Loading...
HomeMy WebLinkAbout20061201December BPA credit.pdfIDAHO POWE R CID REC \jj=n~t... " '_ 200& GEC - Ar:t 8: 06An IDACORP Company PHIL A. OBENCHAIN Senior Pricing Analyst Pricing & Regulatory Services IDAHO t:l~:.UC (208) 388-2713 UTILItiES COMh;j\SSIOi\ FAX (208) 388-6449 MAIL pobenchain(?Yidahopower.com November 30, 2006 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 December BPA Credit. The calculation results in a credit of $.005015/kWh, which will be applied to the December residential bills beginning with Cycle 1 on November 29, 2006. 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. PAO:sw Attachment Beverly Barker, IPUC Terri Carlock, IPUC Randy Lobb, IPUC Ric Gale, IPCO BP A IP C EX C H A N G E R E V E N U E MO N T H MO N T H BI L L OA T E DE M A N D BP A MO N T H HO U R S MO N T H L Y PA Y M E N T AM O U N T 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 A D J U S T M E N T S LB C R A C DF R l . TR U E . UP AD J U S T . CU R R E N T MO N T H 'E N E F I T CU R R E N T MO N T H BE N E F I T RE S I D E N T I A l SA L E S RA T I O MO N T H L Y TR U E - U P AC T U A l CA l C . PA Y O U T PA Y O U T DIF F . MO N T H L Y EN E R G Y TO T A l RE S i D E N T 1 A l BE N E F I T PR E V I O U S MO N T H TR U E . TO T A l RE S I D E N T I A l BE N E A T BI L L I N G MO N T H ;r & RE S I D E N T I A l CR E D I T IR R J G A T I O N BE N E F I T RE V E N U E MO N T H MP = ( F B P F . R L ) ' M B . H R S ( 8 7 6 0 O R 8 7 8 4 ) / 1 2 M O S . WH E R E : MP = M o n t h l y P a y m e n t A m o u n ~ e x p r e s s e d I n d o l l a r s , f o r e a c h m o n t h o l s u c h C o n t r a c t Y e a r . FB P F = F o r w a r d F l a t . Blo c k P r i c e F o r e c a s t , e x p r e s s e d I n $ / M W h , f o r s u c h C o n t r a c t Y e a r . RL = T h e h o u r i y w e i g h t e d a n n u a l a v e r a g e R L R a t e c a l c u l a t e d a t 1 0 0 p e r c e n t a n n u a l l o a d f a c t o r , e x p r e s s e d I n $ I M W h , f o r s u c h C o n t r a c t Y e a r . MB = M o n e t a r y B e n e f i t a m o u n ~ e x p r e s s e d I n a n n u a l a M W . SU B J E C T T O : MB C = M o n t e t a r y B e n e f i t C a p , m e a n s t h e m a x i m u m a m o u n ~ e x p r e s s e d I n $ I M W h , b y w h i c h t h e F B P F m a y e x c e e d t h e R L . MB F = M o n t e t a r y B e n e f i 1 F l o o r , m e a n s t h e m i n i m u m a m o u n ~ e x p r e s s e d I n $ I M W h , b y w h i c h t h e F B P F m a y e x c e e d t h e R L . FB P F = $ 5 8 . 46 0 RL = $ 2 5 . 87 5 MB = 2 1 5 FY . 20 0 7 : 1 O c t - 06 No v - Q 6 10 / 3 1 21 5 2 N o v - 06 D e e - 06 12 / 1 21 5 De e - 0 6 J a n - 07 12 / 2 8 21 5 4 J a n - 07 Fe b - 0 7 1/ 2 9 21 5 Fe b - O 7 M a r - 07 2/ 2 8 21 5 Ma r - Q 7 A p r - 07 4/ 1 21 5 7 A p r - 07 M a y - 07 4/ 3 0 21 5 8 M a y - 07 J u n - 07 5/ 3 0 21 5 9 J u n - 07 J u l - 07 6/ 2 8 21 5 10 Ju l - O 7 A u g - 07 7/ 3 0 21 5 11 Au g - Q 7 S e p - 07 8/ 2 9 21 5 12 S e p - 07 Oc t - Q 7 9/ 3 0 21 5 Ba s e F Y . 20 0 7 M o n t h l y P a y m e n t A m o u n t = FY . 