200402111st Response of ID Power to Kroger Co.pdf

BARTON L. KLINE ISB #1526
MONICA B. MOEN ISB #5734
Idaho Power Company
O. Box 70
Boise, Idaho 83707
Telephone: [phone]
FAX Telephone: [phone]
:~C:EiVED
. it.FC)
rflL:.
2nQi1FE810 PH 4:50
' i'- i L,
UIIUt jES CCHL"jISSION
Attorney for Idaho Power Company
Street Address for Express Mail
1221 West Idaho Street
Boise, Idaho 83702
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
IN THE MATTER OF THE APPLICATION
OF IDAHO POWER COMPANY FOR
AUTHORITY TO INCREASE ITS INTERIM)
AND BASE RATES AND CHARGES FORELECTRIC SERVICE.
CASE NO. IPC-03-
IDAHO POWER COMPANY'
RESPONSE TO FIRST SET OF
DATA REQUESTS FROM KROGER
COMES NOW, Idaho Power Company ("Idaho Power" or "the Company
and in response to the First Data Request of Kroger Company to Idaho Power Company,
herewith submits the following information:
REQUEST NO. 1-1: Please provide copies of Idaho Power and/or
IDACORP annual reports for past 3 years.
RESPONSE TO REQUESt NO. 1: The requested material is enclosed
with this response.
The response to this request was prepared by Barton L. Kline , Senior
Attorney, Idaho Power Company.
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page
REQUEST NO. 1-2: Please provide copies of Idaho Power s FERC
Form 1 for the past 2 years.
RESPONSE TO REQUEST NO. 2: The requested material was
provided in response to Idaho Irrigation Pumpers Association s Request No.
The response to this request was prepared by Barton L. Kline, Senior
Attorney, Idaho Power Company.
REQUEST NO. 1-3: Please provide the responses to Staff's First and
Second Data Requests.
RESPONSE TO REQUEST NO. 3: The requested material was
previously provided.
The response to this request was prepared by Barton L. Kline , Senior
Attorney, Idaho Power Company.
REQUEST NO. 1-4: Please update Exhibit 13 to reflect year-end 2003.
RESPONSE TO REQUEST NO. 4: The information requested is
enclosed with this response.
The response to this request was prepared by Dennis C. Gribble
Assistant Treasurer, Finance , Idaho Power Company, in consultation with Barton L.
Kline , Senior Attorney, Idaho Power Company.
REQUEST NO. 1-5: Re: Exhibit 13 -- To which enterprise does the dollar
value of the capitalization shown in the exhibit apply? For example , does it apply to
Idaho Power or IDACORP? If the capitalization pertains to anything other than Idaho
Power, what portion of each capital component is applicable to Idaho Power?
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 2
RESPONSE TO REQUEST NO. 1-5: Exhibit 13 applies exclusively to
Idaho Power.
The response to this request was prepared by Dennis C. Gribble
Assistant Treasurer, Finance, Idaho Power Company, in consultation with Barton L.
Kline, Senior Attorney, Idaho Power Company.
REQUEST NO. 1-6: Please identify for each month of 2003 , the month-
end balance , and average percentage cost of Idaho Power s short-term debt.
RESPONSE TO REQUEST NO.
Average
Rate at
Month Balance month-end
January-800,000.39%
February-300 000.1 .47%
March-00%
April-135 700 000.38%
May-900 000.38%
June-800 000.17%
July-13,400 000.12%
AuQust-500 000.14%
September-000 000.13%
October-300 000.12%
November-700 000.14%
December-00%
The response to this request was prepared by Dennis C. Gribble
Assistant Treasurer, Finance, Idaho Power Company, in consultation with Barton L.
Kline, Senior Attorney, Idaho Power Company.
REQUEST NO. 1-7: Regarding the variable rate debt discussed in Mr.
Gribble s testimony (pp. 22-26), please provide the balance and actual average debt
cost for the Bridger B, Bridger C , and Boardman Variable Rate Bonds for each month in
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 3
2003. What was the cost of debt for each of these bonds on December 31 , 2003?
What average cost of debt does the Company project for the Valmy Variable rate bond
in 2004?
RESPONSE TO REQUEST NO.
Averaqe Rate with Actual Debt Payment
Month Bridqer B - 24 200,000 Bridqer C - 24 000,000 Boardman - 4 360 000
Monthly Monthly Monthly
Average Average Average
Rate Actual Cost Rate Actual Cost Rate Actual Cost
January-18%366.03%008.16%272.
Februarv-27%603.14%909.20%340.
March-25%691.21%591.21%644.
April-29%625.48 24%526.32%295.
May-33%244.30%386.35%994.
June-12%581.08%613.16%7,477.
July-83%099.78%879.45 86%880.
Auqust-93%804.89%18,647.83%987.
September-05%20,268.05%923.96%784.
October-00%952.09%605.48 99%830.
November-13%971.17%21 ,468.49 10%036.
December-07%785.13%754.12%088.
The cost of debt for each of these bonds on December 31 , 2003 is as
follows:
Bridger B
Bridger C
Boardman
33%
1 .40%
15%
The Company estimates the average cost of debt for the Valmy Variable
rate bond in 2004 to be 3.65%, which is made up of the following components:
Average 10 Year BMA Interest Rate
Plus: Average spread of similar Auction Rate
securities over BMA Index
Plus: Broker Dealer Fees
Plus: Annual Insurance Premium
04%
25%
25%
105%
Adjusted Interest Rate 65%
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 4
The response to this request was prepared by Dennis C. Gribble
Assistant Treasurer, Finance , Idaho Power Company, in consultation with Barton L.
Kline , Senior Attorney, Idaho Power Company.
REQUEST NO. 1-8: What was the amount and cost of the American Falls
Bond Guarantee and Milner Dam Guarantee for each month in 2003 (as discussed in
Mr. Gribble s testimony, p.22). Please describe the treatment of this debt as O&M
expense by providing the amount and account code. Why is this cost treated as O&M
and not included in capital structure? Please provide a copy of any prior Commission
Order approving this treatment.
RESPONSE TO REQUEST NO.
Falling Water
Actuallnterest Remarketing Amortization of Expensed to
Month Cost Fee cost of Issue 536000 *
Januarv-681.171.44 109,270.
February-700.175.40 109 270.
March-39,579.128.212.109,270.
April-186.212.109 270.
May-373.212.109 270.
June-996.40 212.109,270.
July-40,423.265.212.109,270.
Auqust-O::135.212.109,270.
September-38,843.265.212.109,270.
October-80,166.212.109 270.
November-195.212.109,270.
December-863.197.212.109,270.
Milner expense includes $87 262.50 actual interest expense plus
$22 008.34 accrued to make principle payments beginning in 2007.
The American Falls and Milner guarantees are bonds where third parties
are the issuers , and Idaho Power is the obligor. The guarantee agreements are
structured for Idaho Power to make falling water payments to the third parties in the
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 5
amount necessary to service the debt. This practice was accepted by both the Idaho
and Oregon PUC's in the last general rate cases. (IPC-94-, Order No. 25880, and
OPUC-UE-, Order 99-1240). A copy of Order No. 25880 is enclosed.
The response to this request was prepared by Dennis C. Gribble
Assistant Treasurer, Finance , Idaho Power Company, in consultation with Barton L.
Kline , Senior Attorney, Idaho Power Company.
REQUEST NO. 1-9: Please show the results of Exhibit 43 , page 1 , with
Schedule 9-S results shown separately from 9-P and 9-
RESPONSE TO REQUEST NO. 1-9: The requested information in
enclosed with this response.
The response to this request was prepared by Maggie Brilz, Pricing
Director, Idaho Power Company, in consultation with Barton L. Kline, Senior Attorney,
Idaho Power Company.
REQUEST NO. 1-10: What was the amount of the Company
Accumulated Provision for Depreciation in Test Year 1993? What was the Company
Net Electric Plant in Service for Test Year 1993?
RESPONSE TO REQUEST NO. 1-10: Idaho Power Company s total
Accumulated Provision for Depreciation in Test Year 1993 was $706,459 701 for a Net
Electric Plant in Service of $1 572 822 342. (Case No. IPC-94-5: Obenchain Exhibit
No. 20).
The response to this request was prepared by Phil A. Obenchain , Senior
Analyst, Pricing and Regulatory Services , Idaho Power Company, in consultation with
Barton L. Kline , Senior Attorney, Idaho Power Company.
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 6
REQUEST NO. 1-11: Please refer to the PCA rate computation in
Exhibit 36. How does the PCA rate computation of .7315 cents/kWh compare with the
overall PCA currently in place? What is the meaning of the PCA rate computation in
Exhibit 36 in the context of this proceeding? Does it constitute a proposal to change the
current PCA rate or is it simply a projection of a possible future rate? Is the Company
making any proposed changes to PCA rates in this proceeding? If yes, please identify. if
, please explain the change in the proposed PCA rate shown for Schedule 19.
(Exhibit 48)
RESPONSE TO REQUEST NO. 11: A normalized level of PCA related
power supply expenses is included in the Company s base rates as determined in
general revenue requirement proceedings. The computation of 0.7315 cents per
kilowatt-hour is the Company s computation of the new level of PCA related power
supply expenses to be included in base rates. The previous level of PCA related power
supply expenses included in base rates was 0.5238 cents per kilowatt-hour.
The annually changed PCA rate currently in place is 0.6039 cents per
kilowatt-hour, which reflects PCA expenses greater than amounts recovered via the
base PCA rate of 0.5238 cents per kilowatt-hour. As a result , customers pay for PCA
related power supply expenses at a combined rate of 1.1277 cents per kilowatt-hour
(0.5238 base + 0.6039 current year adjustment).
Based upon the Company rate case filing, annual PCA related power
supply expenses would be measured from the new base rate of 0.7315 cents per
kilowatt-hour rather than from the old base rate of 0.5238. This change would not occur
until new base rates are established and has no impact on the current PCA rate.
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 7
The response to this request was prepared by Gregory W. Said, Director
of Revenue Requirement , Pricing and Regulatory Services, Idaho Power Company, in
consultation with Barton L. Kline , Senior Attorney, Idaho Power Company.
REQUEST NO. 1-12: When the Company witnesses and exhibits refer to
Base Revenues " are PCA revenues ever included? If no, are there specific instances
in which rate increases are referenced in which PCA revenues are included in the
calculation (e., Exhibit 44)? If yes, please identify each instance.
RESPONSE TO REQUEST NO. 12: No.
The response to this request was prepared by Phil A. Obenchain, Senior
Analyst, Pricing and Regulatory Services, Idaho Power Company, in consultation with
Barton L. Kline, Senior Attorney, Idaho Power Company.
..tk
DATED at Boise, Idaho , this JJL day of February, 2004.
BART
~!~
Attorney for Idaho Power Company
IDAHO POWER COMPANY'S RESPONSE TO FIRST SET
OF DATA REQUESTS FROM KROGER Page 8
CERTIFICATE OF SERVICE
-+kI HEREBY CERTIFY that on this day of February, 2004, I served a
true and correct copy of the within and foregoing IDAHO POWER COMPANY'
RESPONSE TO FIRST DATE REQUEST OF KROGER COMPANY upon the following
named parties by the method indicated below, and addressed to the following:
Lisa D. Nordstrom
Weldon B. Stutzman
Deputy Attorneys General
Idaho Public Utilities Commission
472 W. Washington Street
O. Box 83720
Boise , Idaho 83720-0074
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Randall C. Budge
Eric L. Olsen
Racine , Olson , Nye , Budge & Bailey
O. Box 1391; 201 E. Center
Pocatello, ID 83204-1391
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Anthony Yankel
29814 Lake Road
Bay Village , OH 44140
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Peter J. Richardson
Richardson & O'Leary
99 East State Street, Suite 200
O. Box 1849
Eagle , ID 83616
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Don Reading
Ben Johnson Associates
6070 Hill Road
Boise, I D 83703
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Lawrence A. Gollomp
Assistant General Counsel
U. S. Department of Energy
1000 Independence Avenue, SW
Washington, D.C. 20585
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Dennis Goins
Potomac Management Group
5801 Westchester Street
Alexandria, VA 22310-1149
Hand Delivered
S. Mail
Overnight Mail
FAX
CERTIFICATE OF SERVICE, Page
Conley E. Ward
Givens , Pursley LLP
601 W. Bannock Street
O. Box 2720
Boise , ID 83701-2720
Dennis E. Peseau, Ph.D.
Utility Resources, Inc.
1500 Liberty Street S., Suite 250
Salem , OR 97302
Dean J. Miller
McDevitt & Miller LLP
O. Box 2564
Boise , ID 83701
Jeremiah Healy
United Water Idaho, Inc.
O. Box 190420
Boise, ID 83719-0420
William M. Eddie
Advocates for the West
O. Box 1612
Boise, ID 83701
Nancy Hirsh
NW Energy Coalition
219 First Ave. South , Suite 100
Seattle , WA 98104
Brad M. Purdy
Attorney at Law
2019 N. 17th Street
Boise , I D 83702
Michael Karp
147 Appaloosa Lane
Bellingham, WA 98229
Michael L. Kurtz , Esq.
Kurt J. Boehm , Esq.
Boehm , Kurtz & Lowry
36 East Seventh Street , Suite 2110
Cincinnati , OH 45202
CERTIFICATE OF SERVICE , Page 2
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
x U.S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Hand Delivered
S. Mail
Overnight Mail
FAX [phone]
Kevin Higgins
39 Market Street , Suite 200
Salt Lake City, UT 84101
Hand Delivered
S. Mail
Overnight Mail
FAX
Thomas M. Power
Economics Department, LA 407
University of Montana
32 Campus Drive
Missoula, MT 59812
Hand Delivered
S. Mail
Overnight Mail
FAX
~~~
CERTIFICATE OF SERVICE , Page 3
IDAIIO POWER COMPANY
CASE NO. IPC-O3-
FIRST PRODUCTION REQUEST
KROGER COMPANY
TT A CHMENT TO
RESPONSE TO
REQUEST NO.
3 IDACORP
ANNUAL REPORTS
2000
2001
2002
see case file
IDAHO POWER COMPANY
CASE NO. IPC-O3-
FIRST PRODUCTION REQUEST
KR OG ER CO MP ANY
TT A CHMENT TO
RESPONSE TO
REQUEST NO. 1-
Re
s
p
o
n
s
e

t
o

D
a
t
a

R
e
q
u
e
s
t
s

f
r
o
m

K
r
o
g
e
r

t
o

I
d
a
h
o

P
o
w
e
r
4
P
l
e
a
s
e

u
p
d
a
t
e

E
x
h
i
b
i
t

1
3

t
o

r
e
f
l
e
c
t

y
e
a
r
-
e
n
d

2
0
0
3
ID
A
H
O

P
O
W
E
R

C
O
M
P
A
N
Y
Ca
p
i
t
a
l

S
t
r
u
c
t
u
r
e

A
n
a
l
y
s
i
s
CO
M
P
O
S
I
T
E

C
O
S
T

O
F

C
A
P
I
T
A
L
AT

P
R
O
P
O
S
E
D

R
A
T
E

O
F

R
E
T
U
R
N

-

1
2
/
3
1
/
2
0
0
3
(1
)
(2
)
(3
)
(4
)
(5
)
Li
n
e
it
a
l
i
z
a
t
i
o
n

S
t
r
u
c
t
u
r
e
Em
b
e
d
d
e
d
We
i
g
h
t
e
d
Am
o
u
n
t
Pe
r
c
e
n
t
Co
s
t
Co
s
t
Lo
n
g
-
te
r
m

D
e
b
t
90
1
56
5
,
00
0
51
.
