Loading...
HomeMy WebLinkAbout20220513Comments.pdfCHRIS BURDIN DEPUTY ATTORNEY GENERAL ,. IDAHO PUBLIC UTILITIES COMMISSION PO BOX 83720 BOISE,IDAHO 83720-0074 (208)334-0314 IDAHO BAR NO.98 10 Street Address for Express Mail: 11331 W CHINDEN BLVD,BLDG 8,SUITE 201-A BOISE,ID 83714 Attorneyfor the Commission Staff BEFORE THE IDAHO PUBLIC UTILITIES COMMISSION IN THE MATTER OF ROCKY MOUNTAIN )POWER'S APPLICATION REQUESTING )CASE NO.PAC-E-22-05 APPROVAL OF $28.4 MILLION ECAM )DEFERRAL ) )COMMENTS OF THE )COMMISSION STAFF COMES NOW the Staff of the Idaho Public Utilities Commission ("Staff"),by and throughits Attorneyof record,Chris Burdin,Deputy AttorneyGeneral,and submits the following comments. BACKGROUND On March 30,2022,PacifiCorp dba Rocky Mountain Power ("Company")applied for Commission authorization to adjust its rates under the Energy Cost Adjustment Mechanism ("ECAM")and requested approval of approximately $28.4 million in deferred costs from the deferral period beginning January 1,2021,through December 31,2021. The Commission approvedthe use ofthe ECAM in 2009.Order No.30904.Every month, the Company tracks the difference between the actual net power costs ("NPC")it incurred to serve customers,and the base NPC it collected from customers through previouslyestablished base rates. Those costs vary by year with changes in the Company's fuel (gas and coal)costs,surplus power sales,power purchases,and associated transmission.The Company defers the difference between actual NPC and base NPC into a balancing account for later disposition at the end of the yearly STAFF COMMENTS l MAY 13,2022 deferral period.The ECAM allows the Company to credit or collect the difference between actual NPC and base NPC through a decrease or increase in customer rates. In addition to the NPC difference,the ECAM includes:(1)the Load Change Adjustment Revenues ("LCAR");(2)an adjustment for coal stripping costs under Emerging Issues Task Force ("EITF")04-06;(3)a true-up of 100%of the incremental Renewable Energy Credit ("REC") revenues;(4)Production Tax Credits ("PTC");(5)the Lake Side 2 generation resource adder;(6) a resource tracking mechanism ("RTM");and (6)the reasonable energy price ("REP"),as defined in the 2020 Protocol,qualified facility ("QF")and energy imbalance market ("EIM")body of state regulators ("BOSR")costs.The ECAM also includes a "90/10 sharing band"in which customers pay/receive 90%of the increase/decrease in the difference between actual NPC and base NPC, LCAR,and the EITF 04-06 coal stripping costs;and the Company incurs/retains the remaining 10%.The Company's Application included witness testimony explaining the calculation of each of the above items. The Company requested an order approving:(1)approximately $28.4 million in ECAM deferral;and (2)a 4.5 percent increase to Electric Service Schedule No.94,Energy Cost Adjustment.The Company estimated that a residential customer using 783 kilowatt-hours per month would see an increase of approximately $2.97 a month on their electricity bill,and the Company provided a summary of the estimated increased percentage impacts by customer class: Residential Customers -(3.2%) Residential Schedule 36 -(3.7%) General Service Schedule 6 -(4.6%) General Service Schedule 9 -(5.8%) Irrigation Service Schedule 10 -(4.1%) General Service Schedule 23 -(3.8%) General Service Schedule 35 -(4.4%) Public Street Lighting-(2.2%) Tariff Contract 400 -(6.0%) The Company requested that its proposed adjustment to the Electric Service Schedule No. 94 become effective on June 1,2022. STAFF ANALYSIS A.ECAM Calculation Staff reviewed the Company's external audit reports,journal