Loading...
HomeMy WebLinkAbout20070104January BPA Credit.pdfIDAHO POWE R (B) IDAHO POWER COMPANY O, BOX 70 BOISE, IDAHO 83707 n:::rr:i\Jr:;;r'l-.-""" ""' An IDACORP Company f\tJ-4 Mi 8: 1311 .. ," PHIL A. OBENCHAIN Senior Pricing Analyst Pricing & Regulatory Services IDAHC ~;.J . ic.~",. (208)388-2713 UT!LI'C\~=;3 CU",; .~;:)iU, FAX (208) 388-6449- E-MAIL pobenchain~idahopower.com January 2 , 2007 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 January BPA Credit. The calculation results in a credit of $.003893/kWh , which will be applied to the January residential bills beginning with Cycle 1 on December 29 , 2006. The January credit has been reduced by $0.001265/kWh or approximately $519 000 for use in a potential settlement of the deemer account balance which has been carried over from the original 1981 Residential Purchase and Sale Agreement. However, if a settlement is not reached this amount will be promptly passed through to customers. 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, IPUC Terri Carlock, IPUC Randy Lobb, IPUC Ric Gale, IPca ID A H O P O W E R C O M P A N Y CA L C U L A T I O N O F M O N E T A R Y B E N E F I T M O N T H L Y P A Y M E N T A M O U N T S ID A H O BP A !P C BP A 10 0 0 0 0 Y BP A A D J U S T 1 I E N T S Cl I I R E N T CU R R E N T RE S I D E N t I A L YO T A L BU I N G RE S I D E N t I A L 10 0 0 0 0 0 Y T R U E - I J P EX C H A N G E RE V E N U E B8 . L DE l A N D M" " ' " 10 0 0 0 0 0 Y PA Y I E H Y LB e R A e DfR L "" " ' " "" " ' " .. . . . . RE S I D E N t I A L II O N 1 1 I CR E D I T 1R R I G A 1 1 O N RE V E N U E AC I U A L CA L c . !! ! ! I I ! ! ! !! ! ! I I ! ! ! !1 m J! ! l ! 1 EN E R G Y J! ! ! ! E ! . ! I ! .!! ! . ! 1 m . !! m f ! ! !! m f ! ! RA T I O !! m f ! ! Ii ! ! ! ! II E I E F I T !!! ! ! I ! I ! PA Y O U T PA Y O U T !1 f f i FY . 20 0 7 : Oc t - O 6 No v - O 6 10 / 3 1 1 0 6 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 77 6 $2 , 49 3 , 77 6 $2 , 4 9 3 , 77 6 72 . 4 2 % 80 5 , 99 3 35 9 . 51 2 00 0 $0 . 00 5 0 2 3 $6 8 7 78 3 $4 0 9 , 2 5 8 $2 4 , 64 9 ($ 3 8 4 , 60 9 ) No v - De e - 11 / 3 0 / 0 6 21 5 72 0 15 4 . 80 0 $ 2 , 4 1 3 . 33 2 $2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 91 . 06 % 19 7 58 0 47 1 , 64 0 00 0 $0 . 00 4 6 5 9 $2 1 5 , 7 5 2 0c I - 0 6 18 6 1 , 7 1 9 $8 2 2 , 19 2 ($ 3 9 , 52 7 ) De e - O 6 Ja n - 0 7 1/ J / 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 . 77 6 $2 . 49 3 , 77 6 $2 , 4 9 3 . 77 6 99 . 35 % $2 , 47 7 , 56 6 56 4 , 97 7 , 00 0 $0 . 00 4 3 8 5 $1 6 21 0 No v - O 6 55 8 11 1 $2 , 09 6 , 27 9 $5 3 8 , 16 8 Ja n - O 7 Fe b - 0 7 2/1 / 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 49 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 99 , 82 % 48 9 , 28 7 52 1 05 1 00 0 $0 . 