Document
NorthWestern Corporation, dba NorthWestern Energy Schedule O‐3
South Dakota Electric Page 1 of 2
Test Year Ended December 31, 2022
Derivation of Increased Rates and Proof of Revenue
Billing Billing
Line Description Units Rate Units Rate Revenue $ %
1
2
3 Interruptible Irrigation Service Rate 16 Calculated per Book Calculated
4 Customer Charge 16O (May‐Oct) 425 $45.00 $19,125 425 $55.00 $23,375 $4,250 22.22%
5 Customer Charge 16OW (May‐Oct) 2 $22.50 45 2 $55.00 110 65 144.44%
6 Customer Charge 16O (Nov‐Apr) 5 $45.00 225 5 $25.00 125 ‐100 ‐44.44%
7 Customer Charge 16OW (Nov‐Apr) 385 $22.50 8,663 385 $25.00 9,625 963 11.11%
8 Off‐Peak Energy Charge (May‐Oct) 1,736,881 $0.02437 42,328 1,736,881 $0.03157 54,833 12,506 29.54%
9 Off‐Peak Energy Charge (Nov‐Apr) 57,966 $0.02437 1,413 57,966 $0.03157 1,830 417 29.54%
10 On‐Peak Energy Charge (May‐Oct) 190,672 $0.13130 25,035 190,672 $0.16885 32,195 7,160 28.60%
11 On‐Peak Energy Charge (Nov‐Apr) 7,644 $0.13130 1,004 7,644 $0.16885, 1,291 287 28.60%
12 Shoulder Period Energy Charge (May‐Oct) 619,322 $0.05664 35,078 619,322 $0.07284 45,111 10,033 28.60%
13 Shoulder Period Energy Charge (Nov‐Apr) 32,812 $0.05664 1,858 32,812 $0.07284 2,390 532 28.60%
14 Demand Charge per Season 238 $130.81 31,195 238 $168.22 40,116 8,921 28.60%
15 Minimum Customer Charge per Season 0.000 $270.00 0.000 $330.00 0 0.00%
16 Irrigation Season kWh On Peak 198,316 $152,806 198,316 195,741 42,935 28.10%
17 Non‐Irrigation Season kWh Off & Shoulder 2,446,981 13,162 2,446,981 15,261 2,098 15.94%
18 Annual Total 2,645,297 $165,969 $166,326 2,645,297 $211,002 $45,033 27.13%
19 Book to Bill Revenue Ratio 100.215% 100.000%
20 Proposed Base Rate Revenue $211,002 $44,676 26.86%
Revenue Change
Revenue
‐‐‐‐‐‐‐‐‐‐ Present Rates ‐‐‐‐‐‐‐‐‐‐ ‐‐‐‐‐‐‐‐‐‐ Proposed Rates ‐‐‐‐‐‐‐‐‐‐
NorthWestern Corporation, dba NorthWestern Energy Schedule O‐3
South Dakota Electric Page 2 of 2
Test Year Ended December 31, 2022
Derivation of Increased Rates and, Proof of Revenue
Billing Billing
Line Description Units Rate Units Rate Revenue $ %
1
1
2 Irrigation Service Rate 17 Calculated per Book Calculated
3 Power Factor Charge (May‐Sept) $2,705 $3,459 $754 27.87%
4 Power Factor Charge (Oct‐Apr) 1,118 $1,430 312 27.91%
5 Demand Charge per HP (May‐Sept) 2,800 $4.870 13,636 2,800 $5.980 16,744 3,108 22.79%
6 Demand Charge per HP (Oct‐Apr) 590 $4.870 2,873 590 $5.980 3,528 655 22.79%
7 Energy Charge (May‐Sept) 308,327 $0.04960 15,293 308,327 $0.06029 18,589 3,296 21.55%
8 Energy Charge (Oct‐Apr) 50,284 $0.04960 2,494 50,284 $0.06029 3,032 538 21.55%
9 Total Irrigation Season (May‐Sept) 308,327 $31,634 308,327 $38,792 $7,158 22.63%
10 Total Non‐Irrigation Season (Oct‐Apr) 50,284 6,485 50,284 7,990 $1,504 23.20%
11 Annual Total 358,611 $38,119 $38,176 358,611 $46,782 $8,662 22.72%
12 Book to Billed Revenue Ratio 100.1% 100.000%
13 Proposed Base Rate Revenue $46,782 $8,606 22.54%
Revenue Change
Revenue
‐‐‐‐‐‐‐‐‐‐ Present Rates ‐‐