Loading...
HomeMy WebLinkAboutCompany allocation factors.xlsMCWEIGHT Month Marginal Total IPUC General General General Area Large Power Large Power Irrigation Irrigation Unmetered Municipal Traffic Total Total Cost Jurisdiction Residential Service Service Service Lighting Cost Service Service Street Light Control Tariff DOE/INEL Simplot Micron Special Customers Contracts CAPACITY RELATED ALLOCATION FACTORS Monthly Coincident Demands @ Generation Level January February March April May June July August September October November December Total Monthly Coincident Demands Weighted by Marginal Demand Costs Power Supply Service - Generation ENERGY RELATED ALLOCATION FACTORS Monthly Energy Requirements @ Generation Level Monthly Energy Requirements Weighted by Marginal Energy Costs D10S E10S Average Actual Weighted Transmission Service Ratio Total Ratio D13 D10NS E10NS mb. . EXHIBIT NO. 40 CASE NO. IPC-E-03-13 M. BRILZ, IPCO PAGE OF (1) (1) (7) (7) (9-Transmission) (9-Transmission) (9-Primary) (9-Primary) (9-Secondary) (9-Secondary) (15) (15) (19-Primary) (19-Primary) (24-Secondary) (24-Secondary) (19-Secondary) (19-Secondary) (24-Transmission) (24-Transmission) (40) (40) (41) (41) (42) (42) 1988806.00 1053677.00 1052125.00 1552.00 57212.00 0.00 48785.00 48051.00 734.00 424081.00 0.00 269126.00 263204.00 4867.00 1055.00 1018.00 1015.00 3.00 0.00 0.00 2101.00 0.00 1129.00 1857129.00 36511.00 23284.00 71882.00 131677.00 1996069.00 1041480.00 1039929.00 1551.00 55024.00 0.00 50847.00 50048.00 799.00 429370.00 0.00 282702.00 277647.00 3834.00 1221.00 1354.00 1351.00 3.00 0.00 0.00 2112.00 0.00 1131.00 1864020.00 36432.00 23462.00 72155.00 132049.00 1847528.00 942204.00 940811.00 1393.00 45269.00 0.00 51847.00 51023.00 824.00 411761.00 0.00 251001.00 245068.00 4966.00 967.00 10487.00 10362.00 125.00 0.00 0.00 2116.00 0.00 1133.00 1715818.00 36968.00 22499.00 72243.00 131710.00 1635709.00 661890.00 660934.00 956.00 42120.00 0.00 51481.00 50753.00 728.00 399658.00 0.00 253236.00 245356.00 6659.00 1221.00 101406.00 97882.00 3524.00 0.00 0.00 2119.00 0.00 1134.00 1513044.00 27933.00 23133.00 71599.00 122665.00 2208735.00 625517.00 624721.00 796.00 60532.00 0.00 62671.00 61867.00 804.00 472471.00 0.00 293691.00 286134.00 6373.00 1184.00 574622.00 551548.00 23074.00 0.00 0.00 2094.00 0.00 1496.00 2093094.00 17409.00 20580.00 77652.00 115641.00 2626540.00 833842.00 833504.00 338.00 67380.00 0.00 67015.00 66143.00 872.00 501459.00 0.00 292127.00 284883.00 5767.00 1477.00 739821.00 703382.00 36439.00 0.00 0.00 2086.00 0.00 1195.00 2504925.00 24087.00 15847.00 81681.00 121615.00 2742467.00 887331.00 887329.00 2.00 67119.00 0.00 66324.00 65494.00 