04
6
%
97
3
%
05
0
%
Pr
e
f
e
r
r
e
d

S
t
o
c
k
52
,
4
2
9
40
0
96
9
%
6.
5
3
9
%
19
4
%
Co
m
m
o
n

E
q
u
i
t
y
:
81
1
69
8
91
5
45
.
98
5
%
11

.
2
0
0
%
14
9
%
To
t
a
l

C
a
p
i
t
a
l
i
z
a
t
i
o
n
76
5
,
69
3
31
5
10
0
.
00
0
%
39
3
%
NO
T
E
:
*
U
S
I
N
G

1
1
.
2%

F
O
R

C
O
S
T

O
F

E
Q
U
I
T
Y

V
A
L
U
E
rJ
'
1
rJ
'
1
tf
j
tf
j
tf
j
tf
j
tf
j
rJ
'
1
tf
j
rJ
'
1
tf
j
rJ
'
1
tf
j
tf
j
t;
.
I
tf
j
I-
'
I-
'
tf
j
rJ
'
1
.. .. ,
BEFORE THE IDAHO PUBLIC UTD..ITIES COMMISSION
IN THE MATTER OF THE APPLICATION OF)
IDAHO POWER COMPANY FOR AUTHORITY)
TO INCREASE ITS RATES AND CHARGES
FOR ELECTRIC SERVICE TO CUSTOMERS )
IN THE ST ATE OF IDAHO.
CASE NO. IPC-94~5
0 RDER NO. 25880
ISSUED JANUARY 31, 1995
BOISE, IDAHO
T ABLE OF CONTENTS
PAGE
SUMMARY
APPEARANCES ....................................................
INTRODUCTION ........................................,...........
TESTYEAR.......................................
................
ADJUSTMENTS TO TEST YEAR REVENUES AND EXPENSES
. . . . . . . . . . . . . . ..
1. Year-End Employee and Depreciation Expenses and Customer Totals
. . . . ..
2. NonnalizationoflrrigationRevenue.............................. 43. MicronLoadAdjustment ..................................... 54. Operation and Maintenance Expenses .............................5. IndustryAssociationDues.....................................6. Out of Period Adjustments ..................................
7. PacificHideClean-Up .......................................8. Amonization of FAS-I06 and FAS-I12 Expenses
. . . . . .. . . . . . . . . . . . ..
9. TaxCredits..............................................
10. FERC Contract Customer Revenues .............................
RA1'EBASE......................................................1. Swan Falls ..........................................
....
2. AmonizationExpenses
......................................
3. Conservation Program Expenses ...............................A. AccumulatedExpenses ..................................B. Amonization of DSM Program Costs
. . . . . . . . . . . . . . . . . . . . . . ..
C. Ongoing DSM Program Expenditures. . .
. . . . . . . . . . . . . . . . . . . ..
4. Other Rate Base Adjustments .................................5. Summary of Adjustments to Test Year Revenues, Expenses and Rate Base . 18
CAPITAL STRUCTURE AND RATE OF RETURN. . . . . . . . . . . . . . . . . . . . . . . . ..
CALCULATION OF REVENUE DEFICIENCY .............................
COST-OF-SERVICE STUDY AND FMC INTERRUPTIBILITY CREDIT. . .. . . . . . .. 1. Adjustments to the Cost-of-Service Study. .
. . . . . . . . . . . . . . . . . . . . . ..
A. ProductionPlant....................................... B. Allocation of Transmission and Distribution Costs. . . . . .
. . . . . . . ..
C. Allocation of Administrative and General Costs. . . . . . . . . . . . . . . ..
D. Allocation of Operation and Maintenance Expenses
. . . . . . . . . . . . ..
E. Marginal Cost Weighting Factors ................
...........
F. Classification of CSPP and Conservation Costs
. . . . . . . . . . . . . . . ..
ORDER NO. 25880 -1-
~ .
G. lrrigationSectorLoadFactor.............................. 29
FMCInteffilptibilityCredit................................... 30
CLASSREVENUEALLOCATION......................................
RATE DESIGN AND TARIFF ISSUES
...................................
ADJUS11JENT TO PCA .............................................
ENERGY COST RATES IN COGENERATION CONTRACTS
. . . . . .. . . . . . . . . . ..
INTERVENOR FUNDING ............................................
ULTIMATE FINDINGS OF FACT ......................................
CONCLUSIONS OF LAW ............................................
ORDER "
....
IT ACHMENTS
ORDER NO. 25880 -11-
. .
BEFORE THE IDAHO PUBLIC UTILITffiS COMMISSION
IN THE MATTER OF THE APPLICA TIO N 0 F )
IDAHO POWER COMPANY FOR AUTHORITY)
TO INCREASE ITS RATES AND CHARGES
FOR ELECTRIC SERVICE TO CUSTOMERS
IN THE ST ATE OF IDAHO.
CASE NO. IPC-94-
ORDER NO. 25880
SUMMARY
This is a final order detennining the revenue requirement in Idaho Power Company
(IPCo, Company) general rate case. On Ju~e 30, 1994, IPCo filed an Application for authority
to increase its rates and charges for electric service in the state of Idaho by $37 million, or
approximately 9.09%, effective August 1, 1994. By its Order No. 25635 issued July 12, 1994
the Commission suspended the proposed effective date of IPCo s new schedules of rates and
charges pursuant to Idaho Code 61-622 to provide an opportunity for a hearing on the
Application.By this Order we authorize IPCo to increase its Idaho rates and charges by
$17,177,048 million, or approximately 4.19%.
APPEARANCES
IDAHO POWER COMPANY: LARRY D. RIPLEY, Idaho Power Company, PO Box 70,
Boise, ill 83707-0070.
COMMISSION STAFF: BRAD PURDY, Deputy Anomey General, Idaho Public Utilities
Commission, PO Box 83720, Boise, ill 83720-0074.
IDAHO IRRIGATION PUMPERS ASSOCIATION, INC.RANDALL C. BUDGE, Racine,
Olson, Nye, Cooper and Budge, PO Box 1391, Pocatello, ill 83204-1391.
MICRON SEMICONDUCTOR, INC.: JOHN J. MCFADDEN, Moore & McFadden, 999 Main
Street, Suite 910, Boise, ill 83702.
ROSEBUD ENTERPRISES, INC.OWEN H. ORNDORFF, Orndorff, Peterson & Hawley,
1087 West River Street, Suite 230, Boise, ill 83702-7035.
ORDER NO. 25880
R. SIMPLOT COMPANY: R. SCOTT PASLEY, Assistant General Counsel,R. Simplot
Company, PO Box 27, Boise, ID 83707.
INDUSTRIAL CUSTOMERS OF IDAHO POWER: PETER J. RICHARDSON, Davis,
Wright, Tremaine, 999 Main Street, Suite 911, Boise, ID 83702.
S. DEPARTMENT OF ENERGY: LAWRENCE A. GOLLOMP and MARK D. OLSEN,
S. Depanment of Energy, 1000 Independence Avenue., SW, Room 6D-033, Washington, D.
20585.
FMC CORPORATION: CONLEY WARD, Givens, Pursley & Huntley, 277 North 6th Street,
Suite 200, Boise, ill 83702.
WILLIAM ARKOOSH AND FAULKNER BROTHERS HYDRO: C. TOM ARKOOSH,
Hopkins, Roden, Crockett, Hansen & Hoopes, PO Box 2110, Boise, ill 83701-2110.
EVERGREEN FOREST PRODUCTS AND TAMARACK ENERGY PARTNERSHIP:
TERRY E. COFFIN, Coffm, Snyder & Matthews, Po. Box 2338, Boise, ill 83701-2338.
COMMERCIAL UTILITY CUSTOMERS OF IDAHO POWER COMPANY: RONALD L.
Wll..LlAMS, Eberle, Berlin, Kading, Turnbow & MclOveen, PO Box 1368, Boise,-ill 83701-1368.
IDAHO CITIZENS COALITION: AL FOTHERGll..L, Idaho Citizens Coalition; 9220 West
Wright Street, Boise, ill 83709.
INTRODUCTION
IPCo included in its Application filed June 30; 1994 a request for an interim rate
increase of 2.83%, applied unifonnly to all classes of customers, pending fmal resolution of this
case. On August 2, 1994, the Commission convened a hearing to consider IPCo s request for
interim rate relief. The proposed interim rates were based on IPCo' s contention that it should
be pennitted to immediately add to rate base major improvements to two different hydro electric
facilities. The Commission concluded that IPCo had not demonstrated the existence of a
financial emergency to justify interim rate relief, and denied 1PC0 s request for such relief by
Order No. 25683 issued August 5, 1994.
The Commission conducted ten days of hearings in Boise on 1PC0 s Application,
commencing on October 10 and December 12, 1994. Public hearings were also held in Pocatello
on December 5, and in Caldwell on December 7, 1994. Throughout this proceeding, including
during the interim rate hearing, documentary and oral evidence were presented by interested
ORDER NO. 25880
~ .
persons or entities that were granted leave to participate as intervenors. Several intervenors did
not present evidence or otherwise participate in the hearings in this case. The intervenors that
did present evidence are Idaho lITigation Pumpers Association, Inc. (lnigators), Micron Semi
Conductor, Inc. (Micron), Industrial Customers ofldaho Power (Industrial), U.S. Department of
Energy (DOE), FMC Corporation (FMC), Commercial Utility Customers (Commercial), and
Idaho Citizens Coalition (Citizens).
By this Order the Commission detennines IPCo s Idaho revenue requirement and rate
base, authorizes a return on common equity, allocates revenue responsibility among classes and
designs rates for Idaho Power s electrical services provided to its Idaho customers.
TEST YEAR
IPCo proposed a 1993 test year and a rate base comprised of the average of 13
monthly balances for the period ending December 31, 1993 rather than a year-end rate base. No
party objected to the use of a 1993 test year and an average rate base. Accordingly, we fmd the '
use of a 1993 test year and an average rate base to be reasonable and appropriate in this case.
ADJUSTMENTS TO TEST YEAR REVENUES AND EXPENSES
Having selected a 1993 test year, IPCo, and subsequently Staff and intervenors,
proposed adjustments to specific booked amounts for revenues, expenses, and rate base.
Adjustments to test year revenues and expenses often are necessary to reflect known and
measurable changes so that test year totals accurately reflect anticipated amounts for the future
period when rates will be in effect. Some of the adjustments to revenues or expenses also affect
rate base.
1. Year-End Employee and Depreciation Expenses and Customer TotlJls.
IPCo adjusted certain expenses to reflect year-end levels, and some intervenors
recommended adjusting certain revenues to show year-end levels. The annualizing adjustments
proposed by IPCo are an increase in payroll of $132,393, increased operating expenses related
to payroll in the amount of$18,185, an increase to Social Security taxes of $9,673, and increased
depreciation expense of $996,890. Tr. p. 246. The depreciation expense adjustment also would
decrease rate base in the amount of $498,447 for accumulated depreciation. Staff opposed these
ORDER NO. 25880
. .
adjustments, testifying that IPCo s adjustment of these test year expense accounts "is appropriate
for matching operating results with a year-end rate base calculation but not to match an average
rate base.Staff recommended elimination of these adjustments. Tr. p. 1928-29.
Also citing a mismatch of expenses and revenue, lnigators and FMC testified that the
1993 test year revenues should be adjusted to reflect year-end customer totals. Tr. p. 1168-70;
2351-53. Irrigators recommended an adjustment to Idaho test year revenues in the amount of
$7,532,106. Tr. p. 1171. Admitting its recommendation was based on incomplete infonnation,
FMC recommended an adjustment to net Idaho test year revenues of $2.1 million. Tr. p. 2352.
In rebuttal, IPCo stated that the proposed adjustments by FMC and Irrigators "would be an
improper matching of revenues with expenses and rate base.Tr. p. 2836.
We fmd all of the proposed adjustments to revenues, expenses and rate base to reflect
year-end totals to be inappropriate. The adjustments to expenses proposed by IPCo an~ the
adjustments to revenues proposed by Irrigators and FMC would create a mismatch of revenue,
expenses and rate base.
The Company also made known and measurable adjustments for 1993 general wage
and payroll-related expense increases totaling $2,135,864, which were generally objected to by
Irrigators in its recommendation to use year-end customer totals. This adjustment 'applies to
actual employees and payroll for the test year, not year-end employees. We find it does not
result in a mismatch of revenues and expenses and should be allowed.
2. Normaliz./ltion of Irrigation Revenue.
Because weather conditions during 1993 were wetter and cooler than nonnal, IPCo
in its filing adjusted operating revenue to reflect nonnal or average weather conditions. Included
in its nonnalizing adjustment is increase in irrigation revenue, reflecting a 21.6% increase in
energy that would be used by irrigators under nonnal, dryer conditions than experienced during
the test year.
Irrigators objected to IPCo s calculation of nonnal irrigation revenue, testifying that
nonnalized irrigation revenue would actually be greater than stated by IPCO because billings and
billing demand revenues would increase along with energy revenues. Tr. p. 1176. lnigators
evidence demonstrated that actual irrigation revenue per kwh in 1993 was approximately 5%
above the revenue per kwh derived from the Company nonnalization adjustment. Irrigators
ORDER NO. 25880 -4-
. .
accordingly recommended a $2,744,421 increase in Idaho test year irrigation revenues above the
$54.6 million calculated by IPCo. Tr. p. 1179.
The Company on rebuttal responded to Irrigators proposal, asserting that while
energy revenue varies with changing weather conditions, billings and demand revenues do not.
It further claimed that the method used by Irrigators to calculate the adjustment inappropriately
captured the effect of a temporary surcharge and a PCA surcharge, and also included revenue
from sales to Prairie Power and Oregon customers. Tr. p. 2887-88.
We find that an adjustment to test year irrigation revenues to account for billing
demand revenues is appropriate to accurately reflect revenues under normalized conditions.
However, we also find the corrections made by IPCo to Irrigators' normalized billing demand
calculation to be appropriate. If the Irrigators' calculation of irrigation pumping revenues is
coITected for the oversights identified by the Company in rebuttal, then actual test year revenue
per kwh exceeds normalized test year revenue per kwh by 2.87%. We find, therefore, that it is
appropriate to increase Idaho irrigation test year revenue by $1,563,217 to reflect weather
normalized billing demand. Accordingly, we have used the billing demand determinate in the
calculation of new inigation rates.
3. Micron Load Adjustment.
The Company in its case used demand and energy data for each month of the test year
actual monthly usage rather than billed amounts. Staff testified that for Micron,
IPCo used billed amounts rather than actual monthly usage, and recommended that
based on
however,
Micron be treated consistently with other customers in determining test year revenues. Tr.
p. 2004. The Company did not dispute this adjustment. Accordingly, we find it reasonable to
include Micron demand and energy data in a manner consistent with test year data for other
customers. This increases 1993 revenues in the amount of $35,660, increases fuel expense by
$9,000, and increases purchased power costs by $17,000.
4. Operation and Maintenance Expenses.
Irrigators witness Yankel noted that the actual amounts of expense included in certain
FERC expense accounts were significantly higher in the historical 1993 test year than in the
preceding years. Contending the Company should not be allowed to select test years to its
ORDER NO. 25880
advantage, Irrigators proposed to nonnalize all operation and maintenance (O&M) expenses,
except fuel and purchased power, using regression analysis to provide an expense level
consistent with general increases experienced during the period 1988-1992. Irrigators proposed
a reduction in test year O&M expenses of $10,690,000 for Idaho and $11,498,000 for.the total
Company. Tr. p. 1167. IPCo on rebuttal claimed the Irrigators proposal would, in effect, result
in utilization of a forecasted test year, something the Commission has declined to use in the past.
