20011129YANKEL201.pdf

Exhibit AJY-201
Idaho Irrigation Pumpers
Case No. IPC-E-01-34
MATHEMATICAL CORRECTIONS TO
IPCo's Calculation of Reduced Revenues
Idaho Jurisdiction
Pre-May 1 May 1 Pre-May 1 May 1 New Rate
Out-of-Season Out-of-Season In-Season In-Season Proration Reduced
kWh Savings Rate Rate Rate Rate Factor Revenue
1 April 5,424,546 0.036891 $200,116.93
2 April-Adj.124,357 0.036891 $4,587.65
3 April-Adj.267,956 0.036891 $9,885.16
4 April-Adj.(343) 0.036891 -$12.65
5 April-Adj.145 0.036891 $5.35
6 May 39,617,781 0.036891 0.049587 0.2407 $1,582,608.61
7 May-Adj.(1,009,861) 0.036891 0.049587 0.2407 -$40,340.84
8 May-Adj.559,756 0.036891 0.049587 0.2407 $22,360.53
9 May-Adj.226,550 0.036891 0.049587 0.2407 $9,049.98
10 May-Adj.7,116 0.036891 0.049587 0.2407 $284.26
11 June 53,558,329 0.029135 0.041831 0.9520 $2,207,759.59
12 June-Adj.(4,528,867) 0.029135 0.041831 0.9520 -$186,687.11
13 June-Adj.(125,430) 0.029135 0.041831 0.9520 -$5,170.42
14 June-Adj.10,901 0.029135 0.041831 0.9520 $449.36
15 July 108,041,259 0.041831 $4,519,473.91
16 July-Adj (546,677) 0.041831 -$22,868.05
17 July-Adj (799,871) 1.041831 -$833,330.40
18 August 125,131,621 0.041831 $5,234,380.84
19 Aug-Adj (719,760) 0.041831 -$30,108.28
20 September 82,654,098 0.041831 $3,457,503.57
##
##Total 407,893,606 TOTAL $16,129,947.98
##Total used by Idaho Power $16,163,407.38
##
##
##Correction of line 17
##July-Adj (799,871) 0.041831 -$33,459.40
##Corrected Total $16,929,818.98
##
##Difference between line 25 and line 30 $766,411.60