Loading...
HomeMy WebLinkAbout20110613PS&I Charges Report.pdfRECE1VED HIDA~PO. An IDACORP company 20U , 9 SCOTT WRIGHT Regulatory Analyst :: Pc' 4: -00 - cQ June 9,2011 Ms. Jean D. Jewell, Secretary Idaho Public Utilities Commission 475 West Washington Street P. O. Box 83720 Boise,ID 83720-0074 RE: Annual Compliance Filng for Preliminary Survey & Investigation (PS&I) Charges Dear Ms. Jewell: In Order No. 29904, the Commission directed that the Company: 1. Should file detailed yearly reports with the Commission concerning all PS&I booked to Account 183, with enough detail for Staff to properly identify each project, the initial date expenses are booked to the project, and all additions or deletions for each project. The report shall track the charges until such time as the charges are transferred to plant-in-service or Account 182. 2. The Company shall provide the corresponding information set out above for Account 182.3 on an annual basis. 3. The Company shall provide the accounting information for the amortized and the unamortized balance of the PS&I charges associated with projects that are deemed non-viable. 4. The Company shall submit its annual PS&I tracking reports based upon the preceding calendar year no later than July 1 of each year. 5. After a project is authorized, the Company shall file a report with the Commission Staff when the start of construction is delayed for more than 60 days, or when there is a delay of more than 60 days during construction. This report shall be filed no later than 14 days after the 60- day delay has occurred. P.O. Box 70 (83707) 1221 W. Idaho St. Boise. 10 83702 Ms. Jean Jewell Idaho Public Utilties Commission June 9,2011 Page 2 Enclosed please find three copies of the 2010 PS&I report that are filed in compliance with Order No. 29904.V;:lj Scott Wright SW/kkt Enclosures cc/enc:Terri Carlock, IPUC Greg Said RA Files SU M M A R Y O F C H A R G E S B O O K E D T O P R E L I M I N A R Y S U R V E Y A N D I N V E S T I G A T I O N A C C O U N T S DU R I N G T H E P E R I O D J A N U A R Y 1 - D E C E M B E R 3 1 , 2 0 1 0 SU M M A R Y O F C H A R G E S B O O K E D T O A C C O U N T 1 8 3 0 0 1 SH O S H O N E F A L L S P O W E R P L A T E X P A N S I O N JA N U A R Y 1 . D E C E M B E R 3 1 . 2 0 1 0 Su m o f A m o u n t Ac c o u n t i n n D a t e Ac c o u n t Pro i e c t N u m b e r Co s t Ce n t e r Co s t E l e m e n t Co s t E l e m e n t D a s e n t i o n De s c r i n t o n 7/ 3 1 / 2 0 1 0 81 3 1 1 2 0 1 0 9/3 0 1 2 0 1 0 10 1 3 1 / 2 0 1 0 12 1 3 1 1 2 0 1 0 Gr a n d T o t a l 18 3 0 0 1 27 2 0 0 0 5 4 60 2 11 1 IP C O l a b o r NE W T O N , P E T E R G 49 6 . 3 6 49 6 . 3 6 12 1 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 2. 8 7 2.8 7 13 1 IP C O l a b o r NE W T O N , P E T E R G 14 8 . 9 1 14 8 . 9 1 14 0 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 33 . 4 6 33 . 