20011129YANKEL204.pdf

Exhibit AJY-204
Idaho Irrigation Pumpers
Case No. IPC-E-01-34
REMOVAL OF PCA TRUE-UP RATE COMPONENT
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 1 Rate 2 Rate 1 Rate 2 Factor Revenue
1 April 5,424,546 -0.000461 -$2,500.72
2 April-Adj.124,357 -0.000461 -$57.33
3 April-Adj.267,956 -0.000461 -$123.53
4 April-Adj.(343) -0.000461 $0.16
5 April-Adj.145 -0.000461 -$0.07
6 May 39,617,781 -0.000461 0.009554 0.2407 $77,239.24
7 May-Adj.(1,009,861) -0.000461 0.009554 0.2407 -$1,968.84
8 May-Adj.559,756 -0.000461 0.009554 0.2407 $1,091.31
9 May-Adj.226,550 -0.000461 0.009554 0.2407 $441.68
10 May-Adj.7,116 -0.000461 0.009554 0.2407 $13.87
11 June 53,558,329 -0.000461 0.009554 0.9520 $485,949.72
12 June-Adj.(4,528,867) -0.000461 0.009554 0.9520 -$41,091.68
13 June-Adj.(125,430) -0.000461 0.009554 0.9520 -$1,138.06
14 June-Adj.10,901 -0.000461 0.009554 0.9520 $98.91
15 July 108,041,259 0.009554 $1,032,226.19
16 July-Adj (546,677) 0.009554 -$5,222.95
17 July-Adj (799,871) 0.009554 -$7,641.97
18 August 125,131,621 0.009554 $1,195,507.51
19 Aug-Adj (719,760) 0.009554 -$6,876.59
20 September 82,654,098 0.009554 $789,677.25

TOTAL 407,893,606 $3,515,624.11

Footnotes:
1. Pre-May 1 PCA True-Up costs equals -0.00461 cents per kWh.

2. Post-May 1 PCA True-Up costs equals 0.9554 cents per kWh.