HomeMy WebLinkAbout20031021Brilz Exhibit 38.pdfBEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-
IDAHO POWER COMPANY
EXHIBIT NO. 38
M. BRILZ
Summary of Functionalized Costs
ID
A
H
O
P
O
W
E
R
C
O
M
P
A
N
Y
PAGE 2
CL
A
S
S
C
O
S
T
O
F
S
E
R
V
I
C
E
S
T
U
D
Y
(3
.,.
,
.
,
qA
T
E
B
A
S
E
"'*
"
TW
E
L
V
E
M
O
N
T
H
S
E
N
D
I
N
G
D
E
C
E
M
B
E
R
3
1
, 2003
SU
M
M
A
R
Y
O
F
F
U
N
C
T
I
O
N
A
L
I
Z
E
D
C
O
S
T
S
(A
)
(8
)
(C
)
(D
)
(E
)
(F)(G)(H)(I)(K)(L)
6
F
U
N
C
T
I
O
N
PL
A
N
T
DE
P
R
E
C
I
A
T
i
O
N
AM
O
R
T
I
Z
A
T
I
O
N
NE
T
CU
S
T
O
M
E
R
ACCUM DEF ACQUIS1TIONWORKINGDEFERREDSUBSIDIARYSUBST ATiONTOTAL
IN
!
:
:
E
R
V
I
C
E
RE
S
E
R
V
E
RE
S
E
R
V
E
PL
A
N
T
AD
V
C
O
N
S
T
INCTAXESADJUSTMENTCAPITALPROGRAMSRATE BASECIACRATE BASE
8
P
R
O
D
U
C
T
I
O
N
DE
M
A
N
D
~
P
O
W
E
R
SU
P
P
L
Y
69
8
30
1
,
4
1
0
30
8
67
2
9
8
3
65
8
53
2
38
2
,
96
9
89
5
721456371089919326349538854
DE
M
A
N
D
-
S
u
m
m
e
r
DE
M
A
N
D
~
N
o
n
-
Su
m
m
e
r
EN
E
R
G
Y
-
P
O
W
E
R
S
U
P
P
L
Y
79
7
66
5
14
1
37
6
00
8
69
7
60
6
,
48
0
41
4
04
9
96
4
93878815577439126812,464230396122,448
Et
i
E
R
G
Y
.
S
u
m
m
e
r
EN
E
R
G
Y
~
N
o
n
~
Su
m
m
e
r
16
T
R
!
\
N
S
M
I
S
S
I
O
N
DE
M
A
N
D
~
P
O
W
E
R
SU
P
P
L
Y
D=
.
:
M
A
N
D
~
TR
A
N
S
M
!
S
S
I
O
N
49
0
,
16
4
54
6
17
3
60
7
98
4
67
0
,
23
2
31
1
88
6
32
9
803336852,730418,417281554141
D:
:
:
M
A
N
D
~
8U
B
T
R
A
N
S
M
!
S
S
I
O
N
D=
.
:
M
A
N
D
.
DI
R
E
C
T
71
2
1,
4
9
7
17
9
270945
22
D
I
S
T
R
I
B
U
T
I
O
N
SJ
8
S
T
A
T
I
O
N
S
~
G
E
N
E
R
A
L
i
5
4
29
9
82
0
14
9
,
14
3
47
0
14
9
11
4
68
0
.
32
7
686182(31097)987303176150106126502
SJ
B
S
T
A
T
I
O
N
S
~
D
I
R
E
C
T
33
5
68
7
36
3
95
1
15
5
64
5
81
6
09
1
186,4192$2)20290917,597846886
LI
N
E
S
~
P
R
I
M
A
R
Y
D
E
M
A
N
D
23
2
38
6
71
1
59
8
23
8
21
4
15
4
14
6
57
4
31
9
097181879,520(46834)198300294137129043220
LI
N
E
S
.