4 6 14 2 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 6. 3 6 6.3 6 14 3 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 34 . 6 1 34 . 6 1 32 9 Oth e r P u r c h a s e d S e r v c e s UR S C O R P O R A T I O N 3, 1 9 4 . 0 0 7, 9 0 3 . 0 0 37 3 . 3 3 11 . 4 0 . 3 3 Mis e C a s h A c e o I D 0 0 0 0 2 2 7 9 1 5 (3 , 1 9 4 . 0 0 (3 , 1 9 4 . 0 0 81 0 11 1 IP e O l a b o r GA R D I N E R , N A T H A N F 25 3 . 8 5 12 6 . 9 2 82 5 . 0 1 95 . 1 9 1,3 0 0 . 9 7 TU C K E R . J A M E S C 32 2 4 . 5 3 3.2 2 4 . 5 3 12 1 IP C O l a b r BE N E F I T S F R O M 2 3 2 0 1 6 18 3 . 0 2 18 3 . 0 2 13 1 IP C O l a b o r GA R D I N E R , N A T H A N F 81 . 2 3 40 . 6 2 26 4 . 0 0 30 . 6 41 6 . 3 1 TU C K E R , J A M E S C 96 7 . 3 6 96 7 . 3 6 13 9 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 0. 3 2 0. 1 7 1. 0 6 0. 0 8 4. 1 3 5.7 6 14 0 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 18 . 1 0 8. 9 0 51 . 3 3 4. 8 7 16 3 . 4 3 24 6 . 3 14 2 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 3. 0 0 1. 6 3 10 . 3 8 1. 1 9 41 . 6 7 57 . 8 7 14 3 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 13 . 8 1 0. 2 8 49 . 6 3 2.3 1 27 3 . 5 3 33 9 . 5 6 27 2 0 0 0 5 4 T o t a l I I I 37 0 . 3 1 3, 3 7 2 . 5 2 9,1 0 4 . 4 1 13 4 . 1 0 2, 7 5 9 . 5 7 15 , 7 4 0 . 9 1 I¡ A Y R O l l A C C R U A L 16 7 . 5 4 58 . 6 3 2, 4 1 8 . 5 8 2, 6 4 4 . 7 5 PA Y R O l l T A X A C C R U A L 9. 8 6 3.5 1 13 2 . 0 2 14 5 . 3 9 To t a l 17 7 4 0 11 5 . 2 6 62 . 1 4 25 5 0 . 6 0 2, 5 5 0 . 6 0 18 3 0 1 T o t a l 54 7 . 7 1 3, 2 5 7 . 2 6 9,0 4 2 . 2 7 13 4 . 1 0 5, 3 1 0 . 1 7 18 2 9 1 . 5 1 Gr a n d T o t a l 54 7 . 7 1 3,2 5 7 . 2 6 9,0 4 2 . 2 7 13 4 . 1 0 53 1 0 . 1 7 18 2 9 1 . 5 1 SU M M A R Y O F C H A R G E S B O O K E D T O A C C O U N T 1 8 3 0 0 6 IR P . C O M B I N E D C Y C L E C T ( L A G L E Y G U L C H P R O J E C T ) JA N U A R Y 1 . D E C E M B E R 3 1 . 2 0 1 0 Su m o f A m o u n t Ac c o u n t i n n D a t e Ac c o u n t Pr o i e c t N u m b e r Co s t Ce n t e r Co s t E l e m e n t Co s t E l e m e n t D e s c r i n t i o n De s c r i n t i o n 1/ 3 1 / 2 0 1 0 21 2 8 1 2 0 1 0 31 3 1 1 2 0 1 0 4/3 0 / 2 0 1 0 51 1 / 2 0 1 0 Gr a n d T o t a 18 3 0 0 6 79 9 59 8 Pa y r o l l A c c r u a l A d j u s t m e n t PA Y R O l l A C C R R E V E R S A L (6 7 9 . 5 5 ) (1 7 2 . 7 3 ) (8 5 2 . 2 8 ) PA Y R O l l A C C R U A L 16 1 . 1 9 16 1 . 1 9 PA Y R O l l T A X AC C R U A L 11 . 5 4 11 . 5 4 27 2 7 0 1 4 6 60 2 11 1 IP C O l a b o r lA R R O N D O , S C O T T F 24 4 . 2 3 24 4 . 2 3 JA N 1 0 N O N - R E V E N T R I E S # 2 (2 , 6 0 4 . 0 5 ) (2 , 6 0 4 . 0 5 ) AP R 1 0 N O N - R E V E N T R I E S (2 4 4 . 2 3 \ (2 4 4 . 2 3 13 1 IP C O l a b o r lA R R O N D O , S C O T T F 78 . 1 5 78 . 1 5 JA N 1 0 N O N - R E V E N T R I E S # 2 (7 9 0 . 6 8 ) (7 9 0 . 6 8 ) AP R 1 0 N O N - R E V E N T R I E S 17 8 . 1 5 \ . ( 7 8 . 1 5 14 0 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 23 . 