BEFORE THE PUBLIC UTILITIES COMMISSION OF NEVADA · BEFORE THE . PUBLIC UTILITIES COMMISSION OF...

312
NEVADA POWER COMPANY d/b/a NV Energy BEFORE THE PUBLIC UTILITIES COMMISSION OF NEVADA IN THE MATTER of the Application of NEVADA POWER COMPANY, d/b/a NV Energy, filed pursuant to NRS 704.110 (3) and (4), addressing its annual revenue requirement for general rates charged to all classes of customers. __________________________________________ ) ) ) ) ) ) Docket No. 17- 06____ VOLUME 22 of 26 Work Papers: Certification Schedules: H-CERT-12 to H-CERT-34 Recorded Test Year ended December 31, 2016 Certification Period ended May 31, 2017

Transcript of BEFORE THE PUBLIC UTILITIES COMMISSION OF NEVADA · BEFORE THE . PUBLIC UTILITIES COMMISSION OF...

  • NEVADA POWER COMPANY d/b/a NV Energy

    BEFORE THE

    PUBLIC UTILITIES COMMISSION OF NEVADA

    IN THE MATTER of the Application of NEVADA POWER COMPANY, d/b/a NV Energy, filed pursuant to NRS 704.110 (3) and (4), addressing its annual revenue requirement for general rates charged to all classes of customers. __________________________________________

    )))) ) )

    Docket No. 17- 06____

    VOLUME 22 of 26

    Work Papers:

    Certification Schedules: H-CERT-12 to H-CERT-34

    Recorded Test Year ended December 31, 2016 Certification Period ended May 31, 2017

  • Index

    Page 2 of 312

  • Nevada Power Company d/b/a NV Energy

    Volume 22 of 26 Work Papers Index

    Page 1 of 1

    Description Page No.

    H-CERT-12 Annualization of Plant Depreciation & Amortization Expense 4 H-CERT-12A Annualization of Plant Depreciation & Amortization Expense

    (Study) 17 H-CERT-13 Plant Additions/Retirements 29 H-CERT-14 Accumulated Depreciation Reserve 62 H-CERT-15 Amortization of ITC 88 H-CERT-16 Long Term Incentive Plan (LTIP) 100

    H-CERT-17 Payroll, Benefits and Pension Expense 103 H-CERT-18 Business Expense Reports 166 H-CERT-19 Docket 14-05004 Incremental General Rate Case Costs Regulatory Asset 179 H-CERT-20 Docket 15-07004 Incremental Triennial Resource Plan Costs Regulatory

    Asset 183 H-CERT-21 Miscellaneous Additions and Deductions to Rate Base, Expiring

    Amortizations and Re-Amortizations 187 H-CERT-22 Annualized Insurance 193 H-CERT-23 Customer Advances 214 H-CERT-24 Adjustments to Test Period Expenses 217 H-CERT-25 Voltage & Volt- Ampere Reactive (VAR) Control & Optimization Pilot Program

    Costs Regulatory Asset 229 H-CERT-26 Transportation Depreciation Expense 233 H-CERT-26A Transportation Depreciation Expense (Study) 239 H-CERT-27 Non-Standard Metering Trial Opt Out Program Stranded Costs (NSMO)

    Regulatory Asset 249 H-CERT-28 Mohave Generating Station Closure and Decommissioning Costs Regulatory

    Asset 253 H-CERT-29 Network Upgrades For Renewable Resources Regulatory Asset 256 H-CERT-30 Reid Gardner 1-4 Generating Station Retirement, Decommissioning And

    Remediation Regulatory Asset 260 H-CERT-31 Removal Of Reid Gardner 4 Non-Labor Operations And Maintenance

    Expense 278 H-CERT-32 Las Vegas Cogeneration 1 & 2 Deferred Depreciation Expense, Return,

    Operations And Maintenance Expense Regulatory Asset 281 H-CERT-33 Sun-Peak Generating Station Deferred Depreciation Expense, Return,

    Operations And Maintenance Expense Regulatory Asset 292 H-CERT-34 Nellis Solar Generating Station Deferred Depreciation Expense, Return,

    Operations And Maintenance Expense Regulatory Asset 303

    Page 3 of 312

  • Schedule H-CERT-12 Work Papers

    Page 4 of 312

  • NEVADA POWER COMPANY H-12

    d/b/a NV Energy PAGE 1 OF 3

    ANNUALIZATION OF PLANT DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    AND FOR THE CERTIFICATION PERIOD ENDING MAY 31, 2017

    (IN THOUSANDS)

    This schedule summarizes the decrease in depreciation and amortization expense resulting from annualizing the depreciation as of the certification period ending May 31, 2017.

    (a) (c) (c) (d) (e) (f) (g)

    Recorded and Estimated and

    Adjusted Adjusted

    Ln Depreciation Depreciation Depreciation Increase / Ln

    No Description Account at 12/31/16 at 5/31/17 (Decrease) Percentage Adjustment No

    Fr: H-12.1 Fr: H-12.1 Fr: H-12.1

    1 1

    2 Steam Production 403 24,040 15,794 (8,246) 100.000% (8,246) 2

    3 Other Production 403 102,610 109,575 6,965 100.000% 6,965 3

    4 Acquisition Adjustment - Production Plant 406 16,257 5,567 (10,690) 100.000% (10,690) 4

    5 Total Production Plant 142,908 130,935 (11,970) (11,971) 5

    6 6

    7 7

    8 Transmission Plant 403 26,064 26,880 818 84.248% 689 8

    9 Distribution Plant 403 81,196 83,889 2,693 100.000% 2,693 9

    10 General Plant (1) 403 20,195 20,545 350 98.481% 345 10

    11 Acquisition Adjustment - T&D Plant 406 10 1 (9) 100.000% (9) 11

    12 Total Transmission & Distribution Plant 127,465 131,316 3,853 3,719 12

    13 13

    14 14

    15 Intangible Plant 404 18,523 22,859 4,336 98.481% 4,270 15

    16 16

    17 Total Electric Depreciation and Amortization Expense 288,895$ 285,109$ (3,782)$ (3,982)$ 17

    18 18

    19 19

    20 (1) Does not include transportation depreciation expense as it is cleared through transportation clearing (Acct. 184.030) and presented on H-CERT-26. 20

    21 2122 2223 23

    Nevada

    Jurisdictional

    H-CERT-12

    Page 5 of 312

  • NEVADA POWER COMPANY H-12.1

    d/b/a NV Energy PAGE 2 OF 3

    ANNUALIZATION OF PLANT DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    AND FOR THE CERTIFICATION PERIOD ENDING MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f)

    Recorded and Estimated and

    Utility Adjusted Adjusted

    Ln Plant Depreciation Depreciation Depreciation Increase / Ln

    No Description Account Account at 12/31/16 at 5/31/17 (Decrease) No

    Fr: H-12.2 Fr: H-12.2 (e) - (d)

