20210527Meredith Exhibit 45.pdf

Case No. PAC-E-21-07
Exhibit No. 45
Witness: Robert M. Meredith
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKY MOUNTAIN POWER
ExhibitAccompanying Direct Testimony of Robert M. Meredith
Billing Detenninants
May 2021
ROCKY MOUNTAIN POWER
STAIE OTIDASO
I$ORMALEED BILLING DETBMINANTS
AI}JUSIED trISTORICAL 12 MONTIIS ENDED DECEMBER 2O2O
Rocky Mountain Power
Exhibit No. 45 Page 1 of 9
Case No. PAC-E-21-07
Wtnes6: Robert M. Meredith
Prepord
Preposrl
Rrw![c
DolhEPri..
2019
Udtr
AdjGtrd
2020
LIIIts
Pr$nt
File
Prc$il
Rrvcalc
DolLB
SCIIEDIILE NO. I - R.ddcntid Scryic.
Custow CbEge
Sqs&l Swacclege
AIkWh (ru - Oct)
<= 700kwh
> 700kwb
AItlwh(Nov-Mly)
<= l,000kWb
> 1,000ktrrh
Subrotd
Teqqahr Adi (ru!-Oct) € 70O kvh
TaS{rtre Adi (ru-Oct) > 700 L$t
T{peratE Adj. (Noy-May) <= !,000 t$&
Top{NhE Ad} (Nov-t{ay) > I,000 kWt
sutlotal
AII\Vh(M.y-0c0e 70otq&
> 7m tr/h
All tWh (Nov - Apr)
<= l,oq) kwt
> l,000ts&
subrotrl
Teqqahuc Adj. (M4tsOct) <= 7flltWh
TrqanteAdj. ([Ia]Oct) > Tmkwt
Tcryoanrc Adi $ov-Ag) € l,mo LWb
Teryaatrc A{1. (Nov-AF) > 1,000 kwh
slrt*otal
usithd
TAA
Totil
SCEf,DITLE NO. 35 - Rcddcltid Srvlc! Optiot t TOD
C\srm Ctargc
S€asEl S{vicc Ct{ge
OePeat LWt (M.y- ocr)
Oft-Peat twh (May- Oct)
OeP.d.kwh (Nov - Apr)
Off-Pcrtklrb (Nov - Apr)
Subtotat
Teryoatre.ld! {}{a]roct) - o!-Prst
Teryqrt[e Adj- (Msfoct) - Of-Pco&
Terysalu!Adj. (NoFApr) - OFPat
Teqqatue Adi $ov-Apr) - OFPcak
Sublotll
Uah:lbd
TAA
Toral
35.00
160.00
38.00
396.00
651.704
I 19,369,00'
55,12,t,810
661,912 t3,339,560
ll.1316 , tt8.432.138
14.9382 a t9,344j7t
t.5806 ,
tt.4943 j
$5,343,296
| $t6,292,725, s7,493,0t0
I $23,504.071
I $9,945,061
t62,578,259
(3373,110)
(3r71,593)
(317,?59)
(t7,514)
(3s69876)
s2,t07.950
30
35,160177
J2,352,1A7
t6.804,527
33,57,1.888
320,m0,6296io6$t
(l48,rl8l)
(s8'451)
(34.440)
(3167,707)
3141,671
396s60
r39.307.348
55,100,424
u.6955
t3.598E
9.7163
I t.3324
24 l,:66.181
8't,796,164
523,557,159
241.159.64?
t7,158,124
523,32s,543
(3. 19l,606)
(1,262,380)
082,294)
(66,337)
(4.?02-618,
(3,r$,194)
(1,26t,822)
(182.21{)
(66,308)
(4,7m,s38)
I 1.69J5
13.598E
9-146.1
tl_3324
165.657.189
62,582,555
165,58!,904
62.55,1,E69
2t I,187130
84,130,385
523.55?,119
tt8.l t3,09t
9.66592r
2l 1,093,603
14,093,r67
523,325,543 35E,895.3/A
(t360,e50)
(ir82,996)
($4,289)
(37,625)
31,967,420
s0
3,r.863,135
s2.217222
s6,412,456
13,368,901
sr8,829,137
--(irm-56t(345,68?)
($,ea)
(t4,r84)
(3r58,043)
314t,67r
4,483,718 4,48t,731
(t565,870)
s453,357 3453,357(0.3090), ($.602.551) o.o0o0 ,523.338259 523.tM.739 357,t80.2E4 t62.46t,640
(3.2r4,092)
(r.225.564)
(r66,19'
(66.366)
(4,7(12,618)
(3,242,657)
(lJ25,Ot2)
(166,s22)
(66.33?)
