Loading...
HomeMy WebLinkAbout20040324Holm Supplemental.pdfif: n'-\lr : _ LL If !..,- LJ ;lOUt;2l~ Pi,; 4: l?2 I' 'irJ, ,:~ "'J...JIIL'ld':';:' L,Ur-li"I!.)SlUh BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION IN THE MATTER OF THE APPLICATION OF IDAHO POWER COMPANY FOR AUTHORITY TO INCREASE ITS INTERIM AND BASE RATES AND CHARGES FOR ELECTRIC SERVICE. ) CASE NO. IPC-O3- SUPPLEMENTAL TESTIMONY OF ALDEN HOLM IDAHO PUBLIC UTILITIES COMMISSION MARCH 24 2004 Please state your name and business address for the record. My name is Alden Holm.My business address is 472 West Washington Street, Boise, Idaho. By whom are you employed and in what capacity? I am employed by the Idaho Public Utilities Commission (Commission) as a senior auditor in the accounting section. Are you the same Alden Holm that submitted direct testimony in this case on February 20, 2004? Yes, I am. What is the purpose of your supplemental testimony? I am updating the Commission Staff's revenue requirement recommendations based on actual information received for activities booked or identified during or after December 2003.I will explain two additional adjustments based on the actual information for the year ending December 2003. Why did the Staff's revenue requirement recommendations change? As I stated in my original testimony, Staff has continued to audit updated information after its original testimony was filed on February 20, 2004 in this case. This additional information reflects actual booked items CASE NO. IPC-E- 03 - 03/24/04 (Supp)HOLM, A.Staff that had been estimated for December 2003.Staff proposes to incorporate into the original recommendations this actual test year information through this supplemental filing as agreed to by the parties at the prehearing conference on November 13, 2003.Tr. at 38. What additional information will you provide in your supplemental testimony? My supplemental testimony contains an updated revenue requirement based on Staff's ongoing audit of Idaho Power s actual December 2003 account balances. Staff's updated Idaho revenue requirement is $498,857,753 or a 3.08% increase over current levels.I have also updated Staff Exhibit Nos. 101 , 102, 103, 110, 111, 113 and 114.These changes reduce Staff's original recommendation by $219,362 or 0.04%. Staff recommends updating the forecasted numbers it originally used to the actual year-end amounts. addition, due to the discovery of additional information, Staff no longer recommends the Commission adopt Idaho Power s known and measurable Salary Structure Adj ustment (SSA) .I will describe both new recommendations below. UPDATE OF ACTUAL YEAR-END ACCOUNT BALANCES Please describe Staff's original recommendations relating to the year-end account balances. Staff originally proposed two adjustments to CASE NO. IPC-03-03/24/04 (Supp)HOLM, A.Staff Idaho Power s forecasted test year in its previously filed direct testimony.First, Staff recommended that the actual account balances be brought to the actual balances through November 2003 and used Idaho Power s forecasted December numbers because the actual December amounts were not known.The second adjustment used a Staff forecast to update Idaho Power s proj ected December amount. How do you propose to treat the actual year-end account balances based on the Company s year-end numbers? I propose that the two Staff adjustments mentioned above be removed and the actual accounts be updated to December 2003 balances.This results in a benefit to Idaho Power of about $1.8 million from Staff' original adjustments to more accurately reflect test year costs. IDAHO POWER'S KNOWN AND MEASURABLE ADJUSTMENTS RELATING TO THE SSA AND INCENTIVE PAY Please describe Staff's original recommendation relating to Idaho Power ' s Salary Structure Adjustment (SSA) and Incentive Pay. Certainly.In its previously filed direct testimony, Staff originally accepted an Idaho Power SSA with an adjustment to true up to actual year-end amounts because Staff believed the SSA would be paid starting in 2004.Staff opposed and continues to oppose the Incentive CASE NO. IPC-03-03/24/04 (Supp)HOLM, A.Staff Pay adj ustment requested by Idaho Power. Has Staff received updated information regarding these two adj ustments? Yes.As I stated earlier, Staff has received new information that changes our prior recommendations. Idaho Power originally called these two adjustments known and measurable adj ustments because they would be paid at the end of the year when the exact dollar amounts could be calculated.However , Idaho Power will pay neither the SSA nor incentive pay amounts for the year 2003.In response to Audit Request No. 236, Idaho Power provided a copy of a Company newsletter to employees that stated that neither the SSA nor the incentive pay would be paid for the year 2003 because of poor financial conditions and other reasons.Accordingly, these adjustments are neither known nor measurable.The earliest they would be paid is in 2005, if at all. In a response to Staff Audit Request No. 229, received March 11 , 2004, Idaho Power states: Also please note that the SSA and Incentive adj ustments included in the known and measurable adjustments will not actually be paid but IPC feels these adjustments normalize the impact of payroll levels for the future and should be included in the test year. The SSA amount has been between 0% and 3.1% of year-end payroll during the last nine years.Due to the CASE NO. IPC-E- 03 - 03/24/04 (Supp)HOLM, A.Staff volatile earnings of IDACORP, the incentive pay has been between 0% and 100% since 1995.See Staff Exhibit No. 105, page 1.Because the incentive pay and the SSA are based on the year-end payroll and other unknown items such as IDACORP earnings , it would be impossible to accurately calculate either adjustment before January 2005. Therefore, Staff recommends the Commission not allow these pro forma expense increases. Does this conclude your supplemental testimony in this proceeding? Yes, it does. CASE NO. IPC-03-03/24/04 (Supp)HOLM, A.Staff Revised Staff E xhi b No. 