HomeMy WebLinkAbout20080627Skeen exhibits 27-28.pdfBEFORE THE
IDAHO PUBLIC UTiliTIES COMMISSION
CASE NO. IPC-E-08-10
IDAHO POWER COMPANY
S. KEEN, 01
TESTIMONY
EXHIBIT NO. 27
IDAHO POWER COMPANY
COMPOSITE COST OF CAPITAL
AT ALLOWED RATE OF RETURN - SUMMARIZED
Forcasted December 31 , 2008 Capitalization
Exhibit 27
(1)(2)(3)(4)(5)
Line Capitalization Structure Embedded Weighted
No Amount Percent Cost Cost
1 Long-term Debt 1,240,460,000 50.730%5.927%3.007%
2 Preferred Stock 0 0.000%0.000%0.000%
3 Common Equity 1,204,781 ,346 49.270%11.250% *5.543%
4 Total Capitalization $2,445,241,346 100.000%8.550%
Note:
* Requested Rate of Return.
Exhibit No. 27
Case No. IPC-E-08-10
S. Keen, IPC
Page 1 of 1
BEFORE THE
IDAHO PUBLIC UTILITIES COMMISSION
CASE NO. IPC-E-08-10
IDAHO POWER COMPANY
S. KEEN, 01
TESTIMONY
EXHIBIT NO. 28
ID
A
H
O
P
O
I
/
R
C
O
M
P
A
N
Y
EF
F
E
C
T
I
V
E
E
M
B
E
D
D
E
D
C
O
S
T
O
F
LO
N
G
-
T
E
R
M
D
E
B
T
At
F
o
r
e
t
e
d
R
a
t
e
a
t
1
2
/
1
1
2
0
0
($
O
'
s
)
Ex
i
b
i
t
28
(1
)
(2
)
(3
)
(4
)
(5
)
(6
)
(1
)
(8
)
(9
)
(1
0
)
(1
1
)
(1
2
)
(1
3
)
(F
o
r
m
u
l
a
)
((
4
)
+
(
6
)
-
)
-
)
-
)
1
((
4
)
.
(
1
1
)
)
((
1
2
)
/
(
1
0
)
)
Ne
t
An
n
u
a
l
Li
n
e
Da
t
e
o
f
Pr
i
n
c
i
p
a
l
A
m
n
t
Un
d
e
r
w
i
t
e
r
Ex
e
n
s
e
Pr
In
t
e
r
e
s
t
Ef
e
c
v
e
No
Cl
a
s
s
a
n
d
S
e
l
i
e
s
Is
s
u
e
Is
s
e
d
Ou
t
s
t
a
n
d
i
n
g
Pl
i
e
e
Pr
i
u
m
Di
s
c
u
n
t
Co
m
m
i
s
s
i
o
n
of
Is
s
u
e
Re
c
e
e
d
Ra
t
e
Re
q
u
i
r
e
m
e
n
t
s
Co
s
t
Fi
r
M
o
r
t
a
g
e
B
o
n
d
s
:
1
7.
2
0
%
S
e
r
,
d
u
e
2
0
0
.
.
.
.
11
/
2
3
1
9
80
,
0
0
80
,
0
0
10
0
.
0
0
0
0.
0
0.
0
50
0
.
0
18
2
.
8
79
,
3
1
7
.
2
7.2
0
0
%
5,7
6
0
.
0
7.
2
6
2
2
6.
6
0
%
S
e
r
e
s
,
d
u
e
2
0
1
1
.
.
.
.
03
1
0
2
1
1
12
0
,
0
0
12
0
,
0
0
10
0
.
0
0
0
0.
0
0.
0
75
0
.
0
12
1
.
3
11
9
,
1
2
8
.
7
6.
6
0
7,9
2
0
.
0
6.
6
4
8
3
4.
7
5
%
S
e
n
e
,
d
u
e
2
0
1
2
.
.
.
.
11
/
1
5
1
0
10
0
,
0
0
0
10
0
,
0
0
98
.
9
4
0.
