20160812Dedden Exhibit 9.pdf

Ronald L. Williams, ISB No. 3034
Williams Bradbury, P.C.
1015 W. Hays St.
Boise, ID 83702
Telephone: [phone]
Email: [e-mail]

Attorneys for Intermountain Gas Company

BEFORE THE IDAHO PUBLIC UTILITES COMMISSION

IN THE MATTER OF THE APPLICATION OF
INTERMOUNTAIN GAS COMPANY FOR
THE AUTHORITY TO CHANGE ITS RATES
AND CHARGES FOR NATURAL GAS
SERVICE TO NATURAL GAS CUSTOMERS
IN THE STATE OF IDAHO

)
)
)
)
)
)
)

Case No. INT-G-16-02

EXHIBIT 09

Actual Data Forecasted Data
Line Ending For the Period
No.Description 6/30/2016 7/31/2016-12/31/2016 Total
(a)(b)(c)(d)
1 Other Revenues
2 Miscellaneous Service Revenue 606,844$ 573,625$ 1,180,469$
3 Field Collection Charge 15 870 885
4 Return Check Charge 58,720 40,060 98,780
5 Account Initiation Charge 481,284 565,302 1,046,586
6 Reconnection Charge 25,894 8,162 34,056
7 Interest on Past Due Accounts 367,312 139,696 507,008
8 Other Miscellaneous Non-Operating Revenues 7,917 7,800 15,717
9 Cash Discounts 3,834 10,703 14,537
10 Rent - 2,325 2,325
11 Non-Utility Revenue - 142 142
12 Total 1,551,820 1,348,685 2,900,505
13 Interest Income
14 Interest Income (6,933) - (6,933)
15 AFUDC Equity - - -
16 Total (6,933) - (6,933)
17 Total Other Revenues and Interest Income 1,544,887$ 1,348,685$ 2,893,572$
NOTES
Intermountain Gas Company
Other Revenues and Interest Income
For the Test Year Ending December 31, 2016[1]
[1] Test Year ending December 31, 2016 is composed of actual results from January 1 - June 30, 2016 and forecasted results from July 1, 2016 -
December 31, 2016.
Exhibit No. 09
Case No. INT-G-16-02
T. Dedden, IGC
p. 1 of 1