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 9 'Depreciation & Amortization Expense Depreciation & Amortization Expense Exhibit No. 101 Case No. IPC-03- A. Holm, Staff REVISED 3/24/04 Page 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 20 0 3 ~W ~ Q ~ po .. . . . . . . C I J (D ~ (D .. . . . , . ~p . . o fr J s : : : - - - ,. . . . M~ P t: : 1 - ~ . H~ ~ , ~ n - : tV :: q I tr : 1 - -- - RA T E O F R E T U R N U N DE R P R E S E N T R A T E S 28 Q E 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 TO T A L C O M B I N E D R A T E B A S E SA L E S R E V E N U E S OT H E R O P E R A T I N G R E V E N U E S TO T A L O P E R A T I N G R E V E N U E S 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 DE P R E C I A T I O N E X P E N S E 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 TA X E S O T H E R T H A N I N C O M E 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 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 FE D E R A L I N C O M E T A X E S ST A T E I N C O M E T A X E S TO T A L O P E R A T I N G E X P E N S E S OP E R A T I N G I N C O M E AD D : I E R C O O P E R A T I N G I N C O M E 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 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 RA T E O F R E T U R N R E Q U I R E D ~ 1 0 % R O E 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 EA R N I N G S D E F I C I E N C Y NE T - TO - GR O S S T A X M U L T I P L I E R RE V E N U E D E F I C I E N C Y 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 PE R C E N T I N C R E A S E R E Q U I R E D 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 TO T A L SY S T E M ID A H O JU R I S D I C T I O N 60 0 76 1 70 1 48 1 95 6 91 0 57 6 03 9 17 8 54 3 33 2 60 5 00 6 66 0 07 5 48 7 61 7 04 5 83 8 57 7 , 4 0 8 09 2 36 7 24 9 , 18 2 34 3 74 6 04 8 92 , 4 6 3 29 6 56 0 , 4 7 9 82 5 38 6 09 5 92 5 51 4 78 9 53 2 05 6 10 9 04 3 00 7 16 2 (3 0 8 16 6 ) (2 9 8 06 7 ) 69 1 14 6 89 9 18 8 60 7 93 8 3, 4 8 4 57 1 51 5 15 2 61 4 48 1 02 7 36 1 10 1 89 3 22 4 38 0 73 2 10 6 58 3 68 7 18 5 10 8 99 9 80 7 10 3 06 7 91 7 81 % 95 % 65 % 11 3 36 9 70 4 30 1 78 7 1. 4 4 6 % 89 6 38 4 48 3 96 1 36 9 08 % 49 8 85 7 75 3 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 20 0 3 (A ) (8 ) (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 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 56 4 95 6 68 , 56 4 95 6 PR O D U C T I O N P L A N T 44 2 32 5 54 0 62 1 90 7 57 7 31 4 ) 31 0 52 1 ) 43 9 05 9 61 3 TR A N S M I S S I O N P L A N T 49 3 , 4 4 5 32 8 15 7 48 2 38 8 , 69 0 (3 0 , 4 9 2 12 8 ) 49 4 , 4 9 9 37 2 DI S T R I B U T I O N P L A N T 92 5 57 2 67 3 (9 2 8 ) 92 5 57 1 74 5 GE N E R A L P L A N T 20 6 53 8 36 4 (1 4 71 5 , 33 2 ) 19 1 82 3 03 2 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 , 4 4 6 , 86 2 77 9 38 9 18 , 38 8 69 0 57 7 31 4 ) (5 3 , 51 8 90 9 ) 11 9 , 51 8 , 71 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 71 0 47 3 64 2 31 3 24 6 56 1 AM O R T O F O T H E R U T I L I T Y P L A N T 43 1 65 6 43 1 65 6 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 07 0 08 8 17 6 86 8 (1 0 7 , 78 2 02 4 ) (5 3 99 2 55 1 ) 77 5 84 0 50 1 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 11 2 65 5 07 9 52 6 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 (4 2 93 1 ) 23 0 34 0 31 2 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 (1 9 5 03 6 ) (1 9 5 03 6 ) AD D : W O R K I N G C A P I T A L 70 9 , 01 7 (2 , 61 5 , 4 5 2 ) (1 8 70 4 51 6 ) 38 9 04 9 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 25 , 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 ) 24 4 71 5 49 0 66 0 TO T A L C O M B I N E D R A T E B A S E 75 2 51 1 22 0 07 0 08 8 09 9 94 5 (1 1 0 , 39 7 47 6 ) (7 2 52 2 07 6 ) 60 0 76 1 70 1 C/ ) ~ n t r j . ~ ~ p" , . . , . , o o P " ~( D ~( D 5- ' ~g . g . Z ~ : CI: J ... . . . . . . ~ 0 tr j ( D ~ . ~~ ? n. . . . . . . ~ 1 tr j . . . . . . . -- - - .. . . . . . " , 3 D E S C R I P T I O N 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 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 OT H E R O P E R A T I N G R E V E N U E S TO T A L O P E R A T I N G R E V E N U E S 10 OP E R A T l N G E X P E N S E S : 11 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 12 DE P R E C I A T I O N E X P E N S E 13 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 14 TA X E S O T H E R T H A N I N C O M E 15 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 16 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 21 AD D : I E R C O O P E R A T I N G I N C O M E 24 N E T P O W E R S U P P L Y C O S T S : 25 AC C T . 4 4 7 / S U R P L U S S A L E S 26 AC C T . 5 0 1 / F U E L - TH E R M A L P L A N T S 27 AC C T . 5 4 7 / F U E L - OT H E R 28 AC C T . 5 5 5 / N O N - FI R M P U R C H A S E S 29 S U B - TO T A L N P S C L E S S : C S P P 30 AC C T . 5 5 5 / C S P P P U R C H A S E S TO T A L O P E R A T I N G E X P E N S E S TO T A L P O W E R S U P P L Y C O S T S C/ ) ~ n t r J (" ) PJ i X ~. . . . , . . U J ~ (D ~ (D ,.. . . . , p. . o (j j ... . . . . := ' " ~~ P t: : ; w ~~ ~ PJ :: t : ; , 1 tr 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 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 ) (C ) (D ) (E ) (F ) NO R M A L I Z I N G AN N U A L I Z I N G K N W N . &M E A S . OT H E R ST A F F P R O P O S E D 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 (G ) TO T A L 55 1 88 0 29 7 56 2 76 5 93 0 30 0 66 5 81 6 57 6 , 03 9 17 8 66 4 , 4 2 4 (7 2 87 1 ) 34 6 , 17 1 24 1 , 4 7 4 82 7 , 4 6 2 00 6 66 0 58 9 54 4 , 7 2 1 56 2 76 5 (7 2 87 1 ) 27 6 , 4 7 1 90 7 29 0 82 7 , 4 6 2 61 7 04 5 83 8 41 3 , 4 4 2 , 61 6 (4 2 12 2 05 5 ) 25 6 36 1 18 5 54 8 (4 7 5 55 6 ) (2 5 , 02 4 50 8 ) 36 7 , 26 2 , 4 0 6 15 2 , 4 1 1 3, 4 1 8 60 0 6, 4 2 3 , 64 5 53 1 36 0 ) 92 , 4 6 3 29 6 78 3 11 5 27 1 82 5 38 6 21 , 4 0 2 61 8 12 0 65 5 11 2 17 1 (1 2 0 65 5 ) 51 4 78 9 10 9 , 04 3 10 9 04 3 (3 0 8 16 6 ) (3 0 8 , 16 6 ) 53 5 58 1 63 7 (4 2 12 2 05 5 ) 79 5 61 6 24 , 72 1 , 36 4 (4 7 5 55 6 ) (3 0 63 4 25 2 ) 49 3 86 6 75 4 12 , 86 2 58 0 29 1 27 0 ) (4 6 4 72 7 ) 10 6 58 3 60 1 , 7 3 5 56 2 76 5 93 0 30 0 09 4 80 0 25 9 , 30 8 36 2 10 8 ) 25 2 20 0 14 9 , 4 0 0 07 8 28 2 (8 2 4 04 9 ) 30 0 25 6 53 3 99 8 , 90 1 (3 5 39 1 30 1 ) 1, 7 6 9 30 0 37 6 90 0 10 6 73 4 , 7 5 6 (5 7 14 0 22 3 ) 90 6 50 0 ) 68 8 03 3 44 , 4 9 0 92 2 45 5 , 4 0 3 24 5 62 7 19 1 95 2 15 1 22 5 67 8 ' ( 5 6 68 4 82 0 ) (6 6 0 87 3 ) 87 9 98 5 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 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 :iT 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 IN T A N G I B L E P L A N T 30 1 - O R G A N I Z A T I O N 09 7 09 7 30 2 - F R A N C H I S E S & C O N S E N T S 53 3 60 9 53 3 60 9 30 3 - M I S C E L L A N E O U S 01 7 25 1 01 7 25 1 TO T A L I N T A N G I B L E P L A N T 56 4 95 6 56 4 95 6 PR O D U C T I O