(4.700.538)
ll.r3l6
t4.9382
8.5806
I 1.,t943
t14.00
s168.00
11.7822 |
5.2t28 |
t2.6644 /4.M6 t
to
137.5{l
0
32,9t3,148
.12.-r53,005
50.656,122
10-324.*O
t96,4{7,265
I40.530
0
32,898,588
.t2,531,180
50,613,712
70.293,E79
t96,360,359
$5.00
$80.00
15.6860 ,
5.53t5 I
13.4187 I
5.0856 I
(67E.r98)
(876.t34)
(62,9ts)
(8?,344)
(r,705,292)
(677.898)
(876,44O
(62.888)
(87,306)
0,704J38)
14.1822 t
5.2t28 I
t2.6f,14 e
4.7926 c
15.6660 I
5.5315,
13.1387 t
,.0856 ,
1,682,365 r.681,621
(0.3360) t (3654,044) 0.0000
't96,424,338 196,317,142 trE,l5E.72l $19,974,593
30
P!O. l ofo
Rocky Mountain Power
Exhibit No. 45 Page 2 of 9
Case No. PAC-E-21-07
Witness: Robert M. MeredithROCKYMOUNTAIN PO$'ER
SIAIE OfII'AEO
NO&I.IALIZED BILLING DETE&IMYANTS
ADJUSTEI' flISTORICAL 12 MONTUS ENDED DECEMBER.2O2O
Adjlsa.d PreLl Prepos.il
2019 2020 Pwll Ro!trrc Propord Rcwuc
L-litt LIDltc Prte DohB Pd.. Dolrs
SCIIEDULE lYO. 6 - Gc!.nl S(r'lce - L.rg. PoBd
CoEpsitc
cNtom cbdge (Secood$y vok.ge)
Cu$toeer ch{!ts (Priury volt&ge)
Totsl CEtom Ch{g€s
All LW (JBD - Oct)
AII tW (Nov - May)
AI kW (IUay- Oco
AlllcW (Nov-Ap|
AlILWL
Scelsl S$i€ clEge (Secodrry)
Semul Serice Chrge (Ptimy)
vo}.ge Di$out
Suhotal
Teryeratue Adj. (Ju-Oc0
TeryeEtreAdj. (Nov-Mry)
TeEpsanre Adj. (Mifoct)
Tcryerahre Adj. Gov-Apr)
Uoh:llcd
TAA
Total
t37.00
3l I 1.00
3509.009
315,762
$39.00
$l 18.00
x536.521
316,756
s5.608,491
36,450.353
sl4.l5
312.75
$6,776,585
35.082,587
$3,462.110 4.4201 |$o t46E.00
$0 $r,416.00
($.53,024) (30.65)
$25,793.029
1.4201
4.4207
(s865)
(se8r)
1648,599
($729,041) 0.0000 ,
-g:J,lgtg-
13.46,1
t39
13.4l04
316,535
506,134
472.t l5
.t30,551
137.714.841
0
0
8 t.61 I
3J7.]l4.841
13,757
142
13.899
505.910
4'n.907
430,363
337,565,439
o
8t,5?5
337,565,439
0 t1.332.00
($0.65)
1I4.36
3l t.8t
3.9880 t
S4,t4-0O
3.9880 ,
3.98t0 i
$14.922,8t9
,0
t0
014r4-r) (114,194)61.9?9 67,899(21.706) (2r,6eo(24,610) (24.599)
927,181,92t
(t5,048)
$3.002
t64816r,
s28,128.574
(t53,024)
30
8,338,998
346"007,523
8,335,309
345,854,453
(0.2ro) ,
SCEEDULE NO. 6A - Gcacrd Scnlcc - L$gc Powcr (Rctidcothl sd f.m)
CoDpcitc
Cutom Cbrge (Soadary Volrage) 2,419
Curom Cbargc (Primry Voltage) l2Totslcsto,Mchagrs 2,431Alltll(Ju-Oct) 34.063
All kW (Nov- May) 49.696
A[ LW (Moy - Ocl) 40,.560Allkw(Nov-Apd d3.t99
All hWL 26,307,89.5
S!@El setrhe Ctrgc (Secoodary) 0
S€eel Swbe C1E8e (Priug 0
Voiagc D&eu? 0
t3?.00
3l I 1.00
sgt.427
31,332
139.00
sll8.m
$96,369
31.416
$481.779
s633.3,|,l
2,411
t2
2,483
34.048
19,674
,1O,543
43.179
3 14.15
312.75
3582,197
3509,944
s1.0.18,695 4.4207 ts0 t468.00to tl,jll6.0030 (10.65)
SCIIEDULE NO. 7 - CortoE.r Omcd l&ht
Rnidcnti.l
Lerel I (G5,500 LED Equiwlcot Llrre)
Lcwl2 (5,50I-12,000 LED Equiukol L,hEs)
Irrel3 (l2.ml ald Grsts LED Equivaled Lrlm)
Cbr83s Pa fr!ry
t6,000Ltlre. HPsv
Avg CwloNs
AIkwh
Bm Slbrotal
UEbilH
TAABe Total
314.36
s1 r.8l
3.9880 t
1444.00
11,332.00
(t0.6s)26.101.89s 26.296.256 t2,233J9550E.994 508.769 139,473
33,813
(0.4150) ,9.9t? 9.908 3!,80,1
l,l26.296,256 62"484
$0
30
s0
0
0
0Be Subtotal
Urbdlbd
TAABe Tolal
s2,175,392
(0.2160) , (156,800) 0.0000 , 3026.816,889 26,805,025 32.?16.268 t2,414,865
339.473
sJ84
$301
$23,r
?3
33
2l
252 Sl5.l3
I
9.824
38.m
39.24
$l l.t4
252
I
9,828
332
(34r)
fi,08?s3,8139,828 9,82484 84-
0.0m0 ,
$32
$0
tl.l l8
Paoe 2 of I