entries,invoices,contracts, and bills to customers.Staff also reviewed the Company's adjustment to actual costs.Staff reconciled the general ledger amounts to the NPC provided in Exhibit No.1 of Mr.Painter's testimony.Staff reviewed the Company's hedge contracts and policies,and Staff believes they STAFF COMMENTS 2 MAY 13,2022 reasonably safeguard price and fuel stability.Staff also reviewed the transactions and invoices for the EIM revenues.Additionally,Staff verified the calculations of the RTM adjustment included in the ECAM.The Company included three new items in this ECAM,the REP,BOSR and the Western Resource Adequacy Program ("WRAP")funding.Because the BOSR and WRAP fundingare not net power cost items,Staff opposes includingthem in the ECAM.Removal of the BOSR and WRAP funding would reduce the ECAM deferral by $15,000.Staff believes this change is very small,and will require a very minor change to the Schedule 94 rates.Staff concludes that the ECAM deferral shown in Table No.1 is accurate and complies with ECAM orders. Table No.1.Deferred ECAM Balance NPC Differential for Deferral $13,040,849 EITF 04-6 Adjustment (144,329) LCAR (1,026,323) Total Deferral Before Sharing 11,870,197 Sharing Band 90% Customer Responsibility 10,683,178 Lake Side 2 Resource Adder 5,431,705 Production Tax Credits (6,086,042) RTM Adjustment 17,733,989 REP QF 520,515 REC Deferral (101,687) Interest on Deferral 225,928 Annual Deferral (Jan -Dec 2021)28,407,586 Unamortized Previous Balance 19,050,233 ECAM Rider Revenues (17,532,227) Total Company Recovery $29,925,593 1.Net Power Cost Deferral The NPC adjustment in the ECAM allows the Company to collect or credit the difference between NPC incurred to serve customers in Idaho,and the NPC collected from Idaho customers through base rates.In Order No.33668,the NPC embedded in rates were set at $26.90 per MWh. The revenue collected through base rates is calculated by multiplying$26.90 by 3,513,348 MWh of actual Idaho sales,for a total of $94.5 million.The difference between base rate revenue and Idaho's share of $108 million in actual NPC for 2021 is an under-collected balance of STAFF COMMENTS 3 MAY 13,2022 approximately $13.5 million.The under collected balance is subject to a 90/10 customer sharing band,with the Company paying 10%of the NPC differential.After removing the 10%Company share,the amount to be collected through Schedule 94 rates is $10.68 million. 2.Emerging Issues Task Force 04-6 Adjustment The EITF 04-6 adjustment is the difference between coal stripping costs the Company incurred and recorded,as stated in the accounting pronouncementEITF 04-6,and the amortization approved by Order No.30987.The Company uses this account to "undo"the effects of EITF 04- 6 that requires the Company to expense coal stripping costs as opposed to amortizing it over the coal produced from the section of open mines.The adjustment decreases the deferral by $144,329. Staff has reviewed the Company's calculation of the adjustment and believes it is accurate. 3.Load Change AdjustmentRevenues Staff confirmed the Company's LCAR adjustment complied with Order No.33440.The LCAR adjusts for the under or over recovery of fixed energy-classifiedproduction cost (excluding NPC)because of the difference between Idaho sales used to determine base rates and the sales from the deferral year.The LCAR of $5.54 per MWh was set in Order No.33668,and subsequently adjusted due to changes in the corporate tax rate in Case No.GNR-U-18-01. Multiplyingthe LCAR by the actual Idaho sales of 3,513,348 MWh shows that the Company collected $19.46 million of energy-classified fixed production costs through base rates.The $1.026 million difference between the actual energy-classified fixed production costs collected and the $18.43 million embedded in base rates will be returned to customers by offsetting the ECAM deferral. 