00 4 7 7 7 $4 . 48 9 Do c - O 6 $2 , 09 6 , 27 9 Fe b - O 7 Ma r - 3f 2 I O 7 21 5 67 2 14 4 , 48 0 $ 2 , 25 2 , 44 3 25 2 , 44 3 25 2 44 3 99 . 81 % $2 , 24 8 , 16 3 46 2 , 26 6 , 00 0 $0 . 00 4 8 6 3 $4 ~ Ja n - 0 7 $2 , 09 6 , 2 7 9 Ma r - Ap r - 41 3 1 0 7 21 5 74 4 15 9 . 96 0 $ 2 , 4 9 3 , 77 6 49 3 , 77 6 $2 , 4 9 3 , 77 6 99 , 78 % $2 , 48 8 , 29 0 39 6 , 26 8 , 00 0 $0 . 00 6 2 7 9 $5 , 46 6 F_ 7 $2 , 09 6 , 27 9 Ap r - O 7 Ma y - 5/2 / 0 7 21 5 71 9 15 4 , 58 5 $ 2 , 40 9 . 98 0 40 9 . 98 0 40 9 , 98 0 99 , 52 % 39 8 , 4 1 2 32 6 , 76 2 00 0 $0 . 00 7 3 4 0 $1 1 , 55 8 1I a r - & 7 $2 , 09 6 , 2 7 9 Ma y - Ju n - 0 7 6/1 1 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 . 77 6 $2 , 4 9 3 , 77 6 89 . 67 % 23 6 , 16 9 31 9 , 27 0 , 00 0 $0 . 00 7 0 0 4 $2 O I , ro 7 Ap r - & 7 $2 , 09 6 , 2 7 9 Ju n - O 7 Ju l - O 7 71 2 / 0 7 21 5 72 0 15 4 . 80 0 $ 2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 70 . 48 % $1 , 70 0 , 91 6 37 0 , 31 2 , 00 0 $0 , 00 4 5 9 3 $7 1 2 41 6 1II y - & 7 $2 , 09 6 , 2 7 9 Ju l - O 7 AU 9 - 8/1 1 0 7 21 5 74 4 15 9 . 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 . 77 6 67 . 79 % $1 , 69 0 , 53 1 42 4 , 32 0 , 00 0 $0 . 00 3 9 8 4 $8 0 3 , 2 4 5 Ju n - & 7 $2 , 09 6 27 9 Au g - 0 7 Se p - O 7 81 3 0 1 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 70 , 62 % $1 , 76 1 , 10 5 38 2 , 05 1 00 0 $0 . 00 4 6 1 0 $7 3 2 , 67 1 Ju l - e 7 $2 , 09 6 27 9 Se p - O 7 Oc t - O 7 10 / 1 1 0 7 21 5 72 0 15 4 , 80 0 $ 2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 $2 , 41 3 3 3 2 68 , 84 % $1 6 6 1 3 3 8 32 3 2 4 4 0 0 0 $0 . 00 5 1 4 0 $7 5 1 9 9 4 $2 , 09 6 , 2 7 9 Ba s e F Y . 20 0 7 M o n 1 h 1 y P a y m e n t A m o u n t = $2 9 , 35 8 , 85 1 85 . 68 % $2 5 , 15 5 , 35 0 4 , 92 1 , 67 3 , 00 0 $0 . 00 5 1 1 1 $4 , 20 3 , 50 1 FY - 0 7 M o n 1 h 1 y T r u e - u p Ad j u B 1 m e n t = No v - 10 / 3 1 1 0 6 ($ 3 8 4 , 60 9 ) 41 0 , 13 9 , 41 7 ($ 0 . 00 0 9 3 8 ) $0 . 00 4 1 7 3 De e - 11 / 3 0 1 0 6 ($ 3 9 , 52 7 ) 41 0 , 13 9 , 4 1 7 ($ 0 , 00 0 0 9 6 ) $0 . 00 5 0 1 5 Ja n - O 7 1/ J / 0 7 $5 3 8 . 16 8 41 0 13 9 , 41 7 $0 , 00 1 3 1 2 $0 . 00 6 4 2 3 Fe b - 0 7 2/1 1 0 7 41 0 13 9 41 7 $0 . 00 0 0 0 o $0 . 00 5 1 1 1 Ma r - O 7 3/2 / 0 7 41 0 , 13 9 41 7 $0 . 00 0 0 0 o $0 . 00 5 1 1 1 Ap r - O 7 4/3 1 0 7 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 o $0 . 00 5 1 1 1 Ma y - 5/2 / 0 7 41 0 13 9 41 7 $0 , 00 0 0 0 o $0 . 00 5 1 1 1 Ju n - O 7 6/ 1 / 0 7 41 0 , 13 9 . 41 7 $0 , 00 0 0 0 o $0 . 00 5 1 1 1 Ju l - 71 2 / 0 7 41 0 13 9 41 7 $0 . 00 0 0 0 o $0 . 00 5 1 1 1 Au g - 0 7 8/ 1 1 0 7 41 0 , 13 9 , 4 1 7 $0 . 00 0 0 0 o $0 . 