HomeMy WebLinkAbout20031021Brilz Exhibit 43.pdfBEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-IDAHO POWER COMPANY
EXHIBIT NO. 43
M. BRILZ
Summary of Revenue Impact and
Calculation of Proposed Rates
Id
a
h
o
Po
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
31, 2003
Li
n
e
Ta
r
i
f
f
D
e
s
c
r
i
p
t
i
o
n
(1
)
(2
)
Ra
t
e
20
0
3
A
v
g
.
Sc
h
.
N
u
m
b
e
r
No
.
Cu
s
t
o
m
e
r
s
(3
)
20
0
3
S
a
l
e
s
No
r
m
a
l
i
z
e
d
Jk
W
h
)
(4)Current Base Revenue(5)(6 )Proposed Base Revenue(7)Avg.Mills Per KW H(8)Revenue 6.QjustmentsPercentChanq~
Un
i
f
o
r
m
T
a
r
i
f
f
R
a
t
e
s
:
Re
s
i
d
e
n
t
i
a
l
S
e
r
v
i
c
e
33
5
,
6
0
5
4,
1
4
1
,
39
3
,
426214,289,41440,786,881255,076,29561.1 9 .03%
Sm
a
l
l
G
e
n
e
r
a
l
S
e
r
v
i
c
e
32
,
31
6
26
5
,
33
5
,
66716,798,476529,61420,328,09076.21.01 %
la
r
g
e
Ge
n
e
r
a
l
Se
r
v
i
c
e
17
,
41
5
01
4
,
42
6
,
986107,669,0121 6, 194,270123,863,28241.1 5.04%
Du
s
k
t
o
Da
w
n
Li
g
h
t
i
n
g
87
2
,
5861,389, 69,323458,429248.99%
la
r
g
e
Po
w
e
r
S
e
r
v
i
c
e
10
5
1
,
97
8
,
82
4
,
23755,063,573639,70762,703,28031.691 3.87%
Ag
r
i
c
u
l
t
u
r
a
l
Ir
r
i
g
a
t
i
o
n
S
e
r
v
i
c
e
1
3
,
51
7
1
,
62
0
,
93
0
,
93160,291,57515,078,36475,369,93946.25.01 %
Un
m
e
t
e
r
e
d
G
e
n
e
r
a
l
Se
r
v
o
1
,
22
4
16
,
05
4
,
942907,68945,246952,93559.98%
St
r
e
e
t
L
i
g
h
t
i
n
g
1
,
43
2
1
7
,
91
2
,
0391 ,809,26990,2191 ,899,488106.99%
Tr
a
f
f
i
c
C
o
n
t
r
o
l
Li
g
h
t
i
n
g
38
4
21828459832074334.1 2.88%
1
1
To
t
a
l
U
n
i
f
o
r
m
Ta
r
i
f
f
s
40
1
,
67
2
11
,
07
0
,
13
5
,
032458,502,25983,470,222541, 972,48148.1 8. 20%
ec
i
a
l
C
o
n
t
r
a
c
t
s
:
Mi
c
r
o
n
63
6
,
96
7
,
6701 6,204, 104296,40517,500,50927.00%
J
R
S
i
m
p
l
o
t
18
6
,
68
4
,
665632,5711 44,341776,91225.12%
DO
E
20
3
,
08
4
,
146622,414654,392276,80625.1 4. 1
To
t
a
l
S
p
e
c
i
a
l
C
o
n
t
r
a
c
t
s
02
6
,
73
6
,
48125,459,089095,13827,554,22726.23%
16
To
t
a
l
I
d
a
h
o
Re
t
a
i
l
S
a
l
e
s
40
1
,
6
7
5
12
,
09
6
,
87
1
,
513483,961,34885,565,360569,526,70847.1 7.68%EXHIBIT NO. CASE NO. IPC-03-M. BRill, IPCo PAGE 1 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31,2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Re
s
i
d
e
n
t
i
a
l
S
e
N
i
c
e
Sc
h
e
d
u
l
e
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
r
i
ti
o
n
Us
e
at
e
RevenueRateRevenue
Se
r
v
i
c
e
Ch
a
r
g
e
01
8
,
99
9
.
$2
.
$10,087,68810.$40, 189,993
Mi
n
i
n
u
m
S
e
r
v
C
h
g
26
,
95
9
.
$1
.
26,959107,836
Su
m
r
T
e
r
93
2
,
07
2
,
71
6
04
9
3
0
3
45,953,98106137557,205,963
No
n
-
Su
m
m
e
r
20
9
,
32
0
,
71
0
04
9
3
0
3
158/229,139049101157,5BO,856
To
t
a
l
k
W
h
4,
1
4
1
,
39
3
,
42
6
2041 183, 120214,786,819
Cu
s
t
o
m
e
r
A
d
j
.