4.Lake Side 2 Resource Adder In Order No.32910,the Commission approveda stipulation wherein the parties to that case agreed the Company could recover its investment in the Lake Side 2 generation facility through the ECAM until its investment was included in base rates.The adder allows the Company to recover $1.99 per MWh of generation at Lake Side 2,up to $5 million per year.In 2021,the Company generated over 2.7 million MWh at Lake Side 2,allowing the Company to include the maximum of $5.43 million in the deferral balance. 5.Production Tax Credits In Order No.33668,the Commission approveda stipulation wherein the parties to that case agreed to move the PTC true-up to the ECAM,with a $1.99 per MWh benefit to customers included in base rates.In 2021,base rates included a $7.0 million benefit from PTCs.However, STAFF COMMENTS 4 MAY 13,2022 the Company's actual PTCs in 2021 allocated $13.1 million to Idaho customers.The $6.1 million difference between the PTCs in base rates and the actual PTCs is a benefit to customers.Compared to last year's PTCs this is a significant increase to the number of PTCs the Company received. This difference is explained by several new and repowered wind projects being online for the full year of 2021. 6.RTM Adjustment In Order No.33954,the Commission approveda stipulation wherein the parties to that case agreed the Company would recover costs related to wind repowering projects through the ECAM. In 2021,all of these projects were online and generating electricity.The RTM adjustment properly reflects costs that offset the repowering projects'benefits to customers that are reflected as PTC and NPC benefits in the ECAM.Based on the terms of the stipulation,the Company included $17.7 million in the deferral. 7.Reasonable Energy Price QF Adjustment The 2020 Protocol that was approvedby Order No.34640,included a provision that all QF contracts approved in 2020 and beyond would be subject to a reasonable price adjustment.The amount that the Company paid for that power from the QF contract that is over a reasonable energy price would be SITUS allocated to the state that approved the QF contract. In this case,there are 11 contracts that qualify for the reasonable energy price QF adjustment,of which four incurred a SITUS allocation to Idaho.Staff reviewed the process for creating the reasonable energy price and the energy price for those contracts and Staff believes it complies with the 2020 Protocol.The reasonable energy price QF adjustment results in a $520,515 increase to the deferral that the Company proposed. 8.Renewable Energy Credit In Order No.33668,the Commission approved $0.09 per MWh in REC revenues to be included in base rates.The difference between the embedded amount and actual REC revenue is trued-up in the ECAM.In 2021,base rates included $315,296 in benefits from REC revenues. Idaho's share of the Company's actual REC revenues was $416,983.The difference of $101,687 offsets the deferral balance. 