20210527Kobliha Exhibit 3.pdf

Case No. PAC-E-21-07
Exhibit No. 3
Witness: Nikki L. Kobliha
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
Exhibit Accompanying Direct Testimony of Nikki L. Kobliha
Pro forma Cost of Long-term Debt
May 2021
Rocky Mountain Power
Exhibit No. 3 Page I of 3
Case No. PAC-E-21-07
Wilness: Nikki L. Kobliha
z!srE7i1YEIl;>oh
=
z
A.
4Q
Lla
2a
=z
OEr
d=oJ
ZL
F
oLlo<1-dz
88AUJO!9i.iE
8>@zH<r34Ar(J
eEz'
zOq
E2
da6xBed
Afr
iZ
az
Ecs-Z
-d-*oOsaO!
+(\t
s
(o\!t
sodt€+
@6tio-
a0
-!o-6oI
tto
+oa{ro!too
t-(\{@otoCIo
r,'coco-
Nioor.toto
o6oC'ro
ctorod0
-N-$6ara6=
N(O
-Nor toc!o6NJo6
No)o-oot,d
c{o
o
oF@-
NI
6@(o
od,\q
66
oC'cr_o6Fci
FG{ID
lot(\a
s
rOot
srot{
oo,{-c,N
rio!i6
Fo
ct!ttdrt6too
(,i\o.$tt\
_@_oo.D
ostN+cloot€oI
ooqooq
ro(ocld6
olo)ol
s!tqo
sa'toao
Eotr
UaB!
o2
lt
6
qoloo)6N
ssF(ON1()qaoo
ss(o o,ooaa
(ott(o(v)- (o-(', lr,o(oNrJ('4
G)-(c)ot+- ro-t(0-<(O- t'--(oc.)@N
F(,'e
o, o)@@@_ st_
F@@Nr<t
c.i CZ@
rr,o(00
@_ o_o6()C\lo)N.tcz@
ooooo- o_ooloOr\- *-(Y' to) 6l
F(,'@
a
!!o
o
!!I8€coc0 Eo oiiI t-trtreou5aaE&& >
9.9.4ccoooLOQEtrcc.9.9(]EBez6=
sse.
;;a€€E
b0
o&
I
:oUO&-
o0OFca0FE.6Q
oo=trv
roEU
adooJF
r. l:.r
!:--.
==!
^j't,
v-=J
-a-=
-r1 -.-,;v=
-=
- 61
ooooooon66000h+66-d6N
odFjodd'duiFihO-+66t€--N--m4 ..j --.:'.i 6 6 e
60000h6$6F6+606Nh66F@N6@666drO@n-ONo-o$F6F-66dnatd-j6-j+4ci6i69ir6 66 @6 6
+!FFOOhOOhe-@OoqaqaAr:Arrrr999
roh6@669-:6@dohh@-6=..1 .1 d)d)o!q._\d]qdo6oo6€666oiESEPXo6oo(i
fi O-6r€tOrt66r6O666r€N:€+F666@6O6€€hNOor6d€-=q q q q \ ! v) t: oq q c1 - r:.'l !t - - -.!.1.1 Fm66-oooNrh696€99!nnmoi
oo++66No660666r t ..! ..1 c] ._{ !'166tsts66666666666666@66
ooo006696.INNNN666No9oqoqeeqoqqnrrrrror6d666O66666966694966
66NN
ri vi ri ui
d6€OOo--Oor66OOA@9rNO€-6-6d@*O66*6d6066F-Ood@ o€o arNF oN6a o o-F @oo od( 6 c 6 d; 6 di 6 d; d; di di 6 6 d; di di dt d; di 666660666000066000000666 9 6 4 6 6 4 4 @ 4 6 6 6 6 6 6 6 6 6 6
96h6OO-
-66d60A6--6FFhort69tr
-o6666Noo6-OOOo6to--t
-N-ol 666
O6-6Fqvl--e"c-q-al-C
ON6N6
ii m-i.i5569061966arc9rs666Ol6r--6-al-a|669@64@Y!v
8888888
8888888
-r6ONNh-d-6@46
88888ooooo8888t
8888888????"???
