Loading...
HomeMy WebLinkAbout20070925Brilz direct.pdf- - I ' " :' . , ,, " I ' ' ,-, , ",.. -.. I'-' i , BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION IN THE MATTER OF THE APPLICATION OF IDAHO POWER COMPANY FOR AUTHORITY TO INCREASE ITS RATES AND CHARGES FOR ELECTRIC SERVICE TO ELECTRIC CUSTOMERS IN THE STATEOF IDAHO. CASE NO. IPC-E- 07 - 8 IDAHO POWER COMPANY DIRECT TESTIMONY MAGGIE BRILZ Please state your name and business address. My name is Maggie Brilz.My business address is 1221 West Idaho Street , Boise, Idaho. By whom are you employed and in what capaci ty? I am employed by Idaho Power Company as Director of Pricing. Please describe your educational background. In May of 1980 I received Bachelor of Arts Degrees in Economics and Psychology from Smith College in Northampton , Massachusetts.In 1998 I completed the University of Idaho s Public Utilities Executive Course in Moscow , Idaho.I have also attended numerous seminars and conferences on pricing issues related to the utility industry and have attended seminars and courses involving public utility regulation. Please describe your business experience with Idaho Power Company. I started employment with Idaho Power Company in November of 1984 as a Financial Analyst in the Planning In 1986 I was promoted to the position of RateDepartment. Analyst in the Rate Department.My duties as a Rate Analyst included the development of al ternati ve pricing structures, the analysis of the impact on customers of rate design changes, the preparation of cost-of-service studies, and the BRILZ , DI Idaho Power Company administration of the Company I s tariffs.In July of 1993 I was promoted to Rate Design Supervisor.In that capacity I also became responsible for the overall rate design activities of the Rate Department. In October of 1996 I was promoted to my current position of Director of Pricing in the pricing and Regulatory Services Department. What is the scope of your testimony in this proceeding? My testimony will address the Company I allocation of revenue requirement, or rate spread, to customer classes and the rate design proposals for the tariff and special contract customers.I will also address the proposed changes to the Company s General Rules and Regulations and associated service schedule changes. Revenue Requirement Allocation What is the Company s general philosophy on determining rates? The Company s primary approach to ratemaking is to establish rates that reflect costs as accurately as possible.Accordingly, the Company s ratemaking proposals usually advocate movement towards cost-of-service results, which assign costs to those customer classes that cause the Company to incur the costs. Are there other objectives that may be considered in the ratemaking process? BRILZ , DI Idaho Power Company The Commission may consider a number ofYes. other objectives, such as rate stability, rate shock, and abili ty to pay, in the determination of rates. How did you approach the determination of the revenue requirement for each customer class? I began by reviewing the resul ts of the preferred cost-of-service study, the 3CP/12CP study, performed by Mr. Tatum. Exhibit No. 58 is a four-page exhibit that steps through the revenue requirement allocation process from the cost-of-service results to the Company s ultimate proposal for each customer class and special contract.Page 1 of Exhibit No. 58 is the proformed test year sales and revenues.Page 2 indicates the adjustments in terms of percentages and dollars that would be made to each customer class to obtain the results indicated by the 3CP/12CP cost-of-service study.A pure cost-of-service revenue spread would mean a 36.8 percent increase to the Irrigation customer class, a 26.7 percent increase to the Simplot special contract, and just under a 25 percent increase for both the Micron and Department of Energy special contracts.A pure cost-of-service revenue spread would also mean increases above 15 percent for the Small General Service, Large Power Service, and Traffic Control Lighting Service customer classes, Schedules 7, 19, and 42 , respectively.Page 3 of Exhibit No. 58 constrains BRILZ, DI Idaho Power Company the changes to the revenue allocation in order to mitigate the magnitude of the rate increase to these various customer classes.A 20 percent limit is placed on the increase to the Irrigation and Special Contract customer classes while a 15 percent limit is placed on the increase to the Small General Service, Large Power Service, and Traffic Control Lighting customer classes.In addition , the Dusk-to-Dawn Customer Lighting Service is held at zero instead of the decrease indicated by the cost-of-service study.Page 4 spreads the revenue shortfall created by this mitigation back to the remaining customer classes so that the total Idaho jurisdictional target revenue can be obtained. What is your rationale for the 20 percent/15 percent limit for the various customer classes? The cost-of-service results indicate an increase greater than 20 percent for four individual customer classes and an increase greater than 15 percent but less than 20 percent for three individual customer classes. Establishing a separate cap for each of these two groups of customer classes recognizes the differences in costs between these classes more equitably aligns revenue requirement with the cost to serve. Rate Design What are your overall objectives in arriving at the proposed rate designs for the Company s various BRILZ , DI Idaho Power Company service schedules? My first objective is to establish prices which primarily reflect the costs of the services provided. As part of the Company s last several general rate cases, this obj ecti ve has been met by emphasizing increases in the demand and customer components and the inclusion of fewer non-energy-related costs in the energy charges. My second objective is to minimize rate design changes to both the metered and non-metered service schedules. Are you emphasizing increases in the demand and customer components in this case? Yes I am.However, with the movement made in the past several rate cases in setting rates closer to costs, the magnitude of the proposed increases to the demand components in most cases is less than in previous cases. all cases, the increases to the demand components are emphasized during the summer season. Has more emphasis been placed on the energy component in your rate design proposal than in past rate case proceedings? Yes, particularly for the Large General Service , Schedule 9 , and Large Power Service, Schedule 19, This greater emphasis on the energy component iscustomers. based on the results of the 3CP/12CP cost-of-service study. Are there any limitations to the increases BRILZ, DI Idaho Power Company the Company can propose to the customer component? In the Stipulation reached between theYes. parties to the Company s last general rate case, Case No. IPC-05-28, the Company agreed not to file for an increase in the existing $4.00 Service Charge for Schedule 1 and Schedule 7 until May 12 , 2008 , if the true-up mechanism proposed in Case No. IPC-04-15 was approved by the Commission.Since the Commission approved the true- mechanism on March 12,2007 , through Order No. 30267 , my rate design proposals in this proceeding for Schedule 1 and Schedule 7 recommend an increase to only the Energy Charge. Are you recommending any significant changes to the rate design for the Company s service schedules? No.As part of the Company s last two general rate cases, Case No. IPC-03-13 and Case No. IPC- 05-28, the Commission authorized several major changes to the Company s rate design , including seasonal rates for all metered service schedules , tiered summer rates for Residential and Small General Service customers , mandatory time-of -use rates for Large Power Service customers, and two-tiered blocked rates for Large General Service customers taking secondary service.At this time, I am recommending that the existing rate structure be maintained for all service schedules and special contracts.This approach will provide the Company s customers with rate design stability BRILZ , DI Idaho Power Company and billing continuity. Are you proposing any changes not directly related to the Company s rate design? First, I am proposing a change toYes. Schedule 89 , Unit Avoided Cost for Cogeneration and Small Power Production , to comply with previous Commission Orders. Second , I am proposing a revision to Schedule 61 , Payment for Home Wiring Audit. Please describe the proposed change to Schedule 89. Based on previous Commission Orders, the pricing under Schedule 89 is to be adjusted during the course of every Idaho Power general rate proceeding.Us ing the methodology previously ordered by the Commission , I have adjusted the unit-avoided energy cost utilizing updated variable operation and maintenance costs and variable fuel costs for the Valmy plant.I have included details of this adj ustment in my workpapers. What changes are you proposing for Schedule 61? When Schedule 61 was first approved by the Commission in 1992 , the Company was operating a Power Quality Program.Electricians who took specific courses could become an "approved" participant in the Company Customers who had a home wiring audit performed byprogram. BRILZ , DI Idaho Power Company an approved electrician were eligible to receive a Home Wiring Audit payment.It has now become standard practice for licensed electricians to be trained to perform home wiring audits and the Company s Power Quality Program is no longer needed to encourage this training.However, the payment provided to customers under Schedule 61 when a home wiring audit is performed continues to be beneficial. Changes are being proposed to Schedule 61 to reflect that the Power Quality Program is no longer available and to provide clarity on the steps customers can take to receive a payment for a home wiring audit.In addition , the amount of the payment to customers for a home wiring audit is proposed to increase from the $25 established in 1992 to $40 to more accurately reflect the increase in electrician fees over the Details of the proposed changes to Schedulepast 15 years. 61 are included on Page 104 of Exhibit No. 61. Have you prepared or supervised the preparation of certain exhibits relating to your rate design testimony? I supervised the preparation of theYes. following exhibits relating to rate design: Exhibi t Description Exhibit No. 59 Summary of Revenue Impact and Calculation of Proposed Rates Exhibit No. 60 Billing Comparisons and Billing Impacts of BRILZ , DI Idaho Power Company Proposed Rates Exhibit No. 61 Proposed Tariff in Legislative Format Exhibit No. 62 Proposed IPUC No. 29, Tariff No. 101 Please describe Exhibit No. 59. Page 1 of Exhibit No. 59 is titled Summary of Each service schedule and special contractRevenue Impac t customer is listed with its average number of customers, normalized energy sales, and test year revenue level. Column 5 shows the revenue adjustment to each customer class. Column 6 shows the total revenue to be recovered by the rate design proposals based on the 2007 test year. Page 1 also lists the mills per kWh and percentage change in revenue for each customer class and special contract customer. Pages 2 through 23 of Exhibit No. 59 indicate the rate calculations made, by billing component, for each service schedule and special contract customer. Please describe Exhibit No. 60. Exhibi t No.6 0 shows the impact on customers' bills of the proposed rate designs for Schedules 1 , 4, 5, 7 9, 19, and 24. Please describe Exhibit No. 61 and Exhibit No. 62. Exhibit No. 61 includes the Company s rules, regulations, and service schedules indicating in legislative BRILZ , DI Idaho Power Company format the changes made to those rules, regulations, and schedules.Exhibit No. 62 is the proposed Idaho Public utilities Commission No. 29, Tariff No. 101.Thi s exhibi t contains all the changes to the Tariff proposed by the Company in this proceeding. How have you organized the discussion of your rate design proposals? I have divided my discussion of the proposed rate designs into six sections.The first section includes the discussion for the proposed rate structures for the Company I S non-demand metered schedules.The second section addresses the proposals for demand-metered schedules.The third section includes the discussion for the proposed rate structures for the Company I s non-metered schedules. The fourth section addresses the proposals for the special The fifth section includes the ratecontract customers. design proposals for the Company s "rider" schedules for standby and alternate distribution service.The final section