HomeMy WebLinkAbout20160812McGrath Exhibit 28.pdfRonald L. Williams, ISB No. 3034
Williams Bradbury, P.C.
1015 W. Hays St.
Boise, ID 83702
Telephone: (208) 344-6633
Email: ron@williamsbradbury.com
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 28
In
t
e
r
m
o
u
n
t
a
i
n
G
a
s
C
o
m
p
a
n
y
FC
C
M
M
o
n
t
h
l
y
E
x
a
m
p
l
e
R
a
t
e
S
c
h
e
d
u
l
e
R
S
C
a
l
c
u
l
a
t
i
o
n
s
EX
A
M
P
L
E
R
A
T
E
S
C
H
E
D
U
L
E
R
S
F
C
C
A
C
T
U
A
L
C
A
L
C
U
L
A
T
I
O
N
S
F
C
C
M
Y
E
A
R
1
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
l
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Ex
p
l
a
n
a
t
i
o
n
(A
)
(B
)
(C
)
(D
)
(E
)
(F
)
(G
)
(H
)
(I
)
(J
)
(K
)
(L
)
(M
)
(N
)
1
Ex
a
m
p
l
e
"
A
c
t
u
a
l
"
R
S
C
u
s
t
o
m
e
r
s
31
2
,
7
4
1
31
3
,
2
3
4
31
3
,
6
4
4
31
3
,
6
3
5
31
3
,
5
9
1
31
3
,
4
9
5
31
4
,
2
1
7
31
4
,
9
1
1
31
5
,
5
6
9
31
6
,
4
0
0
31
6
,
9
4
1
31
7
,
4
6
3
3,7
7
5
,
8
3
9
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
c
u
s
t
o
m
e
r
s
2
Ex
a
m
p
l
e
"
A
c
t
u
a
l
"
R
S
T
h
e
r
m
s
43
,
8
3
0
,
6
3
1
35
,
2
1
8
,
7
9
5
26
,
3
9
7
,
2
9
3
20
,
8
7
2
,
9
7
5
10
,
9
7
1
,
5
6
8
7,3
6
0
,
7
9
8
5,0
0
6
,
6
5
1
4,2
9
4
,
7
8
8
4,
7
8
9
,
8
1
4
7,
2
4
3
,
3
0
4
16
,
0
6
2
,
1
2
5
33
,
4
2
0
,
9
2
7
21
5
,
4
6
9
,
6
6
8
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
3
"A
p
p
r
o
v
e
d
"
R
a
t
e
s
4
Cu
s
t
o
m
e
r
C
h
a
r
g
e
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
$1
0
.
0
0
5
Vo
l
u
m
e
t
r
i
c
r
a
t
e
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
$0
.
1
1
2
6
5
6
To
t
a
l
A
c
t
u
a
l
R
S
M
a
r
g
i
n
$8
,
0
6
4
,
9
3
2
$7
,
0
9
9
,
7
3
6
$6
,
1
1
0
,
0
9
4
$5
,
4
8
7
,
6
8
8
$4
,
3
7
1
,
8
5
6
$3
,
9
6
4
,
1
4
4
$3
,
7
0
6
,
1
7
0
$3
,
6
3
2
,
9
1
5
$3
,
6
9
5
,
2
5
9
$3
,
9
7
9
,
9
5
7
$4
,
9
7
8
,
8
0
4
$6
,
9
3
9
,
4
9
5
$6
2
,
0
3
1
,
0
4
9
Lin
e
7
+
L
i
n
e
8
7
Ac
t
u
a
l
M
a
r
g
i
n
-
C
u
s
t
o
m
e
r
C
h
a
r
g
e
s
$3
,
1
2
7
,
4
1
2
$3
,
1
3
2
,
3
3
8
$3
,
1
3
6
,
4
3
9
$3
,
1
3
6
,
3
4
7
$3
,
1
3
5
,
9
0
8
$3
,
1
3
4
,
9
5
0
$3
,
1
4
2
,
1
7
1
$3
,
1
4
9
,
1
0
7
$3
,
1
5
5
,
6
8
6
$3
,
1
6
3
,
9
9
9
$3
,
1
6
9
,
4
0
5
$3
,
1
7
4
,
6
2
8
$3
7
,
7
5
8
,
3
9
1
Lin
e
1
x
L
i
n
e
4
8
Ac
t
u
a
l
M
a
r
g
i
n
-
V
o
l
u
m
e
t
r
i
c
C
h
a
r
g
e
s
$4
,
9
3
7
,
5
2
1
$3
,
9
6
7
,
3
9
7
$2
,
9
7
3
,
6
5
5
$2
,
3
5
1
,
3
4
1
$1
,
2
3
5
,
9
4
7
$8
2
9
,
1
9
4
$5
6
3
,
9
9
9
$4
8
3
,
8
0
8
$5
3
9
,
5
7
3
$8
1
5
,
9
5
8
$1
,
8
0
9
,
3
9
8
$3
,
7
6
4
,
8
6
7
$2
4
,
2
7
2
,
6
5
8
Lin
e
2
x
L
i
n
e
5
9
FC
C
M
C
a
l
c
u
l
a
t
i
o
n
s
10
Ta
r
g
e
t
F
C
C
R
S
M
a
r
g
i
n
/
C
u
s
t
o
m
e
r
$1
5
.
