Loading...
HomeMy WebLinkAbout20070302March 2007 BPA credit.pdfIDAHO POWER (B) IDAHO POWER COMPANY O. BOX 70 BOISE, IDAHO 83707 , -'" . '0 , ,-, ' ', -- ,, JUJhi" ~.-~ /, 8:0"An IDACORP Company PHIL A. OBENCHAIN Senior Pricing Analyst Pricing & Regulatory Services iIJi,ii,; :;;.; 1 :G (208) 388-2713 dTi:JI i~~:j CC" ,;~ i:SSi,FAX (208) 388-6449 MAIL pobenchain~idahopower.com March 01 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 March BPA Credit. The calculation results in a credit of $.004019/kWh, which will be applied to the March residential bills beginning with Cycle 1 on February 28,2007. The February BPA Credit has been reduced by approximately 20 percent to hold back dollars for a potential settlement of the deemer balance that has been carried over from the original 1981 Residential Purchase and Sale Agreement. If a settlement is not reached , the amount held 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. Sincerely, PAO:ma Attachment Beverly Barker, IPUC 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 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 IP C BP A AD J U S T M E N T S CU R R E N T CU R R E N T RE S I D E N T I A L TO T A L BI L L I N G RE S I D E N T I A L MO N T H l Y T R U E . EX C H A N G E RE V E N U E BI L L DE M A N D BP A PA Y M E N T lB C R A C DF R l . MO N T H MO N T H SA L E S RE S I D E N T I A L MO N ' " CR E D I T IR R I G A T I O N RE V E N U E AC T U A L CA L C , MO N T H MO N T " DA T E "O U R S EN E R G Y AM O U N T TR U E , AD J U S T , BE N E F I T BE N E F I T RA T I O BE N E F I T !O ! ' ! ! !! ! O ' ! ! ! ! BE N E F I T MO N T " PA Y O U T PA Y O U T DI F F , Ma y - Ju n - 74 4 44 . 64 0 $1 , 03 0 . 58 6 ($ 1 6 . 32 4 1 $1 , 97 5 , 52 9 $1 . 9 7 5 . 52 9 69 , 67 % S1 . 7 4 6 , 15 2 30 1 . 4 0 6 , 00 0 SO , O0 5 7 9 3 $2 0 4 07 2 J" n ' " 65 6 , 15 3 74 6 15 2 (5 1 1 2 00 2 ) Ju n - M0 6 72 0 43 , 20 0 S8 7 2 . Q 4 5 (S 1 6 . 32 4 1 S1 , 61 0 , 52 1 $1 . 61 0 . 52 1 70 4 6 % S1 , 17 5 , 28 3 34 4 . 4 0 1 . 00 0 $0 , 00 3 4 1 3 $4 7 5 42 6 Ju l , 36 6 24 7 17 5 26 3 (5 1 9 0 96 3 ) Ju I , Au Q - 74 4 44 , 64 0 $6 5 2 . 4 2 3 ($ 2 5 . 05 5 \ S1 , 05 8 . 56 6 $1 . 05 8 . 56 6 67 . 7 9 % $6 0 5 , 60 0 39 4 . 16 6 . 00 0 $0 . 00 1 5 3 6 53 4 0 96 4 A" g . $3 0 5 31 9 $6 0 5 60 0 53 0 0 26 1 AU Q , Se D , 74 4 44 , 64 0 $3 3 8 , 61 1 ($ 2 5 . 