Loading...
HomeMy WebLinkAbout20040220Holm Exhibits.pdfStaff Exhibit 101 COMMISSION STAFF PROPOSED CALCULATION OF REVENUE REQUIREMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Schedule Contents Table of Contents Total Idaho Revenue Requirement Development of Rate Base Components Development of Net Income Components Electric Plant in Service Details Electric Plant in Service Details Accumulated Provision for Depreciation Accumulated Provision for Depreciation Additions and Deletions to Rate Base Additions and Deletions to Rate Base Operating Revenues Detail Operation & Maintenance Expenses Operation & Maintenance Expenses Operation & Maintenance Expenses Operation & Maintenance Expenses Operation & Maintenance Expenses Operation & Maintenance Expenses Depreciation & Amortization Expense Depreciation & Amortization Expense Exhibit No. 101 Case No. IPC-03- A. Holm, Staff 2120/04 Page 1 RE V E N U E R E Q U I R E M E N T S U M M A R Y FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 TO T A L ID A H O SY S T E M JU R I S D I C T I O N RA T E O F R E T U R N U N D E R P R E S E N T R A T E S TO T A L C O M B I N E D R A T E B A S E 60 0 61 9 12 6 1, 4 8 1 82 4 , 4 9 2 SA L E S R E V E N U E S 57 6 03 9 17 8 54 3 33 2 60 5 OT H E R O P E R A T I N G R E V E N U E S 58 2 21 4 97 5 99 0 TO T A L O P E R A T I N G R E V E N U E S 61 8 62 1 39 2 57 9 30 8 59 5 OP E R A T I N G E X P E N S E S OP E R A T I O N & M A I N T E N A N C E E X P E N S E S 37 0 56 3 22 0 34 6 81 9 65 6 DE P R E C I A T I O N E X P E N S E 99 5 21 7 03 6 65 3 AM O R T I Z A T I O N O F L I M I T E D T E R M P L A N T 81 8 33 8 08 9 , 4 0 3 TA X E S O T H E R T H A N I N C O M E 21 , 4 0 9 72 4 19 , 4 8 2 79 3 PR O V I S I O N F O R D E F E R R E D I N C O M E T A X E S 10 9 04 3 03 0 14 9 IN V E S T M E N T T A X C R E D I T A D J U S T M E N T (3 0 8 16 6 ) (3 0 0 34 6 ) FE D E R A L I N C O M E T A X E S 36 8 28 9 77 1 18 6 ST A T E I N C O M E T A X E S 3, 4 7 5 57 4 38 3 52 1 TO T A L O P E R A T I N G E X P E N S E S 51 7 43 1 23 9 48 3 31 3 01 5 OP E R A T I N G I N C O M E 10 1 19 0 15 3 99 5 58 0 AD D : I E R C O O P E R A T I N G I N C O M E 57 8 25 4 13 1 02 0 CO N S O L I D A T E D O P E R A T I N G I N C O M E 10 8 76 8 , 4 0 7 10 3 12 6 60 0 RA T E O F R E T U R N U N D E R P R E S E N T R A T E S 80 % 96 % DE V E L O P M E N T O F R E V E N U E R E Q U I R E M E N T S RA T E O F R E T U R N R E Q U I R E D (f Y 1 0 % R O E 65 % RE T U R N A T C L A I M E D R A T E O F R E T U R N 11 3 35 9 57 4 ~~ ~ Q ~ EA R N I N G S D E F I C I E N C Y 23 2 97 3 :: r ' r F J :: r ' S2 ( l ) : : q (l ) . . . . . . oP - O z cr ' NE T - TO - GR O S S T A X M U L T I P L I E R 1 . 4 4 6 +: . ~ -- :: ; . . (D F RE V E N U E D E F I C I E N C Y 79 6 88 0 ~~ ~ ~ n - - ~ ' FI R M J U R I S D I C T I O N A L R E V E N U E S 48 3 96 1 36 9 tI j - - PE R C E N T I N C R E A S E R E Q U I R E D 06 % ... . . . . SA L E S A N D W H E E L I N G R E V E N U E S R E Q U I R E D 49 8 75 8 24 9 DE V E L O P M E N T O F R A T E B A S E C O M P O N E N T S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N . &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 5 D E V E L O P M E N T O F R A T E B A S E C O M P O N E N T S EL E C T R I C P L A N T I N S E R V I C E IN T A N G I B L E P L A N T 68 , 56 4 95 6 13 , 89 7 68 , 57 8 85 4 PR O D U C T I O N P L A N T 1, 4 4 2 32 5 54 0 62 1 90 7 57 7 31 4 01 8 18 2 43 9 , 35 1 95 2 TR A N S M I S S I O N P L A N T 49 3 , 44 5 , 32 8 13 , 15 7 , 4 8 2 38 8 69 0 39 2 , 11 4 49 4 59 9 38 6 DI S T R I B U T I O N P L A N T 92 5 , 57 2 67 3 18 6 67 3 92 5 75 9 34 5 GE N E R A L P L A N T 20 6 53 8 36 4 08 8 63 4 19 0 44 9 73 1 TO T A L E L E C T R I C P L A N T I N S E R V I C E 13 6 , 44 6 , 86 2 19 , 77 9 38 9 38 8 , 69 0 57 7 , 31 4 29 8 35 9 11 8 , 73 9 , 26 8 LE S S : A C C U M P R O V I S I O N F O R D E P R E C I A T I O N 20 1 64 7 08 6 70 9 , 30 1 21 1 82 2 10 6 20 4 , 7 1 0 94 6 31 2 , 86 7 86 5 AM O R T O F O T H E R U T I L I T Y P L A N T 30 , 4 3 1 65 6 13 1 30 , 43 9 78 7 NE T E L E C T R I C P L A N T I N S E R V I C E 90 4 36 8 , 12 0 18 , 07 0 , 08 8 17 6 , 86 8 10 7 78 2 02 4 54 , 4 0 1 , 4 3 6 77 5 , 4 3 1 61 6 LE S S : C U S T O M E R A D V F O R C O N S T R U C T I O N 96 6 87 1 15 7 05 8 , 02 8 LE S S : A C C U M D E F E R R E D I N C O M E T A X E S 23 0 , 38 3 24 3 35 2 40 5 23 0 03 0 , 83 8 AD D : P L T H L D F O R F U T U R E + A C Q U I S A D J 19 5 03 6 19 5 , 03 6 AD D : W O R K I N G C A P I T A L 48 , 7 0 9 01 7 61 5 , 4 5 2 51 8 , 7 3 5 57 4 , 83 0 AD D : C O N S E R V A T I O N + O T H E R D F R D P R O G . 65 6 , 36 5 65 6 , 36 5 AD D : S U B S I D I A R Y R A T E B A S E 32 2 86 8 07 6 , 92 3 72 8 24 0 , 21 7 TO T A L C O M B I N E D R A T E B A S E 1, 7 5 2 51 1 22 0 07 0 , 08 8 09 9 , 94 5 11 0 39 7 , 4 7 6 66 4 65 1 60 0 61 9 12 6 ~~ ~ Q ~ :: r ' r F J :: r ' S2 ( l ) : : q (l ) . . . . . P- 0 f- 7 c r ' +: . ~ -- L. , : : ; . ' (D F N ~ ~ ~ n. . . . . . . ~ ' tI j . . . . . . . DE V E L O P M E N T O F N E T I N C O M E C O M P O N E N T S FO R I D A H O P O W E R TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 5 D E V E L O P M E N T O F N E T I N C O M E C O M P O N E N T S OP E R A T I N G R E V E N U E S : SA L E S R E V E N U E S 55 1 88 0 29 7 56 2 , 7 6 5 93 0 30 0 66 5 81 6 57 6 , 03 9 17 8 OT H E R O P E R A T I N G R E V E N U E S 66 4 , 4 2 4 87 1 34 6 , 17 1 24 1 , 47 4 4, 4 0 3 , 01 6 58 2 21 4 TO T A L O P E R A T I N G R E V E N U E S 58 9 , 54 4 , 7 2 1 56 2 , 7 6 5 87 1 27 6 , 4 7 1 90 7 29 0 4, 4 0 3 01 6 61 8 62 1 39 2 OP E R A T I N G E X P E N S E S : OP E R A T I O N & M A I N T E N A N C E E X P E N S E S 41 3 , 4 4 2 61 6 -4 2 12 2 05 5 25 6 36 1 18 , 18 5 , 54 8 -4 7 5 , 55 6 21 , 72 3 , 7 2 3 37 0 56 3 , 19 1 DE P R E C I A T I O N E X P E N S E 15 2 , 4 1 1 3, 4 1 8 , 60 0 6, 4 2 3 64 5 99 9 , 4 4 0 99 5 , 21 7 AM O R T I Z A T I O N O F L I M I T E D T E R M P L A N T 78 3 , 11 5 22 3 81 8 33 8 TA X E S O T H E R T H A N I N C O M E 21 , 4 0 2 , 61 8 12 0 , 65 5 11 2 17 1 22 5 72 1 21 , 4 0 9 72 4 PR O V I S I O N F O R D E F E R R E D I N C O M E T A X E S 10 9 04 3 10 9 , 04 3 IN V E S T M E N T T A X C R E D I T A D J U S T M E N T 30 8 16 6 30 8 16 6 TO T A L O P E R A T I N G E X P E N S E S 53 5 , 58 1 63 7 -4 2 12 2 05 5 6, 7 9 5 , 61 6 72 1 36 4 -4 7 5 , 55 6 91 3 , 66 0 49 7 , 58 7 34 6 AD D : I E R C O O P E R A T I N G I N C O M E 86 2 58 0 29 1 27 0 94 4 57 8 25 4 24 N E T P O W E R S U P P L Y C O S T S : AC C T . 4 4 7 / S U R P L U S S A L E S 60 1 , 7 3 5 56 2 76 5 93 0 30 0 63 , 09 4 80 0 AC C T . 5 0 1 / F U E L - TH E R M A L P L A N T S 25 9 30 8 36 2 10 8 25 2 20 0 95 , 14 9 , 4 0 0 AC C T . 5 4 7 / F U E L - OT H E R 07 8 , 28 2 82 4 04 9 30 0 25 6 53 3 AC C T . 5 5 5 / N O N - FI R M P U R C H A S E S 99 8 , 90 1 35 , 39 1 30 1 1, 7 6 9 , 30 0 37 6 , 90 0 SU B - TO T A L N P S C L E S S : C S P P 10 6 73 4 , 7 5 6 14 0 , 22 3 90 6 50 0 68 8 , 03 3 AC C T . 5 5 5 / C S P P P U R C H A S E S 44 , 4 9 0 , 92 2 45 5 , 4 0 3 24 5 , 62 7 72 5 19 5 , 67 7 TO T A L P O W E R S U P P L Y C O S T S 15 1 22 5 , 67 8 56 , 68 4 82 0 66 0 87 3 72 5 93 , 88 3 71 0 ~~ ~ Q ~ :: r ' r F J :: r ' S2 ( l ) : : q (l ) . . . . . Op - o cr ' +: . ~ -- ::; . ' (D F w ~ ~ ~ n. . . . . . . I 0 tI j . . . . . . . ... . . . . 3 D E S C R I P T I O N EL E C T R I C P L A N T I N S E R V I C E 7 I N T A N G I B L E P L A N T 8 3 0 1 - O R G A N I Z A T I O N 9 3 0 2 - F R A N C H I S E S & C O N S E N T S 10 3 0 3 - M I S C E L L A N E O U S 12 TO T A L I N T A N G I B L E P L A N T 14 P R O D U C T I O N P L A N T 15 3 1 0 - 31 6 / S T E A M P R O D U C T I O N 16 3 3 0 - 33 6 / H Y D R A U L I C P R O D U C T I O N 17 3 4 0 - 34 6 / O T H E R P R O D U C T I O N 19 T O T A L PR O D U C T I O N P L A N T 21 T R A N S M I S S I O N P L A N T 22 3 5 0 / L A N D & L A N D R I G H T S - SY S T E M S E R V I C E 23 DI R E C T A S S I G N M E N T 24 TO T A L A C C O U N T 3 5 0 26 3 5 2 / S T R U C T U R E S & IM P R O V E M E N T S - S Y S T E M 27 DI R E C T A S S I G N M E N T 28 TO T A L A C C O U N T 3 5 2 30 3 5 3 / S T A T I O N EQ U I P M E N T - S Y S T E M S E R V I C E 31 DI R E C T A S S I G N M E N T 32 TO T A L A C C O U N T 3 5 3 34 3 5 4 / T O W E R S & F I X T U R E S - S Y S T E M S E R V I C E 35 DI R E C T A S S I G N M E N T 36 TO T A L A C C O U N T 3 5 4 38 3 5 5 / P O L E S & FI X T U R E S - S Y S T E M S E R V I C E 39 DI R E C T A S S I G N M E N T 40 TO T A L A C C O U N T 3 5 5 42 3 5 6 / O V E R H E A D CO N D U C T O R S & D E V I C E S - S Y ~ 43 DI R E C T A S S I G N M E N T 44 TO T A L A C C O U N T 3 5 6 46 3 5 9 / R O A D S & T R A I L S - SY S T E M S E R V I C E 47 DI R E C T A S S I G N M E N T 48 TO T A L A C C O U N T 3 5 9 50 TO T A L T R A N S M I S S I O N P L A N T Ex h i b i t N o , 1 0 1 Ca s e N o . I P C - 03 - A. H o l m , S t a f f Sc h e d u l e 4 , P a g e 1 o f 2 21 2 0 / 0 4 EL E C T R I C P L A N T I N S E R V I C E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) TO T A L S PE R B O O K (C ) AN N U A L I Z I N G AD J U S T M E N T (D ) KN W N , &M E A S , AD J U S T M E N T (E ) OT H E R AD J U S T M E N T (F ) ST A F F P R O P O S E D AD J U S T M E N T (G ) TO T A L (B ) NO R M A L I Z I N G AD J U S T M E N T 09 7 10 0 53 3 , 60 9 52 7 53 5 , 13 6 61 , 01 7 25 1 36 7 02 9 61 8 68 , 56 4 95 6 89 7 68 , 57 8 , 85 4 76 7 38 1 58 9 62 1 90 7 57 7 31 4 97 2 , 64 8 76 5 , 4 5 3 53 3 62 4 15 9 , 08 5 05 6 54 5 62 3 10 2 54 0 50 , 78 4 86 7 01 1 50 , 79 5 87 8 44 2 32 5 54 0 62 1 90 7 57 7 31 4 01 8 18 2 1, 4 3 9 35 1 95 2 17 , 4 5 5 , 28 8 57 4 17 , 4 5 8 86 2 17 9 , 38 8 17 9 38 8 63 4 67 6 57 4 63 8 25 0 73 5 , 7 1 9 87 0 74 1 58 9 22 3 22 9 22 3 22 9 95 8 , 94 8 87 0 96 4 , 81 8 20 1 , 68 4 41 2 49 6 83 9 13 , 4 4 1 22 0 86 3 , 04 5 20 2 75 9 , 42 6 03 8 67 0 03 8 67 0 20 3 72 3 , 08 2 49 6 , 83 9 13 , 4 4 1 22 0 86 3 04 5 20 4 79 8 09 6 65 , 05 4 57 5 13 , 21 8 06 7 79 3 15 8 65 4 15 8 65 4 21 3 , 22 9 21 8 65 , 22 6 , 4 4 7 70 , 4 9 7 65 8 34 5 , 4 3 4 70 , 15 2 22 4 60 8 , 99 2 60 8 , 99 2 73 , 10 6 65 0 34 5 , 4 3 4 76 1 21 6 10 2 , 80 8 , 4 6 4 10 , 66 0 , 64 3 94 7 , 47 0 15 , 20 6 36 0 10 3 21 0 , 21 7 68 2 01 8 68 2 01 8 10 4 , 4 9 0 , 4 8 2 10 , 66 0 , 64 3 94 7 , 47 0 15 , 20 6 , 36 0 10 4 , 89 2 23 5 30 3 , 24 7 30 3 , 31 2 01 3 01 3 31 8 , 26 0 31 8 32 5 49 3 , 4 4 5 , 32 8 13 , 15 7 , 4 8 2 38 8 69 0 39 2 11 4 49 4 , 59 9 , 38 6 3 D E S C R I P T I O N 52 EL E C T R I C P L A N T I N S E R V I C E 54 D I S T R I B U T I O N P L A N T 55 36 0 1 LA N D & L A N D R I G H T S - S Y S T E M S E R V I C E 56 DI R E C T A S S I G N M E N T 57 NE T D I S T R I B U T I O N P L A N T 58 PL U S : A D J U S T M E N T F O R C I A C 59 NE T D I S T R I B U T I O N P L A N T + C I A C 61 36 1 1 ST R U C T U R E S & I M P R O V E M E N T S - S Y S T E M 62 DI R E C T A S S I G N M E N T 63 NE T D I S T R I B U T I O N P L A N T 64 PL U S : A D J U S T M E N T F O R C I A C 65 NE T D I S T R I B U T I O N P L A N T + C I A C 67 3 6 2 1 ST A T I O N E Q U I P M E N T - S Y S T E M S E R V I C E 68 DI R E C T A S S I G N M E N T 69 NE T D I S T R I B U T I O N P L A N T 70 PL U S : A D J U S T M E N T F O R C I A C 71 NE T D I S T R I B U T I O N P L A N T + C I A C 73 36 4 1 PO L E S , T O W E R S & F I X T U R E S 74 36 5 1 OV E R H E A D C O N D U C T O R S & D E V I C E S 75 36 6 1 UN D E R G R O U N D C O N D U I T 76 36 7 1 UN D E R G R O U N D C O N D U C T O R S & D E V I C E S 77 36 8 1 LI N E T R A N S F O R M E R S 78 36 9 1 SE R V I C E S 79 37 0 1 ME T E R S 80 3 7 1 IN S T A L L A T I O N S O N C U S T O M E R P R E M I S E S 81 37 3 1 ST R E E T L I G H T I N G S Y S T E M S 83 TO T A L D I S T R I B U T I O N P L A N T 85 G E N E R A L P L A N T 86 38 9 1 LA N D & L A N D R I G H T S 87 39 0 1 ST R U C T U R E S & I M P R O V E M E N T S 88 39 1 1 OF F I C E F U R N I T U R E & E Q U I P M E N T 89 3 9 2 TR A N S P O R T A T I O N E Q U I P M E N T 90 3 9 3 / S T O R E S E Q U I P M E N T 91 39 4 1 TO O L S , S H O P & G A R A G E E Q U I P M E N T 92 3 9 5 1 LA B O R A T O R Y E Q U I P M E N T 93 3 9 6 1 PO W E R O P E R A T E D E Q U I P M E N T 94 39 7 1 CO M M U N I C A T I O N S E Q U I P M E N T 95 39 8 1 MI S C E L L A N E O U S E Q U I P M E N T 97 TO T A L G E N E R A L P L A N T 99 T O T A L E L E C T R I C P L A N T I N S E R V I C E Ex h i b i t N o . 