3
3
$1
2
.
9
2
$9
.
9
8
$7
.
4
6
$3
.
9
6
$2
.
6
4
$1
.
7
9
$1
.
5
4
$1
.
7
1
$2
.
5
6
$5
.
7
7
$1
2
.
1
0
Ta
r
g
e
t
F
C
C
m
a
r
g
i
n
/
c
u
s
t
o
m
e
r
a
s
de
t
e
r
m
i
n
e
d
i
n
t
h
i
s
p
r
o
c
e
e
d
i
n
g
11
Ac
t
u
a
l
V
o
l
u
m
e
t
r
i
c
M
a
r
g
i
n
/
C
u
s
t
o
m
e
r
$1
5
.
7
9
$1
2
.
6
7
$9
.
4
8
$7
.
5
0
$3
.
9
4
$2
.
6
4
$1
.
7
9
$1
.
5
4
$1
.
7
1
$2
.
5
8
$5
.
7
1
$1
1
.
8
6
Lin
e
8
/
L
i
n
e
1
12
Dif
f
e
r
e
n
c
e
:
A
c
t
u
a
l
-
F
C
C
T
a
r
g
e
t
M
a
r
g
i
n
/
Cu
s
t
o
m
e
r
(
S
u
r
p
l
u
s
,
(
D
e
f
i
c
i
e
n
c
y
)
)
$0
.
4
6
($
0
.
2
6
)
($
0
.
5
0
)
$0
.
0
4
($
0
.
0
2
)
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0
.
0
2
($
0
.
0
6
)
($
0
.
2
4
)
Lin
e
1
1
-
L
i
n
e
1
0
13
Ma
r
g
i
n
:
S
u
r
p
l
u
s
,
(
D
e
f
i
c
i
e
n
c
y
)
$1
4
3
,
8
1
1
($
8
0
,
9
6
7
)
($
1
5
6
,
5
0
8
)
$1
1
,
6
9
8
($
6
,
2
1
1
)
$0
$0
$0
$0
$6
,
0
7
4
($
1
8
,
2
7
7
)
($
7
6
,
8
3
4
)
($
1
7
7
,
2
1
3
)
Lin
e
1
2
x
L
i
n
e
1
Fo
r
e
x
a
m
p
l
e
,
"
A
p
p
r
o
v
e
d
"
r
a
t
e
s
s
e
t
a
t
pr
o
p
o
s
e
d
r
a
t
e
s
i
n
t
h
i
s
p
r
o
c
e
e
d
i
n
g
Exhibit No. 28
Case No. INT-G-16-02
M. McGrath, IGC
p. 1 of 2
In
t
e
r
m
o
u
n
t
a
i
n
G
a
s
C
o
m
p
a
n
y
FC
C
M
M
o
n
t
h
l
y
E
x
a
m
p
l
e
R
a
t
e
S
c
h
e
d
u
l
e
G
S
-
1
C
a
l
c
u
l
a
t
i
o
n
s
EX
A
M
P
L
E
R
A
T
E
S
C
H
E
D
U
L
E
G
S
F
C
C
A
C
T
U
A
L
C
A
L
C
U
L
A
T
I
O
N
S
F
C
C
M
Y
E
A
R
1
Ja
n
u
a
r
y
Fe
b
r
u
a
r
y
Ma
r
c
h
Ap
r
i
l
Ma
y
Ju
n
e
Ju
l
y
Au
g
u
s
t
Se
p
t
e
m
b
e
r
Oc
t
o
b
e
r
No
v
e
m
b
e
r
De
c
e
m
b
e
r
To
t
a
l
Ex
p
l
a
n
a
t
i
o
n
(A
)
(B
)
(C
)
(D
)
(E
)
(F
)
(G
)
(H
)
(I
)
(J
)
(K
)
(L
)
(M
)
(N
)
1
Ex
a
m
p
l
e
"
A
c
t
u
a
l
"
C
u
s
t
o
m
e
r
s
32
,
8
2
9
32
,
8
2
6
32
,
8
0
0
32
,
7
4
1
32
,
6
9
4
32
,
6
3
2
32
,
6
9
9
32
,
7
5
3
32
,
8
0
3
32
,
8
9
5
32
,
9
3
7
32
,
9
8
8
39
3
,
5
9
7
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
c
u
s
t
o
m
e
r
s
2
Ex
a
m
p
l
e
"
A
c
t
u
a
l
"
T
h
e
r
m
s
21
,
5
2
8
,
7
0
6
17
,
3
0
0
,
7
2
0
13
,
0
9
3
,
2
4
3
9,
7
6
4
,
6
0
6
5,
4
7
3
,
5
0
7
4,
4
8
8
,
4
2
