20210528McDougal Exhibit 41-Redacted.pdf

REDACTED
Case No. PAC-E-21-07
ExhibitNo.4l
Witness: Steven R. McDougal
BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION
ROCKYMOUNTAIN POWER
REDACTED
Exhibit Accompanying Direct Testimony of Steven R. McDougal
Confidential Pages Test Period Results of Operations
May 2021
Rocky Mountain Power
Exhibil No. 41 Page 'l of 5
Case No. PAC-E-2147
Witnessl Steven R. McDougal
REDACTED
.!
t
ot
.l
+
ot
flo
oA
EoooooEtcu,tos
o
=
i;
Eoroo
o
o
tEoooottotcuoE
o
=
€
-9oo.oo0o
J
FzUJoLzoo
Y6l
oooL
6
oF
Na?
F1
t
Noc)ooo
q
Nrf
oFq(oNolo
oo
F
o
ooA
F
a@t
q
cz
qN
Ua
co!
\.
q
Cu
o
nt
.l
E
FN6
!,
I
0oil
a
q
C
o
rirt
I)G
=
or?
Ic
ts€\
e
q
=
N
i,|
+
ItoB
t
ci
qcs
tonort
o
oo
0E3
o
Eo
luEe
=.)
nN
i
oerO
=UJo
ts
)
=l
FN
lif
3Foe
0.
Na
B
oILtso
B
6Eo
UJcozoo
L
t-oFo
=IIJco
Nts
B!Jt0
oEo
IJco
9o
EE
q o o o o @
J
trzUILzo9
..9
ooH3toY9c'-O669r=
6so6E EEPF
66f!xo5 ieog 3
EBE835oo=
Eoo600.L3EAEE3xo
u* a9Ro
oodi€'g'EJ&:
3ft4
(yqoo
oz
.,oo
ooo
g
!
a
cJa
c
=
I.
€
t6.
soq
N
!oL
fq!
N
oq
N
6a
st a':
o
Eo
JJ
oI
3F6
i.)
No
NN
f
=
cN FN
=
oo-tso
=
oEo
UJcoz
o
=o(,
o!oJ
oa@
B
UJ()
ro
f7l
ao-
No3UJdl
aEo
uJ
czooon
9o
EE a @ N @
g o
octooct
F
r
o
oz
@ oF
oN
0o ts
{N
o
c
a
vts
N No
ot ots
o@
@
FoN
a
e
Fo
ct
e o o
oEdJ
E
.E
o
o-
-ENCoo.ooc
3'E;:ar ov Fg35Ee*-ei.sti9--6-E aEhoo
*,,!€ ExYGf
.88fi8
REDACTED
Rocky Mountain Power
Exhibit No. 41 Page 2 ol 5
Case No. PAC-E-21{7
Witness: Sleven R. McDougal P{e 6 6 1 coNF
Rrf 6.El
Reky tMt ln Pouor
ldaho Csneml Rlte ClD - Dmmbff 202,
D*ommlsiffilng Colts
Lillthlv Acc!m.I'C'IIf,AT '41110I,6t lnc Tar EtD
zr1Re. Lhb.tto
ADIT
Dec-21Ja*D
Fe622
MaF22l$ru
ifay22
Ju*22
J\| 22
Au9-22
SeF22&-2.
tlov-22
Oa-22
3230,038
3230,038
3230,038
3,230,038
3,230,038
3230,038
3,230.038
3.230.038
3.230,038
3230.038
3,230,038
3,230,038
3,230.038
3,230,038
3.230.038
3.230.038
3,230,038
3.230.038
3,230,038
3,230,038
3,230,Gi8
32$,038
3,230,038
3,230,038
(79,1.t56)
(794.r56)
(794.156)
(794,156)
(794,156)
(794.1 56)
(794,156)
(794,156)
(3,230,038)
(6.460,075)
(9,690,'t 13)
(12,920,151)
(r6.150,188)
(19,380,226)
(n,610,261't
(25.840,301)
(29.070,339)
(32,3@,37)
(35.530,41't)
t38,760,452)
794,156
r,588,312
2,382,488
3.176,624
3.970,780
4,764,936
5,559,092
6,353,2487j47,44
7.941.560
8.735,716
9,529,872
rr94,ts6)
rr94,r56'(794,r56)
(79{.156}
lrctwtrt l Totll Cmp.ny AttulPlantPhnt Clcure D.t
?aL2
i\d6n
ol6tlD
Roaky Mountain Poliler
Exhibit No. 4'l Page 3 of 5
Case No. PAGE-2147
Witnoss: Stevon R. McDougal
REDACTED
l,1lnrnodcj.i
ooo@oth
(o(r)(Y) F)C, (t(f) ]f) lf.)rottt <$rfsf 1()l4}.I)(') (t (f) (Y) (') d) c) o c) o
u? u? rn39c,
rr14414
iF{r{Fl
ooo(\t(\tN>>aoo@zzo
oooo$l (\l (\t (\to(.rooo6,oooooo
oooC!(TNd.a-do(!o,(/)-tlr
sss(o(9(o|r}r, 1I)\\\
ssss\ttstt(o c) (, c)Gi c.i ri .i
ssssf{*
(?) a/, (',
di di di
NXttr)FIOc)N
o.j .=t++ooooaaaa
3=3o(9(,aqc)
o.o.o-FFFca (o (toootttt
o-ILo-ILoooo(f) (D (o ooooost\t$!t
0- o- o-ooo(., (.) (f)ooovtt
rO
q)
oE
oN!lot
GA rOdqc,O
ot
rO6)(\ljoloradiIo*:oe,
No,o_(r,
(o-
(oroo,
(Y)
@Nrt@(9_
(t(o
duiH
crtq)
a0l!a
Eo
Eo
s+
$E
EE
Eg
A*8
E*6^ox
SF
Jl-
vootJ)
c.,loor-3p E...E (!...=5 0.?E o trEEP .94{'E- 3eX,;6='gE'hF E.gER;EE.;L)FFgE!xE
EEbSE
= 6to2, ONoNo
E==:Ona<'dN = o
EFcEs?.PlEs
rfl g,E E e ipi973ri ?-d = * s
a f; g sH EZOIIJo.FF
s P.3
flI HFE
EE;[EsSbbr*6ssE
EEg
Pqe
E$$
o.E
tro
=
tt6EOEH:
Ef;
co
.Eg
EE.Loo
o
oo]L
8;-.E-
oooo
8<o
o
.9eo
u?