addresses the proposal for the Company miscellaneous special contract with the Amalgamated Sugar Company for the provision of standby service. NON-DEMAND METERED SCHEDULES What are the Company I s non-demand metered service schedules? Residential Service and Small General BRILZ , DI Idaho Power Company Service, Schedules 1 and 7 respectively, are metered for kilowatt-hour (kWh) use only.The Energy Watch program, Schedule 4, and the Time-of -Day program, Schedule 5, which are offered in the Emmett Valley, are also metered for kWh use only, although the consumption under both of these schedules is grouped into time-variant usage blocks. What is the present rate structure for Residential Service under Schedule Presently, residential customers pay a monthly Service Charge of $4.00.During the summer months of June , July, and August they pay an Energy Charge of 42519 per kWh for the first 300 kWh used and 6.10609 per kWh for all usage over 300 kWh.During the non-summer months of September through May, residential customers pay 42519 per kWh for all kWh used. What is the revenue requirement to be recovered from Residential Service customers? The annual revenue requirement for Residential Service, which includes Schedule 1, Schedule and Schedule 5 customers, is $307,408,948 as shown on page 4 of Exhibit No. 58. Please describe the rate design proposal for Schedule 1. The rate design proposal for Schedule 1 is included on page 2 of Exhibit No. 59.The Service Charge BRILZ , DI Idaho Power Company remains unchanged at $4.00 per month.The Energy Charges during both the summer and non-summer months are increased uniformly.The Energy Charge during the summer months for the first 300 kWh is 5.68759 per kWh and 6.40129 per kWh for all additional usage.The Energy Charge during the non- summer months is 5.68759 per kWh for all kWh used. What impact does this rate design have on Residential Service customers? The typical monthly billing comparison for Residential Service customers appears on page 1 of Exhibit As can be seen fro this exhibit , the lower theNo. 60. customer s monthly usage , the lower the overall percentage increase. Please describe residential Schedule Energy Watch Program, and residential Schedule 5 , Time-of- Day Program. Each of these optional time-variant pricing programs is available to residential customers in the Emmett Valley who are part of the Company s Advanced Metering Infrastructure (AMI) phase One proj ect.The time-variant nature of these two programs is enabled by the ability of AMI to dynamically capture hourly energy consumption. Energy Watch is a fixed-price critical peak pricing program in which participants pay a flat rate of 5.42519 for all kWh used during the year except for those kWh used during an BRILZ , DI Idaho Power Company Energy Watch event.During an Energy watch event , which may be called on up to ten weekdays between June 15 and August 15 during the hours of 5:00 p.m. to 9:00 p.m., the rate is 209 per kWh.The Time-of-Day Program defines three time periods during the summer months of June, July, and August during which participants pay different prices for energy consumption.During the On-Peak Period customers pay 32799 per kWh, during the Mid-Peak Period customers pay 10609 per kWh, and during the Off-Peak Period customers pay 4.51459 per kWh.During the non-summer period customers pay 5.42519 for all kWh used.Under both time- variant programs customers pay a Service Charge of $4.00 per month. How many customers are taking service under Schedules 4 and As of August 31, 2006, there were participants in the Energy Watch Program and 85 participants in the Time-of-Day Program. Please describe the rate design proposal for Schedule 4. The rate design proposal for Schedule 4 is included on page 3 of Exhibit No. 59.The Service Charge remains unchanged at $4.00 per month.The Energy Charge during Energy Watch Event hours remains unchanged at 209 per kWh.The Energy Charge during all other hours is 5.68759 BRILZ , DI Idaho Power Company per kWh, the same as that proposed for the non-summer and summer first-300 kWh block Energy Charges for Schedule Please describe the rate design proposal for Schedule 5. The rate design proposal for Schedule 5 is included on page 4 of Exhibit No. 59.The Service Charge remains unchanged at $4.00 per month.The existing Energy Charge differentials between the three pricing blocks is maintained with the summer On-Peak Energy Charge set at 73089 per kWh , the summer Mid-Peak Energy Charge set at 40139 per kWh , and the summer Off-Peak Energy Charge set at 4.73299 per kWh.The Energy Charge for all hours during the non-summer is 5.68759 per kWh , the same as that proposed for the non- summer for Schedule What impact do the rate design proposals have on customers taking service under Schedules 4 and The typical monthly billing comparisons for residential service customers taking service under Schedules 4 and 5 appear on pages 2 and 3 of Exhibit No. 60. What is the present rate structure for Small General Service under Schedule 7? Customers taking service under Schedule 7 pay a Service Charge of $4.00 per month.During the summer months they pay an Energy Charge of 6.51439 per kWh for the first 300 kWh used and 7.33619 per kWh for all usage over BRILZ , DI Idaho Power Company 3 0 0 kWh.During the non-summer months of September through May they pay 6.51439 per kWh for all kWh used. Demand is not billed for Schedule 7 customers. What is the revenue requirement to be recovered from Small General Service customers taking service under Schedule The annual revenue requirement for Schedule 7 customers as shown on page 4 of Exhibit No. 58 is $17,688 527. Please describe the rate design proposal for Schedule 7. The rate design proposal for Schedule 7 is included on page 5 of Exhibit No. 59.The Service Charge remains unchanged at $4.00 per month.The Energy Charge during the summer months for the first 300 kWh is 7.59739 per kWh and 8.55579 for all additional usage.The Energy Charge during the non-summer months is 7.59739 per kWh. What is the impact of this rate design on Small General Service customers? Page 4 of Exhibit No. 60 shows the billing comparison between the Schedule 7 existing rates and proposed rates for typical billing levels. DEMAND-METERED SCHEDULES What are the Company I s demand-metered schedules? BRILZ , DI Idaho Power Company The Company's demand-metered schedules are Large General Service , Large Power Service , and Irrigation Service, Schedules 9, 19, and 24, respectively. addi tion, Schedule 25, Irrigation Service Time-of - Use pilot Program , while not open to new participants, is still available until October 1 , 2007, to those customers who were taking service as of October 1, 2002. How are Schedule 9 and Schedule 19 interrelated? Both Schedule 9 and Schedule 19 provide service at Secondary, Primary, and Transmission Service levels.As customers ' loads change , they can transfer between Schedule 9 and Schedule 19 while continuing to take service at the same service level.Both Schedule 9 and Schedule 19 have a summer and non-summer Demand Charge and a Basic Charge.In addition Schedule 19 has an On-Peak Demand Charge in the summer.The Billing Demand is the average kW supplied during the 15-consecutive-minute period of maximum use during the billing period, adjusted for Power Factor. The On-Peak Billing Demand for Schedule 19 customers is the average kW supplied during the 15-consecutive-minute period of maximum use during the June, July, and August billing periods for the on-peak time period.The Basic Load Capacity is the average of the two greatest monthly Billing Demands established during the 12 -month period which BRILZ , DI Idaho Power Company includes and ends with the current billing period. How are the service levels defined? The service levels were first defined Case No. IPC-94-5 and continue to be defined in the Company Tariff Rule Secondary Service is service taken at 480 volts or less, or where the definitions of Primary Service and Transmission Service do not apply.Primary Service is service taken at 12,500 volts or 34 500 volts.Transmission Service is service taken at 44 000 volts or higher. What is the current relationship between prices on Schedule 9 and Schedule 19? Currently, the Service Charge and the Basic Charge are the same wi thin service level for both Schedule 9 and Schedule 19.For example , the Basic Charge for Primary Service level is $0.89 per kW per month for both Schedule 9 and Schedule 19; for Secondary Service level , the Basic Charge is $0.62 per kW per month for both Schedule 9 and Schedule 19.In addition, the Demand Charges within service levels are the same for both Schedule 9 and Schedule 19. For example , the summer Demand Charge of $3.54 per kW for Schedule 9 Primary Service level is the same as the sum of the summer Demand Charge of $3.13 per kW and the summer On- Peak Demand Charge of $0.41 per kW for Schedule 19 Primary Service level. Why has this relationship been established? BRILZ, DI Idaho Power Company This relationship was established to be reflective of cost and to facilitate customer transitions from Schedule 9 to Schedule 19 and vice versa. Do your rate design proposals for Schedule 9 and Schedule 19 customers maintain this pricing relationship between schedules? For the most part , yes.The rate design proposals for Schedule 9 and Schedule 19 for both Primary Service level and Transmission Service level maintain the relationship between the Service Charge , the Basic Charge, and the Demand Charges on each of the schedules.The relationship between Schedule 9 and Schedule 19 for these two service levels is most important since almost all customer transitions between these two schedules occurs within the Primary and Transmission Service levels.The relationship between Schedule 9 Secondary Service level and Schedule 19 Secondary Service level is much less important. Rarely does a customer transition from Schedule 9 Secondary to Schedule 19 Secondary.In fact, there has been only one customer taking service under Schedule 19 Secondary Service level since the service levels were established in 1995. is much more common for a Schedule 9 Secondary Service level customer to transition to Schedule 9 Primary Service level prior to transferring to Schedule 19.For these reasons, I am recommending that the Schedule 19 Secondary Service level BRILZ, DI Idaho Power Company rate design in this case maintain the existing relationship with Schedule 19 Primary Service level and that the Schedule 9 Secondary Service level rate design align with the cost information resulting from the cost-of-service studies. Does a similar relationship as that between the Service, Demand, and Basic Charges for Schedule 9 and Schedule 19 exist for the Energy Charges on these two schedules? Although the targeted relationshipNo. between the Energy Charges on Schedule 9 and Schedule 19 Primary and Transmission Service levels has historically been a 5 percent differential with the Energy Charges for Schedule 9 approximately 5 percent higher than the Energy Charges for Schedule 19, the outcomes from the last two general rate case proceedings have not allowed this target to be achieved.Rather , the Energy Charges have been established to achieve the required revenue for the respective customer classes given the values established for the Service, Basic, and Demand Charges.My rate design proposal in this proceeding recommends Energy Charges for both Primary and Transmission Service levels under these two schedules that move closer to the targeted 5 percent differential. What is the present rate structure for Schedule 9? BRILZ, DI Idaho Power Company Service under Schedule 9 is taken at Secondary, Primary, or Transmission Service level.One hundred thirty-three customers take service at Primary Service , two customers take service at Transmission Service, and 24 784 customers take service at Secondary Service.All customers taking service under Schedule 9 pay a Service Charge, a Basic Charge, and summer and non-summer Energy and Demand Charges. Customers taking Primary or Transmission service may also pay a Facilities Charge. How does the current rate structure for Secondary Service level customers differ from that for Primary and Transmission Service level customers? As part of the Company s last general rate case proceeding, Case No. IPC-05-28, the Commission approved a two-tier declining energy block rate along with a block Demand Charge and a block Basic Charge for Schedule 9 Secondary Service level.Under this rate structure, the first energy block rate applies to the first 2,000 kWh of usage and the second energy block rate applies to all usage greater than 2 000 kWh.In addition, there is no charge for the first 20 kW of Billing Demand or the first 20 kW of Basic Load Capacity.The blocked energy and demand rate structures do not apply to customers taking Primary and Transmission service. Please describe the rate design proposal for BRILZ, DI Idaho Power Company Schedule 9 Secondary Service level. The rate design proposal for Schedule 9 Secondary Service level is included on page 6 of Exhibit No. 59. I am proposing the Service Charge be increased from $12.00 to $15.00.I am also proposing the Basic Charge be increased from $0.