Loading...
HomeMy WebLinkAbout20100310Comments.pdfSCOTT WOODBURY DEPUTY ATTORNEY GENERAL IDAHO PUBLIC UTILITIES COMMISSION PO BOX 83720 BOISE, IDAHO 83720-0074 (208) 334-0320 BARNO. 1895 Rr:('i:~\/ i~J"\.;¡.,..,i¡"..Jl..,.' ..;' ".., 1DlûH~"R \0 PM 3: 12 KRSTINE A. SASSER DEPUTY ATTORNEY GENERAL IDAHO PUBLIC UTILITIES COMMISSION PO BOX 83720 BOISE, IDAHO 83720-0074 (208) 334-0357 BARNO. 6618 Street Address for Express Mail: 472 W. WASHINGTON BOISE, IDAHO 83702-5918 Attorneys for the Commission Staff BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION IN THE MATTER OF THE APPLICATION OF ) PACIFICORP DBA ROCKY MOUNTAIN ) CASE NO. PAC-E-I0-0l POWER FOR AUTHORITY TO IMPLEMENT ) POWER COST ADJUSTMENT RATES FOR ) ELECTRIC SERVICE FROM APRIL 1,2010 ) COMMENTS OF THE THROUGH MARCH 31, 2011 THROUGH THE ) COMMISSION STAFF ENERGY COST ADJUSTMENT MECHANISM ) ) COMES NOW the Staff of the Idaho Public Utilties Commission, by and through its Attorney of record, Scott Woodbury, Deputy Attorney General, and in response to the Notice of Application, Notice of Modified Procedure, Notice of Comment/rotest Deadline and Notice of Reply Deadline issued on Februar 12,2010, submits the following comments. STAFF COMMENTS 1 MARCH 10,2010 BACKGROUND On February 1,2010, PacifiCorp dba Rocky Mountain Power (PacifiCorp; Company) fied an Application with the Idaho Public Utilties Commission (Commission) for authority to implement a power cost adjustment to rates for all customer classes excluding taiff contract customers (Monsanto Company and Agrium, Inc.). i The proposed power cost adjustment is calculated pursuant to an Energy Cost Adjustment Mechanism (ECAM) approved by the Commission on September 29,2009 in Case No. PAC-E-08-08, Order No. 30904. The primar purose of the ECAM is to collect from customers or credit to customers a portion of the difference between base net power costs included in base rates, and actual net power costs incurred by the Company. The ECAM also includes several other adjustments approved by the Commission. The initial deferral period was July 1,2009 through November 30, 2009. The Company is proposing to recover approximately $2.2 millon in total deferred net power costs. The energy cost adjustment is set forth in a new electric service Schedule No. 94. The proposed effective date is April 1, 2010. The Settlement Stipulation accepted by the Commission in Order No. 30904 identifies in substantial par the procedures, dates and components associated with the ECAM. The Net Power Cost (NPC) portion of the ECAM includes costs typically booked to the following Federal Energy Regulatory Commission (FERC) accounts. Account 447 - Sales for resale, excluding on-system wholesale sales and other revenues that are not modeled in GRID. Account 501 - Fuel, steam generation, excluding fuel handling, star-up fuel/gas,2 diesel fuel, residua disposal and other costs that are not modeled in GRID. Account 503 - Steam from other sources. Account 547 - Fuel, other generation. Account 555 - Purchased power, excluding BPA residential exchange credit pass-through, if applicable. Account 565 - Transmission of electricity by others (wheeling). i Tariff contract loads (Monsanto and Agrium) are not subject to any ECAM surcharges/credits until January I, 20 I I. Reference Case No. PAC-E-07-05, Order No. 30482. 