N P L A N T 31 0 - 31 6 / S T E A M P R O D U C T I O N 76 7 38 1 58 9 62 1 , 90 7 57 7 , 31 4 ) 12 8 18 6 ) 76 5 29 7 99 6 33 0 - 33 6 / H Y D R A U L I C P R O D U C T I O N 62 4 15 9 08 5 18 3 05 3 ) 62 2 97 6 03 2 34 0 - 34 6 / O T H E R P R O D U C T I O N 78 4 86 7 71 8 78 5 58 5 TO T A L P R 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 ) 31 0 52 1 ) 1,4 3 9 05 9 61 3 TR A N S M I S S I O N P L A N T 35 0 / L A 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 17 , 4 5 5 28 8 17 , 4 5 5 28 8 DI R E C T A S S I G N M E N T 17 9 38 8 17 9 38 8 TO T A L A C C O U N T 3 5 0 17 , 63 4 67 6 63 4 67 6 35 2 / S T 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 S E R V I C E 73 5 71 9 73 5 71 9 DI R E C T A S S I G N M E N T 22 3 22 9 22 3 22 9 TO T A L A C C O U N T 3 5 2 95 8 94 8 95 8 94 8 35 3 / S T 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 20 1 68 4 , 4 1 2 49 6 83 9 13 , 4 4 1 22 0 (1 4 90 4 33 7 ) 20 2 71 8 13 4 DI R E C T A S S I G N M E N T 03 8 67 0 03 8 67 0 TO T A L A C C O U N T 3 5 3 20 3 72 3 08 2 2, 4 9 6 83 9 44 1 22 0 (1 4 90 4 33 7 ) 20 4 75 6 80 4 35 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 05 4 57 5 05 4 57 5 DI R E C T A S S I G N M E N T 15 8 65 4 15 8 65 4 TO T A L A C C O U N T 3 5 4 21 3 22 9 21 3 22 9 35 5 / P O L E S & F I X T U R E S - S Y S T E M S E R V I C E 70 , 4 9 7 65 8 (3 6 0 25 2 ) 13 7 , 4 0 6 DI R E C T A S S I G N M E N T 60 8 99 2 60 8 99 2 TO T A L A C C O U N T 3 5 5 10 6 65 0 (3 6 0 25 2 ) 74 6 39 8 35 6 / O V E R H E A D C O N D U C T O R S & D E V I C E S - S Y S T E M S E R V I C E 10 2 , 80 8 , 4 6 4 66 0 64 3 94 7 , 4 7 0 (1 5 22 7 , 53 9 ) 10 3 18 9 03 8 DI R E C T A S S I G N M E N T 68 2 01 8 68 2 01 8 TO T A L A C C O U N T 3 5 6 10 4 , 4 9 0 , 4 8 2 66 0 64 3 94 7 , 4 7 0 (1 5 22 7 53 9 ) 10 4 87 1 05 6 35 9 / R O A D S & T R A I L S - S Y S T E M S E R V I C E 30 3 24 7 30 3 24 7 DI R E C T A S S I G N M E N T 01 3 01 3 TO T A L A C C O U N T 3 5 9 31 8 26 0 31 8 26 0 TO T A L T R A N S M I S S I O N P L A N T .4 9 3 , 4 4 5 32 8 15 7 , 4 8 2 38 8 69 0 (3 0 , 4 9 2 12 8 ) 49 4 49 9 37 2 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 RE V I S E D 3 / 2 4 / 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 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 ;T 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 DI S T R I B U T I O N P L A N T 36 0 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 41 1 73 7 3,4 1 1 73 7 DI R E C T A S S I G N M E N T 94 9 94 9 NE T D I S T R I B U T I O N P L A N T 3, 4 1 4 68 6 41 4 68 6 PL U S : A D J U S T M E N T F O R C I A C 64 1 64 1 NE T D I S T R I B U T I O N P L A N T + C I A C 50 4 , 32 7 50 4 32 7 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 S E R V I C E 08 3 03 4 08 3 03 4 DI R E C T A S S I G N M E N T 26 2 50 0 26 2 50 0 NE T D I S T R I B U T I O N P L A N T 34 5 53 4 34 5 53 4 PL U S : A D J U S T M E N T F O R C I A C 18 7 , 4 6 5 18 7 , 4 6 5 NE T D I S T R I B U T I O N P L A N T + C I A C 19 , 53 2 99 9 53 2 99 9 36 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 12 2 51 0 67 7 (4 9 6 ) 12 2 51 0 18 1 DI R E C T A S S I G N M E N T 58 0 59 5 58 0 59 5 NE T D I S T R I B U T I O N P L A N T 12 4 09 1 , 27 2 (4 9 6 ) 12 4 09 0 77 6 PL U S : A D J U S T M E N T F O R C I A C 58 1 85 4 58 1 85 4 NE T D I S T R I B U T I O N P L A N T + C I A C 13 9 67 3 12 6 (4 9 6 ) 13 9 67 2 63 0 36 4 1 PO L E S , T O W E R S & F I X T U R E S 17 6 65 0 53 3 (4 3 2 ) 17 6 65 0 10 1 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 88 1 13 9 88 1 13 9 W6 1 UN D E R G R O U N D C O N D U I T 24 7 15 3 24 7 15 3 36 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 13 0 05 6 13 6 13 0 05 6 13 6 36 8 LIN E T R A N S F O R M E R S 25 9 20 8 , 4 0 0 25 9 20 8 , 4 0 0 36 9 1 SE R V I C E S 94 7 20 7 94 7 20 7 37 0 ME T E R S 55 2 02 8 55 2 02 8 37 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 24 6 , 4 4 1 24 6 , 4 4 1 37 3 ST R E E T L I G H T I N G S Y S T E M S 93 2 14 3 93 2 14 3 TO T A L D I S T R I B U T I O N P L A N T 92 5 57 2 67 3 (9 2 8 ) 92 5 57 1 74 5 GE N E R A L P L A N T 38 9 1 LA N D & L A N D R I G H T S 59 8 05 3 (3 5 6 01 9 ) 24 2 03 4 39 0 ST R U C T U R E S & I M P R O V E M E N T S 59 1 , 4 1 9 90 9 92 1 ) 68 1 49 7 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 19 7 , 4 8 2 29 7 29 0 ) 90 0 19 2 39 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 96 6 99 1 73 7 72 5 ) 22 9 26 7 39 3 ST O R E S E Q U I P M E N T 01 8 47 7 (4 2 17 2 ) 97 6 30 5 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 64 1 86 8 (1 5 0 79 9 ) 3, 4 9 1 06 9 39 5 LA B O R A T O R Y E Q U I P M E N T 98 3 02 4 (3 7 1 95 9 ) 61 1 06 4 39 6 1 PO W E R O P E R A T E D E Q U I P M E N T 40 5 , 4 2 7 (2 6 5 22 9 ) 14 0 19 7 39 7 CO M M U N I C A T I O N S E Q U I P M E N T 22 , 02 3 , 4 4 5 (9 1 1 , 92 3 ) 11 1 52 1 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 2 18 0 32 7 70 5 3,4 3 9 88 5 TO T A L G E N E R A L P L A N T 20 6 53 8 36 4 (1 4 71 5 33 2 ) 19 1 82 3 03 2 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 , 4 4 6 86 2 77 9 38 9 38 8 69 0 57 7 31 4 ) (5 3 51 8 90 9 ) 11 9 51 8 71 8 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 RE V I S E D 3 / 2 4 / 0 4 AC C U M U L A T E D P R O V I S I O N F O R DE 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 I O N PR O D U C T I O N P L A N T 31 0 - 31 6 / S T E A M P R O D U C T I O N 33 7 24 5 03 8 37 7 , 4 4 1 (3 6 5 91 9 ) 10 6 20 4 71 0 (1 0 3 86 5 ) 44 3 35 7 , 4 0 5 33 0 - 33 6 / H Y 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 24 2 94 3 61 9 34 0 - 34 6 / O T H E R P R O D U C T I O N 36 4 65 1 86 3 (1 2 6 30 4 ) 25 9 21 0 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 (1 0 3 86 5 ) 68 9 56 0 23 5 TR A N S M I S S I O N P L A N T 35 0 / L A N D & L A N D R I G H T S 04 6 05 2 07 4 (2 0 89 6 ) 02 9 23 0 35 2 / S T 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 (1 1 7 19 5 ) 98 9 11 1 35 3 / S T A T I O N E Q U I P M E N T 21 1 57 9 12 5 65 8 (3 1 0 68 8 ) (3 1 , 7 6 0 ) 99 4 78 8 35 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 (1 1 3 58 9 ) 91 5 97 0 35 5 / P O L E S & F I X T U R E S 26 7 92 7 17 4 26 9 31 7 60 1 41 8 35 6 / O V 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 05 5 98 4 35 9 / R O A D S & T R A I L S 23 3 93 4 40 3 69 1 23 6 02 7 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 (1 4 5 34 9 ) 19 0 82 2 52 8 DI S T R I B U T I O N P