00 5 1 1 1 Se p - O 7 8/3 0 / 0 7 41 0 , 13 9 41 7 $0 , 00 0 0 0 o $0 . 00 5 1 1 1 Oc t - O 7 10 1 1 1 0 7 41 0 , 13 9 41 7 $0 , 00 0 0 0 o $0 . 00 5 1 1 1 MP = ( F B P F . RL ) ' l I B ' H R S ( 8 7 6 0 OR 8 7 8 4 ) 12 1 1 O S . PO T E N T I A L WH E R E : TO T A L AN N U A l . FS I C E N T II P = _ I y P _ A m o u n ~ _ , o d l n d 0 4 l o r s fO F _ m o n t h o / " ' c h C _ Y 8 I T - Il E N E F I I S "" " ' " AN N U A l . FB P F = F o r w a r d FIo t - 8 1 o c k Pri c e F- _ s e d In 1 I M W h . 'O F su c h Co n - Ye a , . Al I I I O . O ! E "" " " " " " "" " ' " RL = T h o h o u r l y IIi O I g h l o d IO n u o l - R L Ra t e c o l c u ' s t s d 0 1 1 0 0 po r c o n t s n n u o ' l o a d ' s d D r $3 0 , 59 1 32 2 $7 , 50 0 00 0 24 . 52 % _s e d In 1 I M W h . 10 F su c h eo n - Y e a , - II B = l I o n " ' r y B o n s f l t o m o u n ~ _ " " ' n s n n u I I I M W . SU B J E C T TO : II B C = l I _ r y B o n s f l t C s p " "" , t h o m o x i m u m o m o u n ~ e J I I ' . . . " " ' n _ , by w h i c h t h o F B P F ma y u c o o d t h o R L II B F = I I o n t o t o r y B o n s f l t F I o o r . .. . . n l t h o m l n l m u m o m o u n ~ _ . . " " ' n l l M W h , by w h l d l t h l F B P F m a y "c o e d t h o R L FB P F = II B C = RL = II B F = lIB = BP A ,p e BP A M" " " ' L Y BP A A D J U S T 1 I E N T S CU R R f N T CU R R f N T RE D U C T J O H AD J U S T E D RE ~ D E N t I A L AD J U S T E D BIL L I N G RE ~ D E N t I A L "" " " ' L Y T R U E - U P EX C H A N G E RE V E N U E B'L L DE M A N D "" " ' " 10 N T H l PA Y I E H Y LB e R A e DF R L "" " ' " M" " ' " FO R DE E M E R M" " " ' L Y SA l . . RE ~ D E N t I A L M" " ' " CR E D I T 'R R I G A T I O H RE V E N U E AC I U A L CA L C . !! ! ! I I ! ! ! !! ! ! I I ! ! ! !! m J! ! l ! 1 HO U R S AM O U N T TR U E - U P &1 . ! ! ! E !! m f ! ! BE N E F I T SE T T l E l E H Y BE N E F I T !3 A ! l Q BE N E F I T Ii ! ! ! ! BE N E F I T M" " ' " fM 2 ! ! ! fM 2 ! ! ! DIf F . FY . 20 0 7 : Oc t - No v - 10 / 3 1 1 0 6 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 72 . 42 % $1 , 80 5 , 99 3 35 9 , 51 2 , 00 0 $0 . 00 5 0 2 3 $6 8 7 , 78 3 No v - De e - 11 / 3 0 / 0 6 21 5 72 0 15 4 , 80 0 $ 2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 91 . 06 % $2 , 19 7 58 0 47 1 64 0 . 00 0 $0 . 00 4 8 5 9 $2 1 5 75 2 De e . Ja n - 1/3 / 0 7 21 5 74 4 15 9 96 0 $ 2 , 49 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 ($ 7 3 4 , 09 1 ) 75 9 , 68 5 99 . 35 % $1 , 74 8 , 24 7 56 4 , 97 7 00 0 $0 . 00 3 0 9 4 $1 1 43 8 No v - O 6 $4 0 9 , 2 5 8 $2 4 64 9 ( $ 3 8 4 , 60 9 ) Ja n - Fe b - 0 7 2/1 1 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 49 3 , 77 6 ($ 7 3 4 , 09 1 ) 75 9 , 68 5 99 , 82 % 75 6 , 51 8 52 1 05 1 00 0 $0 . 