20031021Brilz Exhibit 45.pdf

BEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-IDAHO POWER COMPANY
EXHIBIT NO. 45
M. BRILZ
Derivation of Schedule 1 9 Charges
IDAHO POWER COMPANYSTATE OF IDAHODERIVATION OF SCHEDULE 19 CHARGES$~j!$Qna.LFJ~t CharqesDescri pti on BaseRate19P BaseRate19$BaseRate19T 19P Seasonal Differen1ials198 19TService Char 500 500 500Basic CharDemand Charoe SummerNon~Summer 21.19.40/0 20.60/0~nerQV CharQe Summer Energy Charge 024686 030297 024136Non~Summer Enerov Charae 021232 026058 020759 16.30/0 16.30/0 16.30/0-------------------,--_..__..,.,..",-".w-"..,,-_........_----------~--~--Seasonal Time of U~e Char~Descri pJi on ProposedBaseRates19P ProposedBaseRates195 ProposedBaseRates1ST 19P 195 19TSeryice ,9harQe 500 500 500 Demand Seasonal Differentials
Summer to Non-Summer
Basic Char $0.$0.70/0
Summer plus Peak to Non-Summer
Demand CharQe 21.50/0 21.1 %22.00/0
Summer $3.$3.Time of Use Eneray Differentials
Un~t-'eaK :summer 0.45 $0.45 $0.Summer Mjd-P€;:ak (0 On-Peak
Non~Summer $3.$3.130/0 130/0 130/0
Summer Off~Peak to Mid-Peak
Summer Energy Charae 90/0
On-Peak 027991 034354 027368 Summer Off-Peak to On Peak
240/0 24~%240/0
Mid-Peak 024749 030375 024198 Non-Summer Off~Peak to Mid-Peak
7"10 7 "';0 7"'
Off~Peak 022606 027745 022103 nerH'l Seasonal ifferentials L.l
Summer to Non-Summer Mid~Peak
N~n~$umm~r Fn~rgv Ch~rnp.140/0 140/0 140
Mid~Peak 021723 026661 021239 Summer 10 Non-Summer Off-Peak
110/0 110 11 %
Off~Peak 020311 024928 019859
(")
The average summer kWh price is 180/0 greater than the average non-summer kWh price when computed using the normalized energy
for each season and the seasonal , TOU rates.
EXHIBIT NO. 45
CASE NO. IPC~03-
M. BRILZ, IPCo
PAGE 1 OF