20110718PAC to IIPA 28f-5.pdf

Page 3.1 2
PacifiCorp
Results of Operations -December 2010
Summary of kWh Adjustments
KWhs
Total
kWhs
Total
Adjustments'
kWhs
Total
Adjusted
KWhs
Residential 1,621,177,026 44,647,179 1,665,824,205
Commercial 1,400,524,729 11342,308 1411867,037
Industrial 801,293,727 (2,1 33,736) 799,159991
Irrigation 150,611,458 (89,055) 150,522,403
Public St& Hwy 11,023,888 8,311 11,032,199
Total Washington 3,984,630,828 53,775,007 4,038,405,835
Source / Formula 305 Report Table 2 A + B + C
1 Temperature normalization 60,745,137 kWh, Out-of-Period -6,960,864 plus Tolerance of -9,266 kWh
ID PAC-E-11-12
IIPA 28 Attachment IIPA 28f -5
Attach IIPA 28f -5.pdf Page 1 of 2
PacifiCorp
Washington Results of Operations December 2010
JAM INPUT TEMPLATE
ENERGY
Year Month
Jan 2010
Feb 2010
Mar 2010
Apr 2010
May 2010
Jun 2010
Jul 2010
Aug 2010
Sep 2010
Oct 2010
Nov 2010
Dec 2010
NORMALIZED LOADS SERVED FROM COMPANY RESOURCES (NPC) Prior to Temperature Adjustment
Non FERC FERC
CA OR WA L. WY UT IU W WY UT UI IotaI
80,851 1,305,544 422,785 732,283 2,089,909 296,152 171,058 17,052 2,072,857 5,098,572
71,589 1,156,228 345,538 661,560 1,870,116 263,287 149,608 14649 1,855467 4,517,926
76,428 11234,791 354,834 700,441 1,871,160 272,673 160,493 16,261 1,854,899 4,670,920
74,482 1,149,866 329,525 655,182 1,763,566 259,147 150,196 15,761 1,747,804 4,381,963
75,909 1,106,767 325,368 661,838 1,790,070 297,655 158,055 15,587 1,774,482 4415,661
79,250 11061,006 310,849 050,320 2,002,177 332,580 158,565 17,698 1,984,479 4,594,746
89,602 1,246,481 394,267 709,183 2,396,076 503,460 159,457 21,595 2,374,481 5,498,526
85,603 1,226,650 384,810 719,078 2,307,848 364,222 153,502 21,225 2,286,623 5,241,713
70.467 1,088,771 341,096 675,913 1,968,418 281,743 147,499 17,422 1,950,996 4,573,908
68,238 1,135,089 358.467 694,977 1,873,979 246,590 170,489 15,602 1,858,377 4,547,828
79,115 1,268,375 402,477 711,023 1,985,629 254,156 167,627 15,854 1,969,775 4,868,403
89,228 1,399,049 445,341 759,014 2,131,988 280,755 167,350 17,550 2,114,438 5,272,725
940,763 14.378,617 4,415,467 8,330,792 24,050,935 3,652,420 1.913,898 206,256 23,844,679 57,682,891
- less
istment for Enema
Year Month CA 08 WA
Jan 2010 6,765 88,506 26,133
Feb 2010 2,438 44,876 21,888
Mar 2010 (103) 3,742 8,435
Apr 2010 (1,547) (21,071) 2,161
May 2010 (204) (5,442) 2,866
Jun 2010 687 23,554 7,048
Jul 2010 (409) (1,523) (7,029)
Aug 2010 151 12,497 (1,435)
Sep 2010 387 17,875 5,092
Oct 2010 1,005 15,792 5,960
Nov 2010 (945) (24,681) (12,364)
Dec 2010 4,148 43,448 10,210
I'.JfltVIflLlL.CiJ L'JML
Year Month CA OR WA
Jan 2010 87,616 1,394,049 448,928
Feb 2010 74,027 1,201,104 367,426
Mar 2010 76,324 1,238,532 363,369
Apr 2010 72,935 1,128,795 331,686
May 2010 75,706 1,101,325 328,233
Jun 2010 79,937 1,084,560 317,897
Jul 2010 89,194 1,244,957 387,239
Aug 2010 85,754 1,239,147 383,375
Sep 2010 70,854 1,106,646 346,108
Oct 2010 69,243 1,150,881 364,427
Nov 2010 78,170 1,243,694 390,113
Dec 2010 93,376 1,442,496 455,551
953,130 14,575,188 4.484,430
CAEW 4,7624% 72.8309% 22.4067%
CAEE 0.0000% 0.00001A 0.0000%
SE 1.6399% 25.0785% 7.7155%
SW UT ID
1,540 (13,029) 2,258
(3,703) 11,546 (1,732)
2,786 (2,812) (649)
(1,629) (7,553) (1.122)
(3,650) 81,200 20.222
2.959 38,258 6,284
1,815 (15.116) 4,482
(2,270) 23,964 4.598
4,415 (10.395) (1,091)
6.535 5,305 (2,545)
(3.422) (18.088) (2,350)
2,606 25.215 4.771
7,982 118.497 33.126
= equals
R JURISDICTIONAL ALLOCATION
)tl-FERC
..VW UT ID
733,803 2,076,881 298,410
657,857 1,881,662 261.555
703,228 1,868,340 272.025
653,553 1.756.013 258,025
650.188 1,871,270 317.876
653,279 2,040.434 338.863
710.998 2,380,960 507,942
716.808 2,331,812 308,820
680,329 1,958,023 280,652
701,512 1.879.285 244,045
707.600 1,967,541 251,806
761.020 2,157,202 285,527
335,774 24.169,431 3,685.546
0.0000% 0.0000% 0.0000%
21.8817% 63.4227% 9.6712%
14.3470% 41.5838% 6.3410%
IT Total

287 (13,029) 112,461

(689) 11.548 74,623

532 (2,812) 11,931

(253) (7,553) (31,013)

(668) 81,200 94,323

187 38,258 78,976

109 (15,116) (17,671)

(131) 23,964 37.374

485 (10.395) 16,767

1.177 5,306 33,230

(668) (18,088) (62.519)

491 25.215 90,889
858
W, WY UT

171,345 17,052 2,059.829 5,211,033

148.919 14.649 1.067,013 4,592,549

161,025 16,261 1,852,087 4.682,851

149,943 15,781 1.740,252 4,350,951

157,387 15,587 1,855.683 4,509.984

158,752 17,698 2.022,737 4.673,722

159.565 21,595 2.359.365 5,480,855

153,372 21.225 2,310,586 5,279.087

147.984 17,422 1.940,602 4,590.674

171.666 15,602 1,863,683 4,581,059

166.959 15.854 1,951.687 4.805.884

167.841 17,550 2,139.652 5.363,614

23,963.176 58.122,263

0.0000% 0.0000% 0.00001% 100.0000%

5.0245% 0.5412% 62.8814% 100.0000%

3.2944% 0.35491/
41.2289% 100.0000%
Page 10.9
ID PAC-E-11-12
IIPA 28 Attachment IIPA 28f -5
Attach IIPA 28f -5.pdf Page 2 of 2