ooooooo-icjvidoioiqi-N-6666
Rocky Mountain Power
Exhibit No. 3 Page 2 of 3
Case No. PAC-E-21-07
- N o < h I r € 6 O - d 6 W h I r @ 6 O - N 6 I o I r @ 6 O - al o + h I r 6 6 O - d 6 I 6 O r € ONNNd 66<+sn+n+<ns
i ooooooooooooooooo---o! ooooc
- 6noa6d 66666
o6€66
8888388888888888888888€. o. o. q q o. o. o. o. o. o. "'I o. o. o. v) o. o. o. q q c!OO- < r 6€O -6r r ol @ OoO €d€ 6FttFr996dN€QtV66O-69NOf6oh-O€o-9O-96OoO6-66N4{i d Fi oi "i od + --, -i --: .d --: + rj ol oa ri vi ui d ui it4 - 6 6 - A - - N - - alO 6 - 6 - N d N 9F6 @ 4664A0AA666q44 A
hoo6-o60a6so$6roo6660Qj6ri9r-oo6@-€-9-@-N9Qav19. O- 9. t': v) €..1 9" o. q, - F r I 6 O e d A O !oi d.d ci 6 dt ri ri oa ri i --:.d.i dt d vi ui -a ci d od666 ch6d 61 6 6-hoN66 r -or 6-aNONt6--NorO6-OQNOOoilod Fj i il oi r: s: n: €i r: + ri oi <r €i r: d Fi 6i oi dt d6+66-so6666s6o66666@6h
-66NtN66N-N666NQN566-€66 64q4Oq466466666466F:'6
oo-ohooooo60000000000646 0 6 r446G6 6 4q6 466644 49FO665-ivioirtsc6 0 at Ni-*€6666
h c 6 al t - - - o 6 - - € - 6 r - o - r 5 6h6.l 6 6 al € a - O al€ - @6 6 - @ r 6 O A<...1 .a 11 -. n -. .: "1 "'I o. € .t .r 6 Q 6 o r 6 o Io.r 6 o o - s € - s cr ai rid joi<f <l.od.j d j
o6r 60 n r r o - o + - r I o.l@ 6.r d F6 r - r o { € 6 r € o o- I @-o-.2 t q o. -u') tl-i.; 4 .i ri ci ci ci ri ci ei + 6 vi ei ci -i.d.j d i'dAq - qa q@46 6 6 6 - 6 @ - 4 6 6 - 4 A2'--2-?
8_ 8.8. 8- 8- 8" 8" a 8" 8.8. r.8" 8" 8" 8" 8- 8" 8" 8. 8. toooooooooooooooooooooo
8- 8 8- 8- 8- 8- 8- 8- 8_ 8- 8 8.8. E 8.8" 8^ 8.8.8.8. t-33S8RASS88838SS3SSSS3S
-6-mldll6N66OO6O69OO-o@ @ 6 6 4 4 6 4 4 @ A @ 6 @ 6 4 g 6 66 6 r:6
EEEE
uiuiri+{
888888888888888888888ooooooooooooooooooooog8 I 8 s s s gB8 8 8 8 I sBB BB s Io- o- o. Q- o- o- o- o. o. o. o, o. o. o. o- q o. o. o. o. o,oooohooooooooooooooooohoodhooooo6000600000+6-a+Nt<6Nmm€O6€o99O!aA6s4966646666s466646
of;ar{nxn&ESEnEiE=$ieEs Exxxxin gxxN dxN-x9R x x;(d I -
E P E E o"i E a'E i'E i""*S ! e P E I S .I