2 Start-up fuel is accounted for separately from the primar fuel for steam-powered generation plants. Start-up costs are not accounted for separately for natural gas plants, and therefore all fuel for natural gas plants is included in the determination of both base NPC and actual NPc. STAFF COMMENTS 2 MARCH 10,2010 In addition to NPC, the ECAM includes three other components: a Load Growth Adjustment, a credit for S02 allowance sales, and a Renewable Resource Adder. The ECAM also includes an interest calculation and a symmetrical sharing band of90% (customers)/lO% (Company) that is applied to most components. The Renewable Resources Adder recognizes that the Company has made significant investments in renewable generation projects that are not yet being recovered in Idaho rates, even though these projects provide significant NPC benefits to customers. Specifically, the adjustment recognizes that actual NPC were reduced by power generated from these renewable generation projects. Pursuant to Commission Order No. 30904, the Commission approved a renewable resource adjustment of $55 per megawatt-hour (MWh) multiplied by the actual MWh output generated by the renewable resources that were not included in rates in the Company's last rate case, Case No. PAC-E-08-07. The components making up the deferred ECAM balance are reflected in the following table: NPC Differential $ 121,504 Load Growth Adjustment 1,499,793S02 Credit (120,562)Sub-Total $1,500,735 90% $1,350,662 811,412 8,022 $2,170,096 Customer Responsibilty Renewable Resource Adder Interest Total Idaho Deferral In Schedule 94 the Company proposes the following rates by delivery voltage: Secondar Distribution Rate Primar Distribution Rate Transmission Rate 0.107 t/kWh 0.100 t/kWh 0.098 t/kWh The proposed Schedule 94 ECAM rates would have the following rate impacts: Residential Customers - an increase of 1.29%, i.e., approximately $0.91 per month for the average residential home using 850 kWh per month. Irrigation Customers (Schedule 10): 1.55% increase STAFF COMMENTS 3 MARCH 10,2010 General Service Schedule 23/23A: 1.34% increase Schedule 6/6A/8/35: i .70% increase Schedule 9: 2.13% increase Schedule 19: 1.57% increase Public Street Lighting Schedules 7/7A, 11, 12: 0.46% increase STAFF ANALYSIS ECAM Deferral Staff notes that this is the first ECAM filing made by the Company subsequent to approval of the mechanism in Commission Order No. 30904. As a result, the ECAM fiing in this case differs in several respects from Company fiings that will be made in subsequent years. (1) This fiing includes adjustments for Net Power Cost Differential, Load Growth Adjustment, and S02 Sales for the 5-month period of Julyl, 2009 through November 30, 2009; future filings wil be for the 12-month period of December 1 through November 30 of the application year. (2) The Renewable Resource Adder wil only be included in the ECAM until the costs and benefits can be included in base rates in the Company's next general rate case. A rate case wil eliminate the need for this special adjustment. (3) In future years there wil be a "true up" between the deferral balance and amounts actually recovered; any over- or under-recovery that occurs as a result of this ECAM filing wil result in an adjustment to future ECAMs. The Commission Staff has reviewed the Company's ECAM filing and audited the Company's actual results as they pertain to the ECAM. Staff recommends changes to the Company's proposal as defined and discussed below. Net Power Cost Differential - The Net Power Cost differential is the driving force behind the creation and need for a power cost adjustment mechanism. Normally this differential is the single largest cost component of the mechanism. In this case it is a small portion of the total deferraL. Two primar reasons for this are (1) the review period is only five months instead of twelve months and (2) the actual system load was lower than the base load assumed in the Company's last general rate case. The lower system load is probably associated with the current economic downtur. Staff reviewed transaction activity in the FERC accounts used to record net power costs. Specifically, base and actual NPC include amounts booked to the following FERC accounts: STAFF COMMENTS 4 MARCH 10,2010 Account 447 (sales for resale, excluding on-system