1 0 1 Ca s e N o . I P C - 03 - A. H o l m , S t a f f Sc h e d u l e 4 , P a g e 2 o f 2 2/ 2 0 / 0 4 EL E C T R I C P L A N T I N S E R V I C E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) TO T A L S PE R B O O K (B ) NO R M A L I Z I N G AD J U S T M E N T (C ) AN N U A L I Z I N G AD J U S T M E N T (E ) OT H E R AD J U S T M E N T (F ) ST A F F P R O P O S E D AD J U S T M E N T (G ) TO T A L (D ) KN W N , &M E A S . AD J U S T M E N T 3, 4 1 1 73 7 69 2 41 2 , 4 3 0 94 9 94 9 3, 4 1 4 68 6 69 2 41 5 , 37 9 89 , 64 1 64 1 50 4 32 7 69 2 50 5 01 9 15 , 08 3 03 4 11 0 15 , 08 6 14 4 26 2 50 0 26 2 50 0 15 , 34 5 53 4 11 0 15 , 34 8 , 64 4 18 7 , 4 6 5 18 7 , 4 6 5 53 2 99 9 11 0 53 6 10 9 12 2 , 51 0 67 7 65 6 12 2 , 53 5 , 33 2 58 0 , 59 5 58 0 , 59 5 12 4 09 1 27 2 65 6 12 4 11 5 92 7 15 , 58 1 , 85 4 15 , 58 1 85 4 13 9 , 67 3 12 6 65 6 13 9 69 7 78 1 17 6 , 65 0 53 3 37 3 17 6 68 5 90 6 88 1 13 9 18 , 62 3 89 9 76 2 24 7 15 3 73 9 25 3 , 89 2 13 0 , 05 6 , 13 6 26 , 36 1 13 0 08 2 , 4 9 7 25 9 20 8 , 4 0 0 53 8 25 9 , 26 0 93 8 45 , 94 7 20 7 31 3 95 6 , 52 0 39 , 55 2 02 8 01 7 56 0 04 5 24 6 , 44 1 45 5 24 6 89 6 93 2 14 3 79 7 93 2 94 0 92 5 57 2 , 67 3 18 6 67 3 92 5 75 9 , 34 5 59 8 05 3 35 4 , 27 6 24 3 77 7 59 1 , 4 1 9 89 8 24 8 47 , 69 3 , 17 0 54 , 19 7 , 4 8 2 28 6 30 5 91 1 17 7 41 , 96 6 , 99 1 1,7 2 9 , 21 8 23 7 , 77 3 01 8 , 4 7 7 -4 1 96 6 97 6 , 51 1 64 1 86 8 15 0 06 0 3, 4 9 1 80 7 98 3 02 4 37 0 13 9 61 2 88 5 6, 4 0 5 , 42 7 26 3 , 93 1 14 1 , 4 9 6 22 , 02 3 , 4 4 5 90 7 , 4 6 0 21 , 11 5 , 98 5 11 2 , 18 0 -8 7 03 1 02 5 14 9 20 6 , 53 8 36 4 08 8 63 4 19 0 , 4 4 9 , 7 3 1 13 6 , 4 4 6 , 86 2 19 , 77 9 38 9 18 , 38 8 , 69 0 57 7 31 4 29 8 35 9 11 8 , 73 9 26 8 ~~ ~ Q ~ :: J " ' " ' " rF J : : r ' (l ) ~ (l ) : : : . . : -- - P - 0 f- 7 v 0 ~ - - L. , . . . . . ' +: ' (D F Y" C I ) ~ ~ '1 j S" n , . . . . . . . . ~ ~ I 0 (J q tI j . . . . . . . (l) .. . . . . . ... . . . . AC C U M U L A T E D P R O V I S I O N F O R D E P R E C I A T I O N FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L AC C U M U L A T E D P R O V I S I O N F O R D E P R E C I A T l O N 7 P R O D U C T I O N P L A N T 31 0 - 31 6 1 ST E A M P R O D U C T I O N 33 7 24 5 03 8 37 7 , 4 4 1 36 5 91 9 10 6 20 4 71 0 27 0 90 4 44 3 73 2 17 4 33 0 - 33 6 1 HY D R A U L I C P R O D U C T I O N 24 2 18 5 18 0 04 6 72 5 39 4 19 4 54 4 24 3 13 8 16 3 10 34 0 - 34 6 1 OT H E R P R O D U C T I O N 36 4 65 1 86 3 12 6 30 4 70 3 26 1 91 3 TO T A L P R O D U C T I O N P L A N T 58 2 79 4 86 9 43 1 35 0 23 3 , 17 1 10 6 20 4 71 0 46 8 15 0 69 0 13 2 25 0 13 T R A N S M I S S I O N P L A N T 14 3 5 0 1 LA N D & L A N D R I G H T S 04 6 05 2 07 4 89 6 44 7 03 1 67 7 15 35 2 1 ST R U C T U R E S & I M P R O V E M E N T S 08 3 , 4 5 9 84 7 11 7 19 5 72 3 00 2 83 3 16 35 3 1 ST A T I O N E Q U I P M E N T 21 1 57 9 12 5 65 8 31 0 68 8 56 , 4 0 0 08 2 94 8 17 3 5 4 / T O W E R S & F I X T U R E S 82 5 30 8 30 5 16 4 94 7 33 5 04 7 89 5 18 35 5 1 PO L E S & F I X T U R E S 26 7 92 7 17 4 26 9 31 7 93 7 63 1 35 4 19 35 6 1 OV E R H E A D C O N D U C T O R S & D E V I C E S 53 5 89 4 18 1 66 9 33 8 , 4 2 1 75 9 08 7 74 2 20 35 9 1 RO A D S & T R A I L S 23 3 93 4 40 3 69 1 18 8 23 6 21 5 TO T A L T R A N S M I S S I O N P L A N T 19 0 20 4 15 3 43 8 12 8 32 5 59 6 15 2 78 8 19 1 12 0 66 5 23 D I S T R I B U T I O N P L A N T 24 36 0 1 LA N D & L A N D R I G H T S 25 36 1 1 ST R U C T U R E S & I M P R O V E M E N T S 39 5 70 2 08 2 60 6 33 4 32 7 51 2 26 36 2 1 ST A T I O N E Q U I P M E N T 53 3 12 5 76 3 48 8 60 2 33 0 13 4 61 5 27 36 4 1 PO L E S , T O W E R S & F I X T U R E S 99 9 91 7 66 1 60 1 38 0 24 6 54 0 , 4 4 5 28 36 5 1 OV E R H E A D C O N D U C T O R S & D E V I C E S 74 6 30 5 56 6 25 4 55 5 50 1 55 1 81 7 29 36 6 1 UN D E R G R O U N D C O N D U I T 6,4 6 9 08 7 04 4 87 2 19 7 6, 4 2 9 , 4 5 6 30 36 7 1 UN D E R G R O U N D C O N D U C T O R S & D E V I C E S 54 2 69 2 47 , 4 1 0 34 9 14 3 97 7 27 5 , 93 7 31 36 8 1 LI N E T R A N S F O R M E R S 13 3 , 10 7 30 4 14 4 92 9 06 7 30 8 10 6 92 3 13 2 29 1 84 7 32 36 9 1 SE R V I C E S 24 0 , 06 6 57 1 21 0 , 4 0 3 07 8 07 9 31 1 33 3 7 0 / M E T E R S 55 7 28 5 22 8 59 7 07 1 51 0 98 7 34 3 7 1 IN S T A L L A T I O N S O N C U S T O M E R P R E M I S E S 92 2 22 2 00 4 39 5 74 1 91 6 57 2 35 37 3 1 ST R E E T L I G H T I N G S Y S T E M S 35 8 , 33 5 56 8 91 0 89 4 34 3 88 7 TO T A L D I S T R I B U T I O N P L A N T 36 3 87 2 04 1 43 1 82 5 19 3 77 1 29 2 29 3 36 1 , 4 0 2 38 7 CZ J ; p . n t I j ;J O . ~ Og - : : q ~ -- - p . . . 0 cr ' 0 ~ - - Z ... . . ' +: ' -- 8 "" " (l ) ~ . Z ~~ ~ I- d ~ ~ ~ I 0 (J q tI j . . . . . . . (l ) ,: . . . HJ W AC C U M U L A T E D P R O V I S I O N F O R D E P R E C I A T I O N FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 38 AC C U M U L A T E D P R O V I S I O N F O R D E P R E C I A n O N 40 G E N E R A L P L A N T 41 3 8 9 / L A N D & L A N D RI G H T S 85 3 65 3 85 3 65 3 42 3 9 0 / S T R U C T U R E S & IM P R O V E M E N T S 32 8 63 7 95 2 20 3 07 2 70 7 62 6 36 7 43 3 9 1 / O F F I C E FU R N I T U R E & E Q U I P M E N T 51 8 83 3 13 5 53 8 94 2 33 7 62 0 59 7 32 8 44 3 9 2 I T R A N S P O R T A T I O N E Q U I P M E N T 37 1 80 0 10 3 11 9 1, 4 7 7 75 5 15 1 96 5 82 6 45 3 9 3 / S T O R E S EQ U I P M E N T 32 6 39 9 05 6 46 2 26 2 35 8 17 9 46 3 9 4 / T O O L S , S H O P & G A R A G E E Q U I P M E N T 23 8 , 92 7 80 4 11 1 82 8 99 5 35 9 55 4 47 3 9 5 / LA B O R A T O R Y E Q U I P M E N T 52 1 86 6 18 3 31 7 89 1 82 9 86 4 76 9 48 3 9 6 / P O W E R OP E R A T E D E Q U I P M E N T 3, 4 8 5 69 8 95 5 31 4 62 7 80 0 82 5 08 0 49 3 9 7 / CO M M U N I C A T I O N S E Q U I P M E N T 37 0 63 7 52 9 39 4 50 3 51 1 79 6 18 0 50 3 9 8 / MIS C E L L A N E O U S E Q U I P M E N T 61 3 22 7 86 2 35 1 49 3 67 2 93 3 TO T A L G E N E R A L P L A N T 77 6 02 4 40 7 99 8 84 6 82 6 81 8 28 5 21 2 56 3 53 A M O R T I Z A T I O N O F U T I L I T Y P L A N T TO T A L A C C U M P R O V I S I O N D E P R E C I A T I O N 20 1 64 7 08 6 70 9 30 1 21 1 82 2 10 6 20 4 71 0 94 6 31 2 86 7 86 5 57 A M O R T I Z A T I O N O F O T H E R U T I L I T Y P L A N T IN T A N G I B L E P L A N T 41 9 36 0 12 8 30 , 4 2 7 , 4 8 8 HY D R A U L I C P R O D U C T I O N 29 6 29 9 TO T A L A M O R T O F O T H E R U T I L I T Y P L A N T 30 , 4 3 1 65 6 13 1 30 , 4 3 9 78 7 TO T A L A C C U M P R O V I S I O N F O R D E P R & A M O R T I Z A T I O N O F O T H E R U T I L I T Y P L A N T 23 2 07 8 74 2 70 9 30 1 21 1 82 2 10 6 20 4 71 0 10 3 07 7 34 3 30 7 65 2 AD D I T I O N S A N D D E L E T I O N S T O R A T E B A S E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N . &M E A S , OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L AD D I T I O N S DE L E T I O N S TO RA T E B A S E 7 N E T E L E C T R I C P L A N T I N S E R V I C E 90 4 36 8 12 0 18 , 07 0 08 8 17 6 , 86 8 10 7 78 2 02 4 54 , 4 0 1 , 4 3 6 77 5 , 4 3 1 61 6 8 L E S S : 92 5 2 C U S T O M E R A D V A N C E S F O R C O N S T R U C T I O N PO W E R S U P P L Y OT H E R 96 6 , 87 1 91 , 15 7 11 , 05 8 , 02 8 TO T A L C U S T O M E R A D V F O R C O N S T R U C T I O N 96 6 , 87 1 15 7 05 8 02 8 14 A C C U M U L A T E D D E F E R R E D I N C O M E T A X E S 15 19 0 1 AC C U M U L A T E D D E F E R R E D I N C O M E T A X E S 63 3 , 75 8 35 2 , 4 0 5 98 6 , 16 3 16 28 1 1 AC C E L E R A T E D A M O R T I Z A T I O N 17 28 2 1 OT H E R P R O P E R T Y 22 5 , 37 5 77 5 22 5 37 5 , 77 5 18 28 3 1 OT H E R 64 1 22 6 64 1 22 6 TO T A L A C C U M D E F E R R E D I N C O M E T A X E S 23 0 38 3 24 3 35 2 , 4 0 5 23 0 03 0 , 83 8 21 N E T E L E C T R I C P L A N T I N S E R V I C E 66 3 01 8 , 00 6 18 , 07 0 08 8 17 6 , 86 8 10 7 78 2 02 4 14 0 18 8 53 4 , 34 2 , 7 5 0 22 A D D : 23 W O R K I N G C A P I T A L 24 15 1 1 FU E L I N V E N T O R Y 17 1 , 4 4 2 61 5 , 4 5 2 55 5 99 0 25 15 4 1 PL A N T M A T E R I A L S & S U P P L I E S PR O D U C T I O N - G E N E R A L 83 4 , 4 8 6 32 4 96 1 50 9 52 6 TR A N S M I S S I O N - G E N E R A L 56 6 , 4 4 4 80 3 48 1 64 1 DI S T R I B U T I O N - G E N E R A L 77 9 80 3 19 0 98 2 58 8 82 1 OT H E R - U N C L A S S I F I E D 55 6 36 5 11 7 51 3 3, 4 3 8 85 2 TO T A L A C C O U N T 1 5 4 73 7 , 09 8 71 8 25 8 21 , 01 8 , 84 0 31 16 5 1 PR E P A I D I T E M S AD V A L O R E M T A X E S OT H E R P R O D - RE L A T E D P R E P A Y M E N T S IN S U R A N C E PE N S I O N E X P E N S E 17 , 80 0 , 4 7 7 80 0 , 4 7 7 PR E P A I D R E T I R E E B E N E F I T S MI S C E L L A N E O U S P R E P A Y M E N T S TO T A L A C C O U N T 1 6 5 80 0 , 4 7 7 17 , 80 0 , 4 7 7 WO R K I N G C A S H A L L O W A N C E TO T A L W O R K I N G C A P I T A L 70 9 , 01 7 61 5 , 4 5 2 51 8 , 73 5 57 4 83 0 43 N E T E L E C T R I C P L A N T I N S E R V I C E 1, 7 1 1 72 7 02 3 07 0 , 08 8 15 , 17 6 , 86 8 11 0 , 39 7 47 6 65 8 92 3 56 1 , 91 7 58 0 NV J ; p n t I j N ( ) . ~ ;X : :: r ' ~ rF J : : r ' -- - ( l ) "" ' " " ( l ) 5- ' ~ g . 2. . Z :: ; . ' (D F O'\ ~~ ~ '" d ~ n. . . . . . . ~ ~ I 0 (J Q tI j . . . . . . . (l) .. . . . . . W .. . . . . . 