0
1,
0
5
2
.
0
62
5
.
0
44
1
.
2
97
,
8
8
1
.
8
4.
7
5
0
%
4,7
5
0
.
0
4.
8
5
3
4
6.
0
0
%
S
e
r
e
s
.
d
u
e
2
0
3
2
.
.
.
.
11
/
1
5
1
0
10
0
,
0
0
10
0
,
0
0
99
.
4
5
0.
0
54
.
0
75
0
.
0
44
1
.
2
98
.
2
6
.
8
6.0
0
0
%
6,0
0
0
.
0
8.
1
0
6
5
4.
2
%
S
e
r
i
e
s
,
d
u
e
2
0
1
3
.
.
.
.
05
1
1
3
1
70
,
0
0
0
70
,
0
0
0
99
.
4
6
5
0.
0
37
4
.
5
43
7
.
5
20
3
.
7
68
,
9
8
4
.
3
4.
2
5
0
%
2,9
7
5
.
0
4.
3
1
3
6
5.
5
%
S
e
r
i
e
s
,
d
u
e
2
0
3
3
.
.
.
.
05
1
1
3
1
70
,
0
0
0
70
,
0
0
0
99
.
9
4
8
0.
0
36
.
4
52
5
.
0
3,8
1
0
.
2
65
,
6
2
8
.
4
5.
5
0
%
3,8
5
0
.
0
5.
8
8
8
7
5.
5
%
S
e
r
i
e
s
,
d
u
e
2
0
3
.
.
.
.
03
1
0
4
50
,
0
0
0
50
,
0
0
0
99
.
2
3
3
0.
0
38
3
.
5
37
5
.
0
14
9
.
4
49
.
0
9
.
1
5.
5
0
2,7
5
0
.
0
5.
6
0
8
5.
8
7
5
%
S
e
r
i
e
s
,
d
u
e
2
0
3
4
.
.
.
.
08
1
6
1
55
,
0
0
0
55
,
0
0
0
98
.
6
4
0
0.
0
74
8
.
0
41
2
.
5
17
3
.
3
53
,
6
6
.
2
5.
8
7
5
%
3,2
3
1
.
3
6.0
2
1
9
5.
3
0
%
S
e
e
s
,
d
u
e
2
0
3
5
.
.
.
.
08
1
6
1
0
5
60
,
0
0
60
,
0
0
0
99
.
3
1
9
0.
0
40
.
6
45
,
0
3,
3
9
.
7
55
,
7
4
1
.
7
5.
3
0
0
%
3,1
8
0
.
0
5.
7
0
10
6.
3
0
%
S
e
e
s
,
d
u
e
2
0
3
7
.
.
.
06
1
2
1
7
14
0
,
0
0
14
0
,
0
0
0
99
.
8
0
1
0.
0
27
8
.
6
1,
0
5
.
0
45
.
0
13
8
,
2
2
1
.
4
6.
3
0
0
%
8,8
2
0
.
0
6.
3
8
1
11
6.
2
5
%
S
e
e
s
,
d
u
e
2
0
3
7
.
.
.
10
1
1
8
1
0
7
10
0
,
0
0
10
0
,
0
0
0
99
.
7
3
2
0.
0
26
8
.
0
75
0
.
0
39
4
.
7
98
,
5
8
7
.
3
6.
2
5
0
%
6,2
5
0
.
0
6.
3
4
12
Fo
r
c
a
t
e
d
5
.
5
3
%
S
e
r
,
d
u
e
2
0
1
8
.
.
.
(
d
)
06
1
1
5
1
12
5
,
0
0
12
5
,
0
0
0
10
0
.
0
0
0.
0
0.
0
78
1
.
3
78
5
.
0
12
3
,
3
3
.
8
5.
5
3
0
6,9
1
2
.
5
5.
6
0
13
To
t
l
F
i
r
M
o
r
t
g
a
B
o
n
d
s
1,
0
7
0
,
0
0
0
1,0
7
0
,
0
0
0
4,
0
9
3
.