9.Body of State Regulators The primary function of the BOSR is to provide an educational forum for participating state regulators to learn about the EIM.The BOSR is comprised of at least one member from each state commission.In its Application,the Company included $7,500 of fees allocated to Idaho as STAFF COMMENTS 5 MAY 13,2022 part of its membership in BOSR.Staff believes the BOSR fees are administrative costs for the EIM and are not NPC.Recovery of these fees has not been approved by the Commission.Staff opposes including these administrative fees in the ECAM deferral balance as they are not NPC. Combined with the adjustment below,Staff believes this will have a very minor impact on the rate for the ECAM.See Attachment A. 10.Western Resource Adequacy Program The WRAP is responsible for ensuring there is sufficient generation capacity to meet forecasted peak energy demand in the West.In this year's ECAM,the Company included $7,092 in WRAP membership fees.While WRAP may have an impact in future NPC,its primary focus is for future resource adequacy,not current NPC.In addition,the Commission has not approved recovery of these administrative costs in the ECAM.Staff opposes including these non-NPC in the ECAM.Combinedwith the adjustment above,Staff believes this will have a very minor impact on the rate for the ECAM.See Attachment A. 11.Energy Imbalance Market The EIM is a platformthat allows participating utilities to combine their stack of resources to lower the costs of energy.This is a real-time market that balances every 15 minutes and issues dispatch orders every five minutes.The California Independent System Operator ("CAISO")is responsible for issuing dispatch orders. All participant utilities can benefit from the EIM.If the EIM marginal price is lower than the Company's marginal unit cost,then the Company benefits by buying power cheaper than if they generated it themselves.If the EIM marginal price is higher than the Company's marginal unit cost,the Company benefits by selling power at the EIM marginal price. Idaho customers receive a benefit from the Company's participation in the EIM through reduced overall NPC,which flow through the ECAM.The Company's participation in the EIM also provides more transparency in the dispatch of the Company's resources.Staff is able to compare the bid price in the EIM to fuel costs in the ECAM,which allows for prudencyverification of the dispatch of the Company's resources.The ECAM only captures the benefits and not the operation and participation costs which are included in base rates. 12.Analysis of Actual NPC Staff believes the Company prudently dispatched its generation resources,purchased power from the wholesale market,and sold excess generation into the market resulting in reasonable NPC during the 2021 deferral year.Staff's analysis of Actual 2021 NPC is based on: STAFF COMMENTS 6 MAY 13,2022 1)a review of the Company's Application,exhibits,and testimony to understand the factors contributingto higher NPC;2)a comparison of actual-to-base NPC to confirm the amounts attributed to the ECAM deferral;and 3)a comparison of actual NPC to the 5-year historical average to identify any trends affecting NPC. First,Staff reviewed the Application,exhibits,and testimony to identify and understand the contributors to higher levels of NPC than amounts recovered in base rates over the 2021 deferral period.The Company requested an increase in the ECAM of $28.42 million,of which $11.74 million was attributed to an under collection of NPC through base rates.Without the ECAM 90/10 customer sharing band,the NPC differential would be $13.04 million,or $1.30 million higher.The Company noted higher costs for fuel and wholesale electricityin 2021 because of higher energy market prices,which makes purchased power to serve its customers more expensive.The Company also noted a reduction in wholesale sales likelydue to lower availability of Company generation at or below market prices.The Company saw a $151 million increase in purchased power expense,a $67 million increase in natural gas expense,and a $15 million increase in wheeling and other expenses.These costs were