05 5 ) $3 0 5 . 31 4 $3 0 5 . 31 4 70 , 62 % $2 4 64 9 35 3 . 4 0 1 . 00 0 $0 . 0 0 0 0 7 0 56 9 70 1 S" p " 6 $4 0 9 25 7 $2 4 64 9 (5 3 6 4 60 6 ) Se D - Oc t - 72 0 43 . 20 0 $5 2 1 , 84 4 ($ 2 5 , 05 5 ) $7 6 0 . 91 4 $7 6 0 , 91 4 68 , 59 % $8 2 2 . 19 2 30 2 . 03 6 , 00 0 SO . 00 2 7 2 2 $2 3 9 00 3 Qc t . . 6 56 6 1 71 9 $6 2 2 19 2 ($ 3 9 52 7 ) FY . 20 0 7 : AN N U A L B E N E F I T A M O U N T $3 0 5 31 9 AT C A P O F = $1 5 . 22 4 76 0 1 , 96 2 , 24 0 $ 3 0 , 59 1 . 32 2 $6 8 8 46 5 MO N T H L Y B E N E F I T A M O U N T 52 6 01 9 AT C A P O F = $1 5 , $2 , 54 9 , 27 7 BA S E D FY , Oc t - No v - 10 / 3 1 / 0 6 21 5 74 5 16 0 , 17 5 $2 . 4 4 6 . 85 1 $2 . 4 4 6 . 85 1 S2 . 4 4 6 , 85 1 72 . 4 2 % 09 8 . 50 1 35 9 , 51 2 , 00 0 $0 , 00 5 8 3 7 $3 4 6 35 0 N" v , 55 6 11 1 50 2 33 0 ($ 5 5 76 1 ) No v - De c - 11 / 3 0 / 0 6 21 5 72 0 15 4 , 80 0 $2 , 44 6 . 85 1 $2 . 4 4 6 , 85 1 S2 , 44 6 , 85 1 91 . 0 6 % $2 . 09 8 , 50 1 47 1 , 64 0 . 00 0 $0 , 00 4 4 4 9 53 4 6 35 0 De e , 49 0 , 57 2 52 . 36 7 71 6 ($ 1 2 2 65 4 ) De c - Ja n , 1/3 / 0 7 21 5 74 4 15 9 , 96 0 44 6 . 85 1 $2 . 4 4 6 . 85 1 $2 . 44 6 . 85 1 99 . 35 % $2 , 09 8 , 50 1 56 4 . 97 7 . 0 0 0 $0 . 00 3 7 1 4 53 4 6 35 0 J" , , " 7 26 3 63 4 19 9 45 5 ($ 6 4 37 9 ) Ja n - Fe b - 2/ 1 / 0 7 21 5 74 4 15 9 . 96 0 $2 , 44 6 . 85 1 44 6 , 85 1 $2 . 4 4 6 . 85 1 99 , 62 % $2 , 09 8 , 50 1 52 1 05 1 00 0 $0 , 00 4 0 2 7 53 4 6 35 0 Fn b " 7 51 3 . 65 3 Fe b - Ma r - 3/ 2 1 0 7 21 5 67 2 14 4 . 4 8 0 $2 . 4 4 6 , 85 1 $2 . 4 4 6 , 85 1 $2 . 4 4 6 , 85 1 99 . 81 % $2 . 09 8 . 50 1 46 2 . 26 6 , 00 0 $0 . 00 4 5 4 0 $3 4 6 35 0 Ma r - 65 7 74 3 Ma r - AD I - 4/ 3 1 0 7 21 5 74 4 15 9 . 96 0 $2 . 4 4 6 , 85 1 S2 , 44 6 , 85 1 $2 . 4 4 6 , 85 1 99 . 7 6 % $2 . 09 8 . 50 1 39 6 , 26 8 , 00 0 $0 , 00 5 2 9 6 $3 4 6 35 0 Ap , , 65 4 71 4 AD I - Ma y - 5/ 2 1 0 7 21 5 71 9 15 4 , 58 5 $2 . 4 4 6 . 85 1 S2 . 4 4 6 . 85 1 $2 , 44 6 , 85 1 99 . 52 % $2 , 09 8 , 50 1 32 6 . 7 6 2 , 00 0 $0 , 00 6 4 2 2 $3 4 6 35 0 Ma y " 7 36 4 , 47 5 Ma y - Ju n - 61 1 / 0 7 21 5 74 4 15 9 , 96 0 $2 . 4 4 6 . 85 1 $2 . 4 4 6 . 85 1 $2 . 4 4 6 . 85 1 69 , 67 % $2 , 09 8 , 50 1 31 9 . 27 0 . 00 0 $0 . 00 6 5 7 3 $3 4 8 35 0 J" " , 33 3 19 0 Ju n - Ju l - 7/ 2 / 0 7 21 5 72 0 15 4 , 80 0 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 $2 . 