L A N T 36 0 / L A N D & L A N D R I G H T S 36 1 / S T 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 (8 3 60 6 ) 32 3 17 8 36 2 / S T A T I O N E Q U I P M E N T 53 3 12 5 76 3 (4 8 8 60 2 ) 10 9 28 5 36 4 / P O L E S , T O W E R S & F I X T U R E S 99 9 91 7 66 1 (6 0 1 38 0 ) 74 , 4 8 0 19 9 36 5 / O V 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 (2 5 4 55 5 ) 52 6 31 6 36 6 / U N D E R G R O U N D C O N D U I T 6, 4 6 9 08 7 04 4 (5 1 87 2 ) 6, 4 2 4 25 9 36 7 / U N 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 (3 4 9 14 3 ) 24 0 95 9 36 8 / L I 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 ) 13 2 18 4 92 4 36 9 / S E R V I C E S 24 0 06 6 57 1 (2 1 0 , 4 0 3 ) 05 8 23 3 37 0 / M E T E R S 55 7 28 5 22 8 (6 0 59 7 ) 50 4 91 6 37 1 / I N 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 ) 91 5 83 1 37 3 / S T 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 (1 8 91 0 ) 34 1 99 3 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 ) 36 1 11 0 09 4 en ; p . ( ) t'r 1 . ~ ~ P" ' . . . . C J ) P " ' (1 ) . . . . . . (1 ) , . . . . . . .. . . . P - O cr ' C/ ) ~ .. . . . . . . . : : + . ~~ F ~~ O ~' l : i ~ O - N ~ ~ I 0 ~ o q t' r 1 23 ( 1 ) ~ - 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 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 GE N E R A L P L A N T 38 9 / L A N D & L A N D R I G H T S (8 5 3 65 3 ) (8 5 3 65 3 ) 39 0 / S T R U C T U R E S & I M P R O V E M E N T S 32 8 63 7 95 2 20 3 07 2 61 5 66 1 39 1 / O F F I C E F U 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 (1 6 66 6 ) 58 0 04 3 39 2 / 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 95 2 67 4 39 3 / S T O R E S E Q U I P M E N T 32 6 39 9 05 6 29 , 4 6 2 35 7 91 7 39 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 35 8 55 9 39 5 / L A 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 86 1 94 0 39 6 / P O W E R O P E R A T E D E Q U I P M E N T 48 5 69 8 95 5 31 4 62 7 82 2 28 0 39 7 / C O 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 79 2 67 0 39 8 / M I S 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 67 2 , 4 4 0 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 (8 7 0 31 9 ) 16 0 53 0 AM O R T I Z A T I O N O F U T I L I T Y P L A N T 59 3 17 5 59 3 17 5 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 , 7 1 0 47 3 64 2 31 3 24 6 56 1 AM 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 41 9 36 0 HY D R A U L I C P R O D U C T I O N 29 6 29 6 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 30 , 4 3 1 65 6 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 47 3 64 2 34 3 67 8 21 7 (/ J ~ o t r J (" ) . ~ ~ I- T - ' ( U J ~( ! ) .. . . . . . . ( ! ) tii g- g . z ~( D P ~~ ? ~I - d ~ ::+ J ' 0 CI C I tr J -- - - ( ! ) \j . ) -. G 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 A N N U A L I Z I N G K N W N . &M E A S . OT H E R r 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 A D J U S T M E N T A D J U S T M E N T A D J U S T M E N T A D J U S T M E N T TO T A L AD D I T I O N S & D E L E T I O N S T O R A T E B A S E 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 07 0 08 8 15 , 17 6 86 8 (1 0 7 78 2 02 4 ) (5 3 , 99 2 55 1 ) 77 5 84 0 , 50 1 LE S S : 25 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 11 2 65 5 11 2 65 5 OT H E R 96 6 87 1 96 6 87 1 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 11 2 , 65 5 07 9 52 6 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 19 0 / 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 63 3 75 8 ) (4 2 93 1 ) 67 6 68 9 ) 28 1 / A C C E L E R A T E D A M O R T I Z A T I O N 28 2 / O T H E R P R O P E R T Y 22 5 37 5 77 5 22 5 , 37 5 77 5 28 3 / O T H E R 11 , 64 1 22 6 11 , 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 (4 2 93 1 ) 23 0 34 0 31 2 NE 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 07 0 08 8 17 6 86 8 (1 0 7 78 2 02 4 ) (5 4 06 2 27 5 ) 53 4 , 4 2 0 66 3 AD D : WO R K I N G C A P I T A L 15 1 / F U E L I N V E N T O R Y 17 1 , 4 4 2 61 5 45 2 ) 55 5 99 0 15 4 / P L 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 83 4 48 6 TR A N S M I S S I O N - G E N E R A L 56 6 , 4 4 4 56 6 , 4 4 4 DI S T R I B U T I O N - G E N E R A L 77 9 80 3 77 9 80 3 OT H E R - U N C L A S S I F I E D 55 6 36 5 (9 0 4 03 9 ) 65 2 , 32 6 TO T A L A C C O U N T 1 5 4 21 , 73 7 09 8 (9 0 4 03 9 ) 83 3 05 9 16 5 / P R 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 47 7 (1 7 , 80 0 47 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 , 47 7 (1 7 80 0 47 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 45 2 ) (1 8 70 4 51 6 ) 38 9 04 9 NE T E L E C T R I C P L A N T I N S E R V I C E 71 1 72 7 02 3 07 0 08 8 17 6 , 86 8 (1 1 0 39 7 47 6 ) (7 2 76 6 79 1 ) 56 1 80 9 71 2 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 6 , P a g e 1 o f 2 RE V I S E D 3 / 2 4 / 0 4 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 A N N U A L I Z I N G K N W N . &M E A S . OT H E R T A F F PR 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 A D J U S T M E N T A D J U S T M E N T A D J U S T M E N T A D J U S T M E N T TO T A L * * * T A B L E 3 - A D D I T I O N S & D E L E T I O N S T O R A T E B A S E * * * NE T E L E C T R I C P L A N T I N S E R V I C E 71 1 72 7 02 3 07 0 08 8 17 6 86 8 (1 1 0 39 7 47 6 ) (7 2 76 6 , 79 1 ) 56 1 80 9 71 2 AD D : 10 5 / P L A N T H E L D F O R F U T U R E U S E HY D R A U L I C P R O D U C T I O N TR A N S L A N D & L A N D R I G H T S TR 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 TR A N S S T A T I O N E Q U I P M E N T DI S T L A N D & L A N D R I G H T S 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 GE N L A N D & L A N D R I G H T S GE N S T R U C T U R E S & I M P R O V E M E N T S 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 11 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 N T (1 9 5 03 6 ) (1 9 5 03 6 ) DE F E R R E D P R O G R A M S : 18 2 / CO N S E R V A T I O N P R O G R A M S 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 S 07 6 95 5 07 6 95 5 OR E G O N 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 S TO T A L C O N S E R V A T I O N P R O G R A M S 21 , 07 6 95 5 07 6 95 5 18 2 / M I S C . O T H E R R E G U L A T O R Y A S S E T S RE O R G A N I Z A T I O N C O S T S 50 8 11 2 50 8 , 11 2 AM . F A L L S B O N D R E F I N A N C E 32 4 00 4 32 4 , 00 4 ME R I D I A N B U Y O U T PH O T O V O L T A I C S T A R T - 79 2 79 2 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 