$0.77,the summer Demand Charge be increased from $3.$4.00,and the non-summer Demand Charge remain the same at $2.order to align these components more closely with cost.My rate design proposal also includes an equal percentage increase of 13.8 percent to the existing Energy Charges for both seasons and for both usage blocks.This approach results in a summer Energy Charge of 7.75549 for the first 2,000 kWh and an Energy Charge of 3.32239 per kWh for all other usage.The non- summer Energy Charge for the first 2,000 kWh is 6.91779 and is 2.96359 for all usage greater than 2 000 kWh. What is the impact of this rate design on Schedule 9 Secondary Service level customers? Pages 5 through 7 of Exhibit No.6 0 show the billing comparison between the Schedule 9 Secondary Service level existing rates and proposed rates for typical billing levels. Please describe the rate design proposal for Schedule 9 customers receiving service at the Primary and Transmission Service levels. BRILZ , DI Idaho Power Company I am proposing the Service Charge for both Primary and Transmission Service levels be set at $300.For Primary Service level I am proposing a Basic Charge of $0.98, a summer Demand Charge of $3., a non-summer Demand Charge of $3.11, and Energy Charges of 3.05549 and 2.73649 for summer and non-summer , respectively.For Transmission Service level I am proposing a Basic Charge of $0., a summer Demand Charge of $3.85, a non-summer Demand Charge of $3.05, and Energy Charges of 2.98309 and 2.68559 for the summer and non-summer, respectively. What is the billing impact of this rate design proposal on the customers receiving service under Schedule 9 Primary and Transmission Service levels? Page 8 of Exhibit No. 60 shows the billing comparison between the existing rates and proposed rates for Schedule 9 , Primary Service level and Schedule 9 Transmission Service level.These comparisons are based on actual billing data for 2006.As can be seen from this exhibit , approximately 77 percent of the customers taking service under Schedule 9 Primary and Transmission Service level receive an increase in their annual bills less than the 13.14 percent overall increase for the Schedule 9 customers as a whole.The remaining 23 percent of the customers receive an increase that is no more than just under a half percent greater than the 13.14 percent average BRILZ , DI Idaho Power Company for the class. What is the revenue requirement to be recovered from Schedule The total annual revenue to be collected from customers taking service under Schedule 9 as shown on page 4 of Exhibit No. 58 is $157 253.997. What is the present rate structure for Schedule 19? Service under Schedule 19, just like service under Schedule 9 , is provided under Secondary, Primary, and Transmission Service levels. All customers taking service under Schedule 19 pay seasonal time-of -use Energy Charges, seasonal Demand Charges, a summer On-Peak Demand Charge , a Basic Charge, and a Service Charge. Customers taking Primary or Transmission Service may also pay a Facilities Charge. In addition, Schedule 19 includes a 1 000 kW minimum billing demand and basic load capacity. What is the rate design proposal for Schedule 19? The rate design proposal for Schedule 19 shown on pages 10 through 12 of Exhibit No. 59.Al though increases are proposed for all rate components on Schedule 19, no changes to the rate structure are proposed. What are the proposed changes for Schedule 19 customers? BRILZ , DI Idaho Power Company The proposed Service Charge for Schedule 19 for both Primary and Transmission Service levels is $300. For Schedule 19 Secondary Service level the proposed Service Charge is $15.00.The proposed Basic Charges for Schedule 19 are $0., $0.98, and $0.51 for the Secondary, Primary, and Transmission Service levels, respectively.The proposed summer On-Peak Demand Charge is $0.77 for all service levels.The proposed summer Demand Charges are $3.21, $3.15, and $3.08 and the proposed non-summer Demand Charges are $3.13, $3.11, and $3.05 for the Secondary, Primary, and Transmission Service levels, respectively. What are the specific proposed Energy Charges for Schedule 19 customers? The Energy Charges by service level and time period for each season are: TimePeriod - - - - - - - - - - - Service Level- - - - - - - - - - - - -- Secondary Primary Transmission Summer On-Peak 73439 19229 16089 54809 88169 85289 30689 68579 65919 Mid- Peak Off-Peak Non - Summer Mid-Peak 60689 5757919219 Off-Peak 48719 4574904789 These Energy Charges were derived by increasing the BRILZ, DI Idaho Power Company existing charges uniformly by 17.5 percent. What is the revenue requirement to be recovered from Large Power Service customers taking service under Schedule 19? The annual revenue requirement for Schedule 19 customers as shown on page 4 of Exhibit No. 58 is $75,749,894. What is the impact of the rate design on Large Power Service customers? As can be seen from page 9 of Exhibit No. 60, approximately 80 percent of the customers taking service under Schedule 19 receive an increase in their annual bills less than the 15 percent overall increase for the Schedule 19 customers as a whole.The remaining 20 percent of the customers receive an increase that is no more than 1 percent greater than the 15 percent average for the class. What is the current rate structure for Schedule 24? Service under Schedule 24 is classified as being either "in-season" or "out-of-season"The in-season for each customer begins with the customer I s meter reading for the May billing period and ends with the customer I meter reading for the September billing period.The out-of- season encompasses all other billing periods. Within the in-season , customers pay both an BRILZ, DI Idaho Power Company Energy Charge and a Demand Charge for the metered usage. During the out-of-season , customers pay an Energy Charge only.For the in-season , customers pay a monthly Service Charge of $14.25.The monthly Service Charge during the out-of-season is $3.00. Both Secondary Service and Transmission Service levels are available under Schedule 24 , although no customers are currently taking Transmission Service. Please describe the rate design proposal for Schedule 24. I am proposing to keep the overall rate structure for Irrigation Service as it is currently. Consistent with my overall obj ectives, I propose to move the individual rate components closer to the costs indicated by the 3CP/12CP cost-of-service study. What approach did you take in determining the amount of increase for each rate component? I first considered the percentage of overall revenue requirement identified by demand, energy, and customer component for irrigation service resulting from the 3CP/12CP cost-of-service study.These percentages established the target for each component.Second, I determined the percentage of overall revenue by component currently provided by the existing base rates.The difference , or gap, between the target and the actual BRILZ, DI Idaho Power Company percentage was then determined for each component.I then adjusted the current percentage of overall revenue by component by approximately 9 percent of the gap to establish my targets for this proceeding.Customer-, demand-, and energy-related charges were then established to achieve these new targets.I have included details of these calculations in my workpapers. How were the rates for Transmission Service determined? Once the component rates for Secondary Service were determined, the charges for Transmission Service were established to maintain the same relationship between service levels as currently exists. What is the proposed Service Charge for Schedule 24? The proposed Service Charge for Secondary Service during the in-season is $22.50 per month.The proposed Service Charge for Transmission Service during the in-season is $300 per month.This amount is the same charge proposed for Schedule 9 and Schedule 19 Transmission Service.For both Secondary and Transmission Service , the Service Charge during the out-of-season is $3.00 per month. What is the proposed Demand Charge for Schedule 24? The proposed Demand Charge for Secondary BRILZ, DI Idaho Power Company Service is increased from $4.36 to $5.45 per kW per month. The proposed Demand Charge for Transmission Service is increased from $4.10 to $5.13 per kW per month.The Demand Charge is billed to Schedule 24 customers during the in- season only. What are the proposed Energy Charges for Schedule 24? The proposed Energy Charges for Secondary Service are increased from 3.39649 per kWh to 3.96929 per kWh during the in-season and from 4.32349 per kWh to 5.24929 per kWh during the out-of-season.The proposed Energy Charges for Transmission Service are increased from 3.23189 per kWh to 3.77689 per kWh during the in-season and from 11399 per kWh to 4.99489 per kWh for the out-of-season. What is the impact of the rate design on Schedule 24 irrigation service customers? Page 10 of Exhibit No. 60 shows the billing impact of the proposed rate design.As can be seen from page 10 of Exhibit No. 60, approximately 37 percent of the customers taking service under Schedule 24 receive an increase in their annual bills of less than 20 percent, the total overall percentage increase for the class as a whole. Another 33 percent of the customers receive an increase just 2 percent or less above the overall class increase of 20 percent. BRILZ , DI Idaho Power Company What are the usage characteristics of the Schedule 24 customers receiving increases less than and greater than 20 percent? Because the rate design increases the Demand Charge by a greater percentage than it increases the Energy Charges, the higher a customer I s load factor, the more beneficial the rate structure tends to be in terms of the overall impact to the annual billing.As can be seen from page 10 of Exhibit No. 60, customers with the highest percentage increase in annual bills have the lowest load factors. Have you included Schedule 25 , Irrigation Service Time-of-Use pilot Program in your rate design proposals? Schedule 25 currently provides continuedNo. service until October 1 , 2007 , for those participants who were enrolled in the pilot program on October 1 , 2002. October 1 , 2007 , the pilot program will terminate.At that time any customers receiving service under Schedule 25 will be transferred to Schedule 24.I have included the test year data and the revenue requirement associated with Schedule 25 in the overall revenue requirement and rate design calculations for Schedule 24. NON -METERED SCHEDULES What are the Company I s non-metered service BRILZ , DI Idaho Power Company schedules? The Company I s non-metered schedules are Dusk- to-Dawn Customer Lighting, Street Lighting Service Supplemental Seasonal or Variable Energy, Unmetered General Service, Street Lighting Service, and Traffic Control Signal Lighting Service, Schedules 15, 39, 40, 41 , and 42 respectively. What is the present rate structure for Dusk- to-Dawn Customer Lighting on Schedule 15? Customers taking service under Schedule 15 are charged on a per lamp basis.Lamps currently served under Schedule 15 include 100, 200 , and 400 watt high pressure sodium vapor area lighting, 200 and 400 watt high pressure sodium vapor flood lighting, and 400 and 1 000 watt metal halide flood lighting. What is the revenue requirement to be recovered from customers 'taking service under Schedule 15? The annual revenue requirement for Schedule 15 customers as shown on page 4 of Exhibit No. 58 is $961 157. Please describe the rate design proposal for Schedule 15. The rate design proposal for Schedule 15 is included on page 9 of Exhibit No. 59.The monthly charge for each lamp is simply increased on a uniform percent basis BRILZ, DI Idaho Power Company consistent with the overall 3.2 percent increase for the class as a whole. Are you proposing any other changes to Schedule 15? Service under Schedule 15 is currentlyYes. described as providing 4 105 hours of lighting per year with the lamps energized each night from one-half hour after sunset to one-half hour before sunrise.Earlier this year Company