44 6 . 85 1 70 . 4 6 % $2 , 09 8 . 50 1 37 0 . 31 2 . 00 0 SO . 00 5 6 6 7 $3 4 6 35 0 Ju l , 51 , 54 6 32 6 Ju l - AU Q - 8/1 / 0 7 21 5 74 4 15 9 . 96 0 $2 . 4 4 6 , 85 1 44 6 , 85 1 S2 . 4 4 6 , 85 1 67 . 7 9 % $2 , 09 8 . 50 1 42 4 . 3 2 0 , 00 0 $0 . 00 4 9 4 6 $3 4 6 35 0 AU 8 , 77 1 65 2 Au Q , Se D , 8/ 3 0 / 0 7 21 5 74 4 15 9 . 96 0 $2 . 44 6 . 85 1 $2 . 44 6 , 85 1 $2 . 4 4 6 , 85 1 70 . 62 % $2 . 09 8 . 50 1 38 2 , 05 1 , 00 0 $0 , 00 5 4 9 3 53 4 6 35 0 Se p " 7 59 5 , 34 7 Se D - Oc t - 10 1 1 / 0 7 21 5 72 0 15 4 , 80 0 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 $2 . 4 4 6 , 85 1 66 , 64 % $2 , 09 8 , 50 1 32 3 2 4 4 00 0 $0 , 00 6 4 9 2 $3 4 6 3 5 0 Oc t . . 7 34 9 , 7 6 4 Ba s e F Y . 20 0 7 M Q n t h l y P a y m e n t A m o u n t = 29 . 36 2 , 20 6 85 , 76 % $ 25 , 18 2 , 00 7 92 1 . 67 3 . 00 0 $0 . 00 5 1 1 7 $4 . 18 0 . 19 9 FY . 07 M o n t h l y T r u e . u p A d j u s t m e n t = No v , 10 / 3 1 / 0 6 (5 3 6 4 60 6 ) 41 0 13 9 41 7 ($ 0 , 00 0 9 3 6 ) $0 . 00 4 1 7 9 No v - O 6 00 4 1 7 3 35 9 , 51 2 00 0 50 0 24 4 De c - 11 / 3 0 / 0 6 (5 3 9 52 7 ) 41 0 13 9 41 7 (5 0 0 0 0 0 9 6 ) $0 . 00 5 0 2 0 De c - O 6 00 5 0 1 5 47 1 64 0 00 0 36 5 27 5 Ja n - 1/3 / 0 7 15 5 5 76 1 ) 41 0 13 9 41 7 ($ 0 , 00 0 1 3 6 ) $0 . 00 4 9 8 1 Ja " , 00 3 6 9 3 56 4 97 7 00 0 19 9 45 5 Fe b - 21 1 / 0 7 ($ 1 2 2 65 4 ) 41 0 13 9 41 7 ($ 0 . 00 0 3 0 0 ) $0 . 00 4 8 1 7 Fo b , 00 2 9 0 5 52 1 05 1 00 0 51 3 65 3 Ma r - 3/2 1 0 7 ($ 6 4 37 9 ) 41 0 13 9 41 7 15 0 , 00 0 1 5 7 ) $0 . 00 4 9 6 0 Ma c - O 7 46 2 26 6 00 0 AD I - 4/ 3 1 0 7 41 0 13 9 41 7 50 0 0 0 0 0 0 $0 . 00 5 1 1 7 "" r - O 7 39 6 26 6 00 0 Ma y - 5/ 2 1 0 7 41 0 13 9 41 7 50 , 00 0 0 0 0 $0 . 00 5 1 1 7 Ju n - 61 1 / 0 7 41 0 13 9 41 7 $0 , 00 0 0 0 0 $0 . 00 5 1 1 7 Ju l - 7/ 2 1 0 7 41 0 13 9 41 7 $0 . 00 0 0 0 0 $0 . 00 5 1 1 7 Au Q - 8/ 1 / 0 7 41 0 13 9 41 7 $0 , 00 0 0 0 0 $0 . 00 5 1 1 7 Se D - 8/3 0 / 0 7 41 0 13 9 41 7 $0 0 0 0 0 0 0 $0 . 00 5 1 1 7 Oc t - 10 1 1 / 0 7 41 0 13 9 41 7 $0 , 00 0 0 0 0 $0 . 