5 1 23 . 5 1 JA N 1 0 N O N - R E V E N T R I E S # 2 (1 9 0 . 8 6 ) (1 9 0 . 8 6 ) AP R 1 0 N O N - R E V E N T R I E S 12 3 . 5 1 ' . 1 2 3 . 5 1 14 2 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 3. 3 5 3.3 5 JA N 1 0 N O N - R E V E N T R I E S # 2 (3 1 . 5 3 ) (3 1 . 5 3 ) AP R 1 0 N O N - R E V E N T R I E S (3 . 3 5 \ 13 . 3 5 14 3 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 14 . 4 8 14 . 4 8 JA N 1 0 N O N - R E V E N T R I E S # 2 (3 2 4 . 7 2 ) (3 2 4 . 7 2 ) AP R 1 0 N O N - R E V E N T R I E S 11 4 . 4 8 \ '1 1 4 . 4 8 32 9 Oth e r P u r c h a s e d S e r v c e s MA Y 1 0 1 8 3 0 6 A D J . 0.0 1 0.0 1 81 0 11 1 IP C O l a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 28 . 6 7 28 . 6 7 13 1 IP C O l a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 8.3 1 8.3 1 13 9 IP C O l a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 0.0 4 0. 0 4 14 0 IP C O l a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 1.4 4 1. 4 4 14 2 IP C O l a b r JA N 1 0 N O N - R E V E N T R I E S # 2 0.3 8 0. 3 8 14 3 IP C O l a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 3.4 5 3. 4 5 85 6 11 1 IP C O l a b o r WO O D , A N G E L A K 36 4 . 5 9 36 4 . 5 9 JA N 1 0 N O N - R E V E N T R I E S # 2 (9 4 8 . 4 8 ) (9 4 8 . 8 ) MA Y 1 0 1 8 3 0 0 6 A D J . (3 6 4 . 5 9 i3 8 . 5 9 13 1 IP C O l a b o r WO O D , A N G E l A K 11 6 . 6 7 11 6 . 6 7 JA N 1 0 N O N - R E V E N T R I E S # 2 (3 0 3 . 5 1 ) (3 0 3 . 5 1 ) MA Y 1 0 1 8 3 0 0 6 A D J . 11 1 6 . 6 7 ì1 1 6 . 6 7 13 9 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 0.5 0 0. 5 0 JA N 1 0 N O N - R E V E N T R I E S # 2 (2 . 2 2 ) (2 . 2 2 ) MA Y 1 0 1 8 3 0 0 6 A D J . 10 . 5 0 (0 . 5 0 14 0 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 35 . 3 7 35 . 3 7 JA N 1 0 N O N - R E V E N T R I E S # 2 (8 2 . 4 6 ) (8 2 . 4 6 ) MA Y 1 0 1 8 3 0 0 6 A D J . 13 5 . 3 7 i3 5 . 3 7 14 2 IP C O l a b o r BE N E F I T S F R O M 2 3 2 0 1 6 6.5 0 6. 5 0 PS & I S u m m a r y P l i i t s Su m o f A m o u n t Ac c o u n t i n n D a t e Ac c o u n t Pr o ' e c t N u m b e r Co s t Ce n t e r Co s t E l e m e n t Co s t E l e m e n t D e s c r i n t i o n De s c r i p t i o n 1/3 1 1 2 0 1 0 21 2 8 1 2 0 1 0 31 3 1 1 2 0 1 0 4/ 3 0 / 2 0 1 0 51 3 1 1 2 0 1 0 Gr a n d T o t a l 18 3 0 0 6 27 2 7 0 1 4 6 85 14 2 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 (9 . 5 5 ) (9 . 5 5 ) MA Y 1 0 1 8 3 0 0 6 A D J . 16 . 5 0 i6 . 5 0 14 3 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 10 . 2 8 10 . 2 8 JA N 1 0 N O N - R E V E N T R I E S # 2 (7 4 . 7 8 ) (7 4 . 7 8 ) MA Y 1 0 1 8 3 0 0 6 A D J . 11 0 . 2 8 ì1 0 . 2 8 76 0 11 1 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 13 4 . 8 1 34 . 8 1 13 1 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 11 . 1 4 11 . 1 4 14 0 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 2.9 1 2.9 1 14 2 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 0.3 4 0. 