Loading...
HomeMy WebLinkAbout20160812Spector Exhibit 25.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 25 Lin e No . Mea s u r e T y p e Na m e De s c r i p t i o n Ba s e l i n e D e s c r i p t i o n Vi n t a g e Se g m e n t En d U s e Ap p l i c a b i l i t y 1 Equ i p m e n t Co n de n s i n g H i g h Ef f i c i e n c y N a t u r a l G a s Ta n k l e s s W a t e r He a t e r ( 0 . 9 1 E F ) Co n de n s i n g H i g h E f f i c i e n c y Na t u r a l G a s T a n k l e s s W a t e r He a t e r ( 0 . 9 1 E F ) 0. 6 2 E F 4 0 - g a l l o n t a n k w a t e r he a t e r New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Wa te r He a t i n g 90 % 2 Equ i p m e n t Co n ve n t i o n a l H i g h Ef f i c i e n c y N a t u r a l G a s Wa t e r H e a t e r ( E F = . 6 7 ) 40 G al l o n H i g h E f f i c i e n c y Na t u r a l G a s W a t e r H e a t e r (0 . 6 7 E F ) Co d e 0 . 5 9 , S t o c k 0 . 5 4 E F G a s Wa t e r H e a t e r , 4 0 g a l l o n New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Wa te r He a t i n g 90 % 3 Equ i p m e n t Hig h e f f i c i e n c y co m b i n a t i o n d o m e s t i c ho t w a t e r a n d hy d r o n i c s p a c e he a t i n g s y s t e m u s i n g pr e - a p p r o v e d t a n k l e s s wa t e r h e a t e r Tan k l e s s w a t e r h e a t e r w i t h me a n c a p a c i t y o f 1 0 8 MB T U / h r St a nd a r d f u r n a c e a n d w a t e r he a t e r s e t u p . F u r n a c e d e t a i l s : St o c k : 9 0 % E f f i c i e n t , C o d e 9 2 % Ef f i c i e n t . W a t e r h e a t e r d e t a i l s : 0. 6 2 E F . New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Sp ac e He a t i n g 76 % 4 Equ i p m e n t Hig h E f f i c i e n c y Fu r n a c e 9 5 A F U E Hig h - e f f i c i e n c y ( c o n d e n s i n g ) fu r n a c e = A F U E 9 5 Gas - f i r e d f u r n a c e = A F U E 7 6 (e x i s t i n g ) o r A F U E 8 0 ( c o d e ) New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Sp ac e He a t i n g 90 % 5 Equ i p m e n t Hig h E f f i c i e n c y H e a r t h - 8 0 % A F U E Hig h e f f i c i e n c y n a t u r a l g a s fi r e p l a c e h e a r t h ; A F U E 8 0 % The h e a r t h r e p l a c e s a l o g fi r e p l a c e . T h e h e a t p r o v i d e d of f s e t s f u r n a c e h e a t a n d t h e fi r e p l a c e i n s e r t r e d u c e s a i r in f i l t r a t i o n . B o t h t h e s e co m p o n e n t s p r o v i d e f u r n a c e co n s u m p t i o n s a v i n g s . B a s e l i n e i s th e r e f o r e a S t a n d a r d e f f i c i e n c y fo r c e d a i r f u r n a c e ( 7 2 % A F U E ) New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Ro o m He a t i n g 2% 6 Non e q u i p m e n t En e r g y S t a r H o m e HE R S 7 5 20 0 6 I E C C Z o n e 5 ( D e n v e r ) - ad j u s t e d New , E a r l y Re t i r e m e n t , Tu r n o v e r Si n g l e F a m i l y , Mu l t i f a m i l y , Ma n u f a c t u r e d Sp ac e He a t i n g 2. 