7 5 72 8 76 6 72 8 76 6 PO S T R E T I R E M E N T B E N E F I T S 59 0 20 0 59 0 20 0 PO S T E M P L O Y M E N T B E N E F I T S 40 2 53 6 40 2 53 6 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 57 9 , 4 1 0 57 9 , 4 1 0 18 6 / M I S C . O T H E R D E F E R R E D P R O G R A M S TO T A L D E F E R R E D P R O G R A M S 25 , 65 6 36 5 65 6 36 5 DE V E L O P M E N T O F I E R C O R A T E B A S E IN V E S T M E N T I N I E R C O 78 2 96 3 (2 , 07 6 , 92 3 ) 24 4 71 5 16 , 95 0 75 5 PR E P A I D C O A L R O Y A L T I E S 2, 4 4 9 , 4 6 3 2, 4 4 9 46 3 NO T E S P A Y A B L E T O S U B S I D I A R Y 90 9 , 55 8 ) 90 9 , 55 8 ) TO T A L 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 ) 24 4 71 5 49 0 , 66 0 TO T A L C O M B I N E D R A T E B A S E 75 2 51 1 , 22 0 18 , 07 0 08 8 09 9 94 5 (1 1 0 39 7 , 4 7 6 ) (7 2 52 2 07 6 ) 60 0 76 1 70 1 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 6 , P a g e 2 o f 2 RE V I S E D 3/ 2 4 / 0 4 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 ) (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 N G R E V E N U E S FI R M E N E R G Y S A L E S 44 0 - 44 8 / R E T A I L 50 8 51 5 85 2 66 5 81 6 50 9 18 1 66 8 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 / R E F U N D S 44 7 / F I R M S A L E S F O R R E S A L E 76 2 71 0 76 2 71 0 44 7 / S Y S T E M O P P O R T U N I T Y S A L E S 60 1 73 5 56 2 , 7 6 5 93 0 , 30 0 09 4 80 0 TO T A L S A L E S O F E L E C T R I C I T Y 55 1 88 0 29 7 56 2 76 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 41 5 / ME R C H A N D I S I N G R E V E N U E S 27 4 60 9 27 4 60 9 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 17 8 50 3 90 7 29 0 21 2 50 5 29 8 29 8 45 4 / 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 20 0 77 0 47 , 75 2 24 8 52 2 ST A T I O N A N D L I N E R E N T A L S 66 8 14 0 66 8 14 0 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 . 46 4 38 0 98 0 46 7 , 36 0 RE A L E S T A T E R E N T S 37 5 32 7 (5 1 62 5 ) 32 3 70 2 DA R K F I B E R P R O J E C T 47 6 60 6 (1 4 , 11 7 ) 46 2 , 4 8 9 PO L E A T T A C H M E N T $ 80 3 , 58 2 34 6 , 17 1 (2 0 9 71 3 ) 94 0 04 0 FA C I L I T I E S C H A R G E S 35 3 53 8 (7 2 87 1 ) (6 6 5 81 6 ) 27 8 64 4 , 12 9 OV E R N I G H T P A R K R E N T S 29 4 , 4 2 1 (1 1 8 54 4 ) 17 5 87 7 MI S C E L L A N E O U S 68 , 5 4 2 01 5 55 7 TO T A L A C C O U N T 4 5 4 70 5 30 6 (7 2 87 1 ) 34 6 17 1 (6 6 5 81 6 ) (3 1 2 97 4 ) 99 9 81 6 45 6 / 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 13 4 06 8 51 0 , 29 4 64 4 36 2 TR A N S M I S S I O N F O R O T H E R S - F I R M 91 6 21 9 2, 4 2 0 10 3 33 6 32 2 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 72 6 45 1 72 6 45 1 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 01 6 01 6 AN T E L O P E 73 , 82 4 (1 2 9 ) 69 5 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 (1 1 , 4 1 1 ) 50 , 03 7 38 , 62 6 SI E R R A P A C I F I C U S A G E C H A R G E 05 3 97 2 02 5 ST A N D Y S E R V I C E 13 6 21 1 (7 9 17 6 ) 57 , 03 5 TR A N S M I S S I O N F O R I E S 50 1 82 9 83 0 51 7 65 9 MI S C E L L A N E O U S 25 4 ) (1 , 25 4 ) TO T A L A C C O U N T 4 5 6 50 6 00 6 92 7 93 1 43 3 93 7 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 37 , 66 4 , 4 2 4 (7 2 87 1 ) 34 6 17 1 24 1 , 47 4 82 7 , 4 6 2 00 6 66 0 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 72 1 56 2 76 5 (7 2 87 1 ) 27 6 , 4 7 1 90 7 29 0 82 7 46 2 61 7 04 5 83 8 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 7 RE V I S E D 3/ 2 4 / 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 , 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 TA 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 & M A I N T E N A N C E E X P E N S E S ST E A M P O W E R G E N E R A T I O N OP E R A T I O N 50 0 / S U P E R V I S I O N & E N G I N E E R I N G 18 7 , 4 1 7 38 2 07 2 34 3 32 8 ) 86 2 54 4 86 2 54 4 50 1 / F U E L 25 9 30 8 36 2 10 8 ) 25 2 , 20 0 14 9 40 0 14 9 , 4 0 0 50 2 / S T E A M E X P E N S E S LA B O R OT H E R 99 0 76 5 64 4 03 0 40 9 03 0 40 9 TO T A L A C C O U N T 5 0 2 99 0 76 5 64 4 03 0 40 9 03 0 , 4 0 9 50 5 / E L E C T R I C E X P E N S E S LA B O R 38 2 60 7 47 4 97 9 ) 48 4 18 , 4 8 4 OT H E R 24 8 89 5 97 9 25 0 87 4 25 0 87 4 TO T A L A C C O U N T 5 0 5 26 7 27 7 60 7 1, 4 7 4 26 9 35 7 26 9 35 7 50 6 / M I S C E L L A N E O U S E X P E N S E S 95 8 06 5 57 5 08 8 53 3 15 3 53 3 15 3 50 7 / R E N T S 60 7 15 7 (3 0 57 7 ) 57 6 58 0 57 6 58 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 74 6 (7 5 9 17 3 ) 10 6 42 1 , 4 4 3 10 6 42 1 , 4 4 3 MA I N T E N A N C E 51 0 / S U P E R V I S I O N & E N G I N E E R I N G 80 0 60 3 22 9 35 5 02 9 95 8 02 9 95 8 51 1 / S T R U C T U R E S 29 5 75 9 08 0 32 3 83 9 32 3 83 9 51 2 / B O I L E R P L A N T LA B O R OT H E R 12 , 70 0 84 5 70 0 84 5 12 , 70 0 84 5 TO T A L A C C O U N T 5 1 2 70 0 84 5 12 , 70 0 84 5 70 0 84 5 51 3 / E L E C T R I C P L A N T LA B O R OT H E R 69 5 73 1 69 5 73 1 69 5 73 1 TO T A L A C C O U N T 5 1 3 69 5 73 1 69 5 73 1 69 5 73 1 51 4 / M I 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 61 5 56 2 ) 37 4 98 1 37 4 98 1 ST E A M M A I N T E N A N C E E X P E N S E S 26 , 4 8 3 , 4 8 1 35 8 12 7 ) 12 5 35 4 12 5 35 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 (3 , 11 7 , 30 0 ) 13 0 54 6 79 7 13 0 54 6 79 7 ~~ ~ Q ~ :: : r . . . . . . . . (J ) : : : r (1 ) . . . . . . (1 ) _ . ~g . e . . Z S : ~O P t: i ~~ ? "'t : j P ' P' ~ I 0 +: : - ( f Q (r j -- - ( 1 ) ~ - 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 TA 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 & M A I N T E N A N C E E X P E N S E S HY D R A U L I C P O W E R G E N E R A T I O N OP E R A T I O N 53 5 / S U P E R V I S I O N & E N G I N E E R I N G 26 7 39 0 94 , 34 4 22 9 16 4 (7 4 9 97 4 ) 84 0 92 4 84 0 92 4 53 6 / W A T E R F O R P O W E R 95 0 38 3 09 5 30 7 38 3 (4 9 4 36 3 ) 76 7 , 4 9 8 76 7 , 4 9 8 53 7 / H Y D R A U L I C E X P E N S E S 47 9 47 4 85 3 13 0 81 0 (4 0 60 6 ) 62 3 53 0 62 3 53 0 53 8 / E L E C T R I C E X P E N S E S LA B O R 76 9 91 8 41 0 61 , 72 0 (4 4 61 2 ) 81 2 , 4 3 6 81 2 , 4 3 6 OT H E R 28 8 27 8 70 9 31 4 98 7 31 4 98 7 TO T A L A C C O U N T 5 3 8 05 8 19 6 25 , 4 1 0 61 , 72 0 (1 7 90 3 ) 12 7 42 2 12 7 , 4 2 2 53 9 / M I 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 (5 7 07 8 ) 83 0 27 1 83 0 27 1 54 0 / R E N T S 39 1 97 2 (1 7 69 4 ) 37 4 27 8 37 4 27 8 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 