ROCKY MOUNTAIN POSER
STAIE OT ['ASO
NOR.I,i-ALIZED BIII,ING DE"TERITNANTS
ADJUSTED RISTORICAL T2 MONTIIS EII{DED DECE}IAER 2O2O
Adi6td
2020 PE.!a
Pric.Lrnfts
Rocky Mountain Power
Exhibit No. 45 Page 3 of 9
Case No. PAC-E-21-07
Wtnese: Robert M. Meredith
Prepcd
Propo*d
Rcrcruc
DollrEhs20t9
Urltr
Pre[t
Xcrcnrc
IrolhE
SCHEDUL& NO. ? - Seurlry Arcr LkLtirg
CoEpoiltr
Irvel I (G5,500 LED Equiwhlt LINE,
Isel2 (5,501-12,m0 LED Equiva.le[t lrreu)
Inel3 (12,001 and Crecter LED Equiwletrr Lums)
ChaS* Po Lary
7000 LlIm,MV
20,fl)0lm!,MV
5,600 Ltltm, HPSV, Co Owd Pole
5.500 LtIlIs, ffiV, No Co O\f,led Pob
9,500 Ll,,rB, HPSV, Co oled Poh
9,500 LIWE, ffiV, No Co o!f,led Pole
16,000 LrIm, HPSV, Co O\rEd PoL
16.000 Lrlm, HPSV, No Co OwnedPolc
27,500 LlreB, HPSV, Co Owad Pole
27.500 Ll,Iro, HPSV, No Co OuedPole
50,000 LuI@s, HPSV,Co OcredPole
50,000 LulrE6 HPSV, No Co Oqrocd Pole
t6,000 Ltrc. HPS Floo4 Co OcNdPoh
16,000 Lr@, HPS Fbo4 No Co Oqmd Poh
27,500 btm, HPS Fbod Co Oqm.d Pole
27.500 Lrltm, HPS Flood No Co OwredPob
50,000 Lurm, HPs nood, Co oqmd Pole
,0,000 Lurm, HPS Flood, No Co OmedPok
AvgCutom
Altkwh
Be Srt*otal
IJnbilhd
TAABeTohl
SCEEDL,'I-E NO.7A - Scurlty Arer Lighring (Rcddcl{ll rtrd frm)
CoEpcitc
Lacl I (G5,500 LED Equiulol L,'m)
Lewl 2 (5.50I -l 2,000 LED EquiEleor Ll,@,
Lcwl3 (12.001 aDd Grais LED Eqdvslcd Ltl@)
ClufsPqtep
70fl) LlrlIE6,MV
20,000Lrm.MV
5,6m L@, HPSV, Co OwEd Poh
5,600 LttItlo. HPSV, No Co Owd Pole
9,500 Llltlm. HPSV, Co Omed Pole
9.500bw, HPSV, No Co OredPole
16,000LlltIM. HPSV, Co OmedPob
16,000 Lure. EPSV, No Co owed Pole
27,500 Llllm IIPSV, Co o!*ndPok
27,500 L@. HPSV, No Co owud Pok
50,000 Lrtm, HPSV, Co OwmdPoh
50.000 Ltmu, HI,SV. No Co Owued Pok
16,000 Lulro, HISi Flood, Co Owud Pole
16.000 Lums, EPS nood, No Co Own6d Pol€
27,500 Ltm, HPS Flood, Co Osrd Polc
27,500 Lw. HPS Fbo( No Co Os*d Pole
50,000 Llm. HPS Floo4 Co Ouoed Polc
50,000 LtIlre, HPS Fbod. No Co Oured Poh
AvgclElolls
Allkwh
Be Subtota!
Unbilled
TAA
Be Total
4,478
263,65t
970
24
{,
t56
368
83
24
0
0
0
0
0
t2
t2
0
0
0
129
104,787t04,787 104,741984 itl
105.77t 105,725
(0.4150) , ($l,o7o 0.0000 ,tl0t.3t5 $29,790
t,463
t83
0
48
?t6
290
316
60I
8{
48
2t3
108
I93
48
48
96
184
259,295
259.?95
1.943
867
559
t,462
183
0
48
zt6
290
336
60
9u
54
48
213
108
193
48
48
96
187
259.180
259.1E0
$8.00
$9.24
tl l.l4
121.22
3,l8.54
Jt7.29
s13.76
$9.80
$r6.26
t26.07
$2!.21
337.51
333.96
$52.41
t46.39
126.07
t23.21
337.51
333.96
s52_41
3,!6.39
$21.22
348.54
$17.29
$13.76
$ 19.80
f16.26
t26.01
123.2t
t3?.5t
$33.96
152.4t
346.39
926.O7
s23.2r
s3?.51
$33.96
$52.41
t46.39
8.00
9.24
I l.14
tlm,630
31,76r
339,?96
i8,883
30
$660
94277
34,7t5
t8,7@
31,393
$338
s2,853
t2,830I,n1
t5,553
s2,507
37:39
31.630
s2,516
14,.{53
126,403
31,165
$0
12.147
13,802
i.5"984
32,164
$557
$o
30
to
$0
t0
s279
$450
30
30
80
315.547
18,0t5
16,227
s28,O29
t!,761
$3,488
sl32r
Sl3.l
4,480
2.63,?75
1,686
143
t2
970
21
0
156
192
366
83
24
0
0
0
0
0
t2
12
0
0
0
l3?
104,741
s42"951
$395
$14,548
s3s5
(0.4150) t ($43s) 0.0000 ,
342,9rt 314"943
30
P.9.3 ot S
Rocky Mountain Power
Exhibit No. 45 Page 4 of 9
Case No. PAC-E-21-07
Witness: Robert M. MeredithROCKY IIIOUNTAIN POWER
STAIE OT IDAEO
NORMALIZEII BILLING DEIM,IIINANTS
AIUUSIED EISTORICAL 12 MONTSS ENDED DECf,M.BER 2O2O
20r9
Iiril.
