HomeMy WebLinkAbout20170705Larsen Exhibit 27.pdfCase No.PAC-E-17-07
Exhibit No.27
Witness:Jeffrey K.Larsen
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
Exhibit Accompanying Direct Testimony of Jeffrey K.Larsen
June 2017
O
Rocky Mountain Power
Exhibit No.27 Page 1 of 2
Case No.PAC-E-17-07PacifiCorpWitness:Jeffrey K.Larsen
O Idaho
Combined Projects -Example Annual RTM Deferral Calculation
Revenue Requirement
Table 1
The Combined Projects Estimated Revenue Requirement Cost (Benefit)
$thousands
2020 2021 2022 2023
Total Company Revenue
1 (15,816)87,811 89,915 70,376Requirement
2 Idaho Allocated (951)5,246 5,373 4,199
3 Idaho ECAM (2,651)(11,169)(10,100)(10,432)
4 Idaho Deferral 1,700 16,415 15,473 14,632
5 Net Customer Impact (951)5,246 5,373 4,199
O
O
O
O
Pa
c
i
f
i
C
o
r
p
Id
a
h
o
Co
m
b
i
n
e
d
Pro
j
e
c
t
s
-
Ex
a
m
p
l
e
An
n
u
a
l
RT
M
De
f
e
r
r
a
l
Ca
l
c
u
l
a
t
i
o
n
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
(a
)
(b
)
(c
)
(d
)
(e
)
(f)
(g
)
(h
)
(i)
Q)
(k
)
(I)
(m
)
(n
)
(o
)
(p
)
$-
T
h
o
u
s
a
n
d
s
20
2
0
En
e
r
g
y
Ga
t
e
w
r
y
20
2
1
En
e
r
g
y
Ga
t
e
w
r
y
_
20
2
2
En
e
r
g
y
Ga
t
e
w
a
y
20
2
3
En
e
r
g
y
Ga
t
e
w
a
y
Re
f
e
r
e
n
c
e
Co
m
an
y
Fa
c
t
o
r
Fa
c
t
o
r
%
All
d
a
c
h
a
e
d
Co
m
p
a
a
n
y
Fa
c
t
o
r
Fa
c
t
o
r
%
AI
'
I
d
o
ae
d
Co
m
an
y
Fa
c
t
o
r
Fa
c
t
o
r
%
All
d
a
c
ed
Co
m
an
y
Fa
c
t
o
r
Fa
c
t
o
r
%
Al
ed
Pla
n
t
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
1
Ca
p
i
t
a
l
In
v
e
s
t
m
e
n
t
Fo
o
t
n
o
t
e
i
17
2
,
0
7
1
SG
8
01
3
8
%
10
,
3
4
8
2,0
6
8
,
7
9
2
SG
6
01
3
6
%
12
4
,
4
0
9
2,0
8
6
,
9
1
7
SG
6
01
3
6
%
12
5
,
4
9
9
2,0
8
6
.
9
1
7
SG
6
01
3
6
%
12
5
,
4
9
9
2
De
p
r
e
c
i
a
t
i
o
n
Re
s
e
r
v
e
Fo
o
t
n
o
t
e
1
(4
0
4
)
SG
6
01
3
6
%
(2
4
)
(3
6
,
3
9
2
)
SG
6
01
3
6
%
(2
,
1
8
8
)
(9
5
,
0
4
2
)
SG
6
01
3
6
%
(5
,
7
1
5
)
(1
5
3
,
9
3
2
)
SG
6
01
3
6
%
(9
,
2
5
7
)
3
Ac
c
u
m
u
l
a
t
e
d
DIT
Ba
l
a
n
c
e
Fo
o
t
n
o
t
e
1
(2
,
5
3
2
)
SG
6
01
3
6
%
SG
6
01
3
6
%
g
B
SG
6
01
3
6
%
g
B
SG
6
01
3
6
%
g
4
Ne
t
Ra
t
e
Ba
s
e
su
m
of
lin
e
s
1-
3
16
9
,
1
3
4
10
,
1
7
1
1,8
3
4
.
8
9
6
11
0
,
3
4
3
1,6
5
8
.
6
5
1
99
,
7
4
5
1,5
2
0
,
1
5
1
91
,
4
1
6
5
Pr
e
-
T
a
x
Ra
t
e
of
Re
t
u
r
n
lin
e
37
10
.
6
8
1
%
TO
.
6
8
1
%
10
68
1
%
10
.
6
8
1
%
10
68
1
%
,
10
.
6
8
1
%
10
.
6
8
1
%
10
68
1
%
6
Pre
-
T
a
x
Re
t
u
m
on
Ra
t
e
Ba
s
e
fin
e
4
·
fin
e
5
18
,
0
6
6
1,0
8
6
19
5
,
9
8
9
11
,
7
8
6
17
7
,
1
6
4
10
,
6
5
4
16
2
,
3
7
0
9,7
6
4
7
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
Fo
o
t
n
o
t
e
4
(9
9
1
)
SG
6
01
3
6
%
(6
0
)
(1
0
,
8
4
5
)
SG
6
01
3
6
%
(6
5
2
)
(1
0
,
5
0
0
)
SG
6
01
3
6
%
(6
3
1
)
'
(1
0
.