830.00 505261.00 0.00 304371.00 296867.00 5890.00 1614.00 783467.00 742814.00 40653.00 0.00 0.00 1957.00 0.00 1195.00 2617025.00 21056.00 22806.00 81580.00 125442.00 2315095.00 815219.00 42874.00 0.00 61457.00 60681.00 776.00 466492.00 0.00 271084.00 262930.00 6816.00 1338.00 535761.00 508319.00 27442.00 0.00 0.00 2098.00 0.00 1195.00 2196180.00 17245.00 23432.00 78238.00 118915.00 2184353.00 727653.00 39665.00 0.00 63140.00 62285.00 855.00 469401.00 0.00 250971.00 243142.00 6500.00 1329.00 507947.00 480126.00 27821.00 0.00 0.00 2097.00 0.00 1195.00 2062069.00 23467.00 20043.00 78774.00 122284.00 1768960.00 834630.00 38321.00 0.00 45595.00 44919.00 676.00 347179.00 0.00 274913.00 267813.00 5972.00 1128.00 94893.00 88947.00 5946.00 0.00 0.00 2068.00 0.00 1191.00 1638790.00 32244.00 22779.00 75147.00 130170.00 1706497.00 824766.00 37640.00 0.00 47487.00 46846.00 641.00 383722.00 0.00 271175.00 265020.00 5079.00 1076.00 18858.00 17935.00 923.00 0.00 0.00 2097.00 0.00 1200.00 1586945.00 21991.00 23112.00 74449.00 119552.00 1896466.00 983732.00 41184.00 0.00 48788.00 48045.00 743.00 404893.00 0.00 280065.00 268402.00 10464.00 1199.00 7098.00 7018.00 80.00 0.00 0.00 2077.00 0.00 1179.00 1769016.00 28872.00 23694.00 74884.00 127450.00 24917225.00 10231941.00 594340.00 0.00 665437.00 5215748.00 0.00 3294462.00 3376732.00 0.00 0.00 25022.00 0.00 14373.00 23418055.00 324215.00 264671.00 910284.00 1499170.00 1.00 0.41 0.02 0.00 0.03 0.21 0.00 0.13 0.14 Ratio 0.00 0.00 1.00E-03 0.00 5.77E-04 0.94 0.01 0.01 0.04 0.06 0.31 0.10 7.12E-03 0.00 7.82E-03 0.06 0.00 0.03 0.08 Actual D10S 0.00 0.00 2.47E-04 0.00 1.44E-04 0.29 2.50E-03 2.49E-03 9.69E-03 0.01 0.69 0.31 0.02 0.00 0.02 0.15 0.00 0.10 0.05 Actual D10NS 0.00 0.00 7.58E-04 0.00 4.33E-04 0.65 0.01 8.13E-03 0.03 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.72 51795388.52 16443364.24 1328733.60 0.00 1321535.80 9888771.48 0.00 5760744.44 14589270.12 19.72 0.00 0.00 41135.92 0.00 23565.40 49397140.72 474995.64 312502.84 1610749.32 2398247.80 20.70 56769087.60 18367751.70 1389363.30 0.00 1372906.80 10458902.70 0.00 6300479.70 16217766.90 20.70 0.00 0.00 40509.90 0.00 24736.50 54172438.20 435859.20 472084.20 1688706.00 2596649.40 19.17 44380390.32 15627748.23 821894.58 0.00 1178130.69 8942651.64 0.00 5196680.28 10270538.37 19.17 0.00 0.00 40218.66 0.00 22908.15 42100789.77 330586.65 449191.44 1499822.46 2279600.