.00 54.69 $52.81 $55.85 $49.29 $52.29 +� $46.46 $47.73 $40.00 $20.00 $0.00 2025 2026 2027 2028 2029 Year Annual Cost Cost Spreading ——— 2025 Avoided Costs 20. The Company believes evaluating cost-effectiveness in this manner for a new program option with one-time upfront costs provides a more complete analysis of the program value when using the existing cost-effectiveness framework, which was designed for the purpose of analyzing a single year of a mature program, and not a multiple-year contract of a new program. The Company has included its cost- effectiveness workpapers in Attachment 2 to this Application.6 6 Because Attachment 2 includes confidential information that Idaho Power and/or a third-party claim constitutes trade secrets or other confidential business data exempt from disclosure, the Company has included a redacted version of the attachment with this filing. An unredacted, confidential version of the workpapers in native format will be filed separately and available to parties who sign the Protective Agreement. APPLICATION - 9 21. Cost Effectiveness Total ACCC Program. The ACCC program with the addition of the BYOT option is anticipated to be cost-effective in all years. The Company used actual annual costs for the BYOT option in its analysis of the cost-effectiveness of the ACCC program. For the initial three years the annual cost per kW are $58.09, $56.07, $52.58, respectively. Each of these annual cost amounts are under the 2025 avoided cost threshold of $64.03 per kW. See Chart 2 for anticipated program cost-effectiveness over the next five years. Chart 2: ACCC Cost Per kW ACCC Cost Per kW $70.00 $64.03 $60.00 $58.09 $56.07 $52.58 $50.00 $47 49 $48.60 $40.00 $30.00 $20.00 $10.00 $0.00 2025 2026 2027 2028 2029 Year ACCC Program ——— 2025 Avoided Costs 22. Based on current assumptions and costs, the Company anticipates the ACCC program will remain cost effective during the initial three years with the inclusion of the BYOT option. 23. Cost Effectiveness Reporting. The Company plans to report cost- effectiveness in its Annual DSM Report at the ACCC program level. Additionally, the APPLICATION - 10 Company intends to provide cost-effectiveness information for both the AC Cycling and BYOT options using actual year costs. 24. Stakeholder Engagement. The Company presented details of the BYOT option at the November 14, 2024, Energy Efficiency Advisory Group ("EEAG") meeting. The Company explained the logistics, potential participation and capacity, and the cost- effectiveness of the option. EEAG members asked several clarifying questions, including how the two DR options would interact, whether there were synergies between the proposed BYOT DR option and the existing smart thermostat incentive offered under the Heating and Cooling Energy Efficiency program, how the program offering would be marketed, as well as questions about the assumptions for the cost-effectiveness analysis. Generally, EEAG members were supportive of the Company pursuing the BYOT option, with specific support stated for the diversification the BYOT option would add to the ACCC program. 25. Additionally, the Company met with Commission Staff ("Staff") on January 29, 2025, to further discuss the BYOT option. The Company and Staff discussed the structure and incentives for the BYOT option, how BYOT will be marketed, how the Company is mitigating the risk of customers moving from the AC Cycling option to the BYOT option, the risk of customers enrolling in BYOT for the enrollment incentive to then drop out, the cost-effectiveness of the option, and the Company's plans after the initial three years of BYOT. Based on the discussion with Staff, the Company has included additional information in this Application to address risk mitigation and the Company's plans for determining how to proceed after the initial three-year period. APPLICATION - 11 IV. MODIFIED PROCEDURE 26. Idaho Power believes that a technical hearing is not necessary to consider the issues presented herein and respectfully requests that this Application be processed under Modified Procedure, i.e., by written submissions rather than by hearing. RP 201, et seq. If, however, the Commission determines that a technical hearing is required, the Company stands ready to prepare and present its testimony in such hearing. V. COMMUNICATIONS AND SERVICE OF PLEADINGS 27. Communications and service of pleadings with reference to this Application should be sent to the following: Megan Goicoechea Allen Connie Aschenbrenner Idaho Power Company Mary Alice Taylor 1221 West Idaho Street (83702) Idaho Power Company P.O. Box 70 1221 West Idaho Street (83702) Boise, Idaho 83707 P.O. Box 70 mgoicoecheaallen(a�idahopower.com Boise, Idaho 83707 dockets idahopower.com caschenbrenner(cDidahopower.com mtaylor(a)-idahopower.com