=o o o o o o o o o o o o o o o o o o o o 6-)a)aaaa=a))aaaa)a)aaF '!!!!!!!!99!9!!!!Egg! EUo o o o o o o o o u o.1.9.9.9.9.9.9.9.9-i 9'c i'i ='E-= i I i E'i'i E 'E 'E tr tr',tr',tr',E 6 :a 3 3 3 A A A 3 33 3 3 3 3 33 A A A 3 EE
o
oNoo6.L
E
oOoh6ar--6C9drrr6Niih66666-@NNNNh-6-@NdO€rN60066€do-"o-qq^r:.:@.qe-e-6ro-6NN6!F
-6-t6dNe666 66 A@ O
arot6000oEcri66€o€Qal66@r n6?€66+ct6 @4:q4
6al 6Frr-6frhoc66FCr€@rd 6066-O6tQ-Q-€@6!ooh669666966m6-O646r:2:q:-.i.i-e6
6
888388888t
^"--ll^-^":jjj8888888333
h6NOOOOthO
-g-6-dN64hq 6@6@* d
NNdNdatd
--€9$19alN-----Fr@€666
o6066666666666aNtsb+i+dN-----tsro6666
NdNNddN6M666666666€6i-nh66O
-o-----dN6O666OO--6OOOO--OO
--dd6-ro
dd--
--d.l6666
-600
60---NNSS\'NilaoNdxx-NNod^^^
= = i i,B-s-gE99EEg9!!!!Eg!rrLLrrr
ooooooo'c i a i'- i'ia3333A3
z$RSRRN*NN!RRRRRRR==;g"f"f"$"r'888S€
oooooo3 = = a t = a a a6!!!!!!E!! taOOOOOOOAE
.9 .9.9.9 .9 .9.9.9.9 q
aaaaaaqqqa
znsNSliFi.iRRr.r
.Q.8 s s rsg__f
a a a a6!!!!;????E
0
6-r-O
-rqrd
-6r@€o@6{Qt66N-d$--at6**N6F
-O66FO6-fF6rc-€oo66d-6-S6arar46N4-@4-66 r:
6
s.3.EgE"EE"g.g"888888888o66660060riaioiddri.d+vi-6-h-otat69@ 6gaa4
NdddNNNO6NNNNNNNNN
-OOOl999Aoooo---Nd6OOOOoa--OOOQQ--oo
xxxsxfx€€6+6N6NalNdrrrFrrrGgrd
oooooooooahF-Nh€€-64OO--OOANNaqidididtqidjcjdjcrd
3F8R9
didididtd
33338e88884838388n38S8€oo69o6rroN-rN6o---6N6ri6i.i 6i Fi -i ri.i r ri ui st ui <, <i <t r i ! ei Fi i
-dd69669-*69rF€6d6O--NNdddNN666fi fi n-66{ ghhh
--hho6h--6hn-hhnh-=OCO------CO---O----Gd.l 6* FOa-6€ 6 * O F -d-NaFoOOOOOAO-ooOQ-ooOOooo
-old 6$ 6O g -9h gF F A6al€6 O ----NOOOOOOOO---dNN6€6m6-6-n60t6r@O6-@6
-ooo--ooNNo--o-oo-oo-;>;b;b;+>.b.;EF>>F;iFoooOOOOO-OOOg-AAQOoaa
D
Jgtt
1z?{g<
ii!
E8=
z
4EoQ
h
HtIEFHz
Fzf
I
Uzd
F
cotsz
2J
zo
-2
Eh'614
a9JB<o
=a7a-
tsz2i
=(J
zOa
,e
aX
c
dQ
z2
4Z
z!Eiz
oh
D
Jis9.4
UEegoJ
FdiP<Ia
eo _.2?si-aQI
X't
O-dol69N€6OFNoq69r@6Q-NoSo€roOQ-qoSAQF€Oe' ; - - - : - ; - - : d N N N 6l N d N al N 6 6 6 6 6 m 6 O O - I t I I g ! { { ! n
Rocky Mountain Power
Exhibit No. 3 Page 3 of 3
Case No. PAC-E-21-07
Witness: Nikki L. Kobliha
z
!