0- + , 3 D E S C R I P T I O N 45 AD D I T I O N S DE L E T I O N S TO RA T E B A S E 47 N E T E L E C T R I C P L A N T I N S E R V I C E 48 A D D : 49 10 5 1 PL A N T H E L D F O R F U T U R E U S E 50 HY D R A U L I C P R O D U C T I O N 51 T R A N S LA N D & L A N D R I G H T S 52 T R A N S S T R U C T U R E S & I M P R O V E M E N T S 53 T R A N S ST A T I O N E Q U I P M E N T 54 DI S T L A N D & L A N D R I G H T S 55 DI S T S T R U C T U R E S & I M P R O V E M E N T S 56 G E N LA N D & L A N D R I G H T S 57 G E N S T R U C T U R E S & I M P R O V E M E N T S 58 TO T A L P L A N T H E L D F O R F U T U R E U S E 60 1 1 4 / 1 1 5 - P R A I R I E A C Q U I S I T I O N A D J U S M E 62 D E F E R R E D P R O G R A M S : 63 18 2 1 CO N S E R V A T I O N P R O G R A M S 64 ID A H O D E F E R R E D C O N S E R V A T I O N P R O G R A M : 65 O R E G O N DE F E R R E D C O N S E R V A T I O N P R O G R J 66 TO T A L C O N S E R V A T I O N P R O G R A M S 67 18 2 1 MI S C . O T H E R R E G U L A T O R Y A S S E T S 68 RE O R G A N I Z A T I O N C O S T S 69 AM . F A L L S B O N D R E F I N A N C E 70 ME R I D I A N B U Y O U T 71 PH O T O V O L T A I C S T A R T - 72 IN C R E M E N T A L S E C U R I T Y C O S T S - O R D E R 2 8 9 73 PO S T R E T I R E M E N T B E N E F I T S 74 PO S T E M P L O Y M E N T B E N E F I T S 75 TO T A L O T H E R R E G U L A T O R Y A S S E T S 76 18 6 1 MI S C . O T H E R D E F E R R E D P R O G R A M S 77 TO T A L D E F E R R E D P R O G R A M S 79 D E V E L O P M E N T O F I E R C O R A T E B A S E 80 IN V E S T M E N T I N I E R C O 81 PR E P A I D C O A L R O Y A L T I E S 82 NO T E S P A Y A B L E T O S U B S I D I A R Y 83 TO T A L S U B S I D I A R Y R A T E B A S E 85 TO T A L C O M B I N E D R A T E B A S E ~~ ~ Q ~ :: r ' r F J :: r ' S2 ( l ) :: q ( l ) ... . . ' op - o cr ' +: . ~ -- Z :: ; . ' (D F p' ~ ~ ~ ~ n. . . . . . . ~ ~ I 0 (f q tI j . . . . . . . (l ) 0- + , ... . . . . AD D I T I O N S A N D D E L E T I O N S T O R A T E B A S E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S . OT H E R ST A F F P R O P O S E D PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T 1,7 1 1 72 7 02 3 18 , 07 0 08 8 17 6 86 8 11 0 , 39 7 , 4 7 6 72 , 65 8 , 92 3 19 5 , 03 6 07 6 , 95 5 07 6 95 5 50 8 , 11 2 32 4 00 4 25 , 79 2 72 8 , 76 6 59 0 20 0 40 2 53 6 57 9 , 4 1 0 25 , 65 6 36 5 18 , 7 8 2 , 96 3 07 6 92 3 36 3 06 4 44 9 46 3 58 3 90 9 , 55 8 37 3 , 37 5 32 2 86 8 07 6 92 3 72 8 75 2 51 1 , 22 0 07 0 , 08 8 09 9 , 94 5 11 0 39 7 , 47 6 72 , 66 4 , 65 1 (G ) TO T A L 56 1 91 7 58 0 19 5 , 03 6 07 6 95 5 07 6 , 95 5 50 8 , 11 2 32 4 00 4 25 , 7 9 2 72 8 , 7 6 6 59 0 20 0 40 2 53 6 57 9 , 4 1 0 65 6 36 5 06 9 10 4 2, 4 5 4 04 6 28 2 93 3 24 0 , 21 7 60 0 , 61 9 12 6 3 D E S C R I P T I O N OP E R A T I N G R E V E N U E S 7 F I R M E N E R G Y S A L E S 44 0 - 4 4 8 1 RE T A I L AD J U S T M E N T S T O S A L E S R E V E N U E S I R E F U 10 44 7 1 F I R M S A L E S F O R R E S A L E 11 44 7 1 S Y S T E M O P P O R T U N I T Y S A L E S 12 TO T A L S A L E S O F E L E C T R I C I T Y 14 O T H E R O P E R A T I N G R E V E N U E S 15 41 5 1 M E R C H A N D I S I N G R E V E N U E S 17 45 1 / M I S C E L L A N E O U S S E R V I C E R E V E N U E S 44 TO T A L O T H E R O P E R A T I N G R E V E N U E S 46 T O T A L O P E R A T I N G R E V E N U E S 45 4 1 R E N T S F R O M E L E C T R I C P R O P E R T Y SU B S T A T I O N E Q U I P M E N T ST A T I O N A N D L I N E R E N T A L S CO G E N E R A T I O N & S M A L L P O W E R P R O D . RE A L E S T A T E R E N T S DA R K F I B E R P R O J E C T PO L E A T T A C H M E N T S FA C I L I T I E S C H A R G E S OV E R N I G H T P A R K R E N T S MI S C E L L A N E O U S TO T A L A C C O U N T 4 5 4 45 6 1 O T H E R E L E C T R I C R E V E N U E S TR A N S M I S S I O N F O R O T H E R S - F I R M D A TR A N S M I S S I O N F O R O T H E R S - F I R M TR A N S M I S S I O N F O R O T H E R S - N O N F I R M PH O T O V O L T A I C S T A T I O N S E R V I C E AN T E L O P E CO N S E R V A T I O N R E C O V E R Y - O R E G O N SI E R R A P A C I F I C U S A G E C H A R G E ST A N D Y S E R V I C E TR A N S M I S S I O N F O R I E S MI S C E L L A N E O U S TO T A L A C C O U N T 4 5 6 N( / ) ~ n t : r 1 N ( ' ) , ~ X Og " : : q r 6 g : -- P - 0 cr " 0 ~ - - Z ... . . ' +:' (D F -. . ) ~~ ~ n. . . . . . . ~ 1 tI j . . . . . . . ... . . . . OP E R A T I N G R E V E N U E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) TO T A L S PE R B O O K (B ) NO R M A L I Z I N G AD J U S T M E N T (C ) AN N U A L I Z I N G AD J U S T M E N T (D ) KN W N , &M E A S . AD J U S T M E N T (F ) ST A F F P R O P O S E D AD J U S T M E N T (G ) TO T A L (E ) OT H E R AD J U S T M E N T 50 8 51 5 85 2 66 5 , 81 6 50 9 , 18 1 66 8 76 2 , 7 1 0 76 2 71 0 39 , 60 1 , 7 3 5 14 , 56 2 , 7 6 5 93 0 , 30 0 63 , 09 4 , 80 0 55 1 88 0 , 29 7 56 2 , 76 5 93 0 30 0 66 5 , 81 6 57 6 03 9 , 17 8 27 4 , 60 9 45 0 , 7 8 0 72 5 , 38 9 17 8 , 50 3 90 7 29 0 23 0 , 4 3 1 31 6 , 22 4 20 0 77 0 57 , 30 2 25 8 07 2 66 8 , 14 0 66 8 14 0 46 4 38 0 84 8 46 7 22 8 37 5 , 32 7 -4 6 , 4 0 0 32 8 , 92 7 47 6 60 6 13 , 7 6 0 46 2 84 6 80 3 , 58 2 34 6 , 17 1 04 4 15 0 79 7 35 3 53 8 87 1 -6 6 5 81 6 26 , 39 9 64 1 , 25 0 29 4 , 4 2 1 11 3 , 4 2 6 18 0 99 5 68 , 54 2 69 7 70 , 23 9 17 , 7 0 5 30 6 72 , 87 1 34 6 17 1 -6 6 5 81 6 29 7 22 8 , 4 9 3 13 4 , 06 8 21 3 , 4 1 3 34 7 48 1 91 6 21 9 84 2 , 4 6 0 75 8 , 67 9 9, 7 2 6 , 4 5 1 73 5 , 98 0 12 , 4 6 2 , 4 3 1 26 , 01 6 26 , 01 6 73 , 82 4 73 , 82 4 11 , 4 1 1 15 5 56 6 05 3 04 4 09 7 13 6 , 21 1 83 0 14 5 04 1 50 1 82 9 01 1 43 6 81 8 25 4 54 1 28 7 50 6 00 6 80 6 , 10 1 31 2 , 10 7 66 4 , 4 2 4 72 , 87 1 34 6 17 1 24 1 , 4 7 4 4, 4 0 3 , 01 6 58 2 21 4 58 9 54 4 72 1 56 2 76 5 87 1 27 6 , 4 7 1 90 7 29 0 4, 4 0 3 , 01 6 61 8 , 62 1 , 39 2 OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N . &M E A S , OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L OP E R A T I O N MA I N T E N A N C E E X P E N S E S 7 S T E A M P O W E R G E N E R A T I O N 8 O P E R A T I O N 50 0 1 SU P E R V I S I O N & E N G I N E E R I N G 18 7 41 7 38 2 13 , 07 2 60 7 92 6 59 7 94 5 50 1 1 FU E L 25 9 , 30 8 36 2 10 8 25 2 20 0 95 , 14 9 , 4 0 0 50 2 1 ST E A M E X P E N S E S LA B O R OT H E R 99 0 , 76 5 62 8 24 0 36 2 , 52 5 TO T A L A C C O U N T 5 0 2 99 0 , 76 5 62 8 , 24 0 36 2 52 5 50 5 1 EL E C T R I C E X P E N S E S LA B O R 38 2 60 7 47 4 52 3 93 9 OT H E R 24 8 89 5 60 0 16 6 , 29 5 TO T A L A C C O U N T 5 0 5 26 7 27 7 60 7 1, 4 7 4 12 4 18 5 , 23 4 50 6 1 MI S C E L L A N E O U S E X P E N S E S 95 8 06 5 71 7 29 3 67 5 35 8 50 7 1 RE N T S 60 7 15 7 63 7 56 9 52 0 ST E A M O P E R A T I O N E X P E N S E S 10 8 26 9 , 98 9 36 2 10 8 98 8 26 6 , 7 4 6 64 0 63 3 10 5 , 53 9 98 2 23 M A I N T E N A N C E 51 0 1 SU P E R V I S I O N & E N G I N E E R I N G 80 0 60 3 23 7 96 2 03 8 56 5 51 1 ST R U C T U R E S 29 5 75 9 02 4 32 4 78 3 51 2 1 BO I L E R P L A N T LA B O R OT H E R 12 , 7 0 0 84 5 83 , 17 0 61 7 67 5 TO T A L A C C O U N T 5 1 2 70 0 84 5 83 , 17 0 12 , 61 7 67 5 51 3 1 EL E C T R I C P L A N T LA B O R OT H E R 69 5 , 73 1 76 8 , 86 6 5,4 6 4 , 59 7 TO T A L A C C O U N T 5 1 3 69 5 , 73 1 76 8 , 86 6 5,4 6 4 59 7 51 4 1 MI S C E L L A N E O U S S T E A M P L A N T 99 0 54 3 60 6 94 0 38 3 60 3 ST E A M M A I N T E N A N C E E X P E N S E S 26 , 48 3 , 4 8 1 65 4 25 7 82 9 , 2 2 4 TO T A L S T E A M G E N E R A T I O N E X P E N S E S 13 4 75 3 , 4 7 0 36 2 10 8 98 8 26 6 74 6 29 4 89 0 13 1 36 9 , 20 6 ~C I ) ~ n t I j N ( ' ) , ~ ~ S2 g " : : q ~ g : Op - o cr ' +: . ~ Er :: ; . ' (D ? ~~ ~ "' d ~ n. . . . . . . ~ ~ I 0 (f Q tI j . . . . . . . (l) .. . . . . . .. . . . . . 0- + , 0' \ OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S , OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 38 OP E R A T I O N MA I N T E N A N C E E X P E N S E S 40 H Y D R A U L I C P O W E R G E N E R A T I O N 41 O P E R A T I O N 53 5 1 SU P E R V I S I O N & E N G I N E E R I N G 26 7 39 0 34 4 22 9 16 4 84 4 03 6 3,7 4 6 , 86 2 53 6 1 WA T E R F O R P O W E R 95 0 , 38 3 09 5 30 7 38 3 56 3 58 6 69 8 27 5 53 7 1 HY D R A U L I C E X P E N S E S 47 9 , 4 7 4 53 , 85 3 13 0 81 0 27 8 , 4 6 6 38 5 67 1 53 8 1 EL E C T R I C E X P E N S E S LA B O R 76 9 91 8 25 , 4 1 0 72 0 -4 4 61 2 81 2 , 4 3 6 OT H E R 28 8 , 27 8 10 0 39 3 38 8 67 1 TO T A L A C C O U N T 5 3 8 05 8 , 19 6 41 0 72 0 78 1 20 1 10 7 53 9 MI S C E L L A N E O U S E X P E N S E S 75 9 , 80 1 19 7 35 1 25 , 98 2 86 1 36 6 54 0 1 RE N T S 39 1 , 97 2 21 , 4 6 1 37 0 , 51 1 HY D R A U L I C O P E R A T I O N E X P E N S E S 16 , 90 7 21 6 21 4 89 9 81 9 , 4 2 8 67 7 75 0 16 , 26 3 , 79 3 53 M A I N T E N A N C E 54 1 1 SU P E R V I S I O N & E N G I N E E R I N G 17 6 80 1 20 8 80 4 21 8 95 2 06 4 86 1 54 2 ST R U C T U R E S 07 1 , 4 6 1 24 7 56 , 4 6 7 26 1 19 3 , 4 3 6 54 3 1 RE S E R V O I R S , D A M S & W A T E R W A Y S 88 6 30 6 15 , 96 4 38 , 77 6 12 7 12 7 81 3 , 91 9 54 4 1 EL E C T R I C P L A N T LA B O R 72 8 , 4 4 3 04 4 13 8 56 0 10 0 15 2 82 3 89 5 OT H E R 85 4 , 59 0 18 8 , 15 9 04 2 74 9 TO T A L A C C O U N T 5 4 4 58 3 , 03 3 04 4 13 8 , 56 0 00 7 86 6 64 4 54 5 1 MI S C E L L A N E O U S H Y D R A U L I C P L A N T 29 8 , 96 7 66 9 12 0 64 7 22 8 91 0 24 0 37 3 HY D R A U L I C M A I N T E N A N C E E X P E N S E S 01 6 56 8 17 7 13 1 43 0 25 4 -4 4 4 72 0 17 9 23 4 TO T A L H Y D R A U L I C G E N E R A T I O N E X P E N S E S 92 3 78 4 39 2 03 0 24 9 , 68 2 12 2 , 4 6 9 44 3 02 7 ~~ ~ Q ~ ~ m :: r ' S2 ( l ) : : q (l ) . . . . . Op - o cr ' +: . ~ -- Z ::; . ' ~ z ~~ ~ '" d ~ n. . . . . . . ~ ~ I 0 (J q tI j . . . . . . . (l ) .. . . . . . , , . . . . . . 0\ W OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 20 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S , OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 65 OP E R A T I O N MA I N T E N A N C E E X P E N S E S 67 O T H E R P O W E R G E N E R A T I O N 68 O P E R A T I O N 54 6 1 SU P E R V I S I O N & E N G I N E E R I N G 38 2 , 74 1 29 9 58 8 78 , 98 0 49 3 , 60 8 54 7 1 FU E L 07 8 , 28 2 82 4 04 9 30 0 25 6 , 53 3 54 8 1 GE N E R A T I N G E X P E N S E S LA B O R 13 0 , 18 9 29 7 10 , 4 3 7 54 4 13 7 , 37 8 OT H E R 61 7 17 , 85 0 47 , 7 6 7 TO T A L A C C O U N T 5 4 8 19 5 80 6 29 7 10 , 4 3 7 39 4 18 5 14 5 54 9 1 MI S C E L L A N E O U S E X P E N S E S 35 3 61 7 22 1 82 5 01 1 29 3 65 3 55 0 1 RE N T S 10 3 24 0 86 3 OT H E R P O W E R O P E R E X P E N S E S 02 5 , 54 9 82 4 04 9 16 , 81 7 43 , 14 9 26 , 66 5 23 4 80 2 79 M A I N T E N A N C E 55 1 1 SU P E R V I S I O N & E N G I N E E R I N G 75 2 76 4 55 2 1 ST R U C T U R E S 19 1 05 4 22 0 25 2 -4 8 , 89 8 15 6 62 8 55 3 1 GE N E R A T I N G & E L E C T R I C P L A N T LA B O R 11 5 08 3 06 0 65 7 60 1 OT H E R 14 6 29 4 16 4 95 5 66 1 TO T A L A C C O U N T 5 5 3 20 9 , 4 0 9 08 3 06 0 16 8 , 61 2 93 9 55 4 1 MI S C E L L A N E O U S E X P E N S E S 39 8 , 70 5 72 3 13 , 90 2 13 7 , 7 3 5 28 0 , 59 5 OT H E R P O W E R M A I N T E X P E N S E S 79 9 92 0 02 7 29 , 21 3 35 6 01 0 48 5 , 15 0 TO T A L O T H E R P O W E R G E N E R A T I O N E X P 82 5 , 4 6 9 82 4 04 9 84 4 36 3 38 2 , 67 5 71 9 95 2 90 O T H E R P O W E R S U P P L Y E X P E N S E 55 5 . 11 PU R C H A S E D P O W E R 45 , 99 8 90 1 35 , 39 1 30 1 1, 7 6 9 30 0 37 6 , 90 0 55 5 . 21 CO G E N E R A T I O N & S M A L L P O W E R P R O D CA P A C I T Y R E L A T E D 81 5 12 4 81 5 12 4 EN E R G Y R E L A T E D 67 5 , 7 9 8 45 5 , 4 0 3 24 5 62 7 72 5 43 , 38 0 55 3 TO T A L 5 5 5 . 2/ C S P P 44 , 4 9 0 , 92 2 45 5 , 4 0 3 24 5 62 7 72 5 46 , 19 5 67 7 55 5 / T O T 48 9 , 82 3 93 5 89 8 01 4 92 7 72 5 57 2 57 7 55 6 1 LO A D C O N T R O L & D I S P A T C H I N G E X P E N ~ 21 , 33 4 33 4 55 7 1 OT H E R E X P E N S E S 13 1 , 18 8 31 8 07 1 74 0 , 92 4 1, 4 9 7 , 65 3 TO T A L O T H E R P O W E R S U P P L Y E X P E N S E S 64 2 34 5 93 5 , 89 8 31 8 09 0 , 99 8 73 7 19 9 09 1 , 56 4 10 0 10 1 TO T A L P R O D U C T I O N E X P E N S E S 25 8 , 14 5 06 8 -4 2 12 2 05 5 45 8 18 0 67 9 , 78 9 53 7 23 4 22 0 62 3 , 74 9 NC / ) ~ n t I j N ( ' ) , ~ X p- ' . . . . , . ; rF J : : r ' S2 ( l ) ~ (l ) . . . . . ' P- o cr ' ~ - - ... . . ' +: ' -- S "" ' " (l ) ~ ' Z ~~ ~ t- c : 1 ~ n. . . . . . . ~ ~ I 0 (J Q tI j . . . . . . . (l ) W 8 0- + , ... . . . . 