07 M o n t h l y T r u e - u p A d j u s t m e n t = No v - Q 6 O c t - De c - 0 6 D e e - Ja n - 07 D e e - Fe b - 07 J a n - Ma r - 07 F e b - Ap r - 07 A p r - Ma y - Q 7 A p r - Ju n - Q 7 Ma y - Q 1 Ju l - O 7 Ju n - Q 1 Au g - 07 J u l - Se p - 07 A u g - Oc t - 07 Se p - 0 1 MB C = $ 1 5 . 59 0 MB F = $ 5 . 2 0 0 FY . 20 0 8 : FY - 20 1 1 : FY . 20 0 1 0 : FY . 20 1 1 : p" . 8P A OA l O 20 0 7 - 2D 1 1 ( 3 ) " ',. IO A H O . I1 I 3 D I 2 D 0 6 . ':0 1 A M . 74 4 72 0 74 4 74 4 67 2 74 4 71 9 74 4 72 0 74 4 74 4 72 0 15 9 96 0 $ 2 49 3 77 6 15 4 80 0 $ 2 , 41 3 33 2 15 9 96 0 $ 2 , 49 3 77 6 15 9 96 0 $ 2 , 49 3 , 77 6 14 4 , 48 0 $ 2 25 2 44 3 15 9 96 0 $ 2 , 4 9 3 77 6 15 4 58 5 $ 2 , 40 9 98 0 15 9 96 0 $ 2 , 4 9 3 77 6 15 4 80 0 $ 2 , 4 1 3 33 2 15 9 96 0 $ 2 , 4 9 3 77 6 15 9 96 0 $ 2 , 49 3 , 77 6 15 4 , 80 0 $ 2 41 3 33 2 $0 $ 2 , 49 3 77 6 $0 $ 2 , 4 1 3 33 2 $0 $ 2 , 4 9 3 77 6 $0 $ 2 , 4 9 3 , 77 6 $0 $ 2 25 2 44 3 $0 $ 2 , 4 9 3 77 6 $0 $ 2 , 40 9 98 0 $0 $ 2 49 3 77 6 $0 $ 2 , 41 3 33 2 $0 $ 2 , 4 9 3 , 77 6 $0 $ 2 , 4 9 3 , 77 6 $0 $ 2 41 3 33 2 $2 , 4 9 3 , 7 7 6 41 3 33 2 49 3 77 6 $2 , 49 3 77 6 25 2 , 44 3 $2 , 4 9 3 77 6 $2 , 4 0 9 98 0 $2 , 4 9 3 77 6 41 3 33 2 $2 , 49 3 77 6 49 3 77 6 $2 4 1 3 , 33 2 $2 9 35 8 , 85 1 72 . 4 2 % $1 , 80 5 99 3 80 5 99 3 35 9 51 2 , 00 0 $0 . 00 5 0 2 3 $6 8 7 , 7 8 3 S.p - D 6 $4 0 9 25 8 $2 4 64 9 ($ 3 8 4 60 9 ) 91 . 06 % 19 7 58 0 $2 , 19 7 58 0 47 1 64 0 00 0 $0 . 00 4 6 5 9 $2 1 5 75 2 Oc t - D 6 $8 6 1 , 7 1 9 $8 2 2 , 19 2 ($ 3 9 52 7 ) 99 . 35 % $2 , 4 7 7 , 58 8 47 7 , 56 6 56 4 97 7 00 0 $0 . 00 4 3 8 5 $1 6 21 0 No v - D 6 $2 , 09 6 27 9 99 . 82 % 48 9 28 7 $2 , 48 9 28 7 52 1 05 1 00 0 $0 . 00 4 7 7 7 $4 , 48 9 D0 c - D 6 09 6 27 9 99 . 81 % $2 , 24 8 16 3 24 6 18 3 48 2 28 6 , 00 0 $0 . 00 4 8 6 3 $4 , 28 0 J. . - O 7 09 6 27 9 99 . 78 % 46 8 29 0 $2 , 48 8 29 0 39 6 26 8 00 0 $0 . 00 6 2 7 9 $5 , 4 8 6 F.b - O 7 $2 , 09 6 27 9 99 . 52 % $2 , 39 8 41 2 39 8 , 4 1 2 32 6 , 76 2 , 00 0 $0 . 00 7 3 4 0 $1 1 56 8 M.. - O 7 09 6 27 9 89 . 67 % 23 6 16 9 $2 , 23 6 16 9 31 9 27 0 00 0 $0 . 00 7 0 0 4 $2 5 7 60 7 Ap , - O 7 09 6 27 9 70 . 48 % $1 , 70 0 , 91 6 70 0 91 6 37 0 31 2 , 00 0 $0 . 0 0 4 5 9 3 $7 1 2 , 4 1 6 M.y - O 7 $2 , 09 6 27 9 67 . 79 % 69 0 53 1 69 0 53 1 42 4 32 0 00 0 $0 . 00 3 9 8 4 $8 0 3 24 5 Ju n - O 7 09 6 27 9 70 . 62 % $1 , 76 1 10 5 76 1 10 5 38 2 05 1 , 00 0 $0 . 00 4 6 1 0 $7 3 2 67 1 Ju l - O 7 $2 , 09 6 27 9 68 . 84 % $1 6 6 1 3 3 8 $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 09 6 27 9 85 . 68 % $2 5 15 5 35 0 $2 5 15 5 35 0 4 92 1 67 3 00 0 $0 . 00 5 1 1 1 20 3 , 50 1 ($ 3 8 4 60 9 ) 41 0 13 9 41 7 ($ 0 . 00 0 9 3 8 ) $0 . 00 4 1 7 3 ($ 3 9 , 52 7 ) 41 0 13 9 41 7 ($ 0 . 00 0 0 9 6 ) $0 . 00 5 0 1 5 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 0 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 0 41 0 13 9 41 7 $0 . 00 0 0 0 0 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 0 41 0 13 9 41 7 $0 . 00 0 0 0 0 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 0 41 0 13 9 , 4 1 7 $0 . 00 0 0 0 0 41 0 13 9 41 7 $0 . 00 0 0 0 0 41 0 13 9 41 7 $0 . 00 0 0 0 0 41 0 13 9 41 7 $0 . 00 0 0 0 0 Pa g e 1