Tr. p. 2802.
Although fair questions were raised by Irrigators regarding the increases in 1993 O&M
expenses, no evidence was presented to show these expenses were improperly' or artificially
inflated, nor was it demonstrated that they would be less in the future. The Conumssion has
traditionally relied on historical test-year data adjusted for specific known and measurable
adjustments and has, with the exception ' of weather and stream-flow sensitive revenue and
expenses, rejected adjustments to historical data based strictly on statistical analyses. We find
no reason to change that policy in this case. Accordingly, we will not adjust the 1993 O&M
expenses.
5. Industry Association Dues.
IPCo reflected in its 1993 expense accounts dues paid to three utility associations-the
Edison Electric Institute (EEl), the Electric Power Research Institute (EPRI), and the Pacific
Northwest Utilities Conference Committee (PNUCC). Staff and some intervenors questioned the
inclusion of association dues in expenses for ratemaking purposes. Staff recommended
disallowing all association dues paid by IPCo to EEl, claiming EEl's activities are directed
significantly toward lobbying and regulatory advocacy. According to Staff testimony, ,a National
Association of Regulatory Commissioners (NARUC) study indicates 44.2% of EEl's operating
expenses are for such activities. Additionally, Staff noted that EEl expenses include payments
for technical programs related to nuclear activities and that others duplicate research activities
of EPRI. Staff proposed reducing expenses by $186,071, the entire amount of EEl dues
included by-the Company in test year expenses. Tr. p. 1923-1925. Industrial recommended that,
unless the Company identifies the benefits received by customers from its membership in EEl,
EPRI and PNUCC, the Commission disallow the $2,157,243 in payments to these organizations.
Tr. p. 1356.
ORDER NO. 25880
. .
IPCo in rebuttal testified that the portion of its EEl dues relating to political activities
had been moved to a non-ratemaking account, and testified that customers benefited from
Company membership in EEl by, for example, EEl's efforts to defeat the proposed BTU tax.
While it is clear that membership in EEl is beneficial to stockholders, its benefit to
customers is less obvious. Although the Company testified that it removed the portion of EEl
dues relating to political activities, the 1% amount removed is small compared to the 44.
identified by Staff as related to activities that would not be allowed in revenue requirement if the
Company were to incur them directly. We fmd that disallowing EEl dues in their entirety
Staff recommended goes too far. We fmd that one-fourth of the dues, or $46,987, should be
allowed in test year expenses. This allowance relating to EEl non-political and non-nuclear
programs reasonably reflects the benefit to the Company s customers of its EEl involvement.
With respect to PNUCC and EPRI, the Commission finds that benefits are received
by customers of member utilities. These expenditures fund PNUCC representation of Northwest
interests on power and environmental issues, and EPRI research and development provide
benefits to customers. Dues paid by IPCo to PNUCC andEP~ are appropriately included in the
Company s 1993 test year expenses.
6. Out of Period Adjustments.
In its audit of IPCo' s accounting records supporting test year ex penses, Staff identified
a number of expenses that were inappropriately recorded on the Company s books during the test
period, and Staff proposed adjustments accordingly. These include a 1992 expense of $577,591
to write-off obsolete fuel inventory at the Bridger generating plant, $181,188 of general 1992
expenses identified in IPCo s outside auditor s workpapers as being booked incorrectly in 1993,
$141,194 identified in the outsid~ auditor s workpapers as being a likely misstatement, and
$248,288 also identified in the auditor s workpapers as being omitted in 1993 postings. Tr.
p. 1782-1784. Staff also made an adjustment of $351,277 for excess expense transferred from
the Company s transportation clearing account. Tr. p. 1785.
On rebuttal, IPCo agreed with the Bridger fuel adjusnnent, the $141,194 identified as
a likely misstatement, and the $248,288 that should have been posted in 1993; it also corrected
the $181,188 inappropriately booked in 1992 to $101,188. Tr. p. 2785. IPCo stressed, however,
that these are estimates used by the external auditors in expressing an opinion on the financial
ORDER NO. 25880
. .
statements of the Company and have not been related to any specific items on the Company
books.
We find these adjustments, as agreed to and cOITected by the Company, are reasonable
and should be adopted. Not all these adjustments affect the test year for ratemaking purposes,
and thus these changes result in a net reduction to test year expenses of $5,906.
With respect to Staffs adjustment for the excess transportation clearing account
expense, IPCo argued that any excess resulted from its use of logical and prudent estimates in
accordance with generally accepted accounting principles, and that Staff's adjustment of only one
of the many expenses that are based on estimates is unfair. Tr. p. 2790. However, evidence
concerning the transportation clearing account showed that costs from this account charged to
expense in fact exceeded actual transportation expenses incwred. We fmd, therefore, that the
Staff-proposed adjustment, resulting in a reduction in expenses of $351,277, is appropriate.
7. Pacific Hide Clean-Up.
Included in IPCo s test year expenses is $376,172 relating to hazardous waste clean-up
activities at the Pacific Hide and Fur Co. in Pocatello. Staff proposed removal of this expense
from the test year as a nonrecuning expense. Tr. p. 1923-1924.
IPCo agreed that the Pacific Hide clean-up has been completed, and thus the expenses
associated with that project are nonrecwring. IPCo argued, however, that it is appropriately
included to reflect expected average annual expenses for environmental clean-up because under
current environmental laws IPCo will likely incur such costs in the future. Tr. p. 2786. In the
alternative, IPCo argued that because it spent over $7 million during 1986-93 on clean-up at
Pacific Hide, it should be allowed to amortize the full $7 million over five years, resulting in an
annual amortization expense of $1,841,962. Tr. p. 2787.
Test year adjustments to expenses are intended to represent costs the Company will
likely incur in the future when new rates are in effect. It is undisputed IPCo will not incur
further expenses associated with the Pacific Hide clean-up, and thus that particular expense is
nonrecwring and cannot be allowed.
Although the Company s assertion that it may incur similar expenses in the future may
prove to be true, no evidence was provided to show with any degree of certainty how much those
expenses will be. We believe the Company probably does have some level of annual expenses
ORDER NO. 25880
associated with various types of environmental clean-ups. Those expenses may be reflected in
various other accounts and not separately identified. Without substantial evidence of what the
actual annual level of expense is, and without a demonstration that it is not currently reflected
in other accounts, it is inappropriate to include this level of expense with other test year
expenses.
The alternative the Company proposed to recover the $7 million cost of the clean-up,
recouping the amount through rates over the next five years, would violate the principle that rates
must be prospective and may not be used to recoup past losses. The proscription against
retroactive ratemaking means the Pacific Hide amounts spent by IPCo in , the past are not
recoverable through future rates unless they were preserved for that purpose by deferral or other
regulatory action. When it became aware the clean-up costs would be substantial, the Company
had the opportunity to request rate relief or deferral of these costs for future recovery. It did
neither. Had the Company requested deferral of these costs and the Commission had apprpved
it, we could now amortize this expenditure. However, that is not the case and we are without
a means to provide recovery of this expense retroactively.
8. Amortization of FAS-I06 and FAS-112 Expenses~
' , '
This issue relates to two changes in accounting standards required by Statement of
Financial Accounting Standard No. 106, Employers ' Accounting for Post-Retirement Benefits
Other Than Pensions (FAS-I06) and Statement of Financial Accounting Standard No. 112,
Employers' Accounting for Post-employment Benefits (FAS-1l2). Order No. 24831 issued in
Case No. IPC-92-28 approved IPCo s use of accrual accounting for post-retirement benefits
other than pensions in accordance with F AS-l 06. The Order also allowed IPCo to defer the
difference in expense between cash and accrual basis accounting, up to a maximum of
$6,000,000, for up to two years. The Company s request in Case No. IPC-94-16 to defer and
amortize over ten years its FAS-1l2 transition obligation was made subject to resolution in this
case.
Both FAS-I06 and FAS-1l2 include the recognition of previously unrecognized
obligations on the books of the Company. F AS-l 06 allows the post-retirement "ttansition
obligation to be expensed over a period of up to twenty years. FAS-112 generally requires the
post-employment obligation to be expensed in the year FAS-112 is adopted.
ORDER NO. 25880
Included in the Company s test year results of operations are expenses associated with
the amortization of the F AS-l 06 obligation. For financial statement purposes, the Company is
amortizing its F AS-l 06 transition obligation over twenty years, and that amortization was
included as a known and measurable adjustment to test year expenses. It also adjusted test year
expenses to provide for a ten-year amortization of the previously approved $6,000,000 deferral.
Staff included the amortization of the FAS-112 transition obligation over a twenty year period,
saying it should be consistent with the twenty-year amortization of the FAS-1O6 transition
obligation. Tr. p. 1788.
We find the appropriate amortization period for the F AS-l 06 transi~ion obligation to
be the twenty years used by IPCo and accepted by Staff. We also accept the Company
proposed ten-year amortization of the FAS-112 transition obligation. Although the nature of the
expenses for FAS-I06 and FAS-1l2 may be similar, the amounts of the two obligations differ
dramatically. The FAS-1l2 obligation is roughly one-tenth the FAS-I06 transition obligation.
A shorter amortization period for FAS-1l2 will allow the Company to recover this cost and
eliminate the regu,atory asset in a timely manner.
We also agree with the Company that ten years is' an appropriate period ~o amortize
the $6,000,000 deferral of the difference between cash'and accrual basis accounting for the
F AS-l 06 expense accumulated over the last two years.
appropriately limit the life of this regulatory asset.
A ten-year amortization " will
9. Tax Credits.
Staff adjusted test year actual income tax expense by a total of $75,221 to reflect State
gasoline and special fuels tax credits, and Federal research and fuels tax credits actually received
by the Company. IPCo agreed with these adjustments. Tr. p.2779. Accordingly, we find that
test year income tax expenses should be decreased by $75,221.
10. FERC Contract Customer Revenues.
In its Jurisdictional Separation Study (Exhibit No. 20), IPCo allocated its total system
rate base, expenses and revenues among four regulatory jurisdictions-the Idaho Public Utilities
Commission, the Oregon Public Utilities Commission, the Public Service Commission of Nevada
and the Federal Energy Regulatory Commission (FER C). The Idaho, Oregon and Nevada
ORDER NO. 25880 10-
commissions all regulate electrical retail sales by IPCo within the borders of their respective
states. FERC regulates IPCo s wholesale electrical sales or sales of electticity to resale
customers. Tr. p. 2833. Two of the seven FERC customers are full requirements customers, i.e.,
IPCo will provide service on an on-going basis, including by constructing additional generating
plant if necessary to meet the customer s demand.The other FERC sales are not for
requirements service, but instead are opponunity sales IPCo can obtain because it has excess
generating capacity. The sales are fmn-IPCo is required to provide a specific amount of
energy-and long-tenD, i.e., for five years or more. The energy rates are detennined by
negotiation and agreement of the parties and must be approved by FERC.
IPCo treated the resale sales as if the FERC jurisdiction is a separate geographic entity
in its Jurisdictional Separation Study. The Separation Study assigned a ponion of rate base and
expenses to correspond to the revenues generated by FERC sales, just as it did for its Idaho,
Nevada and Oregon retail sales. Tr. p. 2834. Contending each jurisdiction has its own
requirements to detennine a utility s cost-based rates, IPCo testified, "it is not appropriate to look
at results for FERC jurisdictional customers. . . in detennining rates set by the IPUC.Tr.
p. 2835.
FMC and Irrigators testified regarding consideration of the FERC customer. revenues.
Noting that different methods are used to set the FERC rates than to detennine Idaho retail rates,
Irrigators testified that !PCo s jurisdictional allocation of FERC sales was inappropriate. Tr.
p. 1153. Irrigators testified that, because the FERC sales "were essentially opportunity sales that
could be made fInD because of the excess capacity on the Idaho Power system, they should be
treated in a similar manner to the shon-tenn economy sales or short-tenD finn sales, Le.,
allocated to the full requirements customers in the various jurisdictions." Tr. p. 1157-59. If the
FERC sales reYenues and associated rate base and expenses are allocated to the various retail
jurisdictions rather than treated as a separate jurisdiction, the net result according to Irrigators is
an increase in Idaho revenues of $7,043,602. Tr. p. 1160.
FMC presented similar testimony, claiming IPCo s Separation Study "denies Idaho
customers revenue credits they deserve as a result of paying for rate base subsequently used to
make (FERe) sales for resale.Tr. p. 2338. According to FMC's testimony, if FERC sales
revenues, expenses and rate base are disttibuted to the retail sales jurisdictions, the Idaho revenue
requirement is reduced by $6.7 million. Tr. p. 2340-41.
ORDER NO. 25880 11-
The Commission previously considered wholesale sales revenues as a credit or
reduction in IPCo s Idaho jurisdictional revenue requirements. In Idaho ' Power Company v.
IPUC, 99 Idaho 374, 582 P.2d 720 (1978), the Idaho Supreme Court reviewed the Commission
allocation of $1 ,686,000 for revenue requirement to resale sale revenues, thereby reducing by that
amount the' Idaho jurisdictional revenue requirement.IPCo contended on appeal that the
Commission may not consider interstate facilities and revenues in detennining intrastate rates.
The Supreme Court approved the Commission s treatment of wholesale sale revenues
as a reduction in Idaho jurisdiction revenues:
In the instant case, the effect of the IPUC's action was to dis~llow a
portion of an overall state gross revenue deficiency because part of the
Idaho operations sold power in interstate commerce as sales for resale.
order to prevent subsidizing interstate sales for resale by Idaho retail
customers, the IPUC was correct in discounting this portion of the utility
operations in detennining intrastate rates assuming that these sales had not
previously been discounted in Idaho Power original rate increase
application.
Idaho Power Company v. IPUC, 99 Idaho at397. The' Court reversed the Commission decision
only because the rate base associated with the resale sales had not been properly considered by
the Commission.' The effect was to "twice deduct; sales for resale , requiring reversal of the
Commission s decision. 99 Idaho at 381.
Although it is proper and legal for the Commission to allocate resale sales revenues
to the Idaho jurisdiction, we are reluctant to do so in this case without reviewing additional
alternatives to equitably share such revenues between WCo s shareholders and retail customers.
The record in this case contains testimony of increasing competition in the electric energy
industry, and of IPCo s strong position to participate in a more competitive industry. The rate
of return 1PC0 earns on its FERC accounts demonstrates an ability to market excess energy to
wholesale customers. We are concerned that allocating the entire FERC revenues and costs to
the retail jurisdictions, as recommended by FMC and Irrigators, would create too great a
disincentive to IPCo to continue its efforts to obtain advantageous ,wholesale contracts. However,
we are also convinced that Idaho ratepayers should receive some benefit from IPCo s ability to
provide low-cost energy to customers in the wholesale market, because that ability results in large
measure from IPCo' s ownership of hydro facilities included in rate base supported by Idaho
customers. The Commission finds that this issue needs to be explored more fully and we
ORDER NO. 25880 12-
welcome sound proposals from IPCo and/or interested intervenors, both on the alternative
approaches available to the Commission and a procedure by which to review and implement
them.
RATE BASE
IPCo initially presented evidence of a rate base amount totalling $1,418,350,108.
Based on evidence presented by Staff, IPCo accepted adjustments to rate base resulting in a
reduction of approximately $3.3 million. Having reviewed the evidence presented, the
Commission fmds a rate base in the amount of $1,416,547,976 to be just and reasonable. The
Idaho jurisdiction rate base is $1,221,624,208. The adjustments to rate base are discussed below.
1. Swan Falls.
Swan Falls is a hydroelecnic facility located on the Snake River in south Ada County.