5 % Exhibit No. 25 Case No. INT-G-16-02 A. Spector, IGC p. 1 of 3 Lin e No . 1 2 In ce n t i v e L e v e l Co s t B e n e f i t T h r e s h o l d In f l a t i o n R a t e St a r t Y e a r S a l e s D i s t r i b u t i o n b y S e g m e n t ( % ) SAL E S F O R E C A S T IN P U T S 3 30 % 1. 0 0 2. 6 0 % Se g m e n t % o f S t a r t Y r S a l e s 4 Si n g l e F a m i l y 92 . 0 0 % Res i d e n t i a l S e c t o r Fo r e c a s t ( T h e r m s ) 5 Dis c o u n t R a t e Tr a n s m i s s i o n L o s s R a t e Mu l t i F a m i l y 7. 5 0 % 20 1 6 22 7 , 5 2 1 , 3 8 0 6 3. 6 9 % 0. 1 9 5 9 % Ma n u f a c t u r e d 0. 5 0 % 20 1 7 23 4 , 7 4 2 , 3 0 1 7 20 1 8 24 2 , 2 2 7 , 4 1 9 8 20 1 9 25 0 , 0 3 7 , 3 2 7 9 20 2 0 25 8 , 0 1 0 , 6 0 5 10 End U s e S a t u r a t i o n 20 2 1 26 4 , 5 8 2 , 1 3 5 11 Sp ac e H e a t i n g Ro o m H e a t i n g Wa te r H e a t i n g Cl ot h e s D r y i n g Ot h e r 12 Si n g l e F a m i l y 87 . 4 0 % 9. 1 0 % 99 . 6 0 % 94 . 5 0 % 10 0 . 0 0 % PR E M I S E F O R E C A S T I N P U T S 13 Mu lt i F a m i l y 70 . 9 0 % 20 . 4 0 % 87 . 9 0 % 71 . 0 0 % 10 0 . 0 0 % 14 Ma nu f a c t u r e d 88 . 6 0 % 5. 9 0 % 99 . 5 0 % 91 . 0 0 % 10 0 . 0 0 % St a r t Y e a r ( 2 0 1 6 ) P r e m i s e C o u n t 15 Si n g l e F a m i l y 28 9 , 6 9 0 16 End U s e F u e l S h a r e ( N a t u r a l G a s ) Mu l t i F a m i l y 23 , 6 1 7 17 Sp ac e H e a t i n g Ro o m H e a t i n g Wa te r H e a t i n g Cl ot h e s D r y i n g Ot h e r Ma n u f a c t u r e d 1, 5 8 4 18 Si n g l e F a m i l y 99 . 0 0 % 60 . 5 2 % 83 . 4 6 % 6. 3 0 % 10 0 . 0 0 % 19 Mu lt i F a m i l y 99 . 0 0 % 37 . 3 3 % 18 . 3 6 % 3. 8 5 % 10 0 . 0 0 % Pr e m i s e C o u n t G r o w t h R a t e s 20 Ma nu f a c t u r e d 99 . 0 0 % 46 . 8 1 % 59 . 7 8 % 2. 8 5 % 10 0 . 0 0 % 20 1 6 2. 5 % 21 20 1 7 2. 5 % 22 Sta r t Y e a r S a l e s D i s t r i b u t i o n b y E n d U s e ( % ) 20 1 8 2. 5 % 23 Sp ac e H e a t i n g Ro o m H e a t i n g Wa te r H e a t i n g Cl ot h e s D r y i n g Ot h e r 20 1 9 2. 5 % 24 Si n g l e F a m i l y 70 . 9 0 % 4. 3 1 % 23 . 3 2 % 0. 2 4 % 1. 2 3 % 20 2 0 2. 5 % 25 Mu lt i F a m i l y 62 . 0 0 % 6. 5 1 % 30 . 7 4 % 0. 1 9 % 0. 5 7 % 20 2 1 2. 5 % 26 Ma nu f a c t u r e d 71 . 6 8 % 2. 3 0 % 21 . 0 9 % 0. 1 3 % 4. 8 0 % Exhibit No. 25 Case No. INT-G-16-02 A. Spector, IGC p. 2 of 3 Lin e N o . 1 TEA P O T S c e n a r i o R e s u l t s : U t i l i t y C o s t T e s t , 3 . 