personnel engaged in research to determine if the number of hours used to describe the Dusk-to-Dawn Customer Lighting service was still applicable.Based on information from the Environmental Protection Agency s Green Lights document and an update to the Company s Load Research Department's vintage lighting-hour analysis, it was determined that current photocell technology typically energizes lamps each night beginning 20 minutes after sunset until 20 minutes prior to sunrise.Based on this updated information , the number of hours of lighting provided per year under Schedule 15 has been revised to 4,059. Are you proposing any other changes to Schedule 15? , I am not. What is the present rate structure for Unmetered General Service under Schedule 40? Customers taking service under Schedule 40 BRILZ, DI Idaho Power Company pay a flat Energy Charge based on estimated usage.Demand - and customer-related costs are recovered through the Energy Charge.The minimum bill for service under Schedule 40 is $1.50 per month. What is the revenue requirement to be recovered from customers taking service under Schedule 40? The annual revenue requirement for Schedule 40 customers as shown on page 4 of Exhibit No. 58 is $940,499. Please describe the rate design proposal for Schedule 40. The rate design proposal for Schedule 40 is included on page 16 of Exhibit No. 59.The Energy Charge remains flat and increases from 5.3819 per kWh to 5.7489 per kWh. Are any other changes being proposed to Schedule 40? No. What is the present rate structure for Street Lighting Service, Schedule 41? Charges for Street Lighting Service are based on a per-lamp or per-pole basis.Street Lighting is divided into two types: 1) Company-Owned , and 2) Customer-Owned. Both metered and non-metered service is provided for Customer-Owned lighting; only non-metered service is BRILZ , DI Idaho Power Company provided for Company-Owned lighting.Schedule 41 does not allow new service for incandescent, mercury vapor , or fluorescent fixtures. Are you proposing any changes to the rate structure for Schedule 41? However, I have removed the 1,000 wattNo. mercury vapor fixture from the "No New Service " section since there are no longer any of these fixtures in service. What is the revenue requirement to be recovered from customers taking service under Schedule 41? The annual revenue requirement for Schedule 41 customers as shown on page 4 of Exhibit No. 58 is $2,227,883. Please describe the rate design proposal for Schedule 41. The rate design proposal for Schedule 41 is included on pages 17 through 19 of Exhibit No. 59.Each per-lamp charge for both non-metered and metered service is simply increased by the overall percentage increase for Schedule 41 , or 8. 35 percent.In addition , the per-kWh charge for metered service is increased by the overall 8. percent increase.The monthly meter charge of $8.00 is not increased.I propose to keep this charge at its current level. As part of the Company s last general rate BRILZ, DI Idaho Power Company case, Case No. IPC-05-28, Schedule 39, Street Lighting Service Supplemental Seasonal or Variable Energy, was implemented.What is the purpose of Schedule 39? Schedule 39 is a temporary tariff set to expire on May 31, 2011.It is intended to help provide a transition to either metered service or facilities reconfiguration for street lighting customers whose facilities have actual or potential variable usage due to wired outlets or usable plug- in.Only those customers receiving non-metered service under Schedule 41 prior to June 1, 2004 , are eligible for Schedule 39 supplemental service. What is the present rate structure for Schedule 39? Customers taking service under Schedule 39 pay a flat Energy Charge based on estimated seasonal or variable usage.The current Energy Charge is the same as the current Energy Charge for Schedule 40, Unmetered General Service. Please describe the rate design proposal for Schedule 39. The rate design proposal for Schedule 39 is included on page 15 of Exhibit No. 59.The Energy Charge is increased to 5.7489 per kWh in order to match the Energy Charge proposed for Schedule 40, Unmetered General Service. BRILZ, DI Idaho Power Company What is the present rate structure for Traffic Control Signal Lighting Service, Schedule 42? Customers taking service under Schedule 42 pay a flat Energy Charge for each kWh of estimated energy use for non-metered systems and for each kwh of actual usage for metered systems.For non-metered systems, usage is estimated based on the number and size of lamps burning simultaneously in each signal and the average number of hours per day the signal is operated.There is no minimum charge under Schedule 42. What is the revenue requirement to be recovered from customers taking service under Schedule 42? The annual revenue requirement for Schedule 42 customers as shown on page 4 of Exhibit No. 58 is $216 820. Please describe the rate design proposal for Schedule 42. The rate design proposal for Schedule 42 is included on page 20 of Exhibit No. 59.The Energy Charge is increased from 3.44389 per kWh to 3.96049 per kWh. Is the Company proposing any other changes to Schedule 42? No. SPECIAL CONTRACT CUSTOMERS What are your rate design proposals for the BRILZ, DI Idaho Power Company special contract customers? I am proposing to maintain the current rate structures for Micron , the J. R. Simplot Company, and the Department of Energy.Accordingly, the existing rates for the special contract customers are simply increased uniformly by 20 percent to recover the revenue requirement as shown on page 4 of Exhibit No.5 8 .The rates for Micron the J. R. Simplot Company, and the Department of Energy are shown on pages 21, 22 , and 23 of Exhibit No. 59, respectively. STANDBY AND ALTERNATE DISTRIBUTION SERVICE Are any customers currently taking service under Schedule 45, Standby Service? One customer is currently takingYes. Schedule 45 service. Are any revisions to Schedule 45 being proposed? The Schedule 45 charges are being revised to reflect the updated cost information resulting from the 3CP/12CP cost-of-service study.The updated charges have been derived using the same methodology used to derive the charges approved by the Commission in the Company s last three general rate cases , Case No. IPC-E-94-5, Case No. IPC- 03-13, and Case No. IPC-05-28.I have included the details of these updated costs in the workpapers filed with BRILZ , DI Idaho Power Company my testimony. No other changes are being made to Schedule 45. What are the proposed charges for Schedule 45? The proposed Standby Reservation Charge for each kW of Available Standby Capacity during the summer months is decreased from $1.58 per kW to $1.43 per kW for Primary Service level and from $0.37 per kW to $0.28 per kw for Transmission Service level.During the non-summer months the proposed Standby Reservation Charge is decreased from $1.46 per kW to $1.38 per kW for Primary Service level and from $0.25 per kW to $0.24 per kW for Transmission Service level.The proposed Standby Demand Charge per kW of Standby Billing Demand consumed in the summer is increased from $4.35 per kW to $5.05 per kW for Primary Service level and from $4.11 per kW to $4.77 per kw for Transmission Service level.During the non-summer months the proposed Standby Billing Demand Charge per kW is increased from $4. per kW to $4.22 per kW for Primary Service level and from $3.84 per kW to $3.99 per kW for Transmission Service level. No changes are proposed for the Excess Demand Charge. Are you proposing any other changes to Schedule 45? As I will discuss later in myYes. testimony, I am proposing changes to the Company s Uniform BRILZ , DI Idaho Power Company Service Agreement provision under Rule Currently, the amount of capacity contracted for under the Uniform Service Agreement is the Supplementary Contract Demand as defined under Schedule 45.wi th the proposed change to Rule C, it becomes necessary to remove the reference to the Uniform Service Agreement within Schedule 45 and instead add language to the Uniform Standby Service Agreement to specify the amount of Supplementary Contract Demand.These proposed language changes are detailed on page 88 and pages 91 through 92 of Exhibit No. 61. Are any customers currently taking service under Schedule 46 , Alternate Distribution Service? Three customers are currently takingYes. service under Schedule 46 and two other customers have signed agreements for service and are awaiting installation of the required facilities. What changes are proposed for Schedule 46, Alternate Distribution Service? The Schedule 46 Capacity Charge is proposed to increase from $1.21 per kW to $1.23 per kW to reflect the current cost of providing Alternate Distribution Service. The $1.23 amount is derived by summing the Distribution demand revenue requirement for Substations, Primary Lines and Primary Transformers for Schedule 19 shown on page 5 of Mr. Tatum s Exhibit No. 54 ($1,424 042; $3,164 941; and BRILZ, DI Idaho Power Company $181,394, respectively) and dividing this sum by the total billed kW of 4 174 327.This methodology is the same as that used to derive the charges approved by the Commission in the Company s last three general rate cases, Case No. IPC-94-5, Case No. IPC-03-, and Case No. IPC-05-28. MISCELLANEOUS CONTRACT What is the miscellaneous special contract under which the Company is providing service? The Company has entered into a contract with the Amalgamated Sugar Company to provide customized standby service.The Company s initial contract with the Amalgamated Sugar Company to provide standby service was entered into on April 6, 1998.Standby service is currently being provided to the Amalgamated Sugar Company under the provisions of a revised Standby Electric Service Agreement dated December 7 , 2005.This agreement has been , as was the ini tial agreement , approved by the Commission. Are you proposing any changes to the standby charges under the Standby Electric Service Agreement with the Amalgamated Sugar Company? Yes.I am revising the charges to reflect the updated cost information resulting from the 3CP/12CP cost-of-service study.The methodology used to update the charges is the same methodology used to establish the currently approved charges.Page 162 of Exhibit No. 61 BRILZ , DI Idaho Power Company shows the proposed revisions to Schedule 31 to reflect these updated charges.I have included details on the derivation of the updated charges in my workpapers. General Rules and Regulations Would you please summarize the maj or changes being proposed to the General Rules and Regulations? I am proposing three substantiveYes. changes to the General Rules and Regulations.First, I am proposing changes to Rule C, Service and Limitation regarding the provision requiring service agreements. Second , I am proposing changes to Rule K, Customer s Load and Operations, to clarify, strengthen, and add support to the provisions regarding harmonic control and customers responsibilities regarding changes in load characteristics and protection of equipment.Finally, I am proposing a change to the Billing Period definition under Rule Have you made other , non- substantive changes to the General Rules and Regulations? Yes, I have made several changes which I consider "form" or "housekeeping" in nature only and do not change the scope, effect , or application of the various tariffs.I do not intend to discuss each of these changes at this time. Have you prepared an exhibit or exhibits detailing the proposed changes to the Company s Tariff? BRILZ, DI Idaho Power Company The changes to the General Rules andYes. Regulations are detailed in Exhibit No. 61 , pages 4 through 41. These revisions are shown in legislative format in Exhibit No. 61 so that parties reviewing them will be able to readily identify the proposed changes. Please describe the changes you are proposing to Rule Prior to describing the specific changes I am proposing, I think it would be helpful to briefly provide some background regarding the current Service Agreement provision under Rule Please continue. Prior to June 1, 2004, customers eligible for service under Schedule 19 were required to sign a Uniform Large Power Service Agreement with the Company in order to receive service under Schedule 19.If the customer refused to sign the Agreement, service continued to be provided under Schedule 9, although the customer was not technically eligible for service under Schedule In order to ensure that customers were placed on the appropriate service schedule based on their usage characteristics, the Company, as part of its general rate case filing in Case No. IPC- 03 -13, proposed to eliminate the requirement