Adjost d
7020
ftrltr
PrBra
PB$t
RcaDEa
Dolin Pmpo*d
Prcpo$d
Rcv!![r
DolhBPrtc?
SCITEDULE NO. 9 - Glrrr.l SlBice - Hig[ voltrgc
CoEposllc
cBtoD6 Ch{ge
Allkw (Ju - Oct)
AII k$r (Nov - L{ay)
Orpct& kWh (Ju - Oct)
O$peat hwh(Ju - Oct)
Oo-pskkwh (NoY - May)
Ofr-peakkwh(Nov- May)
Allkw(M6y- oco
AlkW (Nov - A9r)
MisioukWSw
MiriNkWWitrl6
AllLShBe subiotrl
Teq)enturc Adj o!-p€8k (ru - Oct)
Terysrtu" Adj Otr-peat (Ju - Oct)
Ienperrt@ Adj Orpeat (Nov - May)
Tenferatre,ldj O&peak(Nov - Mry)
T@S{ahe Adi
Uobilled
T.{{
Total
191
103,003
150.543
t6,015,U2
30.476.747
72,113,8t3
45,?63,290
130,691
122,854
o
0
I 14,588,89r
I 14.639,607 il4.588,891ffi
$370.00 s72.890
103.0{8
150.609
t9.959_422
26,61?..911)
?8,415,r03
39,6:2,1 t2
130,750
l?2.9t 8
(,
0
I 14.639,607
t3m.00
t10.82
t9.75
5.1 I l5
4.4755
4.6365
1.0005
t76.830
sl.l 14,492
$1,,167.794
3821,674
$1.363.983
31,055.898
9r,810.738
J10.82
39.75
30
30
(r,636)
1.425
4.719
5,341
4.320_202
(r,873)
2.145
5.455
5,339
4,31829t
$10.26
t1.74
s10.26
t1.14
4.1812 t
1.1872 t
(0.1580) I
s1,340.890
$950,890
l0
l0
3,1,798.066
s7,162.736
$224
$30,t.876
($8r.059)
17,?a6,717u8,965.150 llE.9t2.52l
97.7t 1,4095.lll5, (t50)
4.47s5 t (S84)
4.6365 I t127
1.W5 , 3218
----Eo1"s%
0.0(m , s0
3E.016.496
SCtrEDLIL,E NO. 10 - lnftrtror
SmIl Cudm Chuge (Swa)
I$ge CutoG Ch8ge (S@u)
Post-senetr Custorcr Cbegc
Total custoer ChirlF
Allkw (Iw I - Sept 15)
Firr 25,000 kWh (Jw I - Sept 15)
Nd 225,0m kWh (Jw I - Stpt 15)
AllAddl twh (Jw I - sept It
AIIWL (S€pt t6 - May3l)
Mel6
Bs Subtolat
TenperatuF Adj: Fist 25.000 kwL (rw I - Sept 15)
Tflpeahrc Adj: Nen 225,000 kwlr (Jtue I - sept 15)
Tslperuhr Adj: AI Addlkwh (rw I - S.pt l5)
Terperatruc Adj: All Lll'h (Sept 16 - Msy 3l)
Tery Sublot.l
Ulbilled
tAA8e Total
SCIIEDULE NO. f f - CoEpuy-Owtrcd Srrea LkhtinS s.n'icc
Iffl I (0-3,5(x) LED EquiBt st lrffi)
L4et2 (3,.501-5,500 LED EquinbDt LlIm)
L*l 3 (5,501-8,000 LED Equiuleu Lreu)
Iael 4 (8,001- 12,000 LED Equiwhot L!Es)
Isel 5 (t2,001-15.500 LED E$duleot Lwre)
L*el 6 (15,501 ud Greder LED E{uiuleol Lllllm)
Cbug* pe larry
HPS - 70W
HPS - l00w
HPS - l50W
HPS - 250W
HPS - 400W
HPs 100 W - D6ratiw Soies I
HPsi l50w - DsEtiv. Ssiee I
HPS l00w Dccontirc Sdies 2
HPS !50W - Dontive Seria 2
LED 50 W.n
LED ?5 Watt
LED 135 Wstl
LED 185 w6tt
Avg OrslotrEn
AllLwh
B* S[btotal
Unbilhd
TAAB.* Tole!
$t4.00
s41.00
t23.00
S,14.128
1621,232
3313,t68
$t,l.0O
t42.00
324.00
t44,128
3636,384
s326.784
t ai6 all
?,sIt.367
97.1.819
13,541,567
27,903,186
5.843.846
7.538.031
973,389
13,535,576
27.890,842
3.085
14.830
13.327
3t,r.42
1,455,647
25?,9343E6
13.10?.156
96.826,653
5,844
58tp3r,410
3,152
15,152
t3,616
11,920
1.455,003
199,871,753
257.820,278
33.292,42.t
96.783.8r8
5,971
587.77t_X70
$5.98
8.871t,
6.6296 t
4.96t6 c
1.5441 t
8.871 I a
6.6296 ,
4.9616 t
7.544t I
$8,?00818
317.73r.089
317,092.453
3r,651.837
$7,301,468
853,456,293
$518,413
9499,74t
t48,296
s1.021.t37
$6.19
9.t816 t
6.866t c
5.!386 t
7.8232 f
9.1876 i
6.866t ,
5.1386 ,
7.8232 t
c9,006,469
318.363,672
st7,7m,252
$,710,768
37.5?1.616
s55.362.073
$536.r0,
$517.570
150,019
$t,058,919
$2,163,4r?