00 3 3 7 1 $3 , 16 7 Do c - O 6 18 6 1 , 71 9 $8 2 2 19 2 ($ 3 9 , 52 7 ) Fe b - 0 7 Ma r - O 7 3/2 / 0 7 21 5 67 2 14 4 , 48 0 $ 2 25 2 44 3 $2 , 25 2 , 44 3 $2 , 25 2 , 44 3 ($ 6 6 3 , 05 0 ) 58 9 , 39 3 99 . 81 % 58 6 , 37 3 46 2 26 6 , 00 0 $0 . 00 3 4 3 2 $3 , 02 0 Jo n - & 7 $1 . 55 8 , 11 1 $ 1 57 7 , 4 1 0 $1 9 , 29 9 Ma r - Ap r - 4/3 / 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 ($ 7 3 4 , 09 1 ) 75 9 , 68 5 99 , 78 % 75 5 , 81 4 39 6 26 8 , 00 0 $0 , 00 4 4 3 1 $3 . 87 1 F_ 7 $0 $ 1 , 57 7 , 4 1 0 Ap r - Ma y - 5/2 / 0 7 21 5 71 9 15 4 , 58 5 $ 2 , 40 9 , 98 0 $2 , 40 9 , 98 0 $2 , 40 9 , 98 0 ($ 7 0 9 , 4 2 4 ) 70 0 , 55 6 99 , 52 % 69 2 39 4 32 6 , 76 2 , 00 0 $0 . 00 5 1 7 9 $8 , 18 3 Mo r - & 7 $0 $ 1 . 57 7 , 4 1 0 Ma y - O 7 Ju n - 6/ 1 1 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 ($ 7 3 4 , 09 1 ) $1 . 7 5 9 , 68 5 89 , 67 % 57 7 91 0 31 9 , 27 0 , 00 0 $0 - 00 4 9 4 2 $1 8 1 , 77 5 Ap r - & 7 $0 $ 1 , 57 7 , 41 0 Ju n - Ju l - O 7 7/2 / 0 7 21 5 72 0 15 4 , 80 0 $ 2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 41 3 , 33 2 ($ 7 1 0 , 4 1 0 ) $1 , 70 2 , 92 2 70 . 48 % $1 , 20 0 , 21 9 37 0 , 31 2 00 0 $0 . 00 3 2 4 1 $5 0 2 , 70 2 1I a y - & 7 $0 $ 1 , 57 7 , 4 1 0 Ju l - AU 9 - 8/1 / 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 , 77 6 ($ 7 3 4 , 09 1 ) $1 , 75 9 , 68 5 67 . 7 9 % $1 , 19 2 , 89 1 42 4 32 0 , 00 0 $0 . 00 2 8 1 1 $5 6 6 , 79 5 Ju n - & 7 $0 $ 1 , 57 7 , 4 1 0 AU 9 - O 7 Se p - 8/3 0 1 0 7 21 5 74 4 15 9 , 96 0 $ 2 , 4 9 3 77 6 $2 , 4 9 3 , 77 6 $2 , 4 9 3 . 77 6 ($ 7 3 4 , 09 1 ) $1 , 75 9 , 68 5 70 . 62 % $1 , 24 2 , 69 0 38 2 05 1 00 0 $0 . 00 3 2 5 3 $5 1 6 99 6 Ju ' - & 7 $0 $ 1 , 57 7 , 4 1 0 Se p - Oc t - 10 1 1 1 0 7 21 5 72 0 15 4 , 80 0 $ 2 , 4 1 3 , 33 2 $2 , 4 1 3 , 33 2 $2 4 1 3 3 3 2 ($ 7 1 0 4 1 0 1 $1 , 70 2 9 2 2 68 . 84 % $1 , 17 2 , 29 1 32 3 2 4 4 0 0 0 $0 . 00 3 6 2 7 $5 3 0 6 3 0 $0 $ 1 , 57 7 , 4 1 0 Ba s e F Y . 20 0 7 M o n t h l y P a y m e n l A m o u n t = $2 9 , 35 8 , 85 1 ($ 7 , 19 7 83 8 ) $2 2 , 16 1 , 01 3 85 . 42 % $1 8 , 92 8 , 92 0 4 92 1 67 3 , 00 0 $0 . 00 3 8 4 6 $3 , 23 2 , 09 3 FY . O7 M o n 1 h 1 y T r u e - u p A d j u B 1 m B n t = No v - 10 / 3 1 1 0 6 22 6 , 4 3 0 4 , 92 1 67 3 , 00 0 $0 , 00 1 2 6 5 $5 1 8 86 9 RE V E N U E DE E M E R De e - 11 / 3 0 / 0 6 MO N T H SE T T l E l E H Y Ja n - 11 3 / 0 7 NO A D J U S T M E N T $0 . 00 4 1 7 3 Ss p - 4 6 $ 0 . 00 0 0 0 0 Fe b - 2/1 1 0 7 NO A D J U S T M E N T $0 . 00 5 0 1 5 Oc t - 0 6 $ 0 . 00 0 0 0 0 Ma r - 3/2 / 0 7 $1 9 29 9 41 0 . 13 9 , 41 7 $0 . 00 0 0 4 7 $0 . 00 3 8 9 3 N0 \ ' - & 6 ( $ 0 . 00 2 5 3 0 ) po o . BP A - C R . . CA L C _ 20 0 7 - 20 1 1 ~ ' , . l D A H O . 11 3 J 2 0 0 7 . 8:O S AM . Pa g e 1