In 1990, IPCo began the process to substantially rebuild its Swan Falls facility. The Commission
previously approved the rebuild by Order No. 23520 issued in January 1991 in Case
No. IPC-90-
In its direct case, because the actual costs were still undetennined, IPCo proposed an
estimated amount for the Swan Falls rate base component in the amount of $60,542,500. Staff
recommended that the estimate be updated and that the rate base reflect the actual costs incurred
in the Swan Falls project. IPCo in rebuttal testimony also recommended using actual amounts,
stating that actual costs totalled $54,819,571 as of November 30, 1994. Tr. p. 2780-81. This
evidence is undisputed.
Staff also recommended other adjustments to the Swan Falls rate base amount related
to AFUDC (allowance for funds used during construction), and related accumulated depreciation
and property taxes. Staff testified that engineering costs and other expenses incurred prior to
1991 when 1PC0 commenced the Swan Falls improvement were improperly carried forward, and
that adjustments should be made because unnecessary construction delays increased costs. Staff
recommended disallowances related to Swan Falls ' AFUDC totaling approximately $655,000.
Tr. p. 1913-15.
Idaho Code ~ 61-502a requires the Commission to allow a "just, fair and reasonable
allowance for funds used during construction or similar account to be accumulated, computed in
ORDER NO. 25880 13-
. .
accordance with generally accepted accounting principals" when construction work is in progress.
Staff testified that AFUDC nonnally "does not commence until actual on-site construction
begins , Tr. p. 1913, but no evidence was presented that AFUDC accrual was not computed in
accordance with applicable accounting principles. IPCo testified that the Company s accrual
account for' AFUDC followed proper accounting principles. Tr. p. 2782-83. Based on this
record, we find IPCo s accrual of AFUDC related to Swan Falls to be proper, and thus no
adjustment to Swan Falls rate base related to AFUDC will be made.
Finally in regard to the Swan Falls rate base amount, IPCo seeks inclusion of
approximately $1 million for construction of a planned museum at the Swan Falls facility. IPCo
testified that museum construction would be completed in June 1995. Tr. p. 2781. IPCo also
testified the museum would add nothing to the energy producing capacity of Swan Falls. Id.
We fmd that the amount for museum construction is properly excluded from rate base. The
museum is at best a budget estimate for future const.niction and is not short-tenn construc,tion
work in progress. See Idaho Code 61-502a. Under these circumstances, the ,amount related to
construction of the Swan Falls museum will not' be included in rate base:
The proper rate base amount for the Swan Falls project is $54 819,571, ,the ,amount
of actual expenditures as demonstrated by IPCo. No adjustments will be made for the accrued
AFUDC or for construction of the museum. This adjustment to recognize the actual Swan falls
investment at November 30, 1994 requires several adjustments to operating expenses to maintain
the proper matching of rate base with operating results. Depreciation expense is decreased by
$109,326, property tax expense is decreased by $47,694, and deferred tax expense is increased
by $2,134.The increase in deferred tax expense results in an increase in accumulated
depreciation of $1,067 (one-half the deferred tax expense of $2,134), thus decreasing rate base
by the $1,067.
2. Amortization Expenses.
IPCo proposed adjustments to expenses for the amortization of intervenor funding and
start-up costs of IPCo s Pilot Photovoltaic Energy Program. Expenses for intervenor funding
were accumulated during a five-year period (1989-93) in five different cases. In its case in chief,
IPCo showed the entire intervenor funding amount ($62,421.55) as an expense item with no
effect on rate base. Staff recommended a three-year amortization period, resulting in an increase
ORDER NO. 25880 14-
to rate base of $41,614 and a coITesponding decrease to expenses. Tr. p. 1930. Staff testified
that expensing the intervenor costs accumulated during five years was premised' on a faulty
assumption that the entire expense amount would occur each year in the future. Tr. p. 1930.
We adopt a two-year amonization period for the intervenor costs accumulated during
1989-93. It is unlikely that the intervenor costs accumulated during five years will occur each
year in the future, and thus a reasonable amonization period is wan-anted. However, we believe
the three-year period proposed by Staff is too long, and thus fmd reasonable a two-year
amonization period. Amonizing the accumulated intervenor expenses over two years results in
an increase to rate base, and a coITesponding decrease to 1993 operating expenses, of $31,211.
Staff also recommended an increase in rate base for accumulated costs associated with
IPCo s Pilot Photovoltaic Program. IPCo proposed a three-year amonization period, but the
Commission previously prescribed a ten-year amonization period in Order No. 24473, issued
September 4, 1992 in Case No. IPC-92-17. IPCo in rebuttal recognized the previously ordered
ten-year amonization period, but recommended a change to a three-year period to reduce the
administrative burden of the longer amonization period. Tr. p. 2794.
We find the ten-year amonization period is appropriate in this case, as it is consistent
with the previous order of the Commission. This adjustment for accumulated photovoltaic
expense increases rate base and reduces expenses by $66,222.
3. Conservation Program Expenses.
A. Accumulated Expenses.Staff and intervenors recommended changes to IPCo
accounting tteatment of Demand Side Management (DSM) or conservation programs. IPCo has
accumulated $21,213,694 of expenses for DSM programs since 1989. Exhibit No. .13, p. 25.
DSM programs include Low Income Weatherization Assistance, Good Cents, Design Excellence
Assistance, and Zero Interest Weatherization. IPCo and other utilities have been strongly
encouraged by the Commission to aggressively pursue DSM programs to alleviate pressure that
energy demands create to construct new generating facilities. See, e.g., Order No. 22299. Before
commencing the individual programs, IPCo requested and obtained authorization from the
Commission to implement each program.
One adjustment to account for accrued DSM expenses was not disputed by IPCo.
its initial exhibits, IPCo apparently inadvenently eliminated $1,954,204, the amount for
ORDER NO. 25880 15-
weatherization grants prior to 1985, in its DSM rate base calculation. Staff identified the
elimination, and IPCo accepted the adjustment. Exhibit No. 53. Accordingly, 'We fmd this
adjustment to rate base to be just and reasonable.
Staff initially presented evidence to reduce DSM related rate base by approximately
$8,000,000. After it withdrew one of its initial recommendations, Staff recommended reductions
in rate base related to conservation research ($267 347), the Good Cents Program ($6,621,249)
and the Design Excellence Award Program ($498,518). Tr. p. 1826, 1831, 1835, 1837-38.
Staff s recommendations were based on its testimony that IPCo mismanaged DSM programs by
failing to adequately evaluate energy savings to detennine the effectiveness of the programs, to
respond quickly enough to available data and implement quality control programs, and to cease
programs when infonnation indicated they no longer were effective or necessary. Tr. p. 1818-35.
In rebutta1 testimony, IPCo testified that it had initiated its DSM programs in response
to Commission Order No. 22299 to identify and aggressively implement specific programs. As
the result, IPCo submitted a conservation plan to the Commission in April 1989, and in each
subsequent year. Tr. p. 2655. IPCo also presented testimony of subsequent Commission orders
relating to specific DSM programs, and testified that IPCo in each case implemented the program
as approved. Additionally, where the Commission specified accounting treatment, such as the
directive in Order No. 22856 to commence deferral of Good Cents Program expenditures, IPCo
responded to the Commission s instruction. Tr. p. 2657-58.
We are not persuaded the DSM related rate base amount should be reduced. The
evidence demonstrates that IPCo pursued DSM programs pursuant to the Commission
instructions, seeking approval for implementation of specific programs. Of course, the
Commission s prior approval of DSM programs is not approval of particular expenpitures for
ratemaking purposes. However, there is not sufficient evidence demonstrating 1PC0 failed in its
responsibility to properly manage its DSM programs to disallow such significant expenditures.
B. Amortization of DSM Proeram Costs.IPCo proposed in its Application
amortize all DSM program expenditures over seven years. Staff recommended that the program
expenditures be amortized over a period equal to the approximate effective life of each program,
as set forth in Staffs Exhibit No. 119. Tr. p. 1842. Similarly, FMC recommended an
amortization period of 24 years for the accumulated DSM program expenditures, which is the
average effective life projected for the DSM programs. Tr. p. 2346. Under IPCa s proposal,
ORDER NO. 25880 16-
$16,468,740 is included in rate base for accumulated DSM costs. Amortizing the expense over
the average useful life, a 24-year period, adds $1,894,387 to IPCo s proposed DSM related rate
base. The corresponding amortization expense is also reduced by the $1,894,387.
As Staff testified, the Commission previously has indicated it expects expenditures for
DSM programs to be amortized over the expected useful life of the program. See, e.g., Order
Nos. 22299 and 22893. Such an amortization properly spreads program costs over the expected
useful life. For the DSM programs that have resulted in deferred expenses of approximately
$18.5 million in this case, the program average useful life is 24 years. We fmd a 24-year
amortization period for the existing deferred DSM costs to be just and reasonable. The total
DSM related rate base amount adopted in this Order is $20,317,331, correcting for the Company
error of $1,954 204 and amortizing the deferred amount over 24 years.
C. Ongoing DSM Program Expenditures.IPCo also proposed a modification to the
usual accounting process for some DSM program expenses. Although this proposal does not
affect rate base in this case, it is properly discussed with the other DSM ,accounting .issues
presented.
Historically, all DSM expenses have been deferred and then recouped through
amortization over a period of time. IPCo proposes to ceaSe deferring and instead expense DSM
administrative expenses, including some customer service costs, infonnation costs, and direct in-
house labor for DSM programs. WCo also proposes to expense all costs associated with the Low
Income Weatherization Program. Staff did not oppose IPCo s proposal to begin expensing
administrative costs and the Low Income Weatherization Program costs. Tr. p. 1917. The effect
of IPCo s proposal is to add $1,113,387 to the 1993 test year revenue requirement.
Additionally, Staff recommended that IPCo begin amortization of DSM program
expenses as they are incurred. 10 the past, DSM costs have accumulated until a rate case, and
amortization does not commence until the conclusion of the rate case. Under Staff s proposal,
IPCo would begin amortization of the costs as they are incurred, although the investment would
not b(: recognized in rates until a subsequent rate case is completed. Tr. p. 1918.
-Based on the record presented, we find it prudent and just for IPCo to expense
administrative costs associated with the DSM programs, as well as the Low Income
Weatherization Program costs. According to the testimony, this amounts to an addition of
$1,113,387 to the 1993 test year revenue requirement.
ORDER NO. 25880 17-
We also are concerned with the length of time that DSM program expenses were
allowed to accumulate prior to the f1ling of this rate case, resulting in accrued expenses in excess
of $20 million. We decline to adopt Staff s proposal to order immediate amortization of DSM
costs. We find it reasonable to require that commencement of amortization begin after no more
than three years. In the future, IPCo must begin amortization of accumulated DSM costs after
a three year period.
4. Other Rate Base Adjustments.
Various other adjustments to the rate base were proposed by Staff and intervenors,
some of which were agreed to by IPCo. Recommendations were made regarding adjustments to
customer deposits, fuel inventory, and the Voluntary Employee s Beneficiary Association (VEBA)
trust account. Regarding customer deposits, Staff recommended reducing rate base by $244,887,
the amount of the customer deposits.Tr. p. 1926-27.IPCo opposed the recommended
adjustment, stating that customer deposits have no relation to electric plant in service or rate base.
Tr. p. 2790.
Irrigators recommended an adjustment to the 45-day fuel inventory allowance. Tr.
p. 1172-73. IPCo agreed the fuel inventory amount should be reduced by $891,905. Tr. p. 2841.
Finally, Staff identified a data entry eITOf regarding the VEBA trust account, resulting
in a $300,000 eITor in the rate base amount. In its rebuttal testimony, IPCo agreed the eITor
needed to be corrected. Tr. p. 2779.
On this record, we find the rate base amount should be reduced by $891,905, relating
to fuel inventories, and increased by $300,000 relating to the VEBA trust account. We fmd that
a reduction for customer deposits is not just and reasonable. Customer deposits on w~ch IPCo
pays interest do not represent cost-free capital to the Company, as do other rate base deductions
such as customer contributions and deferred income taxes.
5. Summary of Adjustments to Test Year Revenues, Expenses and Rate Base.
Considering all the evidence presented, and including all adjustments, we fmd
reasonable and just total operating expenses for the 1993 test year in the amount of $402,850,697,
and total operating revenues in the amount of $520,490,238. After all adjustments, we find a
1993 total rate base amount of $1,416,547,976 to be just and reasonable. The Idaho jurisdiction
ORDER NO. 25880 18-
rate base is $1,221,624 208; Idaho operating expenses total $348,622,215, and operating revenues
total $445,178,729 for the 1993 test year. Appendix 1 to this Order shows the Commission
findings on rate base and operating results for the test year.
CAPITAL STRUCTURE AND RATE OF RETURN
IPCo proposed that its actual capital structure at December 31, 1993, adjusted for the
American Falls Bond Guarantee and the Milner Dam Note Guarantee, be used to ascertain the
overall rate of return on rate base. The 1993 capital structure consisting of 45.475% long-term
debt, 9.103% preferred equity, and 45.422% common equity was specifically ':lgreed to by Staff
and DOE, and received no objection from other intervenors. Thus, we find IPCo s actual capital
structure at December 31, 1993 to be appropriate for calculating the Company s overall rate of
return.
The Company calculated its rates for costs of debt and preferred equity associated .with
the December 31, 1993 c&pital structure to be 8.024% and 6.083%, respectively. Tr. p. 729-730.
No party disagreed with the Company calculation, an~ thus we find the 8.024% cost of debt, and
the 6.083% cost of preferred equity to be just arid reasonable.
It remains for the Comniission to determine the appropriate cost of common equity
capital. The cost of common equity capital, stated , as a rate of return on common equity" is a
function of several variables, and is primarily an attempt to quantify a rate of return required by
investors for that particular investment. IPCo requested a rate of return of 12.5% on the common
equity portion of its capital structure.
Different methodologies exist to analyze and ascertain a fair rate of return on common
equity capital, including discounted cash flow (DCF) method, risk premium analysis, and
comparable earnings method. Each method attempts to ascertain a rate of return on common
equity at a point sufficiently attractive that free-market investors will consider purchasing
common equity shares in a company. As with other analytical tools used in the ratemaking
process, the methods to evaluate a common equity rate of return are imperfect predictors of future
performance. Additionally, the rate of return on equity specified by a regulatory agency is but
one factor considered by prudent investors when evaluating a utility's stock. A utility s stock
performance in the market-place is determined by many variables, including management
decisions, weather and stream-flow conditions, and a host of separate economic factors.
ORDER NO. 25880 19-
The Commission in previous cases has relied on the DCF and comparable earnings
methods to determine an appropriate rate of return on common equity. The DCF analysis utilizes
the dividend rate, stock price and expected growth rate of a company to quantify the return
required by the investor. The comparable earnings method evaluates returns earned by other
companies, including utilities, to quantify an investor s expected return, taking into account the
risk associated with the panicular invesunent. A third methodology to detennine a required rate
of return on common equity is the risk premium analysis. The risk premium method starts with
a rate of return for a low risk investment, such as government or utility bonds, and adds a
premium based on the relative risk associated with a utility s stock.
Using DCF and risk premium analyses, IPCo witness Avera recommended a range of
12% to 13% as a required rate of return on equity for IPCo. Avera presented two DCF
methods-the fIrSt, using the traditional constant growth method, was applied to IPCo directly
and to a proxy group of twelve other electric utilities of comparable investment risk. When
applied by A vera to IPCo specific data, the constant growth DCF yielded a rate of return range
from 11.85-12.35%. Tr. p. 863. When applied to the selected proxy group, this DCF method
produced a return between 10.75% and 11.75%. Tr. p. 865. Avera s second DCF method used
growth rates developed for IPCo and the proxy group of electric utilities based on .near~tenn
growth rates for the period ending 1998, followed by long-tenD rates based on projected growth
in the gross domestic product (GDP). Combining these projected growth rates with dividend
yields used in the standard constant growth DCF analyses, A vera produced a cost of common
equity of 13.1 % for IPCo and 11.6% for the proxy group. Tr. p. 871.