    1 Production Plant 1

    2 2

    3 Steam Production 3

    4 Land 310.1 403 -$ -$ -$ 4

    5 Land Rights 310.2 403 643 25 (618) 5

    6 Structures and improvements 311 403 7,638 2,128 (5,510) 6

    7 Boiler plant equipment 312 403 10,450 7,168 (3,282) 7

    8 Turbogenerator units 314 403 3,120 3,942 821 8

    9 Accessory electric equipment 315 403 1,848 2,249 401 9

    10 Miscellaneous power plant equipment 316 403 341 283 (58) 10

    11 Asset retirement costs - Steam Prod 317 403 - - - 11

    12 Reid Gardner 4 Acquisition Adjustment 114 406 13,966 - (13,966) 12

    13 Total Steam Production 38,006 15,794 (22,212) 13

    14 To: H-12 To: H-12 To: H-12 14

    15 Other Production 15

    16 Land 340.1 403 - - - 16

    17 Land Rights 340.2 403 30 30 0 17

    18 Structures and improvements 341 403 7,308 7,790 482 18

    19 Fuel holders, producers, and accessories 342 403 14,895 14,497 (398) 19

    20 Prime movers 343 403 4,536 5,147 611 20

    21 Generators 344 403 58,923 65,064 6,140 21

    22 Accessory electric equipment 345 403 13,148 13,310 162 22

    23 Miscellaneous power plant equipment 346 403 3,770 3,737 (32) 23

    24 Asset retirement costs - Other Prod 347 403 - - - 24

    25 Acquisition Adjustment - SH & WH 114 406 2,291 5,567 3,276 25

    26 Total Other Production 104,901 115,142 10,241 26

    27 To: H-12 To: H-12 To: H-12 27

    28 Total Production Plant 142,908 130,935 (11,970) 28

    29 To: H-12 To: H-12 To: H-12 29

    30 Transmission Plant 30

    31 Land 350.1 403 - - - 31

    32 Land Rights 350.2 403 2,011 2,101 91 32

    33 Structures and improvements 352 403 33 29 (4) 33

    34 Station equipment 353 403 11,026 11,630 604 34

    35 Towers and fixtures 354 403 700 672 (28) 35

    36 Poles and fixtures 355 403 7,398 7,497 98 36

    37 Overhead conductors and devices 356 403 4,091 4,102 11 37

    38 Underground conduit 357 403 221 123 (97) 38

    39 Underground conductors and devices 358 403 554 697 142 39

    40 Roads and trails 359 403 30 30 0 40

    41 Acquisition Adjustment - Needles 114 406 1 1 - 41

    42 Total Transmission Plant 26,064$ 26,880$ 818$ 42

    To: H-12 To: H-12 To: H-12

    H-CERT-12

    Page 6 of 312

  • NEVADA POWER COMPANY H-12.1

    d/b/a NV Energy PAGE 3 OF 3

    ANNUALIZATION OF PLANT DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    AND FOR THE CERTIFICATION PERIOD ENDING MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f)

    Recorded and Estimated and

    Utility Adjusted Adjusted

    Ln Plant Depreciation Depreciation Depreciation Increase / Ln

    No Description Account Account at 12/31/16 at 5/31/17 (Decrease) No

    Fr: H-12.2 Fr: H-12.2 (e) - (d)

    1 Distribution Plant 1

    2 Land 360.1 403 -$ -$ -$ 2

    3 Land Rights 360.2 403 685 712 27 3

    4 Structures and improvements 361 403 75 904 829 4

    5 Station equipment 362 403 8,799 8,405 (394) 5

    6 Poles, towers and fixtures 364 403 1,852 1,850 (3) 6

    7 Overhead conductors and devices 365 403 2,234 2,299 65 7

    8 Underground conduit 366 403 2,938 3,056 118 8

    9 Underground conductors and devices 367 403 41,876 42,947 1,071 9

    10 Lines Transformers 368 403 12,457 12,964 508 10

    11 Services 369 403 4,309 4,495 186 11

    12 Meters 370.0 403 414 380 (34) 12

    13 Meters - AMI/Smart 370.1 403 5,393 5,699 306 13

    14 Leased property on customers' premises 372 403 158 173 15 14

    15 Street lighting and signal systems 373 403 7 7 0 15

    16 Asset retirement costs - Distribution 374 403 - - - 16

    17 Acquisition Adjustment - Laughlin 114 406 9 - (9) 17

    18 Total Distribution Plant 81,205 83,889 2,684 18

    19 To: H-12 To: H-12 To: H-12 19

    20 Intangible Plant 20

    21 Intangible Software 303 404 18,523 22,859 4,336 21

    22 Total Intangible Plant 18,523 22,859 4,336 22

    23 To: H-12 To: H-12 To: H-12 23

    24 General Plant 24

    25 Land 389.1 403 - - - 25

    26 Land Rights 389.2 403 0 0 (0) 26

    27 Structures and improvements 390 403 2,495 2,681 186 27

    28 Office furniture and equipment 391.1 403 939 903 (36) 28

    29 Computer equipment 391.2 403 6,962 6,764 (197) 29

    30 Transportation equipment 392 184 - - - 30

    31 Stores equipment 393 403 33 33 (1) 31

    32 Tools, ship and garage equipment 394 403 216 223 7 32

    33 Laboratory equipment 395 403 90 109 20 33

    34 Power operated equipment 396 184 - - - 34

    35 Communication equipment 397 403 9,247 9,618 371 35

    36 Miscellaneous equipment 398 403 213 214 1 36

    37 Asset retirement costs - General Plant 399.1 403 - - - 37

    38 Total General Plant 20,195 20,545 350 38

    39 To: H-12 To: H-12 To: H-12 39

    40 Total Electric Depreciation and Amortization Expense 288,895$ 285,109$ (3,782)$ 40

    To: H-12 To: H-12 To: H-12

    H-CERT-12

    Page 7 of 312

  • NEVADA POWER COMPANY H-12.2

    d/b/a NV Energy PAGE 1 OF 2

    ANNUALIZATION OF PLANT DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    FOR THE CERTIFICATION PERIOD ENDED MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k)

    Recorded Recorded & Adjusted Estimated Estimated and

    Utility Test Period Adjustment Test Period Plant in Service Annualized Adjustment Adjusted

    Plant Depreciation Statement N for 392/396 Depreciation at the End of Depreciation Depreciation for 392/396 Depreciation

    Account Description Expense Adjustments H-CERT-26 Expense Cert Period Rate at 5/31/2017 H-CERT-26 at 5/31/2017

    Fr: H-12.4 Fr: H-12.4 (c) + ( d) + (e) Fr: H-12.3 Fr: H-12.5 (h) * (i) (j) + (k)