that a Uniform Large Power Service Agreement be signed in order to receive service under Schedule 19.The Commission approved the BRILZ , DI Idaho Power Company Company s proposal in that proceeding. Were any other contracting provisions approved at that time? As part of that same case, the CompanyYes. proposed, and the Commission approved, what is now the Rule C Service Agreement provision. What is that provision? Under Rule C, Section 4 , Service Agreement, service to all loads equal to or in excess of 1 000 kW at a single point of delivery is subj ect to pre-approval by the Company through a written and signed Uniform Service Agreement between the customer and the Company.This provision was intended to provide the Company with useful information for its planning purposes and the customer with certainty that the facilities are in place to provide the agreed upon level of capacity. Why are you now proposing to eliminate the Uniform Service Agreement? There are several factors that influenced the Company s decision to eliminate the Uniform Service First, agreements specifying a contracted levelAgreement. of demand no longer provide value from a planning perspective.The Company, through new technologies, can moni tor network utilization of individual transformers, feeders, and substations to provide valuable information for BRILZ, DI Idaho Power Company its planning purposes.Second, several customers have expressed that they see no value in the Uniform Service Agreement and have chosen not to enter into one.wi th both the Company and customers seeing little to no value being provided by the Agreement, it makes sense to eliminate the provision that one be signed. Are you proposing any other changes to the General Rules and Regulations as a result of your proposal to eliminate the Uniform Service Agreement? Yes.The terms and conditions of the current Uniform Service Agreement provide the Company the ability to require the customer to pay for any damages that may be caused due to the customer taking power in excess of the amount stated in the Agreement.In order to provide this same ability to the Company in the future , language has been added to Rule K, Section 3, Change of Load Characteristic. This section of Rule K currently requires customers to provide prior notice before making any significant change in ei ther the amount or electrical character of their loads. The new language added to this section continues to provide the Company the same protection currently included in the Uniform Service Agreement and clarifies for all customers the potential consequence of failing to provide prior notice of changes in electrical load. What other changes are you proposing to Rule BRILZ, DI Idaho Power Company In addition to the change I just described, I am proposing three other changes to Rule The first change is relatively minor and regards the section on Practices and Requirements for Harmonic Control.Language in Section 2 currently references the Institute of Electrical and Electronic Engineers (IEEE) Standard 519- I am proposing that this language be changed to no1992. longer refer to a specific edition of the IEEE 519 standard, e., the 1992 edition, but rather to the current edition. This change will allow the Company to implement the current standard as updates are made without having to make a tariff filing with the Commission. What is the second change you are proposing? I am proposing the language in the Protection of Electrical Equipment section be modified to reflect the advancements made in modern electronics.The proposed updated language for Section 4 addresses the need for customers to adequately protect not only their equipment and property but also their data , operations, and work from disturbances on the electrical system.Such disturbances may include high and low voltages, surges, harmonics, transients in voltage, overcurrent, and, for unidirectional and three-phase equipment, single phasing conditions, reversal of phase rotation, and phase unbalance. BRILZ , DI Idaho Power Company What is the third change you are proposing? I am adding language that specifically states that the Company must approve the connection to the Company s system of all motors greater than 7 ~ horsepower in order to ensure that adequate facilities are installed to limit the effects of flicker , voltage balance , voltage level , or reactive power , to name a few, that may be caused by the motor.If changes are necessary to the Company facilities in order to prevent a motor installation from affecting the Company s system, the proposed language specifies that the customer installing the motor may be required to pay the costs associated with the additional facilities.In addition , I have made changes to the Allowable Locked Rotor Currents table included in Rule K to clarify the starting currents that are allowed for different size motors and to more clearly specify that if no starting current value is shown in the table for a specific size motor, the Company must approve the starting current prior to motor installation. What is the overall purpose for these modifications to Rule K? The overall purpose is to incorporate into the Company s Rules and Regulations recognition of the sensi ti ve nature of modern loads, the impacts these loads can have on the Company s system and other customers, and BRILZ, DI Idaho Power Company customers ' responsibilities regarding their loads and operations in order to address potential power quality issues. What change are you proposing to the definition of Billing Period under Rule B? I am proposing the definition of "Billing period" included in Rule B be changed to specify that while a typical billing period is 30 days, the normal billing period is considered to be 27 to 36 days.Rule B currently specifies a normal billing period to be 27 to 33 days. Why is this change being made? As part of the Company s billing process, meter reading lists are prepared three days in advance of the read date. If a meter is installed for a customer, ei ther due to a new service or as part of meter maintenance, three days or less before the scheduled read date for the route, the customer s meter will not be included on the meter reading list for that month's reading.When this si tuation occurs, the period of time between when the meter was installed and when it is read can exceed 33 days.When the number of days in the billing period exceeds the current upper limit of 33 days, the Service Charge, Basic Charge, and Demand Charge are prorated to recognize the longer billing cycle. How will extending the normal billing period BRILZ, DI Idaho Power Company to encompass 36 .days be beneficial? Extending the normal billing period to encompass 36 days will minimize the number of bills that include prorated billing components.The reduced number of prorated bills will reduce customer dissatisfaction, the number of calls received in the Company s Customer Service Center, and Company workload. Are any other schedules affected by this change to Rule B? Schedules 4 , 5, 7, and 9 includeYes. references to the number of days in a billing period for purposes of determining service eligibility.The language in the "Applicability" section for each of these schedules has been revised to reflect the upper limit of 36 days for a normal billing cycle. Are you proposing any other substantive changes to the General Rules, Regulations and Rates? No. Does this cone 1 ude your testimony? Yes,does. BRILZ , DI Idaho Power Company BEFORE THE IDAHO PUBLIC UTiliTIES COMMISSION CASE NO. IPC-O7- IDAHO POWER COMPANY EXHIBIT NO. 58 MAGGIE BRllZ Li n e No , Ta r i f f D e s c r i ti o n Un i f o r m T a r i f f S c h e d u l e s Re s i d e n t i a l S e r v i c e Sm a l l G e n e r a l S e r v i c e La r g e G e n e r a l S e r v i c e Du s k / D a w n L i g h t i n g La r g e P o w e r S e r v i c e Ir r i g a t i o n S e r v i c e Un m e t e r e d S e r v i c e Mu n i c i p a l S t r e e t L i g h t i n g Tr a f f i c C o n t r o l L i g h t i n g To t a l I d a h o R a t e s Sp e c i a l C o n t r a c t s Mi c r o n J R S i m p l o t DO E I I N L To t a l S p e c i a l s To t a l I d a h o R e t a i l S a l e s (/ ), m s: = o ~ D) () O ' (Q O J , - , CD : J , m l" 6 ~ 8, = O 6 ~ ., . ( ) (X ) ( X ) Id a h o P o w e r C o m p a n y Be f o r e t h e I d a h o P u b l i c U t i l i t i e s C o m m i s s i o n Re v e n u e A l l o c a t i o n S u m m a r y 12 M o n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 Pr o f o r m e d N o r m a l i z e d S a l e s a n d R e v e n u e Ra t e 20 0 7 A v e r a g e Sc h e d u l e Nu m b e r o f No , Cu s t o m e r s 20 0 7 S a l e s No r m a l i z e d (k W h ) Pr o f o r m e d No r m a l i z e d Re v e n u e Av e r a g e Mi l l s p e r kW h 38 6 27 7 96 4 09 7 04 4 $ 2 9 4 08 7 61 2 59 , 13 3 20 8 04 3 39 2 38 1 32 8 73 , 91 9 3, 4 5 0 03 0 , 95 9 13 8 , 99 3 91 1 40 , 90 2 71 2 93 1 14 7 15 7 , 11 6 14 5 34 0 04 0 86 9 , 4 7 3 30 , 37 5 53 9 30 4 09 2 75 0 , 65 9 45 , 70 1 33 7 , 4 1 2 88 0 61 4 53 , 12 5 67 5 78 2 05 6 14 5 99 . 4 5 13 1 5, 4 7 4 73 5 18 8 53 9 34 . 4 4 45 9 77 7 35 5 20 6 , 16 8 58 9 13 9 , 4 2 8 47 , 70 2 14 0 24 5 63 8 , 11 5 26 , 18 8 , 32 5 62 4 65 7 88 1 24 , 21 5 50 0 00 1 38 4 84 8 24 , 10 5 96 5 87 0 28 , 68 0 84 4 25 . 45 9 78 0 13 , 4 6 1 17 2 03 8 $ 6 1 7 82 0 27 2 45 , Li n e No , Ta r i f f D e s c r i ti o n Un i f o r m T a r i f f S c h e d u l e s Re s i d e n t i a l S e r v i c e Sm a l l G e n e r a l S e r v i c e La r g e G e n e r a l S e r v i c e Du s k / D a w n L i g h t i n g La r g e P o w e r S e r v i c e Ir r i g a t i o n S e r v i c e Un m e t e r e d S e r v i c e Mu n i c i p a l S t r e e t L i g h t i n g Tr a f f i c C o n t r o l L i g h t i n g To t a l I d a h o R a t e s Sp e c i a l C o n t r a c t s Mi c r o n J R S i m p l o t DO E / I N L To t a l S p e c i a l s To t a l I d a h o R e t a i l S a l e s (/ ), m s: = o ~ D) () O ' ~ ~ m ; : : + l" 6 ~ 8, = O 6 ~ ., . ( ) (X ) ( X ) Id a h o P o w e r C o m p a n y Be f o r e t h e I d a h o P u b l i c U t i l i t i e s C o m m i s s i o n Re v e n u e A l l o c a t i o n S u m m a r y 12 M o n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 3C P / 1 2 C P C o s t - o f - Se r v i c e R e s u l t s Ra t e Sc h e d u l e No , CO S Pe r c e n t Ch a n q e Re v e n u e Al l o c a t i o n a t CO S Av e r a g e Mi l l s p e r kW h CO S Re v e n u e C h a n q e 27 % 72 3 03 1 $ 2 9 7 81 0 , 64 3 59 . 15 , 29 % 35 1 35 6 73 2 68 4 85 . 60 % 35 0 10 6 15 2 34 4 01 7 44 . 19 , 52 % (1 8 1 76 6 ) 74 9 38 1 12 6 . 17 . 57 % 57 3 23 8 77 , 4 4 2 71 1 36 , 36 , 77 % 01 3 20 2 76 3 86 1 62 , 3. 4 7 % 52 0 91 1 13 4 55 . 97 % 10 2 17 6 15 8 32 1 10 4 , 16 , 00 % 15 8 21 8 69 7 39 , 67 % 56 , 99 2 02 1 64 6 13 1 , 4 4 9 52 . 23 , 56 % 39 0 58 5 02 8 , 70 0 32 , 26 , 72 % 24 4 62 6 90 2 50 7 31 , 24 . 4 8 % 31 8 02 6 70 2 87 4 31 , 24 , 24 % 95 3 23 7 63 4 08 1 32 . 10 , 35 % 94 5 25 8 $ 6 8 1 76 5 53 0 50 , Id a h o P o w e r C o m p a n y Be f o r e t h e I d a h o P u b l i c U t i l i t i e s C o m m i s s i o n Re v e n u e A l l o c a t i o n S u m m a r y 12 M o n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 Fi r s t P a s s R e v e n u e A l l o c a t i o n (/J , m -u ~ = c ~ OJ ( ) - ' cg ~ m g ~- : ~ ~ ;~ g ~ Li n e No , Ta r i f f D e s c r i ti o n Un i f o r m T a r i f f S c h e d u l e s Re s i d e n t i a l S e r v i c e Sm a l l G e n e r a l S e r v i c e La r g e G e n e r a l S e r v i c e Du s k / D a w n L i g h t i n g La r g e P o w e r S e r v i c e Ir r i g a t i o n S e r v i c e Un m e t e r e d S e r v i c e Mu n i c i p a l S t r e e t L i g h t i n g Tr a f f i c C o n t r o l L i g h t i n g To t a l I d a h o R a t e s Sp e c i a l C o n t r a c t s Mi c r o n J R S i m p l o t DO E / I N L To t a l S p e c i a l s To t a l I d a h o R e t a i l S a l e s Re v e n u e R e q u i r e m e n t S h o r t f a l l Ra t e Sc h e d u l e No , Fi r s t P a s s Pe r c e n t Ch a n q e Fi r s t P a s s Re v e n u e Al l o c a t i o n Fi r s t P a s s Re v e n u e C h a n q e 27 % 72 3 03 1 29 7 81 0 64 3 15 . 00 % 30 7 19 9 68 8 52 7 60 % 35 0 10 6 15 2 34 4 01 7 00 % 93 1 14 7 15 , 00 % 88 0 , 4 2 1 74 9 89 4 20 . 00 % 15 0 13 2 90 0 79 1 3. 4 7 % 52 0 91 1 13 4 97 % 10 2 17 6 15 8 32 1 15 , 00 % 28 1 21 6 82 0 89 % 57 1 86 6 63 2 71 1 29 4 20 , 00 % 72 7 62 3 36 5 73 8 20 , 00 % 93 1 57 6 58 9 , 4 5 7 20 . 00 % 07 6 97 0 6, 4 6 1 81 8 16 . 