3 4 14 3 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 2.5 9 2. 5 9 27 2 8 0 4 3 5 81 0 11 1 IP C O L a b o r JA N 1 0 N O N " R E V E N T R I E S # 2 16 , 4 0 9 . 8 5 16 4 0 9 . 8 5 13 1 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 14 . 6 5 0 . 0 1 (4 . 6 5 0 . 0 1 13 9 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 33 . 4 3 33 . 4 3 14 0 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 11 . 0 4 3 . 0 7 11 . 0 4 3 . 0 7 14 2 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 18 4 . 4 0 18 4 . 4 0 14 3 IP C O L a b o r JA N 1 0 N O N - R E V E N T R I E S # 2 83 0 . 3 9 16 3 0 . 3 9 18 3 0 0 6 T o t a l 29 2 8 7 . 6 2 53 . 4 5 17 2 . 7 3 17 0 . 1 9 53 3 . 9 0 29 . 2 8 7 . 6 1 Gra n d To t a l 29 . 2 8 7 . 6 2 53 6 . 4 5 17 2 . 7 3 \ 17 0 . 1 9 53 3 . 9 0 29 . 2 8 7 . 6 1 NO T E : B e c a u s e t h e d e c i s i o n w a s m a d e t o m o v e a h e a d w i t h t h i s p r o j e c t , e x p e n s e s b o k e d t o d a t e w e r e r e c l a s s i f i e d f r o m P S & I a c c o u n t 1 8 3 0 0 6 t o c o n s t r u c t i o n a c c o u n t 1 0 7 0 0 0 i n S e p t e m b e r 2 0 0 9 b u s i n e s s . S e v e r a l a d d i t i o n a l i t e m s w e r e i n a d v e r t e n t l y b o k e d t o a c c o u n t 1 8 3 0 0 6 i n s u b s e u e n t m o n t h s , s o a c c u n t wa n o t b r o u g h t t o a z e r o b a l a n c e u n t i l M a y 2 0 1 0 . SU M M A R Y O F C H A R G E S B O O K E D T O A C C O U N T 1 8 3 0 0 9 20 1 2 R F P F o r F i r m E n e r g y JA N U A R Y 1 - D E C E M B E R 3 1 . 2 0 1 0 Su m o f A m o u n t Ac c o u n t i n n D a t e Ac c o u n t Pr o ' e e t N u m b e r Co s t C e n t e r Co s t E l e m e n t Co s t E l e m e n t D e s c r i n t i o n De s c r i n t i o n 1/ 3 1 1 2 0 1 0 21 2 8 1 2 0 1 0 31 3 1 1 2 0 1 0 41 3 0 / 2 0 1 0 Gr a n d T o t a l 18 3 0 0 9 27 2 8 0 4 3 5 81 0 11 1 IP C O L a b o r KL l N E . B A R T O N L 80 0 5 (8 2 . 0 7 ) 82 . 0 7 (8 2 . 0 7 ) (2 . 0 2 ) AP R 1 0 N O N - R E V E N T R I E S 2.0 2 2.0 2 13 1 IP C O L a b o r KL I N E . B A R T O N L 25 . 6 2 (2 6 . 2 6 ) 26 . 2 6 (2 6 . 2 6 ) (0 . 8 4 ) AP R 1 0 N O N - R E V E N T R I E S 0.8 4 0.8 4 14 0 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 12 . 3 5 (8 . 1 3 ) 11 . 5 7 (7 . 2 2 ) 8.5 7 AP R 1 0 N O N - R E V E N T R I E S i8 . 5 7 18 . 5 7 14 2 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 1.0 3 (0 . 9 4 ) 0.9 0 (0 . 9 1 ) 0.0 8 AP R 1 0 N O N - R E V E N T R I E S iO . 0 8 10 . 0 8 14 3 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 12 . 2 5 6.0 4 (2 . 3 2 3.8 9 13 9 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 6.6 8 (0 . 1 0 ) 0.1 0 (2 1 . 2 6 ) (1 4 . 5 8 ) AP R 1 0 N O N - R E V E N T R I E S 14 . 5 8 14 . 5 8 18 3 0 0 9 T o t a l 13 7 . 9 8 12 3 . 5 4 12 0 . 9 0 (1 3 5 . 3 4 0.0 0 Gr a n d T o t a l 13 7 . 9 8 12 3 . 5 4 12 0 . 9 0 (1 3 5 . 