wholesale sales and other revenues not modeled in GRID), Account 501 (fuel, steam generation, excluding fuel handling, star up fuel/gas, diesel fuel, residual disposal and other costs not modeled in GRID), Account 503 (steam from other sources), Account 547 (fuel, other generation), Account 555 (purchased power, excluding BPA residential exchange credit pass-through if applicable), and Account 565 (transmission of electricity by others). Staffs analysis did not find any transaction that was not reasonable or significantly out- of-trend with previous activity. Staff notes, however, that the audit period in this case included only five months of transactions; future audits that encompass an entire year wil provide better data for trend analysis and transaction evaluation. The Idaho share of net power costs increased by $121,504; the Idaho customers' share ofthe increased cost is $109,354 after 90/10 sharing. This amount represents 5.43% of the Company's proposed total ECAM deferraL. Load Growth Adjustment - The Load Growth Adjustment is by far the largest component of this ECAM deferraL. During the five month review period actual Idaho loads were down 85,810 MWh or 7.95% from the same 2007 normalized five month period used to calculate Idaho base load. At an approved adjustment rate of $17 .48/MWh, this results in an adjustment of $1,499,793. The Idaho customer share is $1,349,814 after 90/10 sharing. These are the same results presented by the Company. The theory behind the LGAR is that the Company should not be allowed to collect growth related power supply costs through an ECAM surcharge and then also collect base revenue from that new load to cover the same power supply costs. The same theory has been applied when loads decline. The Company should not be required to provide a credit to customers when power supply costs decline due to declining load and also suffer the loss of base revenue from the lost load. In this case, power supply costs increased slightly at the same time load decreased significantly. Rather than offsetting lost revenue that the Company already gave back in an ECAM credit, the Load Growth Adjustment simply reimbursed the Company for lost revenue due to lost load. This is very similar to decoupling or the Fixed Cost Adjustment Mechanism (FCA) in place for Idaho Power Company. While Staff does not propose to remove the Load Growth Adjustment in this case given that a symmetrical mechanism was approved by the Commission, we note that decoupling has not been approved in Idaho for PacifiCorp. Staff also notes that all three Idaho utilties have ECAM/PCA's in place with similar provisions. Staff believes that fuher investigation is necessar in conjunction STAFF COMMENTS 5 MARCH 10,2010 with Compariy filings for all three mechanisms to determine if a Load Growth Adjustment is appropriate when the adjustment exceeds the magnitude of the ECAM/PCA surcharge/credit or is otherwise reasonable when loads decline. S02 Credits - In Commission Order No. 30904 the Commission accepted a stipulated settlement that required that the ECAM include and share revenues from the sale of S02 credits between the Company and its customers (90% customers/1 0% Company). This applied to all S02 sales beginning July 2009. The Company calculated the Idaho portion of the S02 credit sale proceeds by multiplying total sales by the Idaho energy allocation factor of 6.5865%. The Idaho portion of the S02 credit sale proceeds was then further reduced to an Idaho tarff customer portion based on the percent of the Idaho tariff load to total Idaho load in each month. (Shu Direct Testimony p. 5, lines 18-23 through p. 6, lines 1-5 and Company Exhibit 1, lines 13-17). The Company calculated the Idaho tariff customer portion to be $108,506 after the 90/10 sharing. Staff agrees that S02 sales proceeds