32 t.968
$0
__35291.458
t775
s30,17?
st.396
l0
l2,0ll
3827
2b.i82
616,158..r78
2?3,683
6t5,885,795
s2,087.587
t2t.968
(0.2610) , (s1,606,878) 0.oo0o ,
3s3.958,970
9.23
9.v2
t0.42
10.96
t 1.69
13.19
s15.35
319.15
s26.t0
$36.44
c53.49
$31.68
t34.76
t26.0?
s29.07
315.34
s16.83
922.84
328.94
8,1
3.42
134
0
t72
60
84
2.983
134
,12
60
(,
0
0
0
6l
0
0
0
56
l5l,u.t8
153.048
11.289
s57,0E6
33I97
36,268
s3,209
t0
3o
30
30
s936
s0
s0
s0
84
?,981
134
112
60
0
0
0
0
6T
0
0
0
57
152,981
t52,981
735
153,7E3
372.285 134,904
$282
(t712)
1282
l0
Pagc 4 ot I
735
t53,7t6
(0.4850) i
371,825
0.0000 ,
s35.lE6
Rocky Mountain Porer
Exhibit No.45 Page 5 of 9
Case No. PAGE-21{7
l/Vitness: Robert M. MeredithR(rcKY MOUNTrIil'}OWER
SIATEOTIDAEO
NORM.ILIZEI' BITIINGDSIERilINAITTIi
AD'USIED EISTOXICAL 12 MONIIIS ENI'ED DECEMBEB 2O2O
Anjrsacd
Pw!1
Prtco
Preil
Rtrtrlc ?topo#d
Prepos.d
Rrrcrlc
n.I.E
2019
UDII.
2020
UrilB
ScEEDtlt E NO. 12E - CustoDff-Orlcd Stret UgLdlg ScrvlcEmrDl ODly
ChrpspqIrry
LPS-t80W
MIt-175W
MH-250W
MH-{OoW
MH-IOMW
MH.IOOW
HPS-70]tr
HPS.t00w
HPS-trow
HPS-250W
HPS{mW
N6U{cd Isiuirc . 8trgy OEly
Avg ClotorceIwh
BeSublotd
Ultillcd
TAA
BE Sutbtrl
96
0
0
84
o
0
t32
1,179
1,t52
299
t.020
tfi.7lr
5l
411,133
4,/,733
96
0
0
8,t
0
0
t32
1,178
1,151
2W
1,020
104,664
52
414,536
/144,536
t9.36
t7.20
t9.86
$5.49
s37.0!,
t4.10
t2.90
14.06
35.M
$0.32
t15.85
10.5139,
sr99
t0
t0
u.30t
l0
30
3383
J7:lg
t6,952
t3,66
lt6,t67
3l 1,00{
s6.8I
s5r4
37.18
sr r.2E
s27.00
12.98
32.n
$2.96
$4.40
$7.5t
st t.54
7"6542 *
s654
t0
30
c9t7
30
30
t279
35.255
35,(b1
t2.246
$t,770
3t,0rr
2,13'
446,86E
2,lu
,L6,670
tilT,Oll
3183
431221
$83
(0.1910) t (s849) 0.00m f
t46.345 334,/07.28
l0
SCEEDULE NO. f2f - CrdoM-Om.dstral&ltbt Slrricfr! Mrlrtcuc
CLrgHFrIrq
IIPS-70W
HPS-100W
uPs-150w
HPS-250W
HPS-4firW
ArtCBtom
Alknih
Be SubiotslIldildIIABelotd
Cbrgo pcr I -filIV-250W
MV*400W
HPS-7onr'
HPS-r00w
HPS-2501p
II?S-4@W
.Avg C'Dilotre
A[kwhBe Sulrd{
UdilLd
TAA
Bse Totd
ScMil. 12 - Totd
7.130
25,510
1,534
3,178
8t6
184
1.768,512
1,76E.532
lJn
25,499
1.534
3,776
816
188
1,761,750
t.761.750
t17,822
s2t837l
3r5,?54
850,78?
fl4,63t
t317265
il359
12,418
t5,393
9427
15,30t
37"291
c6,8t8
335,1 t1
3160,253
$1,567
337388
sto,712
t254,959
il,359
31,769
s3,945
$3r3
s3.87E
t5,333
i4,9E7
8,49t
t.777.O21
8.487
1,776237
t6.71
tE.56
t10.21
il3.45
tr7.93
s16.79
s22.47
s6.02
t7.75
s12.40
sl6.7l
s4.93
36.28
$7.54
$9.87
3t3.t6
312.28
Sl6.it4
14.40
$5.67
$9.0?
t12.22
(0.1910), (s3,376) 0.0000 ,
3345,2A8 956,318.48
30
SCEEDIJLE NO. l2P - CutoE{)rud SrEd l&frht S.rvlcP.ratrl M.lx.rN
t44
2$
1t
684
588
408
t6
t44
?40
1'
68n
588
,108
l5
t93,6!2193_598
193,698 193,612 N27.64
3lG
t20224
$0E
(0.1910) I (3370) 0.0000
'327385
t418.979
s20J31.8!
