Loading...
HomeMy WebLinkAbout20040301March BPA Credit Report.pdfIDAHO POWER COMPANY O. BOX 70 BOISE, IDAHO 83707 ::CCEiVED :- U~ An IDACORP Company ZOG!( Hi~8 -I At'! 9: 07 . . ., ;;- (208)388-2713 ) f i L Ii : E S . c CY.1"r:1-~;ij'!\\H pobenchai~:d~~~~;~~;~:O;; PHIL A. OBENCHAIN Senior Pricing Analyst Pricing & Regulatory Services February 27 2004 Ms. Jean D. Jewell, Secretary Idaho Public Utilities Commission 472 West Washington Street P. O. Box 83720 Boise, Idaho 83720-0074 RE:Case No. IPC-01- Application For Authority To Implement A Residential and Small Farm Energy Rate Adjustment Credit Dear Ms. Jewell: Attached is Idaho Power Company s calculation of the March BPA Credit. The calculation resulted in a credit of $.003314/kWh , which will be applied to the March residential bills beginning with Cycle 1 on February 27, 2004. The Company will continue to notify the Commission Staff at the beginning of each revenue month giving you the opportunity to respond to any customer inquiries that may result. If you have questions, please do not hesitate to call. Phil A. Obenchain PAO:sw Attachment Beverly Barker, I PUC Terri Carlock, IPUC Randy Lobb, IPUC Ric Gale, IPCO ID A H O P O W E R C O M P A N Y BP A R E S I D E N T I A L E X C H A N G E S E T T L E M E N T CA L C U L A T I O N O F B E N E F I T S PH Y S I C A L P O W E R B E N E F I T C O N V E R T E D T O F I N A N C I A L MO N E T A R Y B E N E F I T BP A R E S . EX . TO T A L MI D . C O R CO S T A T TO T A L BP A CU R R E N T SE T T L E M E N T R E V E N U E R E A D DE M A N D MO N T H L Y RL " PO W E R FB P F MA R K E T O R PO W E R DE M A N D AD J U S T M E N T S MO N T H MO N T H MO N T H DA T E fM W l HO U R S E N E R G Y RA T E CO S T PR I C E FB P F P R I C E BE N E F I T fM W l $/ M W H TO T A L FB & S N BE N E F I T ID A H O Oe t - No v - 03 10 / 2 8 74 5 44 , 70 0 $2 4 . 27 0 $ 1 , 08 4 , 84 8 $3 8 $ 1 , 69 8 , 60 0 $6 1 3 , 75 2 $2 1 . 26 2 $8 7 1 , 21 0 $0 $ 1 , 4 8 4 , 96 2 No v - De e - 03 11 / 2 8 72 0 43 , 20 0 $3 3 . 78 7 $ 1 , 4 5 9 , 61 6 $3 8 $ 1 , 64 1 , 60 0 $1 8 1 , 98 4 $1 4 . 69 8 $5 8 2 , 04 1 $7 6 4 , 02 4 De e - Ja n - 04 12 / 3 0 74 4 44 , 64 0 $3 4 . 12 7 $ 1 , 52 3 , 4 2 9 $3 8 $ 1 , 69 6 , 32 0 $1 7 2 . 8 9 1 $1 4 . 