20031021Brilz Exhibit 46.pdf

BEFORE THEIDAHO PUBLIC UTiliTIES COMMISSIONCASE NO. IPC-O3-IDAHO POWER COMPANY
EXHIBIT NO. 46
M. BRILZ
Derivation of Schedule 24 Charges
Cu
r
r
e
n
t

B
a
s
e

R
a
t
e
s

t
o

P
r
o
p
o
s
e
d

B
o
s
e

R
a
t
e
s
Ir
r
i
g
a
t
i
o
n

S
e
r
v
i
c
e

-

S
c
h
e
d
J
l
e

2
4

&

25 Combined
(1
)
(2
)
(3
)
(4
)
(5
)
(6
)
(7)(8)(9)(10)(11)(12)
Cu
r
r
e
n
t
Un
i
t

C
o
s
t
Current %TargetAdjustedRa-e 24/25
Un
e
Ba
s
e
Cu
r
r
e
n
t
Mo
d
e
l
Pe
r
c
e
n
t
+ 15%Targetwith1argetProposedProposed
es
c
r
i
ti
o
n
Re
v
e
n
u
e
Ta
r
g
e
t
s
Di
f
f
e
r
e
n
c
e
DifferenceRev G'AdjustmentsRates
(Cc
l
4

+
15% Co! 6)
Bi
I
I
s
-
t
n

Se
a
s
o
n
$4
5
0
,
37
7
Bi
l
l
s
-
Ou
t

S
e
a
s
o
n
30
4
,
33

i
Me
t
e
r

C
h
a
r
g
e
s
45
3
Mi
n
i
m
u
m

C
h
a
r
g
e
s
10
,
49
4
1.
3
%
505,219505,219t435,395
De
m
a
n
d

Ch
a
r
g
s
z
.
To
t
a
l

I
n
-
Se
a
s
o
n

11
,
47
0
,
83
9
19
.
45
.
26
,
23,17,320, 10017,320,10023.17,302,38323.
To
t
a
I
O
u
t
-
Se
:
J
s
o
n
8.
9
%
O06
To
t
a
l

k
W
11
,
47
0
,
83
9
19
.
54
.
35
,
24,18,326.21617,320, 10023.1 7,302,38323.
E.
.
n
e
r
g
v

Ch
e
l
a
e
To
t
a
l
l
n
"
Se
a
s
o
n
36
,
53
5
,
54
7
60
.
27
.
33
.
55,41,916,53941.890,01455.41, 953,22055 . 7'Yc
ot
a
~

O
u
t
-
Se
a
s
o
n
11
,
94
1
86
5
19
.
12
.
18.14,067,41515,073,53020.15,097,68420,
et
a
!

k
W
h
48
,
47
7
,
41
2
80
.
39
.
40
.
74.55,983,95456,963,54575.57,050,90475.TYo
Cu
s
t
o
m
e
r

A
d
j
,
42
4
38
9
914424389389
To
t
a
l

B
I
l
l
i
n
g
$6
0
,
29
1
,
51
7
00
.

D
%
1
0
0
,
100,0% $75,364,475$75,364,475100.$75,364,2931 00,EXHIBIT NO. 46 CASE NO. IPC-O3-M. BRILZ, IPCO PAGE 1 OF