In his constant growth DCF analyses, A vera used a dividend yield, of 8.1 % for IPCo,
although the average dividend yield for 1993 was 6.1 %. Tr. p. 856. Avera affirmed on cross-
examination that the most recent time the average yield for IPCo was near 8.1 % occurred in
1988, when the average yield was 8.0%. Tr. p. 983. Avera also testified on cross-examination
that in detennining a ' growth rate of 3.75% to 4.25% for 1PC0 he was looking for a return on
equity range of 10.4% to 14%. Tr. p. 998. Avera discarded 17 of 24 growth rate observations
that produced a cost of equity less than 10.4% when combined with a dividend yield of 8.1 %.
Tr. p. 993. Avera also testified that he gave little or no weight to extreme values. However,
included in his constant growth DCF analysis of the proxy group was a 33.92% growth rate for
ORDER NO. 25880 20-
General Public Utilities (GPU), which had a "large effect" on the calculated average. Tr. p. 916.
Eliminating GPU reduced average earnings growth from 11.91 % to 9.9% in the proxy group.
A vera also presented a risk premium analysis to detennine the required rate of return
on common equity for IPCo. Relying on leading studies adjusted for present capital market
conditions and risk differences, A vera presented nine different risk premium studies to anive at
an implied range for IPCo of 12.25% to 13.25%. Tr. p. 893. Avera conceded that none of the
risk premium studies provides a precise measure of the cost of equity for IPCo. Tr. p. 935.
DOE witness Kahal also perfonned DCF and risk premium analyses. Kahal applied
his DCF analysis to IPCo, obtaining a rate of return range of 10.4% to 11.4%. In the proxy
group of utility companies used by Avera., Kahal obtained a range of 10.4% to 10.9% for a rate
of return on common equity, and in his own proxy group of 17 electric utilities, Kahal obtained
a rate of return range of 10.9% to 11.4% for common equity. Tr. p. 1437. Kahal attributed the
primary differences between his constant growth DCF' results and A vera s results to different
assumptions of growth rates, asserting that A vera was too selective in the data ~sed. Tr. p. 1473.
Elimination of earnings growth for GPU, as well as ~e lowest growth rate figure, reduced, the
calculated growth rate from 5.3% to 3.7%, implying a DCF return on comInon equio/ result of
10.1 % for Avera s proxy group. Tr. p. 1475.
Kahal's risk premium study compared FERCbenchmark returns for the period ~985
through 1991 to treasury bond yields and single A-rated utility .bond yields. This method
produced risk premiums of 3.7% and cost of equity estimates of 11.2%, when compared to
treasury bond yields, and 2.2% and 10.7%, respectively, when compared to single A-rated utility
bond yields. Tr. p. 1491. Kahal also criticized Avera s risk premium studies as being too reliant
on the DCF analysis, thus not providing an independent analysis to detennine the required rate
of return on common equity. Kahal testified the use of historical market conditions 10 to 20
years old in Avera s risk premium study was inappropriate. Tr. p. 1487-88.
Industrial also presented testimony regarding IPCo s analysis of its required rate of
return on common equity. Of the various methods used by IPCo, Industrial prefen-ed the
constant-growth DCF method but like DOE, criticized Avera s selective rejection of data used
to calculate the growth rate. Inclusion of the data rejected by A vera, according to Industrial,
reduced the recommended return on equity range from 11.85 - 12.35% to 9 - 11 % for IPCo. Tr.
p. 1349.
ORDER NO. 25880 21-
Staff witness Carlock presented DCF and comparable earnings analyses. Carlock
estimated near-future equity rates of return for industrial companies to be in the range of 12%
to 13%. Tr. p. 2112 ' Using this estimate, current utility returns and risk differentials between
IPCo and other utilities, Carlock utilized a comparable earnings analysis to estimate the current
rate of return on common equity for IPCo to be in the range of 10.5% to 11.5%. Tr. p. 2117.
Using price data in the DCF model from May through October, 1994 Carlock calculated a DCF
rate of return recommendation of 10.2 to 11.2% for IPCo. Tr. p. 2119-2212. Considering the
results of the various studies, Staff recommended a rate of return of 10% to 11 % on common
equity for IPCo.
Because risk is relevant to an investor decision to purchase stock and a
detennination of the required return on equity, considerable testimony was presented on the
overall operating and business risks faced by IPCo, as well as its relative risks compared to other
electric utilities. IPCo identified risks associated with fmancing new construction, ind~stry
restructuring, CSPP purchases, hydro plant relicensing, and environmental co~cems, especially
with respect to anadromous fish runs. Staff testified that IPCo is less risky and thus a safer
investment than most electric utilities and industrials because of its low-cost ,power, customer
mix, stable demand, and capital structure. Staff alsot~Stified that IPCo s risks have been reduced
by drought surcharges, the PCA, and H1L~ ba:')~ ~;nham..\.o'" COI t\)\.o 8".... Y~L .....d r.ldfter I're~,e8tB.
Tr. p. 2113-2114. Regarding risks for IPCo associated with a competitive market, Industrial
claimed that neither retail wheeling nor increased competition are being actively promoted in
Idaho and, in any event, IPCo is in a favorable position to meet competition. Industrial claimed
that the PCA reduces the Company s risk and therefore its required rate of return on common
equity. Tr. p. 1351-1353. Similarly, DOE recommended that the Commission s findings in this
case should take into account the risk-reducing benefit of moving to a 90% reconciliation of
power supply cost variation through the PCA. Tr. p. 1447.
The evidence in this case supports a required rate of return on common equity
anywhere between 9% and 13.25%. We find IPCo s reasonable required rate of return on
common equity to be 11%. When this rate is included in the calculation of 1PC0 s cost of
capital, it results in an overall rate of return of 9.199%. See Appendix 2. A return on common
equity of 11 % falls within the ranges recommended by Staff, Industrials, and DOE. Although
it falls below the recommended range of IPCo s witness, sufficient doubt was cast on IPCo
ORDER NO. 25880 22-
DCF analyses to limit its usefulness to the lower end of its recommended range. The testimony
revealed that including the growth rate data IPCo rejected in the DCF analysis produces a
required rate of return in a range of 9% to II % for IPCo. The return we authorize is within that
range and takes into account the factors IPCo asked us to consider in our adoption of an equity
return.
IPCo requested that it receive a higher rate of return than it otherwise would were it
not for its efforts in conservation programs, customer relations, and in regard to small power
producers (CSPP). Specifically, IPCo requested an adder or bonus of .5% be added by the
Commission in detennining IPCo s reasonable return on equity. The Company s recommended
return of 12.5% includes the proposed bonus. Tr. p. 56-, 797-798. IPCo s request for a bonus
is grounded in its interpretation of the Commission s direction to utilities in Order No. 22299,
issued January 26, 1989 in Case No. U-1500-165, to move aggressively to pursue DSM
programs. IPCo cites the following language from that order as the basis for its request for an
equity rate of return bonus:
Accordingly, we take this opportunity to notify our regulated electtic
utilities that in future rate cases we will take into account the utility
commitment to energy conservation in detennining the allowed rate of
return. A utility that aggressively addresses the issues and concerns found.
in this Order, all other things being equal, may expect the allowance of
higher returns that might otherwise be allowed.
Order No. 22299, p. 19. Tr. p. 36-37.
Staff and several intervenors addressed the possible bonus to return on equity. Staff
witness Hart testified that IPCo s efforts in the areas of customer relations and DSM programs
have improved significantly since its last rate case. According to Hart, the Company, by
implementing programs to improve customer relations, has achieved an overall satisfactory
perfonnance in that area. Tr. p. 1843-44. Hart also testified ofIPCo s improved efforts to
pursue DSM programs. Tr. p. 1848. Staff recommended that IPCo receive recognition not as
a reward for past exemplary perfonnance, because IPCo s efforts are not yet exemplary, but as
an incentive to continue improvements that have been made. Tr. p. 1850-51. Staff recommended
a temporary two year bonus incentive of .15% be added to the required rate of return on equity.
Tr. p. 2126-27.
ORDER NO. 25880 23-
Industrial witness Saleba testified that IPCo should receive no bonus for its efforts
regarding DSM, CSPP and debt refinancing. Saleba testified that it was not necessary to reward
a utility for what is merely prudent business decisions. Tr. p. 1354. Similarly, FMC witness
Peseau testified that no bonus is justified because IPCo management, in making needed
improvements and prudent business decisions
, "
was only doing its job.Tr. p. 2356.
Commercial witness Eberle also testified that IPCo should not receive a bonus "for doing the job
they are expected to do.Tr. p. 1630.
We fmd IPCo has significantly improved its efforts in customer relations since its last
rate case, and has responded appropriately to the Commission s earlier directive to increase DSM
efforts and programs. The decrease in customer complaints over the past few years demonstrates
a serious commitment by IPCo to improve its handling of customer service issues. Particularly
noteworthy is the Company s efforts to improve communications with Hispanic customers. We
also note that the intervenors complimented the Company on its cooperation during this case and
we appreciate those efforts.
We also are generally satis~ed with the efforts made by IPCo since 1989 to develop
and implement DSM programs. IPCo s conservation efforts have helped it maintai~its.energy
surplus and delay the construction of costly new gen,etating facilities.
Finally, we believe certain management decisions made by IPCo demonstrate s,?und
business judgment and are worthy of recognition. During the late 1970's and early 1980's many
electric utilities nationwide committed themselves to nuclear energy production, which for some
has turned to disaster in the 1990's. IPCo was able to avoid the push for nuclear production and
still meet increased energy demands, and as a result remains a solid, low-cost energy provider.
IPCo is to be commended for these and other appropriate actions and, as the
Commission stated in Order No. 22299, is entitled to a higher rate of return on equitythan might
otherwise be allowed. However, we decline to state a specific, quantified bonus added to the rate
of return to recognize such efforts. The Commission reviewed all the evidence bearing on the
detennination of a reasonable rate of return, including the commendable decisions and efforts
made by IPCo. The rate of return detennined by the Commission includes consideration of the
Company s efforts in conservation, customer relations, and other areas, and is higher than
would have been if such efforts had not been made.
ORDER NO. 25880 24-
CALCULATION OF RE'VENUE DEFICIENCY
Having detennined the Idaho rate base, revenue requirement and return on common
equity, we proceed to detennine the Idaho revenue requirement with the following calculation:
Rate base
Rate of Return
Revenue Requirement
$1,221,624 208
9.199%
$112,377,211
Operating Income
Income Deficiency
$101,916,158
$10,461,053
Incremental Tax Multiplier
Revenue Deficiency
1.642
$17 ,177 ,048
Appendix 2 to this Order shows the calculation of cost of capital and calculation of revenue
deficiency for IPCo.
COST-OF-SERVICE STUDY AND FMC INTERRUPTmILITY CREDIT
1. Adjustments to the Cost-oj-Service Study.
In IPCo s two previous rate cases, the Commission was presented with numerous
cost-of-service studies based on IPCo s own loads and resources. In each case, the Commission
selected a weighted 12 coincident peak (W12CP) method to allocate costs among customer
classes. The Commission detennined that a cost-of-service study based on the W12CP method
best met the objectives to reasonably distribute the costs of providing electrical service among
the customer classes. See e.g., Order No. 21365, p. 15.
In this case, the Commission was presented with only one cost-of-service study, a
study based on the W12CP method prepared by the Company, and the IPCo study as modified
by Staff. The testimony in this case almost universally supports the use of a W12CP
methodology, and thus we find it appropriate and reasonable to once again utilize the W12CP
methodology to establish revenue requirement for the customer classes. However, we are aware
of the limitations of any cost-of-service study, keeping in mind, as stated by IPCo, that ..the
preparation of a cost-of-service study is still a combination of art and science with the results
ORDER NO. 25880 25-
. .
hinging on key assumptions and allocation methods.TI. p. 2990. The dynamic nature of a
cost-of-service study IS reflected in the fact that the results of the W12CP study in this case vary
widely from the results of the same study in IPCo s last rate case. Tr. p. 1524-25. As we stated
in an order issued in !PCo s last rate case, "cost-of-service studies provide a useful starting point
for allocating revenues, but in the end we must, and do, consider other factors such as rate
continuity, equity and proportionality." Order No. 21365, p. 13.
Although there was agreement on the use of the particular cost-of-service study, Staff
and several intervenors testified regarding adjustments to the study that affect the end results.
A. Production Plant.!PCo s method of classifying production plant is based on a
system load factor of 67.57%, thus 67.57% of production plant costs are classified as energy
related. IPCo s system load factor is up from approximately 60% in its past case to almost 68%
in this case, which places more weight on the energy component of production. The balance
production costs, 32.43%, are classified to the demand function.
Noting that certain conditions for IPCo have changed since the )ast case, Micron
recommended placing less emphasis on energy and ~ 'cqrrespondingly' greater emphasis on
demand to classify production plant. Whije use of the' system 10adJactor method of classifying
production plant costs between demand and, energy may have been appropriate In ,the past,
Micron contended that changed conditions justified use of a different classification method ~ this
case. Micron identified a change in !PCo s load and resource balance and the implementation
of a PCA as the changed circumstances. Micron recommended giving equal weight to both
energy and demand functions by classifying production plant costs evenly between demand and
energy. Tr. p. 1286.
Staff in rebuttal responded to Micron s proposal, testifying that IPCo s method of
classifying production plant is not arbitrary, but is based on a system load factor of 67.57%.
Staff contended Micron s proposal to classify production plant as 50% demand and 50% energy
is much more arbitrary. Tr. p. 2037-38. Citizens testified that IPCo s use of the system load
factors is appropriate and is consistent with guidelines prepared by the National Association of
Regulatory Utility Commissioners (NARUC). Tr. p. 2165-67.
We fmd: Use ora system load factor to classify production plant between energy and
demand is appropriate.
ORDER NO. 25880 26-
. .
B. Allocation of Transmission and Distribution Costs.IPCo classified transmission
plant related to remotely sited plant or other power supply in the same way it does generation
plant and classified the remainder of the transmission system based on peak loads. ,Citizens
recommended a change in the classification of part of the transmission system costs, noting that
the transmission system provides more than peak load services and costs of transmission do not
rise proportionately with peak load, and therefore should be allocated at least in part based on
average demand. Tr. p. 2167-71. Citizens recommended allocating 66.7% of distribution plant
investment to the various classes on the basis of distribution system peak load and 33.3% on the
basis of average loads. Micron contended that peak loads should not dictate how fixed costs are
allocated. Industrial opposed Citizens' suggestion to reclassify transmission costs, noting that cost
causation is recognized as a fundamental criterion in assigning costs to various customers.
Industrial contended that where facilities are used to meet multiple needs, the syste~ ,load factor
is perhaps the best way to allocate common costs to the different cost causers or consumers. Tr.
p. 1383-85. IPCo also responded to Citizens' recommendation, testifying that it is not appropriate
to assign responsibility for transmission costs based on average demand.
We fmd: The method used by the Company to allocate transmission and distribution
costs is appropriate in this case. We do not believe that average demand is more apprQpriate than
peak demand or number of customers in the allocation of these costs.