partially offset by a $148 million reduction in coal fuel expense. Second,Staff compared 2021 actual NPC by FERC account/resource type to NPC included in base rates (as shown in Table No.1 infra)and concludes that the circumstances in the Company's system and the wholesale market explain how the Company dispatched their system. To meet higher system load in 2021,the Company relied on increased amounts of purchased power,natural gas generation,and renewables due to the implementation ofthe Company's Energy Vision 2020 ("EV2020")project that came online at the beginning of 2021.Purchased power and the cost of natural gas generation was 24.9%and 23.5%higher,respectively,than amounts included in base NPC.The cost of renewables was also approximately 10%higher due to an increase in wind capacity on the Company's system.However,coal generationwas approximately 19%lower and hydro generationwas approximately 27%lower than amounts reflected in the base. The lower cost of coal generationwas due to the retirement of coal units.The lower amount of hydro generation was due to water availability being lower than normal during the 2021 deferral year.However,a large percentage of the increase in this year's ECAM can be attributed to the reduction in the amount of generationthe Company sold into the market with a reduction of almost 46%as compared to base amounts.The combination of increased loads,and reduced amounts of generation available from coal and hydro were likely contributors to the reduction in outside sales. STAFF COMMENTS 7 MAY 13,2022 Table No.2 Comparison of AdjusterActual NPC to Base NPC Adjusted Base-to-Actual PercentageSourceBaseNPCActualDifferenceDifference Wholesale Sales (revenue)($181,516,972)($334,520,634)$153,003,6621 -45.7% Purchased Power /Net Interchange(cost)$755,610,634 $604,970,831 $150,639,803 24.9% Coal (cost)$632,877,543 $780,404,471 ($147,526,928)-18.9% Gas (cost)$351,392,214 $284,628,008 $66,764,206 23.5% Other -Primarily Wind $164,685,177 $149,965,098 $14,720,079 9.8%(cost) Total System $1,723,048,596 $1,485,447,775 $237,600,821 16.0% Finally,Staff compared the monthly2021 ECAM actual NPC components to historical 5- year average amounts to identify any trends or anomalies that either support or are inconsistent with the increased 2021 actual NPC amounts.During 2021,the average net system yearly load increased by 2.94%over a historical 5-year average.Figure No.I below compares the net system load by month for 2021 relative to the 5-year average net system load.The month of June shows the greatest difference at 113.2%above the 5-year average load amount,while December shows the largest decrease at 96.6%of the 5-year average.Overall in 2021,the chart reflects higher monthly loads during the period from March through July.This is likely due to increased temperatures during June and July,which is consistent with the higher monthly net system loads shown during those two months. I The positive amount forthe wholesale sales base-to-actual difference represents a reduction in revenue from the total actual amount of sales relative to the base amounts;whereas positive amounts for base-to-actual cost components represent increases in actual cost as compared to base amounts. STAFF COMMENTS 8 MAY 13,2022 Figure No.1 Comparison of Net System Load NET SYSTEM LOAD -MONTHLY (MWH) 6,500,000 6,000,000 5,500,000 / 5,000,000 \,4 4,500,000 x ' 4,000,000 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC ----2021 ---5 YEAR AVG To show how the percentage of generation of the different resource types has changed, Staff compared the 2021 actual amounts of generation for each resource type (outer ring)to the