P
R
I
M
A
R
Y
CU
S
T
O
M
E
R
13
2
,
14
1
46
4
53
6
25
3
25
9
02
9
34
6
18
2
329770598158(26631)818641167254377 ,51
LI
N
E
S
M
SE
C
O
N
D
A
R
Y
O
I
R
E
C
r
36
0
11
4
15
~
66
5
12
7
29
4
07
9
15
5
970,41 (2,693)15563512943274622
LI
N
E
T
R
A
N
S
-
P
R
I
M
A
R
Y
D
E
M
A
N
D
15
7
03
4
16
,
18
G
37
2
31
5
91
6
65
1
74
6
392408,377682)30626520882563,441
UN
E
T
R
A
N
S
-
P
R
I
M
A
R
Y
C
U
S
T
85
4
00
0
20
€
72
1
17
9
63
9
9,
4
6
8
64
0
223369 ,469800)17415111,874281172
UN
E
T
R
A
N
S
-
S
E
C
O
N
D
0
1
RE
~
T
55
5
55
9
13
(
,
4
2
2
11
9
62
8
30
5
50
9
911979(2,530)115,973907514880
UN
E
T
R
A
N
S
SE
C
O
N
D
D
E
M
A
N
D
12
3
02
6
78
9
60
,
06
9
,
4
9
9
17
2
18
5
78
5
10
5
552936109(24794)13637371,48254,036504
LN
E
T
R
A
N
S
-
S
E
C
O
N
D
C
U
S
1
0
M
E
R
95
6
,
4
0
9
15
7
16
6
66
6
53
7
13
2
70
7
382081317(14099)64617344,058726640
LN
E
S
-
S
E
C
O
N
D
A
R
Y
D
E
M
A
N
D
42
,
68
8
58
5
08
1
.
87
1
40
6
73
2
19
6
98
6
197,145100706603)54620322725,484962
LN
E
S
~
S
E
C
O
N
D
A
R
Y
C
U
S
T
O
M
E
R
27
3
90
4
7,
4
4
0
,
4
1
7
23
1
27
9
60
2
,
20
8
680729763'147892)310-586423491450
e:
R
V
l
C
E
S
47
,
55
9
36
~
25
,
70
e
54
9
45
3
14
0
39
9
67
3
519680454497585)39795214415,838006
ME
T
E
R
S
91
2
,
76
:
:
00
4
38
9
38
9
81
2
32
,
51
8
56
1
867971718245)260056290216088004
ST
R
E
E
T
L
I
G
H
T
S
06
3
69
4
30
2
20
5
71
8
72
2
77
1
59,344295168(8'19)112,05813,0301 ,492528
IN
S
T
A
L
L
O
N
G
U
S
T
P
R
E
M
I
S
E
S
'1
8
4
OO
E
,
86
1
,
24
7
80
9
30
0
94
9
351158636(440)137938922278382
40
C
U
S
T
O
M
E
R
A
C
C
O
U
N
T
I
N
G
NE
T
E
R
R
E
A
D
I
N
G
973464136, 775110239
CU
S
T
O
M
E
R
A
C
C
O
U
N
T
S
1,460928200265666193
LN
C
O
L
L
E
C
T
!
B
L
E
S
NI
S
C
46
C
O
N
S
U
M
E
R
I
N
F
O
R
M
A
T
I
O
N
CU
S
T
O
M
E
R
A
S
S
I
S
T
638930772728702
SA
L
E
S
E
X
P
E
N
S
E
AD
V
E
R
T
I
S
I
N
G
~U
S
C
52
M
I
S
C
E
l
L
A
N
E
O
U
S
DE
M
A
N
D
EN
E
R
G
Y
CU
S
T
O
M
E
R
RE
V
E
N
U
E
OT
H
E
R
SU
B
S
T
A
T
I
O
N
C
I
A
C
(19743710)(1974371 C)
60
T
O
T
A
L
S
95
3
89
0
51
1
21
5
24
5
,
26
9
15
5
94
7
71
0
,
4
8
9
29
6
907,117213035671(195036)42,95946425,41207312,464230('19743710)547443, 53C EXHIBIT NO. 38 CASE NO. IPC-O3-M, BRILl, IPCO PAGE 1 OF 3
FC
B
A
S
U
O
O
3
.
10
/
8
!
2
0
0
3
.
ID
A
H
O
P
O
W
E
R
C
O
M
P
A
N
Y
PAGE 3
CL
A
S
S
C
O
S
T
O
F
S
E
R
V
I
C
E
S
T
U
D
Y
"'
*
*
OP
E
R
A
T
I
N
a
E
X
P
E
N
S
E
S
11
:
,
.