should be allocated to Idaho based on the energy allocation factor. However, Staff believes fuher adjustment by the percentage representing the tariff customer portion of total Idaho Load is not consistent with prior rate case treatment of S02 credit sale proceeds to tariff customers. Ratemaking treatment of S02 credit sale proceeds prior to the ECAM resulted in 100% of the sale proceeds reducing the approved rate increase whether contract customers were affected or not. Staff believes the 10% sharing represents the appropriate Company share as the sale of S02 credits are moved from base rates to the ECAM. This final Company proposed reduction in Idaho S02 proceeds, which have already been reduced to 90% of the originally allocated amount, results in an even smaller allocation to Idaho tariffed customers and an even larger share retained by the Company. This should not occur simply because an ECAM has been implemented. Therefore, Staff recommends that the Commission reject the Company's proposal to furher reduce Idaho S02 credits. Eliminating the reduction results in a net S02 credit of $142,609 after 90/10 sharing, increasing the Idaho tarff customer credit by $34,104. Renewable Resource Adder - The Renewable Resource Adder is a relatively short term adjustment included in the ECAM by Commission order. This adjustment allows the ECAM to include a cost for renewable resources that have come on-line since base power costs were set in the Company's last rate case, Case No. PAC-E-08-07. The costs are included at $55/MWh. The costs of these resources are not included in base rates but generation from the resources reduces actual Net Power Costs. In the Company's next general rate case the costs and benefits of these resources STAFF COMMENTS 6 MARCH 10,2010 wil be included in base rates which wil eliminate the need for this special adjustment. The Idaho customer share of this cost is $811,412. These are the same results presented by the Company. Goose Creek Transmission Sale Credit - Commission Order No. 30904 required the Company to include an Idaho customer benefit for the sale of Goose Creek Transmission assets in its ECAM calculation. The amount that was to be included as an Idaho customer benefit was established as $156,434. The Company inadvertently left this credit out of its filing. Shortly after the filing was made the Company contacted Staff and identified the error. Staff has included the credit in its calculations. Interest - As required by Commission Order No. 30904, the Company included interest on monthly deferral balances at the Commission approved customer deposit interest rate. This rate is 2% for 2009. The Company calculated the interest amount to be $8,022. Due to the addition of the Goose Creek Sale Credit and the adjustment for S02 sales, Staff calculates a slightly different interest amount than the Company calculated. Staff calculates interest of $7,329 resulting in an adjustment of $693. Incorporating the Staff adjustments discussed above, Staff calculates the ECAM components and Total Idaho Deferral to be: Customer Responsibility Renewable Resource Adder Goose Creek Sale Credit Interest Total Idaho Deferral $ 121,504 1,499,793 (158,455) $1,462,842 90% $1,316,558 811,412 (156,434) 7,329 $1,978,865 NPC Differential Load Growth Adjustment S02 Credit Sub-Total The Staff adjustments reduce the deferral amount from the Company calculation of $2,170,096 to $1,978,865. The sum of all Staff adjustments reduced the ECAM deferral by $191,231. Attachment A shows Staff s calculations in more detaiL. ECAMRates The methodology for calculating ECAM rates is generally defined in the Settlement Stipulation accepted by the Commission in Order No. 30904. The details of the rate design were STAFF COMMENTS 7 MARCH 10,2010 accepted by paricipating parties in discussions after