20011129YANKEL202.pdf

Exhibit AJY-202
Idaho Irrigation Pumpers
Case No. IPC-E-01-34
IDAHO POWER COMPANY
Iirrigation Buy-Back Program
Calculation of Reduced Demand Revenue
Oregon Total
kW $/kW Revenue kW $/kW Revenue kW $/kW Revenue Revenue
June 175,937 3.58 $629,854.46 8,948 4.34 $38,834.32 - 3.32 0.00 $668,688.78
June - Adj.16,230 3.58 $58,103.40 - - $58,103.40
June - Adj.35 3.58 $125.30 118 3.32 391.76 $517.06
July 230,552 3.58 $825,376.16 9,391 4.34 $40,756.94 129 3.32 428.28 $866,561.38
July - Adj.79 3.58 $282.82 303 4.34 $1,315.02 $1,597.84
July - Adj.(2) 3.58 -$7.16
August 236,099 3.58 $845,234.42 5,392 4.34 $23,401.28 153 3.32 507.96 $869,143.66
Aug - Adj.1,488 3.58 $5,327.04
September 219,306 3.58 $785,115.48 6,136 4.34 $26,630.24 232 3.32 $770.24 $812,515.96
TOTAL $3,149,411.92 $130,937.80 2,098.24 $3,277,128.08
$3,277,128.08 x (1,685 / 1,990) = $2,774,855

$3,277,128
-$2,774,855
Adjustment $502,273
Idaho Prairie