average amounts over the past five years (inner ring)as shown in the Figure No.2 below. Figure No.2 Comparison of Resource Types GENERATION RESOURCE TYPE IN YEAR 2021 VERSUS 5-YEAR AVERAGE 2021,OTHER 2021,PURCHASEDGENERATION,10.45%POWER AND NET INTERCHANGE,2021,HYDRO 17.31%GENERATION,4.22% 5.74% 2021,GAS GENERATION,20.16%5.21% 19.76% 16.61% 52.69% 2021,COAL GENERATION,47.85% STAFF COMMENTS 9 MAY 13,2022 Coal generation,the largest resource type,declined by 4.84%from 52.69%to 47.85%. This is likely due to the closure of the Cholla coal fired power plant.Some of this reduction in generation was displaced by the Company's natural gas generating resources which are also dispatchable and provide increased operational flexibility.Gas generation in 2021 increased by 3.55%to 20.16%of system generation which is up from the 5-year average of 16.61%.This increase is likely due to the higher temperatures seen in the spring and summer and the Company's need to meet system load through dispatchable capacity.Although recent years have seen relativelylow natural gas prices,2021 saw trending higher natural gas prices contributing to higher NPC in 2021. Hydro generation comprised just4.22%of the generationresource types compared to a 5- year average of 5.21%.Specifically,generation from the Company's hydro resources in 2021 was just 81.7%of the normal amount seen in the 5-year average.The lower amount of hydro generationdirectly leads to higher NPC because it is a zero-fuel cost resource. Other generation,which is comprised primarily of the Company's wind resources,has expanded to 10.45%of the resource mix in 2021 compared to 5.74%in the 5-year average.This is likely due to the completion of EV2020 just prior to 2021.NPC benefited from these wind resources in that they are a zero-cost fuel resource. During the deferral period,the total natural gas fuel expense increased $67 million over the NPC cost in base rates.The increased expense in natural gas fuel expense is primarily due to increases in natural gas fueled generation and commodity costs.Use of natural gas generation resources increased by 963 GWh,or 8%.The Company stated that overall gas prices at the Opal natural gas trading hub were 137%higher in 2021 compared to 2020.Painter Direct at 17.Staff examined a sample of the Company's natural gas invoices,reviewed supporting workpapers,and considered industry trends in commodity prices for the deferral period.Staff believes that the increased natural gas costs in the Company's filing are correct and reasonable. B.Proposed Rates Staff verified that the rates in the Company's proposed Schedule 94,Energy Cost Adjustment,were calculated using the methodology approvedin Order No.33440.However,with the changes in the deferral balances proposed by Staff,the rates would be lower than what the Company proposed.The Company's proposed rates in Schedule 94 are voltage-level specific: 0.733 cents per kWh for secondary service;0.720 cents per kWh for primary service;and 0.696 cents per kWh for transmission service.Staff s proposed rates are 0.733 cents per kWh for STAFF COMMENTS 10 MAY 13,2022 secondary service,0.719 cents per kWh for primary service,and 0.695 cents per kWh for transmission service.See Attachment A. Both the Company's and Staff's proposed revision to Schedule 94 increases Company revenue by approximately 3.9%.However,revenue increases to specific classes will vary because of differences in rate design among the classes.The overall revenue increase for residential Schedule 1 customers is 3.3%.A typical residential customer using an average of 783 kWh per month would still pay $2.97 more per month under Staff's proposed