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.22 25972899.56 12552938.52 572880.80 0.00 722752.14 5840248.84 0.00 4127283.50 287018.76 15.22 0.00 0.00 31916.34 0.00 18264.00 24153318.12 334703.02 351764.64 1133113.78 1819581.44 15.90 30153825.30 15641338.80 654825.60 0.00 775729.20 6437798.70 0.00 4453033.50 112858.20 15.90 0.00 0.00 33024.30 0.00 18746.10 28127370.30 459064.80 376734.60 1190655.60 2026455.00 209071591.30 78633141.49 4767697.88 0.00 5371054.63 41568373.36 0.00 25838221.42 41477452.35 Total 0.00 0.00 186805.12 0.00 108220.15 197951057.11 2035209.31 1962277.72 7123047.16 11120534.19 1.00 0.38 0.02 0.00 0.03 0.20 0.00 0.12 0.20 Ratio 0.00 0.00 8.94E-04 0.00 5.18E-04 0.95 9.74E-03 9.39E-03 0.03 0.05 0.73 0.24 0.02 0.00 0.02 0.14 0.00 0.08 0.20 Weighted D10S 0.00 0.00 5.83E-04 0.00 3.41E-04 0.70 5.94E-03 5.90E-03 0.02 0.03 0.27 0.13 5.87E-03 0.00 7.17E-03 0.06 0.00 0.04 1.91E-03 Weighted D10NS 0.00 0.00 3.11E-04 0.00 1.77E-04 0.25 3.80E-03 3.48E-03 0.01 0.02 0.52 0.17 0.01 0.00 0.01 0.10 0.00 0.06 2.00 0.14 2.00 Average D10S 0.00 0.00 4.15E-04 0.00 2.42E-04 0.50 4.22E-03 4.20E-03 0.02 0.02 0.48 0.22 0.01 0.00 0.01 0.10 0.00 0.07 2.00 0.03 2.00 Average D10NS 0.00 0.00 5.34E-04 0.00 3.05E-04 0.45 7.15E-03 5.81E-03 0.02 0.03 1.00 0.39 0.02 0.00 0.03 0.20 0.00 0.13 0.17 Total Ratio 0.00 0.00 9.49E-04 0.00 5.47E-04 0.94 0.01 0.01 0.04 0.06 Transmission Service 1988806.00 1053677.00 57212.00 0.00 48785.00 424081.00 0.00 269126.00 1018.00 0.00 0.00 0.00 2101.00 0.00 1129.00 1857129.00 36511.00 23284.00 71882.00 131677.00 1996069.00 1041480.00 55024.00 0.00 50847.00 429370.00 0.00 282702.00 1354.00 0.00 0.00 0.00 2112.00 0.00 1131.00 1864020.00 36432.00 23462.00 72155.00 132049.00 1847528.00 942204.00 45269.00 0.00 51847.00 411761.00 0.00 251001.00 10487.00 0.00 0.00 0.00 2116.00 0.00 1133.00 1715818.00 36968.00 22499.00 72243.00 131710.00 1635709.00 661890.00 42120.00 0.00 51481.00 399658.00 0.00 253236.00 101406.00 0.00 0.00 0.00 2119.00 0.00 1134.00 1513044.00 27933.00 23133.00 71599.00 122665.00 2208735.00 625517.00 60532.00 0.00 62671.00 472471.00 0.00 293691.00 574622.00 0.00 0.00 0.00 2094.00 0.00 1496.00 2093094.00 17409.00 20580.00 77652.00 115641.00 2626540.00 833842.00 67380.00 0.00 67015.00 501459.00 0.00 292127.00 739821.00 0.00 0.00 0.00 2086.00 0.00 1195.00 2504925.00 24087.00 15847.00 81681.00 121615.00 2742467.00 887331.00 67119.00 0.00 66324.00 505261.00 0.00 304371.00 783467.00 0.00 0.00 0.00 1957.00 0.00 1195.00 2617025.00 21056.00 22806.00 81580.00 125442.00 2315095.00 815219.00 42874.00 0.00 61457.00 466492.00 0.00 271084.00 535761.00 0.00 0.00 0.00 2098.00 0.00 1195.00 2196180.00 17245.00 23432.00 78238.00 118915.00 2184353.00 727653.00 39665.00 0.00 63140.00 469401.00 0.00 250971.00 507947.00 0.00 0.00 0.00 2097.00 0.00 1195.00 2062069.00 23467.00 20043.00 78774.00 122284.00 1768960.00 834630.00 38321.00 0.00 45595.00 347179.00 0.00 274913.00 94893.00 0.00 0.00 0.00 