(8,353)(8/353)
et
a
l
Bi
l
l
i
n
g
$214,289,414$255,076,295 EXHIBI1 NO, 43 CASE NO. I PC-O3- 13 M. BRill, IPCo PAGE 2 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
st
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
ST
\
o
H
Ge
n
e
r
a
l
S
e
N
i
c
e
Sc
h
e
d
u
l
e
7
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
r
L
g
t
i
o
Q
Us
e
Ra
t
e
RevenueRateRevenue
Se
r
v
i
c
e
Ch
a
r
g
e
38
5
,
82
4
.
$2
.
$968,420$1 0.$31 858J248
Mi
n
i
m
u
m
S
e
r
v
Ch
g
11
17
4
.
174697
Su
m
m
e
r
68
/
47
5
/
34
1
05
9
6
4
9
084/486072868989,661
No
n
-
Su
m
m
e
r
19
6
,
86
0
,
32
6
05
9
6
4
9
1 L 742,5220582831 1 473J61
To
t
a
l
k
W
h
26
5
,
33
5
/
66
15,827100816/463/271
Cu
s
t
o
m
e
r
A
d
j
.
874874
To
t
a
l
B
i
l
l
i
n
g
$16/798/476$20,328/090 EXHIBfT NO. CASE NO. IPC-03-M. BRill, IPCo PAGE 3 OF 22
~a
h
o
Po
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
I
m
p
a
c
t
st
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
en
d
i
n
g
December 31 J 2003
Pr
o
p
o
s
e
d
B
a
s
e
Rates
La
r
g
e
G
e
n
e
r
a
l
Service
Sc
h
e
d
u
l
e
9
S
e
c
o
n
d
a
r
y
S
e
r
v
i
c
e
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Ln
e
Ba
s
e
BaseBaseBase
De
s
c
r
io
n
Us
e
Ra
t
e
evenueRateRevenue
Se
r
v
i
c
e
C
h
a
r
g
e
20
3
$
54
8
.
$5
.
$ L 127,657$21.00$4,274,512
Mi
n
i
m
u
m
S
e
r
v
C
h
g
51
6
29010.5, 160
Ba
s
i
~
Ch
a
r
Su
r
r
m
e
r
83
0
,
68
3
1 $019,0461-839,944
No
r
-
Su
m
m
e
r
91
0
,
00
8
847,6035, 141,505
TD
t
a
l
B
a
s
i
c
Ch
a
r
g
e
10
,
74
0
,
69
1
866,649981 ,449
De
m
a
n
d
C
h
a
r
e
SU
f
T
l
m
e
r
2,
1
9
4
,
92
0
992, 132779,680
No
n
-
Su
m
m
e
r
13
3
,
44
5
16,744,30520,547,041
To
t
a
l
D
e
r
n
a
n
d
32
8
,
36
5
22,736,43729,326,721
En
e
r
g
y
Ch
a
r
l
~
Su
m
m
e
r
70
2
,
98
0
,
43
5
02
6
1
5
0
18,382,93802944220,697. 150
No
n
-
Su
m
m
e
r
96
4
,
39
5
,
80
2
02
6
1
5
0
51,368,95002561650/319,963
To
t
a
l
E
n
e
r
g
y
66
7
$
37
6
$
23
7
69,751,88871,017,113
Cu
s
t
o
m
e
r
A
d
j
.
(134,783)(134$ 783)
To
t
a
l
B
i
l
l
i
n
g
$97,349,138$111,470,172 EXHIBIT NO. 43 CASE NO, I PC-O3- 13 M. BRill, IPCa PAGE 4 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 20D3
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
la
r
g
e
G
e
n
e
r
a
l
S
e
r
v
i
c
e
Sc
h
e
d
u
l
e
9
P
r
i
m
a
r
y
S
e
r
v
i
c
e
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
d
Q
j
i
0
f"
!
Us
e
Ra
t
e
RevenueRateRevenue
Se
r
v
i
c
e
C
h
a
r
g
e
1
.
3
4
5
.
$8
5
.
$115, $500 .$67 2f 700
Mi
n
i
m
u
m
S
e
r
v
C
h
g
10,
Ba
s
i
c
C
h
o
r
Su
m
m
e
r
24
9
,
83
3
192,3711.122791813
\1
o
n
-
Su
mm
e
r
72
9
,
79
9
0.7756L9451.12817,375
To
t
a
l
B
a
s
i
c
C
h
a
r
g
e
97
9
,
63
2
754,3161,097, 188
De
m
a
n
d
C
h
a
r
g
s
:
...
.
20
0
,
44
8
53L 187789f765
)u
m
m
e
r
No
n
-
Su
m
m
e
r
56
4
,
73
4
496,545L 835, 386
at
a
l
De
m
o
n
e
76
5
,
18
2
027,732625,151
En
e
r
g
y
Ch
a
r
~
Su
m
m
e
r
10
N
o
n
-
Su
m
m
e
r
11
at
a
l
En
e
r
g
y
95
,
94
2
,
65
7
24
6
,
02
3
,
48
2
34
1
,
96
6
,
13
9
02
1
3
0
8
02
1
3
0
8
044,346 242,268 286,614025659021823461, 793 368,970 830,763
12
Cu
s
t
o
m
e
r
A
d
j
.
