20200416Idaho Power Proposed Updated SAR Rates.pdf

IDAHO POWER COMPANY
AVOIDED COST RATES FOR WIND PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 33.38 2021 23.83
3 23.12 24.19 25.21 27.28 31.10 35.16 2022 23.90
4 23.52 24.82 26.33 29.37 32.88 36.44 2023 24.93
5 24.11 25.75 28.10 31.03 34.25 37.38 2024 27.03
6 24.95 27.24 29.60 32.38 35.30 38.06 2025 30.30
7 26.27 28.57 30.86 33.45 36.09 38.63 2026 36.72
8 27.47 29.72 31.90 34.28 36.75 39.17 2027 39.15
9 28.54 30.70 32.74 34.99 37.36 39.72 2028 40.95
10 29.46 31.50 33.45 35.63 37.96 40.27 2029 42.00
11 30.23 32.19 34.10 36.26 38.54 40.79 2030 42.39
12 30.90 32.83 34.73 36.85 39.08 41.29 2031 43.11
13 31.53 33.44 35.32 37.41 39.60 41.80 2032 44.46
14 32.12 34.02 35.88 37.94 40.13 42.31 2033 46.13
15 32.69 34.57 36.41 38.47 40.64 42.80 2034 47.68
16 33.22 35.08 36.93 38.98 41.13 43.26 2035 48.99
17 33.71 35.59 37.44 39.47 41.60 43.70 2036 50.34
18 34.21 36.08 37.92 39.93 42.04 44.13 2037 52.55
19 34.69 36.54 38.37 40.37 42.46 44.55 2038 54.33
20 35.14 36.98 38.80 40.79 42.87 44.96 2039 55.68
2040 57.07
2041 58.40
2042 59.92
2043 61.68
2044 63.80
2045 65.50
IDAHO POWER COMPANY Page 1
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
IDAHO POWER COMPANY
AVOIDED COST RATES FOR SOLAR PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 47.61 2021 23.83
3 23.12 24.19 25.21 27.28 40.20 54.25 2022 23.90
4 23.52 24.82 26.33 35.92 46.62 58.05 2023 24.93
5 24.11 25.75 33.13 41.57 50.84 60.58 2024 27.03
6 24.95 31.26 38.02 45.63 53.83 62.37 2025 30.30
7 29.57 35.49 41.75 48.67 56.06 63.77 2026 66.33
8 33.27 38.84 44.66 51.02 57.82 64.99 2027 69.20
9 36.30 41.55 46.97 52.92 59.33 66.10 2028 71.44
10 38.81 43.76 48.89 54.55 60.67 67.11 2029 72.93
11 40.89 45.62 50.55 56.00 61.88 68.04 2030 73.78
12 42.67 47.24 52.03 57.30 62.97 68.91 2031 74.96
13 44.23 48.70 53.36 58.47 63.96 69.75 2032 76.78
14 45.65 50.01 54.56 59.54 64.91 70.56 2033 78.92
15 46.93 51.20 55.65 60.55 65.81 71.32 2034 80.96
16 48.09 52.29 56.68 61.49 66.64 72.04 2035 82.75
17 49.16 53.31 57.64 62.36 67.42 72.72 2036 84.60
18 50.16 54.26 58.52 63.18 68.15 73.36 2037 87.31
19 51.09 55.14 59.35 63.94 68.84 73.98 2038 89.61
20 51.96 55.96 60.12 64.65 69.50 74.59 2039 91.47
2040 93.39
2041 95.26
2042 97.32
2043 99.63
2044 102.31
2045 104.58
IDAHO POWER COMPANY Page 2
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects 100 kW or smaller.
Note: These rates will be further adjusted with the applicable integration charge.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
IDAHO POWER COMPANY
AVOIDED COST RATES FOR NON-SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 46.23 2021 23.83
3 23.12 24.19 25.21 27.28 39.32 52.39 2022 23.90
4 23.52 24.82 26.33 35.29 45.29 55.95 2023 24.93
5 24.11 25.75 32.64 40.55 49.23 58.33 2024 27.03
6 24.95 30.87 37.20 44.34 52.04 60.01 2025 30.30
7 29.25 34.81 40.69 47.19 54.12 61.33 2026 63.46
8 32.70 37.96 43.42 49.39 55.78 62.48 2027 66.28
9 35.55 40.50 45.59 51.18 57.20 63.54 2028 68.48
10 37.90 42.57 47.39 52.72 58.47 64.51 2029 69.93
11 39.85 44.31 48.95 54.09 59.61 65.40 2030 70.73
12 41.52 45.84 50.35 55.32 60.65 66.23 2031 71.87
13 43.00 47.22 51.61 56.43 61.60 67.04 2032 73.64
14 44.34 48.46 52.74 57.44 62.51 67.82 2033 75.74
15 45.55 49.59 53.78 58.40 63.37 68.55 2034 77.73
16 46.65 50.62 54.76 59.31 64.17 69.25 2035 79.47
17 47.66 51.59 55.67 60.14 64.92 69.90 2036 81.28
18 48.61 52.49 56.52 60.92 65.62 70.52 2037 83.94
19 49.50 53.34 57.31 61.65 66.28 71.13 2038 86.18
20 50.33 54.12 58.05 62.34 66.92 71.71 2039 88.00
2040 89.87
2041 91.68
2042 93.69
2043 95.95
2044 98.58
2045 100.79
IDAHO POWER COMPANY Page 3
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: These rates will be further adjusted with the applicable integration charge.