C. Allocation of Administrative and General Costs. In its cost-of-service study, IPCo
allocated administrative and general (A&G) costs based on the classification of wage and salary
expenses. Noting that only 38% of these expenses are labor related costs, Citizens contended that
the remaining 62% of A&G expenses should be allocated based on something other than labor
related allocators. Tr. p. 2195-97.
We find: The allocation of administrative and general costs in IPCo s cost-of-service
study should not be modified.
D. Allocation of Qperation and Maintenance Expenses . For pwposes of the cost-of-
service study, IPCo separates the charges in each operation and maintenance (O&M) account into
labor" and "other . O&M labor costs related to a particular function are allocated based on that
function. For example, O&M labor costs classified as production plant related are allocated on
the same basis as other production plant costs--in this case, about 68% to energy and 32% to
demand. Tr. p. 1360. Industrial recommended classifying the "other" portion of the O&M
ORDER NO. 25880 27-
. .
ace aunts in the same manner in which the praduction accaunts are classified.Industrial
cantended a general ratemaking practice is to. classify expense accaunts assaciated with
generating resaurces an the same basis as the plant accounts af the generating resaurces being
ape rated and maintained. IPCa in rebuttal testified that it generally fallawed NARUC guidelines
in classifying the O&M expenses. IPCa cited the general NARUC guideline to. classify the
variable casts .as energy related and the fixed casts as demand related. IPCa cansiders the
labar" casts assaciated with the accaunts to. be fixed casts. The expenses included in the
ather" partian af the accaunts are variable casts assaciated with the amaunt af energy praduced,
and thus are appropriately classified' as energy related. Tr. p. 2880-81.
We fmd: IPCa s allacatian af its nan-Iabar pawer generatian O&M expenses in its
cast-at-service study is apprapriate.
E. Mar~inal Cast Wei~htin~ Factars . IPCa used the marginal cast study to. derive
the weighted demand and energy allacatars used in the class cast-at-service study. IPCa testified
that when using casts cantained in the marginal cast study to. develap demand and energy
weighting factars that are applied to. individual cast campanents in the class, model, it is
apprapriate far such weighting factars to. reflect the seasanal cast respansibility af each af the
individual cast campanents. Tr. p. 2896. According to. IPCa, use af marginal casts ,to. derive
demand and energy allacatars in the class cast-at-service study results in the allacatian af casts
to. the classes which reflects seasanal cast respansibility. The marginal generatian capacity casts
in IPCa s cast-af-service study receive a zero. weighting in September and Octaber. Tr. p. 1203.
Arguing that marginal cast factars are incansistent and caunterintuitive, Irrigatars
recammended that marginal cast factars nat be used at all in the class cast-af-servicestudy. Tr.
p. 1200-06. Staff testified that marginal cast factars with a value af zero. are incansistent with
the purpase af spreading cast respansibility an a seasanal basis. Staff recammended replacing
the zeras in the September and Octaber manths with the weighting factars used in the spring
manths when laads are similar.
We find: The use af marginal cast weighting factars in the cast-af-service study
apprapriately assigns cast respansibility. Hawever, we agree with Staff that the use afzera
weighting factars is incansistent. Accardingly, we assign weighting factars to. the manth af
September and Octaber with the same weighting factars used far the spring manths af April and
May.
ORDER NO. 25880 28-
. .
F. Classification of CSPP and Conservation Costs . IPCo s class cost-of-service study
classified the costs associated with cogeneration and small power production (CSPP) based on
the type of payment made to developers. Thus, capacity payments are classified as capacity
related costs and energy payments are classified as energy related costs.Tr. p. 2877-78.
Because IPCo cannot call upon the capacity provided by CSPP when needed nor rely upon any
given amount of capacity to be available at any point in time, the capacity value for CSPP is
small. Accordingly, the methodology used by IPCo to classify CSPP related costs to demand and
energy results in the classification of approximately 92% of the costs as energy related. Tr.
p. 2878-79. IPCo classified its investment in conservation for DSM programs on the basis of
energy.
Industrial and FMC both recommended reclassification of CSPP and conservation
program costs. Industrial contended that CSPP resources provide most of their capacity in the
summer months when IPCo needs capacity most, and thus their costs should be classified more
to demand. Industrial recommended classifying, CSPP purchases in the same, manner in which
IPCo classifies production plant, i.e., approximately 68% to energy and, 32% to demand. Tr.
p. 1359. FMC made a similar recommendation. Tr. p. 2364.
We find: The CSPP purchases primarily have ,value to IPCo as energy resources and
not capacity resources. Accordingly, lPCo classification of its CSPP related costs is
appropriate. We also find that conservation resources provide both demand and energy benefits
and should be classified accordingly. The easiest method to classify conservation program
expenses is in the same manner in which generation resources are classified, i.e., on the basis of
the system load factor.
G. Irri~ation Sector Load Factor. Irrigators made several recommendations relating
to the marginal load factors used in the class cost-of-service study and data used in the study
relating to irrigation customers. For example, Irrigators recommended adjustments be made to
IPCo s load data to reflect that the system peak load occulTed on a Sunday during 1993.
However, 1PC0 pointed out in rebuttal that the peak day of June 26, 1993 was a Saturday, rather
than a Sunday. Irrigators' recommendations also are based on other assumptions, for example,
that the irrigation load follows a specific pattern throughout the summer season.
ORDER NO. 25880 29-
. .
We decline to adopt any of the additional recommendations made by lnigators. The
data used by IPCo to detennine irrigation load factors is appropriate. We could not find a
specific pattern of inigation usage from year to year in this record.
FMC Interruptibility Credit.
The detennination of a credit to FMC for the inteIDlptible nature ofits electric service
affects the allocation of revenue requirement among the customer classes. To the extent FMC
receives a credit and its revenue requirement is reduced, revenue requirement from other
customer classes must be increased. IPCo provides electric service to FMC pursuant to a contract
executed by the parties in 1974. The contract divides energy and capacity equally between
primary and secondary service, and allows IPCo to inteIDlpt service to FMC's Pocatello plant.
The Commission in previous IPCo rate cases has determined that the inteIDlptible service
provided to FMC by contract is beneficial to IPCo and its customers. See e.g., Order No. 21365,
p. 11 ("FMC intenuptibility continues to be of value to the system ). The value of the
inteIDlptible contract with FMC is presented again in this case. IPCo did not address the issue
in its direct case, but it was raised in the direct testimony of FMC, by Staff in supplemental
direct testimony and by several wib1esses in rebuttal testimony.
The contract between IPCo and FMC is an agreement to supply intenuptible capacity
and energy. The contract includes 120 MW of primary power and 120 MW of secondary power.
All but 17 MW of the primary portion may be inteIDlpted "when load and capacity condition on
(!PCo s) system require." Tr. p. 2452-53. According to the contract, these intenuptions cannot
exceed 300 kWh per kilowatt of primary power contract amount per year. Secondary power
inteIDlPtions are available at the discretion of IPCo. Tr. p. 2453. Only two con~traints on
intenuption of secondary power exist-a maximum inteIDlption of 4,380 kWh per kW of average
secondary power contract amount per year, and a requirement that not less than 6,720 kWh per
kW of average secondary power must be made available during a stated ten-year period. Tr.
p. 2453.
The contract provides that when FMC is inteIDlpted, IPCo will at FMC's election
attempt to replace the intenupted power if supplies can be obtained from other sources. If FMC
purchases replacement power, it must reimburse IPCo for the purchase and pay a standard rate
for the service. Tr. p. 2456. The replacement power costs for the past six years total
ORDER NO. 25880 30-
. .
$19,035,752, an average of $3,172,625 per year. Thus the current interruptibility credit of
$1,732,497 was not sufficient to recover the energy value of FMC's actual interruptions during
the past six years. Tr. p. 2467. FMC testified that an interruptibility credit must exceed FMC'
out-of-pocket costs for interruptions by a substantial margin or there is no incentive to accept
interruptible 'service and the operational problems that arise when power is interrupted. Tr.
2469-70.
With the possible exception of Citizen s witness, the expert witnesses in this case
agree that FMC interruptibility benefits IPCo and its other customers. We find, as we did in the
previous IPCo rate cases, that FMC's interruptibility is of benefit to the IPCo system. The issue
regarding the FMC contract is not whether interruptibility has value, the issue is how best to
quantify the value in the form of a credit to FMC.
In Case No. U-lOO6-185 (the -185 case), the Commission established an
interruptibility credit in the amount of 2.5 mills to fully recognize the benefits afforded to IP,Co.
According to FMC, however, the Commission ' did not establish an identifiable method for
quantifying the value ofinterruptions. Tr. p. 2459. IIi Case No. U-lOO6-265 (the -265 case), the
Commission decreased the credit to 1.07 mills, resulting in' a credit of approxim~tely $1.73
million, because IPCo had ample capacity and energy' to serve FMC without interruptions.
Interruptions were predicted to occur in only two of 51 ,water years. Tr. p. 2461.
According to FMC, and contrary to the views expressed in the -265 case, FMC
interruptions have been extensive, averaging 179,747 MWh per year over the past six years. Tr.
p. 2463. FMC testified that the economic impact on FMC in terms of the average annual
incremental additional cost of purchasing replacement power was $1,966,215 per year. Tr.
p. 2468. Accordingly, FMC testified that its interruptible rates are higher than rates for fmn
energy provided to other large contract customers. Tr. p. 2470-71.
Stating that the energy saved by interrupting FMC is far less crucial to IPCo s system
integrity than the ability to instantly add 200 MW of capacity, FMC testified that the calculation
of an interruptibility credit must rely heavily on the valuation of capacity. FMC provided three
methods to-value the capacity cost savings resulting from FMC interruptibility. The flI'St,
described as the avoided cost of plant method, results in a credit of $12.8 million annually.
FMC conceded this method does not produce a realistic result. Tr. p. 2395. The second method
proposed by FMC recognizes the interruptibility credit within the cost-of-service model itself,
ORDER NO. 25880 31-
. .
rather than externally calculated as in the cost-of-plant method. Because FMC receives no firm
generating capacity, the second method proposed by FMC allocates zero generating capacity costs
to FMc. This method still allocates a large portion of generating facility costs to FMC on the
basis of energy. By eliminating all but 20 MW of FMC demand from the demand allocator
within the cost-of-service study, FMC's allocated costs are reduced by about $8 million, the
amount of the annual credit under this proposed method. Tr. p. 2401. The final method
proposed by FMC also values the capacity credit within the cost-of-service study by changing
capacity allocators in given months to reflect peak demand that otherwise occurs when FMC is
inten-upted. After normalizing major FMC interruptions over the past six years and adjusting
monthly demand allocators to reflect those interruptions, FMC estimates a capacity credit of
approximately $5 million. Tr. p. 2405. FMC views this credit as conservative and the floor for
the value ofFMC's capacity inteITUptibilitY. Tr. p. 2406. FMC's evidence thus provides a range
of $5-8 million to value an interruptible credit.
Staff also proposed a method to value the interruptibility credit. Staff's valuation
method also is "internal" in that it tracks through the cost-of-service study, and the credit is
reflected in a reduced cost allocation to FMC. Tr. p. 2030-31. The first step in Staff's approach
is to quantify the level of FMC interruptible demand by normalizing or averaging the. allowable
contract interruptions over a ten-year period. This normalization results in demand interruption
of 30.9 aMW and energy interruption of 140,422 MWh on an annual basis. Although the actual
demand can be interrupted up to 223 MW and energy interruptions in a single year can total
561,600 MWh, in many years FMC sees little interruption. Tr. p. 2031. According to Staffs
testimony, adjusting demand and energy allocators within the cost-of-service study as described
results in an annual FMC credit of $4.3 million or 2.71 millslkWh. Tr. p. 2032. S~ stressed
the importance of internalizing the method used to establish the FMC credit so that jurisdictional
and class cost-of-service models appropriately allocate the credit. Using Staff's approach,
$747,940 is shifted from the Idaho jurisdiction to other jurisdictions. Tr. p. 2034.
IPCo in rebuttal testimony generally agreed with FMC's description of tbe contract
terms. IPCo explained that the Company s cost-of-service study allocated costs to FMC as if it
were a finn customer. IPCo did not try to model internally or calculate externally the value of
FMC interruptibility because the Company did not propose to move FMC to full cost-of-service
according to the results of the cost-of-service study. Tr. p. 2998. In response to Staff's
ORDER NO. 25880 32-
. .
testimony, IPCo testified that Staffs outcome of a $4.3 million credit is high but within a
reasonable range when viewed from a historical perspective. The credit has been as high as $4
million in the past. Tr. p. 3005. If Staffs methodology is adopted, FMC's nonnalized revenues
must be adjusted in the cost-or-service studies, according to IPCo, and FMC prices would have
to be adjusted based on the new level of energy sales.
IPCo testified that many factors have combined to make a consistent method for
valuing FMC inteID1ptibility all but impossible and a detennination based on subjective judgment
unavoidable. IPCo testified that the reasonable rate to value the credit is between $1.8 million
and $5 million. IPCo believes that Staffs approach, if modified to account for a nonnalized
level of energy after inteID1ptions, would be the most reasonable. Tr. p. 3008. The evidence
presented establishes a range to value an annual inteID1ptibility credit from $1.8 million, the
cUlTent credit, to $8 million.
We believe the methodology developed by Staff using nonnalized FMC interruptions
to establish demand and energy allocator reductions for use within the cost-of-service study is
appropriate. We also fmd as reasonable a total FMC ~ual credit of $4.3 million. We further
believe that it is appropriate to adjust only ,the FMC demand a1locator within the cost-of-service
study to achieve the FMC credit that would generally resuldf both demand and energy allocators
were adjusted. IPCo expressed concern regarding revenue recovery potential if FMC enl:rgy
allocators are adjusted in the cost-of-service model. While we generally believe that the method
used to calculate the FMC credit within the model is independent of revenue generation, we also
believe that it is appropriate to use consistent energy detenninates throughout the process. The
methodology developed by Staff is not perfect in that it reflects demand interruptions in average
megawatts rather than actual demand interruptions. We also recognize that the actual amount
of the credit as detennined by the cost-of-service study is dependent upon the ultimate revenue
requirement as detennined by the Commission. However, we believe that the credit value of $4.
million as calculated by Staff is very close to what would be calculated given the approved
revenue requirement and is well within the reasonable range of credit amounts established in this
case. Moreover, the methodology developed by Staff can be used in the future to assist the
Commission in establishing a reasonable FMC credit.
With respect to allocation of the FMC credit among jurisdictions, we fmd that a 34.
MW generation level reduction in Idaho jurisdictional demand is appropriate. This level
ORDER NO. 25880 33-
. .
demand reduction within the jurisdictional separations study results in a 15% allocation of the
FMC credit to other jurisdictions. A 15% allocation is consistent with percentages of other costs
currently allocated to other jurisdictions on a, total company basis.
CLASS REVENUE ALLOCATION
Having detennined the Idaho jurisdictional revenue requirement that includes the FMC
interruptibility credit, we must now detennine the appropriate revenue requirement for each
customer class. Appendix 3 shows the results of the W12CP cost-of-service study, with the
adjustments made by the Commission.
We find: Moving all class revenue requirements to the levels shown in Table 1 would
be unreasonable. Important interests in rate stability and continuity preclude adopting the
extremely large shifts in revenues from one class to another that are depicted. In addition, the
results of cost-or-service studies are not so precise that the detennination of appropriate rey,enue
shifts is an exact certainty. Nonetheless, the passage of time since the 'Commission s last
examination of IPCo s rates has allowed several Classes ,to drift further away from cost-of-service
, ,
rates. Recognizing that cost-of-service studies ' are not precise, we think it importaJ:1t that cross
subsidies among customer classes should be niinimized. Accordingly, as outlined below we take
significant steps to move each class closer to its indicated cost-or-service.