o
o
6o
U
c
Fc2
H
oFzI
I
U2dE
z
A2
F
h
=
zo
Lilo
ozJ
F6daI
pzz
I
o2
E
z
L
Ba
c
uzp
tsodEF2
Ez
J
JEf
1z{..L
.cz<
FE
J
2E9,4d-o
OqEEoJ
FE3iE
HUzl<iAa
O-NothOr@6O-N696Or66O-Nmt69r66O-Nhhhhh56hhhoo900900€orrrrrrrrrr€60
o
I
FII{*
s€Fj
o€-O
qa
s
Io
$"8
.d.6
FF
oroor69O6-96mQ66r-6ri665-rh!666666r6- r: "1 e- -- v'l 9.rgtOh-94--N6NO
-64 6,64
v} vL
8" g"
EE
$6nF
9- -- f- iI
66a9
od qd33
6rratoo6N€ar696€ori6 €96*6@or@6 6@6@6
-d4AI
EEri vi
€€-66ar6r+6rt€9FdonoN9o+.roN$aorar-mo6alalih-<6@;6666j:
rF€€
o6
o-€o66crF
=Odha- !22:
oooo
oo9- ?-
ts5ts5tstsEaoooaao6S6600h
-6ON6OF6-h-hNa6N-NOd6
-@o 6-40
8-qooar"E3
oooc8.8" 8" E888t--dsR+
d**!!9ci
Edoa
d
E:oo.e
a
NN*OOO6r6€oottqn-€-clo-e.Flor@66taotooNoo6r--6-d66Q @:a
h@-66d@-h€o9.1t:9-:v)-€h€rr66666666q6qq4
888888oo6666d<rdddd699900
-6OclfrO@-6-hd6N-N6N
-qq 4
tq!i66c!actaas
*+rnhh666066TFFFTT666u€O€VdNN
ooo
thsx?sE99v]v)9v)tOOOOOoCi
t!.
N
fc
sFt
8to- c-
€6rF.d6
8883qe"o"qr6NO
-6909c::Ci
EE
.1F6
ssssss*NOOFON-6l-ald6-::99t:9vl 9EooooooiEFed
I
Es...1 ..1 c.l
=8 E E
e
.
n8od
6azv
3,!o3:
I=EE,a6,a
qqq.\
^EEARE€99i:
F
dI
6
€at
O€
I
6
tc
6
od
F6
c6Pr
a
€
€Iq6r
t
E
€
6oooc oo a ooooooa oc oJ6660 60 A 6660660 6Q A
FcF
$
$
6
F
r6
o
acq66
oo6oI
ir6
!
o6{I{
o
L
a
.c
sIr:
4a+Fq
d
888o" o" o"aoo^400_qi o^ 0- o^vd90
!9€9-aeQ
!
o
$cJ
a0F
sO
I{
Il --+iE9cIc]cE:ss=':I a--.d
L
E
^ OO€ dYo6O---:!EnE.iEo==iE
o
to
'd
:E
a qloa.9 I=o k or^=64
: oc6.E\-d or:94
3 EX Fs3!ihc\ X Ornt E6n d odiei(:J
Eo5ajp
Eo
IAc(JL
Io
s
6
d
t 9l - .!l <F9!nlQXXS:XS*>o6r; >NvoN -z 6 -qZ>69262u9Z4aZ9i!exf:eO q! EO6Dol6=o6l,6 - = o --:TIfi:EEo E.= a o.=!(jEJ')UJ Io
IN
a
I6
e
z
6lNZRo
s{O7
6!
0
4666--333dNN
ala9!!rrr
EB
rF6€
^aasa
-\ r: r: i9AAd
O- d 6S 6 € r 66 Q -N 6q h I r 6O Q - N ot h €r @ 6 O-clhh6666h666€€A€00006€rrrrrrrrrro€€
: .r:"'
=r-
4 - ), =
:-:_-.!:\
-
-=
: .r
o
oooo6.L