    Production Plant

    Steam Production

    310.1 Land -$ -$ -$ 219$ 0.00% -$ -$

    310.2 Land Rights 643 - 643 996 2.50% 25 25

    311 Structures and improvements 7,616 22 7,638 49,733 4.28% 2,128 2,128

    312 Boiler plant equipment 10,450 - 10,450 183,746 3.90% 7,168 7,168

    314 Turbogenerator units 3,120 - 3,120 102,421 3.85% 3,942 3,942

    315 Accessory electric equipment 1,758 90 1,848 51,471 4.37% 2,249 2,249

    316 Miscellaneous power plant equipment 341 - 341 9,726 2.91% 283 283

    317 Asset retirement costs - Steam Prod (7,851) 7,851 - - 0.00% - -

    114/115 Reid Gardner 4 Acquisition Adjustment 13,966 - 13,966 - 0.00% - -

    Total Steam Production 30,043 7,963 - 38,006 398,312 15,794 - 15,794

    To: H-12.1 To: H-12.1

    Other Production

    340.1 Land - - - 9,739 0.00% - -

    340.2 Land Rights 30 - 30 1,575 1.89% 30 30

    341 Structures and improvements 7,308 - 7,308 241,026 3.23% 7,790 7,790

    342 Fuel holders, producers, and accessories 14,895 - 14,895 431,965 3.36% 14,497 14,497

    343 Prime movers 4,536 - 4,536 155,030 3.32% 5,147 5,147

    344 Generators 58,663 260 58,923 1,976,884 3.29% 65,064 65,064

    345 Accessory electric equipment 12,995 153 13,148 389,170 3.42% 13,310 13,310

    346 Miscellaneous power plant equipment 3,770 - 3,770 101,601 3.68% 3,737 3,737

    347 Asset retirement costs - Other Prod (36) 36 - - 0.00% - -

    114/115 Acquisition Adjustment - SH, WH & SP 2,291 - 2,291 53,172 0.00% 5,567 5,567

    Total Other Production 104,452 450 - 104,901 3,360,163 115,142 - 115,142

    To: H-12.1 To: H-12.1

    Total Production Plant 134,495 8,413 - 142,908 3,758,475 130,935 - 130,935

    To: H-12.1 To: H-12.1

    Transmission Plant

    350.1 Land - - - 18,679 0.00% - -

    350.2 Land Rights 2,008 2 2,011 135,568 1.55% 2,101 2,101

    352 Structures and improvements 24 9 33 2,949 0.99% 29 29

    353 Station equipment 11,288 (263) 11,026 696,385 1.67% 11,630 11,630

    354 Towers and fixtures 704 (5) 700 45,383 1.48% 672 672

    355 Poles and fixtures 7,402 (3) 7,398 297,486 2.52% 7,497 7,497

    356 Overhead conductors and devices 4,085 5 4,091 181,514 2.26% 4,102 4,102

    357 Underground conduit 220 0 221 7,664 1.61% 123 123

    358 Underground conductors and devices 555 (0) 554 31,521 2.21% 697 697

    359 Roads and trails 30 - 30 1,751 1.74% 30 30

    114/115 Acquisition Adjustment - Needles 1 - 1 31 0.00% 1 1

    Total Transmission Plant 26,318$ (254)$ -$ 26,064$ 1,418,932$ 26,880$ -$ 26,880$

    To: H-12.1 To: H-12.1

    H-CERT-12

    Page 8 of 312

  • NEVADA POWER COMPANY H-12.2

    d/b/a NV Energy PAGE 2 OF 2

    DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    FOR THE CERTIFICATION PERIOD ENDED MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k)

    Recorded Recorded & Adjusted Estimated Estimated and

    Utility Test Period Adjustment Test Period Plant in Service Annualized Adjustment Adjusted

    Plant Depreciation Statement N for 392/396 Depreciation at the End of Depreciation Depreciation for 392/396 Depreciation

    Account Description Expense Adjustments H-CERT-26 Expense Cert Period Rate at 5/31/2017 H-CERT-26 at 5/31/2017

    Fr: H-12.4 Fr: H-12.4 (d) + ( e) + (f) Fr: H-12.3 Fr: H-12.5 (h) * (i) (j) + (k)

    Distribution Plant

    360.1 Land -$ -$ - 38,133$ 0.00% - - 360.2 Land Rights 685 (0) 685 50,839 1.40% 712 712 361 Structures and improvements 75 - 75 43,882 2.06% 904 904 362 Station equipment 8,799 - 8,799 538,758 1.56% 8,405 8,405 364 Poles, towers and fixtures 1,852 - 1,852 70,872 2.61% 1,850 1,850 365 Overhead conductors and devices 2,234 - 2,234 113,822 2.02% 2,299 2,299 366 Underground conduit 2,959 (22) 2,938 169,759 1.80% 3,056 3,056 367 Underground conductors and devices 41,876 - 41,876 1,337,903 3.21% 42,947 42,947 368 Lines Transformers 12,457 - 12,457 578,768 2.24% 12,964 12,964 369 Services 4,309 - 4,309 192,075 2.34% 4,495 4,495

    370.0 Meters 414 - 414 13,805 2.75% 380 380 370.1 Meters - AMI/Smart 5,393 - 5,393 112,410 5.07% 5,699 5,699 372 Leased property on customers' premises 158 - 158 3,529 4.89% 173 173 373 Street lighting and signal systems 7 - 7 1,046 0.66% 7 7 374 Asset retirement costs - Distribution (17) 17 - - 0.00% - -

    114/115 Acquisition Adjustment - Laughlin 9 - 9 500 0.00% - -

    Total Distribution Plant 81,210 (5) - 81,205 3,266,103 83,889 - 83,889

    To: H-12.1 Fr: H-12.5

    Intangible Plant

    303 Intangible Software 18,523 - 18,523 297,835 7.68% 22,859 22,859 Total Intangible Plant 18,523 - - 18,523 297,835 22,859 - 22,859

    To: H-12.1

    General Plant

    389.1 Land - - - 2,689 0.00% - - 389.2 Land Rights 0 - 0 423 0.05% 0 0 390 Structures and improvements 2,520 (25) 2,495 123,527 2.17% 2,681 2,681

    391.1 Office furniture and equipment 961 (22) 939 18,060 5.00% 903 903 391.2 Computer equipment 6,962 - 6,962 33,820 20.00% 6,764 6,764 392 Transportation equipment 3,401 - (3,401) - 12,640 29.65% 3,748 (3,748) - 393 Stores equipment 33 - 33 651 5.00% 33 33 394 Tools, ship and garage equipment 216 - 216 5,574 4.00% 223 223 395 Laboratory equipment 90 - 90 1,641 6.67% 109 109 396 Power operated equipment 179 - (179) - 1,635 48.09% 786 (786) - 397 Communication equipment 8,979 268 9,247 144,196 6.67% 9,618 9,618 398 Miscellaneous equipment 213 - 213 3,215 6.67% 214 214

    399.1 Asset retirement costs - General Plant 3 (3) - - 0.00% - - Total General Plant 23,558 218 (3,580) 20,195 348,072 25,079 (4,534) 20,545

    To: H-12.1 Fr: H-12.5 Total Electric Accumulated Depreciation 284,104$ 8,371$ (3,580)$ 288,895$ 9,089,417$ 289,643$ (4,534)$ 285,109$

    To: H-12.1 To: H-12.1

    H-CERT-12

    Page 9 of 312

  • NEVADA POWER COMPANY H-12.3

    d/b/a NV Energy PAGE 2 OF 3

    PLANT ADDITIONS / RETIREMENTS

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    AND FOR THE CERTIFICATION PERIOD ENDING MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i)

    Recorded Recorded and

    Utility Balance at the Adjusted Balance Total Projected

    Ln Plant end of Statement N at the end of Additions Retirements Additions / Balance Ln

    No Description Account Test Period Adjustments Test Period 1/2017 - 5/2017 1/2017 - 5/2017 Retirements at 5/31/2017 No