6 9 % D i s c o u n t R a t e 2 3 Tec h Ec o n Ac h 1 Te c h Ec o n Ac h 1 4 20 1 6 2, 7 7 3 , 5 2 7 2, 4 4 6 , 9 8 4 97 , 8 2 5 20 1 6 2, 7 7 3 , 5 2 7 2, 4 4 6 , 9 8 4 97 , 8 2 5 5 20 1 7 2, 9 1 3 , 5 3 3 2, 5 6 7 , 9 6 9 14 0 , 1 1 6 20 1 7 5, 6 8 7 , 0 5 9 5, 0 1 4 , 9 5 3 23 7 , 9 4 0 6 20 1 8 3, 0 2 7 , 3 5 4 2, 6 7 0 , 8 8 2 19 6 , 9 7 9 20 1 8 8, 7 1 4 , 4 1 3 7, 6 8 5 , 8 3 5 43 4 , 9 2 0 7 20 1 9 3, 1 4 8 , 4 7 2 2, 7 8 0 , 3 9 1 27 3 , 8 5 7 20 1 9 11 , 8 6 2 , 8 8 5 10 , 4 6 6 , 2 2 6 70 8 , 7 7 6 8 20 2 0 3, 2 7 3 , 7 1 5 2, 8 9 3 , 7 7 4 37 4 , 2 9 2 20 2 0 15 , 1 3 6 , 6 0 0 13 , 3 6 0 , 0 0 0 1, 0 8 3 , 0 6 9 9 20 2 1 3, 3 8 3 , 1 8 3 2, 9 9 3 , 4 3 6 49 6 , 4 9 6 20 2 1 18 , 5 1 9 , 7 8 2 16 , 3 5 3 , 4 3 6 1, 5 7 9 , 5 6 4 10 11 TEA P O T S c e n a r i o R e s u l t s : T o t a l R e s o u r c e C o s t T e s t , 3 . 6 9 % D i s c o u n t R a t e 12 13 Tec h Ec o n Ac h 1 Te c h Ec o n Ac h 1 14 20 1 6 2, 7 7 3 , 5 2 7 16 2 , 4 9 6 5, 6 2 1 20 1 6 2, 7 7 3 , 5 2 7 16 2 , 4 9 6 5, 6 2 1 15 20 1 7 2, 9 1 3 , 5 3 3 16 7 , 6 7 8 7, 9 7 4 20 1 7 5, 6 8 7 , 0 5 9 33 0 , 1 7 4 13 , 5 9 5 16 20 1 8 3, 0 2 7 , 3 5 4 17 7 , 2 7 7 11 , 4 7 1 20 1 8 8, 7 1 4 , 4 1 3 50 7 , 4 5 1 25 , 0 6 6 17 20 1 9 3, 1 4 8 , 4 7 2 18 7 , 4 8 8 16 , 2 8 4 20 1 9 11 , 8 6 2 , 8 8 5 69 4 , 9 3 8 41 , 3 5 0 18 20 2 0 3, 2 7 3 , 7 1 5 19 8 , 2 1 6 22 , 7 1 3 20 2 0 15 , 1 3 6 , 6 0 0 89 3 , 1 5 4 64 , 0 6 3 19 20 2 1 3, 3 8 3 , 1 8 3 20 8 , 2 5 3 30 , 8 2 1 20 2 1 18 , 5 1 9 , 7 8 2 1, 1 0 1 , 4 0 7 94 , 8 8 4 20 21 Ut i li t y C o s t T e s t To t a l R e s o u r c e C o s t T e s t 22 23 Tec h Ec o n Ac h 1 Te c h Ec o n Ac h 1 24 20 1 6 1. 2 2 % 1. 0 8 % 0. 0 4 % 20 1 6 1. 2 2 % 0. 0 7 % 0. 0 0 % 25 20 1 7 1. 2 4 % 1. 0 9 % 0. 0 6 % 20 1 7 1. 2 4 % 0. 0 7 % 0. 0 0 % 26 20 1 8 1. 2 5 % 1. 1 0 % 0. 0 8 % 20 1 8 1. 2 5 % 0. 0 7 % 0. 0 0 % 27 20 1 9 1. 2 6 % 1. 1 1 % 0. 1 1 % 20 1 9 1. 2 6 % 0. 0 7 % 0. 0 1 % 28 20 2 0 1. 2 7 % 1. 1 2 % 0. 1 5 % 20 2 0 1. 2 7 % 0. 0 8 % 0. 0 1 % 29 20 2 1 1. 2 8 % 1. 1 3 % 0. 1 9 % 20 2 1 1. 2 8 % 0. 0 8 % 0. 0 1 % Po t en t i a l S a v i n g s a s a P e r c e n t a g e o f S a l e s b y S c e n a r i o (a n n u a l i n c r e m e n t a l s a v i n g s ) Cu mu l a t i v e E n e r g y S a v i n g s b y S c e n a r i o ( T h m ) Ann u a l I n c r e m e n t a l E n e r g y S a v i n g s b y S c e n a r i o ( T h m ) Ann u a l I n c r e m e n t a l E n e r g y S a v i n g s b y S c e n a r i o ( T h m ) Cu mu l a t i v e E n e r g y S a v i n g s b y S c e n a r i o ( T h m ) Po t en t i a l S a v i n g s a s a P e r c e n t a g e o f S a l e s b y S c e n a r i o (a n n u a l i n c r e m e n t a l s a v i n g s ) Exhibit No. 25 Case No. INT-G-16-02 A. Spector, IGC p. 3 of 3