,
TW
E
L
V
E
M
O
N
T
H
S
E
N
D
I
N
G
D
E
C
E
M
B
E
R
3
1
, 2003
SU
M
M
A
R
Y
O
F
F
U
N
C
T
I
O
N
A
L
I
Z
E
D
C
O
S
T
S
(A
)
(8
)
(C
)
(0
)
(E
)
(F)(G)(H)(I)(J)(K)
FU
N
C
T
I
O
N
OP
E
R
A
T
I
O
N
&
DE
P
R
E
C
I
A
1
1
0
N
AM
O
R
T
I
Z
A
T
I
O
N
OT
H
E
R
PR
O
V
F
O
R
DEFERREDTOTAL
MA
N
T
E
N
A
N
C
E
EX
P
E
N
S
E
EX
P
E
N
S
E
TA
X
E
S
DE
F
F
I
T
ITCEXPENSES
PR
O
D
U
C
T
I
O
N
DE
M
A
N
D
~
P
O
W
E
R
S
U
P
P
L
Y
80
2
01
4
81
6
,
4
0
0
13
9
73
3
45
2
57
9
761399(75.469)63,896657
DE
M
A
N
D
*
S
u
m
m
e
r
DE
M
A
N
D
~
N
o
l
1
~
Su
m
m
a
r
EN
E
R
G
Y
~
P
O
W
E
R
S
U
P
P
L
Y
20
5
09
1
78
1
24
,
79
7
13
6
44
4
21
5
03
4
,
20
2
869742(86208)237150868
EN
E
R
G
Y
"
S
u
m
m
e
r
EN
E
R
G
Y
~
N
O
I
1
~
Su
m
m
e
r
TR
A
N
S
M
I
S
S
!
O
N
t:
E
M
A
N
D
~
P
O
W
E
R
S
U
P
P
L
Y
CE
M
A
N
D
TR
A
N
S
M
I
S
S
I
O
N
25
6
55
7
14
7
14
3
50
1
86
8
28
7
,
51
0
534455(52975)674558
CE
M
A
N
O
~
S
U
B
T
R
A
N
S
M
I
S
S
I
O
N
DE
M
A
N
D
~
D
I
R
E
C
T
14
8
13
0
(0)317
DI
S
T
R
I
B
U
T
I
O
N
SU
B
S
T
A
T
!
O
N
S
-
G
E
N
E
R
A
L
83
8
27
0
35
$
56
6
47
2
,
77
5
07
0
,
62
4
160,414(15900)885749
SJ
8
S
T
A
T
I
O
N
S
~
D
I
R
E
C
T
86
8
05
S
13
8
26
5
05
3
41
4
798(277)084310
LN
E
S
~
P
R
I
M
A
R
Y
D
E
M
A
N
D
30
2
94
1
3
08
0
,
24
7
71
2
,
03
5
68
3
85
9
253385(25115)007359
LN
E
S
~
P
R
I
M
A
R
Y
C
U
S
T
O
M
E
=
t
97
6
18
7
02
6
02
3
40
4
88
2
95
7
48
8
144082(14281)494381
LN
E
S
~
S
E
C
O
N
D
A
R
Y
D
I
R
E
C
T
78
i
,
O2
C
40
1
45
8
93
5
80
6
14,567(1,444)333,343
LN
E
T
R
A
N
S
-
P
R
I
M
A
R
Y
D
E
N
A
N
D
86
5
00
6
21
2
,
06
7
10
1
59
3
24
0
25
4
153583)2.451,490
UN
E
T
R
A
N
S
-
P
R
I
M
A
R
Y
G
U
S
T
49
1
86
6
68
$
,
21
5
76
9
13
6
61
5
558(2,038)i ,393985
LJ
N
E
T
R
A
N
S
~
S
E
C
O
N
D
D
I
R
E
C
T
32
7
55
:
;
:
45
8
97
3
47
0
00
,
97
7
690357)928305
UN
E
T
R
A
N
S
~
S
E
C
O
N
D
D
E
M
~
N
D
20
9
54
4
4,
4
9
7
28
8
37
6
95
5
89
1
,
4
4
4
134143(13296)096,077
UN
E
T
R
A
N
S
~
S
E
C
O
N
D
C
U
S
-
OM
E
R
B2
5
O3
E
55
~
,
28
1
21
4
34
7
50
6
89
9
278561)172279
UN
E
S
-
S
E
C
O
N
D
A
R
Y
D
E
M
A
N
D
06
4
,
95
E
18
3
13
8
13
0
79
8
30
9
,
31
9
546614)730143
UN
E
S
-
S
E
C
O
N
D
A
R
Y
C
U
S
T
O
M
E
R
74
2
67
2
76
5
37
5
17
5
88
7
26,467623)689689
EE
R
V
I
C
E
S
84
4
05
5
10
4
,4
2
5
14
6
.