90 7 21 6 21 4 89 9 81 9 42 8 37 7 61 9 ) 56 3 92 4 56 3 92 4 MA I N T E N A N C E 54 1 / S U 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 (1 4 3 69 0 ) 14 0 12 3 14 0 12 3 54 2 / S T R U C T U R E S 07 1 , 4 6 1 24 7 56 , 4 6 7 35 3 19 1 52 8 19 1 , 52 8 54 3 / R E 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 96 4 77 6 (1 4 2 87 8 ) 79 8 16 7 79 8 16 7 54 4 / E L E C T R I C P L A N T LA B O R 72 8 44 3 04 4 13 8 56 0 (1 0 0 15 2 ) 82 3 89 5 82 3 89 5 OT H E R 85 4 , 59 0 37 4 91 3 96 4 91 3 96 4 TO T A L A C C O U N T 5 4 4 58 3 03 3 04 4 13 8 56 0 (4 0 77 8 ) 73 7 , 85 9 73 7 , 85 9 54 5 / M I 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 (2 2 4 15 8 ) 24 5 12 6 24 5 12 6 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 (5 1 1 15 1 ) 11 2 , 80 3 11 2 , 80 3 , 6 3 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 88 8 77 0 ) 24 , 67 6 72 6 24 , 67 6 72 6 '" - ~~ ~ o t r J . p j ~ ~ en ~ (1 ) . . . . . . . . (1 ) , . . . . . ~o . . O cr ' r. n s : : ~ ,.. . . . .. . . . . ~ ... . . . . ~( 1 ) . Z ~~ ~ ~" ' t : 1 p j 0. . . . . . . . pj ~ I 0 ,J : : . . ( f Q ... . . . . . -- - - ( 1 ) ~N I- + J ... . . . . . 0" 1 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 TA 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 & M A I N T E N A N C E E X P E N S E S OT H E R P O W E R G E N E R A T I O N OP E R A T I O N 54 6 / S U 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 22 , 58 8 18 1 47 7 80 9 47 7 80 9 54 7 / F U E L 07 8 28 2 (8 2 4 04 9 ) 30 0 25 6 53 3 25 6 , 53 3 54 8 / G E 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 43 7 (1 0 94 4 ) 13 3 97 8 13 3 97 8 OT H E R 61 7 87 2 73 , 4 8 9 48 9 TO T A L A C C O U N T 5 4 8 19 5 80 6 29 7 10 , 4 3 7 07 1 ) 20 7 46 8 20 7 , 4 6 8 54 9 / M I 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 (7 6 78 1 ) 28 7 88 2 28 7 88 2 55 0 / R E N T S 10 3 10 3 10 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 (8 2 4 04 9 ) 81 7 14 9 (1 6 67 1 ) 24 4 79 5 24 4 79 5 MA I N T E N A N C E 55 1 / S U P E R V I S I O N & E N G I N E E R I N G 75 2 (7 5 2 ) 55 2 / S T R U C T U R E S 19 1 05 4 22 0 25 2 (5 2 85 1 ) 15 2 67 5 15 2 67 5 55 3 / G E 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 30 5 ) 64 , 95 2 95 2 OT H E R 14 6 29 4 81 6 15 0 11 0 15 0 11 0 TO T A L A C C O U N T 5 5 3 20 9 40 9 08 3 06 0 (1 , 48 9 ) 21 5 06 3 21 5 06 3 55 4 / M I 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 90 2 (1 2 7 58 9 ) 29 0 74 1 29 0 74 1 OT H E R P O W E R M A I N T E X P E N S E S ' 7 9 9 92 0 12 , 02 7 21 3 (1 8 2 68 1 ) 65 8 , 4 7 9 65 8 , 4 7 9 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 (8 2 4 04 9 ) 84 4 72 , 36 3 (1 9 9 35 2 ) 90 3 27 5 90 3 27 5 OT H E R P O W E R S U P P L Y E X P E N S E 55 5 . 1/ P U R C H A S E D P O W E R 99 8 90 1 (3 5 39 1 30 1 ) 76 9 30 0 37 6 90 0 37 6 90 0 55 5 . 2/ C O 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 81 5 12 4 EN E R G Y R E L A T E D 41 , 67 5 79 8 45 5 , 4 0 3 24 5 62 7 37 6 82 8 37 6 82 8 TO T A L 5 5 5 . 2/ C S P P 44 , 4 9 0 92 2 45 5 40 3 24 5 62 7 19 1 95 2 19 1 95 2 55 5 / T O T A L 90 , 4 8 9 82 3 (3 4 , 93 5 89 8 ) 01 4 92 7 56 8 85 2 56 8 , 85 2 55 6 / L O 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 S E S 33 4 56 8 90 2 90 2 55 7 / O T H E R E X P E N S E S 13 1 , 18 8 31 8 07 1 (7 4 5 , 4 3 1 ) 49 3 14 6 49 3 14 6 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 (3 4 93 5 89 8 ) 31 8 09 0 99 6 (7 4 1 86 3 ) 08 6 90 0 08 6 90 0 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 94 7 28 5 ) 22 0 21 3 69 8 22 0 21 3 69 8 CI ) ~ 0 tI j , . ~ ~ :: r . . . . . . . t/ ) : : r CD . . . . . . CD 0 - - : (j j g. 8. . Z ~ : ~C D P ~~ ~ ~" ' t ; j ~ 0 " " " N ~ ~ I 0 .t : . ( J q tI j . . . . . . -- - C D 0, . , 0 .t : . - - - -. .. . . . . 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 TA 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 & M A I N T E N A N C E E X P E N S E S 10 4 10 5 TR A N S M I S S I O N E X P E N S E S 10 6 OP E R A T I O N 10 7 56 0 1 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 30 3 11 0 04 1 (4 1 1 04 1 ) 62 2 62 9 62 2 62 9 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 (1 8 1 05 9 ) 80 1 32 9 80 1 32 9 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 16 4 (3 4 4 46 2 ) 55 3 39 6 55 3 39 6 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 04 9 (4 2 , 61 5 ) 65 8 68 3 65 8 68 3 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 E R S 98 7 , 57 6 2, 4 3 7 14 6 42 4 , 72 2 42 4 72 2 11 2 56 6 1 MI S C E L L A N E O U S E X P E N S E S 47 6 94 7 74 3 09 2 (2 0 4 30 7 ) 28 5 47 5 28 5 , 4 7 5 11 3 56 7 RE N T S 59 2 29 8 (1 9 2 , 67 5 ) 39 9 62 3 39 9 62 3 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 06 0 98 8 74 5 85 7 74 5 85 7 11 5 11 6 MA 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 88 6 (8 0 29 3 ) 74 2 08 6 74 2 08 6 11 8 56 9 1 ST R U C T U R E S (1 , 55 2 ) 87 8 33 7 33 7 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 59 9 66 9 68 8 11 9 68 8 11 9 12 0 57 1 1 OV E R H E A D L I N E S 51 4 15 0 83 4 60 6 (2 8 3 , 94 7 ) 30 1 64 2 30 1 64 2 12 1 57 3 1 MI S C E L L A N E O U S P L A N T 76 4 91 7 79 , 71 8 71 8 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 25 6 22 4 81 1 , 90 2 81 1 , 90 2 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 31 7 21 1 55 7 75 9 55 7 75 9 ~~ ~ Q ~ ~g ' p : : ~ ~ .. . . g - O := , . ' .. . . . . . 0 (! ) ~ . Z t: : : I O O ( J ' ) H ? .. . . . . . ' l : J "' ~ :: + J ' 0 ~( J Q t r 1 - -- - ( ! ) ~ ~ .. . . . . . , 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 TA 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 12 5 12 6 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 12 7 12 8 DI S T R I B U T I O N E X P E N S E S 12 9 OP E R A T I O N 13 0 58 0 / S U P E R V I S I O N & E N G I N E E R I N G 52 3 70 3 59 1 19 0 89 9 (4 3 9 , 01 2 ) 35 4 18 0 35 4 18 0 13 1 58 1 / L O A D D I S P A T C H I N G 35 6 23 5 29 8 16 1 , 03 8 (3 4 0 69 2 ) 24 2 88 0 24 2 88 0 13 2 58 2 / S T A T I O N E X P E N S E S 27 3 80 3 15 3 09 7 (5 0 2 , 4 9 0 ) 85 7 , 56 4 85 7 56 4 13 3 58 3 / O V E R H E A D L I N E E X P E N S E S 60 7 , 4 2 8 95 0 23 5 , 4 9 3 (5 5 4 04 1 ) 38 5 83 1 38 5 83 1 13 4 58 4 / U N D E R G R O U N D L I N E E X P E N S E S 65 2 99 5 35 6 30 4 92 , 73 8 82 2 39 3 82 2 , 39 3 13 5 58 5 / S T 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 6 32 4 21 4 37 7 (3 5 19 7 ) 12 8 71 8 12 8 71 8 13 6 58 6 / M