    1 Production Plant 1

    2 2

    3 Steam Production 3

    4 Land 310.1 1,271$ -$ 1,271$ -$ (1,052)$ (1,052)$ 219$ 4

    5 Land Rights 310.2 6,595 - 6,595 - (5,599) (5,599) 996 5

    6 Structures and improvements 311 207,197 1,296 208,493 (64) (158,696) (158,760) 49,733 6

    7 Boiler plant equipment 312 548,489 - 548,489 6,281 (371,025) (364,744) 183,746 7

    8 Turbogenerator units 314 180,226 - 180,226 5,967 (83,772) (77,806) 102,421 8

    9 Accessory electric equipment 315 66,204 5,349 71,553 9,922 (30,005) (20,083) 51,471 9

    10 Miscellaneous power plant equipment 316 16,910 - 16,910 (27) (7,156) (7,184) 9,726 10

    11 Asset retirement costs - Steam Prod 317 29,580 (29,580) - - - - - 11

    12 Reid Gardner 4 Acquisition Adjustment 114 44,614 - 44,614 - (44,614) (44,614) - 12

    13 Total Steam Production 1,101,087 (22,935) 1,078,152 22,079 (701,918) (679,840) 398,312 13

    14 14

    15 Other Production 15

    16 Land 340.1 9,739 - 9,739 - (0) (0) 9,739 16

    17 Land Rights 340.2 1,575 - 1,575 - - - 1,575 17

    18 Structures and improvements 341 238,177 - 238,177 3,593 (744) 2,849 241,026 18

    19 Fuel holders, producers, and accessories 342 431,976 - 431,976 - (11) (11) 431,965 19

    20 Prime movers 343 155,030 - 155,030 - - - 155,030 20

    21 Generators 344 1,799,576 9,461 1,809,037 172,928 (5,080) 167,848 1,976,884 21

    22 Accessory electric equipment 345 375,522 9,460 384,982 4,601 (413) 4,189 389,170 22

    23 Miscellaneous power plant equipment 346 101,320 - 101,320 281 - 281 101,601 23

    24 Asset retirement costs - Other Prod 347 1,985 (1,985) - - - - - 24

    25 Acquisition Adjustment - SH, WH & SP 114 53,172 - 53,172 - - - 53,172 25

    26 Total Other Production 3,168,072 16,936 3,185,008 181,403 (6,248) 175,155 3,360,163 26

    27 27

    28 Total Production Plant 4,269,159 (5,999) 4,263,160 203,481 (708,166) (504,684) 3,758,475 28

    29 29

    30 Transmission Plant 30

    31 Land 350.1 18,686 - 18,686 - (6) (6) 18,679 31

    32 Land Rights 350.2 132,999 158 133,157 2,411 - 2,411 135,568 32

    33 Structures and improvements 352 2,425 474 2,899 52 (2) 50 2,949 33

    34 Station equipment 353 701,231 (15,234) 685,997 13,278 (2,890) 10,388 696,385 34

    35 Towers and fixtures 354 47,590 (305) 47,285 (1,902) - (1,902) 45,383 35

    36 Poles and fixtures 355 294,228 (12) 294,216 3,898 (628) 3,269 297,486 36

    37 Overhead conductors and devices 356 182,201 296 182,497 (873) (110) (983) 181,514 37

    38 Underground conduit 357 7,659 5 7,664 - - - 7,664 38

    39 Underground conductors and devices 358 31,538 (17) 31,521 - - - 31,521 39

    40 Roads and trails 359 1,751 - 1,751 - - - 1,751 40

    41 Acquisition Adjustment - Needles 114 31 - 31 - - - 31 41

    42 Total Transmission Plant 1,420,339$ (14,635)$ 1,405,704$ 16,864$ (3,636)$ 13,228$ 1,418,932$ 42

    To: H-12.2

    H-CERT-12

    Page 10 of 312

  • NEVADA POWER COMPANY H-12.3

    d/b/a NV Energy PAGE 3 OF 3

    PLANT ADDITIONS / RETIREMENTS

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    AND FOR THE CERTIFICATION PERIOD ENDING MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i)

    Recorded Recorded and

    Balance at the Adjusted Balance Total Projected

    Ln end of Statement N at the end of Additions Retirements Additions / Balance Ln

    No Description Account Test Period Adjustments Test Period 1/2017 - 5/2017 1/2017 - 5/2017 Retirements at 5/31/2017 No

    1 Distribution Plant 1

    2 Land 360.1 38,030$ (35)$ 37,995$ 138$ -$ 138$ 38,133$ 2

    3 Land Rights 360.2 50,633 - 50,633 206 - 206 50,839 3

    4 Structures and improvements 361 43,882 - 43,882 - - - 43,882 4

    5 Station equipment 362 531,104 - 531,104 7,820 (166) 7,654 538,758 5

    6 Storage battery equipment 363 - - - - - - - 6

    7 Poles, towers and fixtures 364 70,351 - 70,351 738 (216) 522 70,872 7

    8 Overhead conductors and devices 365 111,294 - 111,294 2,649 (121) 2,528 113,822 8

    9 Underground conduit 366 168,785 (1,213) 167,572 2,415 (228) 2,187 169,759 9

    10 Underground conductors and devices 367 1,327,363 - 1,327,363 11,628 (1,088) 10,540 1,337,903 10

    11 Lines Transformers 368 570,694 - 570,694 9,379 (1,304) 8,074 578,768 11

    12 Services 369 187,501 - 187,501 4,578 (4) 4,574 192,075 12

    13 Meters 370.0 13,775 - 13,775 464 (434) 30 13,805 13

    14 Meters - AMI/Smart 370.1 109,338 - 109,338 3,072 - 3,072 112,410 14

    15 Leased property on customers' premises 372 3,431 - 3,431 98 (0) 98 3,529 15

    16 Street lighting and signal systems 373 1,044 - 1,044 2 (0) 2 1,046 16

    17 Asset retirement costs - Distribution 374 - - - - - - - 17

    18 Acquisition Adjustment - Laughlin 114 500 - 500 - - - 500 18

    19 Total Distribution Plant 3,227,725 (1,248) 3,226,477 43,185 (3,561) 39,626 3,266,103 19

    20 20

    21 Intangible Plant 21

    22 Intangible Software 303 281,646 - 281,646 16,923 (734) 16,188 297,835 22

    23 Total Intangible Plant 281,646 - 281,646 16,923 (734) 16,188 297,835 23

    24 24

    25 General Plant 25

    26 Land 389.1 2,947 - 2,947 - (258) (258) 2,689 26

    27 Land Rights 389.2 423 - 423 - - - 423 27

    28 Structures and improvements 390 116,923 - 116,923 7,185 (580) 6,604 123,527 28

    29 Office furniture and equipment 391.1 17,990 - 17,990 877 (807) 70 18,060 29

    30 Computer equipment 391.2 31,265 - 31,265 5,224 (2,668) 2,556 33,820 30

    31 Transportation equipment 392 11,879 - 11,879 879 (118) 761 12,640 31

    32 Stores equipment 393 667 - 667 - (16) (16) 651 32

    33 Tools, ship and garage equipment 394 5,669 - 5,669 11 (106) (95) 5,574 33

    34 Laboratory equipment 395 1,478 - 1,478 273 (110) 163 1,641 34

    35 Power operated equipment 396 1,613 - 1,613 65 (43) 22 1,635 35

    36 Communication equipment 397 137,535 4,015 141,550 5,225 (2,579) 2,646 144,196 36

    37 Miscellaneous equipment 398 3,217 - 3,217 - (2) (2) 3,215 37

    38 Asset retirement costs - General Plant 399.1 19 (19) - - - - - 38

    39 Total General Plant 331,625 3,996 335,620 19,738 (7,286) 12,452 348,072 39

    40 To: H-13 col (d) To: H-13 col ( c) 40

    41 Total Electric Plant in Service 9,530,494$ (17,887)$ 9,512,608$ 300,191$ (723,382)$ (423,191)$ 9,089,417$ 41

    To: H-12.2 col (g)