1
5
0
)
SG
6
01
3
6
%
(6
1
0
)
8
Op
e
r
a
t
i
o
n
&
M
a
i
n
t
e
n
a
n
c
e
Fo
o
t
n
o
t
e
3
3.1
9
6
SG
60
1
3
6
%
19
2
20
,
1
8
9
SG
60
1
3
6
%
1,2
1
4
20
,
7
5
7
SG
60
1
3
6
%
1,2
4
8
20
,
9
9
5
SG
60
1
3
6
%
1,2
6
3
9
De
p
r
e
c
i
a
t
i
o
n
Fo
o
t
n
o
t
e
3
9.6
9
9
SG
6
01
3
6
%
58
3
I
58
.
3
5
1
SG
6
01
3
6
%
3.5
0
9
I
58
,
8
9
0
SG
6
01
3
6
¾
3,5
4
1
58
.
8
9
0
SG
6
01
3
6
%
3,5
4
1
To
9
a
Pe
l
n
ee
s
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
su
o
r
s
6-1
1
29
,
9
7
0
Ne
t
Po
w
e
r
Co
s
t
13
NP
C
in
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
Fo
o
t
n
o
t
e
3
(1
7
,
0
9
0
)
SG
6
01
3
6
%
(1
,
0
2
8
)
(6
0
.
7
4
6
)
SG
6.0
1
3
6
%
(3
.
6
5
3
)
(4
0
,
9
8
9
)
SG
6
01
3
6
%
(2
,
4
6
5
)
(4
1
,
5
3
7
)
SG
6
01
3
6
%
(2
,
4
9
8
)
PT
C
Be
n
e
f
i
t
14
PT
C
Be
n
e
f
i
t
Fo
o
t
n
o
t
e
3
(1
7
.
8
0
6
)
SG
6
01
3
6
%
(1
,
0
7
1
)
(8
1
,
3
1
9
)
SG
6.0
1
3
6
%
(4
,
8
9
0
)
(8
1
,
3
1
9
)
SG
6
01
3
6
%
(4
,
8
9
0
)
(8
4
.
4
4
6
)
SG
6
01
3
6
%
!
(5
,
0
7
8
)
15
PT
C
Be
n
e
f
i
t
in
Ba
s
e
Ra
t
e
s
Fo
o
t
n
o
t
e
3
-
SG
8
01
3
6
%
-
-
SG
6.0
1
3
6
%
-
-
SG
6
01
3
6
%
-
-
SG
6.
0
1
3
6
%
76
Ne
t
PT
C
so
m
of
lin
e
s
14
an
d
15
(1
7
,
8
0
6
)
(1
,
0
7
1
)
(8
1
,
3
1
9
)
(4
,
8
9
0
)
(8
1
,
3
1
9
)
(4
,
8
9
0
)
(8
4
,
4
4
6
)
(5
,
0
7
8
)
17
Gro
s
s
-
up
fo
r
ta
x
e
s
lin
e
16
°
(li
n
e
35
-
1)
(1
0
,
8
9
0
)
(4
9
,
7
3
7
)
,
(2
,
9
9
1
)
18
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
su
m
of
fin
e
s
T6
an
d
17
(2
8
,
6
9
6
)
(1
,
7
2
6
)
(1
3
1
,
0
5
5
)
(7
,
8
8
1
)
(1
3
1
,
0
5
5
)
(7
,
8
8
1
)
(1
3
6
,
0
9
6
)
{8
,
1
8
4
)
19
Re
v
.
Re
q
u
i
r
e
m
e
n
t
su
m
of
lin
e
s
12
,
13
,
18
(1
5
,
8
1
6
)
(9
5
1
)
87
,
8
1
1
5,2
4
6
89
,
9
1
5
5,3
7
3
Ad
j
u
s
t
m
e
n
t
fo
r
EC
A
M
Pa
s
a
-
t
h
r
o
u
g
h
20
PT
C
Re
v
e
n
u
e
Re
q
u
i
r
e
m
e
n
t
lin
e
18
(1
,
7
2
6
)
(7
.
8
8
1
)
(7
,
8
8
1
)
(8
,
1
8
4
)
21
Pe
r
c
e
n
t
a
g
e
in
c
l
u
d
e
d
in
EC
A
M
(1
0
0
%
)
ID
EC
A
M
Sh
a
r
i
n
g
%
10
0
%
10
0
%
10
0
%
10
0
%
22
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
h
lin
e
20
*
fin
e
2
1
(1
,
7
2
6
)
(7
,
8
8
1
)
(7
,
8
8
1
)
(8
,
1
8
4
)
23
NP
C
In
c
r
e
m
e
n
t
a
l
Sa
v
i
n
g
s
lin
e
13
(1
,
0
2
8
)
(3
,
6
5
3
)
(2
,
4
6
5
)
(2
,
4
9
8
)
24
Pe
r
c
e
n
t
a
g
e
in
c
l
u
d
e
d
in
EC
A
M
(9
0
%
)
ID
EC
A
M
Sh
a
r
i
n
g
%
90
%
90
%
90
%
90
%
25
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
h
lin
e
23
lin
e
24
(9
2
5
)
(3
.