0\ W OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N , &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 10 2 10 3 OP E R A T I O N MA I N T E N A N C E E X P E N S E S 10 4 10 5 T R A N S M I S S I O N E X P E N S E S 10 6 O P E R A T I O N 10 7 56 0 SU P E R V I S I O N & E N G I N E E R I N G 87 8 32 6 45 , 30 3 11 0 04 1 39 5 54 6 63 8 , 12 3 10 8 56 1 1 LO A D D I S P A T C H I N G 71 4 37 0 16 2 18 9 , 85 6 28 3 90 1 , 10 5 10 9 56 2 1 ST A T I O N E X P E N S E S 76 2 10 4 59 0 96 , 16 4 27 1 36 1 62 6 , 4 9 7 11 0 56 3 1 OV E R H E A D L I N E E X P E N S E S 65 4 64 4 60 6 33 , 04 9 -4 6 95 9 65 4 33 9 11 1 56 5 1 TR A N S M I S S I O N O F E L E C T R I C I T Y B Y O T H 98 7 , 57 6 78 7 81 6 5,7 7 5 , 39 2 11 2 56 6 1 MIS C E L L A N E O U S E X P E N S E S 47 6 , 94 7 3,7 4 3 09 2 28 8 13 8 20 1 64 4 11 3 56 7 1 RE N T S 59 2 29 8 28 5 , 27 7 30 7 02 1 11 4 TO T A L T R A N S M I S S I O N O P E R A T I O N 06 6 , 26 5 18 0 , 40 3 43 8 , 20 2 1, 4 1 9 , 25 1 10 4 12 1 11 5 11 6 M A I N T E N A N C E 11 7 56 8 1 SU P E R V I S I O N & E N G I N E E R I N G 77 4 54 2 95 1 33 , 88 6 53 , 86 2 76 8 , 51 7 11 8 56 9 1 ST R U C T U R E S 55 2 83 5 29 4 11 9 57 0 1 ST A T I O N E Q U I P M E N T 90 1 97 4 38 2 13 2 09 4 65 3 , 4 3 1 74 1 88 0 12 0 57 1 1 OV E R H E A D L I N E S 51 4 15 0 83 4 50 , 60 6 16 6 , 23 9 2,4 1 9 35 1 12 1 57 3 1 MI S C E L L A N E O U S P L A N T 76 4 19 , 4 5 7 80 , 25 9 12 2 TO T A L T R A N S M I S S I O N M A I N T E N A N C E 24 9 87 8 18 0 21 6 , 62 0 45 4 , 62 2 01 0 30 1 12 3 12 4 TO T A L T R A N S M I S S I O N E X P E N S E S 31 6 14 3 26 9 58 3 65 4 , 82 2 87 3 , 87 4 11 4 42 2 NC Z J ; J : ; . n t I j N ( ' ) . ~ ~ Og - : : q ~ -- P - 0 cr ' 0 ~ - - Z ... . . ' +: ' -- 8 '- + - (l ) ~ . Z ~~ ~ '" d ~ n. . . . . . . ~ ~ I 0 (J q tI j . . . . . . . (l ) +: . 8 H) .. . . . . . 0\ W 3 D E S C R I P T I O N 12 5 12 6 OP E R A T I O N MA I N T E N A N C E E X P E N S E S 12 7 12 8 D I S T R I B U T I O N E X P E N S E S 12 9 O P E R A T I O N 13 0 58 0 SU P E R V I S I O N & E N G I N E E R I N G 13 1 58 1 1 LO A D D I S P A T C H I N G 13 2 58 2 1 ST A T I O N E X P E N S E S 13 3 58 3 1 OV E R H E A D L I N E E X P E N S E S 13 4 58 4 1 UN D E R G R O U N D L I N E E X P E N S E S 13 5 58 5 1 ST R E E T L I G H T I N G & S I G N A L S Y S T E M S 13 6 58 6 1 ME T E R E X P E N S E S 13 7 58 7 1 CU S T O M E R I N S T A L L A T I O N S E X P E N S E 13 8 58 8 1 MI S C E L L A N E O U S E X P E N S E S 13 9 58 9 1 RE N T S 14 0 TO T A L D I S T R I B U T I O N O P E R A T I O N 14 1 14 2 M A I N T E N A N C E 14 3 59 0 SU P E R V I S I O N & E N G I N E E R I N G 14 4 59 1 1 ST R U C T U R E S 14 5 59 2 1 ST A T I O N E Q U I P M E N T 14 6 59 3 1 OV E R H E A D L I N E S 14 7 59 4 1 UN D E R G R O U N D L I N E S 14 8 59 5 1 LI N E T R A N S F O R M E R S 14 9 59 6 1 ST R E E T L I G H T I N G & S I G N A L S Y S T E M S 15 0 59 7 ME T E R S 15 1 59 8 1 MI S C E L L A N E O U S P L A N T 15 2 TO T A L D I S T R I B U T I O N M A I N T E N A N C E 15 3 T O T A L DI S T R I B U T I O N E X P E N S E S 15 4 15 5 C U S T O M E R A C C O U N T I N G E X P E N S E S 15 6 90 1 1 SU P E R V I S I O N 15 7 90 2 1 ME T E R R E A D I N G 15 8 90 3 1 CU S T O M E R R E C O R D S & C O L L E C T I O N S 15 9 90 4 1 UN C O L L E C T I B L E A C C O U N T S 16 0 90 5 1 MI S C E X P E N S E S 16 1 T O T A L C U S T O M E R AC C O U N T I N G E X P E N S E S 16 2 16 3 C U S T O M E R S E R V I C E S & I N F O R M A T I O N E X P E N S E S 16 4 90 7 1 SU P E R V I S I O N 16 5 90 8 1 CU S T O M E R A S S I S T A N C E 16 6 90 9 1 IN F O R M A T I O N & I N S T R U C T I O N A L 16 7 91 0 MI S C E L L A N E O U S E X P E N S E S 16 8 T O T A L CU S T S E R V & I N F O R M A T N E X P E N S E S 16 9 17 0 91 2 1 DE M O & S E L L I N G E X P E N S E S Ex h i b i t N o . 1 0 1 Ca s e N o , I P C - 03 - A. H o l m , S t a f f Sc h e d u l e 8 , P a g e 5 o f 6 21 2 0 / 0 4 OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 20 0 3 (A ) TO T A L S PE R B O O K (B ) NO R M A L I Z I N G AD J U S T M E N T (D ) KN W N . &M E A S , AD J U S T M E N T (E ) OT H E R AD J U S T M E N T (F ) ST A F F P R O P O S E D AD J U S T M E N T (G ) TO T A L (C ) AN N U A L I Z I N G AD J U S T M E N T 52 3 70 3 59 1 19 0 89 9 36 4 52 2 3, 4 2 8 , 67 0 35 6 23 5 29 8 16 1 , 03 8 24 2 10 7 34 1 46 5 27 3 80 3 25 , 15 3 09 7 -4 5 6 86 7 90 3 18 6 60 7 , 4 2 8 96 , 95 0 23 5 , 4 9 3 37 6 77 2 56 3 10 0 65 2 99 5 35 6 30 4 20 7 51 8 93 7 17 4 15 6 32 4 21 4 37 7 35 , 11 3 12 8 80 1 63 2 29 0 15 3 , 53 4 37 2 93 7 63 3 , 7 9 5 52 4 96 6 50 6 12 8 12 , 61 0 63 0 -4 1 , 52 4 50 7 84 5 4, 7 3 5 , 76 6 91 , 70 6 22 2 75 6 48 0 , 31 3 53 0 , 54 2 13 9 , 66 5 10 5 65 9 00 6 25 , 58 4 33 7 54 9 , 4 1 3 33 4 53 2 56 8 52 7 25 , 89 9 75 5 89 6 63 3 96 8 22 , 31 6 38 , 18 1 65 3 04 6 16 5 13 8 , 85 4 16 6 50 4 01 5 56 8 01 7 85 4 10 5 32 9 25 5 84 5 11 7 83 5 26 1 19 3 31 5 01 3 25 , 4 9 7 93 3 38 9 1, 4 7 5 83 2 1,4 1 1 18 0 26 , 75 7 64 , 99 4 11 4 , 20 2 61 7 , 13 2 36 2 44 4 6, 4 0 3 15 , 55 3 76 3 39 1 16 2 53 4 79 7 19 3 10 2 , 4 8 8 20 7 02 0 1, 4 7 2 , 4 5 9 21 6 16 1 22 1 82 5 76 5 24 4 97 3 56 5 39 1 26 8 19 9 65 1 45 9 31 , 4 7 6 51 6 52 6 45 , 14 9 , 72 8 81 7 61 2 98 5 99 1 53 7 05 1 46 , 4 1 6 , 28 1 39 1 71 6 32 5 50 7 13 , 18 5 41 7 36 3 70 9 , 29 4 10 8 , 4 7 7 26 3 , 4 9 3 21 0 30 1 87 0 96 2 27 4 75 1 16 0 30 0 38 9 37 1 50 2 64 6 32 1 77 7 56 6 31 1 30 6 , 58 9 25 9 72 2 81 9 14 9 32 8 15 1 21 6 94 3 , 89 1 28 0 12 2 68 0 , 4 2 0 88 3 , 39 3 02 1 04 0 37 7 , 83 2 11 , 16 3 11 5 10 , 4 0 2 42 6 51 2 7,7 7 5 63 6 25 8 23 9 , 39 9 90 2 , 72 8 16 4 56 5 17 5 15 7 58 7 01 7 82 5 21 , 4 3 5 16 7 65 6 , 44 4 74 0 , 66 0 72 , 24 6 28 7 95 0 85 3 17 8 24 7 67 8 3 D E S C R I P T I O N 17 1 17 2 OP E R A T I O N MA I N T E N A N C E E X P E N S E S 17 3 17 4 A D M I N I S T R A T I V E & G E N E R A L E X P E N S E S 17 5 92 0 AD M I N I S T R A T I V E & G E N E R A L S A L A R I E S 17 6 92 1 1 OF F I C E S U P P L I E S 17 7 92 2 1 AD M I N & G E N E R A L E X P E N S E S T R A N S F E I 17 8 92 3 1 OU T S I D E S E R V I C E S 17 9 92 4 1 PR O P E R T Y I N S U R A N C E 18 0 PR O D U C T I O N - S T E A M 18 1 AL L R I S K & M I S C E L L A N E O U S 18 2 TO T A L A C C O U N T 9 2 4 18 3 92 5 1 IN J U R I E S & D A M A G E S 18 4 92 6 1 EM P L O Y E E P E N S I O N S & B E N E F I T S 18 5 92 7 FR A N C H I S E R E Q U I R E M E N T S 18 6 92 8 1 RE G U L A T O R Y C O M M I S S I O N E X P E N S E S 18 7 FE R C A D M I N A S S E S S & S E C U R I T I E S 18 8 CA P A C I T Y R E L A T E D 18 9 EN E R G Y R E L A T E D 19 0 FE R C R A T E C A S E 19 1 FE R C O R D E R 4 7 2 19 2 FE R C O T H E R 19 3 FE R C O R E G O N H Y D R O 19 4 SE C E X P E N S E S 19 5 ID A H O P U C - RA T E C A S E 19 6 - OT H E R 19 7 OR E G O N P U C - RA T E C A S E 19 8 - OT H E R 19 9 NE V A D A P U C - RA T E C A S E 20 0 - OT H E R 20 1 TO T A L A C C O U N T 9 2 8 20 2 92 9 1 DU P L I C A T E C H A R G E S 20 3 93 0 . 11 GE N E R A L A D V E R T I S I N G 20 4 93 0 . 21 MI S C E L L A N E O U S E X P E N S E S 20 5 93 1 1 RE N T S 20 6 TO T A L A D M & G E N O P E R A T I O N 20 7 P L U S : 20 8 93 5 1 GE N E R A L P L A N T M A I N T E N A N C E 20 9 41 6 1 ME R C H A N D I S I N G E X P E N S E 21 0 TO T A L O P E R & M A l N T E X P E N S E S ~~ ~ Q ~ :: r ' r F J :: r ' S2 ( l ) :: q ( l ) .. . . . . op - o cr ' +: . ~ -- Z .. . . . ' (D F ~~ ~ "" d ~ n. . . . . . . ~ ~ I 0 (f q tI j . . . . . . . (l ) 0\ 8 H) ... . . . . 0\ W OP E R A T I O N A N D M A I N T E N A N C E E X P E N S E S FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 (A ) TO T A L S PE R B O O K (B ) NO R M A L I Z I N G AD J U S T M E N T (C ) AN N U A L I Z I N G AD J U S T M E N T (E ) OT H E R AD J U S T M E N T (F ) ST A F F P R O P O S E D AD J U S T M E N T (G ) TO T A L (D ) KN W N , &M E A S , AD J U S T M E N T 83 3 , 73 2 88 9 , 66 5 16 1 , 00 8 27 7 , 25 7 60 7 14 8 16 , 27 1 74 2 52 , 11 2 12 6 58 2 96 9 25 3 13 , 4 8 1 18 3 26 , 25 2 93 4 93 3 80 2 18 6 , 7 3 6 58 0 , 74 3 57 0 03 3 01 0 , 71 0 45 4 35 4 31 1 3,4 8 7 1,4 6 1 15 2 2, 4 5 8 32 5 52 3 19 9 97 2 2,4 7 7 , 01 9 91 2 67 9 83 4 19 9 12 , 4 5 9 93 8 , 17 1 27 1 , 34 2 38 8 83 1 37 4 33 4 30 1 , 71 7 73 2 78 9 75 7 , 4 0 2 17 0 16 3 25 1 , 61 7 20 , 67 5 , 94 8 80 7 19 9 00 6 33 0 95 8 43 1 34 0 , 38 9 37 9 45 5 53 5 38 0 99 0 24 0 00 0 97 1 24 0 , 97 1 64 3 30 9 60 3 64 5 , 91 2 16 4 37 5 66 5 16 5 04 0 53 3 62 0 37 2 95 3 37 0 69 5 -4 , 4 1 6 -4 , 4 3 4 58 9 62 0 69 7 16 , 76 5 89 0 87 2 95 3 15 , 74 2 91 1 56 7 45 2 10 8 -4 5 2 12 5 25 5 , 01 8 38 4 35 7 81 2 58 4 , 4 4 6 23 , 13 0 22 7 23 , 35 7 63 , 99 8 64 1 33 5 , 4 4 7 84 0 29 7 -4 7 5 , 55 6 13 , 91 7 24 4 78 1 58 5 01 8 , 11 2 23 , 16 9 27 9 13 0 , 50 3 22 8 , 06 4 13 0 37 3 13 0 , 37 3 41 3 44 2 61 6 -4 2 12 2 05 5 25 6 36 1 18 , 18 5 , 54 8 -4 7 5 55 6 21 , 72 3 , 72 3 37 0 , 56 3 , 19 1 DE P R E C I A T I O N A N D A M O R T I Z A T I O N E X P E N S E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N . &M E A S . OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L DE P R E C I A T I O N AM O R T I Z A T I O N E X P E N S E 7 D E P R E C I A T I O N E X P E N S E 83 1 0 - 31 6 1 ST E A M P R O D U C T I O N 23 , 51 8 21 5 75 4 88 1 73 1 83 9 96 0 , 68 9 58 0 56 8 33 0 - 33 6 1 HY D R A U L I C P R O D U C T I O N 12 6 , 52 2 66 , 09 1 1, 4 5 0 , 78 8 10 2 34 0 54 1 06 2 10 34 0 - 34 6 1 OT H E R P R O D U C T I O N 67 7 , 60 5 41 , 72 6 25 2 60 8 59 3 1, 4 6 6 , 13 0 TO T A L P R O D U C T I O N P L A N T 37 , 32 2 34 2 86 2 69 8 46 6 34 1 06 3 62 1 58 7 76 1 13 T R A N S M I S S I O N P L A N T 14 3 5 0 LA N D & L A N D R I G H T S 23 6 , 36 9 36 5 -4 8 04 1 97 2 20 1 , 6 6 5 15 3 5 2 1 ST R U C T U R E S & I M P R O V E M E N T S 92 6 , 15 7 69 6 18 8 , 23 7 14 8 78 2 , 7 6 4 16 3 5 3 1 ST A T I O N E Q U I P M E N T 93 6 02 0 25 9 , 09 5 66 1 28 0 59 3 52 9 , 24 2 17 35 4 1 TO W E R S & F I X T U R E S 09 8 , 22 7 03 5 31 0 69 7 38 7 1,4 8 3 34 5 18 35 5 1 PO L E S & F I X T U R E S 07 4 35 4 13 9 83 8 58 6 , 85 1 72 5 01 0 07 6 03 3 19 35 6 1 OV E R H E A D C O N D U C T O R S & D E V I C E S 92 4 31 7 35 6 90 2 64 9 , 83 5 67 8 93 1 , 7 3 1 20 35 9 1 RO A D S & T R A I L S 83 9 32 6 36 9 53 5 TO T A L T R A N S M I S S I O N P L A N T 20 0 28 3 87 6 25 7 65 1 19 3 71 6 , 4 1 8 01 1 31 5 23 D I S T R I B U T I O N P L A N T 24 3 6 0 LA N D & L A N D R I G H T S 25 36 1 1 ST R U C T U R E S & I M P R O V E M E N T S 43 2 , 61 5 08 9 14 4 01 3 85 1 31 2 54 1 26 36 2 1 ST A T I O N E Q U I P M E N T 00 5 , 20 2 13 2 , 60 0 00 0 , 4 0 3 10 5 11 4 29 4 27 36 4 1 PO L E S , T O W E R S & F I X T U R E S 89 9 , 87 8 15 4 82 3 14 0 17 1 39 9 91 3 , 13 1 28 36 5 1 OV E R H E A D C O N D U C T O R S & D E V I C E S 27 3 , 12 4 65 1 -4 3 9 28 9 57 6 89 2 , 91 0 29 36 6 1 UN D E R G R O U N D C O N D U I T 66 6 , 99 3 50 3 12 8 89 9 79 0 55 4 , 80 8 30 3 6 7 UN D E R G R O U N D C O N D U C T O R S & D E V I C E S 37 6 , 20 1 11 4 , 83 9 84 5 , 7 1 5 52 7 63 5 , 79 8 31 36 8 1 LI N E T R A N S F O R M E R S 14 7 29 1 26 6 28 2 96 0 99 7 23 , 30 2 8, 4 7 5 , 87 9 32 36 9 1 SE R V I C E S 26 3 , 06 0 59 , 38 7 -4 3 7 34 4 87 5 88 7 97 8 33 3 7 0 ME T E R S 14 6 , 30 5 30 , 08 1 22 1 52 7 31 6 96 1 17 5 34 3 7 1 IN S T A L L A T I O N S O N C U S T O M E R P R E M I S E S 17 3 25 7 54 7 33 , 4 8 2 49 1 14 4 81 2 35 37 3 1 ST R E E T L I G H T I N G S Y S T E M S 18 