    H-CERT-12

    Page 11 of 312

  • NEVADA POWER COMPANY H-12.4

    d/b/a NV Energy PAGE 1 OF 2

    DEPRECIATION AND AMORTIZATION EXPENSE

    FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    FOR THE CERTIFICATION PERIOD ENDED MAY 31, 2017

    (IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i)

    Recorded Recorded & Adjusted

    Utility Plant in Service Test Period Test Period Recorded Adjustments for Expense at the

    Ln Plant at the End of Depreciation Statement N Depreciation and Allocated Certification end of the Ln

    No Account Description Test Period Expense Adjustments Expense Statement N Period Certification Period No

    1 Production Plant 1

    2 2

    3 Steam Production 3

    4 310.1 Land 1,271$ -$ -$ -$ -$ -$ 4

    5 310.2 Land Rights 6,595 643 643 5

    6 311 Structures and improvements 207,197 7,616 22 7,638 6

    7 312 Boiler plant equipment 548,489 10,450 10,450 7

    8 314 Turbogenerator units 180,226 3,120 3,120 8

    9 315 Accessory electric equipment 66,204 1,758 90 1,848 9

    10 316 Miscellaneous power plant equipment 16,910 341 341 10

    11 317 Asset retirement costs - Steam Prod 29,580 (7,851) 7,851 - 11

    12 114/115 Reid Gardner 4 Acquisition Adjustment 44,614 13,966 13,966 12

    13 Total Steam Production 1,101,087 30,043 7,963 38,006 42,604 1,154 43,758 13

    14 14

    15 Other Production 15

    16 340.1 Land 9,739 - - 16

    17 340.2 Land Rights 1,575 30 30 17

    18 341 Structures and improvements 238,177 7,308 7,308 18

    19 342 Fuel holders, producers, and accessories 431,976 14,895 14,895 19

    20 343 Prime movers 155,030 4,536 4,536 20

    21 344 Generators 1,799,576 58,663 260 58,923 21

    22 345 Accessory electric equipment 375,522 12,995 153 13,148 22

    23 346 Miscellaneous power plant equipment 101,320 3,770 3,770 23

    24 347 Asset retirement costs - Other Prod 1,985 (36) 36 - 24

    25 114/115 Acquisition Adjustment - SH, WH & SP 53,172 2,291 2,291 25

    26 Total Other Production 3,168,072 104,452 450 104,901 89,899 (569) 89,330 26

    27 27

    28 Total Production Plant 4,269,159 134,495 8,413 142,908 132,503 585 133,088 28

    29 29

    30 Transmission Plant 30

    31 350.1 Land 18,686 - - 31

    32 350.2 Land Rights 132,999 2,008 2 2,011 32

    33 352 Structures and improvements 2,425 24 9 33 33

    34 353 Station equipment 701,231 11,288 (263) 11,026 34

    35 354 Towers and fixtures 47,590 704 (5) 700 35

    36 355 Poles and fixtures 294,228 7,402 (3) 7,398 36

    37 356 Overhead conductors and devices 182,201 4,085 5 4,091 37

    38 357 Underground conduit 7,659 220 0 221 38

    39 358 Underground conductors and devices 31,538 555 (0) 554 39

    40 359 Roads and trails 1,751 30 30 40

    41 114/115 Acquisition Adjustment - Needles 31 1 1 41

    42 Total Transmission Plant 1,420,339$ 26,318$ (254)$ 26,064$ 19,434$ 2,434$ 21,868$ 42

    For the Estimated Certification

    For the Test Period Ended December 31, 2016 Period Ending May 31, 2017

    H-CERT-12

    Page 12 of 312

  • NEVADA POWER COMPANY H-12.4d/b/a NV Energy PAGE 2 OF 2

    DEPRECIATION AND AMORTIZATION EXPENSE FOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    FOR THE CERTIFICATION PEROD ENDED MAY 31, 2017(IN THOUSANDS)

    (a) (b) (c) (d) (e) (f) (g) (h) (i)

    Recorded Recorded & AdjustedUtility Plant in Service Test Period Test Period Recorded Adjustments for Expense at the

    Ln Plant at the End of Depreciation Statement N Depreciation and Allocated Certification end of the LnNo Account Description Test Period Expense Adjustments Expense Statement N Period Certification Period No

    1 Distribution Plant 1

    2 360.1 Land 38,030$ -$ - -$ -$ -$ 23 360.2 Land Rights 50,633 685 (0) 685 34 361 Structures and improvements 43,882 75 75 45 362 Station equipment 531,104 8,799 8,799 56 364 Poles, towers and fixtures 70,351 1,852 1,852 67 365 Overhead conductors and devices 111,294 2,234 2,234 78 366 Underground conduit 168,785 2,959 (22) 2,938 89 367 Underground conductors and devices 1,327,363 41,876 41,876 9

    10 368 Lines Transformers 570,694 12,457 12,457 1011 369 Services 187,501 4,309 4,309 1112 370.0 Meters 13,775 414 414 1213 370.1 Meters - AMI/Smart 109,338 5,393 5,393 1314 372 Leased property on customers' premises 3,431 158 158 1415 373 Street lighting and signal systems 1,044 7 7 1516 374 Asset retirement costs - Distribution - (17) 17 - 1617 114/115 Acquisition Adjustment - Laughlin 500 9 9 17

    18 Total Distribution Plant 3,227,725 81,210 (5) 81,205 72,918 2,296 75,214 18

    19 19

    20 Intangible Plant 20

    21 303 Intangible Software 281,646 18,523 18,523 2122 Total Intangible Plant 281,646 18,523 - 18,523 11,788 5,410 17,198 22

    23 23

    24 General Plant 24

    25 389.1 Land 2,947 - - 2526 389.2 Land Rights 423 0 0 2627 390 Structures and improvements 116,923 2,520 (25) 2,495 2728 391.1 Office furniture and equipment 17,990 961 (22) 939 2829 391.2 Computer equipment 31,265 6,962 6,962 2930 392 Transportation equipment 11,879 3,401 3,401 3031 393 Stores equipment 667 33 33 3132 394 Tools, ship and garage equipment 5,669 216 216 3233 395 Laboratory equipment 1,478 90 90 3334 396 Power operated equipment 1,613 179 179 3435 397 Communication equipment 137,535 8,979 268 9,247 3536 398 Miscellaneous equipment 3,217 213 213 3637 399.1 Asset retirement costs - General Plant 19 3 (3) - 3738 Total General Plant 331,625 23,558 218 23,775 18,676 493 19,169 38