72
2
34
4
61
2
857140)485531
tl
J
E
T
E
R
S
8B
B
S3
E
17
9
00
6
12
5
35
7
29
6
45
1
44,610(4,422)507540
gR
E
E
T
LI
G
H
T
S
87
9
31
f
17
2
78
9
12
,
4
5
1
29
.
4
4
5
4,431(439)097996
IN
S
T
A
L
L
O
N
G
U
S
T
P
R
E
M
I
S
E
S
03
2
48
!
14
2
,
97
5
69
2
82
5
381(236)200123
10
0
CU
ST
a
M
E
R
A
C
C
O
U
N
T
I
N
G
10
1
ME
T
E
R
R
E
A
D
I
N
G
33
7
33
-
'
337334
10
2
CU
S
T
O
M
E
R
A
C
C
O
U
N
T
S
81
4
53
5
814535
10
3
UN
C
O
L
L
E
C
T
I
B
L
E
S
38
5
38
9
385389
10
4
t\
1
!
S
C
10
5
10
6
CO
N
S
U
M
E
R
!
N
F
O
R
M
A
T
I
O
N
10
7
CU
S
T
O
M
E
R
A
S
S
I
S
T
57
5
.
4
9
2
575492
10
8
SA
L
E
S
E
X
P
E
N
S
E
10
9
AD
V
E
R
T
I
S
I
N
G
11
0
MI
s
e
1
i
1
11
2
MI
S
C
E
L
l
A
N
E
G
U
S
11
3
DE
M
A
N
D
11
4
EN
E
R
G
Y
99
1
83
7
991837
11
5
CU
S
T
O
M
E
R
11
6
RE
V
E
N
U
E
11
7
OT
H
E
R
i
1
8
RE
T
A
I
L
S
A
L
E
S
R
E
V
E
N
U
E
11
9
12
0
TO
T
A
L
S
36
7
17
8
90
8
63
4
28
9
05
1
03
9
64
0
,
07
1
197961(316979)489385288 EXHIBIT NO. 38 CASE NO, IPC-O3-M, BRILl, IPca PAGE 2 OF 3
FC
B
A
S
E
20
0
3
.
10
/
8
/
2
0
0
3
.
12
1
12
2
12
3
.."
,
.
OT
H
E
R
R
E
V
E
N
U
E
S
,o
n
12
4
12
5
12
6
F
U
f
J
C
T
I
O
N
12
7
12
8
12
9
13
0
13
1
13
2
13
3
13
4
13
5
13
6
13
7
13
8
13
9
14
0
14
1
14
2
14
3
14
4
14
5
14
6
14
7
14
8
14
9
15
0
15
1
15
2
15
3
15
4
15
5
15
6
15
7
15
8
15
9
16
0
16
1
16
2
16
3
16
4
16
5
16
6
16
7
16
8
16
9
17
0
17
1
17
2
17
3
17
4
17
5
17
6
17
7
17
8
17
9
18
0
T
O
T
A
L
S
PR
O
D
U
C
T
I
O
N
DE
M
A
N
D
-
P
O
W
E
R
S
U
P
P
L
Y
DE
M
A
N
D
-
S
u
m
m
e
r
DE
M
A
N
D
-
N
o
o
-
8
u
m
m
e
r
EN
E
R
G
Y
.
P
O
W
E
R
S
U
P
P
L
Y
EU
E
R
G
Y
-
S
u
m
m
e
r
EN
E
R
G
Y
-
N
o
n
.
S
u
m
m
e
r
TR
A
N
S
M
I
S
S
I
O
N
DE
M
A
N
D
-
P
O
W
E
R
S
U
P
P
L
Y
DE
M
A
N
D
,
T
R
A
N
S
M
I
S
S
I
O
N
DE
M
A
N
D
.