3 4 0.0 0 NO T E : T h i s p r o p o s a l t h a t w a s a c c e p t e d . a n d a p p r o v e d b y t h e I P U C a n d t h e I P C O B o a r d . a s a r e s u l t o f t h i s R F P w a s c o n s t r c t o n o f t h e L a n g l e y G u l c h p r o j e c t . E x p e n s e s w e r e r e c l a s i f i e d t o c a p i t a l a c c o u n t 1 0 7 0 0 0 i n N o v e m b e r 2 0 0 9 b u s i n e s s . T h e s e a d d i t i o n a l i t e m s w e r e i n a d v e r t e n t i y bo o k e d t o a c c u n t 1 8 3 0 9 i n 2 0 1 0 a n d w e r e s u b s e q u e n t l y r e v e r s e d , T h e a c c o u n t w a s n o t b r o u g h t t o a z e r o b a l a n c e u n t i A p r i l 2 0 1 0 . SU M M A R Y O F C H A R G E S B O O K E D T O A C C O U N T 1 8 3 0 1 3 PS & I - I R P - C H P ( C o m b i n e d H e a t P o w e r ) F e a s i b i l i t y JA N U A R Y 1 - D E C E M B E R 3 1 . 2 0 1 0 Su m o f A m o u n t Ac c u n t i n n D a t e Ac c o u n t Pr o ' e c t N u m b e r Co s t Ce n t e r Co s t E l e m e n t Co s t E l e m e n t D e s c r i n t i o n De s c r î n t i o n 6/3 0 / 2 0 1 0 71 3 1 1 2 0 1 0 81 1 1 2 0 1 0 10 1 3 1 / 2 0 1 0 11 1 3 0 1 2 0 1 0 12 1 3 1 1 2 0 1 0 Gr a n d T o t a l 18 3 0 1 3 27 3 2 6 6 7 5 59 3 11 1 IP C O L a b o r BO K E N K A M P . K A R L E 45 2 . 2 4 98 . 7 2 65 . 1 2 30 4 . 0 9 35 8 . 7 5 49 2 . 3 1 1.7 7 1 . 2 3 JU L Y 1 0 N O N R E V E N T R I E S 52 0 . 8 2 52 0 . 8 2 13 1 IP C O L a b o r BO K E N K A M P . K A R L E 14 4 . 7 1 31 . 5 9 20 . 8 4 95 . 3 8 10 7 . 6 3 14 7 . 6 9 54 7 . 8 4 JU L Y 1 0 N O N R E V E N T R I E S 16 6 . 6 6 16 6 . 6 6 14 0 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 8. 4 4 2. 3 0 1. 2 0 5. 0 0 10 . 3 6 21 . 1 1 48 . 4 1 JU L Y 1 0 N O N R E V E N T R I E S 12 . 3 4 12 . 3 4 14 2 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 4. 1 7 1. 1 3 0.6 1 2. 5 6 5. 1 7 6. 6 2 20 2 6 JU L Y 1 0 N O N R E V E N T R I E S 11 . 9 6 11 . 9 6 14 3 IP C O L a b o r BE N E F I T S F R O M 2 3 2 0 1 6 25 . 3 7 11 . 5 6 2. 5 5 63 . 2 3 49 . 8 2 15 2 . 5 3 31 9 Co n s u l t a n t CH 2 M H I L L 20 . 0 0 0 . 0 0 20 0 0 0 . 0 0 52 9 Ot e r T r a n s o o r t a t i o n E x o e n s e BO K E N K A M P . K A R L E 10 . 7 5 12 . 0 0 22 . 7 5 Gra n d T o t a l 64 5 . 6 6 86 9 . 0 8 20 . 0 9 0 . 3 2 40 7 . 0 3 54 5 . 1 4 71 7 . 5 5 23 . 2 7 4 . 8 0 PS & I S u m m a r y P i v o t s '" ,. ! eslDA~POR~ An IDACRP copany DATE:Janua 10, 2008 MEMO TO: J Farson RGale MAns DBerg GGibson RHenderson D Jones LSmith MBri KPetersen B Kline CFewkes GSaid CMier DAnderson S Malard B Gatney S Schwendian MYounbood C Kreikemeier JWilerson GMachioro DBean S Coural FROM:CUmland cc:D VanAlen SUBJECT:To account for the trsfer of accrued costs incurred for preliin suey and investigation (PS&I) chages in conjunction with the investigation of the viabilty of a new coal powered plant, as proposed in the 2006 IR. It was determed tht the Company wil not go