    39 39

    40 Total Electric Accumulated Depreciation 9,530,494$ 284,104$ 8,371$ 292,475$ 255,319$ 11,218$ 266,537$ 40

    To: H-12.3 col ( c) To: H-12.3 col (d)

    For the Estimated CertificationFor the Test Period Ended December 31, 2016 Period Ending May 31, 2017

    H-CERT-12

    Page 13 of 312

  • NEVADA POWER COMPANY H-12.5d/b/a NV Energy PAGE 1 of 1

    CURRENT DEPRECIATION RATESFOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    (a) (b) (c)

    Ln FERC Current LnNo Account Description Rate No

    Electric Plant1 Intangible Plant 12 303.0 Intangible Software 7.68% 23 To: H-12.2 col (h) 34 Production Plant (1) 45 56 Steam Production 67 310.1 Land 0.00% 78 310.2 Land Rights 2.50% 89 311.0 Structures & Improvements 4.28% 910 312.0 Boiler Plant Equipment 3.90% 1011 314.0 Turbogenerator Units 3.85% 1112 315.0 Access Electric Equipment 4.37% 1213 316.0 Misc Power Plant Equipment 2.91% 1314 1415 Other Production 1516 340.1 Land 0.00% 1617 340.2 Land Rights 1.89% 1718 341.0 Structures & Improvements 3.23% 1819 342.0 Fuel Holders, Prd & Access 3.36% 1920 343.0 Prime Movers 3.32% 2021 344.0 Generators 3.29% 2122 345.0 Access Electric Equipment 3.42% 2223 346.0 Misc Power Plant Equipment 3.68% 2324 2425 Transmission Plant 2526 350.1 Land 0.00% 2627 350.2 Land Rights 1.55% 2728 352.0 Structures & Improvements 0.99% 2829 353.0 Station Equipment 1.67% 2930 354.0 Towers & Fixtures 1.48% 3031 355.0 Poles & Fixtures 2.52% 3132 356.0 Overhead Conductors & Devices 2.26% 3233 357.0 Underground Conduit 1.61% 3334 358.0 Underground Conduit & Devices 2.21% 3435 359.0 Roads & Trails 1.74% 3536 To: H-12.2 col (h) 36

    H-CERT-12

    Page 14 of 312

  • NEVADA POWER COMPANY H-12.5d/b/a NV Energy PAGE 1 of 1

    CURRENT DEPRECIATION RATESFOR THE TEST PERIOD ENDED DECEMBER 31, 2016

    (a) (b) (c)

    Ln FERC Current LnNo Account Description Rate No

    Electric Plant37 Distribution Plant 3738 360.1 Land 0.00% 3839 360.2 Land Rights 1.40% 3940 361.0 Structures & Improvements 2.06% 4041 362.0 Station Equipment 1.56% 4142 364.0 Poles & Fixtures 2.61% 4243 365.0 Overhead Conductors & Devices 2.02% 4344 366.0 Underground Conduit 1.80% 4445 367.0 Underground Conductors & Devices 3.21% 4546 368.0 Line Transformers 2.24% 4647 369.0 Services 2.34% 4748 370.0 Meters 2.75% 4849 370.1 Meters - AMI 5.07% 4950 372.0 Leased Property Customers Premises 4.89% 5051 373.0 Street Lights & Signal Systems (HPS) 0.66% 5152 5253 General Plant 5354 389.1 Land 0.00% 5455 389.2 Land Rights 0.05% 5556 390.0 Structures & Improvements 2.17% 5657 391.1 Office Furn & Equipment 5.00% 5758 391.2 Computers 20.00% 5859 392.0 Transportation Equipment 29.65% 5960 393.0 Stores Equipment 5.00% 6061 394.0 Tools, Shop & Garage Equipment 4.00% 6162 395.0 Laboratory Equipment 6.67% 6263 396.0 Power-Operated Equipment 48.09% 6364 397.0 Communications Equipment 6.67% 6465 398.0 Miscellaneous Equipment 6.67% 6566 To: H-12.2 col (h) 6667 (1) Inangible and Production Plant rates are composite rates as of December 31, 2010. 67

    H-CERT-12

    Page 15 of 312

  • NEVADA POWER COMPANY H-12.6

    PLANT ACQUISITION ADJUSTMENTS

    CALCULATION OF ANNUAL AMORTIZATION EXPENSE

    Expense Monthly Annual

    Account Amortization Amortization

    Prodcution Plant

    Steam Production

    115 Reid Gardner 4 Acquisition Adjustment 406 1,163,831.27 -

    To: H-12.2 col (i)

    Other Production

    115 Higgins Acquisition Adjustment 406 313,685.06 3,764,220.72

    115 Silverhawk Acquisition Adjustment 406 (164,846.72) (1,978,160.64)

    115 Sun Peak Acquisition Adjustment 406 38,402.40 460,828.80

    115 Silverhawk (25%) Acquisition Adjustment 406 276,705.00 3,320,460.00

    463,945.74 5,567,348.88

    To: H-12.2 col (i)

    Transmission Plant

    115 Needles Acquisition Adjustment 406 91.48 1,097.76

    To: H-12.2 col (i)

    Distribution Plant

    115 Laughlin Acquisition Adjustment 406 1,461.99 8,768.96

    To: H-12.2 col (i)

    H-CERT-12

    Page 16 of 312

  • Schedule H-CERT-12A Work Papers

    Page 17 of 312

  • NEV

    ADA

    POW

    ER C

    OM

    PAN

    YSC

    HE

    DU

    LE H

    -CER

    T-12

    Ad/

    b/a

    NV

    Ener

    gyPA

    GE

    1 O

    F 3

    CER

    TIFI

    CAT

    ION

    AD

    JUST

    MEN

    TFI

    NC

    HE

    R

    FOR

    TH

    E TE

    ST P

    ERIO

    D E

    ND

    ED D

    ECEM

    BER

    31,

    201

    6 AN

    DFO

    R T

    HE

    CER

    TIFI

    CAT

    ION

    PER

    IOD

    EN

    DED

    MAY

    31,

    201

    7(IN

    TH

    OU

    SAN

    DS)

    This

    sch

    edul

    e su

    mm

    ariz

    es th

    e ch

    ange

    in d

    epre

    ciat

    ion

    and

    amor

    tizat

    ion

    expe

    nse

    resu

    lting

    from

    the

    appl

    icat

    on o

    f rat

    es

    deve

    lope

    d in

    the

    Com

    pany

    's 2

    016

    Dep

    reci

    atio

    n St

    udy.

    (a)

    (b)

    (c)

    (d)

    (e)

    (f)(g

    )Es

    timat

    ed

    Annu

    aliz

    edD

    epre

    ciat

    ion

    Annu

    aliz

    edN

    evad

    aLn

    FER

    CC

    urre

    nt R

    ates

    Dep

    reci

    atio

    nIn

    crea

    se /

    Juris

    dict

    iona

    lLn

    No

    Des

    crip

    tion

    Acco

    unt

    5/31

    /17

    Per S

    tudy

    (Dec

    reas

    e)Pe

    rcen

    tage

    Adju

    stm

    ent

    No

    FR:

    H-1

    2A.1

    FR:

    H-1

    2A.1

    (d) -

    ( e)

    1El

    ectri

    c Pl

    ant

    12

    23

    Prod

    uctio

    n Pl

    ant

    34

    S

    team

    403

    15,7

    94$

    29

    ,395

    $

    13

    ,601

    $

    10

    0.00

    00%

    13,6

    01$

    45

    O

    ther

    403

    109,

    575

    117,

    810

    8,23

    6

    10

    0.00

    00%

    8,23

    6

    5

    6

    Acq

    uisi

    tion

    Adju

    stm

    ents

    406

    5,56

    7

    5,56

    7

    -

    100.