4 , 7 4 5 84 8 35 , 70 3 30 5 15 3 58 5 TO T A L D I S T R I B U T I O N P L A N T 56 8 , 67 0 86 3 , 64 9 38 7 54 2 13 4 04 6 91 1 CJ ) ~ n tI j (" ) , ~ ~ :: r ' ~ rF J : : r ' -- - - - ( l ) ~ ( l ) ... . . , OP - O cr ' +: . ~ -- Z ... . . . -- S "" " (l ) ~ . Z ~~ ~ "' t : i ~ n. . . . . . . ~ ~ I 0 (J q tI j . . . . . . . (l ) ... . . . . ... . . . , DE P R E C I A T I O N A N D A M O R T I Z A T I O N E X P E N S E FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 2 0 0 3 (A ) (B ) (C ) (D ) (E ) (F ) (G ) TO T A L S NO R M A L I Z I N G AN N U A L I Z I N G KN W N . &M E A S , OT H E R ST A F F P R O P O S E D 3 D E S C R I P T I O N PE R B O O K AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T AD J U S T M E N T TO T A L 38 DE P R E C I A T l O N AM O R T I Z A T l O N E X P E N S E 40 G E N E R A L P L A N T 41 38 9 1 LA N D & L A N D R I G H T S 14 4 , 4 8 5 14 4 , 4 8 5 42 3 9 0 ST R U C T U R E S & I M P R O V E M E N T S 33 3 , 09 7 12 0 , 05 2 72 0 , 4 0 3 24 6 , 4 0 2 92 7 14 9 43 39 1 1 OF F I C E F U R N I T U R E & E Q U I P M E N T 91 5 99 8 53 2 , 76 3 63 4 , 7 8 0 34 6 , 66 9 73 6 87 2 44 3 9 2 TR A N S P O R T A T I O N E Q U I P M E N T 32 7 39 0 58 4 39 1 91 0 45 39 3 1 ST O R E S E Q U I P M E N T 03 8 60 6 67 0 12 , 50 2 81 2 46 39 4 1 TO O L S , S H O P & G A R A G E E Q U I P M E N T 16 7 , 52 6 15 , 08 6 21 6 19 7 79 3 36 4 , 01 6 47 39 5 1 LA B O R A T O R Y E Q U I P M E N T 43 2 83 5 38 , 97 9 55 8 58 7 -8 8 92 4 94 1 , 4 7 6 48 39 6 1 PO W E R O P E R A T E D E Q U I P M E N T 56 9 77 2 05 9 -4 , 02 1 37 8 49 39 7 1 CO M M U N I C A T I O N S E Q U I P M E N T 03 9 20 5 93 , 58 5 34 1 , 12 6 31 7 , 73 3 15 6 , 18 3 50 39 8 1 MI S C E L L A N E O U S E Q U I P M E N T 11 9 , 52 2 76 4 15 4 24 7 25 , 61 4 25 8 , 91 9 TO T A L G E N E R A L P L A N T 06 1 11 6 81 5 99 6 69 3 , 65 3 22 1 53 5 19 , 34 9 23 0 TO T A L D E P R E C I A T I O N E X P E N S E 15 2 , 4 1 1 3,4 1 8 60 0 6, 4 2 3 64 5 99 9 , 4 4 0 99 5 21 7 55 A M O R T I Z A T I O N E X P E N S E IN T A N G I B L E P L A N T 80 4 29 5 35 , 22 3 83 9 51 8 HY D R A U L I C P R O D U C T I O N 31 2 31 2 AD J U S T M E N T S , G A I N S & L O S S E S 21 , 4 9 2 21 , 4 9 2 TO T A L A M O R T I Z A T I O N E X P E N S E 78 3 , 11 5 22 3 81 8 , 33 8 TO T A L D E P R E C I A T I O N & A M O R T I Z A T I O N E X P 93 5 , 52 6 3,4 1 8 , 60 0 6, 4 2 3 , 64 5 96 4 21 7 10 2 81 3 55 4 ~C I J ; p n t I j N ( ' ) . ~ ~ :: r ' " " ' " rF J : : r ' S2 ( l ) "" " ' ( l ) . . . . . ' P- 0 f- 7 c r ' ~ - - L. , . . . . . ' +: ' -- 9 "" " (l ) ~ ' Z ~~ ~ '1 : 1 ~ n . . . . . . . ~ ~ I 0 (J q tI j . . . . . . . (l ) ... . . . . r/ l t1 1 ID A H O P O W E R P R O P O S E D A D J U S T M E N T S TH A T S H O U L D B E C H A N G E D FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 Co m p a n y St a f f Co m m i s s i o n Li n e Ac c o u n t Re q u e s t e d Pr o p o s e d St a f f No . De s c r i p t i o n No , Ch a n g e Am o u n t Di f f e r e n c e Re v i e w Op e r a t i n g P a y r o l l A d j u s t m e n t Va r i o u s 91 3 24 4 86 0 59 0 05 2 65 4 A. H o l m Es t i m a t e d O p e r a t i n g P a y r o l l S S A A d j u s t m e n t Va r i o u s 24 1 59 5 12 4 92 0 11 6 67 5 A. H o l m De p r e c i a t i o n E x p e n s e - A c c u m u l a t e d D e p r e c i a t i o n 10 8 98 8 13 5 78 2 , 4 8 8 20 5 64 7 A. H o l m De p r e c i a t i o n E x p e n s e - D e p r e c i a t i o n E x p e n s e 40 3 97 6 27 0 56 4 97 6 4, 4 1 1 29 4 A. H o l m In t e r v e n o r F u n d i n g 92 3 08 4 01 7 06 7 A. H o l m Me m b e r s h i p s a n d C o n t r i b u t i o n s A d j u s t m e n t Va r i o u s (2 8 38 4 ) (3 5 0 56 1 ) 32 2 17 7 D. E n g l i s h Am e r i c a n F a l l s I n t e r e s t E x p e n s e 53 6 29 7 43 6 (2 9 41 9 ) 32 6 85 5 D. E n g l i s h Kn o w n a n d M e a s u r a b l e P h y s i c a l P l a n t - R a t e B a s e Va r i o u s 38 8 69 0 1, 4 1 4 51 5 97 4 17 5 J. L e c k i e ~~ ~ Q ~ :: r ' r F J :: r ' S2 ( l ) : : q (l ) . . . . . op . . o cr ' +: . ~ -- Z .. . . . ' (D F .. . . . . . ~ ~ ~ n. . . . . . . ~ ' tI j N ... . . . . ANNUALIZED GROSS PAYROLL ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Idaho Power-Proposed Operatin ustment Amount December 2003 Estimated Two Pay Periods 356 933 Multiplied by (26 Pay Periods Per Year)108 640 129 Less 2003 Estimated Total Year 104,404 373 Gross Adjustment 235 756 Operating Percent 68.78% Adjustment to Operating Expense 913 244 Staff Proposed Operating Adjustment December 2003 Actual Two Pay Periods 914 096 Multiplied by (26 Pay Periods Per Year)102 883 242 Less 2003 Actual Total Year 101 633 214 Gross Adjustment 250 028 Operating Percent 68.85% Staff-Proposed Operating Adjustment 860 590 Adjustment to Operating Expense 052 654 Exhibit No.1 02 Case No. IPC-03- A. Holm, Staff Schedule 2 2/20/04 FORECASTED SALARY STRUCTURE ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Idaho Power-Pro osed Operatin ustment Amount 2003 Estimated Annualized Gross Payroll 108 640 131 Estimated SSA Gross Adjustment 259 204 Operating Percent 68,78% Adjustment to Operating Expense 241 595 Staff Proposed Operating Adjustment 2003 Actual Annualized Gross Payroll 102 883 242 Actual SSA Gross Adjustment 086,497 Operating Percent 68.85% Staff Proposed Operating Adjustment 124 920 Difference Between Staff and Idaho Power 116 675 Exhibit No.1 02 Case No. IPC-03- , A. Holm, Staff Schedule 3 2/20/04 COMMISSION STAFF PROPOSED DEPRECIATION ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Account Account Originally Filed Stipulated Ad'ustment Steam Production 403 (731 839)744 396)012 557) Hydro Production 403 1,450 788 394 161 056 627) Other Production 403 (252 608)(251 172)436 Transmission Stations 403 239 503)239 940)437) Transmission Lines 403 1,443 320 722 816 720 504 Distribution Stations 403 144,416)145,408)992 Distribution Lines 403 243 126)243 989)863 Total General 403 693 653 072 904 620 749 Total Adjustment 403 976 269 564 976 4,411 293 Account Account Originally Filed Stipulated Steam Production 108 (365 919)(872 198) Hydro Production 108 725 394 197 081 Other Production 108 (126 304)(125 586) Transmission Stations 108 (619 751)(619 970) Transmission Lines 108 721 660 361,408 Distribution Stations 108 (572 208)(572 704) Distribution Lines 108 621 563)621 995) Total General 108 846 826 036,452 Total Adjustment 108 988 135 782 488 Exhibit No. 102 Case No. IPC-03- A. Holm, Staff Schedule 4 2/20/04 Staff Exhibit 103 ID A H O P O W E R C O M P A N Y P R O P O S E D A D J U S T M E N T S TH A T S H O U L D B E D E N I E D FO R I D A H O P O W E R C O M P A N Y TE S T Y E A R E N D I N G D E C E M B E R 3 1 , 2 0 0 3 Co m m i s s i o n Li n e Ac c o u n t St a f f No . De s c r i p t i o n o f P r o p o s e d A d j u s t m e n t No . Ra t e b a s e Ex p e n s e Re v i e w Pr o p e r t y a n d L i a b i l i t y K n o w n a n d M e a s u r e a b l e A d j u s t m e n t 92 4 & 9 2 5 (3 6 4 01 4 ) A. H o l m Pr o p e r t y a n d L i a b i l i t y A n n u a l i z i n g A d j u s t m e n t 92 4 & 9 2 5 (3 8 4 58 6 ) A. H o l m In c e n t i v e P a y A d j u s t m e n t Va r i o u s 11 4 82 1 ) A. H o l m Op e r a t i n g P e n s i o n E x p e n s e 92 6 17 0 16 3 ) D. E n g l i s h Pr e p a i d P e n s i o n E x p e n s e A d j u s t m e n t 16 5 (1 7 80 0 47 7 ) D. E n g l i s h An n u a l i z i n g P l a n t A d j u s t m e n t Va r i o u s (1 9 77 9 38 9 ) (8 7 3 , 12 9 ) J, L e c k i e ~~ n t I j N' ~ ~ S2 : : q r 6 e : 00 cr ' +: . t r ... . . ' "" " . Z ~ ~ ~ ~ n - - ~ ' tI j W ... . . . . r: / 1 tI j p- a r: : ) COMMISSION STAFF SALARY COMPARISON INFORMATION FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Average Salary Increase Idaho Power vs. State Employee Turnover IPC Increase Classified Average over IPC State Year Salary Prior Year Year Turnover Turnover 1996 46,438 1996 20% 1997 261 93%1997 90% 1998 265 15%1998 80% 1999 212 88%1999 10%12,00% 2000 669 85%2000 00%18.00% 2001 540 55%2001 70%14.00% 2002 246 96%2002 20%12,00% 2003 173 37%2003 30%13.00% Idaho Power vs. State Employee s Salaries ClassifiedIPC StateAverage EmployeeSalary Salary46,438 261 265 212 669 540 246 34 075173 33 891 Year 1996 1997 1998 1999 2000 2001 2002 2003 Exhibit No, 104 Case No, IPC-03- A. Holm, Staff 2120/04 Page 1 of 4 PayScale - Boise Salary Survey, Salaries, Wages, Compensation '. . :: d , ,, ", " ...'. PayScaleII..'. Salary SearchTM Reports on any job topic: computer programmer in portland, oregon . .,...............................................................,.,...... Take a peek at a Premium Report! Premium reports evaluate ALL salary variables, instead of only one, .......,.......................,..."...,................,....,........... Link to PayScale You may link to this page, If you wish to quote figures found on this web site, simply include a reference to PayScale as the source of the data, and the URL. Tell a Friend Send them this salary information. Tell them about PayScale,.. Enter your friend's Email: ..._.__-- Comments: _......______ Home ! Your: About Us :Profile ; Salary iSurveyi Alerts ! Research ! Login City=Boise (United States) Real-time Salary Survey Information for: Location:City=Boise (United States) You can also get your own Personal PayScal~ ReportTM Report: Hour!'L.JilllLna Rat,g Bonus Commission Hourly Rate PoDulac Tallies Profit Disbursements . Salary. Vacation United States' Other Countries... Average Salary State For Location:City=Boise ~~~~~9~JiI Narrow in bv: ComQ;;Inv TvDe. !:1iz~, Cilv , ExDerience, Skill~, Gendec Dearees, More.. Idaho (76)46386 ,1k7:;'.""'Z";';i3'j). ,"'~"'" ,.'.;O:;~::;2::";I.,g;;;r2,' Currency: us - Dollars, # reporting: 76.(c)2000-2003 PayScale, Inc. Can t find your value? Get your own Personal PayScale ReportTM More Charts: Median Salary By Job Median Salary By Countr Median Salary By Industry Mediqn Salar~ By'~m QlQyer Type Median Salar~ By ExQerience f'1.edi~H S.9l~rY-Y D~ree M e..d.lgn3 a 19 ry~ y- S c h 0 0 I M ed i a..n..5g I a ry_6..'LP rod u ct Acti vity PayScale Salary Survey for Boise, Idaho ilitlJ2://www.payscale,com/salary..survey/aid-42652/fid- 79/Jiy..Ag e Ra n gJ; fid..6886/RANAME..SALAR Y) By Gende Exhibit No.1 04 Case No, IPC-03- A. Holm, Staff 2/20/04 Page 2 of 4 Se l e c t e d Lo c a l Va r i a n c e s 20 0 4 S a l a r y G u i d e Ro b e r t H a l f F i n a n c e & A c c o u n t i n g Pa g e 2 3 So u r c e : U . S. D e p a r t m e n t o f L a b o r s S t a t i s t i c s a n d Ro b e r t H a l f I n t e r n a t i o n a l . C i t y I n d e x f i g u r e s a r e re f l e c t i v e o f a l l i n d u s t r i e s . Ih a t ci/ y i m k , OX l I f f . " ' 1m ~ V l Y a ! w ", I a l i , . " i n ", _ . . . " . w . , . . . . ' " " , Ex h i b i t N o . 1 0 4 Ca s e N o , I P C - 03 - .1 \ . Ho l m , S t a f f 21 2 0 / 0 4 Pa g e 3 o f 4 Se l e c t e d Lo c a l Va r i a n c e s Sa " Se l e c t e d Lo c a l Va r i a n c e s Sa n Fr a n c i s c o 1 3 0 . d! \ ;'\ , f l f r ; . o l u l u 9 0 , f: t * Sa u r c e : us . De / J a r t m e n l o ( L~ J y , ) / , B l l r e J u p r 1 . 81 J O r S t J r i s l i c s a n d R o b e r t Ha i r I n t e r n a l i o n a l . N o t e t h a i dty in d e , ' (i / l u r e , art ? re i k c f i v e 01 nil i m i u s l r i e s a m i a f l ' "'" , / X ' d l i e r o .e n H m l i l ' l l . n d f i n . " ( , , . r" , m o r e i,, ( o r m . 