2068.00 0.00 1191.00 1638790.00 32244.00 22779.00 75147.00 130170.00 1706497.00 824766.00 37640.00 0.00 47487.00 383722.00 0.00 271175.00 18858.00 0.00 0.00 0.00 2097.00 0.00 1200.00 1586945.00 21991.00 23112.00 74449.00 119552.00 1896466.00 983732.00 41184.00 0.00 48788.00 404893.00 0.00 280065.00 7098.00 0.00 0.00 0.00 2077.00 0.00 1179.00 1769016.00 28872.00 23694.00 74884.00 127450.00 24917225.00 10231941.00 594340.00 0.00 665437.00 5215748.00 0.00 3294462.00 3376732.00 0.00 0.00 25022.00 0.00 14373.00 23418055.00 324215.00 264671.00 910284.00 1499170.00 1.00 0.41 0.02 0.00 0.03 0.21 0.00 0.13 0.14 Actual D13 0.00 0.00 1.00E-03 0.00 5.77E-04 0.94 0.01 0.01 0.04 0.06 Transmission Service 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.63 12160884.83 3860688.46 311969.40 0.00 310279.45 2321755.17 0.00 1352548.01 3425371.23 4.63 0.00 0.00 9658.18 0.00 5532.85 11597807.38 111522.81 73371.61 378183.03 563077.45 4.86 13328394.48 4312428.66 326198.34 0.00 322334.64 2455568.46 0.00 1479243.06 3807649.62 4.86 0.00 0.00 9511.02 0.00 5807.70 12718746.36 102332.16 110837.16 396478.80 609648.12 4.50 10417932.00 3668485.50 192933.00 0.00 276556.50 2099214.00 0.00 1219878.00 2410924.50 4.50 0.00 0.00 9441.00 0.00 5377.50 9882814.50 77602.50 105444.00 352071.00 535117.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35907197.32 11841602.62 831100.74 0.00 909170.59 6876537.63 0.00 4051669.07 9643945.35 0.00 0.00 28610.20 0.00 16718.05 34199368.24 291457.47 289652.77 1126732.83 1707843.07 1.00 0.33 0.02 0.00 0.03 0.19 0.00 0.11 0.27 Weighted D13 0.00 0.00 7.97E-04 0.00 4.66E-04 0.95 8.12E-03 8.07E-03 0.03 0.05 1.00 0.37 0.02 0.00 0.03 0.20 0.00 0.12 0.20 Average D13 0.00 0.00 9.01E-04 0.00 5.21E-04 0.95 0.01 2.00 9.34E-03 2.00 0.03 2.00 0.05 2.00 1128133.00 523703.00 28321.00 0.00 30871.00 265383.00 539.00 209.00 330.00 181473.00 815.00 0.00 0.00 1474.00 1613.00 894.00 891.00 3.00 1035086.00 20312.00 17352.00 55383.00 93047.00 965302.00 431943.00 25155.00 0.00 26195.00 232451.00 540.00 210.00 330.00 159801.00 1008.00 0.00 0.00 1563.00 1626.00 867.00 864.00 3.00 881149.00 18731.00 15602.00 49820.00 84153.00 978802.00 407564.00 25027.00 0.00 28927.00 243519.00 539.00 210.00 329.00 174967.00 4347.00 0.00 0.00 1466.00 1634.00 866.00 863.00 3.00 888856.00 17923.00 17161.00 54862.00 89946.00 915246.00 329041.00 21567.00 0.00 26660.00 216304.00 536.00 207.00 329.00 169951.00 60161.00 0.00 0.00 1457.00 1646.00 864.00 861.00 3.00 828187.00 17198.00 16495.00 53366.00 87059.00 1077762.00 307241.00 22418.00 0.00 30458.00 229531.00 541.00 211.00 330.00 172911.00 222172.00 0.00 0.00 1293.00 1681.00 844.00 841.00 3.00 989090.00 15509.00 16727.00 