ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NorthWestern Energy
2
#NAME?
3
Docket 2024.09.090
4
5
Rate Change
6
7
Instructions: update rates and column headings on this tab in columns B & C. Information will flow to remaining tabs.Rates at 5/23/25Proposed Rates for 7/1/25
8
9
Residential
10
11
Rates Excluding Property Taxes:
12
13
Service Charge Rate w/o Taxes $ 4.20 $ 4.20
14
15
Generation Excluding CU4 $ 0.035552 $ 0.035552
16
CU4 $ 0.009965 $ 0.009965
17
Total Fixed Generation $ 0.045517 $ 0.045517
18
19
Generation Adder $ - $ -
20
21
PCCAM Base $ 0.003818 $ 0.003818
22
PCCAM QF $ 0.014963 $ 0.014963
23
DSM $ 0.001743 $ 0.001743
24
Base PCCAM & DSM $ 0.020524 $ 0.020524
25
Total Supply $ 0.066041 $ 0.066041
26
27
PCCAM Deferred $ 0.004198 $ 0.016245
28
Total Supply with Deferred $ 0.070239 $ 0.082286
29
30
31
Transmission Energy $ 0.016208 $ 0.016208
32
Distribution Energy $ 0.045097 $ 0.045097
33
Total Fixed T&D $ 0.061305 $ 0.061305
34
35
Property Taxes:
36
37
Generation Excluding CU4
38
Base Property Tax $ 0.006300 $ 0.006300
39
Incremental Property Tax $ (0.002213) $ (0.002213)
40
Deferred Property Tax $ 0.000061 $ 0.000061
41
Total Gen Exl CU4 $ 0.004148 $ 0.004148
42
43
CU4
44
Base Property Tax $ 0.001766 $ 0.001766
45
Incremental Property Tax $ (0.000796) $ (0.000796)
46
Deferred Property Tax $ 0.000014 $ 0.000014
47
Total CU4 $ 0.000984 $ 0.000984
48
49
Generation Adder
50
Base Property Tax $ - $ -
51
Incremental Property Tax $ - $ -
52
Deferred Property Tax $ - $ -
53
Total Generation Adder $ - $ -
54
55
Total Generation Property Taxes $ 0.005132 $ 0.005132
56
57
Transmission
58
Base Property Tax $ 0.002872 $ 0.002872
59
Incremental Property Tax $ 0.000509 $ 0.000509
60
Deferred Property Tax $ 0.000011 $ 0.000011
61
Total Transmission $ 0.003392 $ 0.003392
62
63
Distribution
64
Base Property Tax $ 0.007992 $ 0.007992
65
Incremental Property Tax $ 0.001364 $ 0.001364
66
Deferred Property Tax $ 0.000029 $ 0.000029
67
Total Distribution $ 0.009385 $ 0.009385
68
69
Total T&D Property Taxes $ 0.012777 $ 0.012777
70
71
72
Other Rates:
73
CTC-QF $ 0.003217 $ 0.003217
74
BPA Credit $ (0.001995) $ (0.001995)
75
USBC $ 0.001334 $ 0.001334
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100