tr
5E
co
ct
(,ooo
g
-oir'4,
REb<
=6otLor!
+Bo.Froii3:d€E.9,t8 tS;PS
E6!E
g€?3
El3ZO
Date
Foote Creek Repovering Mar-2'l
lncremental Wind Repowering Cap Adds
Dunlap Repora,,ering
Glenrock I Repouering
Glenrock 3 Repowering
Goodnoe Hills Repowering
High Plains Reporaering
Leaning Juniper Repowering
Marengo 1 Repowering
Marengo 2 Repowering
McFadden Ridge Repowering
Rolling Hills Repor,rering
Seven Mile 1 Repou,ering
Seven Mile 2 Repowering
Total Wind Repouering
Ref 8.15
1 ) lncludes $3,898,217 of removal and $4,736,976 of trailing capital additions.
Rocky Mountain Power
ldaho General Rate Case - December 2021
New Wind and Repowering Gapital Additions
CONFIDENTIAL
lncremental New Wind Plant Gap Adds
Cedar Springs ll Wind Project 200MW
Ekola Flats Wind Projec{ 250MW
Pryor Mtn Wind Project 240 MW 2020
TB Flats Wind Project 500 MW 2020
Incremental Transmission Plant Cap Adds
Aeolus-Bridger/Anticline Seg D2 500kV TL
Q712 Cedar Springs Wind 1
Q707 TB Flats 1
Various
Various
Various
Various
Various
Various
Various
Various
Various
Various
Various
Various
REDACTED
2021
Plant Additions
2021
Plant Additions
Rocky Mountain Power
Exhibit No. 41 ?age 4 ol 5
Case No. PAC-E-21-07
Witness: Steven R. McDougal
lncremental
Expense on
Plant Adds.
Page 8.15.2
lncremental
Reserve on
Stipulated
Depreciation
Rate
4.4O1o/o
4.401o/o
4.40',1o/o
4.4O19o
4.4O1Yo
4.40'to/o
4.401Vo
4.401o/o
4.401o/o
4.401o/o
4.4O1o/o
4.4O1o/o
4.4O1o/o
Stipulated
Depreciation
Rate
12
12
12
12
12
12
12
'12
12
12
12
12
12
Months
Months
lncremental
Expense on
Plant Adds.
lncremental
Reserve on
Plant Adds.
Ref8.15 Ref8.l5
Date
Various
Various
Various
Various
Ref 8.15
2021
Plant Additions
Ref 8.15
4.401Yo
4.401o/o
4.401o/o
Stipulated
Depreciation
1.72OVo
1.720o/o
1.72oo/o
30,805,998
Ref 8.{5
lneremental
Expense on
(30,805,998)
Ref 8.15
lncremental
Reserve on
12
12
12
12
12
12
Plant
Ref 8.15 Ref 8.'15
REDACTED
Rocky Mountain Power
Exhibit No. 41 Page 5 of 5
Case No. PAC-E-2147
Witnees: Steven R. McDougal
Page 8.15.3
Rocky }lountain Power
ldaho General Rate Case - Ilecembcr 2021
Neu Wind and Repoyvering Capital Additions
CONFIDENTIAL
Dunlap
Foote Creek
GlEnrock I
Glenrock lll
Goodnoe Hills
High Plains & McFadden
Leaning Juniper
Marengo I
Marengo ll
Rolling Hills
Seven Mile Hill
Wind Plant Administralion
Ekola
Pryor Mountain
TBFlatsl&ll
Total lncremental Wind O&M
t4030,673
-iE.oro-r0-6-
-
Ref 8.15