rates. C.Customer Notice and Press Release The Company's press release and customer notice were included with its Application. Staff reviewed the documents and determined that both met the requirements of Rule 125 of the Commission's Rules of Procedure.The notice was included with bills mailed to customers beginning April 4,and ending May 2,2022,providing customers with a reasonable opportunity to file timely comments with the Commission by the May 13,2022,deadline.As of May 12,2022, the Commission has received no comments from customers. STAFF RECOMMENDATION Staff recommends the Commission: Approve the ECAM deferral balance without the BOSR and WRAP expenses. Approve the rates as provided in Staff Attachment A. Order the Company to provide revised tariffs for the proposed rates. Respectfullysubmitted this j)(day of May 2022. Chris Burdin Deputy Attorney General Technical Staff:Joe Terry Ty Johnson Rick Keller Kevin Keyt Curtis Thaden i:umisc/comments/pace22.3cbjttjkskrketcomments STAFF COMMENTS 11 MAY 13,2022 AT T A C H M E N T A RO C K Y MO U N T A I N PO W E R ES T I M A T E D IM P A C T OF PR O P O S E D EC A M AD J U S T M E N T FR O M EL E C T R I C SA L E S TO UL T I M A T E CO N S U M E R S DI S T R I B U T E D BY RA T E SC H E D U L E S IN ID A H O AD J U S T E D HI S T O R I C A L 12 MO N T H S EN D E D DE C E M B E R 20 2 0 Pr e s e n t At Me t e r At EC A M Pr o p o s a l Pr e s e n t Li n e Av e r a g e Ba s e MW h by Vo l t a g e Ge n e r a t i o n Re v Ra t e ¢/k W h EC A M Re v Ne t Ch a n g e De s c r i p t i o n Sc h . Cu s t o m e r s MW H ($ 0 0 0 ) S P T MW h ($ 0 0 0 ) S P T ($ 0 0 0 ) ($ 0 0 0 ) ¾ (1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (1 0 ) (l l) (1 2 ) (1 3 ) (1 4 ) (1 5 ) (1 6 ) Re s i d e n t i a l l Re s i d e n t i a l Se r v i c e 1 55 , 6 5 9 52 3 , 1 0 7 $6 0 , 1 4 7 52 3 , 1 0 7 57 0 , 5 0 5 $3 , 8 3 3 0.7 3 3 0. 7 1 9 0. 6 9 5 $1 , 8 5 2 $1 , 9 8 1 3.2 % 2 Re s i d e n t i a 1 O p t i o n a l T O D 36 11 , 7 1 1 19 6 , 3 3 7 $1 9 , 4 4 8 19 6 , 3 3 7 21 4 , 1 2 8 $1 , 4 3 9 0.7 3 3 0. 7 1 9 0. 6 9 5 $6 9 5 $7 4 4 3.7 % 3 AG A Re v e n u e $4 4 To t a l Re s i d e n t i a l 67 , 3 7 0 71 9 , 4 4 4 $7 9 , 5 9 9 71 9 , 4 4 4 0 0 78 4 , 6 3 3 $5 , 2 7 2 $2 , 5 4 7 $2 , 7 2 5 3.3 % 5 Co m m e r c i a l & In d u s t r i a l 6 Ge n e r a l Se r v i c e - La r g e Po w e r 6 1, 1 5 8 34 5 , 8 5 4 $2 7 , 0 8 7 30 3 . 0 0 7 42 . 8 4 7 37 6 , 3 4 4 $2 , 5 2 9 0.7 3 3 0. 7 1 9 0. 6 9 5 $1 , 2 1 9 $1 , 3 0 9 4. 6 % 7 Ge n e r a l Sv c . - Lg . Po w e r (R & F ) 6A 20 7 26 , 8 0 5 $2 , 3 2 6 26 , 6 5 6 14 9 29 , 2 3 1 $1 9 6 0.7 3 3 0. 7 1 9 0. 6 9 5 $9 5 $1 0 2 4. 2 % 8 Su b t o t a l - S c l i e d u l e d 1,3 6 5 37 2 , 6 5 9 $2 9 , 4 / 3 32 9 , 6 6 3 42 , 9 9 6 0 40 5 , 5 7 5 $2 , 7 2 5 $/ , 3 / 4 $/ , 4 / / 4. 6 % 9 Ge n e r a l Se r v i c e - Hi g h Vo l t a g e 9 17 22 2 , 6 9 9 $1 3 , 2 2 5 0 0 22 2 , 6 9 9 23 0 , 5 0 0 $1 , 5 4 9 0.7 3 3 0. 7 1 9 0.6 9 5 $7 4 2 $8 0 7 5.8 % 10 Ir r i g a t i o n 10 5,9 7 1 61 5 , 8 8 6 $5 5 , 3 6 3 61 5 , 8 8 6 67 1 , 6 9 1 $4 , 5 1 3 0.7 3 3 0. 7 1 9 0.6 9 5 $2 , 1 8 0 $2 , 3 3 3 4. 1 % ll Ge n e r a l Se r v i c e 23 7, 7 3 4 18 3 , 0 1 6 $1 7 , 3 7 5 18 2 , 6 6 2 35 3 0 19 9 , 5 9 2 51 , 3 4 1 0.7 3 3 0. 7 1 9 0.6 9 5 $6 4 8 $6 9 3 3. 8 % 12 Ge n e r a l Se r v i c e (R & F ) 23 A 2, 5 7 6 39 , 7 1 0 $3 , 9 2 2 38 , 6 2 6 1,0 8 4 43 , 2 8 7 $2 9 1 0.7 3 3 0. 7 1 9 0.6 9 5 $1 4 0 $1 5 0 3. 7 % /3 Su b t o t a l - S c l i e d u l e 23 10 , 3 1 0 22 2 , 7 2 6 21 , 2 9 8 22 1 , 2 8 9 /,4 3 7 0 24 2 , 8 7 9 1,6 3 2 78 8 84 4 3. 8 % 14 Ge n e r a l Se r v i c e Op t i o n a l TO D 35 2 27 8 $2 3 27 8 30 3 $2 0.7 3 3 0. 