00 5 1 1 7 92 1 67 3 00 0 MP ~ ( F B P F ' RL ) ' M B ' H R S ( 6 7 6 0 OR 6 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 t ex p " " e d i n d o l l a r s . f " r n " c h m o n t h 0 1 su c h C " , , ' r e c t Y e a r , FB P F ~ F o o w a r d F l a l , Bl o c ' P d c " F o r e c a s t , e x p r e s s e d i " $ / M W h . fo r s u c h C o , , " a c t Y e a r , Rl~ T h e h o " , ' y w e i g h l e d a n n " a l a v e r a g e R L R a l e c" l c " l a t e d a t 1 0 0 p e r c " " ' a , , "u a l l o a d l a c t o , ex p r e s s e d i n $ / M W h . fo , " " h C o " l r a c l Y e a r . MB ~ M o n e t a r y Be " e f i t a m o u n t . e x p r e s s e d , " a " n u , , 1 aM W , SU B J E C n O : MB C ~ M o n t e t a r y B e " e f i t Ca p , m e a " s t h " m a x i m " m a m o " n l , e x p r " " e d i " $ / M W h , by w h i c h t h e F B P F ma y e x c e e d t h e R L PO T E N T I A L MB F ~ M o n l e t a r y B e n e l i l F l o o r . m e a " s t h e m i n i m u m a m o " n l , e x p r e s s e d i n $ / M W h TO ' " AN N " " PE R C E " , O F by w h i c h t h e F B P F ma y e x c e e d t h e R L , "" " ' " DE E M E R AN N U A L FB P F ~ $ 5 8 , 46 0 MB C ~ $ 1 5 , 59 0 "" E O " 'E n L E " ' " ,, " , F I T RL ~ $ 2 5 , 87 5 MB F ~ $ 5 , 20 0 53 0 59 1 . 32 2 SO O Oo o 24 , 52 ' " , MB ~ 2 1 5 BP A IP C BP A MO N T H L Y BP A AO J U S T M E N T S CU R R E N T CU R R E N T RE D U C T I O N AO J U S T E O RE S I D E N T I A L AO J U S T E O BIL L I N G RE S I O E N t i A L EX C H A N G E RE V E N U E BI L L OE M A N O MO N ' " MO N T H L Y PA Y M E N T lB C R A C DF R t . MO N T H MO N T H FO R O E E M E R MO N T H L Y SA L E S 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 MO N ' " MO N T H DA T E HO U R S EN E R G Y AM O U N T TR U E , AD J U S T , BE N E F I T BE N E F I T SE T T L E M E N T BE N E F I T RA T I O BE N E F I T !O ! ' ! ! !! ! O ' ! ! ! ! BE N E F I T DE E M E R S E T T L E M E N T A D J U S T M E N T FY - 20 0 7 : Oc t - No v - 10 / 3 1 / 0 6 21 5 74 5 16 0 . 17 5 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 No v - De c - 11 / 3 0 / 0 6 21 5 72 0 15 4 . 80 0 $2 . 4 4 6 . 85 1 $2 , 44 6 , 85 1 $2 . 4 4 6 . 85 1 De c - Ja n - 1/ 3 / 0 7 21 5 74 4 15 9 , 96 0 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 ($ 7 1 9 , 86 6 ) 85 , 76 % 1$ 6 1 7 , 38 1 1 1$ 1 0 2 . 4 8 5 1 Ja n - Fe b , 2/1 / 0 7 21 5 74 4 15 9 , 96 0 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 ($ 7 1 9 , 86 6 1 65 , 76 % ($ 6 1 7 , 38 1 1 ($ 1 0 2 . 