20031021Brilz Exhibit 41.pdf

BEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-IDAHO POWER COMPANY
EXHIBIT NO.
M. BRllZ
Revenue Requirement Summary
18
1
ID
A
H
O

P
O
W
E
R

C
O
M
P
A
N
Y
18
2
CL
A
S
S

C
O
S
T

O
F

S
E
R
V
I
C
E

S
T
U
D
Y
18
3

,.,
.
.

RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

S
U
M
M
A
R

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
18
4
18
5
(A
)
(8
)
(e
)
(D
)
(E)(F)(G)(H)
18
6
SO
U
R
C
E
S
GE
N

S
R
V
GEN SRVAREALG POWERIRRIGATION
18
7
&
N
O
T
E
S
TO
T
A
L
RE
S
I
D
E
N
T
I
A
L
GE
N

S
R
V
PR
I

M
A
R
Y
SEOJNDARYUGHTiNGPRIMARYSECONDARY
18
8
(1
)
(7
)
(9
-
P
)
:9-8)(15)(19-P)(24-
18
9
19
0

T
O
T
A
L

R
A
T
E

B
A
S
E
54
7
,
4
4
3
53
0
64
2
35
6
20
5
93
6
34
2
36
,
4
4
8
86
6
2936177051,400825173921971276495493
19
1
19
2

R
E
V
E
N
U
E
S

F
R
O
M

R
A
T
E
S
19
3
RE
T
A
I
L
48
3
96
1
,
36
9
21
4
28
9
,
4
1
2
79
8
47
9
31
9
87
3
9'?349138389112063,58160,291580
19
4
19
5

T
O
T
A
L

S
A
L
E
S

R
E
V
E
N
U
E
S
48
3
96
1
36
9
21
4
28
9
,
4
1
2
79
8
,
4
7
9
31
9
87
3
349138389112063581291580
19
6
19
7

T
O
T
A
L

O
T
H
E
R

O
P
E
R
A
T
!
N
G

R
E
V
E
N
U
E
S
91
,
4
6
4
01
9
51
4
02
9
03
2
06
1
06
2
83
9
83439814705298449"787988
19
8
19
9

T
O
T
A
L

R
E
V
E
N
U
E
S
57
5
42
5
38
8
24
6
80
3
,
4
4
1
83
0
54
0
13
,
38
2
.
71
2
115183,536536164048075079568
20
0
20
1

O
P
E
R
A
T
i
N
G

EX
P
E
N
S
E
S
20
2

W
I
T
H
O
U
T

IN
C

T
A
X
48
9
38
5
28
8
20
5
58
0
31
0
14
2
49
3
78
2
69
5
944835342,632144680707193
20
3
20
4

O
P
E
R
A
T
I
N
G

!
N
C
O
M
E
20
5
BE
F
O
R
E

I
N
C
O
M
E

T
A
X
E
S
04
0
,
i

0
0
22
3
13
1
68
8
04
7
BO
O
Oi
6
23870119353212,903396627625)
20
6
20
7

T
O
T
A
L

F
E
D
E
R
A
L

I
N
C
O
M
E

T
A
X
62
4
,
74
0
79
9
29
0
44
3
36
3
26
3
90
5
668023196860128269
20
8

T
O
T
A
L

S
T
A
T
E

I
N
C
O
M
E

T
A
X
68
4
25
3
78
3
03
8
00
0
39
2
422,426671245101
20
9
21
0

T
O
T
A
L

O
P
E
R
A
T
i
N
G

E
X
P
E
N
S
E
S
50
5
69
4
,
28
1
21
3
16
2
63
8
16
,
63
6
91
6
07
6
99
3
035284562, 163518O5~707193
21
1
21
2

T
O
T
A
L

OP
E
R
A
T
1
N
G

I
N
C
O
M
E
73
1
10
7
64
0
80
3
19
3
62
4
30
5
71
9
148252974001530024(2,627625)
21
3
21
4
AD
D
:

IE
R
C
O
O
P
E
R
A
T
I
N
G

!
N
C
O
M
E
E1
0
12
4
48
6
43
5
14
9
15
6
73
9
19
8
77
3
576649850126,38"032338
21
5

CO
N
S
O
L
I
D
A
T
E
D

O
P
E
R

I
N
C
O
M
E
85
5
59
3
07
5
95
3
35
0
36
3
50
4
49
2
7249019768511 1 ,656,40$595287)
21
6
21
7

R
A
T
E
S

O
F

RE
T
U
R
N
96
7
61
6
00
8
12
8
71869.734702577
21
8

R
A
T
E
S

O
F

RE
T
U
R
N

-
I
N
D
E
X
00
0
13
1
00
8
83
1
1.35314,0413490. 116
21
9

A
V
E
R
A
G
E

M
I
L
L
S
/
K
W
H
40
,
51
.
63
.
29
.
36.27.37.
22
0
22
1

RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

C
A
L
C
U
L
A
T
I
O
N
22
2

R
A
T
E

O
F

RE
T
U
R
N

R
E
Q
U
I
R
E
D
33
4
33
4
33
4
33
4
334334334334
22
3
22
4

RE
Q
U
I
R
E
D

R
E
V
E
N
U
E
56
9
52
3
28
0
24
2
95
5
,
4
7
0
36
2
15
3
12
,
83
7
31
5
105140755(23182)723990100747868
22
5

RE
V
E
N
U
E

D
E
F
I
C
I
E
N
C
Y
85
.
56
1
,
91
1
66
6
05
8
56
3
67
4
51
7
,
4
4
2
,791617(1,412294)660409456288
22
6

PE
R
C
E
N
T

C
H
A
N
G
E

R
E
Q
U
I
R
E
D
17
.
68
%
13
.
38
%
1
5
,

2
6
%
24
.
39
%
00%101,67%8.46%67. 1 0%
22
7

RE
T
U
R
N

A
T

C
l
A
I
M
E
D

R
O
R
12
8
96
3
94
4
53
3
96
6
91
1
57
5
03
7
64
8
24,470100116745494657043134
22
8

E
A
R
N
I
N
G
S

D
E
F
I
C
I
E
N
C
Y
52
,
10
8
35
0
45
8
,
01
4
56
1
31
2
53
3
15
6
745199(860106)83825-638,422
22
9
23
0

RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

F
C
R

R
A

T
E

D
E
S
i
G
N
23
1

T
O
T
A
L

~D
A
H
O

S
A
L
E
S

RE
V
E
N
J
E
S
48
3
96
1
36
9
21
4
28
9
,
4
1
2
79
8
47
9
31
9
87
3
349.1381,38911206358'291580
23
2
23
3

D
E
S
I
R
E
D

CH
A
N
G
E

I
N

R
E
V
E
H
J
E

(
%
)
1T
6
E
13
,
15
.
24
,
~ 101,8.4667,
23
4
23
5

S
A
L
E
S

RE
V
E
N
U
E

D
E
S
I
R
E
D
56
9
52
3
28
0
24
2
95
5
47
0
36
2
15
3
83
7
,
31
5
105140755(23182)723990100747868
23
6

R
A
T
E

O
F

RE
T
U
R
N

A
T

D
E
S
I
R
E
D

R
E
V
E
N
U
E

33
4
33
4
33
4
33
4
8. 334334334334
23
7

D
E
S
~
R
E
D

AV
E
R
A
G
E

M
!
L
L
S
I
K
W
H
47
.
58
.
72
.
36
.
39.4230.62,
23
8
23
9

A
C
T
U
A
L

R
A
T
E

O
F

RE
T
U
R
N

(
S
A
L
E
S

R
E
V
E
N
U
E

O
N
L
Y
)
-1
A
C
c.
3
4
59.558
24
0

D
E
S
I
R
E
D

RA
T
E

O
F

R
E
T
U
R
N

(
S
A
L
E
S

R
E
V
B
i
U
E

O
N
L
Y
)
4.