Order No. 30904 was issued. The rates were to be energy rates (t/kWh) and they were to be differentiated based on delivery losses. In Company Exhibit No.3, the Company proposes three different energy rates that vary by delivery voltage. In general the lower the delivery voltage the higher the losses associated with serving the load. Higher losses translate into higher ECAM rates and lower losses, due to higher delivery voltages, translate into lower ECAM rates. Attachment B to these comments shows the calculation of the three loss differentiated rates on the right hand side of the box at the bottom of the Attachment. Staff calculates the ECAM rates for customers taking service at the secondar distribution voltage level to be .00098 $/kWh (0.098 t/kWh). The ECAM rate for those taking service at the Primar Distribution voltage level is 0.00091 $/kWh (0.091 t/kWh). Finally, customers taking service at the Transmission voltage level should pay an ECAM rate of 0.00089 $/kWh (0.089 t/kWh). These rates applied to the Company's customer Classes produce the percentage increases shown on the right hand side of the "Revenues" column of Attachment B. The Staff proposed ECAM rate adjustment results in an average rate increase to tariff customers of 1.34%. It may be noted that the application of these three rates to the estimated metered energy sales produce a revenue amount of approximately $1,981,000 which is approximately $2,000 above the deferral amount. This occurs because the rates are rounded to five decimal places like all Rocky Mountain Power energy rates. This is not a problem because this difference, or any other difference, between the deferral amount and amounts actually recovered is caried back into the following years deferral balance as a true up. CONSUMER ISSUES Customer Notice and Press Release The Customer Notice and Press Release were included in Rocky Mountain Power's Application. The Application was received on Februar 1,2010. Staff reviewed the customer notice and press release and determined they were in compliance with the requirements of Rule 102, Utility Customer Information Rules (UCIR), IDAPA 3 i .21.02.102. The customer notice was mailed to Rocky Mountain's customers with cyclical billngs beginning Februar 1,2010 and ending March 1,2010. STAFF COMMENTS 8 MARCH 10,2010 Customer Comments Customers were given unti March 10, 2010 to fie comments. As of March 10, 2010, two comments had been received. Both commenters opposed any increase in rates. RECOMMENDATIONS The Commission Staff recommends that the Commission accept an Idaho ECAM deferral balance of $1 ,978,865 for the July 1, 2009 through November 30, 2009 deferral period. This number includes a Goose Creek Transmission Sale credit, an adjustment to the S02 sale credit, and an adjustment to the Company's interest calculation as previously discussed in these comments. Staff also recommends that the Commission approve the following loss differentiated energy rates to be included in Schedule 94: Secondar Distribution Rate Primar Distribution Rate Transmission Rate 0.098 t/kWh 0.091 t/kWh 0.089 t/kWh Staff fuher recommends that the rates become effective April 1, 2010 as requested by the Company. As previously discussed in these comments, Staff also recommends that the application and implementation of the Load Growth Adjustment be fuher evaluated either in the Company's next general rate case or in a separate case before the next anual ECAM filing. Respectfully submitted this lo"Jday of Marh 2010. Scott Wooäbur Deputy Attorney General Technical Staff: Keith Hessing Cecily Vaughn Marilyn Parker i:umisc: comments/pace I 0.0 Iswkhcvmp comments STAFF COMMENTS 9 MARCH 10,2010 o C / n : ; w. . . l : . : : -- t i . . t n l : õ: : ( ' ó ;: ( " Z 2 ' . . 00 0 S ' s : . g s ; ¡ . . g ( " ; ¡ , .. I '" t r i-?o- Id a h o E C A M D e f e r r a l ( P A C - E . 