    0000

    %-

    67

    13

    0,93

    5

    15

    2,77

    3

    21

    ,837

    21

    ,837

    7

    88

    9Tr

    ansm

    issi

    on P

    lant

    403

    26,8

    80

    24

    ,547

    (2

    ,335

    )

    84

    .247

    5%(1

    ,967

    )

    910

    Dis

    tribu

    tion

    Plan

    t40

    383

    ,889

    84,1

    03

    214

    10

    0.00

    00%

    214

    10

    11G

    ener

    al P

    lant

    (1)

    403

    20,5

    45

    21

    ,028

    48

    3

    98.4

    809%

    475

    11

    12Ac

    quis

    ition

    Adj

    ustm

    ent

    406

    1

    1

    -

    10

    0.00

    00%

    -

    12

    1313

    1,31

    6

    12

    9,67

    8

    (1

    ,637

    )

    (1

    ,278

    )

    1314

    1415

    Inta

    ngib

    le P

    lant

    404

    22,8

    59

    20

    ,660

    (2

    ,200

    )

    98

    .480

    9%(2

    ,166

    )

    1516

    22,8

    59

    20

    ,660

    (2

    ,200

    )

    (2

    ,166

    )

    1617

    1718

    285,

    109

    $

    303,

    111

    $

    17,9

    99$

    18,3

    93$

    1819

    1920

    (1)

    Doe

    s no

    t inc

    lude

    tran

    spor

    tatio

    n de

    prec

    iatio

    n ex

    pens

    e w

    hich

    is c

    lear

    ed th

    roug

    h tra

    nspo

    rtatio

    n cl

    earin

    g (A

    cct.

    184.

    030)

    and

    20

    21pr

    esen

    ted

    on H

    -CE

    RT-

    26A

    .21

    ANN

    UAL

    IZAT

    ION

    OF

    PLAN

    T D

    EPR

    ECIA

    TIO

    N A

    ND

    AM

    OR

    TIZA

    TIO

    N E

    XPEN

    SE (S

    TUD

    Y)

    H-C

    ERT-

    12A

    Page 18 of 312

  • NEV

    AD

    A P

    OW

    ER C

    OM

    PAN

    YH

    -CER

    T-12

    A.1

    d/b/

    a N

    V En

    ergy

    PAG

    E 2

    OF

    3C

    ERTI

    FIC

    ATI

    ON

    AD

    JUST

    MEN

    TFI

    NC

    HER

    AN

    NU

    ALI

    ZATI

    ON

    OF

    PLA

    NT

    DEP

    REC

    IATI

    ON

    AN

    D A

    MO

    RTI

    ZATI

    ON

    EXP

    ENSE

    (STU

    DY)

    FOR

    TH

    E TE

    ST P

    ERIO

    D E

    ND

    ED D

    ECEM

    BER

    31,

    201

    6A

    ND

    FO

    R T

    HE

    CER

    TIFI

    CA

    TIO

    N P

    ERIO

    D E

    ND

    ED M

    AY

    31, 2

    017

    (IN T

    HO

    USA

    ND

    S)

    (a)

    (b)

    (c)

    (d)

    (e)

    (f)(g

    )(h

    )(i)

    (j)

    Adju

    sted

    and

    Adju

    sted

    Estim

    ated

    Dep

    reci

    atio

    nEs

    timat

    edIn

    crea

    se /

    Proj

    ecte

    dAd

    just

    men

    t for

    Es

    timat

    edC

    urre

    nt

    Annu

    al D

    epr

    Stud

    yAn

    nual

    Dep

    rD

    ecre

    ase

    LnFE

    RC

    Bala

    nce

    Acct

    392

    /396

    Bala

    nce

    Appr

    oved

    Cur

    rent

    Rat

    esPr

    opos

    edPr

    opos

    ed R

    ates

    for c

    hang

    e in

    LnN

    oD

    escr

    iptio

    nAc

    coun

    tat

    5/3

    1/17

    H-C

    ERT-

    26A

    at 5

    /31/

    17D

    epr R

    ate

    at 5

    /31/

    17R

    ates

    at 5

    /31/

    17R

    ates

    No

    FR: H

    12A

    .2

    Col

    ( c)

    + (d

    )FR

    : H-1

    2A.2

    FR: H

    -12A

    .3FR

    : H

    -12A

    .2*c

    ol (q

    )co

    l (i)

    - col

    (g)

    1In

    tang

    ible

    Pla

    nt1

    2In

    tang

    ible

    Sof

    twar

    e30

    318

    ,523

    $

    -$

    18

    ,523

    $

    7.68

    %22

    ,859

    $

    6.

    94%

    20,6

    60$

    (2

    ,200

    )$

    23

    T

    otal

    Inta

    ngib

    le P

    lant

    18,5

    23

    -

    18,5

    23

    22

    ,859

    20

    ,660

    (2,2

    00)

    3

    44

    5Pr

    oduc

    tion

    Plan

    t5

    66

    7St

    eam

    Pro

    duct

    ion

    78

    Land

    310.

    1-

    -

    -

    0.00

    %-

    0.

    00%

    -

    -

    8

    9La

    nd R

    ight

    s31

    0.2

    643

    -

    64

    3

    2.

    50%

    25

    2.56

    %26

    1

    9

    10St

    ruct

    ures

    & Im

    prov

    emen

    ts31

    17,

    638

    -

    7,63

    8

    4.28

    %2,

    128

    7.32

    %3,

    643

    1,51

    5

    1011

    Boile

    r Pla

    nt E

    quip

    men

    t31

    210

    ,450

    -

    10

    ,450

    3.90

    %7,

    168

    9.97

    %18

    ,321

    11,1

    52

    1112

    Turb

    ogen

    erat

    or U

    nits

    314

    3,12

    0

    -

    3,

    120

    3.

    85%

    3,94

    2

    3.

    64%

    3,73

    2

    (2

    10)

    1213

    Acce

    ss E

    lect

    ric E

    quip

    men

    t31

    51,

    848

    -

    1,84

    8

    4.37

    %2,

    249

    5.75

    %2,

    962

    713

    1314

    Mis

    c Po

    wer

    Pla

    nt E

    quip

    men

    t31

    634

    1

    -

    341

    2.91

    %28

    3

    7.33

    %71

    3

    430

    1415

    Asse

    t Ret

    irem

    ent C

    ost

    317

    -

    -

    -

    0.

    00%

    -

    0.00

    %-

    -

    1516

    Rei

    d G

    ardn

    er 4

    Acq

    uisi

    tion

    Adju

    stm

    ent

    114

    13,9

    66

    -

    13,9

    66

    0.