VI. REQUEST FOR RELIEF 28. Idaho Power seeks to implement the updates described above for the 2025 DR season that begins on June 15, 2025, though the Company understands that a final Commission determination in advance of the 2025 DR season is likely not practicable. However, a Commission order received by July 15, 2025, along with a revised Schedule 81 effective coincident with a Commission order, would still enable the Company to implement the proposed changes for the 2025 DR season and acquire benefits in the first year for the BYOT option. APPLICATION - 12 29. For the reasons set forth above, Idaho Power respectfully requests that the Commission issue an order by July 15, 2025, approving the proposed updates to its ACCC program and the associated modifications to Schedule 81. DATED at Boise, Idaho, this 12th day of March 2025. n i I l MEGAN GOICOECHEA ALLEN Attorney for Idaho Power Company APPLICATION - 13 BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION CASE NO. IPC-E-25-09 IDAHO POWER COMPANY ATTACHMENT 1 PROPOSED TARIFF SCHEDULE 81 (CLEAN AND LEGISLATIVE) Idaho Power Company First Revised Sheet No. 81-1 Cancels I.P.U.C. No. 30, Tariff No. 101 Original Sheet No. 81-1 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER DEMAND RESPONSE PROGRAM (OPTIONAL) PURPOSE The Residential Air Conditioner Demand Response Program is a voluntary, supplemental service that provides participating residential Customers an opportunity to earn incentives for allowing the Company to temporarily reduce the energy demand from their air conditioner on select days when energy demands are high. Customers can choose to participate in one of two options: 1. AC Cycling option: This option cycles Customers' Central Air Conditioners with the use of a direct load control Device installed at their residence. 2. Bring Your Own Thermostat (BYOT) option: This option allows Customers to use their own Qualified Thermostat to receive direct commands that adjust temperature settings. Customers will receive a monetary incentive for successfully participating in the Program during the Demand Response Season. DEFINITIONS AC Cycling is the effect of the Company sending a signal to a Device and instructing it to cycle the Central Air Conditioning compressor for a specified length of time. Demand Response Season is the period that commences on June 15 and continues through September 15 of each calendar year. Central Air Conditioning is a home cooling system that is controlled by one or more centrally located thermostats that controls one or more refrigerated air-cooling units located outside the Customer's residence. Demand Response Event is a period during which the Company reduces energy demand from air conditioners by either (1) sending a signal to the Device which instructs the Device to begin AC Cycling, or (2) sending a signal to the enrolled Qualified Thermostat to adjust temperature settings. Device is a direct load control device installed at a Customer's residence that enables the Company to conduct AC Cycling. Enrollment Incentive is a one-time incentive available to a Customer who has not previously participated in the BYOT option or who has not participated in the AC Cycling option during the previous twelve months. Notification refers to the Customer's indication of intent to initiate or terminate participation in the Program by either contacting the Company's Customer Service Center, providing written notice or submitting an electronic Application via the Company's website. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. Timothy E. Tatum, Vice President, Regulatory Affairs Effective — 1221 West Idaho Street, Boise, Idaho Idaho Power Company First Revised Sheet No. 81-2 Cancels I.P.U.C. No. 30, Tariff No. 101 Original Sheet No. 81-2 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) DEFINITIONS (Continued) Opt Out is the term used to describe when Customers choose not to participate in a Demand Response Event by either (1) providing advance notice to the Company they do not want to participate in the AC Cycling Demand Response Event or (2) by adjusting their Qualified Thermostat to override the command to increase the temperature during a BYOT Demand Response Event. Program Operation Area describes the area in which the AC Cycling option will be offered to Customers and is comprised of the Company's service area within the State of Idaho where the infrastructure required to support AC Cycling has been installed and is operational. Qualified Thermostat is a Company-approved smart thermostat. A current list of approved smart thermostat is located at idahopower.com/byot. AVAILABILITY Service under this schedule is available on an optional basis to Customers taking service under Schedules 1, 5, or 6. For the AC Cycling option, service is available to