1 0 - 0 1 ) Ju l y 2 0 0 9 t h r o u g h N o v e m b e r 2 0 0 9 Wi t h S t a f f A d j u s t e n t s In c l u d e R e g u l a t o r y L i a b i l t y a s O r d e r e d Al l I d a h o S 0 2 C r e d i t s t o I d a h o C u s t o r s Li n e No . Ba s e N P C R a t e ( $ l W h ) - S e e ( 1 ) b e o w 2 T o t a l C o m p a n y A d j u s t e d A c t u a l N P C ( $ ) 3 A c t u a l R e t a i l L o a d ( M W h ) 4 A c t u a l N P C ( $ I M W h ) Li n e 4 = L i n e 2 I L i n e 3 5 N P C D i f f e r e n t i a l $ I M W h L i n e 5 = L i n e 4 - L i n e 1 6 A c t u a l I d a h o T a r i L o a d ( M W h ) 7 A c t a l I d h o T a r i f f C o n t r c t L o a d ( M W h ) , S e e ( 2 ) b e l o w 8 N P C D i f e r e n t i a l f o r D e f e r r a l ( S ) L i n e 8 = L i n e 5 . S u m o f L i n e s 6 a n d 7 9 B a s e L o a d , S e e ( 1 ) & ( 3 ) b e l o w 10 D i f f e r e n c e B a s e L o a d t o A c t a l L o a d 11 L o a d G r w t A d j u s t e n t R a t e ( $ I M W H ) 12 L o a d G r o w t h A d j u s t m n t R e v e n u e s Li n e 1 0 = L i n e 6 + L i n e 7 , L i n e 9 Li n e 1 2 = - L i n e 1 0 x L i n e 1 1 13 S 0 2 A U o w a n c e s S a l e s 14 I d a h o S E F a c t o r 15 I d a h o A l l o c t i o n 16 I d a h o T a r i C u s t o m e r s P e r c e n t 17 I d a h o S 0 2 O f f e t Lin e 1 5 = L i n e 1 3 x L i n e 1 4 Li n e 1 7 = L i e 1 5 x L i n e 1 6 18 T o t a l N P C D i f e r e n t i a l + L G A + 5 0 2 19 C u s t o r I C o m a n y S h a r i n g r a t i o 20 C u s t o m r I C o m p a n y S h a r I n g ( 9 0 / 1 0 ) Li n e 1 8 = L i n e 8 + L i n e 1 2 + L i n e 1 7 Li n e 2 0 = L i n e 1 8 x L i n e 1 9 21 R e n e w a b l e s G e e r a t i o n ( M W h s ) 22 R e n e w a b l e A d d e r R a t e p e r M W h 23 T o l l R e n e w a b l e R e s o u r c e s A d d e r 24 I d a h o S G F a c t o r 25 I d a h o A l l o c t i 26 I d a h o T a r i f f C u s t o r s P e r c e n t 27 R e n e w a b l e R e s o u r c e s A d d e r Li n e 2 3 = L i n e 2 1 x L i n e 2 2 Li n e 2 5 = L i n e 2 3 x L i n e 2 4 Li n e 2 6 = L i n e 1 6 Li n e 2 7 = L i n e 2 5 x L i n e 2 6 28 R e c o v e r y o f D e f e r r e d B a l a n c e s 29 D e f e r r d B a l a n c ( $ ) L i n e 2 9 = L i n e 4 2 30 P r o j e c t e R e t a i l 5 a e s ( M W h ) 31 E C A M S u r c h a r g e R a t e ( $ I M W h ) L i n e 3 1 = L i n e 2 9 1 L i n e 3 0 32 A c t l I d a h o T a r i f f S a l e s ( M W h ) 33 A c a l T a r i f f C o t r c t S a l e s ( M W h ) , S e e ( 2 ) b e l o 34 R e c o v e r y o f D e f e r r a l ( S ) L i n e 3 4 = L i n e 3 1 . L i n e s 3 2 + 3 3 35 B a l a n c i n g A c c u n t ( S ) 36 B e g i n n i g B a l a n c ø 37 I n c r ø m t a l D e f e r 38 R e n e w a b l e R e s o u r c e s A d d e r 39 R ø c o v e r A d j u s t m t L i e 3 9 = - L i n e 3 4 40 R e g u l a t o r y L i a b i l i t y W r i t e - o f f ( U n - A m o r t e d B a l a n c e a t J a n 2 0 1 0 ) 41 I n t e r s t 42 E n d i n g B a l a n c e ( S ) 43 I n t e s t R a t e Ju l . Q 9 Au g . Q 9 Se p . Q 9 Oc t . Q 9 No v . Q 9 23 . 6 4 21 . 8 7 13 . 8 0 17 . 5 0 15 . 9 9 11 5 , 6 5 7 , 3 0 9 10 8 , 9 8 9 , 2 0 4 88 , 8 5 5 , 3 1 3 78 , 4 4 7 , 3 7 0 70 , 8 5 8 , 5 8 4 5, 3 2 3 , 9 7 3 5,0 2 2 . 3 1 0 4,5 9 6 , 4 2 2 4, 5 0 8 , 8 4 0 4,7 5 3 , 2 6 8 21 . 7 2 21 . 7 0 19 . 3 3 17 . 4 0 14 . 9 1 (1 . 9 2 ) (0 . 1 7 ) 5.5 3 (0 . 1 0 ) (1 . 0 9 ) 33 6 , 3 5 0 21 9 , 0 1 0 17 3 , 8 4 2 13 0 . 7 4 6 13 3 , 7 4 7 (6 4 4 , 4 3 6 ) (3 7 , 6 6 5 ) 96 1 , 6 0 8 (1 2 , 7 7 7 ) (1 4 5 , 2 2 7 ) 35 4 , 2 0 4 26 4 , Q 9 17 2 , 5 3 2 14 4 , 8 6 6 14 3 , 8 5 5 (1 7 , 8 5 4 ) ( 4 5 , 0 3 9 ) 1 , 3 1 0 ( 1 4 . 1 1 9 ) ( 1 0 , 1 0 8 ) $1 7 . 4 8 $ 1 7 . 4 8 $ 1 7 . 4 8 $ 1 7 . 4 8 $ 1 7 . 4 8 31 2 , 0 5 0 7 8 7 , 1 9 5 ( 2 2 , 9 0 2 ) 2 4 6 , 7 7 9 1 7 6 , 6 7 1 0 (1 , 4 5 5 , 0 0 0 ) (9 5 0 , 7 5 0 ) 0 0 6.5 8 6 5 % 6.5 8 6 5 % 6. 