The increases shown in Appendix 3 for the small general service (Schedule 7) and the
irrigation service (Schedule 24) should be tempered by important interests in rate stability and
continuity for these classes. Increases of 15% and 10.23% respectively in these schedules
represent significant moves toward cost-of-service and send an important price signal to
customers making consumption decisions within these classes.
We also fmd that an increase for the residential class of 7.42% reflects a move
substantially to cost-or-service. Further, we find that the rates for Schedules 9, 15, 40, 41 and
42 should be reduced by 10%. We believe that this amount of reduction in view of the overall
revenue increase and the significant revenue requirement increases in other customer classes is
fair and reasonable and represents a significant and balanced move toward cost-of-service rates
for these classes.
The remaining classes, Schedule 19, and all special contracts customers are increased
to cost-of-service. Schedule 19 is very nearly at cost-or-service and will maintain that status with
ORDER NO. 25880 34-
. .
a small increase. Although some of the special contracts customers will receive significant
increases to reach cost-of-service, we believe that it is important to maintain the .relative rate
differentials among these customers. Failure to move all special contract customers to
cost-of-service will result in relative average mills per kWh prices that would be inappropriate.
The final revenue allocation among the customer classes resulting from these findings
is shown in Appendix We are concerned that the passage of much time between
examinations of cost-of-service and revenue allocation issues prevents an orderly move to cost-of-
service rates. Accordingly, if a general rate case has not been filed by IPCo within two years
of today s order, we direct the Company to prepare a cost-of-service study for Staff review not
later than two years from today s date.
RATE DESIGN AND TARIFF ISSUES
IPCo made specific proposals regarding rate design for its various classes of
customers. Generally, IPCo s rate design proposals are intended to create a billing structure to
reflect cost-based services as derived from the results of the W12CP cost~of-service study. Tr.
413-18.IPCo proposed eliminating Schedule 33-Public Water Supply-believing the
customers should be placed on service schedules based on their usage and not on their end uses.
IPCo proposed moving the dividing line between Schedule 9 and Schedule 19 customers from
750 kw to 1,000 kw. Finally, IPCo proposed three additional changes in rate structures: (1)
replace customer minimums with customer charges, (2) implement distribution capacity pricing
in the fonn of a basic charge on all demand metered schedules (Schedules 9, 19 and 24), and (3)
implement voltage service levels on Schedules 9, 19 and 24.
Staff generally accepted 1PC0 s proposal to replace minimum charges with customer
charges. Staff also accepted the changes to the basic charge as proposed by IPCo, but would not
apply the charge to Schedule 24, the inigation class. Staff testified that the basic charge is
appropriate for Schedules 9 and 19 because these two classes contain more seasonal diversity
than does the inigation class. Tr. p. 2020-22. Irrigators recommend no change in the present
rate design for the irrigation class. Tr. p. 1207.
Citizens presented testimony regarding the proposed changes to the residential rate
design. Citizens opposed the implementation of a customer charge, contending that a fixed
charge would substantially increase the percentage impact of the overall increase on consumers
ORDER NO. 25880 35-
. .
with low usage. Citizens recommended the Commission approve new residential rates consistent
with existing rates, ail energy charge combined with a minimum monthly bill of $7.50. Tr.
p. 2212.
Commercial testified that it generally supports IPCo s effort to publish tariffs that
more accurately reflect the costs imposed on its electrical system. Commercial opposed IPCo
proposal to reduce the incentive for a rate schedule cross-over between Schedule 9 and 19
customers by imposing an energy surcharge on the Schedule 9 commercial primary service
customers. Commercial contended the proposal is not cost-based, but is merely an attempt to
remove the incentive for customers to use additional energy in order to qualify for Schedule 19
rates. Commercial recommended the Commission not allow this adjusnnent. Tr. p. 1648-49.
We have reviewed each of the rate design ,proposals presented by IPCo, and the
testimony provided by Staff and intervenors. We generally approve of IPCo s effort, as did Staff
and most intervenors, to create rate structures that are cost-based. We find IPCo s propos~ to
eliminate Schedule 33 and to change the threshold level between Schedule 9 and Sched~le 19
to 1,000 kWh to be reasonable and appropriate'
. ,
e. also find reasonable and thus approve
WCo s proposed implementation of customer 'and' basic charges; with one 'exception. The
Company proposed a new basic charge of $5.45 for secondary service, Schedule 24 customers.
The purpose of the basic charge is to spread cost recovery responsibility among diverse cust9mer
types within a given class. When a customer group such as the irrigation class has similar
seasonal usage patterns, the basic charge provides increased complexity without improved cost
recovery. Staff recommended a basic charge not be included in Schedule 24. We adopt Staffs
recommendation and reject the basic charge for Schedule 24. We also adopt a single customer
charge of $2.50 for both Schedule 1 and Schedule 7 (residential and small commercial).
Other specific tariff changes proposed by IPCo include changes to Schedule 66 to
reflect charges for instrument transfonner metering and temporary service return trips, and
increasing its maximum metered testing charge for residential customers from $10 to $30. Staff
provided testimony supporting the proposed changes to Schedule 66, Tr. p. 1980-81, and the
proposed increase in IPCo s maximum metered testing charge to $30. Tr. p. 1982. Staff
additionally recommended an amendment to the tariff to provide for one free test every 12
months. Tr. p. 1982. Staff also recommended changes to the proposed RuleH to provide for
better communication regarding removal of facilities, and Rule E, to recognize that sub-metering
ORDER NO. 25880 36-
. .
was pennitted in master-metered mobile home parks established prior to July 1, 1980~ Tr.
p. 1982-83. We find that the changes to Schedule 66 and the recommendations ,by Staff are
reasonable and appropriate and we approve them.
IPCo also proposed an increase to the Schedule 45 standby reservation charge from
59~ per kilowatt month to $1.48 per kilowatt month for primary service. Industrial presented
testimony opposing IPCo ' s proposed increase in the Schedule 45 standby reservation charge.
Industrial claimed the proposed charge is above the rate cap prescribed by the Commission in
its Order establishing Schedule 45, and that the proposed rate of $1.48 per kilowatt month will
result in the loss of the only customer currently purchasing standby service under Schedule 45.
Tr. p. 1364-73.
The Commission approved Schedule 45 in Order No. 22887 issued in December,
1989, Case No. IPC-89-4. The Commission did cap the standby reservation rate, at .59/kw in
that Order, but did not preclude a raise in the Schedule 45 rates in the future. In fact, noting the
experimental nature of the new Schedule 45 and its approved rates, the Commission specifically
reserved "the right to reassess its reasonableness and appropriateness as the Commission, the
Company and customers gain experience in its application.Order No. 22887, p. 16. To
establish rates more closely aligned with embedded costs, the Commission stated it would
require the Company to establish and document all related costs (including generation and
transmission) in its next cost-of-service or general ratemaking proceeding.Id. at 9. IPCo
testified in this case that the rates now proposed for Schedule 45 are based on the results of the
W12CP cost-of-service study. Tr. p. 2912. We find the rates proposed by IPCo for Schedule
45 to be reasonably based on the costs of providing the standby service covered by Schedule 45,
and thus we approve them.
ADJUSTMENT TO PCA
On March 29, 1993, the Commission in Case No. IPC-92-25 issued Order
No. 24806 approving a power cost adjustment (pC A) for IPCo. The PCA allows 1PC0 to adjust
its rates as actual production costs vary from year to year in relation to stream flow changes.
Each year the PCA is based on annual, forecasted power supply costs. Deviations from the
predicted power costs are deferred and then reconciled in the succeeding year. Initially, because
it had been many years since IPCo s previous rate case, IPCo was authorized to recover only
ORDER NO. 25880 37-
. .
60% of the variation between base power supply costs and actual power supply costs through the
PCA mechanism. The' Commission found that to be reasonable because there had been no recent
Commission review of power supply costs and IPCo' s allowed return on equity, including the
possible risk reducing effect of a PCA. In Order No. 24806 the Commission stated it would
permit IPC to recover 90% of variable power supply costs through the PCA "upon complet~on
of any proceeding in which we reexamine Idaho Power s nonnalized costs and authorized return.
The Commission intended the increase in the PCA mechanism to occur after a final
order in a rate case or similar proceeding that establishes new rates based on an examination of
the evidence presented. That examination now being completed, it is appropriate for IPCo to
recover the allowed variable power costs at the 90% level above or below the power cost base
established in this case.
ENERGY COST RATES IN COGENERATION CONTRACTS
Although they did not present evidence or otherwise participate in ~e hearing in this
case, intervenors William Arkoosh (Arkoosh) and Faulkner Brothers Hydro (Faulkner) on
December 15, 1994 fIled a memorandum ,at the close of the evidentiary record.~koosh and
Faulkner are parties to separate Finn Energy Sales Agreements with IPCowhetein the Company
agrees to purchase electricity produced by facilities owned by Arkoosh and Faulkner. Discus~ing
in their memorandum a change in WCo s use of hydro, thennal and purchased power, Arkoosh
and Faulkner suggest "it may be appropriate to review whether the variable costs, as a portion
of those costs avoided by the ratepayer in receipt of intervenors' power, should include not only
fuel costs, but the costs of purchasing power elsewhere.Arkoosh and Faulkner ask the
Commission "to comment" on the effect of IPCo' s use of different power sources on the variable
cost portion of Arkoosh and Faulkner s contract rates.
Pursuant to their contracts and prior Commission orders, the adjustable portion of the
rate paid to Arkoosh and Faulkner Brothers is based on the operating costs of Valmy I and is to
be adjusted during the course of every IPCo general rate proceeding. Accordingly, the Company
is instructed to recalculate the adjustable payments of the Arkoosh and Faulkner contracts,
consistent with the tenDS of the contracts and prior Commission orders, based upon the revised
power supply costs approved by this Order. In,the event Arkoosh and Faulkner believe that the
Company has inappropriately calculated the rate or that there are issues yet to be resolved, they
ORDER NO. 25880 38-
. .. .
are free to either file for reconsideration of this Order or to file a subsequent pleading in another
case for the purpose of resolving those issues.
INTERVENOR FUNDING
The Commission received requests for intervenor funding from Commercial ($50,875),
Citizens ($12,925.71), Irrigators ($61,644.49), and Industrial ($139,387.46).Idaho Code
~ 61-617 A authorizes an intervenor cost a ward not to exceed a total of $25,000 for all
intervening parties combined. Intervenor awards must be based on fmdings that participation of
the intervenor materially contributed to the Commission s decision, the costs of intervention are
reasonable and would be a significant fmancial hardship for the intervenor, the recomInendations
made by the intervenor differed materially from Staffs evidence, and the intervenor
participation addressed issues of concern to the general body of users or consumers.
All four of the intervenors requesting funding provided infonnation that materially
contributed to the Commission s decisions, even though the Commission did not adopt ail the
proposals advocated by the intervenors. Also, each of the intervenors offered evidence that
differed materially from evidence offered by Staff. Likewise, each intervenor addressed issues
of concern to the general body of users or consumers, although this standard was perhaps
accomplished more completely by Citizens, who participated in the case solely to represent public
consumers rather than a select group of business consumers.
It is in the standard requiring consideration of reasonableness in the costs of
intervention and the relative hardship for each intervenor that the findings diverge. Each of the
four intervenors fully participated in the case by presenting prefiled testimony, attending the
hearings, and cross-examining witnesses. Citizens request of $12,925.71 on its face is more
reasonable than any other request. Likewise, compared to the other intervenors, Citizens has the
best case for significant financial hardship. Citizens is a non-profit corporation that probably
would not be able to participate without intervenor funding. Without Citizens' participation, low
income residential consumers would not have separate representation in rate proceedings.
Based on the record and the intervenor funding requests, we find: The policy stated
in Idaho Code ~ 61-617A to encourage participation in Commission proceedings "so that all
affected customers receive full and fair representation" is best furthered by awarding payment
of reasonable out-of-pocket expenses to ail intervenors and the balance of the awardable amount
ORDER NO. 25880 39-
. .
to Citizens. We fmd that the amount of actual expenses of the lnigators ($6,159.49) is a
reasonable expense amount for this proceeding, and we thus award each intervenor its claimed
actual expenses up tothat amount. Accordingly, Commercial is awarded $1,840 to be recovered
from Schedule 7 and Schedule 9 customers; Irrigators is awarded $6,159.49, to be recovered from
Schedule 24 customers; and Industrial is awarded $6,159.49, to be recovered from Schedule 19
customers. Citizens is awarded its costs of $1,270.71, plus $9,570.31, the balance of the
awardable amount after the awards for costs, to be recovered from Schedule 1 customers.
ULTIMATE FINDINGS OF FACT
Idaho Power Company is an electrical corporation subject to the Commission
regulation under the Idaho Public Utilities Law. The rates of all its tariff customers in the state
of Idaho and of its contract customers are subject to this Commission s regulation under the
Public Utilities Law.
The Company s present rates do not provide it with an opportunity to earn a fair and
reasonable return on its investment. Allowing the Company to increase its rates and charges by
$17,177,048 will provide it with the opportunity to earn a fair and reasonable return. The
average 1993 test year is the appropriate test year period for use in' this proceeding. '
The adjusted test year net operating income for Idaho of $101,916,158 is just and
reasonable for setting rates. The test year adjusted rate base for Idaho of $1,221,624,208 is just
and reasonable for setting rates. Idaho Power s actual capital structure at December 31, 1993 is
the appropriate one for this case and an overall rate of return of 9.199% to be applied to all rate
base is a fair and reasonable rate of return for the Company.
The revenue allocation shown in Appendix 4 is a just, reasonable ,and non-
discriminatory allocation of the Company s revenue requirement among the various customer
classes. It is also fair, just and reasonable to design the customer class rates according to the
directives contained in the text of this Order.
The awards of intervenor funding in the amounts of $1,840 to Commercial Utilities
customers, $6,159.49 to Idaho Irrigation Pumpers Association, Inc., $6,159.49 to Industrial
Customers of Idaho Power Company, and $10,841.02 to Idaho Citizens Coalition are reasonable.
ORDER NO. 25880 -40-
.. .
a. .CONCLUSIONS OF LAW
This Commission has jurisdiction and authority to authorize and require Idaho Power
Company to reallocate its revenues among the customer classes, to change its rate components
within the customer classes, to address the other issues and to award intervenor funding in the
manner set forth in the text of this Order.
ORDER
IT IS HEREBY ORDERED that Idaho Power Company me within seven days from
the date of this Order rates and charges authorized by this Order for tariff and contract customers
to be effective on February 1, 1995, for service rendered on and after February 1, 1995.
IT IS FURTHER ORDERED that Idaho Power Company comply with all other
directives of the text of this Order.
TIllS IS A FINAL ORDER. Any person interested in this Order (or in issues finally
decided by this Order) or in interlocutory Orders previously issued in this Cas~ No. IPC-94-
may petition for reconsideration within twenty-one (21) days of the service date of this Order
with regard to any matter decided in this Order or in interlocutory Orders previously issued in
this Case No. IPC-94-Within seven ' (7) days after any person has petitioned for
reconsideration, any other person may cross-petition for reconsideration.See Idaho Code
~ 61-626.
ORDER NO. 25880 -41-
r "
DONE by Order of the Idaho Public Utilities Commission at Boise, Idaho this
~/s;.,~day of January 1995.
d~'
MARSHA H. SMITH, PRESIDENT
UlJDE J. Mil..LER, COMMISSIONER
RALPH SON, COMMISSIONER
ATIEST:.
~A~R~~
Myrna J. Walters
Commission Secretary
vldlO-lPC-E-94-S.ws2
ORDER NO. 25880 -42-
, r
,..