(15,973)(15,973)
13
ot
a
f
Bi
l
l
i
n
g
$10, 167,828$1 2, 209, e29 EXHIBIT NO. 43 CASE NO. IPC-O3-M. BRill, IPCa PAGE 5 OF22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31 , 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
La
r
g
e
G
e
n
e
r
a
l
Service
Sc
h
e
d
u
l
e
9
Tr
a
n
s
m
i
s
s
i
o
n
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
tl
Q
ti
o
n
Us
e
Ra
t
e
RevenueRateRevenue
Se
N
i
c
e
Ch
a
r
g
e
24
,
$8
5
.
$2,054$500.$12,000
Mi
n
i
m
u
m
S
a
N
C
h
g
10.
12
g
si
c
C
h
a
r
Su
m
m
e
r
41
1
1 , 7202, 514
No
n
-
Su
m
m
e
r
11
,
35
3
428471
To
t
a
l
B
a
s
i
c
Ch
a
r
g
e
15
,
76
4
6, 148985
De
m
a
n
d
C
h
a
r
e
Su
m
m
e
r
No
n
-
Su
m
m
e
r
at
a
l
D
e
m
a
n
d
C
h
a
r
g
e
90
1
10
,
77
8
14
,
67
9
10,026 27,699 37,72514,824 33,951 48,775
En
e
r
Ch
a
r
Su
m
m
e
r
29
0
,
50
4
02
0
8
3
3
26,88502508732,375
No
n
-
Su
m
m
e
r
79
4
,
10
6
02
0
8
3
3
79,04302133780,955
To
t
a
l
E
n
e
r
g
y
Ch
a
r
g
e
08
4
61
0
1 05,928113,330
Cu
s
t
o
m
e
r
A
d
j
,
191191
To
t
a
l
B
i
l
l
i
n
g
$152,046$183,281 EXHIBIT NO, 43 CASE NO. IPC-O3- 13 M. BRill, IPCa PAGE 6 OF 22
Id
a
h
o
Po
w
e
r
Company
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
Rates
Du
s
k
t
o
Da
w
n
C
u
s
t
o
m
e
r
L
i
g
h
t
i
n
g
Sc
h
e
d
u
l
e
1
5
(1
)
(2
)
(3)Current Base Rate(5)Current Base Revenue(6)Proposed Base Rate(7)Proposed Base Revenue
Li
n
e
De
s
c
(
i
p
t
i
o
f
1
U$
E
;
7
Lq
m
Q
s
La
m OO
-
Wa
t
1
So
d
i
u
m
V
a
p
o
r
(
A
)
66
4
,
28
2
1
0
8
1
11
7
$941 1699$988, 189
20
0
-
Wa
t
1
So
d
i
u
m
V
a
p
o
r
(
A
)
52
6
1
02
0
71
7
14.109,45114.114,873
20
0
-
Wa
t
t
S
o
d
i
u
m
V
a
p
o
r
(
0
)
58
6
1
86
7
54
7
17.146,83718,154, 1
40
0
-
Wa
t
t
M
e
t
a
l
H
a
l
i
d
e
(D
)
90
,
52
3
66
4
28.19,01730,19,953
40
Q
-
Wa
t
t
S
o
d
i
u
m
Va
p
o
r
(A
)
1
5
6
,
33
4
1,
1
4
4
22.25,79723.27,067
40
0
-
Wa
t
t
S
o
d
i
u
m
Va
p
o
r
(
0
)
65
1
.
7
1
0
76
2
25.122,05026.128,050
lO
O
O
-
Wa
t
t
M
e
t
a
l
H
a
l
i
d
e
(
D
)
19
6
,
85
3
58
1
52.30137554.311874
To
t
a
l
C
o
m
.
/l
n
d
.
87
2
,
58
9
31
,
56
1
395,226464,
fv
1
i
n
i
m
u
m
Ch
a
r
g
e
s
14
7
147588
Cu
s
t
o
m
e
r
A
d
j
.
(3
)
(6,267)(6,267)
at
a
I
La
m
p
R
e
v
e
n
u
e
87
2
,
58
6
$1 389f $1,458,429 EXHIBiT NO. 43 CASE NO. IPC-O3-BRill, IPCa PAGE 7 OF 22
Li
n
e
De
s
c
r
i
P
tI
o
n
Se
r
v
i
c
e
C
h
a
r
g
e
Su
m
m
e
r
No
n
-
Su
m
m
e
r
et
a
'
B
a
s
i
c
Ch
a
r
g
e
)e
m
a
n
d
Ch
a
~
Su
m
m
e
r
On
-
Pe
C
J
k
Su
m
m
e
r
\J
o
n
-
Su
m
m
e
r
et
a
!
D
e
m
a
n
d
C
h
a
r
g
e
En
e
r
g
y
C
h
a
r
g
s
z
9
O
n
-
pe
a
k
10
M
i
d
-
pe
a
k
11
O
f
f
-
pe
a
k
12
Su
m
m
e
r
E
n
e
r
g
y
C
h
a
r
g
e
16
at
a
l
En
e
r
g
y
C
h
a
r
g
e
17
Cu
s
t
o
m
e
r
A
d
j
.