4 5 9 $5 9 1 , 66 2 ($ 2 5 , 21 9 ) $7 3 9 , 33 4 Ja n - Fe b - 1/ 2 9 74 4 44 , 64 0 $2 9 . 4 8 2 $ 1 , 31 6 , 07 8 $3 8 $ 1 , 69 6 , 32 0 $3 8 0 , 24 2 $1 7 . 4 8 5 $7 1 5 , 4 8 6 $2 5 2 , 34 0 $ 1 , 34 8 , 06 8 Fe b . Ma r - 04 2/ 2 7 69 6 41 , 7 6 0 $2 7 . 37 0 $ 1 . 14 2 . 97 1 $3 8 $ 1 . 58 6 . 88 0 $4 4 3 . 90 9 $1 8 . 94 2 $7 2 5 . 10 0 $1 8 0 . 12 7 $ 1 , 34 9 . 13 6 Ma r - Ap r - 3/ 3 1 74 4 64 0 $2 4 . 66 1 $1 , 10 0 86 3 $3 8 69 6 , 32 0 $5 9 5 , 4 5 7 $2 0 . 99 2 $8 5 8 99 3 $1 , 4 5 4 44 9 Ap r - Ma y - O 4 4/ 2 9 71 9 14 0 $2 0 . $8 9 9 , 06 0 $3 8 63 9 , 32 0 $7 4 0 26 0 $2 4 . $9 7 4 , 4 2 8 71 4 , 68 9 Ma y - Ju n - 5/ 2 9 74 4 44 , 64 0 $1 9 . 4 3 7 $8 6 7 , 67 9 $3 8 $1 , 69 6 , 32 0 $8 2 8 , 64 1 $2 5 . 54 0 04 5 , 09 7 $1 , 87 3 , 7 3 7 Ju n - Ju l - O 4 6/ 2 7 72 0 43 , 20 0 $2 4 . 05 8 , 4 6 6 $3 8 64 1 60 0 $5 8 3 13 4 $2 2 . 29 4 $8 8 2 84 2 $1 , 4 6 5 , 97 6 Ju l - Au g - 7/ 2 9 74 4 64 0 $3 4 . 04 6 $1 , 51 9 , 82 4 $3 8 $1 , 69 6 , 32 0 $1 7 6 , 4 9 6 $1 6 . 17 6 $6 6 1 , 92 2 $8 3 8 , 4 1 8 Au g - Se p - O 4 8/ 2 7 74 4 44 , 64 0 $4 5 . 10 4 01 3 , 4 6 3 $3 8 69 6 , 32 0 ($ 3 1 7 14 3 ) $9 . 08 7 $3 7 1 , 84 0 $5 4 , 69 7 Se p - O 4 Oc t - 9/ 2 6 72 0 43 . 20 0 $3 8 . 05 8 $1 . 64 4 . 10 3 $1 . 6 4 1 . 6 0 0 ($ 2 , 50 3 ) $1 3 . 6 0 4 $5 3 8 , 71 8 $5 3 6 . 21 6 TO T A L I D A H O B E N E F I T S O C T . 03 - SE P , 78 4 52 7 04 0 $2 6 . 88 7 $1 4 17 0 , 78 6 $3 5 $1 8 , 38 5 92 0 21 5 13 4 $8 , 23 7 29 9 $1 2 85 9 68 2 pa o J P U C RE S RP T _ 1 O . 9~ 3 . x l s . CR E D I L C A L C . . 2I2 7 / 2 0 0 4 . 9:4 5 A M . Pa g e 1 ID A H O P O W E R C O M P A N Y BP A R E S I D E N T I A L E X C H A N G E S E T T L E M E N T CA L C U L A T I O N O F B E N E F I T S AC T U A L P A Y O U T A D J U S T M E N T BP A R E S . E X . CU R R E N T RE S I D E N T I A L TO T A L PR E V I O U S TO T A L BI L L I N G RE S I D E N T I A L AC T U A L SE T T L E M E N T R E V E N U E RE A D MO N T H SA L E S RE S I D E N T I A L MO N T H RE S I D E N T I A L MO N T H CR E D I T IR R I G A T I O N RE V E N U E MO N T H CA L C . MO N T H MO N T H DA T E BE N E F I T RA T I O BE N E F I T AD J U S T M E N T BE N E F I T kW h $/ k W h BE N E F I T MO N T H PA Y O U T PA Y O U T DI F F . .- . . . - Oc t - No v - 03 10 / 2 8 $1 , 4 8 4 , 96 2 70 . 