IDAHO POWER COMPANY
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
COMMISSION FINDINGS ON RATE BASE AND OPERATING RESULTS
FOR THE TWELVE MONTHS ENDING DECEMBER 31,1993
TOTAL
SYSTEM
* * *
RATE BASE
* * *
ELECTRIC PLANT IN SERVICE
LESS: ACCUM PROVISION FOR DEPRECIATION
AMORT OF OTHER UTILITY PLANT
NET ELECTRIC PLANT IN SERVICE
LESS: CUSTOMER ADV FOR CONSTRUCTION
LESS: ACCUM DEFERRED INCOME TAXES
ADD: PL T HLD FOR FUTURE+ACQUIS ADJ
ADD: WORKING CAPITAL
ADD: CONSERVATION+OTHER DEFERRED PROG.
ADD: SUBSIDIARY RATE BASE
TOTAL COMBINED RATE BASE
$2,275 958,733
705 906 590
399 619 '
567 652,524
353,548
210 365 678
(422 264)
311 139
506 869
781 066) ,
$1 416 547 976
* * *
OPERATING RESULTS
* * *
REVENUES
SALES REVENUES
OTHER OPERATING REVENUES
TOTAL OPERATING REVENUES
OPERATING EXPENSES
OPERATION & MAINTENANCE EXPENSES
DEPRECIATION EXPENSE
AMORTIZATION OF LIMITED TERM PLANT
TAXES OTHER THAN INCOME
PROVISION FOR DEFERRED INCOME TAXES
INVESTMENT T AA CREDIT ADJUSTMENT
FEDERAL INCOME T AAES
STATE INCOME TAAES
TOTAL OPERATING EXPENSES
OPERATING INCOME
ADD: IERCO OPERATING INCOME
CONSOLIDATED OPERATING INCOME
RATE OF RETURN UNDER PRESENT RATES
$493 994 272
495 966
$520 490,238
$272,850,444
745 730
(2,962,493)
22,946,025
949,243
(590,924)
33,802 675
109,997
$402 850,697
$117 639,541
265,967
$123,905 508
747%
IPC-94-
IDAHO
If.U.C
959,256 661
606,417 778
065,729
350,773,154
16,945,826
181 093,071
(398,585)
~62,865
. 29,149 119
523,449)
$1,221,624 208
$429 573,971
15,604 758
$445 178 729
$238,884,105
311 559
550,258)
19,787 625
564 795
(508 696)
26,866,449
266,635
$348,622,215
$96 556,515
359,644
$101 916 158
343%
ORDER 00. 25880
APPENDIX 1
. .
IPC-94-
IDAHO POWER COMPANY
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
COMMISSION FINDINGS ON RATE OF RETURN AND REVENUE DEFICIENCY
FOR THE TWELVE MONTHS ENDING DECEMBER 31, 1993
. * * *
CALCULA TlON OF COST OF CAPITAL
* * *
RATE OF
ET.URN
649%
554%
996%
199%
CAPITAL COMPONTENT
LONG TERM DEBT
PREFERRED STOCK
COMMON STOCK
TOTAL
RATIO
45.475%
103%
45.422%
100.000%
COMPOSITE
C.o.ST.......
024%
083%
11.000%
* * *
CALCULA TlON OF REVENUE DEFICIENCY
* * *
RATE BASE
RATE OF RETURN REQUIRED
NET OPERATING INCOME REQUIRED
NET OPERATING INCOME REALIZED
EARNINGS DEFICIENCY
NET-TO-GROSS TAX MULTIPLIER
REVENUE DEFICIENCY
TOTAL IDAHO
SYSTEM teUC.
416,547 976 $1,221,624 208
199%199%
$130 308,248 $112,377,211
123 905,508 101,916,158
402,740 $10,461 053
642 642
$10 513 300 $17 177 048
20%19%PERCENT INCREASE REQUIRED
ORDER NO. 25880.
APPENDIX 2
Id
a
h
o

P
o
w
e
r

C
o
m
p
a
n
y
12
V
/

C
P

C
o
s
t
-
o
t
-
Se
r
V
i
c
e

S
t
u
d
y
Id
a
h
o

J
u
r
i
s
d
i
c
t
i
o
n
('t
'
)
12

M
o
n
t
h
s

En
c
;
t
i
n
g

D
~
ce
l
i
1
b
e
r

3
1
,

1
9
9
3
Pr
o
t
o
r
m
e
d

N
o
r
m
a
l
i
z
e
d
Ci

~
Ra
t
e
Pr
o
f
o
r
m
e
d

-
Av
e
r
a
g
e
W1
2

C
P
W1
2

C
P
W1
2

C
P
Li
n
e
Sc
h
e
d
u
l
e
No
r
m
a
l
i
z
e
d
Mi
l
l
s
Re
v
e
n
u
e
Pe
r
c
e
n
t
Av
e
r
a
g
e
No
.
.
.
ri
f
f

D
e
s
c
r
iQ
l
l
i
m
No
.
Br
L
e
.
n
u
e
Pe
r

k
W
h
cr
e
a
s
e
Io
o
"
e
a
H
Mi
l
l
s
/
K
W
H
Un
i
f
o
r
m
J
J
l
ri
f
f

R
a
t
e
s
:
Re
s
i
d
e
n
t
i
a
l

S
e
r
v
i
c
e
16
6
,
26
7
,
20
6

.
.
4
7
.
13
,
10
9
,
45
9
88
%
50
.
Sm
a
l
l

G
e
n
e
r
a
l

S
e
r
v
i
c
e
12
,
21
1

~
~
2
5
54
.
01
6
,
76
2
24
.
70
%
67
.
La
r
g
e

g
e
n
e
r
a
l

S
e
r
v
i
c
e
77
,
08
1
,
86
9
39
.
(1
0
,
97
2
,
72
0
)
14
.
24
%
33
.
Ar
e
a

L
i
g
h
t
i
n
g
15

.
1
,
48
8
,
15
6
28
2
.
(1
,
28
1
,
28
7
)
86
.
06
%
39
.
La
r
g
e

P
o
w
e
r

S
e
r
v
i
c
e
42
,
43
2
,
75
4

.
26
.
1
,
03
4
,
53
4
44
%
27
.
Ir
r
i
g
a
t
i
o
n

S
e
r
v
i
c
e
56
,
03
0
,
72
6
34
.
10
,
07
7
,
97
8
17
.
99
%
40
.
Pu
b
l
i
c

W
a
t
e
r

S
u
p
p
l
y
62
1
,
78
6
36
.
64
,
50
0
78
%
36
.
Un
m
e
t
e
r
e
d

G
e
n
e
r
a
l

S
e
r
v
i
c
e
27
3
,
80
8

.
60
.
(9
4
,
71
7
)
34
.
59
%
39
.
Mu
n
i
c
i
p
a
l

S
t
r
e
e
t

L
i
g
h
t
i
n
g
66
0
,
88
5
13
2
.
(6
0
9
,
56
7
)
-3
6
.
70
%
84
.
Tr
a
f
f
i
c

C
o
n
t
r
o
l

L
i
g
h
t
i
n
g
19
4
59
8
33
.
(3
4
,
66
2
)
17
.
81
%
2L
1
6
To
t
a
l
36
1
,
26
3
,
71
3
39
.
14
,
31
0
,
28
0
96
%
41
.
Sp
e
c
j
a
l
.
c
m
I
tr
a
c
t
s
:
Mi
c
r
o
n
44
2
,
18
2
23
.
13
1
,
00
9
03
%
23
.
FM
C
32
,
55
3
,
76
3
20
.
1
,
43
8
,
03
8
42
%
21
.
JR

S
i
m
p
l
o
t
43
4
,
62
7
21
.
67
3
,
98
1
12
.
40
%
24
.
DO
E
57
3
.
12
5
20
.
62
3
,
73
9
1L
~
%
2U
6
To
t
a
l
48
,
00
3
,
69
7
20
.
86
6
,
76
7
97
%
22
.
To
t
a
l

I
d
a
h
o

R
e
t
a
i
l

S
a
l
e
s
40
9
,
26
7
,
41
0
36
.
17
,
17
7
,
04
7
20
%
37
.
IP
C
C
O
S
.
WK
4

0
1
/
3
0
/
9
5

0
2
:
5
8

Id
a
h
o

P
o
w
e
r

C
o
m
p
a
n
y
IX
)
Fi
n
a
l

R
e
v
e
n
u
e

A
l
l
o
c
a
t
i
o
n

t
o

t
h
e

.
cu
s
t
o
m
e
r

C
l
a
s
s
e
s
IX
)
1/"
1
Id
a
h
o

J
u
r
i
s
d
i
c
t
i
o
n
..
,
.
12

M
o
n
t
h
s

E
n
d
i
n
g

D
e
c
~
m
b
e
r

3
1
,
19
9
3
Pr
o
f
o
r
m
e
d

N
o
r
m
a
l
i
z
e
d
ff
i

Ra
t
e
Ba
s
e
Ba
s
e
Or
d
e
r
e
d
Or
d
e
r
e
d
Or
d
e
r
e
d
Li
n
e
Sc
h
e
d
u
l
e
No
r
m
a
l
i
z
e
d
Av
e
r
a
g
e
Re
v
e
n
u
e
Pe
r
c
e
n
t
Av
e
r
a
g
e
N-
9
,
Ta
r
i
f
f

D
e
s
~p
l
l
i
m
No
.
Re
v
Mi
l
l
KW
H
ea
s
~r
H
H
Mi
l
l
s
/
K
W
H
Un
i
f
o
r
m

T
ri
f
f

Re
s
i
d
e
n
t
i
a
l

S
e
r
v
i
c
e
16
6
;
26
7
,
20
6
47
.
12
,
33
7
,
02
7
42
%
50
.
Sm
a
l
l

G
e
n
e
r
a
l

S
e
r
v
i
c
e
12
,
21
t
,
32
5
54
.
83
1
,
69
9
15
.
00
%
62
.
Sc
h

7

(
P
u
b
l
i
c

w
a
t
e
r

s
u
p
p
l
y
)
23
4
,
95
9
36
.
07
6
31
%
61
.
La
r
g
e

g
e
n
e
r
a
l

S
e
r
v
i
c
e
77
,
oa
1
,
86
~
39
.
(6
,
16
6
,
55
0
)
-8
.
00
%
35
.
Sc
h

9

(
P
u
b
l
i
c

w
a
t
e
r

s
u
p
p
l
y
)
38
6
,
82
7
36
.
(9
6
,
90
2
)
86
%
34
.
Ar
e
a

L
i
g
h
t
i
n
g
48
8
,
75
6
28
2
.
(1
4
8
,
87
6
)
-1
0
.
00
%
25
4
.
La
r
g
e

P
o
w
e
r

S
e
r
v
i
c
e
42
,
43
2
,
75
4
26
.
03
4
,
53
4
44
%
27
.
Ir
r
i
g
a
t
i
o
n

S
e
r
v
i
c
e
56
,
03
0
,
72
6
34
.
73
1
,
94
3
10
.
23
%
38
.
Un
m
e
t
e
r
e
d

G
e
n
e
r
a
l

S
e
r
v
i
c
e
27
3
,
80
8
60
.
(2
7
,
38
1
)
-1
0
.
00
%
54
.
Mu
n
i
c
i
p
a
l

S
t
r
e
e
t

L
i
g
h
t
i
n
g
66
0
,
88
5
13
2
.
(1
6
6
,
08
9
)
10
.
00
%
11
9
.
Tr
a
f
f
i
c

C
o
n
t
r
o
l

L
i
g
h
t
i
n
g
1H
.
~
(1
9
,
46
0
)
10
.
00
%
30
.
To
t
a
l
36
1
,
26
3
,
71
3
39
.
14
,
31
3
,
02
2
96
%
41
.
~p
-
e
c
i
l
C
o
n
t
r
Mi
c
r
o
n
44
2
,
18
2
23
.
13
1
,
00
9
03
%
23
.
FM
C
32
,
55
3
,
76
3
20
.
43
8
,
03
8
42
%
21
.
J
R

S
i
m
p
l
o
t
43
4
,
62
7
21
.
67
3
,
98
1
12
.
40
%
24
.
DO
E
57
3
,
62
3
,
73
9
17
.
46
%
2U
6
To
t
a
l
48
,
00
3
,
69
7
20
.
86
6
,
76
7
97
%
22
.
To
t
a
l

I
d
a
h
o

R
e
t
a
i
l

S
a
l
e
s
40
9
,
26
7
,
41
0
36
.
17
,
17
9
,
78
9
20
%
37
.
IP
C
C
O
S
.
WK
4

01
/
3
0
/
9
5

02
:
5
9

P
M
~
.

rJ
J
.
;:
J
rJ
J
.
;:
J
rJ
J
.
rJ
J
.
;:
J
rJ
J
.
00
.
Li
n
e
Ta
r
i
f
f

De
s
c
r
i
p
ti
o
n
Un
i
f
o
r
m

Ta
r
i
f
f

Ra
t
e
s
:
La
r
g
e

G
e
n
e
r
a
l

S
e
c
o
n
d
a
r
y
La
r
g
e

G
e
n
e
r
a
l

P
r
i
m
a
r
y
La
r
g
e

G
e
n
e
r
a
l

T
r
a
n
s
m
i
s
s
i
o
n
To
t
a
l

S
c
h
e
d
u
l
e

9
Id
a
h
o

P
o
w
e
r

C
o
m
p
a
n
y
Su
m
m
a
r
y

o
f

R
e
v
e
n
u
e

I
m
p
a
c
t
St
a
t
e

o
f

I
d
a
h
o
No
r
m
a
l
i
z
e
d

1
2
-
Mo
n
t
h
s

e
n
d
i
n
g

D
e
c
e
m
b
e
r

3
1
,
2
0
0
3
Pr
o
p
o
s
e
d

B
a
s
e

R
a
t
e
s
(1
)

(2
)
Ra
t
e

20
0
3

A
v
g
.
Sc
h
.

N
u
m
b
e
r

o
f
No
.
Cu
s
t
o
m
e
r
s
17
,
29
9
11
4
17
,
4
1
5
(3
)
20
0
3

S
a
l
e
s
No
r
m
a
l
i
z
e
d
(k
W
h
)
66
7
,
37
6
,
23
7
34
1
,

9
6
6
,
13
9
08
4
,
61
0
01
4
,
42
6
,
98
6
(4
)
Cu
r
r
e
n
t
Ba
s
e
Re
v
e
n
u
e
97
,
34
9
,
13
8
10
,
16
7
,
82
8
15
2
,
04
6
10
7
,
66
9
,
01
2
(5
)
Re
v
e
n
u
e
Ad
j
u
s
t
m
e
n
t
s
14
,
12
1
,
0
3
4
04
2
,
00
1
3l
,
2
3
5
16
,
19
4
,
27
0
(6
)
Pr
o
p
o
s
e
d
Ba
s
e
Re
v
e
n
u
e
11
1
,
4
7
0
,
17
2
12
,
20
9
,
82
9
18
3
,
28
1
12
3
,
86
3
,
28
2
(7
)
Av
g
.
Mi
l
l
s
Pe
r

K
W
H
41
.
35
.
36
.
41
.
(8
)
Pe
r
c
e
n
t
Ch
a
o
g
e
14
.
51
%
20
.
08
%
20
.
54
%
15
.
04
%