5 8 6 5 % 6. 5 8 6 5 % 6. 5 8 6 5 % 0 (9 5 , 8 3 4 ) (6 2 , 6 2 1 ) 0 0 10 0 . 0 0 % 10 0 . 0 0 % 10 0 . 0 0 % 10 0 . 0 0 % 10 0 . 0 0 % 0 (9 5 , 8 3 4 ) (6 2 , 6 2 1 ) 0 0 (3 3 2 , 3 8 6 ) 65 3 , 6 9 7 87 6 , 0 8 4 23 4 , 0 0 2 31 , 4 4 5 90 . 0 % 90 . 0 % 90 . 0 % 90 . 0 % 90 . 0 % 12 9 9 , 1 4 7 ) 58 8 , 3 2 7 78 8 , 4 7 6 21 0 , 6 0 2 28 , 3 0 0 42 , 0 3 9 42 , 2 6 2 63 . 3 1 1 11 6 , 6 9 5 14 3 , 8 2 8 $5 5 . 0 0 $5 5 . 0 0 $5 5 . 0 0 $5 5 . 0 0 $5 5 . 0 0 2, 3 1 2 , 1 4 5 2, 3 2 4 , 4 1 0 3,4 8 2 , 1 0 5 6, 4 1 8 , 2 2 5 7, 9 1 0 , 5 4 0 6. 0 4 7 9 % 6.0 4 7 9 % 6.0 4 7 9 % 6. 0 4 7 9 % 6.0 4 7 9 % 13 9 , 8 3 6 14 0 , 5 7 8 21 0 , 5 9 4 38 8 , 1 6 8 47 8 , 4 2 2 80 . 4 3 % 79 . 9 5 % 70 . 1 8 % 51 . 9 6 % 49 . 5 8 % 11 2 , ! 6 ~ _ 11 2 , 3 8 9 14 7 , 7 8 7 20 1 , 6 8 0 23 7 , 0 9 2 51 4 , 1 5 0 78 8 , 4 7 6 14 7 , 7 8 7 o (1 5 6 , 4 3 4 ) (1 5 6 ) 2 7 3 1 , 6 3 7 2 , 5 0 3 (1 8 6 , 8 3 8 ) 5 1 4 , 1 5 0 1 , 2 9 5 , 6 1 6 1 , 7 1 0 , 4 0 1 o (2 9 9 , 1 4 7 ) 11 2 , 4 6 4 o (1 8 6 . 8 3 6 ) 58 8 , 3 2 7 11 2 , 3 8 9 o 1,2 9 5 , 6 1 6 21 0 , 6 0 2 20 1 , 6 8 0 o 1, 7 1 0 , 4 0 1 28 , 3 0 0 23 7 , 0 9 2 o 3, 0 7 2 1, 9 7 ã 2.0 0 % 2. 0 0 % 2. 0 0 % 2. 0 0 % 2. 0 0 % (1 ) B a s e N P C R a t e an d L o a d f r o m C a s ø N o . P A C - E . Q 8 . Q 7 $ 9 8 2 m i l l i o n (2 ) C u s t o s e r v e d u n d e r t a r i f f c o n t r c t 4 0 0 a n d 4 0 1 a r e n o t i m p a c t e d b y t h e E C A M u n t i l J a n u a r y 1 , 2 0 1 1 (3 ) I n c l u d e s o n l y t h e l o a d s w h i c h a r e p a r t o f t h e c a l c u l a t i o n To t a l 12 1 , 5 0 4 1,4 9 9 , 7 9 3 (1 5 8 , 4 5 5 ) 1, 4 6 2 , 8 4 2 1, 3 1 6 , 5 5 8 81 1 , 4 1 2 7, 3 2 9 TA B L E A RO C K Y M O U N T A I N P O W E R ES T I M A T E D I M P A C T O F P R O P O S E D R E V E N U E S O N N O R M A L I Z E D P R E S E N T R E V E N U E S FR O M E L E C T R I C S A L E S T O U L T I M A T E C O N S U M E R S DI S T R I B U T E D B Y R A T E S C H E D U L E S I N I D A H O 12 M O N T H S E N D I N G D E C E M B E R 2 0 0 7 Li n e No , De s c r i p t i o n (1 ) Re s i d e n t i a l S a l e s Re s i d e n t i a l S e r i c e Re s i d e n t i a l O p t i o n a l T O O AG A - R e v e n u e To t a l R e s i d e n t i a l Co m m e r c i a l & I n d u s t r i a l Ge e r a S e r v i c e - L a r g e P o w e r Ge e r a l S v c . - L g . P o w e r ( R & F ) Su b t o t a l - S c h e d u l e 6 9 G e n e r a l S e r i c e - M e r l . V o l t a g e 10 G e n e r l S e r i c e - H i g h V o l t a g e 11 I r g a t i o n 12 C o m m & I n d . S p a c H e a t i n g 13 G e e r S e r i c e 14 G e e r a S e r i c e ( R & F ) 15 S u b t o t a . S c h e d u l e 2 3 i 6 G e e r a l S e r i c e O p t i o n a l T O D 17 T a r f f Co t r a c t - M o n s a n t o 18 T a r f f C o n t r a c t - N u W e s t 19 A G A - R e v e n u e 20 T o t a l C o m m e r c i a l & I n d u s t r a l 21 T o t a l C o m m e r c a l & I n d u s t r a l (E x c l u d i n g M o n s a n t o ) 22 P u b l i c S t r e e t L i e h t i n ! ! 23 S e c u r t y A r a L i g h t i n g 24 S e c t y A r . L i g h t i n g ( R & F ) 25 S t r e e t L i g h t i n g - C o m p a n y 26 S t r e e t L i g h t i n g - C u s t o m e r 27 A G A - R e v e n u e 28 T o t a l P u b l i c S t r e e t L i g h t i n g 29 T o t a l S a l e s t o U l t i m a t e C u s t o m e r s 30 T o t a l S a l e s t o U l t i m a t e C u s t o m e r (E x c l u d i n g M o n s a n t o & N u - W e s t ) 8 e n ( ' , ; i .. S ' i ; : : ' .. : : ( Ð 1 : 3 ( ' Z ~ i 00 0 3 S' ( Ð S " t : : (Ð ; i : . a ( ' " ' VJ & i i..oio-' Pr e s e n t Sc h .~1 36 6 6A 8 9 10 19 23 23 A 35 7 7A II 12 Pr o p o s e d Sc h . Ti Av e r a g e No . of Cu s t o m e r s -- 1 36 39 , 2 1 5 16 , 3 6 9 55 , 5 8 5 6 6A 6 9 10 19 23 23 A 35 7 7A 11 12 MW H (5 1, 0 2 8 24 7 1, 2 7 5 2 12 5,3 3 1 14 8 6,1 8 3 1, 3 8 3 7,5 6 7 1, 3 1 9 . 