1
~
:
.E
.
8
1
41.,79-0,EXHIBIT NO. 41 CASE NO. IPC-O3-M. BRILl, IPca PAGE 1 OF 2
FG
8
A
S
E
20
0
i
l
1
0
/
1
1
f
2
0
0
0
.
18
1
ID
A
H
O

P
O
W
E
R

C
O
M
P
A
N
Y
18
2
CL
A
S
S

C
O
S
T

O
F

S
E
R
V
I
C
E

S
T
U
D
Y
18
3
**
,

RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

S
U
M
M
A
R
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
18
4
18
5
(I
)
(J
)
(K
)
(M)(N)
18
6
SO
U
R
C
E
S
UN
M
E
T
E
R
E
D
MU
N
1
C
I
P
A
L
TR
A
F
F
I
C
.::C
18
7
&
\
l
a
r
E
S
10
T

A
L
GE
N

S
E
R
V
I
C
E
8T

U
G
4
T
CO
N
T
R
O
L
OOEI1NElJR SIMPLOTMICRON
18
8
(4
0
)
(4
1
)
(4
2
)
18
9
19
0
TO
T
A
L

R
A
T
E

B
A
S
E
54
7
,
4
4
3
53
0
02
7
97
9
91
5
.
7
5
0
83
3
04
9
556755827573961
19
1
19
2
RE
V
E
N
U
E
S

F
R
O
M

R
A
T
E
S
19
3
RE
T
A
I
L
48
3
96
1

,
36
9
90
7
,
69
1
80
9
26
5
28
4
14
7
622413632571204107
19
4
19
5
TO
T
A
L

S
A
L
E
S

R
E
V
E
N
U
E
S
48
3
96
1
36
9
90
7
$9
1
80
9
26
5
28
4
14
7
622413632,571204107
19
6
19
7
TO
T
A
L

O
T
H
E
R

O
P
E
R
A
T
I
N
G

F
E
V
E
N
U
E
S
91
,
4
6
4
11
6
55
9
28
2
,
86
8
65
9
194094628080817898
19
8
19
9
TO
T
A
L

R
E
V
E
N
U
E
S
57
5
,
4
2
5
38
3
02
4
25
0
09
2
13
3
34
5
80
6
816507260651022005
20
0
20
1
OP
E
R
A
T
I
N
G

E
X
P
E
N
S
E
S
20
2
WI
T
H
O
U
T

I
N
C
T
A
X
48
9
38
5
28
3
66
4
30
6
60
7
,
85
0
28
3
63
5
90999781864116,456019
20
3
20
4
OP
E
R
A
T
I
N
G

I
N
C
O
M
E
20
5
BE
F
O
R
E

I
N
C
O
M
E

T
A
X
E
S
04
0
10
)
35
9
94
4
48
4
,
2
8
3
17
1
906510442010565986
20
6
20
7
TO
T
A
L

F
E
D
E
R
A
L

I
N
C
O
M
E

T
A
X
62
4
,
7
4
'
)
36
9
87
7
25
4
; 49519237843588169
20
8
TO
T
A
L

S
T
A
T
E

I
N
C
O
M
E

T
A
X
68
4
25
3
83
7
19
9
18
1
219391736
20
9
21
0
TO
T
A
L

Q
P
E
R
A
T
J
N
G

E
X
P
E
N
S
E
S
50
5
69
4
28
1
73
0
51
2
69
6
92
6
29
5
07
0
076735083875111 ,924
21
1
21
2
TO
T
A
L

O
P
E
R
A
T
I
N
G

I
N
C
O
M
E
69
,
7
3
1
10
7
29
3
73
8
39
5
20
7
73
5
739772176,776910080
21
3
21
4
AD
D
:

IE
R
G
O

O
P
E
R
A
T
I
N
G

I
N
C
O
M
E
E~
O
12
4
48
3
97
4
10
,
68
7
70
0
,11142103305354799
21
5
CO
N
S
O
L
I
D
A
T
E
D

O
P
E
R

I
N
C
O
M
E
85
5
59
3
30
3
71
2
40
5
89
4
43
5
850914280081264880
21
6
21
7
RA
T
E
S

O
F

R
E
T
U
R
N
96
7
14
.
97
6
13
9
2
i
77
5
6.466675669
21
8
RA
T
E
S

O
F

R
E
T
U
R
N

-
IN
D
E
X
1
o
m
01
5
28
0
3
36
4
302747544
21
9
AV
E
R
A
G
E

M
I
L
L
S
J
K
W
H
40
.
08
8
56
.
30
.
22.24,25.44
22
0
22
1
RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

C
A
L

CU
L
A

n
O
N
22
2
RA
T
E

O
F

R
E
T
U
R
N

R
E
Q
U
I
R
E
D
33
~
33
4
83
3
4
33
4
334334334
22
3
22
4
RE
Q
U
!
R
E
D

R
E
V
E
N
U
E
56
9
52
3
28
;
)
68
6
51
3
54
1
,
7
9
2
30
5
.
,
4

7
9
026022549929669177
22
5
RE
V
E
N
U
E

D
E
F
I
C
I
E
N
C
Y
56
1
91
1
(2
2
1
17
8
)
(2
6
7
.
4
7
3
)
33
2
403609(82642)465070
22
6
PE
R
C
E
N
T

C
H
A
N
G
E

R
E
Q
U
I
R
E
D
17
.
24
.
37
%
14
7
8
%
7,
5
1
%
73%78%87%
22
7
RE
T
U
R
N

A
T

C
L
A
I
M
E
D

f
i
O
A
12
8
96
3
94
4
16
9
01
2
24
2
99
9
42
6
i ,096717229751548114
22
8
EA
R
N
I
N
G
S

D
E
F
I
C
I
E
N
C
Y
10
8
35
)
(1
3
4
70
1
)
(1
6
2
89
5
)
12
,
99
1
245803(50330)283234
22
9
23
0
RE
V
E
N
U
E

R
E
Q
U
I
R
E
M
E
N
T

F
C
R

R
A
T
E

D
E
S
I
G
N
23
1
TO
T
A
L

I
D
A
H
O

S
A
L
E
S

R
E
V
E
N
J
E
S
48
3
96
1
36
9
90
7
69
1
80
9
26
5
28
4
,
i

4
7
622,413632571204107
23
2
23
3
DE
S
I
R
E
D

C
H
A
N
G
E

I
N

R
E
V
E
N
J
E

\
%
)
17
J
)
8
.2
4
,
-1
4
.
7.
5
1
23
4
23
5
SA
L
E
S

R
E
V
E
N
U
E

D
E
S
I
R
E
D
56
9
52
3
28
)
68
6
51
3
54
1
.
79
2
30
5
47
9
026022549929669177
23
6
RA
T
E

O
F

R
E
T
U
R
N

A
T

D
E
S
I
R
E
D

R
E
V
E
N
U
E
33
4
33
4
83
3
4
33
4
8.334334334
23
7
DE
S
I
R
E
D

A
V
E
R
A
G
E

M
!
L
l
S
I
K
W
H
47
.
42
.
32
.
24,24.26.
23
8
23
9
AC
T
U
A
L

R
A
T
E

O
F

R
E
T
U
R
N

(
S
A
L
E
S

R
E
V
E
N
U
E

O
N
L
Y
)
(1
.
4)
)
~3.45306
24
0
DE
S
I
R
E
D

R
A
T
E

O
F

R
E
T
U
R
N

(
S
A
L
E
S

R
E
V
E
n
U
E

O
N
L
Y
)
53
2
-0..3.EXHIBIT NO, CASE NO. IPC~O3-M, BRILl, IPca PAGE 2 OF 2
FG
B
A
S
E
20
0
3
.
1O
J
l
l
t
.
!
O
0
3
.
m!
:
.