forward with the buiding of the coal plant. In accordce with the IPUC order 29904, the accrued costs wil be wrtten off and amort over a 3-year period. (1) 182.3 PS&I Coal Plant ORD 29904 699 XOOOO 1 999 182381 $ 257,301.13 183 PS&I - IR Coal Plant (201 1-) 699 XOOOOI 999 183002 $ 257,301.13 To recrd the trsfer of the accrued cost incured from Apri 1, 2005 thoug November 30, 2007 for the PS&I of a new coal powere plant, upon the plan not being approved. Ths entr will be ma in December, 2007 by Cathy Fewkes. MEMO ( Page 2 of2 (2) 506 Miscellaneous Stea Powered Expenses 699 G40001 439 506001 $ 7,147.25 182.3 PS&I Coal Plant ORD 29904 699 XOOOOI 439 182381 $ 7,147.25 To record the monthy amortation of the deferral balance. Amorttion wil be over a 3-year period in accordace with IPUC order 29904. The fi entr will be made December, 2007 and monthy thereafer. The December entr wi also include a catch-up amortzation for October and November, 2007 (7,147.25 X 2 = 14,294.51) as the decision regardig th potential project wa made in late September, 2007. ( IDAHO POWER COMPANY PS&I Coal Powered Plant October 2007 through September 2010 ( AMORTIZATION SCHEDULE -NO COMPOUNDING - NO INTEREST Balance at December 31, 2001 Months remaining Adjusted amortization Account 182381 Month Amount 1 October, 2001 2 November, 2001 3 December, 2001 4 January, 2008 5 February, 2008 6 March, 2008 1 April, 2008 8 May, 2008 9 June, 2008 10 July, 2008 11 August, 2008 12 September, 2008 13 October, 2008 14 November, 2008 15 December, 2008 16 January, 2009 11 February, 2009 18 March, 2009 19 April, 2009 20 May, 2009 21 June, 2009 22 July, 2009 23 August, 2009 24 September, 2009 25 October, 2009 26 November, 2009 21 December, 2009 28 January, 2010 29 February, 2010 30 March, 2010 31 April,2010 32 May, 2010 33 June, 2010 34 July, 2010 35 August, 2010 36 September, 2010 (7,141.25) (7,141.25) (7,141.25) (7,141.25) (1,141.25) (7,141.25) (7,141.25) (1,141.25) (7,141.25) (7,141.25) (1,141.25) (1,141.25) (7,141.25) (7,141.25) (1,141.25) (7,141.25) (1,147.25) (1,141.25) (7,141.25) (7,141.25) (1,141.25) (1,141.25) (7,141.25) (1,141.25) (7,141.25) (7,141.25) (7,147.25) (7,141.25) (1,141.25) (7,147.25) (7,147.25) (7,141.25) (7,141.25) (7,147.25) (7,147.25) (7,141.25) 257,301.13 36 1,141.25 Ending Balance 251,301.13 250,153:88 243,006.62 235,859.37 228,112.12 221,564.86 214,417.61 201,270.35 200,123.10 192,915.85 185,828.59 178,681.34 111,534.09 164,386.83 151,239.58 150,092.33 142,945.01 135,197.82 128,650.57 121,503.31 114,356.06 101,208.80 100,061.55 92,914.30 85,767.04 18,619.79 11,412.54 64,325.28 51,118.03 50,030.18 42,883.52 35,736.21 28,589.01 21,441.16 14,294.51 1,147.25 Per IPUC order 29904 the deferral wil be amortzed over a 3 year (36 month) period 506 Miscellaneous Stea Powered Expenses 699 G40001 439506001 $ 182.3 PS&I Coal Plant ORO 29904 699 XOOOOI 439 182381 H:\My Documents\Celeste\Attachment 