Customers who have Central Air Conditioning located at their residences and live within the Program Operation Area. For the BYOT option, service is available to Customers with a Qualified Thermostat who have Central Air Conditioning located at their residences. Customers may request to be added to the Program at any time during the year by providing Notification to the Company. Customers may also request to be added to the BYOT option through their Qualified Thermostat manufacturer. Service under this schedule may be limited based upon the availability of Program equipment and/or funding. The Company shall have the right to select and reject Program participants at its sole discretion based on criteria the Company considers necessary to ensure the effective operation of the Program. Selection criteria may include, but will not be limited to, energy usage, residential location, size of home, Central Air Conditioning compatibility, or other factors. Customers' Central Air Conditioning equipment must be fully functional and comply with the National Electric Code (NEC) standards. Customers who are renting or leasing their home must provide to the Company written proof of the express permission of the owner of the Central Air Conditioning system prior to acceptance into the AC Cycling option. TERMS AND CONDITIONS Upon acceptance into the Program, Customers will be subject to the following terms and conditions: 1. For participation in the AC Cycling option each eligible Customer who chooses to take service under this optional schedule is thereby giving the Company or its representative permission, on reasonable notice, to enter the Customer's residence or property to install a Device and to allow Idaho Power or its representative, with prior notice to the Customer, reasonable access to the Device or other Program-related equipment following its installation. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. Timothy E. Tatum, Vice President, Regulatory Affairs Effective — 1221 West Idaho Street, Boise, Idaho Idaho Power Company First Revised Sheet No. 81-3 Cancels I.P.U.C. No. 30, Tariff No. 101 Original Sheet No. 81-3 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) TERMS AND CONDITIONS (Continued) 2. Customers added to the Program during the Demand Response Season must be effectively participating in the Program prior to the 2011 day of the month in order to receive an incentive payment for that month. Customers who receive an Enrollment Incentive will not receive monthly incentives until after their first full year of participation. 3. Customers enrolled in the AC Cycling option may Opt Out of a Demand Response Event no more than two times during the Demand Response Season. Customers enrolled in the BYOT option must participate in at least 50 percent of the eligible event hours during the Demand Response Season. 4. A Customer may discontinue participation in the Program without penalty by providing Notification to the Company. 5. If there is evidence of alteration, tampering, or otherwise interfering with the Company's ability to initiate an AC Cycling Event Demand Response Event, the Customer's participation in the Program will be terminated and the Customer will be required to reimburse the Company for the cost of replacement or repair of the Device or other Program equipment and the Company will reverse any amounts credited to the Customer's bills during the past twelve months as a result of the Customer's participation in the Program. 6. The Company reserves the right to remove a Customer from the program for good cause, including but not limited to poor Device responsiveness, consistent non-participation in scheduled events, or equipment issues that affect participation PROGRAM DESCRIPTION 1. At the Company's expense, the Company or its representative will install a Device at the Customer's residence to enable, participation in the AC Cycling option. 2. For AC Cycling participants, a financial incentive of $5.00 per month for each of the four months of June, July, August, and September will be paid to each Customer who participates in the Program. This incentive will be paid in the form of a credit on the Customer's monthly bill for each month that the Customer participates in the Program, beginning with the July bill and ending with the October bill. Incentive payments are limited to one controlled Central Air Conditioning unit per metered service point. Customers who have more than one Central Air Conditioning unit at a metered service point may participate in the Program. A Device must be installed at each Central Air Conditioning unit. However, no additional incentive will be paid. 3. For BYOT participants, an Enrollment Incentive of $50 will be paid at the time of enrollment. After participating in the program for 12 months, Customers will be eligible to begin receiving the financial incentive of$5.00 per month for each of the four months June, July, August and September. This incentive will be paid in the form of a bill credit on the Customer's monthly bill for each month that the Customer participates in the Program, beginning with the July bill and ending with the October bill. Incentive payments are limited to one Qualified Thermostat per metered service point. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. Timothy E. Tatum, Vice President, Regulatory Affairs Effective — 1221 West Idaho Street, Boise, Idaho Idaho Power Company I.P.U.C. No. 30, Tariff No. 101 Original Sheet No. 81-4 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) PROGRAM DESCRIPTION (Continued) 4. The Company will send a signal to the Device or Qualified Thermostat to initiate a Demand Response Event. A Demand Response Event may be up to four hours per day on any weekday during the Air Conditioning Season, excluding holidays. A Demand Response Event may occur over a continuous 4-hour period or may be segmented throughout the day at the Company's discretion in order to optimize available resources. Demand Response Events may occur up to 16 hours each week and will not exceed a total of 60 hours per Air Conditioning Season. During each Air Conditioning Season, the Company will conduct at least three Demand Response Events. SPECIAL CONDITIONS The Company is not responsible for any consequential, incidental, punitive, exemplary or indirect damage to the participating Customer or third parties that results from AC Cycling, changing the Qualified Thermostat set point, from the Customer's participation in the Program, or of Customer's efforts to reduce peak energy use while participating in the Program. The Company makes no warranty of merchantability or fitness for a particular purpose with respect to the Device and any and all implied warranties are disclaimed. The Company shall have the right to select the Demand Response Event schedule and the percentage of Customers' Central Air Conditioning systems to cycle at any one time, up to 100%, at its sole discretion. The Company shall have the right to select the Demand Response Event schedule and the number of degrees to increase the Qualified Thermostat temperature during the Demand Response Event, at its sole discretion. The provisions of this schedule do not apply for any time period that the Company interrupts the Customer's load for a system emergency in accordance with NERC standards, Idaho Power's Rule J, or any other time that a Customer's service is interrupted by events outside the control of the Company. The provisions of this schedule will not affect the calculation or rate of the regular Service or Energy Charges associated with a Customer's standard service schedule. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. Timothy E. Tatum, Vice President, Regulatory Affairs Effective — 1221 West Idaho Street, Boise, Idaho Idaho Power Company 9rigiRaLFirst Revised Sheet No. 81-1 Cancels I.P.U.C. No. 30, Tariff No. 101 Third ReyusecOriginal Sheet No. 81-1 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER CYCLING.DEMAND RESPONSE PROGRAM (OPTIONAL) PURPOSE The Residential Air Conditioner Gig-Demand Response Program is gala voluntary, supplemental service that "provides participating residential Customers an opportunity to earn incentives fo[yeluntarify allowing the Company to temporarily reduce the energy demand from their air conditioner on select days when energy demands are high. Customers can choose to participate in one of two options: 1. AC Cycling option: This option cycles Customers' the+FeCentral aAir GConditioners with the use of a direct load control Device installed at their residence. 2. Bring Your Own Thermostat (BYOT) option: This option allows Customers to use their own Qualified Thermostat to receive direct commands that adjust temperature settings. Customers will receive a monetary incentive for successfully participating in the Program during the Air GenditieniggDemand Response Season. DEFINITIONS AC Cycling is the effect of the Company sending a signal to a Device installed at the GLJst FReF'c res,�e and instructing it to cycle the Central Air Conditioning compressor for a specified length of time. Demand Response Air Gendotmeninn Season is the period that commences on June 15 and continues through- September 15 of each calendar year. Central Air Conditioning is a home cooling system that is controlled by one or more centrally located thermostats that controls one or more refrigerated air-cooling units located outside the Customer's residence. Demand Response Event is a period during which the Company reduces energy demand from air conditioners by either (1) sending a signal to the Device installed at the