6
2,
9
8
0
,
8
0
8
2,5
8
2
,
6
3
1
3,2
0
6
,
3
4
5
3,6
9
8
,
8
8
3
8,5
9
6
,
4
6
0
16
,
6
2
5
,
1
2
6
10
9
,
3
3
9
,
4
6
2
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
3
Ex
a
m
p
l
e
A
c
t
u
a
l
B
l
o
c
k
1
T
h
e
r
m
s
4,
5
4
8
,
9
0
5
4,
5
4
9
,
8
9
4
3,
8
7
3
,
2
9
8
3,
5
8
6
,
9
7
9
2,
0
3
7
,
1
9
4
1,
4
3
1
,
5
1
3
87
5
,
8
3
6
71
7
,
2
7
3
95
1
,
2
9
8
1,2
0
3
,
2
7
9
3,4
2
5
,
1
7
7
4,
2
0
4
,
8
6
8
31
,
4
0
5
,
5
1
5
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
:
B
l
o
c
k
1
4
Ex
a
m
p
l
e
A
c
t
u
a
l
B
l
o
c
k
2
T
h
e
r
m
s
10
,
7
3
8
,
3
8
4
8,
5
2
5
,
1
4
7
6,
2
2
4
,
8
6
1
4,
5
5
0
,
0
4
2
2,
4
9
7
,
8
6
0
2,
1
8
0
,
7
6
9
1,
3
6
1
,
2
5
4
1,1
6
0
,
6
8
4
1,5
4
4
,
5
6
3
1,4
0
5
,
1
4
9
3,6
1
5
,
3
7
4
8,
2
3
5
,
0
0
7
52
,
0
3
9
,
0
9
2
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
:
B
l
o
c
k
2
5
Ex
a
m
p
l
e
A
c
t
u
a
l
B
l
o
c
k
3
T
h
e
r
m
s
5,
3
5
0
,
5
8
2
3,
8
5
2
,
5
5
0
2,
7
5
3
,
7
3
4
1,
4
6
1
,
0
2
1
76
6
,
7
3
9
74
8
,
6
1
4
49
7
,
3
8
0
53
6
,
6
2
9
34
5
,
7
1
7
77
3
,
7
0
3
1,3
1
0
,
4
3
9
3,
5
3
2
,
3
5
7
21
,
9
2
9
,
4
6
4
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
:
B
l
o
c
k
3
6
Ex
a
m
p
l
e
A
c
t
u
a
l
B
l
o
c
k
4
T
h
e
r
m
s
89
0
,
8
3
5
37
3
,
1
2
9
24
1
,
3
5
0
16
6
,
5
6
5
17
1
,
7
1
5
12
7
,
5
3
1
24
6
,
3
3
8
16
8
,
0
4
5
36
4
,
7
6
7
31
6
,
7
5
2
24
5
,
4
7
0
65
2
,
8
9
4
3,
9
6
5
,
3
9
1
Ex
a
m
p
l
e
"
b
o
o
k
e
d
"
t
h
e
r
m
s
:
B
l
o
c
k
4
7
"A
p
p
r
o
v
e
d
"
R
a
t
e
s
8
Cu
s
t
o
m
e
r
C
h
a
r
g
e
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
$3
5
.
0
0
9
Vo
l
u
m
e
t
r
i
c
r
a
t
e
:
B
l
o
c
k
1
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
$0
.
1
1
0
7
6
10
Vo
l
u
m
e
t
r
i
c
r
a
t
e
:
B
l
o
c
k
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
$0
.
0
9
6
6
2
11
Vo
l
u
m
e
t
r
i
c
r
a
t
e
:
B
l
o
c
k
3
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
$0
.
0
8
2
9
7
12
Vo
l
u
m
e
t
r
i
c
r
a
t
e
:
B
l
o
c
k
4
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
$0
.