331r,058
930
194,628
930
194,542
30
2.4rE,519 2,4t7 149
Plec5ofo
Rocky Mountain Power
Exhibit No. 45 Page 6 of 9
Case No. PAC-E-2147
\Mtness: Robert M. MeredithNOCKY MOUNTIIN POWER
STATtrOFIDASO
NORMALIZEI' BILLING DTTERMINAIYTS
AI}JUSTED EISTORICAL 12 MONTIIS ENDED DECEMBER, 2O2O
?ropqsl
2019 Prccrt Pmpord Rrvcluc
Udtr Udt$ lrts DolhB Pda DolLE
Sp."SCIIEITULE NO. r9l23 - Cooncrcill.!d Ildrtb|.l
Conpodar
Cuslorcr Ctrfp s@odry
Alltwh (ru- Oct)
All kWh (Nov - Mal')
Allkwh (May- oco
AllkWh (Nov - A$)
Bas Sutrtotal
TcryqltueAdj. (Jeocl)
Terye0trreAdi Nov-M.,
Teopetshre A4i- (May-Oct)
Teryerahre Adj. (Nov-Apr)
Unbilled
TAA
Bqs Totol
SCEEDULE NO. 23 - Gerol Soic!
Compotla.
Culotrs ClErge Stroldary
CBtoB Chr8e PriMy
Tot.l Cudow Chrgeg
Alkwh (ru - Oct)
AILWh (Nov - Msy)
Alkwh(M.y-OcO
AIlkWh (Nov - Ap$
Searcul Swice Cbarye (seoudary)
Sleul S.sie Ctrrgc (ftiury)
volrgc Db@rt
Bas Subtotal
Terp{anr Ad, (rutr-Oct)
Tenpc{ahmAdi $oPMry)TdpqanE Adj. (May-Ocl)
Tetpcrahue Adj- (!iov-Apr)
Urbilhd
TAA
BaB Totd
SCHEITULE NO. 23A - GGrcr.l Sert'lcc (Rltlderld & Frm)
CoDp6lar
C\rtou Chrgc Smtduy
CBtoMChsrSe Priury
Total Cusrffi ctorgci
AllLwb(Ju-oct)
A[ kwh (Nov - M8y)
AIkvb (M&y - Oco
A.[kn4! (Nov - Apr)
seesl Sfrh. chrrle (s@Ddsry)
Seooal Swix Clrrge erimry)
Vohage Dhcout
Be strbtotal
u$ilbd
TAA
Ba* Tot.l
Adjulrrd Pre!.
Revcllt2020
1.038
1,239,897
3,715,422
t,490,324
3.52.i.995
5.015.319
1,061
1.239.148
3,713,752
1,,[89,664
3,523,436
5.013,100
318.00
9.5s96
8.5672
3t9.098
$ t7,85?
$32.r,304
36.692.,r54
J8,925,E07
t0
30
(l1.?67)
s23.m 124,43
9.650? I t143.756
7-2t75 I 1254.304
t4z2A63 |160.259
e.soe6 , -**--@3it
8.5672 ( (Sl8)
9.6502 t
7.2175 t
$6,422
(0.3020) ,
5,089,100 4t3,534 166A305-0rt.352
91,317
83
9t,400
70.376.003
1(N,186,071
82,917,032
91.585,041
u
0
40t.871174,639.312 174.562,073(%584, (r7J4t)
(2.454)
(208)
(r,086)
(1.576)
?8,695
(2,453)
(2O8)
(1,085)
(r.5?6)
78,661
(slo5)
($rt4)
36,422
(315,132) 0.0000 ,30
89,375
8l
89,,156
70,407.t50
104,232.182
83.013,757
91,625,S75
0
()
402.055
316.00
s,t9.00
3r,461,072
s4.067
t18.00
t50.00
$r,643,706
34,r50
J5.165
(3s.s75)
(?6,8&,
3.268,6,t6
35,149
(3s,5s9)
(26,833)
1,16720o
9.4410 I
8.2142 t
3192.00
t588.00
(0.4397) t
9.44t0 |
8.2742 |
$-2!.to) |
9.4410 ,
8.2142 t
3192.00
s588.m
$7,833,852
s7,511929
$o
to
(31,767)
$16,875,163
(33,357)
(s2J20)
$3 t7,9,t4
(t124,O34'
___!!,76Ie6_
s494,4t6
$t,476,683
9.5096 'e.5672 t
$2r6.00
$600.00
(0.43e7) t
9.586 t
8.5672 |
0.0000 t
9.5@6 c
8.5612 o
t17,264,350
(ie,276)
t3,0u
|3t7,914
s0
t7,576.029
s1,261,742
$2.2t2,969
I77,845.559 177,766,88t
30.2d,t
l2
30,256
t3,274,W5
25.U2,205
15.6,t8,0r,
23,468,1 t5
0
0
0
30,90t
t2
30,913
t3,268,t32
25,t30,773
15,64t,t73
23.451,711
0
0
0
Jt6.00
s49.m
318.00
350.00
t556.2r8
$600s588
,s4o9&fi
(0.4397) , 30
t3,912,627
355,s66
(0.2430)
'
(395,010) 0.fiD0 's3,873,183
$216.m t01600.00 t0(0.4397), l0
s4,03t.529
355,566
34.087.095
s0
s0
39,1 t6.2r0 39.098.906
6l I,853
39,728,061
6u,582
39.710,488
$0
Prg!6dg
Rocky Mountah Power
Exhibit No.45 PagB 7 of 9
Caae No. PAC-E-2147
Wifpss: Robeil M. Meredithnoct(y MoLt{ItIrt I'ortnsrarlottrlEo
x(x$tllJzDDxlrr.rnlcETEnxntArTst
AtlJUStSD f,t$TOnICAL 12 ircmB El@ DECIMIEB &40
mtt&
Adld.d
,020
Urftr
*rffit
fth.