Custom rode, which instructs the Device to begin AC Cycling, or (2) sending a signal to the enrolled Qualified Thermostat to adjust temperature settings. Device is a direct load control device installed at a Customer's residence that enables the Company to conduct AC Cycling. Enrollment Incentive is a one-time incentive available to a Customer who has not previously participated in the BYOT option or who has not participated in the AC Cycling option during the previous twelve months. Notification refers to the Customer's indication of intent to initiate or terminate participation in the Program by either contacting the Company's Customer Service Center, providing written notice or submitting an electronic Application via the Company's website. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective jaRuary 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company Original First Revised Sheet No. 81-1 Cancels I.P.U.C. No. 30, Tariff No. 101 Third ReyiseelOriginal Sheet No. 81-1 the Gompan=�- IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective— aR ar„ 1 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company Original First Revised Sheet No. 81-2 Cancels I.P.U.C. No. 30, Tariff No. 101 Fourth Revised0riginal Sheet No. 81-2 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER CYCLING.DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) DEFINITIONS (Continued) Opt Out is the term used to describe when Customers choose not to participate in a Demand Response Event by either (1) providing advance notice to the Company they do not want to participate in the AC Cycling Demand Response Event or (2) by adjusting their Qualified Thermostat to override the command to increase the temperature during a BYOT Demand Response Event. the two eaGh Air Conditioning Season in which the Customer magi nhoese to temnnrarily not nar+innoate in AG Gaoling by nreyidiRg adyanGed nln+ifina+inn to the (`mm��ni Program Operation Area describes the area in which the AC Cycling option n will be offered to Customers and is comprised of the Company's service area within the State of Idaho where the infrastructure required to support AC Cycling has been installed and is operational. Qualified Thermostat is a Company-approved smart thermostat. A current list of approved smart thermostat is located at idahopower.com/boot. AVAILABILITY Service under this schedule is available on an optional basis to Customers taking service under Schedules 1, 5, or 6. For the AC Cycling option, service is available to Customers who have Central Air Conditioning located at their residences and live within the Program Operation Area. For the BYOT option, service is available to Customers with a Qualified Thermostat who have Central Air Conditioning located at their residences. Customers may request to be added to the Program+ho ornnrnm _at any time during the year by providing Notification to the Company. Customers may also request to be added to the BYOT option through their Qualified Thermostat manufacturer. Service under this schedule may be limited based upon the availability of Program equipment and/or funding. The Company shall have the right to select and reject Program participants at its sole discretion based on criteria the Company considers necessary to ensure the effective operation of the Program. Selection criteria may include, but will not be limited to, energy usage, residential location, size of home, Central Air Conditioning compatibility, or other factors. Customers' Central Air Conditioning equipment must be fully functional and comply with the National Electric Code (NEC) standards. Customers who are renting or leasing their home must provide to the Company written proof of the express permission of the owner of the Central Air Conditioning system prior to acceptance into the AC Cycling optionpregfam. TERMS AND CONDITIONS Upon acceptance into the Program, Customers will be subject to the following terms and conditions: 1. For participation in the AC Cycling option €each eligible Customer who chooses to take service under this optional schedule is thereby giving the Company or its representative permission, on reasonable notice, to enter the Customer's residence or property to install a Device and, in nor+min IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective— aR ary 1, 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company Original First Revised Sheet No. 81-2 Cancels I.P.U.C. No. 30, Tariff No. 101 Fe rth Revised0riginal Sheet No. 81-2 Ear either a mass rnernery mete; er are eRd Lisemeter and to allow Idaho Power or its representative, with prior notice to the Customer, reasonable access to the Device or other Program- related equipment following its installation. Customers added to the Pregram during the Air GGRditiGRORg SeaSGR must be