0
7
5
0
0
13
To
t
a
l
A
c
t
u
a
l
R
S
M
a
r
g
i
n
$3
,
2
0
1
,
1
3
4
$2
,
8
2
4
,
1
7
4
$2
,
4
2
5
,
0
3
6
$2
,
1
1
6
,
5
6
6
$1
,
6
8
7
,
7
7
0
$1
,
5
8
3
,
0
5
2
$1
,
4
3
2
,
7
4
6
$1
,
3
9
5
,
0
8
1
$1
,
4
5
8
,
7
5
5
$1
,
5
0
8
,
3
1
6
$2
,
0
0
8
,
6
1
6
$2
,
7
5
8
,
0
1
8
$2
4
,
3
9
9
,
2
6
4
Lin
e
1
4
+
L
i
n
e
1
5
14
Ac
t
u
a
l
M
a
r
g
i
n
-
C
u
s
t
o
m
e
r
C
h
a
r
g
e
s
$1
,
1
4
9
,
0
0
5
$1
,
1
4
8
,
8
9
7
$1
,
1
4
8
,
0
0
5
$1
,
1
4
5
,
9
3
4
$1
,
1
4
4
,
2
9
2
$1
,
1
4
2
,
1
1
4
$1
,
1
4
4
,
4
7
1
$1
,
1
4
6
,
3
6
3
$1
,
1
4
8
,
1
1
2
$1
,
1
5
1
,
3
2
5
$1
,
1
5
2
,
7
8
9
$1
,
1
5
4
,
5
7
4
$1
3
,
7
7
5
,
8
8
0
Lin
e
1
x
L
i
n
e
5
15
Ac
t
u
a
l
M
a
r
g
i
n
-
V
o
l
u
m
e
t
r
i
c
C
h
a
r
g
e
s
$2
,
0
5
2
,
1
3
0
$1
,
6
7
5
,
2
7
7
$1
,
2
7
7
,
0
3
1
$9
7
0
,
6
3
2
$5
4
3
,
4
7
8
$4
4
0
,
9
3
8
$2
8
8
,
2
7
5
$2
4
8
,
7
1
8
$3
1
0
,
6
4
3
$3
5
6
,
9
9
1
$8
5
5
,
8
2
7
$1
,
6
0
3
,
4
4
4
$1
0
,
6
2
3
,
3
8
4
Σ
(
L
i
n
e
s
3
t
o
6
)
x
(
L
i
n
e
s
9
t
o
1
2
)
16
FC
C
M
C
a
l
c
u
l
a
t
i
o
n
s
17
Ac
t
u
a
l
V
o
l
u
m
e
t
r
i
c
M
a
r
g
i
n
/
C
u
s
t
o
m
e
r
$6
2
.
5
1
$5
1
.
0
4
$3
8
.
9
3
$2
9
.
6
5
$1
6
.
6
2
$1
3
.
5
1
$8
.
8
2
$7
.
5
9
$9
.
4
7
$1
0
.
8
5
$2
5
.
9
8
$4
8
.
6
1
Lin
e
1
5
/
L
i
n
e
1
18
Dif
f
e
r
e
n
c
e
:
A
c
t
u
a
l
-
F
C
C
T
a
r
g
e
t
M
a
r
g
i
n
/
Cu
s
t
o
m
e
r
(
S
u
r
p
l
u
s
,
(
D
e
f
i
c
i
e
n
c
y
)
)
$1
.
8
2
($
1
.
0
4
)
($
2
.
0
5
)
$0
.
1
5
($
0
.
0
8
)
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0
.
0
8
($
0
.
2
6
)
($
0
.
9
9
)
Lin
e
1
7
-
L
i
n
e
19
Ma
r
g
i
n
:
S
u
r
p
l
u
s
,
(
D
e
f
i
c
i
e
n
c
y
)
$5
9
,
7
7
1
($
3
4
,
1
8
9
)
($
6
7
,
2
1
2
)
$4
,
8
2
9
($
2
,
7
3
1
)
$0
$0
$0
$0
$2
,
6
5
8
($
8
,
6
4
5
)
($
3
2
,
7
2
3
)
($
7
8
,
2
4
3
)
Lin
e
1
8
x
L
i
n
e
1
Fo
r
t
h
i
s
e
x
a
m
p
l
e
,
"
A
p
p
r
o
v
e
d
"
r
a
t
e
s
se
t
a
t
p
r
o
p
o
s
e
d
r
a
t
e
s
i
n
t
h
i
s
pr
o
c
e
e
d
i
n
g
Exhibit No. 28
Case No. INT-G-16-02
M. McGrath, IGC
p. 2 of 2