Prcnrt
Xcvar!G
Dolrn
Prqed
PrlD!
Prepo..ilnru[.
I)eItE
SCEEDUIJ NO.tl -hrdd8rerhrDro 6.lriDc-t{icCcr6tScr"l.G-1,000 tW odOsCtrlmChrg.p6mfi
Sffidry
PrirryTrcirb
Fx&ir ChrfG, 0ar hxr rbdhh.tkdrft&otEr
Slomdry
nnuryfmirhr
NovcdotLwglMrySsdaylrirYTroilrh!
l&ytl.sahOciobq
Sooasy
Prtuy
Tlrminim
Xowdcttmghilgil
S.sodrfy
PriuyTmh*n
Brc.fq Pocctrp, Rrg0hr, pdLW&y
h.tkqg[OctoD6
S.oodsylrieyftuil*nNotrdclba$[f.y
Sc3odryhiuyTrwisin!&ytuo{i&obcsaddry
PlilEyTmirim
NoEl&t( ft00{!.Aesr1
S.codry
PrtuEyTlei.in
Brct-rp Pow Ctrgc, ItdiiEtmr, pa tW &ry
JE th,oug!Octobd
S*o!tu,,&ill[yTmisiu
Nowd.rtuo{0bM{y
ScwdEy
Primy
Tmobbo
l[.ylLrrlbOcdas!.ey
Pttuy
Tmtfiirdm
lrsrd.rtfl&AprilScd.y
Ptfurryfrm&S6
$7.m
811t.00
I370.(n
$9.m
$!8,00
ia90.rs
{8.{6
sn08
36.01
t69l
t653
9.4
t7.9d
3r.58
$.m
16.49
t6.t3
,d30
30.23
t0.,
t0.20
to-13
t0r2
s.r5
tlr.26
t02,
10.r9
so.z
t0.2t
t0-H
tolia
l0.l,r
t0.lo
t0_12
toll
to-fi
t0.lt
$.r3
30.10
t0.llg!.ll
i0.0?
Pte.? de
rocKf MoUI{raMtos'ER
ETATEOTDA,EO
IIoNUAIJZDDDIIIJT'GDETENMtr{AI{TTI
AI}JUSTED ffiIOnICAL T2 MONTB EM)ED I'ECn{BEn' IO2O
Roclry Mounhln PolvBr
Exhibit No.45 Pagp 8 of9
Caae No. PAGE-2147
Whesc: Robort M. Meredilh
Prrpucd
Pmpeof
Bo?BB
DelurPrlo
,,0t9U&
ldrrlrql
20t0
U!trr
Prlra!tPlh
fnraanrms
IlolhE
EKPoffi (r[8., p.rkwm6
tuthougbodobrSoday
PrbEyTrlmisln
Novct*6tk@shMryS@dry
Priu),Tmkir
f&yewghCobrrSsldry
PriruyTmidx
NoEd6tbou8[AFil
$c€du1t
Priory
Tm&rin
Sulloidsppk:osy Pws ckgr, 9* tw rodh
Jwthoghoctoha
Scoordry
PriortTreisl[NoudstuolLfAy
sdddsy
Pftnry
Tmictkre
Mtylh6$Octobds.cdry&i!r,TrrreisinNov&SmeLfp.tl
Ssd"ty
P&!ryT@iBb!$4p&my ad 8u*-Up Bupt Ct4s, pa kwh
JcthoqhOcofa
sccodrry
Pti6y
Tnumbirn-OrP:*Trmiriin- Of-Pcat
Novrdrthqhl{ay
S&odry
PdmyTrwnsin-OrftakTnooisha-oGM
MrythwgtOctoba
SGsodrI
PrilryTmi..hoNowdqlkoo&lpril
Priw,Trrubcftr
suhol'l
TAA
SccoOcyPriryTmixdu
Toi.l
t30.60
tiD.21
$r.64
!25.15ga-7t
sl(r3
gi2
327.,t2
t20.52
c23"6'
ct232
tlJ.,l8
Itit t5
il3JO
llo-82
tt175
$2"10
3r.?5
tla36
3r3.?r
t10.26
ll 1.81
llt.t6
t7.11
1.aN1 ,
1.1N1 I
5.lrr5 ,
1.1153 I
uxn I
atmT itf65t
4,000, t
3.9880
'3.9880 t
4.t812 a
!J8$
'3.98t0
'4.lt?2 j
(0J160) .
(02160),
(0.158rr) t
0.0000 ,
o.(xm ,
0.0000 ,
Plg.8d9
ROCKY MOUNTAINPOWER
STAIE OT IDAEO
NORMALXZEII BILLING DEXERMINA}'TS
AI}JUSIED HISTORICAL 12 MONTES Eh'DED DECEMAER 2O2O
Rocky Mountain Power
Exhibit No. 45 Page 9 of 9
Caee No. PAC-E-21-07
Witness: Robert M. Meredith
Prepsrd
PHe
Proporcd
Rowruc
Dol!.s
2ot9
ULla!