1 l ; W o n n v e r n g e sa l n r i " , yo l l l dt y . c " " l n e l O l l r o ( / ) r e ' I e " r e s ' y o l l . 20 0 4 S a l a r y G u i d e Pa g e 2 3 Public Data Query S. Department of Labor Bureau of Labor Statistics Bureau of Labor Statistics Data www.bls.govlJ BLS Home I Programs & Surveys I Get Detailed Statistics I Glossary I What's New I Search I A-Z Index Find It! In DOL Change Output Options: ...... 'fuiL'. """" From: 199~J~~: To: 2003 'h'V;; '.. ""lore ForrnattinQ_tions ,""'" Data extracted on: February 12, 2004 (6:21:43 PM) Employer Costs for Employee Compensation Series Id:CCU120000 1000000 Compensation Component:Wages and salaries Employer /Employee Charac.All workers Sector:All Civilian Year Period Cost of compensation (Cost per hour Percent of total worked)compensation 1993 Annual 12.70. 1994 Annual 12.70. 1995 Annual 12.71.2 1996 Annual 13.71.5 1997 Annual 13.72. 1998 Annual 14.72.4 1999 Annual 14.72. 2000 Annual 15.72. 2001 Annual 16.72. 2002 Qtrl 16.72.4 2002 Qtr2 16.72. 2002 Qtr3 16.72. 2002 Qtr4 17.72. 2003 Qtrl 17.71.8 2003 Qtr2 17.71.7 2003 Qtr3 17.~ 3 t I ~ 4 J. '0 71. ""t-\ ~v'" )41 t:..r'S. Department of Labor Bureau of Labor Statistics Data (http://data.bls,goy!cgi-bin/suryevrnost) fI_gygn.tJy_A~*_gJLQY~$_tI9JJ$ I fn;1~J;tQJ:r!,_QtJJJIQ_Lrn~ti9J1_Ag; ICY.$_tonlgcSJ Exhibit No.1 04 Privacy & Security Statement Linking to Our Site Accessibility Case No, IPC-03-s. Bureau of Labor Statistics Ph A. Holm, Staff 2/20/04 Page 4 of 4 Staff Exhibit 105 Audit ReQuest #41 IDAHO POWER COMPANY SALARY STRUCTURE ADJUSTMENTS .. .U~:OO~~~f:!t\;?:i~~.~~ie~rp(:n1~N . 995 996 997 998 999 2000 200 2002 2003 IDAHO POWER COMPANY INCENTIVE PAYMENT PERCENTAGES ",.",.~. 'Y.t:s:~I':S' ' ~:. 1995 1996 3 (1!-5%.10.19.19.19. 1996 1997 66%93%14.72%14.72%14.72% 1997 1998 1998 1999 15%200/0 30%30%30% 1999 2000 (.% 15%20%30%30%30% 2000 2001 15'15%20%300/0 40%50% 2001 2002 10.41 %15%20%600/0 80%100% 2002 2003 10%15%00/0 Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2/20/04 Page 1 of .. ' Re: To: (Intra-Company Correspondence) IPUG Request Dated 10/21/03; Item #42 1995 Incentive Plant Pay Structure Changes Date:November 17, 2003 Meredith Obencha ;~ ~2681 ~uv BI CHQ- Ric Gale From: Attached is a copy of a letter that was sent to employees in November of 1994 regarding the performance-based incentive plan that went into effect in 1995. I've highlighted the areas I think address your request. The third paragraph indicates the company's strategy was to transition base bay from the 60 percentile to the 50th percentile over the next three years. There was never intent to implement an immediate shift from the 60th to the 50th percentile; as such no employee s pay was reduced. Rather, employees in classifications that were significantly over market had their pay '1rozen" (Le. no pay increases of any type) until the market caught up with actual pay. Since 1995 any new or reevaluated classifications have been made based on 50th percentile data. As of the 2002 annual wage study (completed November 2002) approximately 75% of our classifications are at or below the 50th percentile. The classifications above the 50th percentile are being addressed individually based on current market conditions and several may be adjusted this year (end 2003). The November 1994 letter to employees also stated the difference between the 50th and 60 percentiles to be approximately 3% at that time. Based on the 2002 annual wage study, the difference between the 50th and 60th percentiles was 7.85%. The main reason the difference has changed is the company now matches to general industry wage data as well as utility-only data. Because many utilities have union labor, the utility wage data generally has a more narrow range between the highest and lowest wages reported for each job. When general industry data is included, the spread between the data increases. Hope this helps- let me know if you need anything else. Exhibit No.1 05 Case No. IPC-03- A. Holm, Staff 2/20/04 Page 2 of 17 ., t November 23, 1994 To All Employees: In 1995 the Company will implement several new incentive compensation programs to compliment the current base salary system. The Board's intent in implementing these plans is to provide a competitive total compensation p rogram which focuses the efforts of all employees towards safety, customer satisfaction and financial goals that are critical to the long-term success of Idaho Power Company. The following is a brief discussion of the 1995 compensation program. Enclosed with this letter is a brochure which discusses the Employee Incentive Plan in greater detail. Base Salary Structure: The competitive market for the employee compensation program will continue to be the U. S. NELPA Companies with the target point for total compensation (base pay plus incentives) continuing to be the 60th percentile. This means that as we implement incentive compensation we . will be adjusting the base pay component to the 50th percentile. The difference between the 60th percentile and the 50th percentile represents approximately 3% of base pay on an average basis: The transition to the 50th percentile is planned to occur over the next three years. Incentive Compensation Opportunity: After significant study and review over the last two years, the Compensation Committee of the Board of Directors (Compensation Committee) developed and submitted three incentive plans to the full Board of Directors at the November 1994 meeting. These plans , as approved , include a long-term incentive plan (1994 Restricted Stock Plan) and two annual incentive programs: the Executive Annual Incentive Plan and the Employee Incentive Plan. Each plan will be implemented January 1, 1995. The annual incentive plans were developed by the Compensation Committee through a process that included input from employee focus groups and management. From this process Company wide goals that are measurable, Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2120/04 Page 3 of 17 . . It' controllable and achievable were established. When these goals are achieved they will add value to our shareholders, enhance our safe working environment, and provide additional compensation to our employees. The two annual incentive plans share many common goals and have the same performance threshold, which requires a minimum level of Company performance be achieved before any awards are distributed. The threshold for 1995 has been established as Earnings Per Share (EPS) at $1.87. No award payments under either incentive plan will be made if 1995 EPS is less than this amount. This EPS threshold in no way represents a targeted level of EPS for the Company, but is the minimum level of earnings necessary to authorize payment under this Plan. The total Employee Incentive Plan award opportunity is a percentage of 1995 actual pay as follows: Below Minimum Minimum Target Maximum As stated above , the competitive point for total compensation (base pay + incentives) is the 60th percentile. This competitive point will be measured considering 50th percentile base pay plus incentives at the target level. As the Company transitions nearer the 50th percentile on base pay, the award opportunities under the plan will be reviewed and increased as appropriate to maintain a competitive level for total compensation at the 60th percentile. The Company s goal, if awards are achieved at the maximum level , is to be at a 65th percentile overall on total compensation. General Wage Adjustment: The General Wage Adjustment (GWA) is used by the Company to maintain the competitiveness of the Company s base salary structure and is not intended to be a cost of living increase. This structure adjustment is influenced by many factors. Of these factors, the primary emphasis is placed on the level of compensation structure adjustments being considered in the other U.S. NELPA utilities. The Company also pays attention to proposed adjustments of other major employers in our service territory, the national Consumer Price Index (Cpn, and salary structure survey data for the Northwest. The Company uses these data to formulate a recommendation that will maintain the competitive level of base compensation. This recommendation is then presented to the Compensation Committee of our Board of Directors, for approval. For 1995, the Company has recommended, and the Compensation Committee has approved , a 2.5% GWA. Exhibit No, 105 Case No. IPC-03- A. Holm, Staff 2/20/04 Page 4 of 17 41 . ' . -. ~, Total Compensation Opportunity: For 1995, the total compensation opportunities (base pay plus annual incentive) are: Performance Incentive Total Level Opportunity GWA Opportunity Below Minimum Minimum Target Maximum We encourage each of you to thoroughly review the attached brochure which provides additional information on the Employee Incentive Plan. Over the next several weeks, members of the Employee Incentive Design Team, with representatives from Senior Management, will be conducting employee meetings to discuss these plans in greater detail and answer your questions. A schedule of these meetings is attached, and we strongly encourage each of you to attend. It is our belief that the annual incentive goals have been set at an achievable level. However , they will not be achieved by conducting "business as usual." It will require each of us to work together as a team, to be innovative and creative, and to challenge ourselves to find more efficient and cost effective solutions. The achievement of these annual goals, along with fulfilling the Company s strategic vision, are critical to the success of the Company. Please join us in working together to successfully accomplish these goals. Sincerely, ~ Mar Larry R Gunnoe Exhibit No, 105 Case No. IPC-03- A. Holm, Staff 2/20/04 Page 5 of 17 Incentive Compensation (Rev, 4/03) Table of Contents 2003 Employee Incentive Plan ....................................... 1 Objectives................................................................ ..... 1 Admin istration. ................................................... .......... 1 Eligibility ....................................................................... 1 How the Plan Works .................................................... 2 How to Increase the Award ......................................... 3 Definition of Earnings on Common Stock................. 3 Payment of Plan Awards ~........................................... 3 Other Benefits................. ............................................. 4. Tax Treatment ........ ................ .......... ..... ............ ........... 4 Termination, Retirement, Death , or Disability........... Plan Document......... ....... ........ .............................. .......... 