56436.00 88672.00 1190562.00 301853.00 23788.00 0.00 32660.00 233699.00 541.00 211.00 330.00 176161.00 335330.00 0.00 0.00 1520.00 1640.00 874.00 871.00 3.00 1108066.00 15166.00 11543.00 55787.00 82496.00 1414857.00 371667.00 27730.00 0.00 36090.00 267857.00 545.00 212.00 333.00 182182.00 434438.00 0.00 0.00 1426.00 1642.00 874.00 871.00 3.00 1324451.00 14987.00 17058.00 58361.00 90406.00 1348163.00 351296.00 23950.00 0.00 34896.00 267516.00 545.00 211.00 334.00 174880.00 400131.00 0.00 0.00 1529.00 1652.00 874.00 871.00 3.00 1257269.00 15911.00 17249.00 57734.00 90894.00 1113432.00 301011.00 20598.00 0.00 33183.00 249937.00 543.00 210.00 333.00 179443.00 239047.00 0.00 0.00 1528.00 1652.00 874.00 871.00 3.00 1027816.00 14345.00 15660.00 55611.00 85616.00 988631.00 327085.00 22630.00 0.00 31872.00 241354.00 542.00 210.00 332.00 190711.00 78227.00 0.00 0.00 1507.00 1652.00 871.00 868.00 3.00 896451.00 17464.00 17162.00 57554.00 92180.00 1011335.00 415545.00 25320.00 0.00 30503.00 247466.00 552.00 215.00 337.00 178710.00 16754.00 0.00 0.00 1528.00 1627.00 878.00 875.00 3.00 918883.00 19719.00 16635.00 56098.00 92452.00 1142781.00 528204.00 28047.00 0.00 30520.00 265857.00 549.00 212.00 337.00 182215.00 5183.00 0.00 0.00 1513.00 1725.00 862.00 859.00 3.00 1044675.00 22928.00 17374.00 57804.00 98106.00 13275006.00 4596153.00 294551.00 0.00 372835.00 2960874.00 6512.00 2123405.00 1797613.00 Total 0.00 0.00 17804.00 19790.00 10442.00 12199979.00 210193.00 196018.00 668816.00 1075027.00 1.00 0.35 0.02 0.00 0.03 0.22 4.91E-04 0.16 0.14 Ratio 0.00 0.00 1.34E-03 1.49E-03 7.87E-04 0.92 0.02 0.01 0.05 0.08 33.30 37566828.90 17439309.90 943089.30 0.00 1028004.30 8837253.90 17948.70 6043050.90 27139.50 33.30 0.00 0.00 49084.20 53712.90 29770.20 40511448.00 676389.60 577821.60 1844253.90 3098465.10 29.45 28428143.90 12720721.35 740814.75 0.00 771442.75 6845681.95 15903.00 4706139.45 29685.60 29.45 0.00 0.00 46030.35 47885.70 25533.15 30656006.95 551627.95 459478.90 1467199.00 2478305.85 30.50 29853461.00 12430702.00 763323.50 0.00 882273.50 7427329.50 16439.50 5336493.50 132583.50 30.50 0.00 0.00 44713.00 49837.00 26413.00 32446632.00 546651.50 523410.50 1673291.00 2743353.00 27.65 25306551.90 9097983.65 596327.55 0.00 737149.00 5980805.60 14820.40 4699145.15 1663451.65 27.65 0.00 0.00 40286.05 45511.90 23889.60 27598543.35 475524.70 456086.75 1475569.90 2407181.35 30.27 32623855.74 9300185.07 678592.86 0.00 921963.66 6947903.37 16376.07 5234015.97 6725146.44 30.27 0.00 0.00 39139.11 50883.87 25547.88 35173800.54 469457.43 506326.29 1708317.72 2684101.44 33.34 39693337.08 10063779.02 793091.92 0.00 1088884.40 7791524.66 18036.94 5873207.74 