    00%

    -

    0.00

    %-

    1617

    To

    tal S

    team

    Pro

    duct

    ion

    38,0

    06

    -

    38,0

    06

    15

    ,794

    29

    ,395

    13,6

    01

    1718

    1819

    Oth

    er P

    rodu

    ctio

    n19

    20La

    nd34

    0.1

    -

    0.

    00%

    -

    0.00

    %-

    2021

    Land

    Rig

    hts

    340.

    230

    -

    30

    1.

    89%

    30

    2.41

    %38

    8

    21

    22St

    ruct

    ures

    & Im

    prov

    emen

    ts34

    17,

    308

    -

    7,30

    8

    3.23

    %7,

    790

    3.66

    %8,

    821

    1,03

    1

    2223

    Fuel

    Hol

    ders

    , Prd

    & A

    cces

    s 34

    214

    ,895

    -

    14

    ,895

    3.36

    %14

    ,497

    3.

    29%

    14,2

    07

    (2

    90)

    2324

    Prim

    e M

    over

    s34

    34,

    536

    -

    4,53

    6

    3.32

    %5,

    147

    2.28

    %3,

    530

    (1,6

    17)

    24

    25G

    ener

    ator

    s34

    458

    ,923

    -

    58

    ,923

    3.29

    %65

    ,064

    3.

    75%

    74,0

    48

    8,

    984

    25

    26Ac

    cess

    Ele

    ctric

    Equ

    ipm

    ent

    345

    13,1

    48

    -

    13,1

    48

    3.

    42%

    13,3

    10

    3.48

    %13

    ,551

    241

    2627

    Mis

    c Po

    wer

    Pla

    nt E

    quip

    men

    t34

    63,

    770

    -

    3,77

    0

    3.68

    %3,

    737

    3.56

    %3,

    616

    (121

    )

    27

    28As

    set R

    etire

    men

    t Cos

    t34

    7-

    -

    -

    0.00

    %-

    0.

    00%

    -

    -

    28

    29Ac

    quis

    ition

    Adj

    ustm

    ent-S

    H, W

    H &

    SP

    114

    2,29

    1

    -

    2,

    291

    0.

    00%

    5,56

    7

    0.

    00%

    5,56

    7

    -

    29

    30

    Tota

    l Oth

    er P

    rodu

    ctio

    n10

    4,90

    1

    -

    104,

    901

    11

    5,14

    2

    12

    3,37

    8

    8,23

    6

    3031

    T

    otal

    Pro

    duct

    ion

    Plan

    t14

    2,90

    8$

    -

    $

    142,

    908

    $

    13

    0,93

    5$

    15

    2,77

    3$

    21,8

    37$

    31

    H-C

    ERT-

    12A.

    1

    Page 19 of 312

  • NEV

    AD

    A P

    OW

    ER C

    OM

    PAN

    YH

    -CER

    T-12

    A.1

    d/b/

    a N

    V En

    ergy

    PAG

    E 3

    OF

    3C

    ERTI

    FIC

    ATI

    ON

    AD

    JUST

    MEN

    TFI

    NC

    HER

    AN

    NU

    ALI

    ZATI

    ON

    OF

    PLA

    NT

    DEP

    REC

    IATI

    ON

    AN

    D A

    MO

    RTI

    ZATI

    ON

    EXP

    ENSE

    (STU

    DY)

    FOR

    TH

    E TE

    ST P

    ERIO

    D E

    ND

    ED D

    ECEM

    BER

    31,

    201

    6A

    ND

    FO

    R T

    HE

    CER

    TIFI

    CA

    TIO

    N P

    ERIO

    D E

    ND

    ED M

    AY

    31, 2

    017

    (IN T

    HO

    USA

    ND

    S)

    (a)

    (b)

    (c)

    (d)

    (e)

    (f)(g

    )(h

    )(i)

    (j)

    Adju

    sted

    and

    Adju

    sted

    Estim

    ated

    Dep

    reci

    atio

    nEs

    timat

    edIn

    crea

    se /

    Proj

    ecte

    dAd

    just

    men

    t for

    Es

    timat

    edC

    urre

    nt

    Annu

    al D

    epr

    Stud

    yAn

    nual

    Dep

    rD

    ecre

    ase

    LnFE

    RC

    Bala

    nce

    Acct

    392

    /396

    Bala

    nce

    Appr

    oved

    Cur

    rent

    Rat

    esPr

    opos

    edPr

    opos

    ed R

    ates

    for c

    hang

    e in

    No

    Des

    crip

    tion

    Acco

    unt

    at 5

    /31/

    17H

    -CER

    T-26

    Aat

    5/3

    1/17

    Dep

    r Rat

    eat

    5/3

    1/17

    Rat

    esat

    5/3

    1/17

    Rat

    esFR

    : H-1

    2A.2

    C

    ol (

    c) +

    (d)

    FR: H

    - 12A

    .2FR

    : H- 1

    2A.2

    FR:

    H-1

    2A.2

    * c

    ol (q

    )co

    l (i)

    - col

    (g)

    1Tr

    ansm

    issi

    on P

    lant

    12

    Land

    350.

    1-

    $

    -$

    -

    $

    0.00

    %-

    $

    0.

    00%

    -$

    -

    $

    2

    3La

    nd R

    ight

    s35

    0.2

    2,01

    1

    -

    2,

    011

    1.

    55%

    2,10

    1

    1.

    42%

    1,92

    5

    (1

    76)

    34

    Stru

    ctur

    es &

    Impr

    ovem

    ents

    352

    33

    -

    33

    0.99

    %29

    1.

    20%

    35

    6

    45

    Stat

    ion

    Equi

    pmen

    t35

    311

    ,026

    -

    11

    ,026

    1.67

    %11

    ,630

    1.

    71%

    11,9

    08

    27

    9

    5

    6To

    wer

    s &

    Fixt

    ures

    354

    700

    -

    70

    0

    1.

    48%

    672

    1.

    49%

    676

    5

    67

    Pole

    s &

    Fixt

    ures

    355

    7,39

    8

    -

    7,

    398

    2.

    52%

    7,49

    7

    1.

    84%

    5,47

    4

    (2

    ,023

    )

    78

    Ove

    rhea

    d C

    ondu

    ctor

    s &

    Dev

    ices

    356

    4,09

    1

    -

    4,

    091

    2.

    26%

    4,10

    2

    2.

    04%

    3,70

    3

    (3

    99)

    89

    Und

    ergr

    ound

    Con

    duit

    357

    221

    -

    22

    1

    1.

    61%

    123

    1.

    61%

    123

    -

    9

    10U

    nder

    grou

    nd C

    ondu

    it &

    Dev

    ices

    358

    554

    -

    55

    4

    2.

    21%

    697

    2.

    13%

    671

    (2

    5)

    1011

    Roa

    ds &

    Tra

    ils35

    930

    -

    30

    1.

    74%

    30

    1.71

    %30

    (1)

    11

    12Ac

    quis

    ition

    Adj

    ustm

    ent-N

    eedl

    es11

    41

    -

    1

    0.00

    %1

    0.00

    %1

    -

    12

    13

    Tot

    al T

    rans

    mis

    sion

    Pla

    nt26

    ,064

    -

    26

    ,064

    26,8

    80

    24,5

    47

    (2

    ,335

    )