7 1 9 0.6 9 5 $1 $1 4. 4 % 15 Ge n e r a l Se r v i c e Op t i o n a l TO D (R & F ) 35 A 0 0 $0 0 0 $0 0.7 3 3 0. 7 1 9 0.6 9 5 $0 $0 I6 Su b t o t a l - S c h e d u l e 35 2 27 8 23 27 8 0 0 30 3 2 0.7 3 3 0. 7 / 9 0. 6 9 5 / I 4. 4 % 17 Sp e c i a l Co n t r a c t 40 0 1 1, 3 6 9 , 7 1 6 $7 9 , 4 6 5 1, 3 6 9 , 7 1 6 1,4 1 7 , 6 9 7 $9 , 5 8 7 0.7 0 0 54 , 5 6 1 $5 , 0 2 6 6.0 % 18 AG A Re v e n u e $6 0 2 19 To t a l Co m m e r c i a l & In d u s t r i a l 17 , 6 6 6 2, 8 0 3 , 9 6 4 $1 9 9 , 3 8 9 1, 1 6 7 , 1 1 6 44 , 4 3 3 1, 5 9 2 , 4 1 5 2, 9 6 8 , 6 4 6 $2 0 , 0 0 8 $9 , 5 8 6 $1 0 , 4 2 2 5.0 % 20 Pu b l i c Str e e t Li g h t i n g 21 Se c u r i t y Ar e a Lig h t i n g 7 18 8 27 4 $5 0 27 4 29 8 $2 0.7 3 3 0. 7 1 9 0.6 9 5 $1 $1 2. 1 % 22 Se c u r i t y Ar e a Lig h t i n g (R & F ) 7A 13 2 10 6 $2 4 10 6 11 5 $1 0.7 3 3 0. 7 1 9 0.6 9 5 $0 $0 1. 6 % 23 St r e e t Lig h t i n g - Co m p a n y 11 57 15 4 $6 1 15 4 16 8 $1 0.7 3 3 0. 7 1 9 0.6 9 5 $1 $1 0. 9 % 24 St r e e t Lig h t i n g - Cu s t o m e r 19 95 6 2, 4 1 7 $3 6 8 2, 4 1 7 2, 6 3 6 $1 8 0.7 3 3 0. 7 1 9 0.6 9 5 $9 $9 2. 4 % 25 AG A Re v e n u e $0 26 To t a l Pu b l i c St r e e t Li g h t i n g 63 3 2, 9 5 0 $5 0 3 2, 9 5 0 0 0 3,2 1 8 $2 2 $1 0 $1 1 2. 2 % 27 To t a l Sa l e s to Ult i m a t e Cu s t o m e r s 85 , 6 6 9 3, 5 2 6 , 3 5 9 $2 7 9 , 4 9 1 1, 8 8 9 , 5 1 I 44 , 4 3 3 1, 5 9 2 , 4 1 5 3, 7 5 6 . 4 9 6 $2 5 , 3 0 2 $1 2 , 1 4 4 $1 3 , 1 5 8 4. 5 % 28 To t a l Ex c l u d i n g Sp e c i a l Co n t r a c t 40 0 85 , 6 6 8 2, 1 5 6 , 6 4 3 $2 0 0 , 0 2 6 1, 8 8 9 , 5 1 1 44 , 4 3 3 22 2 , 6 9 9 2,3 3 8 , 7 9 9 $1 5 , 7 1 5 $7 , 5 8 2 $8 , 1 3 2 3. 9 % Re v . Rq m t Un a l l o c a t e d All o c a t e d Pr o p o s e d Ra t e s Cu r r e n t Ra t e s 29 Vo l t a g e Lin e Lo s s Fa c t o r s ap p l i e d to ra t e s (2 0 1 8 St u d y ) : 1. 0 9 0 6 1 1. 0 7 0 8 2 1. 0 3 5 0 3 S P T S P T 30 Ta r i f f Cu s t o m e r EC A M de f e r r a l an d Ra t e (c e n t s / k W h ) : $1 5 , 7 1 5 0. 6 7 2 0. 7 3 3 0. 7 1 9 0. 6 9 5 Ta r i f f Cu s t o m e r Ra t e 0.7 3 3 0. 7 1 9 0. 6 9 5 0.3 5 4 0. 3 4 2 0.3 3 3 31 O C/] RE C Ad j u s t m e n t an d Ra t e (c e n t s / k W h ) : ($ 1 0 2 ) -0 . 0 0 3 -0 . 0 0 3 -0 . 0 0 3 -0 . 0 0 3 Sc h e d u l e 40 0 Ra t e 0. 7 0 0 0. 3 3 3 32 To t a l Id a h o EC A M Ra t e (c e n t s / k W h ) : 25 , 3 0 2 0. 6 7 4 0. 7 3 5 0. 7 2 1 0. 6 9 7 RE C Ad j -$ 3 8 CERTIFICATE OF SERVICE I HEREBY CERTIFY THAT I HAVE THIS 13TH DAY OF MAY 2022, SERVED THE FOREGOING COMMENTS OF THE COMMISSION STAFF,IN CASE NO.PAC-E-22-05,BY E-MAILING A COPY THEREOF,TO THE FOLLOWING: TED WESTON EMILY WEGENER ROCKY MOUNTAIN POWER ROCKY MOUNTAIN POWER 1407 WEST NORTH TEMPLE STE 330 1407 WN TEMPLE STE 320 SALT LAKE CITY UT 84116 SALT LAKE CITY UT 84116 E-MAIL:ted.weston@pacificorp.com E-MAIL:emilv.wegener@pacificorp.com DATA REQUEST RESPONSE CENTER E-MAIL ONLY: datarequest@pacificorp.com THOMAS J BUDGE BRUBAKER &ASSOCIATES RACINE OLSON PLLP BRIAN C COLLINS 201 E CENTER STREET GREG MEYER PO BOX 1391 16690 SWINGLINY RIDGE RD,#140 POCATELLO ID 83204-1391 CHESTERFIELD MO 63017 E-MAIL:tj@racineolson.com E-MAIL:bcollins@consultbai.com emever consultbai.com RONALD LWILLIAMS Electronic Service Only: HAWLEY TROXELL ET AL JONATHAN WHEATLEY 877 W MAIN ST HAWLEY TROXELL ET AL BOISE ID 83701 E-MAIL:jwheatlev@hawleytroxell.com E-MAIL:rwilliams hawlevtroxell.com Electronic Service Only:Electronic Service Only: BRADLEY MULLINS KYLE WILLIAMS MW ANALYTICS BYU Idaho ENERGY &UTILITIES E-MAIL:williamsk@bvui.edu E-MAIL:brmullins mwanalvtics.com Electronic Service Only: VAL STEINER ITAFOS CONDA LLC E-MAIL:Val.steiner itafos.com SECRETARY CERTIFICATE OF SERVICE