E T E R E X P E N S E S 63 2 29 0 15 3 53 4 37 2 93 7 (2 , 4 1 1 , 02 2 ) 74 7 , 73 9 74 7 73 9 13 7 58 7 / C U 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 50 6 12 8 12 , 61 0 63 0 (5 8 30 2 ) 49 1 06 7 49 1 06 7 13 8 58 8 / M I S C E L L A N E O U S E X P E N S E S 73 5 76 6 70 6 22 2 75 6 71 8 38 8 76 8 61 7 76 8 61 7 13 9 58 9 / R E N T S 13 9 66 5 32 9 14 2 99 4 14 2 99 4 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 58 4 33 7 54 9 , 4 1 3 33 4 53 2 52 6 29 9 ) 94 1 , 98 3 94 1 98 3 14 1 14 2 MA I N T E N A N C E 14 3 59 0 / S U P E R V I S I O N & E N G I N E E R I N G 89 6 63 3 96 8 (2 4 58 8 ) 90 9 90 9 14 4 59 1 / S T R U C T U R E S 14 5 59 2 / S T A T I O N E Q U I P M E N T 65 3 04 6 16 5 13 8 85 4 24 , 46 3 87 3 52 7 87 3 52 7 14 6 59 3 / O V E R H E A D L I N E S 01 7 85 4 10 5 32 9 25 5 84 5 (2 6 3 90 7 ) 11 5 12 1 11 5 12 1 14 7 59 4 / U N D E R G R O U N D L I N E S 31 5 01 3 25 , 4 9 7 93 3 (1 9 29 9 ) 38 3 14 5 38 3 14 5 14 8 59 5 / L I N E T R A N S F O R M E R S 41 1 18 0 75 7 99 4 27 2 18 3 77 5 11 4 77 5 11 4 14 9 59 6 / S T 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 36 2 44 4 40 3 55 3 92 4 ) 37 6 , 4 7 6 37 6 , 4 7 6 15 0 59 7 / M E T E R S 53 4 79 7 19 3 10 2 , 4 8 8 (2 4 6 91 5 ) 43 2 56 3 43 2 56 3 15 1 8 / M I S C E L L A N E O U S P L A N T 21 6 16 1 22 1 82 5 00 3 24 1 , 21 1 24 1 21 1 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 56 5 39 1 26 8 19 9 65 1 45 9 (2 5 1 96 2 ) 23 3 08 7 23 3 08 7 15 3 TO T A L D I S T R I B U T I O N E X P E N S E S 14 9 72 8 81 7 61 2 98 5 99 1 77 8 26 2 ) 17 5 07 0 17 5 07 0 15 4 15 5 CU 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 / S U P E R V I S I O N 39 1 71 6 32 5 27 , 50 7 (2 9 , 4 8 2 ) 40 1 06 6 40 1 06 6 15 7 90 2 / M E T E R R E A D I N G 70 9 29 4 10 8 47 7 26 3 , 4 9 3 (3 6 6 79 9 ) 71 4 , 4 6 5 71 4 , 4 6 5 15 8 90 3 / C U S T O M E R R E C O R D S & C O L L E C T I O N S 27 4 75 1 16 0 30 0 38 9 37 1 89 8 30 8 72 2 73 0 72 2 , 73 0 15 9 90 4 / U N C O L L E C T I B L E A C C O U N T S 56 6 31 1 (6 0 8 38 1 ) 95 7 93 0 95 7 93 0 16 0 90 5 / M I S C E X P E N S E S 81 9 12 4 19 7 12 6 08 5 12 6 08 5 16 1 TO T A L 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 94 3 89 1 28 0 12 2 68 0 , 4 2 0 17 , 84 2 92 2 , 27 6 17 , 92 2 27 6 16 2 16 3 CU 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 / S U P E R V I S I O N 37 7 , 83 2 16 3 11 5 (1 2 19 7 ) 40 3 91 3 40 3 91 3 16 5 90 8 / C U S T O M E R A S S I S T A N C E 77 5 63 6 25 8 23 9 39 9 03 9 38 7 ) 02 7 90 6 02 7 , 90 6 16 6 90 9 / I N F O R M A T I O N & I N S T R U C T I O N A L 17 5 (1 9 ) 15 6 15 6 16 7 91 0 / M I S C E L L A N E O U S E X P E N S E S 58 7 01 7 82 5 43 5 67 5 63 0 95 2 63 0 95 2 16 8 TO T A L C U S T S E R V & I N F O R M A T N E X P E N S E S 74 0 66 0 72 , 24 6 28 7 95 0 (1 , 03 7 92 8 ) 06 2 , 92 7 06 2 , 92 7 16 9 17 0 91 2 / D E 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 RE V I S E D 3 / 2 4 / 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 , 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 TA 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 17 1 17 2 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 17 3 17 4 AD 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 1 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 83 3 73 2 88 9 , 66 5 16 1 00 8 39 5 15 5 ) 30 , 4 8 9 25 0 30 , 4 8 9 25 0 17 6 92 1 1 OF F I C E S U P P L I E S 27 1 , 74 2 52 , 11 2 12 6 58 2 90 9 43 7 ) 54 0 99 9 54 0 99 9 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 R R E D - (2 6 25 2 93 4 ) 32 6 84 3 ) (2 8 57 9 77 7 ) (2 8 57 9 77 7 ) 17 8 92 3 1 OU T S I D E S E R V I C E S 58 0 74 3 (6 9 0 12 4 ) 89 0 61 9 89 0 61 9 17 9 92 4 1 PR O P E R T Y I N S U R A N C E 25 2 25 2 18 0 PR O D U C T I O N - S T E A M 45 4 35 4 31 1 67 8 ) 45 1 , 98 7 45 1 , 98 7 18 1 AL L R I S K & M I S C E L L A N E O U S 2, 4 5 8 32 5 52 3 19 9 61 2 ) 2, 4 6 5 , 4 3 5 2,4 6 5 , 4 3 5 18 2 TO T A L A C C O U N T 9 2 4 91 2 67 9 83 4 19 9 29 0 ) 91 7 , 4 2 2 91 7 , 4 2 2 18 3 92 5 IN J U R I E S & D A M A G E S 27 1 , 34 2 38 8 83 1 37 4 33 4 (1 3 3 16 2 ) - 3 90 1 34 4 90 1 34 4 18 4 92 6 EM P L O Y E E P E N S I O N S & B E N E F I T S 75 7 , 40 2 17 0 16 3 (7 , 15 4 01 6 ) 77 3 54 9 77 3 54 9 18 5 92 7 1 FR A N C H I S E R E Q U I R E M E N T S 80 7 (8 2 ) 72 5 72 5 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 33 0 95 8 33 0 95 8 33 0 95 8 18 9 EN E R G Y R E L A T E D 37 9 , 4 5 5 37 9 , 4 5 5 37 9 , 4 5 5 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 24 0 00 0 24 0 00 0 24 0 00 0 19 2 FE R C O T H E R 64 3 30 9 64 3 , 30 9 64 3 30 9 19 3 FE R C O R E G O N H Y D R O 16 4 37 5 16 4 37 5 16 4 , 37 5 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 53 3 53 3 21 , 53 3 19 6 OT H E R 37 2 95 3 32 5 32 5 19 7 OR E G O N P U C - RA T E C A S E (4 , 4 1 6 ) (4 , 4 1 6 ) (4 , 4 1 6 ) 19 8 OT H E R 58 9 58 9 58 9 19 9 NE V A D A P U C - RA T E C A S E 20 0 OT H E R 16 , 69 7 69 7 69 7 20 1 TO T A L A C C O U N T 9 2 8 89 0 87 2 95 3 89 5 82 5 89 5 82 5 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 45 2 , 10 8 (4 5 2 12 5 ) 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 25 5 01 8 (2 8 38 4 ) 25 7 , 30 2 1, 4 8 3 93 6 1, 4 8 3 93 6 20 5 93 1 1 RE N T S 13 0 16 , 19 4 32 4 32 4 20 6 TO T A L A D M & G E N O P E R A T I O N 99 8 64 1 33 5 , 4 4 7 84 0 29 7 (4 7 5 55 6 ) (1 5 , 33 0 36 2 ) 36 8 46 7 35 5 21 5 20 7 PL 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 01 8 11 2 23 , 16 9 27 9 (2 6 5 72 5 ) 83 1 , 83 6 83 1 83 6 20 9 41 6 1 ME R C H A N D I S I N G E X P E N S E 13 0 37 3 13 0 37 3 13 0 37 3 21 0 TO T A L O P E R & M A I N T 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 5 54 8 (4 7 5 55 6 ) (2 5 02 4 , 50 8 ) 36 7 , 26 2 , 4 0 6 36 7 24 9 15 4 (/ J ~ ( ' ) tr 1 PJ X :: r : U ) ~ (1 ) (1 ) _ . ~g . ~ Z g : (/ J .. . . . . 