5 Exhibit No. 105 Case No, IPC-O3- A. Holm, Staff 2/20/04 Page 6 of 17 Idaho Power Company Employee Handbook This page left blank intentionally. Exhibit No, 105 Case No. IPC-03- A. Holm, Staff 2/20104 Page 7 of 17 Idaho Power Company Incentive Compensation (Rev. 4103) 2003 Employee Incentive Plan This is a summary of the 2003 IDACORP Employee Incentive Plan. If there is any discrepancy between this summary and the plan document the plan document will govern. The plan document is provided with this summary, Objectives 0 Attract, retain, and motivate employees, Relate compensation to performance and financial results. Provide a portion of compensation in a variable rather than a fixed form. Administration The IDACORP Board of Directors Compensation Committee ("the Committee ) will review the Plan annually, Except to the extent authority or responsibility is expressly reserved for the CEO or the Board, the Plan will be administered by the Committee, which is authorized to interpret the Plan, to establish rules and regulations necessary to administer the Plan, and to take all other actions it determines are required for the proper administration of the Plan. The Plan may be amended or discontinued at any time by the Committee. Participation in the Plan for a particular calendar year does not provide anyone with the right to continued employment at IDACORP or its subsidiaries, nor does participation for one year necessarily imply participation for the next. Eligibility All designated employees of IDACORP and its subsidiaries, with the exception ofIDACORP Energy and any employees participating in another formal incentive plan, are eligible to participate in the Plan. Part time and temporary employees are eligible as well. Any employee under review for substandard performance may be ineligible to receive an award. The performance period covered by the 2003 IDACORP Employee Incentive Plan is January 1 2003, through December 31 2003. Idaho Power Company t'-- ........(") '-H II') p:.1 I ~ (f) ........ C\! bI), a.. ...... C\!OH(/)t:l.. Er-"""'Z- ..0 :E ~ ~ 0 C\!. C"Ip:.1U~N Employee Handbook How the Plan Works The annual incentive award is expressed as a percentage of the pay you earn (including overtime) during the performance period. Three perfonnance levels have been established: . Threshold, Target, and Maximum Company earnings on common stock. Each performance level has an associated payout percentage. Performance between established levels will be prorated. Each EOC level approximates important Company financial goals. The payment levels also include estimated incentive expense for each respective payout level. In other words, earnings are calculated after incentive payments, The Threshold goal approximates the earnings required to pay an annual Company stock dividend of $1.86 per share. This ensures shareholders share in the success of the Company. The Target goal approximates the earnings required to achieve a dividend payout ratio of 85%. The payout ratio can be calculated by dividing the annual dividend per share by the annual earnings per share, and is a measure of how much of the earnings are paid out as dividends to common shareholders. The Maximum goal approximates earnings required to achieve aReturn on Equity of 11 %. The perfoimance goals for 2003 are: 2003 EOC Goal Estimate 2003 Payout Percentage Threshold (Dividend payout at $1.86)$ 72,7 million Target (Payout ratio of 85%)$ 87,2 million Maximum (11% ROE)$ 108.7 million 15. For example, ifIDACORP's earnings on common equal $87.2 million for 2003 , the payout percentage would be 7.0% of employee base pay earned, including overtime. Using a sample base pay of$37 500, the incentive award would be $37 500 x 7.0% = $2 625. As indicated in the table above, the maximum payout under this Plan is 15% of base pay. Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2/20/04 Page 9 of 17Idaho Power Company Incentive Compensation (Rev. 4/03) How to Increase the Award All decisions and actions that help the Company will also help you personally. All employees can impact the incentive by performing in such a way as to increase revenue and decrease business expense: Find more efficient ways to perform customary functions Eliminate functions that no longer provide appropriate business value Evaluate the potential future return on all purchases 0 ,Evaluate the use of overtime Evaluate the use of temporary personnel expense As an example, sometimes an additional expense over the budget is the most appropriate action, if it will provide a greater return to the Company in the long run. Similarly, just because something is included in the budget may not mean that it will ultimately be the best course of action. Earnings on common stock focuses attention on thinking like an owner. Definition of Earnings on Common Stock Earnings on common stock equals total revenue minus total expense for IDACORP less interest, taxes, and preferred dividends. In other words, as "owners " all employees have a stake in the bottom line. The financial measures used will be those published in the Company Annual Report. Payment of Plan Awards To receive an award, you must meet the eligibility criteria outlined previously. You will receive your award check on or before the end of the first quarter following the performance period. The Committee may adjust any tentative award upward or downward accelerate or defer payment of any final incentive award, or determine to pay no amount as an award, in its sale discretion, in light of such considerations as the Committee may deem relevant. The Committee retains the discretion to authorize an individual performance payout for extraordinary results on the part of a Idaho Power Company (V) ~ ......... 4-;(V) 0In ~ ......... I ~ (J)""""'U b.O . p.., ....... ......... (/) p.., 0 S ,- Z......... """,.D 0:E ~::qb:x: ro . ~U~N Employee Handbook Participant regardless of the level of achievement of the Corporate performance goal and other performance goals and/or to modify performance goals to take into account extraordinary and unexpected events. Other Benefits Awards paid under the IDACORP Employee Incentive Plan will be considered compensation for the purposes of benefits calculations for participants in the Idaho Power Company Retirement Plan and the Idaho Power Company Employee Savings Plan. Tax Treatment Under the current federal income tax law, awards from the Plan are taxable as ordinary income when received and are subject to withholding taxes. Termination, Retirement, Death , or Disability In the event of voluntary or involuntary separation from the Company prior to the end of a performance period for any reason other than retirement, death, disability, or certain separation agreements, any potential award will be forfeited, unless otherwise determined by the Board of Directors Compensation Committee. In the even of retirement, death, disability, or termination under certain separation agreements during a performance period, the award opportunity will remain in effect, subject to the terms of the Plan. Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2120/04 Page 11 of 17 Idaho Power Company Incentive Compensation (Rev, 4/03) Plan Document 2003 IDACORP Employee Incentive Plan Purpose The purpose of the 2003 IDACORP Employee Incentive Plan (the Plan ) is to reinforce the goals of IDACORP (the "Company ) for profitable growth and continuation of a sound overall financial condition by providing incentive compensation opportunities to eligible employees. The Plan is intended to: Attract, retain, and motivate employees. Relate compensation to performance and financial results. Provide a portion of compensation in a variable rather than a fixed form. Administration The Chief Executive Officer (CEO) of the Company has authority to: Recommend employees of the Company and its subsidiaries for selection as Plan Participants. Recommend award opportunities for Plan Participants. An award opportunity is the opportunity of a Participant to earn specified dollar amounts based on performance of the Company, its subsidiaries, and/or its business units during a given calendar year, Award opportunities include terms specifying: Amounts that potentially may be earned by each Plan Participant, referenced to levels of performance, Annual performance goals for the Company as a whole and/or for subsidiaries or business units, which goals are pre-conditions to the earning of a specified amount of an incentive award. The Board of Directors Compensation Committee (the "Committee will review the recommendations of the CEO, make any alterations deemed appropriate , and approve the terms of participation and award opportunities for each calendar year. The Committee will report on its actions to the Company s Board of Directors (the "Board" Exhibit No.1 05 Case No, IPC-03- A. Holm, Staff Idaho Power ~ 2/20/04 Page 12 of 17 Employee Handbook All actions of the Committee under the Plan will be subject to the ratification of the Board if requested by the Committee or required by the Board , the Securities and Exchange Commission , applicable law or by the rules or regulations of the securities exchange on which the Company s shares are listed. Except to the extent authority or responsibility is expressly reserved for the CEO or the Board hereunder, the Plan will be administered by the Committee, which is authorized to interpret the Plan, to establish rules and regulations necessary to administer the Plan , and to take all other actions it determines are required for the proper administration of the Plan. All actions, determinations, interpretations, and decisions made by the Committee and/or the Board will be final , conclusive, and binding upon all other parties concerned. Neither the CEO nor any member of the Committee or the Board shall incur any liability by reason of any action or determination made with respect to the Plan. Participation All designated employees of IDACORP and its subsidiaries, with the exception of IDACORP Energy and any employees participating in another formal incentive plan , are eligible to participate in the Plan. Part time and temporary employees are eligible as well. Any employee under review for substandard performance may be ineligible to receive an award, . . The performance period covered by the 2003 Employee Incentive Plan is January 1 , 2003, through December 31, 2003. Participants may be added to the Plan or removed from the Plan at any time during the calendar year based on participation criteria previously approved by the Committee, by virtue of promotion or new hire following the initial eligibility designation or upon recommendation of the CEO and approval of the Committee, Participation in the Planfor a particular calendar year shall not entitle a Participant to participation in the Plan in future years, Idaho Power Company Effect of Termination of Employment Upon the termination of a Participant's employment with the Companyand its subsidiaries prior to completion of the calendar year, (i) if termination is for reasons other than Retirement, death or Disability, unless otherwise determined by the Committee, the Participant' award opportunity will be cancelled and the Participant will not be eligible to receive a final incentive award, and (ii) if termination is due to Retirement, death or Disability, the Participant's award opportunity will remain in effect, subject to the terms of the Plan. "Retirement" shall mean a Participant's termination from employment with the Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2/20/04 Page 13 of Incentive Compensation (Rev. 4/03) Company and its subsidiaries , as applicable, if the date of termination occurs on or after age 62 or if the termination is otherwise determined by the Committee to qualify as a Retirement. "Disability" shall mean termination of a