6 2 4 I0 9 , 1 l 5 14 , 3 4 0 2, 7 4 6 , 9 0 0 ~ 1,4 2 7 , 2 7 6 23 9 19 5 32 29 4 76 0 70 , 6 8 5 3, 4 6 5 , 8 1 8 70 , 6 8 3 2, 0 3 7 , 0 7 9 39 9 , 0 2 3 31 7 , 3 7 8 Ba s e AtM e t e r M W H At G e n e r a t i o n M W H Re v e n u e s ( O O O ' s Re e n u e Se c Pr i Tr a n s To t a l Se c Pr i Tr a n s To t a l Se c Pr i Tr a n s To t a l % (6 ) (7 ) (8 ) (9 ) (1 0 ) (I I ) (1 2 ) (1 3 ) (1 4 ) (1 5 ) (1 6 ) (1 7 ) (1 8 ) 1.1 1 3 8 9 1. 0 7 0 8 9 1. 0 4 5 4 3 0.0 0 0 9 8 0.0 0 0 9 1 0.0 0 0 8 9 $3 6 , 2 3 7 39 9 , 0 2 3 39 9 , 0 2 3 44 4 , 4 6 7 44 4 , 4 6 7 39 1 39 1 1. 0 8 % $2 3 , 2 6 8 31 7 , 3 7 8 31 7 , 3 7 8 35 3 , 5 2 4 35 3 , 5 2 4 31 1 31 1 1. 3 4 % $5 $5 9 , 5 1 0 71 6 4 0 1 71 6 4 0 1 79 7 9 9 2 79 7 9 9 2 70 2 70 2 1. 1 8 % $1 8 , 4 4 7 24 7 , 9 5 5 50 , 9 6 2 29 8 , 9 1 6 33 2 , 9 6 0 54 , 5 7 4 38 7 , 5 3 4 24 3 46 28 9 1. 5 7 % $2 , 4 8 2 36 , 0 6 8 36 , 0 6 8 40 , 1 7 6 40 , 1 7 6 35 35 1.4 2 % $2 0 , 9 3 0 28 4 , 0 2 2 50 , 9 6 2 33 4 , 9 8 4 37 3 , 1 3 5 54 , 5 7 4 42 7 , 7 1 0 27 8 46 32 5 1.5 5 % $1 5 5 2,8 4 8 2, 8 4 8 3, 0 5 0 3.0 5 0 3 3 1.6 7 % $6 , 0 0 13 0 , 8 9 5 13 0 , 8 9 5 13 6 , 8 4 2 13 6 , 8 4 2 11 6 11 6 1.9 4 % $4 8 , 2 0 1 69 7 , 6 6 6 69 7 , 6 6 6 77 7 , 1 2 3 77 7 , 1 2 3 68 4 68 4 1.4 2 % $5 6 2 8,2 3 6 8,2 3 6 9,1 7 5 9,1 7 5 8 8 1.4 4 % $9 , 7 0 9 12 1 , 3 3 6 1,4 4 2 12 2 . 7 7 8 13 6 , 7 6 1 1,5 4 4 13 8 , 3 0 6 11 9 1 12 0 1.2 4 % $1 , 5 1 5 18 , 1 6 5 1 18 , 1 6 6 20 , 2 3 4 1 20 , 2 3 5 18 0 18 1.1 8 % $1 l . 2 2 4 13 9 , 5 0 1 1, 4 4 3 14 0 , 9 4 4 15 6 , 9 % 1,5 4 5 15 8 , 5 4 1 13 7 1 13 8 1.2 3 % $1 3 0 2,5 8 7 2,5 8 7 2,8 8 2 2, 8 8 2 3 3 1.9 6 % $5 3 . 5 4 5 1,3 1 9 , 6 2 4 1, 3 1 9 , 6 2 4 1,3 7 9 , 5 7 5 1,3 7 9 , 5 7 5 0 0 0.0 0 " 1 0 $4 , 2 3 9 10 9 , 1 l 5 10 9 , 1 l 5 11 4 , 0 7 2 11 4 , O 7 2 0 0 0. 0 0 % $4 7 7 $1 4 5 , 4 7 2 1 1 3 2 0 1 3 55 2 5 2 1 5 5 9 6 3 5 2. 7 4 6 9 0 0 13 1 9 3 1 1 59 1 6 9 16 3 0 4 8 9 30 0 8 9 6 9 11 0 9 50 11 6 12 7 6 0. 8 8 % $9 1 , 9 2 6 1 1 3 2 0 1 3 55 2 5 2 24 0 0 1 0 14 2 7 . 2 7 6 13 1 9 3 1 1 59 1 6 9 25 0 9 1 4 1,6 2 9 , 3 9 4 $1 1 0 9 $5 0 $1 l 6 $1 2 7 6 1.3 9 % $1 0 4 28 4 28 4 31 7 31 7 0 0 0.2 7 % $5 4 13 8 13 8 15 4 15 4 0 0 0.2 5 % $5 2 12 1 12 1 13 5 13 5 0 0 0.2 3 % $3 7 0 1, 9 7 4 1,9 7 4 2,1 9 9 2.1 9 9 2 2 0.5 2 % $0 $5 8 1 25 1 7 0 0 25 1 7 28 0 4 0 0 28 0 4 2 0 0 2 0. 4 2 % $2 0 5 , 5 6 2 1,8 5 0 , 9 3 1 55 2 5 2 15 5 9 6 3 5 34 6 5 8 1 8 2 1 2 0 1 0 6 59 , 1 6 9 1,6 3 0 , 4 8 9 38 0 9 7 6 4 18 1 4 50 11 6 1,9 8 1 0. 9 6 % $1 4 7 , 7 7 8 1,8 5 0 , 9 3 1 55 , 2 5 2 13 0 , 8 9 5 2,0 3 7 , 0 7 9 2,1 2 0 , 1 0 6 59 , 1 6 9 13 6 , 8 4 2 2,3 1 6 , 1 l 7 1, 8 1 4 50 11 6 1,9 8 1 1.3 4 % 71 6 , 4 0 1 29 8 , 9 1 6 36 , 0 6 8 33 4 , 9 8 4 2, 8 4 8 13 0 , 8 9 5 69 7 , 6 6 6 8,2 3 6 12 2 , 7 7 8 18 , 1 6 6 14 0 , 9 4 4 2,5 8 7 28 4 13 8 12 1 1,9 7 4 2,5 1 7 Se c o n d a r y Pr i m a r y Tr a n s m i s s i o n To t a l R e v e n u e Pr o p o s e d Re v e n u e ($ O O O ' s ) 1, 8 1 1 51 11 7 1,9 7 9 Pr o p o s e d Ra t e / kW h 0' 0 0 0 9 8 1 R o u n d e d 0. 0 0 0 9 1 R o u n d e d 0. 0 0 0 8 9 R o u n d e d 0.0 0 0 9 7 Ra l e 1 1 G e n e r a t o r / k W h 0. 0 0 0 8 5 hi : ¡ ~ ' i ~ " ' : w 4 1 l M S & J W l i t ! ¡ W CERTIFICATE OF SERVICE I HEREBY CERTIFY THAT I HAVE THIS 10TH OF MARCH 2010, SERVED THE FOREGOING COMMENTS OF THE COMMISSION STAFF, IN CASE NO. PAC-E-1O-01, BY MAILING A COPY THEREOF, POSTAGE PREPAID, TO THE FOLLOWING: TED WESTON ID REGULATORY AFFAIRS MANAGER ROCKY MOUNTAIN POWER 201 S MAIN ST STE 2300 SALT LAKE CITY UT 84111 E-MAIL: ted.weston(ipacificorp.com YVONNE R HOGLE SENIOR COUNSEL ROCKY MOUNTAIN POWER 201 S MAIN ST STE 2300 SALT LAKE CITY UT 84111 E-MAIL: Yvonne.hogle(ipacificorp.com DATA REQUEST RESPONSE CENTER PACIFICORP 825 NE MULTNOMAH STE 2000 PORTLAND OR 97232 E-MAIL: datarequest(ipacificorp.com ,-bftmt SECRETARY CERTIFICATE OF SERVICE