effeGtively r�arttTGipating On the Dregram prier to the ' 01h day of the meRth in erder to Fe Geive an incentive payment for that menth e bolls during the past twelve mentlis as a PakiGipati— IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective jaRyary 1, 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company 9rigiRal-First Revised Sheet No. 81-3 Cancels I.P.U.C. No. 30, Tariff No. 101 Third Reyosed0riginal Sheet No. 81-3 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER CYCLING.DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) TERMS AND CONDITIONS (Continued) 2. Customers added to the Program during the Demand Response Season must be effectively participating in the Program prior to the 201h day of the month in order to receive an incentive payment for that month. Customers who receive an Enrollment Incentive will not receive monthly incentives until after their first full year of participation. 3. A-Customers enrolled in the AC Cycling option may Opt Out of t4ea Demand Response Event no more —than,� �r�n two times during the Demand Response Season. Customers enrolled in the BYOT option must participate in at least 50 percent of the eligible event hours during the Demand Response Season. 4. A Customer may discontinue participation in the Program without penalty by providing Notification to the Company. 5. If there is evidence of alteration, tampering, or otherwise interfering with the Company's ability to initiate an AC Cycling Event GVGIORG E Demand Response Event, the Customer's participation in the Program will be terminated and the Customer will be required to reimburse the Company for the cost of replacement or repair of the Device or other Program equipment and the Company will reverse any amounts credited to the Customer's bills during the past twelve months as a result of the Customer's participation in the Program. 6. The Company reserves the right to remove a Customer from the program for good cause, including but not limited to poor Device responsiveness, consistent non-participation in scheduled events, or equipment issues that affect participation PROGRAM DESCRIPTION 1. At the Company's expense, the Company or its representative will install a Device at the Customer's residence to enable, participation in the AC Cycling option. 2. For AC Cycling participants, Aa financial incentive of $5.00 per month for each of the four months of June, July,- August, and September will be paid to each Customer who S, GGessfull participates in the Program. This incentive will be paid in the form of a credit on the Customer's monthly bill for each month that the Customer s iGGessf ll participates in the Program, beginning with the July bill and ending with the October bill. Incentive payments are limited to one controlled Central Air Conditioning unit per metered service point. Customers who have more than one Central Air Conditioning unit at a metered service point may participate in the Program. A Device must be installed at each Central Air Conditioning unit. However, no additional incentive will be paid. 3. For BYOT participants, an Enrollment Incentive of $50 will be paid at the time of enrollment. After participating in the program for 12 months, Customers will be eligible to begin receiving the financial incentive of$5.00 per month for each of the four months June, July, August and September. This incentive will be paid in the form of a bill credit on the Customer's monthly bill for each IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective— aR ar„ 1, 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company Original First Revised Sheet No. 81-3 Cancels I.P.U.C. No. 30, Tariff No. 101 Third Revosed0riginal Sheet No. 81-3 month that the Customer participates in the Program, beginning with the July bill and ending with the October bill. tAIWORA Of co�r�ini !`llAll'IITIrIAIC da-mage to ch . ..0 -empany Makes no warranty 0. ffleare-1---ta-Hity 001F 141A.0-s-s- War a- pa-i4ioular purpose with 0 time,pied by events outside the eent at its f;A1G , me that a Incentive Payments are limited to one Qualified Thermostat per metered service point. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. 36042 Timothy E. Tatum, Vice President, Regulatory Affairs Effective- aR ar„ 1, 2024 1221 West Idaho Street, Boise, Idaho Idaho Power Company I.P.U.C. No. 30, Tariff No. 101 Original Sheet No. 81-4 SCHEDULE 81 RESIDENTIAL AIR CONDITIONER DEMAND RESPONSE PROGRAM (OPTIONAL) (Continued) PROGRAM DESCRIPTION (Continued) 34. The Company will send a si nal to the Device or Qualified Thermostat to initiate a Demand Response Event. A Demand Response Event may be up to four hours per day on any weekday during the Air Conditioning Season, excluding holidays. A GDemand Response Event may occur over a continuous 4-hour period or may be segmented throughout the day at the Company's discretion in order to optimize available resources. C �Demand Response Events may occur up to 16 hours each week and will not exceed a total of 60 hours per Air Conditioning Season. During each Air Conditioning Season. the Company will conduct at least three GyMingDemand Response Events. Mass memory metefs-or end use meters rnav be installed on some Gustonaer-,� Gentral AIY G9ndmtiGRffiR v i Rats selented fer incta'Gt'e.