84 % $1 , 05 1 , 94 7 ($ 4 2 6 , 34 8 ) $6 2 5 , 59 9 34 5 , 14 9 , 70 0 $0 . 00 1 8 1 3 $4 3 3 , 01 5 Se p - $1 , 26 9 ($ 4 2 5 , 07 9 ) ( $ 4 2 6 , 34 8 ) No v - De c - 03 11 / 2 8 $7 6 4 , 02 4 87 . 3 5 % $6 6 7 , 37 5 ($ 9 , 05 8 ) $6 5 8 , 31 7 45 5 , 23 9 , 05 0 $0 . 00 1 4 4 6 $9 6 , 64 9 Oc t - $1 3 3 , 90 2 $1 2 4 , 84 4 ($ 9 , 05 8 ) De c - Ja n - 04 12 / 3 0 $7 3 9 , 33 4 98 . 81 % $7 3 0 , 53 6 $2 7 , 30 8 $7 5 7 , 84 4 51 0 , 18 0 , 30 0 $0 . 00 1 4 8 5 $8 , 79 8 No v - $5 9 8 , 24 7 $6 2 5 , 55 5 $2 7 , 30 8 Ja n - Fe b - 1/ 2 9 $1 , 34 8 , 06 8 99 . 87 % $1 , 3 4 6 , 31 5 $6 6 , 31 4 $1 , 4 1 2 , 62 9 48 0 , 23 6 , 4 0 0 $0 . 00 2 9 4 2 $1 , 75 2 De c - $5 9 2 , 51 8 $6 5 8 , 83 2 $6 6 , 31 4 Fe b . Ma r . 2/ 2 7 $1 . 34 9 . 13 6 99 . 87 % $1 . 34 7 . 38 2 $4 1 . 82 4 $1 . 38 9 . 20 6 41 9 . 22 4 . 05 0 $0 . 00 3 3 1 4 $1 , 75 4 Ja n . $7 3 0 . 17 8 $7 7 2 , 00 2 $4 1 . 82 4 Ma r - O 4 Ap r - O 4 3/ 3 1 $1 , 4 5 4 44 9 99 . 82 % $1 , 4 5 1 83 1 $1 , 4 5 1 , 83 1 35 9 , 26 5 90 0 $0 . 00 4 0 4 1 $2 , 61 8 Fe b - O 4 $1 , 08 1 92 9 08 1 , 92 9 Ap r - Ma y - O 4 4/ 2 9 71 4 68 9 97 . 4 3 % $1 , 67 0 62 1 $1 , 67 0 , 62 1 31 2 54 9 , 30 0 $0 . 00 5 3 4 5 $4 4 06 8 Ma r - $1 , 15 6 12 4 15 6 , 12 4 Ma y - Ju n - O 4 5/ 2 9 87 3 73 7 86 . 69 % $1 , 62 4 34 3 $1 , 62 4 34 3 30 1 84 2 , 4 5 0 $0 . 00 5 3 8 1 $2 4 9 , 39 4 Ap r - $1 , 4 5 1 83 1 $1 , 4 5 1 , 83 1 Ju n - Ju l - O 4 6/ 2 7 $1 , 4 6 5 97 6 67 . 08 % $9 8 3 37 7 $9 8 3 , 37 7 33 7 03 7 , 4 0 0 $0 . 00 2 9 1 8 $4 8 2 59 9 Ma y - O 4 67 0 62 1 $1 , 67 0 , 62 1 Ju l - O 4 Au g - O 4 7/ 2 9 $8 3 8 , 4 1 8 60 . 96 % $5 1 1 09 9 $5 1 1 09 9 37 4 50 7 , 70 0 $0 . 00 1 3 6 5 $3 2 7 31 8 Ju n - 62 4 , 34 3 $1 , 62 4 34 3 Au g - O 4 Se p - O 4 8/ 2 7 $5 4 69 7 66 . 72 % $3 6 , 4 9 4 $3 6 , 4 9 4 33 2 , 17 1 , 70 0 $0 . 00 0 1 1 0 $1 8 20 3 Ju l - O 4 $9 8 3 , 37 7 $9 8 3 , 37 7 1.2 Se p - O 4 Oc t - O 4 9/ 2 6 $5 3 6 . 21 6 67 . 59 % $3 6 2 . 4 2 8 $3 6 2 . 4 2 8 27 6 , 06 2 , 85 0 $0 . 00 1 3 1 3 $1 7 3 , 78 8 Au a - O 4 $5 1 1 . 0 9 9 $5 1 1 . 09 9 TO T A L I D A H O B E N E F I T S O C T . 03 - SE P . $1 3 62 3 , 70 6 $1 0 , 53 5 , 4 3 8 ($ 2 9 9 , 96 0 ) pa o . ! P U G _ RE S _ MO _ RP U 0 - O 2 9- 0 3 ~ 1 . . Me _ CR E D I T - C A L C . . 2I 2 7 / 2 0 0 4 . 9:4 5 A M . Pa g e 2