0 t' j ( 1 ) ~ t: ' 0 0 ( / J ~ ~ ~ ~ (') . . . . . . ::: : + i I 0 +: : - ( J q tr : 1 . . . . . . -- (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 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 DE 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 E N S E DE P R E C I A T I O N E X P E N S E 31 0 - 31 6 / S T E A M P R O D U C T I O N 51 8 21 5 75 4 88 1 (7 3 1 83 9 ) (1 , 30 0 , 4 8 5 ) 22 , 24 0 77 2 33 0 - 33 6 / H Y D R A U L I C P R O D U C T I O N 12 6 52 2 09 1 1, 4 5 0 78 8 08 0 22 1 ) 56 3 18 1 34 0 - 34 6 / O T H E R P R O D U C T I O N 67 7 60 5 41 , 72 6 (2 5 2 60 8 ) (2 0 31 4 ) 1, 4 4 6 , 4 0 9 TO T A L P R O D U C T I O N P L A N T 32 2 34 2 86 2 69 8 46 6 34 1 40 1 01 9 ) 25 0 36 2 TR A N S M I S S I O N P L A N T 35 0 / L A N D & L A N D R I G H T S 23 6 36 9 36 5 (4 8 04 1 ) 13 6 20 3 82 9 35 2 / S T 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 (1 8 8 23 7 ) (3 9 89 3 ) 73 4 72 3 35 3 / S T A T I O N E Q U I P M E N T 93 6 02 0 25 9 09 5 (6 6 1 28 0 ) (1 2 6 18 6 ) 4, 4 0 7 64 9 35 4 / T O W E R S & F I X T U R E S 09 8 22 7 03 5 31 0 69 7 (1 8 3 53 7 ) 29 9 42 1 35 5 / P O L E S & F I X T U R E S 07 4 35 4 13 9 83 8 58 6 85 1 (7 2 0 13 4 ) 08 0 90 9 35 6 / O V 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 55 2 94 2 60 5 35 9 / R O A D S & T R A I L S 83 9 32 6 36 9 (1 1 8 ) 6, 4 1 6 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 05 2 18 1 ) 67 5 55 2 DI S T R I B U T I O N P L A N T 36 0 / L A N D & L A N D R I G H T S 36 1 / S T 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 (1 4 4 01 3 ) 81 3 ) 30 3 87 7 36 2 / S T A T I O N E Q U I P M E N T 00 5 20 2 13 2 60 0 00 0 40 3 ) (1 1 2 , 4 8 1 ) 02 4 91 8 36 4 / P O 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 (1 , 14 0 17 1 ) 51 9 95 9 04 9 36 5 / O V 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 ) 66 1 95 3 14 7 36 6 / U N D E R G R O U N D C O N D U I T 66 6 99 3 50 3 (1 2 8 89 9 ) (2 9 6 ) 55 5 30 2 36 7 / U N 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 (8 4 5 71 5 ) (7 9 64 6 ) 56 5 67 9 36 8 / L I 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 ) (4 5 2 03 3 ) 00 0 54 4 36 9 / S E R V I C E S 26 3 06 0 38 7 (4 3 7 34 4 ) (4 6 98 3 ) 83 8 12 0 37 0 / M E T E R S 14 6 30 5 08 1 (2 2 1 52 7 ) 18 6 00 2 , 04 5 37 1 / I N 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 (3 3 48 2 ) 30 7 15 7 62 8 37 3 / S T R E E T L I G H T I N G S Y S T E M S 18 4 74 5 84 8 (3 5 70 3 ) 09 8 15 6 98 8 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 ) (5 2 7 , 4 8 0 ) 51 7 29 7 ~~ ~ Q ~ p- ' , . , . , UJ p - ' (j ) . . . . . . . (j ) _ . .. . . 0 . . . 0 '- " c r ' rJ 1 s : : - .L ; : : + " tr j ( D F ~~ ~ ~' " t : 1 P J PJ ~ I 0 .j : : : . C T Q tr 1 . . . . . . -- - - ( j ) 52 . . . . . . 8 .. . . . . 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 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 DE 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 E N S E GE N E R A L P L A N T 38 9 1 LA N D & L A N D R I G H T S (1 4 4 48 5 ) 39 0 1 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 (2 3 9 25 1 ) 93 4 30 0 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 78 0 (8 1 0 93 6 ) 27 2 60 6 39 2 1 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 (6 6 8 ) 63 3 39 3 1 ST O R E S E Q U I P M E N T 03 8 60 6 67 0 65 0 ) 66 4 39 4 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 08 6 21 6 19 7 (2 3 57 7 ) 37 5 23 2 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 97 9 55 8 58 7 (7 6 22 0 ) 95 4 18 0 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 11 , 05 9 76 3 ) 63 6 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 58 5 34 1 , 12 6 (2 1 9 99 7 ) 25 3 91 9 39 8 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 (2 1 , 13 3 ) 26 3 , 4 0 0 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 55 0 68 0 ) 02 0 08 5 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 41 1 41 8 60 0 6, 4 2 3 64 5 53 1 36 0 ) 92 , 4 6 3 29 6 AM 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 27 1 84 6 56 6 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 (2 1 , 4 9 2 ) (2 1 , 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 27 1 82 5 38 6 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 97 , 93 5 52 6 3, 4 1 8 60 0 42 3 64 5 48 9 08 9 ) 10 2 28 8 68 1 ~~ ~ ( ) t I 1 ~ " . ~ X P" ' ~ en P " ' (! ) J - ' - I ( ! ) . . . . . . . ~p . . O cr ' rn s: : - . . ... . . . . ~~ ? t: 1 \D ~ ~ ~ ~' " d ~ () . . . . . . . . N ~ ~ I 0 (J Q tI 1 . . . . . . . . -- - ( ! ) ~N .. . . . . , ... . . . . . rJ l ~ ~ l.l . . j tV ~ . p. . r: : : r 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 ti o n No . Ch a n Am o u n t Di f f e r e n c e Re v i e w Re v i s e d 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 24 1 59 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 ' Ex p e n s e 40 3 97 6 27 0 56 4 97 6 41 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 4 39 8 ) 32 6 01 4 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 , 4 3 6 (2 9 , 4 1 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 . . . . . . tI J : : r (1 ) " " " ' ( 1 ) _ . _0 . . . 0 cr ' rJ J ~ .. . . . . _ . .. . "" " S "" ' " (1 ) - ~ . Z ~. . . . . . ~ ~ ~ U- J PJ ( ) .. . . . . ~ ' tr J N -- - - U- J .. . . . . U- J ANNUALIZED GROSS PAYROLL ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Idaho Power-Proposed Operating Adjustment 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. 102 Case No. IPC-03- A. Holm, Staff Schedule 2 REVISED 3/24/04 FORECASTED SALARY STRUCTURE ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 2003 Line No.Idaho Power-Proposed 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 Operating Percent 68.85% Staff Proposed Operating Adjustment Difference Between Staff and Idaho Power 241 595 Exhibit No. 102 Case No. IPC-03- A. Holm, Staff Schedule 3 RF,VTSRD 3/24/04 COMMISSION STAFF PROPOSED DEPRI;CIA TION ADJUSTMENT FOR IDAHO POWER COMPANY TEST YEAR ENDING DECEMBER 31 , 2003 Line No.Account Account Originally Filed Stipulated Steam Production 403 (731 839)(1,744 396) Hydro Production 403 1,450 788 394 161 Other Production 403 (252 608)(251 172) Transmission Stations 403 239 503)239 940) Transmission Lines 403 1,443 320 722 816 Distribution Stations 403 144,416)145,408) Distribution Lines 403 243 126)243 989) Total General 403 693 653 072 904 Total Adjustment 403 976 269 564 976 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 Adjustment 012 557) 056 627) 1 ,436 (437) (720 504) (992) (863) 620 749) (4,411 293) Adjustment (506 279) (528 313) 718 (219) (360 252) (496) (432) (810 374) 205 647) Exhibit No. 102 Case No. IPC-03- A. Holm, Staff Schedule 4 REVISED 3/24/04 Revised Staff Exhibit No. 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 Re v i s e d 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 , 4 7 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 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 ) A. H o l m ~~ Q ~ ~~ ~ S" . .. . . 0 cr ' rJ ) . MF ~ z t: 1 0 ~ ~ PJ , ( ' ) tV : : + ! ' tr J w --