IDAHO POWER COMPANY
AVOIDED COST RATES FOR SEASONAL HYDRO PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 55.90 2021 23.83
3 23.12 24.19 25.21 27.28 45.51 65.38 2022 23.90
4 23.52 24.82 26.33 39.75 54.63 70.66 2023 24.93
5 24.11 25.75 36.06 47.72 60.51 74.11 2024 27.03
6 24.95 33.60 42.93 53.36 64.64 76.55 2025 30.30
7 31.49 39.52 48.09 57.55 67.70 78.44 2026 83.60
8 36.65 44.16 52.10 60.78 70.12 80.05 2027 86.73
9 40.83 47.89 55.28 63.38 72.14 81.48 2028 89.22
10 44.26 50.91 57.90 65.59 73.92 82.77 2029 90.98
11 47.11 53.45 60.14 67.52 75.49 83.94 2030 92.09
12 49.53 55.65 62.12 69.23 76.90 85.02 2031 93.54
13 51.65 57.60 63.88 70.76 78.17 86.06 2032 95.63
14 53.54 59.34 65.45 72.14 79.37 87.04 2033 98.05
15 55.24 60.90 66.87 73.42 80.49 87.96 2034 100.37
16 56.77 62.32 68.19 74.62 81.52 88.82 2035 102.44
17 58.17 63.64 69.42 75.72 82.49 89.64 2036 104.59
18 59.46 64.86 70.54 76.74 83.39 90.41 2037 107.59
19 60.66 65.99 71.59 77.69 84.23 91.15 2038 110.18
20 61.77 67.03 72.55 78.57 85.04 91.87 2039 112.35
2040 114.58
2041 116.75
2042 119.13
2043 121.77
2044 124.78
2045 127.38
IDAHO POWER COMPANY Page 4
June 1, 2020
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: A "seasonal hydro project" is defined as a generation facility which produces at least 55% of its annual generation during the
months of June, July, and August. Order 32802.
Note: These rates will be further adjusted with the applicable integration charge.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
IDAHO POWER COMPANY
AVOIDED COST RATES FOR OTHER PROJECTS
$/MWh
LEVELIZED NON-LEVELIZED
CONTRACT ON-LINE YEAR
LENGTH CONTRACT NON-LEVELIZED
(YEARS)2020 2021 2022 2023 2024 2025 YEAR RATES
1 21.79 23.83 23.90 24.93 27.03 30.30 2020 21.79
2 22.77 23.87 24.40 25.94 28.60 42.48 2021 23.83
3 23.12 24.19 25.21 27.28 36.92 47.36 2022 23.90
4 23.52 24.82 26.33 33.56 41.67 50.26 2023 24.93
5 24.11 25.75 31.31 37.77 44.86 52.22 2024 27.03
6 24.95 29.81 34.98 40.85 47.15 53.61 2025 30.30
7 28.38 32.99 37.82 43.18 48.86 54.71 2026 55.65
8 31.18 35.56 40.06 44.98 50.22 55.68 2027 58.37
9 33.50 37.64 41.84 46.45 51.41 56.59 2028 60.45
10 35.44 39.34 43.32 47.73 52.48 57.43 2029 61.78
11 37.05 40.78 44.62 48.88 53.46 58.22 2030 62.46
12 38.42 42.05 45.79 49.93 54.36 58.95 2031 63.48
13 39.65 43.20 46.86 50.88 55.18 59.68 2032 65.13
14 40.77 44.25 47.82 51.75 55.98 60.38 2033 67.10
15 41.79 45.20 48.71 52.59 56.74 61.04 2034 68.96
16 42.73 46.08 49.56 53.38 57.45 61.66 2035 70.58
17 43.59 46.92 50.35 54.11 58.11 62.26 2036 72.25
18 44.41 47.70 51.09 54.80 58.74 62.82 2037 74.78
19 45.18 48.44 51.79 55.44 59.33 63.37 2038 76.89
20 45.89 49.12 52.43 56.05 59.90 63.91 2039 78.57
2040 80.30
2041 81.97
2042 83.84
2043 85.95
2044 88.43
2045 90.49
IDAHO POWER COMPANY Page 5
New Contracts and Replacement Contracts without Full Capacity Payments
Eligibility for these rates is limited to projects smaller than 10 aMW.
Note: "Other projects" refers to projects other than wind, solar, non-seasonal hydro, and seasonal hydro projects. These "Other projects"
may include (but are not limited to): cogeneration, biomass, biogas, landfill gas, or geothermal projects.
Note: The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook
2020, released January 29, 2020. See Annual Energy Outlook 2020, Table 3.8 Energy Prices by Sector-Mountain at
https://www.eia.gov/outlooks/aeo/tables_ref.php
June 1, 2020