18
To
t
a
l
B
i
l
l
i
n
g
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
3
1
2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
La
r
g
e
P
o
w
e
r
S
e
r
J
i
c
e
Sc
h
e
d
u
l
e
1
9
Se
c
o
n
d
a
r
y
(1
)
(2)(3)(4)(5)
Cu
r
r
e
n
tCurrentProposedProposej BaseBaseBaseBase
Us
e
RateRevenueRateenue
12
.
~:5,$66$500,$6. 000
77
7
13
.
91
8
18
,
69
5
720 010 730
13
M
i
d
-
pe
a
k
14
O
f
f
-
pe
a
k
15
N
o
n
-
Su
m
m
e
r
e
n
e
r
g
y
ch
a
r
g
e
59
2
53
0
1
2
,
40
0
1 2,536 33,852 46,388
61
6
,
86
0
02557615,777
06
3
,
95
3
02557627J212
69
3
,
55
2
02557617,738
37
4
,
36
4
60,727
95
3
,
23
0
025576101, 108
59
2
,
93
7
02557666,317
54
6
,
1
6
7
167,425
92
0
,
53
1
228, 152 637 $281,9730343540303750277450266610249283, 1 047 2 152 16,577 2039 41, 540 60. 156 21, 192 32,318 19,243 72,753 105,397 6.:1,637 170,034 242,787 637 $321, 732 EXHIBIT NO. 43 CASE NO. IPC-E-D3-M. BRill, IPCo PAGE 8 OF22
Li
n
e
pe
s
c
rl
Q
1
i
Se
r
v
i
c
e
C
h
a
r
g
e
Su
m
m
e
r
No
n
-
Su
m
m
e
r
et
a
!
B
a
s
i
c
Ch
C
J
r
g
e
De
m
a
n
d
C
h
a
r
e
Su
m
m
e
r
OJ
-
Pe
a
k
S
u
m
m
e
r
No
n
-
Su
m
m
e
r
To
t
a
l
De
m
a
n
d
C
h
a
r
g
e
En
e
r
g
y
C
h
a
r
g
!
;
l
9
O
n
-
pe
a
k
10
M
i
d
-
pe
a
k
11
O
f
f
-
pe
a
k
12
S
u
m
m
e
r
En
e
r
g
y
C
h
a
r
g
e
13
M
i
d
-
Pe
a
k
14
O
f
f
-
pe
a
k
15
N
o
n
-
Su
m
m
e
r
E
n
e
r
g
y
C
h
r
g
e
16
et
a
!
E
n
e
r
g
y
C
h
a
r
g
e
17
Cu
s
t
D
m
e
r
A
d
j
18
To
t
a
l
B
i
l
l
i
n
g
(2)(3)(4)(5)
CurrentCurrentProposedProposed BaseBaseBaseBase RateRevenRateRevenue $B5, 71$1 04,026$500,$606,850
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
3
1
,
2003
Pr
o
p
o
s
e
d
B
a
s
e
Rates
La
r
g
e
P
o
w
e
r
S
e
r
l
/
i
c
e
Sc
h
e
d
u
l
e
1
9
Primary
(1
)
Us
e
1,
2
1
3
.
10
3
,
97
3
30
3
,
74
9
40
7
,
72
2
850,059 543,887 393,9461.12
97
0
,
68
8
95
7
,
68
1
81
9
/
55
0
572,323 471,808 10,044,131
12
6
,
67
0
,
88
8
21
3
,
68
6
,
57
3
15
0
,
42
4
,
74
6
Lo
o
,
78
2
,
20
7
C20839 C20839 C20839639,695 453,014 134,701 1 0,227,410027991024749022606
84
3
58
5
,
69
0
58
0
,
1
8
7
,
62
6
42
3
,
77
3
,
31
6
020839 02083917,579.482 12.090,530 29,670,012021723020311
91
4
,
55
5
,
52
3
39,897,422 (32,965)$53,356,560236,450 700. 199 4. 936,649 397,408 430,956 9, 163,538 12,991,902 545.645(;,288,529 3,400,502 12,234,676 1 B,325,212 11, 784, 191 30,109,403 42,344,079 (82,965)$60,796,515 EXHIBIT NO, 43 CASE NO. IPC-O3-M. BRIlL IPCo PAGE 9 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31,2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
La
r
g
e
P
o
w
e
r
S
e
r
v
i
c
e
Sc
h
e
d
u
l
e
1
9
Tr
a
n
s
m
i
s
s
i
o
n
(1
)
(2)(3)(4)(5)
Cu
r
r
e
l
t
CurrentProposedProposed
Li
n
e
BaseBaseBaseBase
De
s
c
r
i
ti
o
n
Us
e
RateRevenueRaleRevEZnue
Se
N
i
c
e
C
h
a
r
g
e
30
,
$85,$ 2,597$500,$15,150
as
i
c
C
h
a
r
Su
m
m
e
r
21
,
1
5
4
8,20012,058
N
o
n
-
$u
mm
e
r
81
,
68
3
31, 85646,559
To
t
a
l
B
a
~
j
c
C
h
a
r
g
e
10
2
,
83
7
40, 1 58,617
De
m
a
n
d
C
h
a
r
g
e
Su
m
m
e
r
20
,
92
'
7
53,78270,943
On
-
Pe
a
k
S
u
m
r
r
e
r
20
,
64
7
291
No
n
-
Su
m
m
e
r
75
,
31
3
193,5E,237,236
To
t
a
l
D
e
T
l
a
n
d
C
h
o
r
g
e
247,326317,A70
Ch
a
r
On
-
pe
a
k
85
7
.