S
U
B
T
R
A
N
S
M
I
S
S
I
C
N
DE
M
A
N
D
-
D
I
R
E
C
T
Df
S
T
R
I
B
U
T
J
O
N
SU
B
S
T
A
T
I
O
N
S
"
G
E
N
E
R
A
L
SU
B
S
T
A
T
I
O
N
S
~
D
I
R
E
C
T
UN
E
S
~
P
R
I
M
A
R
Y
D
E
M
A
N
D
LI
N
E
S
~
P
R
I
M
A
R
Y
C
U
S
T
O
M
E
R
LI
N
E
S
-
S
E
C
O
N
D
A
R
Y
D
I
R
E
C
T
UN
E
T
R
A
N
S
-
P
R
I
MA
R
Y
D
E
M
!
\
N
D
UN
E
T
R
A
N
S
"
P
R
i
M
A
R
Y
G
U
S
'
LI
N
E
T
R
A
N
S
"
S
E
C
O
N
D
D
I
R
E
C
T
lI
N
E
T
R
A
N
S
~
S
E
C
O
N
D
D
E
M
A
N
D
Li
N
E
T
R
A
N
S
~
S
E
C
O
N
D
C
U
S
T
O
M
E
R
L~
E
S
~
S
E
C
O
N
D
A
R
Y
D
E
M
A
N
D
LI
N
E
S
.
S
E
C
O
N
D
A
R
Y
CU
S
T
O
M
E
R
SS
R
V
!
C
E
S
ME
T
E
R
S
ST
R
E
E
T
L
I
G
H
T
S
IN
S
T
A
l
l
O
N
C
U
S
T
P
R
E
M
I
S
E
S
CU
S
T
O
M
E
R
A
C
C
O
U
N
T
J
N
G
NE
T
E
R
R
E
A
D
!
CU
S
T
O
M
E
R
A
C
C
O
U
N
T
S
UN
C
O
L
L
E
C
T
l
B
L
E
S
MS
C
CO
N
S
U
M
E
R
I
N
F
O
R
M
A
T
!
O
N
CU
S
T
O
M
E
R
A
S
S
I
S
T
SA
L
E
S
E
X
P
E
N
S
E
,o
O
V
E
R
T
I
S
I
N
G
tl
J
l
S
C
MI
S
C
E
L
L
A
N
E
O
U
S
DE
M
A
N
D
EN
E
R
G
Y
CU
S
T
O
M
E
R
RE
V
E
N
U
E
FA
C
I
L
I
T
I
E
S
C
H
A
R
G
E
R
E
V
E
N
J
E
RE
T
A
I
L
S
A
L
E
S
R
E
V
E
N
U
E
FC
B
A
S
E
20
0
3
.
10
/
8
t
2
0
0
3
.
(A
)
RE
V
E
N
U
E
S
24
0
,
4
0
2
69
,
4
1
5
20
1
23
3
21
6
48
,
25
7
10
9
98
7
36
6
56
1
44
3
34
4
27
6
29
4
17
4
19
7
,
67
5
11
2
,
4
0
4
12
0
84
0
71
3
76
,
4
1
7
79
5
52
9
50
9
05
8
50
3
18
4
,
50
9
48
3
96
1
30
0
57
5
42
5
38
8
(8
)
(C
)
ID
A
H
O
P
O
W
E
R
C
O
M
P
A
N
Y
CL
A
S
S
C
O
S
T
O
F
S
E
R
V
I
C
E
S
T
U
D
Y
TW
E
L
V
E
M
O
N
T
H
S
E
N
D
I
N
G
D
E
C
E
M
B
E
R
3
1
) 2003
SU
M
M
A
R
Y
O
F
F
U
N
C
T
I
O
N
A
L
I
Z
E
D
C
O
S
T
S
(D
)
(E) (F)(G)(H)(I)(J)(K)EXHIBIT NO. 38 CASE NO. IPC-O3-M, BRill, IPCO PAGE 3 OF 3PAGE 4 08~Oct"(l)TOTAL REVENUES 240402 69,415201 233 257 109 987366 561443 27,344 276 294 , i 74 197,675 112,404 120840 68,713 417 795 529 509 058503 184509 483961369 575,425388