Participant's employment with the Company and its. subsidiaries , as applicable , if the Participant is eligible to receive benefits under the Long-Term Disability Program maintained by the . employer. Determination of Incentive Awards Incentive award opportunities will be based upon Corporate performance measures as described in the Exhibit attached hereto, Award opportunities need not be uniform among Participants and may vary from year to year. Within a reasonable time after the end of each calendar year, the Committee shall determine the extent to which the performance goals have been achieved for the resulting award that is potentially payable to the Participant. The Committee then shall determine whether such tentative award shall be paid out as a final award. The Committee may adjust any tentative award upward or downward, accelerate or defer payment of any final incentive award, or determine to pay no amount as an award , in its sole discretion , in light of such considerations as the Committee may deem relevant. An award shall be deemed earned and vested only at such time as the Committee has determined that the award has become final. If the amount of an award opportunity that may be earned and potentially payable will be calculated based on the salary of a Participant, ,the following provisions will apply: For Participants who are active employees on December 31 of the calendar year to which the award opportunity relates, the salary shall be the annual base salary earned during the calendar year, including overtime pay but exclusive of any amounts earned under any incentive, bonus or benefit plans, For Participants who have died, terminated due to Retirement or Disability, or commenced an approved leave of absence , the salary shall be the total base salary paid during the calendar year, including overtime pay but exclusive of any amounts earned under any incentive, bonus, ,or benefit plans, The Committee retains the discretion to authorize an individual performance payout for extraordinary results on the part of a Participant regardless of the level of achievement of the Corporate performance goal and other performance goals and/or to modify performance goals to take into account extraordinary and unexpected events. Payment of Award Exhibit No, 105 Case No. IPC-03- A. Holm, Staff 2/20/04 Page 14 of 17 Idaho Power Company Employee Handbook As promptly as practicable after final incentive awards for a given calendar year have been determined, such awards shall be paid out in cash by the Company to a Participant who is an active employee (i.e. other than those who have died or terminated due to Retirement or Disability during the calendar year) as of December 31 of the calendar year for which the award relates, The payout date for any other Participant entitled to a payout shall be determined by the CEO or the Committee. The Company or a Participant's employer shall deduct from all payments under the Plan an 'amount necessary to satisfy federal state or local tax withholding requirements, Amounts paid under the Plan will be considered in the calculation of benefits under the Idaho Power Company Retirement Plan , and the Idaho Power Company Employee Savings Plan. Plan is Not a Contract No provision of the Plan or any document describing the Plan or establishing rules or regulations regarding the Plan s administration shall be deemed to confer on any Participant the right to continue in an employer s employ or shall affect the right of an employer to terminate any Participant's employment. Amendment and Termination of the Plan The Board reserves the right to amend , suspend, or terminate the Plan and any award opportunities at any time in whole or in part, for any reason , and without the consent of any Participant or beneficiary. Company subsidiaries reserve the right to suspend or terminate their participation in the Plan at any time , for any reason , and without the consent of any Participant or beneficiary, Plan Binding on Successors All obligations of the Company or a subsidiary under the Plan shall be binding on any successor to the Company or a subsidiary, respectively, whether the existence of such successor is the result of a direct or indirect purchase, merger, consolidation , reorganization, or other transaction involving all or substantially all of the business and/or assets of the Company or subsidiary, Effective Date The Plan shall become effective January 1 , 2003, and if not terminated by action of the Board of Directors, shall expire December 2003. Exhibit No, 105 Case No. IPC-03- A. Holm, Staff 2/20/04 Page 15 of Idaho Power Company Incentive Compensation (Rev. 4/03) Exhibit A 2003 IDACORP Employee Incentive Plan Targets EOC Goal Estimate (1) Payout, Percentage (2) Threshold (Dividend payout at $1,86) Target (Payout ratio of 85%) Maximum (11% ROE) $ 72,7 million $ 87,2 million $ 108.7 million 15, (1) Performance between designated levels will be prorated, (2) Plan Excludes Employees of IDACORP Energy as well as employees covered by any other Company Incentive Plan, such as those listed in Employment Agreements Exhibit No. 105 Case No, IPC-O3- A. Holm, Staff 2120/04 Page 16 of 17 Idaho Power Company Employee Handbook This page is left blank intentionally, Exhibit No, 105 Case No, IPC-03- A. Holm, Staff 2/20/04 Page 17 of 17 Idaho Power Company Staff Exhibit 106 Year 2003 2002 2001 2000 1999 Average COMMISSION STAFF PROPOSED INCOME TAX CALCULATIONS FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Effective Tax Rate Calculation Federal Rate 32. (4.16) 37, 25.46 34. 25. State Rate 6.40 10. 39. (3.93) 48. 30. 40. 30. Gross-Up Calculation - Company Proposed Description Taxable Income State Composite Rate Federal Taxable Income Federal Taxable Rate - 35% Net Operating Income Net to Gross Factor (1/Line 18) Idaho 100.00% 90% 94.10% 32.94% 61.17% Ore 100.00% 30% 99.70% 34.90% 64.81% Gross-Up Calculation - Staff Proposed Descri tion Taxable Income State Composite Rate Federal Taxable Rate - 25.24% Net Operating Income Net to Gross Factor (1/Line 30) I PC Effective Rate 100.00% 62% 25.24% 69.14% 1 .446 Other Com osite 100.00% 100.00%10% 6.30% 99,90% 93,70% 34.97% 32.80% 64.94% 60.91 % 641901 Exhibit No, 106 Case No, IPC-03- A. Holm, Staff Schedule 1 2/20/04 CALCULATION OF DEFERRED TAXES FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Idaho Power Company Proposed Calculation Adjusted Beginning Change In Ending Average Pre Tax Account 190 - Accum Def Inc Taxes Balance Balance Balance Balance Rate Amount 4003 758 549 $305 808 064 357 911,453 35.000%$873,737, 5010 $850 104 $26 917 $877 021 $863 563 39.225%$68 622. 5033 $977 195 $11 015 $988 210 $982 703 39.225%$28,081. 5044 $449 871 ($158 507)$291 364 $370 618 39.225%($404 096.88) 5047 $203 726 $43,281 $247 007 $225,367 39.225%$110 340. 7007 020,870 ($477 383)$543,487 $782 179 39.225%($1 217 037.60) 8001 ($456 827)($90 591)($547,418)($502 123)39.225%($230 952,20) Total 190 803,488 ($339,460)$6,464 028 $6,633 758 Account 282 Accum Def Inc Taxes - Other Prop Liberalized Depr - Elec Plant ($213 352,493) ($4 855 118) ($218 207,611) ($215 780 052)Bridger Prtnrshp Cpltlzd ($632 057) $102,400 ($529 657) ($580 857) FERC Jurisdiction ($7 368 363) ($337 604) ($7 705 967) ($7 537 165) N Valmy Prtnrshp ($1 039,766) $76,500 ($963 266) ($1 001 516) Percentage Repair Allowance ($560 785) $169 200 ($391 585) ($476 185)Total 282 ($222 953,464) ($4 844 622) ($227 798 086) ($225 375,775) 39,225% ($12 377 611.22) 39.225% $261 058. 39,225% ($860 685.79) 39.225% $195 028. 39.225% $431 357, Account 283 - Accum Def Inc Taxes - Other 5008 ($1 091 668)$246 099 ($845 569)($968,619)39.225%$627,403.44 5039 ($445 204)$212 990 ($232 214)($338,709)39,225%$542 995, 5041 ($4 836)820 ($16)($2,426)39,225%$12 288. 8020 ($10,426,491)291 646 ($9,134 845)($9 780,668)39.225%292 915, 8054 ($169,319)$168 758 ($561)($84 940)39,225%$430,230. 8057 ($887 335)$294 798 ($592 537)($739 936)39.225%$751 556.41 8071 ($19,456)308 ($10 148)($14 802)39,225%$23,729, 8074 ($332 373)($73 243)($405,616)($368 995)39,225%($186 725.30) 8075 39.225%$0. FERC Jurisdiction - 144A $697 937 ($80,137)$617 800 $657 869 39,225%($204 300.83) Total 283 ($12 678 745)075,039 ($10 603 706)($11 641 226) Total Deferred Tax Balances ($228 828 721) ($3 109 043) ($231 937 764) ($230 383 243) Exhibit No, 106 Case No, IPC-03- A. Holm, Staff Schedule 2, Page I of 2 2120/04 CALCULATION OF DEFERRED TAXES FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 2003 Staff Proposed Deferred Tax Calculation Adjusted Beginning Change In Ending Average Pre Tax Account 190 - Accum Def Inc Taxes Balance Balance Balance Balance Rate Amount 4003 758 549 $220 566 $3,979,115 868,832 25.244%$873 737, 5010 $850 104 $20 690 $870 794 $860,449 30.150%$68 622. 5033 $977 195 $8,467 $985.662 $981,428 30,150%$28 081. 5044 $449 871 ($121 835)$328 036 $388,953 30.150%($404 096.88) 5047 $203,726 $33 268 $236 994 $220 360 30.150%$110 340. 7007 020 870 ($366 937)$653,933 $837,402 30.150%($1 217 037.60) 8001 ($456 827)($69 632)($526,459)($491 643)30.150%($230 952.20) Total 190 803,488 ($275,414)$6,528,074 665 781 Account 282 Accum Def Inc Taxes - Other Prop Liberalized Depr - Elec Plant ($213,352,493) ($3 731 850) ($217 084 343) ($215 218,418)Bridger Prtnrshp Cpltlzd ($632 057) $78,709 ($553 348) ($592 703) FERC Jurisdiction ($7 368,363) ($259,497) ($7 627 860) ($7,498 111) N Valmy Prtnrshp ($1 039 766) $58 801 ($980 965) ($1 010 365) Percentage Repair Allowance ($560 785) $130 054 ($430,731) ($495 758)Total 282 ($222 953,464) ($3 723 782) ($226 677 246) ($224 815 355) 30,150% ($12 377 611,22) 30.150% $261 058, 30.150% ($860 685.79) 30,150% $195 028. 30.150% $431,357. Account 283 - Accum Def Inc Taxes - Other 5008 ($1 091 668)$189,162 ($902 506)($997 087)30.150%$627,403.44 5039 ($445 204)$163 713 ($281,491)($363 347)30.150%$542 995, 5041 ($4 836)$3,705 ($1 131)($2 984)30.150%$12 288. 8020 ($10,426,491)$992 814 ($9,433 677)($9 930 084)30,150%292 915, 8054 ($169 319)$129 715 ($39 604)($104,462)30.150%$430 230. 8057 ($887 335)$226 594 ($660 741)($774 038)30.150%$751 556.41 8071 ($19,456)155 ($12 301)($15,879)30.150%$23,729. 8074 ($332 373)($56 298)($388 671)($360 522)30.150%($186 725.30) 8075 30,150%$0. FERC Jurisdiction - 144A $697 937 ($61 597)$636 340 $667 139 30.150%($204 300.83) Total 283 ($12 678,745)594 963 ($11 083,782)($11 881 263) Total Deferred Tax Balances ($228 828 721) ($2,404 233) ($231 232 954) ($230,030 838) Change to Deferred Taxes $352,405 Exhibit No, 106 Case No, IPC-03- A. Holm, Staff Schedule 2, Page 2 of 2 2120/04 COMMISSION STAFF PROPOSED INCOME TAX ASSESSMENT ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 IPC IPC Line Federal Tax State Tax No,Year Assessments Assessments 2003 942 924 2002 261 167 339 2001 200 Year Average 982 395 846 Requested 942 924 Adjustment 960 529)846 Exhibit No, 106 Case No, IPC-03- A. Holm, Staff Schedule 3 2/20/04 Staff Exhibit 107 COMMISSION STAFF PROPOSED AMORTIZATION OF UNUSUAL CASE EXPENSES FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Item Dollars Account IPC-03-7 Case Expenses 772.923 IPC-01-16 Case Expenses 228,923 Rate Case Costs 720,923 Total Expenses to be Amortized 720. Yearly Amortization ($99 720,35/5)944, Reduction to 2003 Test Year 776,923 Exhibit No.1 07 Case No. IPC-03- A. Holm, Staff 2120/04