63
2
02037558, 22402736878,208
Mi
d
-
pe
a
k
42
4
,
99
7
0.020375
11 0,53402419813L274
Of
f
-
pe
a
k
22
8
,
89
5
02037586, 16402210393,L71
Su
m
m
e
r
E
n
e
r
g
y
C
n
a
r
g
e
12
,
51
L
5
2
4
254,922302,953
Mi
d
-
pe
a
k
23
,
81
7
,
18
2
020375485,275021239505,853
Of
f
-
pe
a
K
19
,
01
9
,
47
7
020375387,522019859377.708
No
n
-
Su
n
m
e
r
E
n
e
r
g
y
C
h
a
r
g
e
42
,
83
6
,
65
9
872,797883,561
To
t
a
l
E
n
e
r
g
y
C
h
a
r
g
e
55
,
34
8
,
1, 127,1,186,514
Cu
s
t
o
m
e
r
A
d
j
.
282282
To
t
a
l
Bi
l
l
i
n
g
$1,425,040$1,585,033 EXHIBIT NO, CASE NO, I PC-03-M, BRill, iPCo PAGE 10 OF22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Ag
r
i
-
:
:
u
l
t
u
r
a
l
l
r
r
i
g
a
t
i
o
r
S
e
r
v
i
c
e
Sc
h
e
d
u
l
e
2
4
S
e
c
o
n
d
a
r
y
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
r
t
Q
t
i
o
n
Us
e
Ra
t
e
evenueRateRevenue
Bi
l
l
s
-
In
S
e
a
s
o
n
43
,
90
7
.
$1
0
.
$442, $25.$1,097,675
Bi
U
s
-
ut
S
e
a
s
o
n
12
0
,
29
5
.
300,7LQ300,740
Mi
n
i
m
u
m
C
h
a
r
g
e
s
4,
1
2
6
.
10,31710,317
De
m
a
n
d
Ch
a
r
Q
5
2
To
t
a
l
l
n
-
Se
a
s
c
n
To
t
a
l
O
u
t
-
Se
a
s
o
n
at
a
l
k
W
04
0
,
02
4
51
4
,
90
4
55
4
,
92
8
10,883,286 10,883,28616,41 6, 16,416,130
En
e
r
g
y
C
t
)
q
~
g
!
2
at
a
l
I
n
-
Se
a
s
o
n
To
t
a
l
O
u
t
-
Se
c
s
o
n
To
t
e
!
k
W
h
22
6
,
23
2
,
53
6
31
2
,
46
2
,
42
2
53
8
,
69
4
,
95
8
02
8
4
1
(
:
"
03
6
1
7
2
34,844,624 11,302,391 46,147,01503263404573140,016,873 14,289,219 54,306,092
Cu
s
t
o
m
e
r
A
d
j
.
(392,596)(392,596)
To
t
a
l
B
i
l
l
i
n
g
$57,390,905$71,738J358 EXHIBIT NO. 43 CASE NO. I PC-O3- 1 3 M. BRILZ, IPCa PAGE 11 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
12
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31 , 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Ag
r
i
c
u
l
t
u
r
a
l
I
r
r
i
g
a
t
i
o
n
SeNice
Sc
h
e
d
u
l
e
2
4
Tr
a
n
s
m
i
s
s
i
o
n
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBese
es
c
dJ
2
ti
o
n
Ra
t
e
RevenueRevenue
Bi
l
l
s
-
In
S
e
a
s
o
n
$1
0
,
$500.
Bi
l
l
s
-
Ou
t
S
e
a
s
o
n
T
o
t
a
l
ln
-
Se
a
s
o
n
at
a
l
O
u
t
~
Se
a
s
o
n
To
t
a
l
k
W
T
o
t
a
l
ln
-
Se
a
s
o
n
To
t
a
l
O
u
t
-
Se
a
s
o
n
at
a
l
kW
h
02
7
0
2
1
03
4
3
9
6
031035 043490
Cu
s
t
o
m
e
r
A
d
j
et
a
l
Bi
l
l
i
n
g
EXHIBIT NO. CASE NO. IPC-03-M. BRILZ, IPCo PAGE 12 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
o
s
e
Rates
TO
U
Ag
r
i
c
u
l
t
u
r
a
l
l
r
r
i
g
c
t
i
o
n
S
e
r
v
i
c
e
Sc
h
e
d
u
l
e
2
5
S
e
c
o
n
d
a
r
y
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
ti
o
n
Us
e
Ra
t
e
RevenueRateRevenue
In
S
e
a
s
o
n
Ch
a
r
g
e
s
81
7
.