� of the meter shall he at the GemnanyIs sel �cn cram-m--vvrrarcrvrm-r�arnr��crccc civrr-vr-cn�rrr���riuir�� �v� d+s�� SPECIAL CONDITIONS The Company is not responsible for any consequential, incidental, punitive, exemplary or indirect damage to the participating Customer or third parties that results from AC Cycling.= changing the Qualified Thermostat set point, from the Customer's participation in the Program, or of Customer's efforts to reduce peak energy use while participating in the Program. The Company makes no warranty of merchantability or fitness for a particular purpose with respect to the Device and any and all implied warranties are disclaimed. The Company shall have the right to select the Demand Response Event schedule and the percentage of Customers' Central Air Conditioning systems to cycle at any one time, up to 100%, at its sole discretion. The Company shall have the right to select the Demand Response Event schedule and the number of degrees to increase the Qualified Thermostat temperature during the Demand Response Event, at its sole discretion. The provisions of this schedule do not apply for any time period that the Company interrupts the Customer's load for a system emergency in accordance with NERC standards. Idaho Power's Rule J. or any other time that a Customer's service is interrupted by events outside the control of the Company. The provisions of this schedule will not affect the calculation or rate of the regular Service or Enerav Charges associated with a Customer's standard service schedule. IDAHO Issued by IDAHO POWER COMPANY Issued per Order No. Timothy E. Tatum, Vice President, Regulatory Affairs Effective - 1221 West Idaho Street, Boise, Idaho BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION CASE NO. IPC-E-25-09 IDAHO POWER COMPANY ATTACHMENT 2 COST EFFECTIVENESS (REDACTED VERSION) BYOT Option BYOT Option (With Cost Spreading) AC Cycling Option Total Program Program Participants Costs Total kw' Cost/kW Program Participants Costs Total kWl Cost/kW Program Participants Costs Total kW1 Cost/kW Program Participants Costs Total kW' Cost/kW Year Year Year Year 2025 6,547 $ 560,883 5,229 $ 107.26 2025 6,547 $ 286,000 5,229 $ 54.69 2025 16,618 $ 1,055,684 22,600 $ 46.71 2025 23,164 $ 1,616,567 27,829 $ 58.09 2026 18,892 $ 1,116,894 16,658 $ 67.05 2026 18,892 $ 821,002 16,658 $ 49.29 2026 15,654 $ 1,010,781 21,289 $ 47.48 2026 34,545 $ 2,127,674 37,948 $ 56.07 2027 30,003 $ 1,583,853 28,491 $ 55.59 2027 30,003 $ 1,504,628 28,491 $ 52.81 2027 14,746 $ 968,907 20,055 $ 48.31 2027 44,749 $ 2,552,760 48,546 $ 52.58 2028 31,003 $ 1,484,527 31,953 $ 46.46 2028 31,003 $ 1,784,527 31,953 $ 55.85 2028 13,891 $ 929,897 18,891 $ 49.22 2028 44,893 $ 2,414,424 50,844 $ 47.49 2029 31,903 $ 1,570,804 32,911 $ 47.73 2029 31,903 $ 1,720,804 32,911 $ 52.29 2029 13,085 $ 893,596 17,796 $ 50.21 2029 44,988 $ 2,464,400 50,707 $ 48.60 i At the generator level with 6.5%system losses. 2023 IRP Avoided Cost Threshold: $ 64.03 Case No. IPC-E-25-09 Attachment 2 to Application ACCC Program Cost-Effectiveness Workpapers-Page 1 CONFIDENTIAL DATA REDACTED Analyst Notes Nominal Discount Rate, 7.12% From 20231RP Program kW Capacity(at Generator) Program Nominal Expenses Line Loss Rate 6.50•'o From 20231RP 40,000 $2,000,000 I PC Admin Cast 31,550 35,249 35,877 36,443 $1,784,5275172f g01 1 $50,000 Estimated marketing 32,911 33,771 $1,800,000 1,6/3,_<1,a2,a61.2�.1�•725,219 35,000 31,953 1'6M126 8t6 Admin Cost Escalator 2.6% From 20231RP $1,600,000 $1,504,i2 Spread Years 3 Applies to upfront fee and enrollment incentives 30,000 28,491 51,400,000 z5,000 $1,200,000 a kW per Device(Meter) 1.0 Vendor proposals range from 1.1-1.3 kW. zo,000 16,658 $l,000,000 $azl,roz Attrition 10% Based on ACCC data;8%move out rate+2%opt out rate 15,000 $s00,000 %Enrolled Post-Season 25% 10,000 $600,000 Enrollment Incentive $ 50.00 $400,000 5:�g6,o0d Annual Incentive $ 20.00 Starts after 12 months of participation s,000 J122. $200,000 - 5- 1 a 1 6 1 8 10 1 2 3 4 5 6 7 8 9 Upfront Fee r $ Fromvendor proposal Annual Flat Fee $ From vendor proposal Annual Per-Unit Fee $ From vendor proposal.Lowers to■and then■for marginal units after 20,000 and 40,000 respectively. MOT-Summary VendorFees Enrollment Less Partial- NominalProgram Total Program #Active # Enrollment Annual kW Capacity Upfront Fee Per Device Total Vendor Total Program #New Enrollments Attrition participants Dispatchable Incentive Incentive Incentives (at Generator) Upfront Fee (Spread) Annual Fees Fees Year Costs Overhead Costs Costz Costs(Upfront (spread) Enrollments Spread) Year 1 6,547 Based on vendor proposal.Adjusted for mid-year start date - 6,547 4,910 $327,325 $109,103 $ - 5,229 $ $ $ $ $ $ Year 1 $ 50,000 $ 560,883 $ 286,000 Year 2 13,000 Based on vendor proposal. 