67 % 73 6 16 9 34 , 4 1 7 01 3 39 % 30 8 03 5 66 7 12 8 30 7 63 7 22 3 (/ ), m s: = o ~ D) () O ' ~ ~ m ; : : + ., . l " b ~ 8, = O 6 ~ ., . ( ) (X ) ( X ) Li n e No , Ta r i f f D e s c r i ti o n Un i f o r m T a r i f f S c h e d u l e s Re s i d e n t i a l S e r v i c e Sm a l l G e n e r a l S e r v i c e La r g e G e n e r a l S e r v i c e Du s k / D a w n L i g h t i n g La r g e P o w e r S e r v i c e Ir r i g a t i o n S e r v i c e Un m e t e r e d S e r v i c e Mu n i c i p a l S t r e e t L i g h t i n g Tr a f f i c C o n t r o l L i g h t i n g To t a l I d a h o R a t e s Sp e c i a l C o n t r a c t s Mi c r o n J R S i m p l o t DO E / l N L To t a l S p e c i a l s To t a l I d a h o R e t a i l S a l e s Id a h o P o w e r C o m p a n y Be f o r e t h e I d a h o P u b l i c U t i l i t i e s C o m m i s s i o n Re v e n u e A l l o c a t i o n S u m m a r y 12 M o n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 Fi n a l R e v e n u e A l l o c a t i o n Ra t e Fi n a l Fi n a l Av e r a g e Co s t o f Sc h e d u l e Pe r c e n t Fi n a l Re v e n u e Mi l l s p e r Se r v i c e No , Ch a n Re v e n u e C h a n Al l o c a t i o n kW h In d e x 53 % $ 32 1 33 6 $ 3 0 7 , 4 0 8 94 8 61 , 10 3 % 15 , 00 % 30 7 19 9 68 8 52 7 85 , 10 0 % 13 , 14 % 26 0 08 6 15 7 25 3 99 7 45 . 10 3 % 22 % 01 0 96 1 15 7 16 2 , 15 , 00 % 88 0 , 4 2 1 74 9 89 4 35 , 98 % 20 , 00 % 15 0 13 2 90 0 79 1 55 , 88 % 80 % 88 5 94 0 , 4 9 9 57 , 10 3 % 35 % 17 1 73 8 22 7 88 3 10 7 , 10 3 % 15 , 00 % 28 1 21 6 82 0 39 , 99 % 88 % 20 9 08 9 64 7 34 8 , 51 7 52 , 20 , 00 % $ 72 7 62 3 36 5 73 8 31 . 97 % 20 , 00 % 93 1 57 6 58 9 , 4 5 7 29 , 95 % 20 , 00 % 07 6 97 0 6, 4 6 1 81 8 29 , 96 % 20 . 00 % 73 6 16 9 34 , 4 1 7 01 3 31 , 10 . 35 % $ 94 5 , 25 8 $ 6 8 1 76 5 53 0 50 , ): = - :: I : "'C ): = - :: I : ): = - ): = - "'C :: I : :: D :: D "' C :: D :: I : "' C ... . . . . . :J = . (X ) Id a h o P o w e r C o m p a n y Su m m a r y o f R e v e n u e I m p a c t St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 31 , 20 0 7 (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) Ra t e 20 0 7 A v g , 20 0 7 S a l e s 06 / 0 1 / 0 7 Pr o p o s e d Av g , Li n e Sc h , Nu m b e r o f No r m a l i z e d Ef f e c t i v e Re v e n u e Ef f e c t i v e Mi l l s Pe r c e n t Ta r i f f D e s c r i ti o n No , Cu s t o m e r s (k W h ) Re v e n u e us t m e n t s Re v e n u e Pe r K W H Ch a n a e Un i f o r m T a r i f f R a t e s : Re s i d e n t i a l S e r v i c e 38 6 , 11 8 96 1 , 65 6 . 04 2 $2 9 3 . 94 5 . 66 3 $1 3 . 31 5 , 81 6 $3 0 7 , 26 1 . 4 7 9 61 . 9 3 53 % Re s i d e n t i a i S e r v i c e E n e r g y W a t c h 09 6 . 7 9 3 63 . 4 4 3 87 0 66 . 31 3 60 . 4 6 52 % Re s i d e n t i a l S e r v i c e T i m e - o f - Da y 1. 3 4 4 , 20 9 78 . 50 6 59 8 82 , 10 4 61 , 58 % Sm a l l G e n e r a l S e r v i c e 31 , 1 3 3 20 8 . 04 3 . 39 2 15 . 38 1 , 32 8 30 7 , 12 0 17 , 68 8 . 4 4 8 85 , 15 , 00 % La r g e G e n e r a l S e r v i c e 24 . 91 9 3. 4 5 0 . 03 0 , 95 9 13 8 , 99 3 . 91 1 18 , 26 0 , 13 4 15 7 . 25 4 . 04 5 45 , 13 , 14 % Du s k t o D a w n L i g h t i n g 90 2 . 7 1 2 93 1 , 14 7 30 . 04 4 96 1 , 19 1 16 2 , 3.2 3 % La r g e P o w e r S e r v i c e 11 6 14 5 , 34 0 . 04 0 65 . 86 9 . 4 7 3 87 9 . 55 3 75 . 7 4 9 . 02 6 35 , 15 , 00 % Ag r i c u l t u r a l I r r i g a t i o n S e r v i c e 15 . 37 5 53 9 . 30 4 , 09 2 70 . 7 5 0 , 65 9 14 , 14 9 , 89 8 84 , 90 0 , 55 7 55 , 20 . 0 0 % Un m e t e r e d G e n e r a l S e r v i c e 00 % Un m e t e r e d G e n e r a l S e r v i c e 1. 7 0 1 16 . 33 7 . 4 1 2 88 0 . 61 4 59 . 95 8 94 0 . 57 2 57 , 81 % St r e e t L i g h t i n g 12 5 20 , 67 5 . 7 8 2 05 6 , 14 5 17 1 , 6 3 2 22 7 , 77 7 10 7 . 7 5 35 % Tr a f f i c C o n t r o l L i g h t i n g il l 5. 4 7 4 . 7 3 5 18 8 , 53 9 28 . 2 8 2 21 6 , 82 1 39 , 15 , 00 % To t a l U n i f o r m T a r i f f s 45 9 . 77 7 12 . 35 5 . 20 6 , 16 8 $5 8 9 , 13 9 . 4 2 8 $5 8 . 20 8 , 90 5 $6 4 7 , 34 8 , 33 3 52 , 88 % Sp e c i a l C o n t r a c t s : Mi c r o n 70 2 . 14 0 . 24 5 $1 8 , 63 8 , 11 5 $3 , 72 7 . 55 7 $2 2 . 36 5 , 67 2 31 , 20 , 00 % J R S i m p l o t 18 8 . 32 5 . 62 4 65 7 , 88 1 93 1 , 50 9 58 9 . 39 0 29 , 20 , 00 % DO E 21 5 . 50 0 . 00 1 38 4 , 84 8 1. 0 7 6 , 92 6 6. 4 6 1 . 7 7 4 29 , 20 , 00 % To t a l S p e c i a l C o n t r a c t s 10 5 , 96 5 . 87 0 $2 8 , 68 0 , 84 4 $5 . 73 5 , 99 2 $3 4 . 4 1 6 , 83 6 31 . 1 2 20 , 00 % (/) To t o / I d a h o R e t a i l S a l e s 45 9 . 78 0 13 . 4 6 1 , 17 2 , 0 3 8 $6 1 7 . 82 0 . 27 2 $6 3 , 94 4 . 89 7 $6 8 1 . 7 6 5 , 16 9 50 , 10 , 35 % -u s : - ~' ~ CD ~ m g -; l " b ~ ~= O 6 ~ '" ( ) ( X ) Li n e De s c r i p t i o n Se r v i c e C h a r g e Mi n i n u m S e r v C h g En e r G Y Ch a r q e 3 0 - 30 0 S u m m e r Su m m e r 5 N o n - Su m m e r To t a l k W h II), m -u s ; : - ~' ~: : ! ' . CD O J , !:! . ~ f l 1 ; ; .! " 0 ~= C b ~ VI I ( ) e n ! D To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 Re s i d e n t i a l S e r v i c e Sc h e d u l e (1 ) (2 ) (3 ) (4 ) (5 ) 06 1 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Us e Ra t e Re v e n u e Ra t e Re v e n u e 62 1 , 99 2 . $4 . $1 8 , 4 8 7 , 97 1 $4 . $1 8 , 4 8 7 , 97 1 64 , 61 2 . 12 9 , 22 4 12 9 , 22 4 32 4 , 04 7 , 4 9 3 05 4 2 5 1 17 , 57 9 , 90 1 05 6 8 7 5 18 , 4 3 0 , 20 1 90 3 . 7 5 4 , 69 4 06 1 0 6 0 55 , 18 3 , 26 2 06 4 0 1 2 57 , 85 1 , 1 4 5 73 3 , 85 3 , 85 5 05 4 2 5 1 20 2 , 56 5 , 30 5 05 6 8 7 5 21 2 , 36 2 , 93 8 96 1 , 65 6 , 04 2 27 5 , 32 8 , 4 6 8 28 8 , 64 4 , 28 4 $2 9 3 , 94 5 , 66 3 $3 0 7 , 26 1 , 4 7 9 Li n e De s c r i p t i o n Se r v i c e C h a r g e Mi n i n u m S e r v C h g En . W a t c h H o u r s Su m m e r 5 N o n - Su m m e r To t a l k W h II)~ m -u s : - ~' ~ ~ CD ~ m g ; :: ; ' F o ~ -. . I , N- U O O 1 UJ ( ' ) ( X ) ( 0 To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 Re s i d e n t i a l S e r v i c e - E n e r g y W a t c h P r o g r a m Sc h e d u l e 4 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Us e Ra t e Re v e n u e Ra t e Re v e n u e 87 0 . 8 $3 , 4 8 3 $3 , 4 8 3 09 5 20 0 0 0 0 61 9 20 0 0 0 0 61 9 23 9 , 29 3 05 4 2 5 1 12 , 98 2 05 6 8 7 5 13 , 61 0 85 4 , 4 0 5 05 4 2 5 1 46 , 35 2 05 6 8 7 5 48 , 59 4 09 6 , 7 9 3 59 , 95 3 62 , 82 3 $6 3 , 4 4 3 $6 6 , 31 3 Li n e De s c r i p t i o n Se r v i c e C h a r g e Mi n i n u m S e r v C h g 3 O n - Pe a k 4 M i d - Pe a k 5 O f f - Pe a k 6 O f f - Pe a k N o n - Su m m To t a l k W h II ), m ~~ = o ~ co () c ; : CD O J , - , ., . ~r ; n ~ !" 0 -. . I , N" U O O 1 (. o J ( ) ( X ) ( 0 To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 20 0 7 Re s i d e n t i a l S e r v i c e - T i m e - Of - Da y P r o g r a m Sc h e d u l e 5 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Us e Ra t e Re v e n u e Ra t e Re v e n u e 1, 0 3 1 . 9 $4 , 12 8 $4 , 12 8 91 , 2 9 7 08 3 2 7 9 60 3 08 7 3 0 8 97 1 50 , 18 8 06 1 0 6 0 06 4 06 4 0 1 3 21 3 16 9 , 4 2 3 04 5 1 4 5 64 9 04 7 3 2 9 01 9 03 3 , 30 1 05 4 2 5 1 56 , 05 8 05 6 8 7 5 58 , 7 6 9 1 , 34 4 , 20 9 74 , 37 4 77 , 97 2 $7 8 , 50 6 $8 2 , 10 4 II)(II(1 ), m -u s : - ~' ~ ~ (1 ) O J , Q'. (J 1 : a , r ; n ~ g, ~ ~ ~ J\ ) " t J 0 (J 1 C, . . ) ( ) () ) t o Li n e De s c r i p t i o n Se r v i c e C h a r g e Mi n i m u m S e r v C h g En e m y C h a r G e 30 0 S u m m e r Ov e r 30 0 Su m m e r No n - Su m m e r To t a l k W h To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n of Pr o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 . 2 0 0 7 Sm a l l G e n e r a l S e r v i c e Sc h e d u l e 7 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Us e Ra t e Re v e n u e Ra t e Re v e n u e 37 4 . 51 4 . $4 , $1 , 4 9 8 , 05 7 1, 4 9 8 , 05 7 88 3 . 5. 7 6 6 $2 , 5. 7 6 6 19 , 14 2 . 66 4 06 5 1 4 3 1, 2 4 7 , 01 1 07 5 9 7 3 1, 4 5 4 , 32 6 39 , 53 9 , 29 5 07 3 3 6 1 90 0 , 64 2 08 5 5 5 7 38 2 , 86 3 14 9 , 36 1 , 4 3 3 06 5 1 4 3 72 9 . 85 2 07 5 9 7 3 11 . 34 7 , 4 3 6 20 8 , 04 3 . 39 2 13 , 87 7 , 50 5 16 , 18 4 62 5 $1 5 , 38 1 , 3 2 8 $1 7 , 68 8 , 4 4 8 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n 0 1 P r o p o s e d R a t e s Sl a t e 0 1 I d a h o No r m a l i z e d 1 2 - Mo n l h s E n d i n g D e c e m b e r 3 1 , 20 0 7 La r g e G e n e r a l S e r v i c e Sc h e d u l e 9 S e c o n d a r y S e r v i c e (l ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Se r v i c e C h a r g e 29 6 . 32 5 , $1 2 , $3 , 55 5 , 90 0 $1 5 , $4 . 4 4 4 , 87 5 Mi n i m u m S e r v C h g 83 6 , 18 4 18 4 Ba s i c C h a r a e SU M M E R 20 k W 35 8 . 4 4 5 Ov e r 2 0 k W 25 6 . 7 0 8 1. 3 9 9 , 15 9 1. 7 3 7 . 66 5 NO N - SU M M E R 20 k W 14 2 . 7 4 2 Ov e r 2 0 k W 5. 4 5 7 . 4 9 4 38 3 . 64 6 20 2 , 27 0 To l a l B a s i c C h a r g e 12 . 21 5 , 38 9 $4 . 7 8 2 . 80 5 $5 , 93 9 , 93 5 De m a n d C h a r a e SU M M E R 20 k W 08 3 , 56 2 $0 , $0 , Ov e r 2 0 k W 1. 5 5 9 , 72 6 59 9 . 4 1 6 6, 2 3 8 , 90 4 NO N - SU M M E R 20 k W 93 4 , 87 9 Ov e r 2 0 k W 05 0 , 58 4 12 , 03 0 . 23 4 12 , 03 0 , 23 4 To t a l D e m a n d 62 8 . 7 5 1 $1 7 , 62 9 , 65 0 $1 8 . 26 9 , 13 8 En e r a v C h a r a e SU M M E R 20 0 0 kW h 12 4 , 81 1 . 7 4 0 $0 , 06 8 1 5 9 $8 , 50 7 . 04 3 $0 , 07 7 5 5 4 67 9 , 65 0 Ov e r 2 0 0 0 k W h 70 2 , 58 0 . 39 5 02 9 1 9 9 20 , 51 4 , 64 5 03 3 2 2 3 23 , 34 1 , 82 8 , m -u s : - DI , -U : : J NO N - SU M M E R (Q () c = CD O J , - , 20 0 0 kW h 35 4 , 24 7 , 58 7 06 0 8 0 0 21 . 5 3 8 , 2 5 3 06 9 1 7 7 24 , 50 5 . 7 8 5 ar : n z N 0 Ov e r 2 0 0 0 k W h 90 7 , 65 6 . 4 8 2 02 6 0 4 7 49 , 68 8 . 7 2 8 02 9 6 3 5 56 , 53 3 . 4 0 0 -. . J , N" U O U 1 To t a l E n e r g y 08 9 , 29 6 , 20 4 10 0 , 24 8 , 66 9 11 4 , 06 0 , 66 3 C,. . J ( ) (X ) C D To l a l B i l l i n g $1 2 6 , 22 1 , 20 8 $1 4 2 . 7 1 8 . 7 9 5 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 La r g e G e n e r a l S e r v i c e Sc h e d u l e 9 P r i m a r y S e r v i c e II)(/J , m ;; ? ~ = c ~ u: a ( ) CD ~ m ; : : + -; : _ NO ~ -.. I , N- U O O 1 '" ( ) ( X ) (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Se r v i c e C h a r g e 1, 5 6 7 . 4 $2 0 0 . $3 1 3 , 4 8 0 $3 0 0 . $4 7 0 , 22 0 Mi n i m u m S e r v C h g 10 . 10 . Ba s i c C h a r q e To t a l B a s i c C h a r g e 03 1 , 55 4 91 8 , 08 3 01 0 , 92 3 De m a n d C h a r q e Su m m e r 23 2 , 81 6 82 4 , 16 9 91 2 , 63 9 No n - Su m m e r 62 0 , 19 6 83 5 , 7 8 0 1, 9 2 8 , 81 0 To t a l D e m a n d 85 3 , 01 2 65 9 , 94 9 84 1 , 4 4 9 En e r q y C h a r q e Su m m e r 94 , 56 8 , 4 3 5 02 6 5 6 9 51 2 , 58 9 03 0 5 5 4 88 9 , 4 4 4 No n - Su m m e r 26 3 , 32 2 , 90 9 02 3 7 9 5 26 5 , 7 6 9 02 7 3 6 4 20 5 , 56 8 To t a l E n e r g y 35 7 , 89 1 , 3 4 4 77 8 , 35 8 10 , 09 5 , 01 2 To t a l B i l l i n g $1 2 , 66 9 , 87 6 $1 4 , 4 1 7 , 61 0 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 La r g e G e n e r a l S e r v i c e Sc h e d u l e 9 Tr a n s m i s s i o n (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Se r v i c e C h a r g e 23 . $2 0 0 , $4 , 7 0 0 $3 0 0 . $7 , 05 0 Mi n i m u m S e r v C h g 10 , 10 . Ba s i c C h a r To t a l B a s i c C h a r g e 11 . 77 1 0. 4 6 5. 4 1 5 00 3 De m a n d C h a r q e Su m m e r 1. 9 4 2 3. 4 7 6, 7 3 9 7. 4 7 7 No n - Su m m e r 16 9 17 , 89 0 18 . 81 5 To t a l D e m a n d C h a r g e 11 1 24 , 62 9 26 , 29 2 En e r q y C h a r q e Su m m e r 65 0 , 51 4 02 5 9 3 9 16 , 87 4 02 9 8 3 0 9. 4 0 5 II ) No n - Su m m e r 19 2 , 89 7 02 3 3 5 2 51 . 2 0 9 02 6 8 5 5 58 , 89 0 (/ ) To t a l E n e r g y C h a r g e 84 3 . 4 1 1 68 , 08 3 78 . 29 5 ~ m -o s : - ~' ~: ! . To t a l B i l l i n g $1 0 2 . 82 7 $1 1 7 , 64 0 CD C J o (X ) ~r : n ~ 1" 0 -. J , '" - u 0 (J 1 eN ( ) ( X ) ( I ) Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 Du s k - to - Da w n C u s t o m e r L i g h t i n g Sc h e d u l e 1 5 (1 ) (2 ) (3 ) (5 ) (6 ) (7 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e La m Ra t e Re v e n u e Ra t e Re v e n u e La m 1 O O - Wa t t S o d i u m V a p o r ( A ) 3, 4 9 5 , 17 8 1 0 2 , 80 0 $6 0 0 , 35 2 $6 1 9 , 88 4 20 0 - Wa t t S o d i u m V a p o r ( A ) 53 8 . 7 9 7 92 3 9. 4 8 75 , 11 0 9. 7 8 77 , 4 8 7 20 0 - Wa t t S o d i u m V a p o r ( D ) 61 2 . 7 0 8 01 0 11 . 10 3 , 88 5 11 . 9 0 10 7 , 21 9 40 0 - Wa t t M e t a l H a l i d e (D ) 11 1 , 4 3 7 81 3 19 . 15 , 63 4 19 . 16 , 13 0 40 0 - Wa t t S o d i u m V a p o r ( A ) 17 6 , 32 6 28 6 15 . 19 , 4 8 3 15 . 20 , 10 0 40 0 - Wa t t S o d i u m V a p o r (D ) 71 1 , 52 8 19 3 17 . 89 , 37 2 17 . 7 6 92 , 22 8 1 O O O - Wa t t M e t a l H a l i d e ( D ) 25 6 . 7 3 8 75 0 35 . 26 , 30 3 36 . 27 , 13 5 To t a l 90 2 . 7 1 2 12 7 . 7 7 5 93 0 , 13 9 96 0 , 18 3 Mi n i m u m C h a r g e s 33 6 . 00 8 00 8 (/)9 m To t a l B i l l i n g 90 2 . 7 1 2 $9 3 1 . 1 4 7 $9 6 1 . 1 9 1 -u s : - D) , -U : : T (Q () O ' CD O J , - , ~r ; n ~ !" 0 -. . I , N" U O O 1 (. 