$1
0
.
$8,233$25.$20,440
Ou
t
S
e
a
s
o
n
C
h
a
r
g
e
s
1,
4
3
6
.
592592
rv
1
e
t
e
r
Ch
a
r
g
e
81
7
,
453453
~1
i
n
i
m
u
m
C
h
a
r
g
e
.
71
.
178178
De
m
a
n
d
C
h
a
r
e
T
o
t
a
l
ln
-
Se
a
s
o
n
16
4
,
12
1
587,553886,253
at
a
l
O
u
t
-
Se
a
s
o
n
85
,
00
4
To
t
a
l
D
e
m
a
n
d
Cr
:
o
r
g
E
24
9
,
1
2
5
587,553886,253
En
e
r
Ch
a
r
e
On
-
pe
a
k
17
,
71
4
,
1
7
2
04
9
7
2
8
880,890057110011,656
(\
1
i
d
-
pe
a
k
10
,
1
7
3
,
36
.
02
8
4
1
6
289,086032634331,997
Of
f
-
pe
a
k
36
,
66
9
,
73
5
01
4
2
0
8
521,0040 1 63 1 7598,340
Ou
t
-
s
e
a
s
o
n
17
,
67
8
,
7C
5
03
6
1
7
2
639,474045731808.465
at
a
l
En
e
r
g
y
Ch
a
r
g
e
82
,
23
5
,
97
3
330,454750,458
Cu
s
t
o
m
e
~
A
d
j
(31,793)(31,793)
To
t
a
l
B
i
l
l
i
n
g
$2,900,670$3,631,581 EXHIBIT \JO. CASE NO. fPC-O3-M. BRill, !PCo PAGE 13 OF 22
Li
n
e
No
.
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
December 31,2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Un
m
e
t
e
r
e
d
G
e
n
e
r
a
l
S
e
N
i
c
e
Sc
h
e
d
u
l
e
4
C
(1
)
(2
)
Cu
r
r
e
n
t
Ba
s
e
Ra
t
e
(3)Current Base Revenu~(4)Proposed Base Rate
De
s
c
r
l
P
ti
o
Us
e
Nu
m
b
e
r
o
f
Bi
l
l
s
Mi
n
i
m
u
m
C
h
a
r
g
e
s
14
,
68
7
.
56
6
.
$850
et
a
l
kW
h
16
,
05
L
1
,
94
2
0
.
05
6
8
0
911 ,92105953
Cu
s
t
o
m
e
r
A
d
j
,
(5,082)
at
a
l
Bi
l
l
i
n
g
$907,689(5)Proposed Base Revenue $2,266 955/751 (5,082)$952,935 EXHIBIT NO. CASE NO. :PC-O3-M. BRill, IPCa PAGE 14 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
f
h
s
e
n
d
i
n
g
December 312003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
St
r
e
e
t
l
i
g
h
t
i
n
g
-
Co
m
p
a
n
y
O
w
n
e
d
Sc
h
e
d
u
l
e
4
1
No
n
-
Me
t
e
r
e
d
Service
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Un
e
An
'
l
u
a
l
Ba
s
e
BaseBaseBase
De
s
c
r
i
D
ti
c
n
Ra
t
e
RevenueRateenue
So
d
i
m
V
o.
Q
Q
(
la
c
-
Wa
t
t
16
8
,
34
6
1 ~O72,3641, 144,753
20
G
-
Wa
t
t
23
,
90
7
177,868197,233
25
C
-
Wa
t
t
1
,
09
8
2451 O~ 113
40
(
:
-
Wa
t
t
1
~
OO
8
OlD
10,68512.1 2,529
et
a
l
S
o
d
i
u
m
V
a
p
o
r
19
4
,
35
9
270, 1621,364,628
Ad
&
l
l
i
i
m
e
n
t
f
o
r
Ci
t
y
o
f
K
e
t
c
r
~
m
C
o
n
t
r
a
c
t
7a
-
Wa
t
t
23
8
1 ,6836.791 ~616
00
-
Wa
t
t
63
6
859325
To
t
a
l
C
i
t
y
o
f
K
e
t
c
h
u
m
87
4
542941
Cu
s
t
o
m
e
r
A
d
j
(33, 115)(33, 115)
No
n
-
Me
t
e
r
e
d
C
o
m
p
a
n
y
-
Ow
n
e
d
243,589337,454
No
n
-
Me
t
e
r
e
d
C
u
s
t
o
m
e
r
-
Ow
n
e
d
565,680562,034
Me
~
er
e
d
C
o
m
p
a
n
y
-
Ow
n
e
d
Me
~
er
e
d
C
u
s
t
o
m
e
r
.
.