6
7,
4
0
6
.
3
10
,
5
5
2
.
5
1,0
4
7
,
9
4
7
.
6
62
,
3
9
8
.
8
5.
9
5
4
%
Po
l
l
u
t
i
o
C
o
n
t
r
l
R
e
v
e
n
u
e
B
o
n
d
:
14
Sw
t
e
S
e
i
e
2
0
6
,
d
u
e
2
0
2
6
.
.
.
.
.
.
.
.
.
.
(
a
)
10
1
3
1
6
11
6
,
3
0
11
6
.
3
0
0
10
0
.
0
0
0.
0
0.
0
52
3
.
4
5,
5
2
2
.
8
11
0
,
2
6
.
0
5.
5
5
%
6,4
5
4
.
7
5.
8
5
4
15
Po
r
t
o
f
M
o
r
w
s
e
i
e
s
2
0
,
d
u
e
2
0
2
7
.
.
(
b
)
05
1
7
1
0
4,
3
6
4,
3
6
10
0
.
0
0
0.
0
0.
0
50
.
0
11
9
.
4
4,
1
9
0
.
6
2.
9
7
8
%
12
9
.
8
3.
0
9
8
18
Hu
m
b
o
l
d
S
e
s
2
0
0
,
d
u
e
2
0
4
.
.
.
.
.
.
.
.
.
.
.
.
.
(
e
)
10
1
2
1
0
49
,
8
0
0
49
,
8
0
0
10
0
.
0
0
0
0.
0
0.
0
25
2
.
2
1,
4
4
.
6
48
,
1
0
3
.
1
5.
5
5
%
2,7
6
3
.
9
5.
7
4
6
17
T
o
t
P
o
l
l
u
t
i
o
n
C
o
i
R
e
v
e
n
u
e
B
o
n
d
s
17
0
,
4
6
0
17
0
,
4
5
.
0.
0
82
5
.
6
7.
0
8
6
.
6
16
2
,
5
4
7
.
7
9,
3
4
.
4
5.
7
5
1
18
T
O
T
A
L
D
E
B
T
C
A
P
I
T
A
L
.
.
.
.
.
.
.
.
.
.
.
$1
,
2
4
0
,
4
6
0
$1
,
2
4
0
.
4
6
$4
,
0
9
3
.
6
$8
,
2
3
1
.
9
$1
7
,
8
3
9
.
2
$1
,
2
1
0
,
4
9
5
.
3
$7
1
.
7
4
7
.
1
5.
9
2
7
%
(a
)
.
F
o
r
R
a
.
B
a
s
e
o
n
I
n
d
i
c
t
i
v
e
p
r
i
c
i
n
g
a
s
o
f
4
/
1
4
1
8
(b
)
-
5
y
e
a
a
v
e
e
o
f
a
c
t
u
a
l
r
a
a
s
o
f
4
1
1
5
1
(e
)
-
F
o
r
e
d
R
a
t
e
-
B
a
s
e
o
n
i
n
d
l
p
r
i
n
g
a
s
o
f
4
1
1
4
1
NO
T
E
:
A
m
e
r
i
c
a
n
F
a
l
l
s
D
a
m
B
o
n
d
a
n
d
M
i
l
n
e
r
D
a
m
N
o
t
e
a
r
g
u
a
r
a
t
e
e
s
.
T
h
e
s
i
n
s
t
r
u
m
e
n
a
r
e
e
x
u
d
e
d
i
n
r
a
t
e
m
a
k
i
n
g
c
a
l
c
u
l
a
t
i
o
n
s
a
n
d
t
h
e
r
e
f
o
r
e
a
r
e
o
m
i
t
d
f
r
m
t
h
i
s
s
c
e
d
u
l
e
.
('II lßz!=
m
en
-
x
-t
l
"
1
J
:
:
II
,
,
(
'
ë
'
(Q
C
D
i
;
;
(Ð
(
J
r
;
z
~_
:
:
0
0
a
=
t
.
~
~
..
(
'
0
0
0