0 ) ( ) O J -u != ' m D) S : - ~' ~ ~ gJ m g ~f r 6 ~ .. . . - -. J , N- U O c . n (. o J ( ) ( X ) C D Li n e De s c r i p t i o n Se r v i c e C h a r g e Ba s i c C h a r q e To t a l B a s i c C h a r g e De m a n d C h a r q e Su m m e r No n - Su m m e r To t a l D e m a n d C h a r g e On - Pe a k S u m m e r En e r q y C h a r q e 7 O n - pe a k 8 M i d - pe a k 9 O f f - pe a k 10 S u m m e r En e r g y C h a r g e 11 M i d - Pe a k 12 O f f - pe a k 13 N o n - Su m m e r E n e r g y C h r g e 14 To t a l E n e r g y C h a r g e 15 To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 . 2 0 0 7 La r g e P o w e r S e r v i c e Sc h e d u l e 1 9 S e c o n d a r y (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ba s e Us e Ra t e Re v e n u e Ra t e Re v e n u e 12 . $1 2 . $1 4 4 $1 5 . $1 8 0 17 , 21 8 10 . 67 5 97 1 12 . 39 3 16 . 36 4 12 . 62 8 36 . 80 7 49 . 4 3 5 62 7 0. 4 1 1. 4 8 7 54 6 . 52 5 91 6 . 7 9 2 64 1 . 06 8 10 4 . 38 5 03 1 7 9 0 03 0 2 0 4 02 8 1 5 1 17 , 37 4 27 , 69 1 18 , 04 7 63 . 11 2 78 9 . 7 9 7 52 1 , 24 2 31 1 . 03 9 02 7 1 7 4 02 5 9 4 6 10 2 , 98 4 65 . 4 1 6 16 8 . 4 0 0 8. 4 1 5 . 4 2 4 23 1 . 5 1 2 $2 9 3 . 25 3 13 , 25 8 12 . 7 4 7 38 . 7 9 0 51 , 53 7 0. 7 7 79 3 03 7 3 4 3 03 5 4 8 0 03 3 0 6 8 20 . 4 0 9 32 , 52 8 21 . 1 9 9 74 . 13 6 03 1 9 2 1 03 0 4 7 8 12 0 , 97 4 76 . 84 2 19 7 , 81 6 27 1 . 9 5 2 $3 3 9 . 7 2 0 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 20 0 7 La r g e P o w e r S e r v i c e Sc h e d u l e 1 9 Pr i m a r y (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ba s e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Se r v i c e C h a r g e 1, 3 4 7 . $2 0 0 . $2 6 9 , 4 6 0 $3 0 0 . $4 0 4 , 19 0 Ba s i c C h a r To t a l B a s i c C h a r g e 69 5 , 00 5 17 8 , 55 4 60 1 , 1 0 5 De m a n d C h a r g e Su m m e r 1 , 10 4 , 25 8 3, 4 5 6 , 32 8 3, 4 7 8 , 4 1 3 No n - Su m m e r 92 9 , 34 6 67 0 , 86 4 11 0 , 26 6 To t a l D e m a n d C h a r g e 03 3 , 60 4 12 , 12 7 , 19 2 12 , 58 8 , 67 9 On - Pe a k S u m m e r 1 , 03 1 , 84 0 0. 4 1 42 3 , 05 4 0. 7 7 79 4 , 51 7 En e r q y C h a r q e On - pe a k 13 9 , 22 6 , 82 3 02 7 1 7 5 3. 7 8 3 , 4 8 9 03 1 9 2 2 4, 4 4 4 , 39 9 Mi d - pe a k 22 8 , 96 8 , 09 0 02 4 5 3 1 61 6 , 81 6 02 8 8 1 6 59 7 , 94 4 Of f - pe a k 16 7 , 98 9 . 7 5 2 02 2 8 6 3 84 0 , 75 0 02 6 8 5 7 51 1 , 7 0 1 Su m m e r E n e r g y C h a r g e 53 6 , 18 4 , 66 5 13 , 24 1 , 05 5 15 , 55 4 , 04 4 (')(/) Mi d - Pe a k 89 9 , 53 1 , 9 6 9 02 2 1 9 2 19 , 96 2 , 4 1 3 02 6 0 6 8 23 , 4 4 8 , 99 9 CI ) 15 , 57 2 , 4 8 7 Of f - pe a k 62 6 , 13 0 , 30 1 02 1 1 7 3 13 , 25 7 , 05 7 02 4 8 7 1 , m ms : - No n - Su m m e r E n e r g y C h r g e 52 5 , 66 2 , 27 0 33 , 21 9 , 4 7 0 39 , 02 1 , 4 8 6 ~' ~: ! . OJ , 2 ' . =~ r ; n z -'" 0 ~= c b; ' " To t a l E n e r g y C h a r g e 06 1 , 84 6 , 93 5 46 , 4 6 0 , 52 5 54 , 57 5 , 53 0 '" ( ' ) c o To t a l B i l l i n g $6 3 , 4 5 8 , 78 5 $7 2 , 96 4 , 02 1 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 La r g e P o w e r S e r v i c e Sc h e d u l e 1 9 Tr a n s m i s s i o n (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Se r v i c e C h a r g e 36 , $2 0 0 . $7 , 20 0 $3 0 0 . $1 0 , 80 0 Ba s i c C h a r To t a l B a s i c C h a r g e 12 9 , 80 6 0. 4 6 59 , 7 1 1 66 , 20 1 De m a n d C h a r G e Su m m e r 32 , 17 9 98 . 4 6 8 99 , 11 1 No n - Su m m e r 92 , 18 0 26 7 , 32 2 28 1 , 1 4 9 To t a l D e m a n d C h a r g e 12 4 , 35 9 36 5 , 7 9 0 38 0 , 26 0 On - Pe a k S u m m e r 31 , 2 8 2 0. 4 1 12 , 82 6 24 , 08 7 En e r q y C h a r G e On - pe a k 85 8 . 4 8 3 02 6 9 0 8 13 0 , 7 3 2 03 1 6 0 8 15 3 , 56 7 Mi d - pe a k 64 5 , 16 0 02 4 2 8 6 20 9 , 95 6 02 8 5 2 8 24 6 , 62 9 Of f - pe a k 91 5 , 34 9 02 2 6 3 7 15 6 , 54 3 02 6 5 9 1 18 3 , 88 6 Su m m e r E n e r g y C h a r g e 20 . 4 1 8 , 99 2 49 7 , 23 1 58 4 , 08 2 (fJ Mi d - pe a k 30 , 99 9 , 57 3 02 1 9 2 7 67 9 , 72 8 02 5 7 5 7 79 8 . 4 5 6 (I ) Of f - pe a k 23 , 65 9 , 11 6 02 0 9 2 0 49 4 , 94 9 02 4 5 7 4 58 1 , 39 9 OJ S : - No n - Su m m e r E n e r g y C h a r g e 54 , 65 8 , 68 9 1, 1 7 4 , 67 7 1 , 37 9 , 85 5 ~' ~: : T . ~m g ~f r 6 ~ ;; ; = U b ~ To t a l E n e r g y C h a r g e 75 , 07 7 , 68 1 1, 6 7 1 , 9 0 8 1, 9 6 3 , 93 7 ", O C P C ! ) To t a l B i l l i n g $2 , 11 7 . 4 3 5 $2 . 4 4 5 , 28 5 -u ' m$ : - ~' ~ ~ OJ , 2 ' . ~ " , m ~ ;; _ NO ~ -. . J , N - U 0 c. n ", a c e I D Li n e De s c r i p t i o n Bi l l s - In S e a s o n Bi l l s - Ou t S e a s o n Mi n i m u m C h a r g e s De m a n d C h a r G e T o t a l l n - Se a s o n To t a l O u t - Se a s o n To t a l k W En e r G Y C h a r G e To t a l I n - Se a s o n To t a l O u t - Se a s o n To t a l k W h To t a l B i l l i n g Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 . 20 0 7 Ag r i c u l t u r a l I r r i g a t i o n S e r v i c e Sc h e d u l e 2 4 S e c o n d a r y (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Us e Ra t e Re v e n u e Ra t e Re v e n u e 62 , 67 5 . 4 $1 4 . $8 9 3 , 12 4 $2 2 . $1 . 4 1 0 , 19 7 13 2 . 4 0 0 . 39 7 , 20 2 39 7 , 20 2 1, 1 1 7 , 1. 5 0 67 6 1. 5 0 67 6 02 5 . 80 9 16 4 , 39 6 19 0 , 20 5 13 . 19 2 , 52 7 13 , 19 2 , 52 7 5. 4 5 16 . 4 9 0 , 65 9 16 . 4 9 0 , 65 9 1, 1 0 9 . 4 0 0 , 57 1 03 3 9 6 4 37 , 67 9 , 68 1 03 9 6 9 2 44 , 03 4 , 32 7 42 9 , 90 3 . 52 1 04 3 2 3 4 18 , 58 6 . 4 4 9 05 2 4 9 2 22 , 56 6 . 4 9 6 53 9 , 30 4 , 09 2 56 , 26 6 , 13 0 66 , 60 0 , 82 3 $7 0 . 7 5 0 , 65 9 $8 4 , 90 0 , 55 7 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 . 2 0 0 7 Ag r i c u l t u r a l I r r i g a t i o n S e r v i c e Sc h e d u l e 2 4 Tr a n s m i s s i o n (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Bi l l s - In S e a s o n $1 4 . $3 0 0 . Bi l l s - Ou t S e a s o n De m a n d C h a r G e To t a l I n - Se a s o n To t a l O u t - Se a s o n To t a l k W En e r q y C h a r G e To t a l I n - Se a s o n 03 2 3 1 8 03 7 7 6 8 To t a l O u t - Se a s o n 04 1 1 3 9 04 9 9 4 8 To t a l k W h (fJ Cu s t o m e r A d j (I )' m m: $ : - To t a l B i l l i n g ~' ~2 ' . 2i ' m g ; ., , = , z 0 _ N 0 -- . J , N - u 0 c.n '- " ( ) (X ) t o Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 st r e e t L i g h t i n g S e r v i c e S u p p l e m e n t a l S e a s o n a l O r V a r i a b l e E n e r g y Sc h e d u l e 3 9 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e No . De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Nu m b e r o f Bi l l s To t a l k W h 05 3 8 1 0 05 7 4 8 0 To t a l B i l l i n g II ) (1 ) -u ' II ) ; g : - ~' ~ ~ OJ 0 ! : ! . :J , 01 - 0 z 8. ~ ~ ~ N- U O O 1 VJ ( ) ( X ) ( 0 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 20 0 7 Un m e t e r e d G e n e r a l S e r v i c e Sc h e d u l e 4 0 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e No . De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Nu m b e r o f Bi l l s 20 , 4 1 0 . Mi n i m u m C h a r g e s 99 8 . $1 . $1 , 4 9 8 $1 . $1 , 4 9 8 To t a l k W h 16 , 33 7 , 4 1 2 05 3 8 1 0 87 9 , 11 6 05 7 4 8 0 93 9 , 07 4 To t a l B i l l i n g $8 8 0 , 61 4 $9 4 0 , 57 2 -u ~ m ms ; : : - ~' ~ ~ OJ 0 S ! : m: 2 : r ; n ~ 1" 0 -- . . J , N - u 0 (J ' I '" ( ) C D I D Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 St r e e t L i g h t i n g - Co m p a n y O w n e d Sc h e d u l e 4 1 No n - Me t e r e d S e r v i c e (1 ) (2 ) 06 / 0 1 / 0 7 Ef f e c t i v e Ra t e (3 ) 06 / 0 1 / 0 7 Ef f e c t i v e Re v e n u e (4 ) Pr o p o s e d Ef f e c t i v e Ra t e (5 ) Pr o p o s e d Ef f e c t i v e Re v e n u e Li n e De s c r i p t i o n An n u a l La m p s So d i u m V a p o r 70 - Wa t t 23 1 $1 , 62 9 $ 1 , 7 6 5 10 0 - Wa t t 17 5 , 7 7 3 1, 1 1 7 , 91 6 1, 2 1 1 , 0 7 6 20 0 - Wa t t 23 , 25 2 7. 4 3 17 2 , 7 6 2 18 7 , 17 9 25 0 - Wa t t 95 1 8. 4 0 98 8 65 4 40 0 - Wa t t 02 5 10 , 10 , 84 5 11 . 4 6 11 , 7 4 7 To t a l S o d i u m V a p o r 20 l , 2 3 2 1, 3 1 1 , 1 4 0 1, 4 2 0 , 4 2 1 Sc h e d u l e 4 1 S u m m a r y Co m p a n y - Ow n e d No n - Me t e r e d C u s t o m e r - Ow n e d Me t e r e d C u s t o m e r - Ow n e d To t a l S t r e e t L i g h t i n g R e v e n u e 1, 3 1 1 , 1 74 2 , 84 3 16 2 $2 , 05 6 , 14 5 1, 4 2 0 , 4 2 1 80 5 , 03 1 32 5 $2 , 22 7 , 77 7 11 To t a l Bi l l s 12 To t a l k W h 50 3 20 , 67 5 , 78 2 (/ ) -u ' m ~ s : = o ~ C! Q ' . ~ : J , m - -. J - , z Q, ~ ~ 9 N - u 6 CJ 1 w ( ) (X ) t o Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 20 0 7 Li n e De s c r i p t i o n Me r c u r y V a p o r 17 5 - Wa t t 40 0 - Wa t t OO O - Wa t t To t a l M e r c u r y V a p o r So d i u m V a p o r 5 7 0 - Wa t t 6 1 0 0 - Wa t t 7 2 0 0 - Wa t t 8 2 5 0 - Wa t t 9 4 0 0 - Wa t t 10 To t a l S o d i u m V a p o r St r e e t L i g h t i n g - Cu s t o m e r O w n e d Sc h e d u l e 4 1 No n - Me t e r e d S e r v i c e (1 ) An n u a l La m p s 40 2 49 8 11 4 , 86 9 08 4 39 , 17 4 12 , 26 6 1 7 1 ,4 5 3 (2 ) 06 / 0 1 / 0 7 Ef f e c t i v e Ra t e 13 ,3. 4 4 To t a l C u s t o m e r - Ow n e d N o n - Me t e r e d S e r v i c e \J (; ) m Q) S : - ~' ~ ~ ID , 2 : ~~ m - ~~ o ~ -- . J , N- U O ' " VJ ( ) ( ) ) t o (3 ) 06 / 0 1 / 0 7 Ef f e c t i v e Re v e n u e (4 ) Pr o p o s e d Ef f e c t i v e Ra t e (5 ) Pr o p o s e d Ef f e c t i v e Re v e n u e $5 0 0 $5 4 1 30 8 58 6 80 8 12 7 18 1 19 6 39 5 , 14 9 3. 7 3 42 8 . 4 6 1 24 , 14 9 26 , 18 3 22 2 , 90 0 24 1 , 3 1 2 96 , 65 6 10 4 , 7 5 2 73 9 , 03 5 80 0 , 90 4 $7 4 2 , 84 3 $8 0 5 , 03 1 (" ) !I I "U ~ m ~ ~ = u ~ CD (" ) 0 ' OJ , - , ~; a , r ; n z N 0 -- . I , -U O ' " (. U ( ) ( ) ) Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 St r e e t L i g h t i n g - Cu s t o m e r O w n e d Sc h e d u l e 4 1 Me t e r e d S e r v i c e (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e An n u a l Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n La m p s Ra t e Re v e n u e Ra t e Re v e n u e La m p C h a r G e Me r c u r y V a p o r 17 5 - Wa t t $1 . $1 . 9 5 40 0 - Wa t t 1. 8 6 00 0 - Wa t t To t a l M e r c u r y V a p o r So d i u m V a p o r 70 - Wa t t 1. 9 5 10 0 - Wa t t 1. 7 4 1. 8 9 20 0 - Wa t t 1. 7 8 1. 9 3 25 0 - Wa t t 12 0 1. 7 4 20 9 1. 8 9 22 7 40 0 - Wa t t 10 8 1. 7 7 19 1 1. 9 2 20 7 To t a l L a m p C h a r g e s 26 4 46 3 50 2 Me t e r C h a r g e 21 6 21 6 En e r a y C h a r G e Pe r k W h 31 , 88 4 04 6 5 1 1 1, 4 8 3 05 0 3 9 4 60 7 To t a l C u s t o m e r - Ow n e d M e t e r e d S e r v i c e $2 . 16 2 $2 . 32 5 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 20 0 7 Tr a f f i c C o n t r o l L i g h t i n g Sc h e d u l e 4 2 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e No . o f B i l l i n g s 56 6 . Tr a f f i c L a m p s 5. 4 7 4 , 7 3 5 $0 . 03 4 4 3 8 $1 8 8 , 53 9 $0 . 03 9 6 0 4 $2 1 6 , 82 1 To t a l B i l l i n g $1 8 8 , 53 9 $2 1 6 . 82 1 (J j "1 J ' m OJ : s ; : : - ~' ~ = - N I J J , 2 ' . ~r , n ~ 9. ~ ~ ! = ' N- u b O 1 (, J ( ) ( ) ) c o Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 Mi c r o n Sc h e d u l e 2 6 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Bi l l e d k W 01 5 , 52 5 . $6 . $7 , 01 7 , 27 8 $8 . 8. 4 1 8 . 7 0 2 Ex c e s s D e m a n d 21 1 25 3 Bi l l e d k W h 70 2 , 14 0 , 24 5 01 4 0 8 1 88 6 , 83 7 01 6 9 0 0 11 , 86 6 , 1 7 0 Co n t r a c t k W 02 0 , 00 0 1. 7 0 1. 7 3 4 , 00 0 08 0 , 80 0 To t a l S c h e d u l e Bi l l i n g $1 8 , 63 8 , 11 5 $2 2 , 36 5 , 67 2 rJ ) (1 ) -u ' m ms : : - 'a ! , ~= - N~ m g ; ~l " 6 ~ -. - -. J , N" U O O 1 eN ( ) C ) ) Li n e (/ ) (1 ) -u ' m Q) S : - ~' ~ ~ OJ , !: ! . ~r ; n ~ !" 0 ~= O b ; " , '" ( ) c o C D Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s St a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 , 2 0 0 7 J R S i m p l o t Co m p a n y Sc h e d u l e 2 9 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e Co n t r a c t k W 30 0 , 00 0 $1 . $4 6 8 , 00 0 $1 . $5 6 1 00 0 Da i l y E x c e s s De m a n d k W 21 1 25 3 De m a n d (k W ) 28 5 , 55 9 52 4 , 88 5 6. 4 1 83 0 , 4 3 3 En e r g y ( k W h ) 18 8 , 32 5 , 62 4 01 4 1 5 1 66 4 99 6 01 6 9 8 1 19 7 95 7 To t a l B i l l i n g $4 , 65 7 , 88 1 $5 , 58 9 , 39 0 Id a h o P o w e r C o m p a n y Ca l c u l a t i o n o f P r o p o s e d R a t e s st a t e o f I d a h o No r m a l i z e d 1 2 - Mo n t h s E n d i n g D e c e m b e r 3 1 20 0 7 De p a r t m e n t o f En e r g y Sc h e d u l e 3 0 (1 ) (2 ) (3 ) (4 ) (5 ) 06 / 0 1 / 0 7 06 / 0 1 / 0 7 Pr o p o s e d Pr o p o s e d Li n e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e Ef f e c t i v e No . De s c r i ti o n Us e Ra t e Re v e n u e Ra t e Re v e n u e De m a n d 36 6 , 60 0 $5 , $2 , 11 5 , 28 2 $6 . $2 , 53 6 , 87 2 To t a l K W H 21 5 , 50 0 , 00 1 01 5 1 7 2 26 9 , 56 6 01 8 2 1 3 92 4 , 90 2 To t a l B i l l i n g $5 , 38 4 , 84 8 $6 , 4 6 1 , 77 4 (1 ) -0 != ' m IU s : : - ~' ~ N~ m g ~F o ~ -. . J , N- U O O 1 '" ( ) ( X ) Id a h o P o w e r C o m p a n y Ty p i c a l M o n t h l y B i l l i n g C o m p a r i s o n St a t e o f I d a h o Re s i d e n t i a l S e r v i c e Sc h e d u l e 1 (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) Li n e Su m m e r No n - Su m m e r Av g M t h C o s t - 12 M t h s En e r g y Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t kW h Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e 00 % 00 % 00 % 10 0 9. 