Ow
n
e
d
To
t
a
l
S
t
r
e
e
t
L
i
g
h
t
i
n
g
R
e
v
e
n
u
e
809,269899,488
To
t
a
l
Bi
l
l
s
42
0
et
a
l
kW
h
17
,
87
8
,
74
2
EXHIBIT NO. 43 CASE NO, fPC~O3- 13 M. BRill, IPCo PAGE 15 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
St
r
e
e
t
L
i
g
h
t
i
n
g
-
Co
m
p
a
n
y
O
w
n
e
d
Sc
h
e
d
u
l
e
4
1
Me
t
e
r
e
d
Se
r
v
i
c
e
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Un
a
An
n
u
a
l
Ba
s
e
BaseBaseBase
De
s
c
t
l
Q
j
i
o
Q
Ra
t
e
RevenueRateRevenue
Lq
r
r
p
C
h
o
I
D
.
2
So
d
i
u
m
V
a
p
o
r
la
-
Wa
t
t
la
O
-
W
a
t
t
25
0
-
W
a
t
t
40
o
-
W
a
t
t
To
t
a
l
L
a
m
p
C
h
a
r
g
e
s
Me
t
e
ar
g
s
z
Ch
o
r
gs
z
Pe
r
k
W
h
00
0
0
0
04661
To
t
a
l
C
o
m
p
a
n
y
-
Ow
n
e
d
M
e
t
e
r
e
d
S
e
r
v
i
c
e
EXHIBIT NO. 43 CASE NO. IPC.O3-M. BRill, IPCa PAGE 16 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
Mo
n
t
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
31 J 2003
Pr
o
p
o
s
e
d
B
a
s
e
Rates
St
r
e
e
t
L
i
g
h
t
i
n
g
-
Cu
s
t
o
m
e
r
O
w
n
e
d
Sc
h
e
d
u
l
e
4
1
No
n
-
Me
t
e
r
e
d
Service
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
An
n
u
a
l
Ba
s
e
BaseBaseBase
Ra
t
e
RevenueRateRevenue
In
c
a
nd
e
s
c
e
n
t
5J
O
L
u
m
e
n
$2
.
$34$4,$58
ot
a
l
l
n
c
a
n
d
e
s
c
e
n
t
er
~
u
V
o
17
5
-
Wa
t
t
14
7
767679
40
0
-
Wa
t
t
1
.
46
4
12.04912,078
00
0
-
Wa
t
t
19
1
14
.
67818,553
To
t
a
l
M
e
r
c
u
r
y
V
a
p
o
r
1
.
80
2
15.49416,310
So
d
i
u
m
V
Qi
l
l
la
-
Wa
t
t
202206
00
-
Wa
t
t
75
.
70
1
261, 168251, 327
20
o
-
W
a
t
t
88
9
27,97329,092
25
0
-
Wa
t
t
33
.
1
1
3
tJi188.413190,069
40
0
-
W
af
t
9,
1
9
9
72,39674,972
To
t
a
l
S
o
d
i
u
m
V
a
p
o
r
12
3
,
96
9
550, 1525451666
To
t
a
l
C
u
s
t
o
m
e
r
-
Ow
n
e
d
N
o
n
-
~l
1
e
t
e
r
e
d
S
e
r
v
i
c
e
$565,680$562,034 EXHIBIT NO. 43 CASE NO. IPC~O3-M. BRILZ, 'PCa PAGE 17 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
f
h
s
e
n
d
i
n
g
D
e
c
e
m
b
e
r
31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
St
r
e
e
t
L
i
g
h
t
i
n
g
-
Cu
s
t
o
m
e
r
O
w
n
e
d
Sc
h
e
d
u
l
e
4
1
Me
t
e
r
e
d
Se
r
v
i
c
e
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
li
n
e
An
n
u
a
l
Ba
s
e
BaseBaseBase
De
s
c
r
i
:
)
t
i
o
n
Lq
m
p
s
Ra
t
e
RevenueRateRevenue
In
c
a
n
d
e
s
c
e
n
t
2l
j
J
O
L
u
m
e
n
$0
.
$1.77
ot
a
l
l
n
c
a
n
d
e
s
c
e
n
t
Me
r
c
u
r
y
V
a
p
o
r
17
5
-
Wa
t
t
4C
O
-
Wa
t
t
1.86
1
~
00
0
-
Wa
t
t
To
t
a
l
M
e
r
c
u
r
i
Va
p
o
r
So
d
i
u
m
V
a
p
o
r
70
~
Wa
t
t
1
G
C
-
Wa
t
t
1.73
20
0
-
Wa
t
t
1.77
25
0
-
Wa
t
t
1.73
40
0
-
Wa
t
t
1.76
To
t
a
l
L
a
m
p
C
h
a
r
g
e
s
Me
t
e
r
C
h
a
r
G
e
""
'
Pe
r
k
W
h
a
,
00
0
0
0
04661
at
a
l
C
u
s
t
o
m
e
r
-
Ow
n
e
d
M
e
t
e
r
e
d
S
e
N
i
c
e
EXHIBIT NO, CASE NO. I PC~E-o3- 13 M, BRIlL IPCo PAGE 18 OF 22
Li
n
e
De
s
c
d.