4 8 5 1 Fe b , Ma r - 3/2 1 0 7 21 5 67 2 14 4 . 4 8 0 S2 , 44 6 . 85 1 $2 . 4 4 6 , 85 1 $2 . 44 6 , 85 1 ($ 4 4 9 , 91 6 1 85 7 6 % ($ 3 8 5 , 86 3 ) ($ 6 4 , 05 3 ) Ma l , AD r - 4/3 1 0 7 21 5 74 4 15 9 , 96 0 $2 . 44 6 , 85 1 $2 . 4 4 6 , 85 1 $2 , 44 6 . 85 1 ($ 4 4 9 . 91 6 1 85 , 76 % ($ 3 8 5 , 86 3 ) ($ 6 4 , 05 3 ) Ap I - Ma y - 5/2 / 0 7 21 5 71 9 15 4 . 58 5 $2 . 4 4 6 , 85 1 $2 . 4 4 6 , 85 1 $2 . 4 4 6 , 85 1 ($ 4 4 9 . 91 6 1 65 . 7 6 % (S 3 8 5 , 86 3 ) 1$ 6 4 . 05 3 ) Ma y - Ju n - 61 1 / 0 7 21 5 74 4 15 9 . 96 0 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 ($ 4 4 9 . 91 6 1 85 . 7 6 % ($ 3 8 5 . 86 3 ) 1$ 6 4 . 05 3 1 Ju n - Ju l - 7/2 1 0 7 21 5 72 0 15 4 , 80 0 $2 . 4 4 6 , 85 1 $2 . 4 4 6 . 85 1 $2 . 4 4 6 , 85 1 /$ 4 4 9 , 91 6 \ 85 . 7 6 % ($ 3 8 5 . 86 3 1 ($ 6 4 . 05 3 1 Ju l - AU Q , 8/1 / 0 7 21 5 74 4 15 9 , 96 0 $2 . 4 4 6 . 85 1 $2 , 44 6 . 85 1 $2 . 4 4 6 , 85 1 1$ 4 4 9 . 91 6 ) 85 . 7 6 % 1$ 3 8 5 . 86 3 1 ($ 6 4 . 05 3 1 AU Q , Se D - 8/ 3 0 / 0 7 21 5 74 4 15 9 , 96 0 $2 , 44 6 . 85 1 $2 , 44 6 , 85 1 $2 . 4 4 6 , 85 1 1$ 4 4 9 , 91 6 ) 85 , 76 % 1$ 3 8 5 , 86 3 1 ($ 6 4 , 05 3 1 Se p - Oc t - 10 / 1 / 0 7 21 5 72 0 15 4 80 0 $2 . 4 4 6 , 85 1 $2 , 44 6 , 85 1 $2 , 44 6 8 5 1 ($ 4 4 9 , 91 6 ) 85 , 76 % ($ 3 8 5 , 86 3 1 ($ 6 4 , 05 3 ) $2 9 , 36 2 . 20 6 ($ 5 , 03 9 , 06 3 ) 85 , 76 % ( $ 4 , 32 1 , 66 8 \ 4 , 10 1 , 39 4 , 16 7 1$ 0 . 00 1 0 5 4 ) ($ 7 1 7 . 39 5 1 CO R R E C T E D OR I G I N A L CO R R E C T I O N CR E D I T CR E D I T OF P R I O R MO N T H CA L C . No v , 10 / 3 1 / 0 6 NO A D J U S T M E N T so o o o o o o 10 " ' , " " 1O " " " 3 S O , OO O O O 5 De c , 11 / 3 0 / 0 6 N O AD J U S T M E N T so o o o o o o $0 " " ' " $0 . "" " " S O O O O O O 5 "' " Ja n - 1/3 1 0 7 ($ 6 1 7 , 38 1 1 41 0 13 9 41 7 IS O O O I 5 0 5 ) $0 , 00 3 4 " $0 , 00 3 8 9 3 IS O 00 0 4 ' " (ll i 1 J Z Q I Fe b , 2/ 1 / 0 7 ($ 6 1 7 38 1 1 41 0 13 9 41 7 )S O O O I 5 0 5 ) $0 , 00 3 3 1 2 IS O 00 0 4 0 7 1 "" ' - " " $0 ,00 " " MA R C H B P A C R E D I T W I T H D E E M E R S E T T L E M E N T A D J U S T M E N T Ma r - 3/ 2 / 0 7 ($ 3 8 5 , 86 3 ) 41 0 , 13 9 , 4 1 7 ($ 0 . 00 0 9 4 1 ) $0 . 00 4 0 1 9 $0 . 00 4 0 1 9 pa o , BP A CA L C 20 0 7 . 20 1 1 c o r r e c l e d O 3 - 0 1 . 07 , xls . l D A H O , 31 1 1 O 7 , 3: 3 8 P M , Pa g e 1