20031021Gribble Exhibit 14.pdf

BEFORE THE
IDAHO PUBLIC UTILITIES COMMISSION
CASE NO. IPC-E-03-13
IDAHO POWER COMPANY
EXHIBIT NO. 14
D. GRIBBLE
Embedded Cost of Long-Term Debt
Q) > :.;:::; (J) U O :ig O w
O'<!'NOlCO(V)CDLC)CD '<!'COCDO'<!'LC)OOLC) LC)ONCOCDCO (")CO cxico��co�co�Lci
000000000 cicxici�ciciciLcici OOlCDONLC)Of'-LC) O'<!'t-OlOlt-OOlCO �MLci'Lci'r--:-�coNM
'*' LC) a, N co
0 0 t- LC)'<!' CDOLC)Ol(V) '<!'OOlOCO co C""i C"\i � C""i
t-COLC)t- cicxiciC""i� NT""" 0 ........_ T""" r-r-..-co � -
co ci (") LC) r--:-
N C"\i co
0 ci t­ N "" LC) b'7
("') ..-- M 0 0 """ w o (.) a.
0. a. • (.0 - W LL z . _JO I- 0 co - z Ill a:iwa:w I Cl) (9 (9 ><<C .<( W(.)Oa.
(!) "S "O (!) .!: o (/)
(/) £
E .g
...I i=: ii <( 0 I-­ co w 0
...I i=: 0 I-
0 co 0 � 0 a, b'7
0 CD '<!' c5 0 a, b'7
0 co '<!'
(J) � z <( w 0::: cii 3: 0 a.. � -� a..
(J) :::) 0 -� >
0 CD '<!' c5 t-
� co a, co
0 CD '<!' c5 t-
(J) "O c 0 co
Q) :::) c Q) > Q) 0::: e c 0 0 c 0 � 0 a..
19 0 I-
CO O O O O 00000 (") 0 0 0 0 cricicicici Ol O O O O
T""" T""" T""" T"""
(") LC) N C""i Lci C"\i C"\i ci OCDNt-'<I' '<!' ..- N (")- N-
CO(V)OlLC)CO C"\icocri�ci co LC) a, (") ..­ t- Ol CD N '<I' C")C")C")�r--:­ CD N N '<!'
00000 ci ci ci ci ci
t- t- 0 0 0 C"\i cxi cxi ci cri '<!' t- t- LC) '<!' '<!' N
00000 o o o CD o NO(") CO a5���cri CD N N '<!'
(") 0 0 0 0 ....:oocici t- '<I'
00000 0 0 O CD O NO(") CO a5���cri CD N N '<!'
?ft ?ft. ?ft. ?ft. -;ft. 00000 LC)f'-NCOLC) OOlOlOlCD co C"\i C"\i C""i C""i
� LC) co (") cri 0 t-
0 0 0 c5 (") t-
0 0 0 c5 (") t-
-� u,
ro 0 I-
(J) "O c 0 co
Q) Cl ro .g>
0 �
a, co 0 -e- ""
000000000 ci ci ci ci ci ci ci ci ci
0 0 0 0 0 0 0 LC) '<!' ciciciciciC"\i��co O LC)'<!' t- (") -e- O_LC) (")
000000000 000000000 000000000 c5 c5 c5 c5 c5 c5 c5 c5 c5 LC)CDCOCONOOt-t-
CDNNCDt-COCOO cri....:�cocxi....:�coci (V)Ol..-ONCOCDOLC) CO'<!'(V)CD CON t- coi--:-cnt0cni--:-aicnt0 '<!'LC)t-t-:;:cricriCDCD
�����C"'!C"'!qlc.! NCON(V)..-..-..-NCO N'<!'CO..-N'<!''<!'COCO '<!' ..- Ol ..- '<!' '<!' CD N-N- (")- (")-
Lc.!qqqqqql.c.!q t-00001.C)Of'-LC) (V)CDOCOLC)NLC)(V)N (V)(V)LC)'<!'t-CDt-'<!'LC)
000000000 000000000 000000000 c5 c5 c5 c5 c5 c5 c5 c5 c5 LC)CDCOCONOOt-t-
0 0 0 0 0 CO CD LC) CO 00000'<!'1.C)CD'<!' NOOOOOl'<!''<!'Ol cricicicicicxicricricri Ol O O O O Ol Ol Ol Ol
T""" T""" T""" T"""
-;ft. ?ft. ?ft. ?ft ?ft ?ft ?ft ?ft ?ft 000000000 0(V)OC00LC)0LC)0 OCON(V)CDt-ONLC) cxiLci��co�co�Lci
..-N(V)'<!'LC)CDt-COOl
Q) o 6:
Q) ro 0:::
c :::) 0 o (J) i:5
(J) "O "O Q) Q) > � "iii O u .... Q) a.. 0:::
Q) Q) (J):::) c (J) Q) (J) c.­ x '+­ w O
.... c .$! .Q -� -� IDE -o E c O ::> 0
O Q) � � row o-
Cl lea c c :::i ro 0 ..... E .l!l <( :::) _Q :i � a..:::)
(J) !!2