1 - PSi Coal Powered Plant 182381.xls 5/29/200810:14 AM 7,147.25 $ 7,147.25 Idaho Powr Company Account Reconcilaton PS&I Coal Plant Order 2904. Account 182381 Beginning Balance Per Description Date --Dr Cr Balanc GIL Differnce Beginning Balance 1213112007 Order 294 Transfer from account 183002 12131/2007 120039 257,301.13 257,301.13 Catch up amorizan 1211/2007 120039 21,441.75 235,859.38 235,859.38 Ending Balance 12131/2007 235,859.38 235,859.38 Beginning Balance 1/1/2008 235,859.38 January Amortzaon 1/31/2008 10039 7,147.25 228,712.13 228,712.13 February Amortzation 21291008 20039 7,147.25 221,56.88 221,56.88 March Amortzatin 311/2008 3039 7,147.25 214,417.63 214,417.63 April Amortzan 4/3012008 40039 7,147.25 207,270.38 207.270.38 May Amortzaon 513112008 50039 7,147.25 200,123.13 200.123.13 June Amortzaon 61301200 60039 7.147.25 192,975.88 192,975.88 July Amorton 7/31/20 70039 7.147.25 185,828.63 185,828.63 August Amortzation 8131/2008 80039 7,147.25 178,681.38 178.681.38 Septber Amortization 91312008 90039 7,147.25 171,53.13 171.534.13 October Amortzation 10/3112008 100039 7.147.25 164,38.88 164,386.88 November Amortization 111312008 110039 7,147.25 157,239.63 157.239.63 Decmber Amortzaon 1211128 120039 7,147.25 150,09.38 150.092.38 Ending Balanc 1213112008 150,092.38 150.092.38 Beginning Balance 1111209 150,092.38 150.092.38 January Amortizaon 1/31/2009 10039 7,147.25 142,945.13 142,945.13 February Amortizaon 21812009 20039 7,147.25 135,797.88 135.797.88 March Amortization 311/2009 30039 7,147.25 128,650.63 128,850.63 April Amortzation 4/30/2009 40039 7,147.25 121,503.38 121,503.38 May Amortizaon 5131/2009 50039 7,147.25 114.356.13 114,356.13 June Amortization 6130/2009 60039 7,147.25 107.208.88 107,208.88 July Amortization 7/31/2009 70039 7,147.25 100,061.63 100.061.63 August Amortzan 8131/2009 60039 7,147.25 92.914.38 92,914.38 September Amortn 9/3012009 90039 7,147.25 85.767.13 85,767.13 Oerber Amortzan 10/31/2009 100039 7,147.25 78,619.88 78,619.88 November Amorttin 11130/2009 110039 7,147.25 71.472.63 71,472.63 Decmber Amortion 12131/2009 120039 7,147.25 64.325.38 64,325.38 Ending Balance 12131/2009 64,325.38 64,325.38 Beginning Balanc 1/112010 64.325.38 64,325.38 January Amortzation 1/3112010 10039 7,147.25 57,178.13 57,178.13 Februry Amortzaion 21281010 20039 7,147.25 50,030.88 50,030.88 March Amortion 3131/2010 30039 7,147.25 42,883.63 42,88.63 April Amortzaion 41312010 40039 7,147.25 35,736.38 35,736.38 May Amortzation 511/2010 50039 7,147.25 28,569.13 28,569.13 June Amortzation 6112010 60039 7,147.25 21,441.88 21.441.88 July Amorttion 7/3112010 70039 7.147.25 14,294.63 14,294.63 August Amortization 8131/2010 80039 7,147.25 7,147.38 7,147.38 Septeber Amortization 9112010 90039 7.147.38 10/3112010 1113/2010 12111210 611211 C:IUserslslw5493IAppDaiILocallMicrosoflWindowsITempora Internet FilesIContent.OuUookI6WQBDIReconciliatcct182381 (2).xls