20140114PAC to Monsanto 2, 3.pdf

Jean Jewell
From: McNay, Kaley [[e-mail]]Sent: Monday, January 13,2014 5:01 PMTo: Jean Jewell; '[e-mail]'; Neil Price; '[e-mail]';
'[e-mail]'; '[e-mail]';[e-mail];
bcollins @ consultbai.com ; robert.l. geddes @ monsanto.comCc: Watkins, Betsy; Bell, Barry; Chaney, Christy; Eissler, Amy; Malone, Marie;Weston, Ted;
Solander, Daniel; Data Request Response CenterSubject: lD PAC-E-13-03 Rocky Mountain Power's Responses to Monsanto Set 2 (1-3)Attachments: Attorney Attestation Monsanto 2.1.pdf; Attach Monsanto 2.2.xlsx; Attach Monsanto 2.3.xlsx; lD
PAC-E-13-03 Monsanto Set 2 (1-3) 01 -13-2014.pdf
Attached above is Rocky Mountain Power's Responses to Monsanto Set 2 (1-3) in ldaho docket PAC-E-13-03.
Please let me know if you have any trouble opening the attached file(s).
Thank you,
Kaley McNay
Coordinator, Regulatory Operations
503-Bt3-6257
r i':j'
IJI
lD PAC-E-13.03
Monsanto 2.2
REC REVENUE ADJUSTMENT
Actual REC Revenues - see response to Monsanto Set 2 DR 1
ldaho Allocation 7o from PAC-E-11-'12
Total Actual
ldaho REC Revenues from PAC-E-11-12, Paqe 3.5
201 1 Forecast REC revenues
Reallocation of OR/CAMA RPS Eligible
Reallocation of OH/CA RPS Eligible
Reallocation of OH/CA RPS Eligible
Total Annual Amount
Portion of Year
TotalBase
Difference
Attachmment Monsanto 2.2
11,840,197
8.28V"
980,135
4,771,954
647,224
1,094,600
12,844
6,526,622
x9/12
4,994,967
____1911,891_
Attach Monsanto 2 2 (2).xlsx Page 1 of 1
ra- I I
6
o
EG
to
=EoE
o
IN
NocGqo
E
o
N
o
oUGc
g EEE; EB39: 9=c.3"-oPdo 6 c= -: >'! o o oY 9Je f ut !! -=OOLEUE'E63rH-.E?aog;5
9*EEEEi
gt E F: e xE;9n*Ea-9€ E AE E;eE o lE o!
iH€iEs-E
=o>6>E.=EEIEef;EfgEiIE's
*;i=H;;
fiiEEfE
H E# E Y T ts€q€;FEE
9>EtEziH. F ; a.= 9 (J
!E€EE;€3pE*:;!o@)loc::ii * E ;'E:-
HT;;.E HEGq-E:64
HEi9HiE
;+ A si ; g
9E.c6,9fis
H€EE g H3EEi;E;i
EFiiEEFbiE,;EES
& 3 6 E #.1:
; E s gE €:s€Eggli
titeEsEE C:6 EO::<3dlEE_3
+l*l r;dd rtdri ridddEI dcicj dcjtrj cjciajcj
EllEll'll=11
(I
o<crH@ooEo
^^ I Ioo@@l I66NNl INNOOI 'l66661 INNOOI IVNNI I
I
oooo
(o(o@@60n6*rf{'\t
^^! I ^!o+ool I N{'NlooDNl I NF@l6FN@lrl N+@ll@dod+l I crd+lF+@ol I NONIo-gsq I N-=o_lll-l
5l
blfl
>ttZl<<lF(Lto>lFOI
OI
ol
E
,lllololOI<t
55
* E #gt* g*E ggEa
EE"g E flEtrt *lEE ,tiEE
fr E EEEE E
=I;EEE
EIEEE H.EEEE
l s EEES + EIE++B glEgF E|EEBF
r|o
[!o
(r
9:@@oHEE=o.th66
@
ilee@r,o.d,6,(o
s65i 358
cJd)oo ooo
@@o@ @(o(ooo60 06hr+$$ $+{
El $ess
Fl e666
o
E
E
o
o
r
oo ooEP PEoo oocci .9.9 r .9.9c 66 c 66o EE >rlo EE8 EE 7l*. E5E OO :IE OO< aa 9l< Da.o [L *lo LcOlt EE til L EEJlo aloJtb atril.c :: ulg ::--l! c c Jl6 c cglE' 9P ola PP1l'= tr E rnl= E CJIE 66 =lE 66Jt. ,Jt.PIE PP ZlE PE-
(roUUIE
'E
ao
o
Gv
o
@€o.tr
os
r@-o.- rjo
Nq
oo
D-q
,
o
@6G?
ooq6€
@i
N
h
o
o
o
E
D oCt NF- OCdoi
- OC! tstso- o o-co doo
JE
G
N
c
N,o-
o
FFa@-
o
o6
@
I
o
ONoo
-N2
! oc
q o-tr) N(nd
@
o
N.
N
@-
N
6h!o
o\
Q
@
IcF
@
o@
oo
o
E
o oeO NG
sq
r oeo @Go- D d-6
DINO
__E
e
tsa!'l
@
:6.IN
o-a@@
o@
dN
crooo6deiONo-o
oN@d@N
o
o.
6@
N
o!
o
@oooo
oo
o
. @h
I O-C
l oF! @c
' Ot: o-<, oq. oo
) FF) FFI a qo
,:NF
i - nig
@oo.i
€
o- o-
@No- $-
o@o^ N-
o@
+d
tsco
Ih
6@N.
Fq
q
oaa
o-q
NC
D 06- Fb)" @-\) @6, o@t N6
i oh: $-I
q -S
t oo- oe
'- - o-r: d@@i:55.E
G
@
Ec
E
E
oo oo ooPE PE EPoo oo ooq --r oo oo - ooe, .6.a -a .- .66 A € -g-g{ e E I H ?? E e EEE EE ; ; E5 ; 8 E5O oo .E O oo g E ooe I DA !S I DD n < AAE o L[ 5 o oc E o LLI s Ed i s tE = s EE90coooE b oo o ! oo o e oo< g :: E g :: .E g ::! ! r E cc r a ccE :E' PP 3 :g PP 3 :E PP
.=,4 .!.! .!.?U r OE t i OE i ! EE
EEIEtrEoooooEEEUU(EEEEIE
E?
oa
ao
=o
EE
tltlt:l|l
@Lro<[3d@;EdHOE
doo!!Eo!9a-!EoE,g9 EtrUU!:{ooEYT]Gs66(,pp,E q€. HEEEE6=IroEo6lEdg9oE
iE B E g E H EEE T + 1 1 H E.=;"8 P I o b EEE9E R R R .I, EE€gE : : : s E--;#? 3 g N IEgfI E F F E $