Adlustcd
,020
U!tts
fHc!t
Prts
Pnstrl
R!re!oc
Irollm
SCEEITULE NO.35 - G.ftnl s.nkr - opltoi.t ToD
CoDposltc
CutoG cbrSe seodary
Cutoffi Ct rge Prioary
Tolal CstoK ClEge s
AII OrPert tW
Alttwh
S€rsral Swhe CIES€ (Seedary)
Sessal Swicc Clurge (PriEry)
Vo[age Dimur
Bas Subtotsl
Lrolriled
TAA
Be Tot&l
$67.00
3I65.00
372.00
3177.00
il.608
3t6.45 t5,922 3r?.61
5.2197 $ t14,284 5-5864 ,
t804.00 $0 $864.00$r,980.00 $0 t2,124.00(30.84) $0 (10.84)
t2t,8l4
$332(0.1780), (3487) o.oooo r
----ge3-
24
0
24
360
u
0
24
360
t16.45
5.2197 t
s8(N.00
1t.980.m
(t0.8,1)
30 sl7.6l$0 5.5854 ,30 3864.00s0 s2,t24.003o (30.84)
st,728
t6,340
s332
323.688
319,416
J1,t7l2O7
31,380,109
s49.956
3r5,288273.(fis211,1E6
273.652'73,745
0
0
0
0
0
0
323.356
$0
f0
t0
s0
$0
s0
30
t0
t0
t0
t0
1.262 4,2fi
218.U8 277,925
SCIIEDULE NO.35A- Gcr.nl Ss]lcc- Optioul TOD (
ComGrclrl
CutotH Chrgc S@ril8ry
CBtoE C[rge PriMy
Total CustoM Clt{lFg
A.ll OrPcrk ktrJ
Allkvh
Seuul Srvbc CtargE (Seoodrry)
S€asul Sflicc CLatlc (PriEary)
Votagc Dbmuo
Be srt[otd
Uobilled
TAA
Brs Tot6l
SCIIEDIT'LE 400
EhEm]IyedPowE
CBtons CI[r!6
kw
kvJh
Erces kva
Udilled
IAA
Tota!No!Dlizrd
s67.00
fi6r.00
s12.W
3r7?.00
s0---------36-30---------T6-
(0.1780) I 30 0.0000 ,
0 s0 s0
39,896.000 39.878.350
$19,032 $,618.00
3,1.0E8.965 J16.23
11,352,195 3.,1608t19,956 t0.96
-0.1590 ,(s63.407)
35,446,741
0.0000 ,
t2
251.t20
t9"896,000
52.06I
12 3r,586.00251,W 315.9I
39,87t,350 3.3908 '52.038 30.96
80*-T3ffis8*
IrtcmptlbL E!.riy rld Pow.r
cBtomr Cbdg$tw
kwh
Ulbilbd
TAA
Total-Nomlizld
Crrt.lH Elctlor
Crrtaihd tWL
TA.A
Tord Sctldub 400
SCSEDULE 4O1D
(latotrs CbsrSes
AULW (JE - Ocl)
AIILW (Nov - May)
Orpcat twh (Ju - Ocl)
O$perkLWh (ru-G)
Orpcattwb (Nov - May)
Ofi-peL tWb(Nov - May)
AI kW (M.y-Octob.r)
AltwNovctr EFAtril)
HLt{ kllrh(M8y&ober)
HLH kwh (Nolerrbs-April)
LLII kvh (Msy-octobcr)
LLH kwh (Now$q-April)
Uubilbd
TotaFTAA
Tobl
II,ASO JURISDICIOXAL TOTAE:
Sublotal
Terlpe0nuc Adj
U!bilH
TAA
AGA R*ilu!
Tol.l
To1.l Bsse (qctde TAA)
l,9l t,648
t,30t,396.000
1.910,802
1,300,820.275
fi5.91
3.3908 ,
130,400,860
344,10E,214
-0.1590 I (32.068304)
J72,110,770
0.0000 t
316.23
l.,t6OE
s31.012,316
345.0t8.742
376,03 1,058!.301-396.000 IJ00-820275
29,030.000 29.017.157
t.370.3?2.000 r.369,715,782
3.3$8 ,
-0.1590,
3983,9r4
(346,13'
t78.82t.288
3.4608
0.0000 a
s1.004.225
l0
3Sr.611r?t
II
102,526
t5.383,6&{
21" 105,91 6
28,188,964
39,153.836
85.?04
25.860,142
2t.626,.128
25.307.132
31.038,698
ll
55,529
1(I2,480
12,31 tr74
24.161,484
22-498,4t7
44.814.591
85.666
12,143
25,84a,702
21,616,861
25.295,936
31.t24,967
Srt42.0O s4,862 $390.00
t10.82
39.75
5,1 I l5
4.4755
4.6365
4.0005
s4,290
s600,824
s99,180
3629,325
3!,081,344
$1.043,t29
s1,792.788
$17.60
$14.r9
3-9,160
3.3254
3.0240
3.0240
$1,507,722
31.026,547
31,019.990
t?t8.84?
1764949
3938,195
-0.t570 n (tr62,%5)
35.818,167
t0--TATffiE6-0
103.832.400 103,786,,t66
3,:A2.989.8t9 3;481,4rA968
2 1,389.?20
23.540,398
21,379,751
23,529884
9215,247,904
st.356,256
$1.994.558
($7,7r3.r03)
s286.54,152
t1,417,383
3t,994,5r8
t0@ rrffir rr*-cffi
i290,522,202
P.9.9 of I