4 3 76 % 9. 4 3 76 % 9. 4 3 76 % 20 0 14 . 15 . 57 % 14 , 15 . 57 % 14 , 15 . 57 % 30 0 20 , 21 , 85 % 20 . 21 , 85 % 20 . 21 , 85 % 40 0 26 . 27 . 4 6 05 % 25 . 26 . 09 % 25 , 26 . 10 % 50 0 32 . 4 9 33 . 22 % 31 , 32 . 4 4 21 % 31 . 4 7 32 . 23 % 60 0 38 , 40 . 2 6 30 % 36 , 38 . 32 % 37 , 38 . 32 % 70 0 44 , 46 , 38 % 41 , 43 , 36 % 42 . 44 , 36 % 80 0 50 , 53 , 4. 4 5 % 47 . 4 0 49 , 4. 4 3 % 48 . 50 , 4. 4 4 % 90 0 56 . 59 . 4 7 4. 4 8 % 52 . 55 . 4. 4 7 % 53 . 56 , 4. 4 8 % 00 0 63 , 65 , 52 % 58 , 60 . 52 % 59 . 4 4 62 , 53 % 10 0 69 , 72 . 54 % 63 . 66 , 52 % 65 , 67 . 54 % 20 0 75 . 2 3 78 . 57 % 69 , 72 . 2 5 56 % 70 , 73 . 57 % 30 0 81 , 85 . 59 % 74 . 77 . 58 % 76 . 79 . 58 % 1 , 4 0 0 87 . 4 5 91 . 4 7 60 % 79 , 83 . 60 % 81 . 85 . 59 % 50 0 93 , 97 , 62 % 85 . 89 . 60 % 87 . 4 2 91 . 4 5 61 % 00 0 12 4 , 12 9 . 67 % 11 2 , 11 7 , 67 % 11 5 . 4 0 12 0 . 66 % 50 0 15 4 , 16 1 . 71 % 13 9 . 14 6 , 70 % 14 3 . 15 0 . 70 % 00 0 18 5 , 19 3 . 73 % 16 6 , 17 4 . 73 % 17 1 , 17 9 . 4 5 73 % 00 0 24 6 , 25 7 , 75 % 22 1 . 23 1 . 75 % 22 7 , 23 8 . 75 % 00 0 30 7 , 32 1 . 77 % 27 5 , 28 8 , 77 % 28 3 . 2 6 29 6 , 77 % , m ;; ? : s : = c ~ (Q () O ' CD ~ m ; : : + -; _ NO ~ .. . . - -. J , -u b ( J ) 0 ( ) ( X ) 0 Id a h o P o w e r C o m p a n y Ty p i c a l M o n t h l y B i l l i n g C o m p a r i s o n St a t e o f I d a h o Re s i d e n t i a l S e r v i c e - E n e r g y W a t c h Sc h e d u l e 4 (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) Su m m e r E n e r g y - k W h Su m m e r No n - Su m m e r Av g M t h C o s t - 12 M t h s Li n e En e r g y No n Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t Wa t c h Su m m e r Su m m e r Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e 00 % 00 % 00 % 29 6 30 0 20 , 21 . 74 % 20 . 21 . 85 % 20 . 4 3 21 . 82 % 39 5 40 0 26 . 4 3 27 . 4 7 93 % 25 . 26 , 09 % 25 , 26 . 06 % 49 4 50 0 32 . 33 . 06 % 31 . 32 . 4 4 21 % 31 . 32 , 18 % 59 2 60 0 37 . 39 . 11 % 36 , 38 , 32 % 36 . 38 . 4 2 29 % 69 1 70 0 43 , 45 . 18 % 41 , 43 . 36 % 42 , 44 . 30 % 79 0 80 0 48 . 50 . 4. 2 4 % 47 . 4 0 49 . 4. 4 3 % 47 , 49 . 38 % 88 8 90 0 54 , 56 . 29 % 52 , 55 . 4. 4 7 % 53 . 55 . 4. 4 1 % 98 7 00 0 60 . 62 , 31 % 58 . 60 , 52 % 58 . 61 . 4. 4 6 % 08 6 10 0 65 . 68 . 34 % 63 . 66 . 52 % 64 . 67 . 4. 4 7 % 18 4 20 0 71 . 4 3 74 , 35 % 69 , 72 , 56 % 69 . 72 . 51 % 28 3 30 0 77 , 80 , 38 % 74 . 77 . 58 % 75 . 78 . 52 % 38 2 1 , 4 0 0 82 . 86 . 2 0 4. 4 0 % 79 , 83 , 60 % 80 . 84 . 2 7 54 % 1, 4 8 1 50 0 88 , 92 , 4. 4 0 % 85 , 89 . 60 % 86 . 89 , 55 % 97 4 00 0 11 6 . 12 1 . 4 7 4. 4 5 % 11 2 . 11 7 . 67 % 11 3 . 4 5 11 8 . 61 % 2, 4 6 8 50 0 14 4 . 15 0 . 4. 4 9 % 13 9 , 14 6 , 70 % 14 0 . 14 7 . 64 % 96 1 00 0 17 2 . 4 4 18 0 . 51 % 16 6 , 17 4 . 73 % 16 8 , 17 6 , 67 % 94 8 00 0 22 8 , 23 8 , 53 % 22 1 , 23 1 , 75 % 22 2 , 23 3 , 69 % 93 5 00 0 28 4 , 29 7 , 55 % 27 5 . 2 6 28 8 . 77 % 27 7 . 29 0 . 71 % , m -u s : - ~' ~: ! . CD O J , !: l 2: r ; n ~ 1" 0 .. . . - -. . 1 , -" - u 0 CJ ) O( ) ( X ) O Id a h o P o w e r C o m p a n y Ty p i c a l M o n t h l y B i l l i n g C o m p a r i s o n St a t e o f I d a h o Re s i d e n t i a l S e r v i c e - T i m e - o f - Da y Sc h e d u l e 5 (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) No n Su m m e r No n - Su m m e r Av g M t h C o s t - 12 M t h s Li n e Su m m e r E n e r g y - k W h Su m m e r Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t On - Pe a k Mi d - Pe a k Of f - Pe a k Of f - Pe a k Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e 00 % 00 % 00 % 16 4 30 0 21 , 22 , 97 % 20 , 21 , 85 % 20 , 21 . 4 3 88 % 11 7 21 8 40 0 27 , 28 . 14 % 25 . 26 . 09 % 26 . 27 , 13 % 14 7 27 2 50 0 33 . 4 7 34 , 24 % 31 . 32 . 4 4 21 % 31 . 33 . 19 % 17 6 32 7 60 0 39 , 41 . 35 % 36 . 38 . 32 % 37 . 38 , 32 % 20 6 11 3 38 1 70 0 45 . 47 , 4. 4 0 % 41 . 43 . 36 % 42 . 44 , 37 % 23 5 12 9 43 6 80 0 51 . 53 . 4 1 4. 4 6 % 47 . 4 0 49 . 4. 4 3 % 48 , 50 . 4 8 4. 4 5 % 26 4 14 5 49 1 90 0 57 . 59 , 4. 4 9 % 52 , 55 , 4. 4 7 % 53 , 56 . 4. 4 7 % 29 4 16 1 54 5 00 0 62 , 65 , 53 % 58 . 2 5 60 , 52 % 59 . 4 2 62 . 51 % 32 3 17 8 59 9 10 0 68 . 71 , 55 % 63 . 66 , 52 % 64 , 67 . 54 % 35 2 19 4 65 4 20 0 74 . 78 , 58 % 69 . 72 . 56 % 70 , 73 . 55 % 38 2 21 0 70 8 30 0 80 , 84 . 59 % 74 , 77 . 58 % 76 . 79 , 58 % 41 1 22 6 76 3 1 , 4 0 0 86 . 4 7 90 . 4 6 61 % 79 . 83 , 60 % 81 . 85 . 61 % 44 0 24 2 81 8 50 0 92 , 96 , 62 % 85 . 89 , 60 % 87 . 91 . 61 % 58 7 32 3 09 0 00 0 12 1 . 12 7 , 67 % 11 2 , 11 7 . 67 % 11 4 . 12 0 . 67 % 73 4 40 4 36 2 50 0 15 1 , 15 8 . 4 1 71 % 13 9 . 14 6 , 70 % 14 2 . 14 9 . 71 % 88 1 48 4 63 5 00 0 18 0 . 18 9 , 73 % 16 6 . 17 4 . 73 % 17 0 . 17 8 , 72 % 17 5 64 6 17 9 00 0 23 9 , 25 1 , 76 % 22 1 . 23 1 . 75 % 22 5 . 23 6 , 75 % ~1 9 1, 4 6 8 80 7 72 5 00 0 29 8 . 31 2 . 77 % 27 5 . 28 8 , 77 % 28 1 . 29 4 . 4 9 77 % rJ ) (1 ), m -u s : - ~' ~ 2 : (1 ) O J , VJ ~ r ; n z Q, ~ ~ ( J -U O O J O( ) ( X ) O Id a h o P o w e r C o m p a n y Ty p i c a l M o n t h l y B i l l i n g C o m p a r i s o n Sta t e of Id a h o Sm a l l G e n e r a l S e r v i c e Sc h e d u l e 7 (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) Su m m e r No n - Su m m e r Av g M t h C o s t - 12 M t h s Li n e En e r g y Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t Cu r r e n t Pr o p o s e d Pe r c e n t kW h Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e Re v e n u e Re v e n u e Di f f e r e n c e 00 % 00 % 00 % 10 0 10 . 11 . 10 . 37 % 10 . 11 . 10 . 37 % 10 , 11 . 10 . 37 % 20 0 17 , 19 . 12 , 68 % 17 . 19 , 12 , 68 % 17 . 19 . 12 . 68 % 30 0 23 , 26 . 13 , 81 % 23 . 26 , 13 , 81 % 23 , 26 . 13 . 81 % 40 0 30 . 35 . 14 . 4 8 % 30 , 34 . 14 . 4 0 % 30 . 34 , 14 . 4 0 % 50 0 38 . 43 . 14 . 89 % 36 . 41 . 14 . 82 % 36 . 42 . 4 7 14 . 85 % 60 0 45 . 52 . 4 6 15 , 17 % 43 . 49 , 15 , 06 % 43 . 50 , 15 . 08 % 70 0 52 . 61 . 15 . 37 % 49 , 57 . 15 . 2 8 % 50 . 4 2 58 , 15 . 31 % 80 0 60 . 69 . 15 , 53 % 56 . 64 . 15 . 4 5 % 57 . 65 . 15 . 4 7 % 90 0 67 . 78 . 15 . 65 % 62 . 72 , 15 . 57 % 63 . 73 , 15 . 60 % 00 0 74 , 86 , 15 , 74 % 69 . 79 . 15 . 66 % 70 . 81 . 15 , 68 % 10 0 82 . 2 3 95 . 15 . 82 % 75 . 87 . 15 . 74 % 77 , 89 . 4 9 15 , 77 % 20 0 89 . 10 3 . 15 . 89 % 82 . 95 , 15 . 82 % 84 , 97 . 15 . 84 % 30 0 96 . 11 2 . 15 , 94 % 88 . 10 2 . 15 . 86 % 90 , 10 5 . 15 . 89 % 1 , 4 0 0 10 4 , 12 0 . 15 . 98 % 95 . 11 0 , 15 . 92 % 97 . 4 6 11 3 , 15 . 95 % 50 0 11 1 , 12 9 . 4 6 16 , 03 % 10 1 . 11 7 . 15 , 98 % 10 4 , 12 0 . 15 . 99 % 00 0 14 8 , 17 2 . 2 4 16 . 18 % 13 4 , 15 5 . 16 , 13 % 13 7 , 16 0 , 16 . 14 % , m ~~ = u ~ IC () O ' CD I J J , - , ., . 2 : r; n Z 1" 0 .. . . - -.. 1 , -U o m O( ) C D O -- , -- , ' , ' " Idaho Power Company Typical Monthy Billing Comparison state of Idaho Large General Service Schedule 9 Secondary Service Level Summer (1)(2)(3)(4) Line Demand BLC Load Energy Current Proposed Difference Percent Factor kWh Rate Rate Difference 20%1,460 111.51 128,16,14,99% 35%555 164.188,24,14,61% 50%650 196,224.28.43 14.47% 65%745 228.47 261.31 32.14,37% 80%840 260.44 297,37,14,30% 20%300 433.494.60,14.06% 35%12,775 593.676.83.13,98% 50%18,250 753.44 858.47 105.13,94% 65%23,725 913,040.127.13,91% 80%29,200 073.222,149,13,89% 100 114 20%14,600 861,981.10 119,13,86% 35%25,550 1,181.43 344.163.46 13,84% 50%36,500 1.501.16 1.708.207.13,82% 65%47,450 820.072.47 251.13,82% 80%58,400 140.2,436.295.13,81% 300 342 20%43,800 573.926.353.13.72% 35%76,650 532,018.485.13.74% 50%109,500 4,492.109,617.47 13,75% 65%142,350 5,451 ,200.749,13,75% 80%175,200 6,410.42 292,881.13,76% 500 570 20%73,000 285,872.44 586.79 13,69% 35%127,750 884.691.40 807.13,72% 50%182,500 7,482,510.027.42 13.73% 65%237,250 081.58 10,329,1.247,13.74% 80%292,000 10,680.12,148.1,468.13.75% 750 855 20%109,500 6,425,304,878,13,68% 35%191,625 823.10,032.1.209,13.71% 50%273,750 11,221,12,761.41 539,13.72% 65%355,875 13,619,15,489,870,13.73% 80%438,000 16,017.48 18,218.200.13.74% Exhibit No, 60 Case No, IPC-07- M, Brilz, IPC Page 5 of 10 Idaho Power Company Typical Monthy Billing Comparison state of Idaho Large General Service Schedule 9 Secondary Service Level Non-Summer (1)(2)(3)(4) Line Demand BLC Load Energy Current Proposed Difference Percent Factor kWh Rate Rate (1)Difference 20%1,460 100,116.15,15.11% 35%555 148,169.21.74 14.68% 50%650 176.202.25.14,54% 65%4,745 205,234.70 29,14.43% 80%840 233.267.33,14,35% 20%300 383.428.44.11,55% 35%12,775 526,590.63,12,15% 50%18,250 668,752,83,12.50% 65%23,725 811.51 914,103,12,72% 80%29,200 954.077.122,12,88% 100 114 20%14,600 757,836,79.10.44% 35%25,550 042.161.24 118.11.35% 50%36,500 328.1,485,157.11,87% 65%47,450 613.1,810,196.12,21% 80%58,400 898.134.236,12.44% 300 342 20%43,800 253.2,471,218.68% 35%76,650 109.3,445.335.10.80% 50%109,500 964.4,418,453.11.44% 65%142,350 820.392.571.11.86% 80%175,200 676.365.689,12,15% 500 570 20%73,000 3,7 49.106.357.52% 35%127,750 175.5,729.553.45 10,69% 50%182,500 601.351.749.11,36% 65%237,250 027.76 974.946.11.79% 80%292,000 9,453,10,596.142,12,09% 750 855 20%109,500 619.45 150,530.9.44% 35%191,625 758.583.825,10,64% 50%273,750 897,11,017,120.11.32% 65%355,875 12,036,13,451.49 1,414,11.75% 80%438,000 14,175.15,885,1,709,12,06% Exhibit No, 60 case No, IPC-07- M, Brilz, IPC Page 6 of 10 ~: i; Idaho Power Company Typical Monthy Billing Comparison State of Idaho Large General Service Schedule 9 Secondary Service Level Average Monthly Bill - 12 Months (1)(2)(3)(4) Line Demand BLC Load Energy Current Proposed Difference Percent Factor kWh Rate Rate Difference 20%1.460 103.46 119.15.15.08% 35%555 152.174.49 22,14.66% 50%650 181.56 207,26,14.52% 65%745 210.241,30.41 14.42% :. ' 80%840 240.274.78 34.45 14.33%' 20%300 396.444.48.48 12.24% 35%12,775 543,611.84 68.12,65% 50%18,250 690.779,88.12,89% 65%23,725 836.946.109.13.05% 80%29,200 983.113.29.45 13,16% 100 114 20%14,600 783.872.89,11.38% 35%25,550 077.207,129,12.03% 50%36,500 371,1,541.48 170.12.40% 65%47.450 665.875.210.12.65% 80%58.400 959,210.251,12.82% 300 342 20%43,800 333.585.42 251,10.79% 35%76,650 215,588.40 373,11.61% 50%109,500 096.591.494.70 12.08% 65%142,350 978,594,616.12,38% 80%175,200 859,597,737.12,59% 500 570 20%73,000 883,298.414.45 10,67% 35%127,750 352.969.616,11,52% 50%182,500 822,641.819.12.01% 65%237,250 291.312,021,12,32% 80%292,000 760.43 10,984,224,12.54% 750 855 20%109,500 820.6.438.7 6 617,10,61% 35%191,625 024,946.921,11.48% 50%273,750 10,228.11.453.225,11.98% 65%355,875 12.432.46 13,961.08 528,12.30% 80%438,000 14,636.16.468,832,12,52% Exhibit No, 60 Case No, IPC-07- M, Brilz, IPC Page 7 of 10 IDAHO POWER COMPANY BilLING IMPACT OF PROPOSED RATES STATE OF IDAHO Large General Service Schedule 9 Primary and Transmission Service Levels Average Average Percent Current Proposed Annual Monthly Range Customers Billing Billing Difference Increase kWh Less Than 12,830 158 927,438 281 632 881 GE 12,1% LT 12.64%947 196 189 442 242 246 353 176 681 GE 12,64% LT 13,14%551 035 140 091 589 057 328 264 329 GE 13,14% LT 13,966 107 4,493 140 527 033 568 350 841 Exhibit No, 60 Case No, IPC-07- M, Brilz, IPC Page 8 of 10 IDAHO POWER COMPANY BilLING IMPACT OF PROPOSED RATES STATE OF IDAHO Large Power Service Schedule 19 Primary, Secondary, and Transmission Service Levels Average Average Percent Current Proposed Annual Monthly Range Customers Billing Billing Difference Increase kWh Less Than 14,029 686 562 725 533 039 176 519 206 GE 14,0% L T 14,127 162 003 802 876 640 41 ,745 807 767 GE 14,5% L T 15,388 036 336 422 948 386 109 964 119,493 GE 15,0% LT 15,234 090 156 229 922 139 146 107 676,425 GE 15,5 L T 16,0%%077 801 246 051 168 250 125 18,493 906 Exhibit No, 60 Case No, IPC-07- M, Brilz, IPC Page 9 of 10 , ': :' IDAHO POWER COMPANY BilLING IMPACT OF PROPOSED RATES STATE OF IDAHO Agricultural Irrigation Service Schedule 24 Secondary Service Level Average Summer Annual Current Proposed Annual load load Percent Range Customers Billing Billing Difference Increase Factor Factor Less than 20%4822 $ 50 349 619,$ 60 035 621.44 686 002,009 64,23.4% GE 20% L T 22%4248 021 571,074 566,052 994,483 38.4%15.4% GE 22% L T 24%1373 955,021,172 019,216 998,158 27,11.4% GE 24% L T 26%924 372,686.49 465,171,92,485.49 100 21.4% GE 26% L T 28%594 177 122,224 607,47,485,16, GE 28%1017 212 452,282,479,027,11,4.4% Customers with non-zero summer load factors Exhibit No, 60 Case No, IPC-07- M, Brilz, IPC Page 10 of 10