Q
1
j
0
1
1
No
.
o
f
Bi
l
l
i
n
g
s
Tr
a
f
f
i
c
L
a
m
p
s
Cu
s
t
o
m
e
r
A
d
j
.
To
t
a
l
Bi
l
l
i
n
g
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Tr
a
f
f
i
c
C
o
n
t
r
o
l
L
i
g
h
t
i
n
g
Sc
h
e
d
u
l
e
4
2
(1
)
(2
)
Cu
r
r
e
n
t
Ba
s
e
Ra
t
e
(3)Current Base Revenue
Us
e
69
6
.
38
4
/
21
8
$0
.
03
1
0
5
$291,380 (71235)$2841 145(4)Proposed Base Rate $0,03495(5)Proposed Base Revenue $327,978 (7.235)$320743 EXHIBIT NO. CASE NO. IPC-O3-M. BRILZ1 IPCo PAGE 190F 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31 J 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
Mi
c
r
o
n
Sc
h
e
d
u
l
e
2
6
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentPro posedPro pose d
Li
n
e
Ba
s
e
BaseBaseBase
De
s
c
r
ti
0
Us
e
Ra
t
e
RevenueRateRevenue
Bi
l
l
e
d
k
W
92
1
,
07
1
.
0
$6
.
$5, 756J 694 $7.511, 972
Ex
c
e
s
s
De
m
a
n
d
O.
20
4
0
O. 2040
Bi
l
l
e
d
k
W
h
63
6
J
96
7
,
67
0
01
2
7
8
3
142,358014465213,737
Co
n
ra
c
t
02
0
,
00
0
570,800774,800 68,436
CP
R
'
1
:
et
a
:
S
c
h
e
d
u
l
e
Bi
l
l
i
n
g
$15,538,288$17,500,509
0
&
M
F
a
c
i
f
i
t
i
e
s
C
h
a
r
g
e
s
665,816
et
a
'
B
i
U
i
n
g
$16,204,10417,500J509
*
C
a
n
s
e
N
o
t
i
o
n
Pr
o
g
r
:
1
m
Re
c
o
v
e
r
y
EXHIBIT NO. CASE NO. I PC-O3- 13 M. BRill, IPCo PAGE 200F 22
Li
n
e
De
s
c
r
i
p
t
!
o
n
De
m
a
n
d
(k
W
)
En
e
r
g
y
(
k
W
h
)
CP
R
*
To
t
a
l
Bi
l
l
i
n
g
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
Sta
t
e
of
Id
a
h
o
No
r
m
a
l
i
z
e
d
1
2
.
.
Mo
n
t
h
s
e
n
d
i
n
g
December 31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
Rates
J
R
S
i
m
p
l
o
t
Company
Sc
h
e
d
u
l
e
2
9
(1
)
(2
)
Cu
r
r
e
n
t
Ba
s
e
Ra
t
e
(3)Current Base Revenue
Us
e
29
0
,
91
6
$6
.
$1,943,319
18
6
,
68
4
,
66
5
01
4
0
8
0
628,520 60,732 $4,632,571
*
C
o
n
s
8
N
o
t
i
o
n
Pr
o
g
r
a
m
R
e
c
o
v
e
r
y
(4)Pre pose d Base Rate $6.014711(5)Prooosed Base Revenue $2,030,594 746,318 $4,776,912 EXHIBIT NO. 43 CASE NO, I PC-O3- 13 M. BRill, IPCo PAGE 21 OF 22
Id
a
h
o
P
o
w
e
r
C
o
m
p
a
n
y
Su
m
m
a
r
y
o
f
R
e
v
e
n
u
e
Impact
St
a
t
e
o
f
I
d
a
h
o
No
r
m
a
l
i
z
e
d
1
2
-
M
o
n
t
h
s
en
d
i
n
g
D
e
c
e
m
b
e
r
31, 2003
Pr
o
p
o
s
e
d
B
a
s
e
R
a
t
e
s
De
p
a
r
t
m
e
n
t
o
f
Energy
Sc
h
e
d
u
l
e
3
0
(1
)
(2
)
(3)(4)(5)
Cu
r
r
e
n
t
CurrentProposedProposed
Li
n
e
Ba
s
e
BaseBaseBase
No
.
De
s
c
r
i
tio
Us
e
Ra
t
e
RevenueRateRevenue
De
m
a
n
d
36
4
,
31
8
$5
.
$1,858,022$5.$2,138,547
To
t
a
l
K
W
H
20
3
,
08
4
,
14
6
01
3
4
0
4
2r 722, 1400154533. 138,259
CP
R
~
42.252
at
a
l
Bi
l
l
i
n
g
$4,622.414$5,276,806
*
C
o
n
s
e
N
o
t
i
o
n
P
r
o
g
r
a
m
R
e
c
o
v
e
r
y
EXHIBIT NO. CASE NO. IPC-O3-M. BRill, IPCo PAGE 220F