11179902.20 33.34 0.00 0.00 50676.80 54677.60 29139.16 42816161.52 505634.44 384843.62 1859938.58 2750416.64 40.18 56848954.26 14933580.06 1114191.40 0.00 1450096.20 10762494.26 21898.10 7320072.76 17455718.84 40.18 0.00 0.00 57296.68 65975.56 35117.32 60536554.12 602177.66 685390.44 2344944.98 3632513.08 40.87 55099421.81 14357467.52 978836.50 0.00 1426199.52 10933378.92 22274.15 7147345.60 16353353.97 40.87 0.00 0.00 62490.23 67517.24 35720.38 58531970.50 650282.57 704966.63 2359588.58 3714837.78 34.87 38825373.84 10496253.57 718252.26 0.00 1157091.21 8715303.19 18934.41 6257177.41 8335568.89 34.87 0.00 0.00 53281.36 57605.24 30476.38 42097156.20 500210.15 546064.20 1939155.57 2985429.92 31.65 31290171.15 10352240.25 716239.50 0.00 1008748.80 7638854.10 17154.30 6036003.15 2475884.55 31.65 0.00 0.00 47696.55 52285.80 27567.15 34408708.95 552735.60 543177.30 1821584.10 2917497.00 33.27 33647115.45 13825182.15 842396.40 0.00 1014834.81 8233193.82 18365.04 5945681.70 557405.58 33.27 0.00 0.00 50836.56 54130.29 29211.06 36516952.38 656051.13 553446.45 1866380.46 3075878.04 35.21 40237319.01 18598062.84 987534.87 0.00 1074609.20 9360824.97 19330.29 6415790.15 182493.43 35.21 0.00 0.00 53272.73 60737.25 30351.02 43198832.11 807294.88 611738.54 2035278.84 3454312.26 449420534.04 153615467.38 9872690.81 0.00 12561297.35 99474548.24 217480.90 71014123.48 65118334.15 Total 0.00 0.00 594803.62 660760.35 348736.30 484492366.06 6994037.61 6552751.22 22395502.63 35942291.46 1.16 0.34 0.02 0.00 0.03 0.22 4.84E-04 0.16 0.14 Ratio 0.00 0.00 1.32E-03 1.47E-03 7.76E-04 1.08 0.02 0.01 0.05 0.08 151641713.15 39354826.60 2886119.82 0.00 3965180.12 29487397.84 62209.19 20340626.10 44988975.01 Weighted E10S 0.00 0.00 170463.71 188170.40 99976.86 141543945.65 1758094.67 1775200.69 6564472.14 10097767.50 297778820.89 114260640.78 6986570.99 0.00 8596117.23 69987150.40 155271.71 50673497.38 20129359.14 Weighted E10NS 0.00 0.00 424339.91 472589.95 248759.44 271934296.93 5235942.94 4777550.53 15831030.49 25844523.96 0.34 0.09 6.42E-03 0.00 8.82E-03 0.07 1.38E-04 0.05 0.10 Weighted E10S 0.00 0.00 3.79E-04 4.19E-04 2.23E-04 0.31 3.91E-03 3.95E-03 0.01 0.02 0.66 0.25 0.02 0.00 0.02 0.16 3.46E-04 0.11 0.04 Weighted E10NS 0.00 0.00 9.44E-04 1.05E-03 5.54E-04 0.61 0.01 0.01 0.04 0.06 1.00 0.34 0.02 0.00 0.03 0.22 4.84E-04 0.16 0.14 Total Ratio 0.00 0.00 1.32E-03 1.47E-03 7.76E-04 0.92 0.02 0.01 0.05 0.08 IDAHO POWER COMPANY DEVELOPMENT OF WEIGHTED DEMAND AND ENERGY ALLOCATORS FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2003 IDAHO POWER COMPANY DEVELOPMENT OF WEIGHTED DEMAND AND ENERGY ALLOCATORS FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2003