2
8
8
)
(2
,
2
1
8
)
(2
,
2
4
8
)
26
Re
v
.
Re
g
t
.
aft
e
r
EC
A
M
Pa
s
s
-
t
h
r
o
u
g
h
fin
e
19
-
lin
e
22
-
fin
e
2
5
27
To
t
a
l
De
f
e
r
r
a
l
-
ID
Sh
a
r
e
lin
e
26
28
Ne
t
Cu
s
t
o
m
e
r
Be
n
e
f
i
t
su
m
of
lin
e
s
22
,
25
,
27
De
f
e
r
r
a
l
Ba
l
a
n
c
e
-
ID
Sh
a
r
e
29
Be
g
i
n
n
i
n
g
De
f
e
r
r
a
l
Ba
l
a
n
c
e
lin
e
33
of
pr
e
v
i
o
u
s
ye
a
r
-
1.7
0
0
17
,
2
2
1
22
,
1
5
6
30
Mo
n
t
h
l
y
De
f
e
r
r
a
l
lin
e
27
1,7
0
0
16
.
4
1
5
15
,
4
7
3
14
.
6
3
2
31
De
f
e
r
r
a
l
Co
l
l
e
c
t
i
o
n
Fo
o
t
n
o
t
e
3
-
(9
9
2
)
(1
0
,
7
5
4
)
(2
0
,
1
0
0
)
En
C
d
a
r
n
g
De
eh
r
r
Ba
l
a
n
c
e
Fo
m
o
I
n3
s
29
-
3
1
34
Fe
d
e
r
a
l
/
S
t
a
t
e
Co
m
b
i
n
e
d
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
,
lin
e
5
37
.
9
5
1
%
35
Ne
t
to
Gr
o
s
s
Bu
m
p
up
Fa
c
t
o
r
=
(1
/
(
1
-
t
a
x
ra
t
e
)
)
Ex
h
i
b
i
t
29
,
lín
e
6
1.6
1
1
6
36
De
f
e
r
r
e
d
Ba
l
a
n
c
e
Ca
r
r
y
i
n
g
Ch
a
r
g
e
Fo
o
t
n
o
t
e
2
1
00
%
Ca
s
e
Nu
m
b
e
r
GN
R
-
U
-
1
6
-
0
1
.
Ord
e
r
No
.
33
6
6
4
37
Pre
t
a
x
Re
t
u
r
n
Ex
h
i
b
i
t
29
,
lin
e
4
10
.
6
8
1
%
PA
C
-
E
-
1
5
-
0
9
Ca
p
i
t
a
l
Str
u
c
t
u
r
e
&
Co
s
t
38
Pr
o
p
e
r
t
y
Ta
x
Ra
t
e
Ex
h
i
b
i
t
29
,
Jin
e
14
0
78
%
Pr
o
p
e
r
t
y
Ta
x
Ex
p
e
n
s
e
as
a
pe
r
c
e
n
t
of
Ne
t
pla
n
t
fro
m
PA
C
-
E
-
1
5
-
0
9
39
id
a
h
o
SG
Fa
c
t
o
r
Ex
h
i
b
i
t
29
,
lin
e
15
6.0
1
3
6
%
40
Id
a
h
o
GP
S
Fa
c
t
o
r
Ex
h
i
b
i
t
29
,
lin
e
16
5.7
9
7
8
%
Fo
o
t
n
o
t
e
s
:
1)
Ca
p
i
t
a
l
ba
l
a
n
c
e
s
eq
u
a
l
th
e
av
e
r
a
g
e
of
th
e
mo
n
t
h
l
y
ba
l
a
n
c
e
s
in
Ex
h
i
b
i
t
28
wit
h
a
on
e
mo
n
t
h
de
l
a
y
2)
Ca
r
r
y
i
n
g
Ch
a
r
g
e
(lin
e
29
)
is
ap
p
l
i
e
d
to
av
e
r
a
g
e
mo
n
t
h
l
y
de
f
e
r
r
a
l
ba
l
a
n
c
e
s
3)
Eq
u
a
i
s
th
e
su
m
of
ea
c
h
ye
a
r
'
s
mo
n
t
h
l
y
va
l
u
e
s
in
Ex
h
i
b
i
t
28
4)
In
c
l
u
d
e
s
Wh
o
l
e
s
a
l
e
Wh
e
e
l
i
n
g
Re
v
e
n
u
e
of
f
s
e
t
fo
r
tr
a
n
s
m
i
s
s
i
o
n
as
s
e
t
cr
e
d
i
t
alr
e
a
d
y
in
ba
s
e
ra
t
e
s