655 18,892 15,642 $650,000 $325,775 $ 98,198 16,658 $ $ $ $ $ $ Year 2 $ 51,300 $ 1,116,894 $ 821,002 Year 3 13,000 Based on vendor proposal. 1,889 30,003 26,753 $650,000 $542,442 $ 312,830 28,491 $ $ $ $ $ $ Year 3 $ 52,634 $ 1,583,853 $ 1,504,628 Year 4 4,000 Interpolated,slow growth curve from year 4 3,000 31,003 30,003 $200,000 $500,000 $ 535,050 31,953 $ $ $ $ $ $ Year 4 $ 54,002 $ 1,484,527 $ 1,784,527 Years 4,000 3,100 31,903 30,903 $200,000 $350,000 $ 600,050 32,911 $ $ $ $ $ $ Year 5 $ 55,406 $ 1,570,804 $ 1,720,804 Year 4,000 3,190 32,713 31,713 $200,000 $200,000 $ 618,050 33,774 $ $ $ $ $ $ Year $ 56,847 $ 1,608,126 $ 1,608,126 Year 4,000 3,271 33,442 32,442 $200,000 $200,000 $ 634,250 34,550 $ $ $ $ $ $ Year $ 58,325 $ 1,641,896 $ 1,641,896 Year 4,000 3,344 34,098 33,098 $200,000 $200,000 $ 648,830 35,249 $ $ $ $ $ $ Year $ 59,941 $ 1,672,470 $ 1,672,470 Year 9 4,000 3,410 34,688 33,688 $200,000 $200,000 $ 661,950 35,877 $ $ $ $ $ $ Year 9 $ 61,397 $ 1,700,166 $ 1,700,166 Year 10 4,000 3,469 35,219 34219 $200,000 $200,000 $ 673,750 36,443 $ $ $ $ $ $ Year 10__$ 62,994 $ 1,725,279 $ 1,725,279 NPV $ 9,853,033 $ 9,608,297 Color Key PMT $ 1,316,880 $ 1,284,171 Assumption Calculation/Hard Input Output Case No,IPC-E-25-09 Attachment 2 to Application ACCC Program Cost-Effectiveness Workpapers-Page 2 Actual Forecast I Assumptions AC Cool Credit PY2023 PY2024 2025 2026 2027 2028 2029 Notes Net Attrition: 5.8% Five year average #Participants 18,714 17,641 16,618 15,654 14,746 13,891 13,085 Escalator: 2.6% From 2023 IRP Capacity(kW at generator) 25,324 23,999 22,600 21,289 20,055 18,891 17,796 kW per Device: 1.36 Including 6.5%system losses Book Expenses Incentives $ 369,805 $ 349,517 $ 328,814 $ 309,742 $ 291,777 $ 274,854 $ 258,913 Labor/Administrative Expense $ 102,401 $ 78,854 $ 92,984 $ 95,401 $ 97,882 $ 100,427 $ 103,038 Average 2023-2024 actuals,with escalation Materials & Equipment(Book) $ 969,023 $ (788,892) $ - $ - $ - $ - $ - Unadjusted Other Expense $ 82,748 $ 114,878 $ 101,382 $ 104,018 $ 106,722 $ 109,497 $ 112,344 Average 2023-2024 actuals,with escalation. Primarily marketing expenses. Purchased Services $ 463,646 $ 414,885 $ 401,267 $ 377,993 $ 356,070 $ 335,418 $ 315,963 Total (Book): $ 1,987,623 $ 169,241 $ 924,446 $ 887,155 $ 852,451 $ 820,196 $ 790,258 Unadjusted,excluding materials Book Adjustments Purchased Switches $ 1,005,063 $ - $ - $ - $ - $ - $ - ACCC Transfer to CR&A Overhead $ - $ (851,288) $ - $ - $ - $ - $ - ACCC Transfer to IPR $ (36,619) $ (45,228) $ - $ - $ - $ - $ - ACCC Switches Installed $ (108,547) $ (68,143) $ - $ - $ - $ - $ - Adjustment $ 859,897 $ (964,659) $ - $ - $ - $ - $ - Materials & Equipment(Adjusted) $ 109,126 $ 175,767 $ 131,238 $ 123,626 $ 116,456 $ 109,701 $ 103,338 Average 2023-2024 actuals per participant. No escalation as inventory is purchased in advance. Total (Adjusted) $ 1,127,726 $ 1,133,900 $ 1,055,684 $ 1,010,781 $ 968,907 $ 929,897 $ 893,596 Adjusted,including materials Avg Materials $ 5.83 $ 9.96 $ 7.90 $ 7.90 $ 7.90 $ 7.90 $ 7.90 Avg Participant Incentive $ 19.76 $ 19.81 $ 19.79 $ 19.79 $ 19.79 $ 19.79 $ 19.79 Not quite$20 due to proration and participants starting/ending mid-season Avg Purchased Services $ 24.78 $ 23.52 $ 24.15 $ 24.15 $ 24.15 $ 24.15 $ 24.15 Total Cost per kW $ 44.53 $ 47.25 $ 46.71 $ 47.48 $ 48.31 $ 49.22 $ 50.21 Case No. IPC-E-25-09 Attachment 2 to Application ACCC Program Cost-Effectiveness Workpapers-Page 3 Vendor DR Capacity Forecast 3.1.3 BYOT Program DR Capacity forecast Idaho Power BYOT Program OR Capacity Forecast Year 1 Year 2 Year 3 New Thermostat Enrollments 13,093 9165 9165 Attrition(customer move outs,etc.) (393) (1,270) (2,060) Total Enrollments 12,701 20,596 27,702 Total Peak Demand S"ngs(MW) 14.0 22.7 30.5 Expected Peak Capacity per Thermostat with pre-cooling employed(kW) 1.1 Case No. IPC-E-25-09 Attachment 2 to Application ACCC Program Cost-Effectiveness Workpapers-Page 4 Table 1. Forecast BYOT cost per kW with and without upfront cost spreading. Program Year Cost/kW Cost/kW(Spread) 2025 $ 107.26 $ 54.69 2026 $ 67.05 $ 49.29 2027 $ 55.59 $ 52.81 2028 $ 46.46 $ 55.85 2029 $ 47.73 $ 52.29 Table 2. Forecast program cost per M. Program Year Cost/kW 2025 $ 58.09 2026 $ 56.07 2027 $ 52.58 2028 $ 47.49 2029 $ 48.60 Case No. IPC-E-25-09 Attachment 2 to Application ACCC Program Cost-Effectiveness Workpapers-Page 5