HomeMy WebLinkAbout20160812Spector Exhibit 26.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 26
1
In
f
l
a
t
i
o
n
r
a
t
e
2.
6
0
%
2
D
I
S
C
O
U
N
T
R
A
T
E
3.
6
9
%
3
Pr
o
g
r
a
m
A
d
m
i
n
C
o
s
t
s
(
e
s
t
.
d
e
l
i
e
v
e
r
y
&
s
a
l
a
r
y
c
o
s
t
s
)
22
5
,
0
0
0
$
4
Pr
o
g
r
a
m
T
a
r
g
e
t
65
,
0
0
0
5
Es
t
i
m
a
t
e
d
P
r
o
g
r
a
m
C
o
s
t
p
e
r
T
h
e
r
m
$3
.
4
6
6
Co
s
t
E
f
f
e
c
t
i
v
e
n
e
s
s
T
h
r
e
s
h
o
l
d
=
$0
.
5
3
1
8
2
7 8 9 10 11 12 13 14
En
e
r
g
y
*
C
e
r
t
i
f
i
e
d
H
o
m
e
(
B
O
P
1
)
92
%
A
F
U
E
R
a
t
i
n
g
20
4
4,
0
0
0
.
0
0
$
30
3,
6
6
4
70
6
$
15
95
%
A
F
U
E
G
a
s
F
u
r
n
(
E
x
i
s
t
i
n
g
)
95
%
A
F
U
E
R
a
t
i
n
g
11
2
1,
3
0
7
.
0
0
$
18
1,
4
5
4
38
8
$
16
Hi
g
h
E
f
f
i
c
i
e
n
c
y
C
o
m
b
i
n
a
t
i
o
n
R
a
d
i
a
n
t
H
e
a
t
90
%
E
f
f
C
o
n
d
e
n
s
i
n
g
T
a
n
k
l
e
s
s
C
o
m
b
o
w/
W
H
45
1
2,
5
0
0
.
0
0
$
21
6,
5
1
2
1,
5
6
1
$
17
80
%
A
F
U
E
H
e
a
r
t
h
80
%
A
F
U
E
R
a
t
i
n
g
76
60
0
.
0
0
$
20
1,
0
6
2
26
3
$
18
70
%
F
E
H
e
a
r
t
h
w
i
t
h
I
n
t
I
g
n
i
t
i
o
n
70
%
F
E
R
a
t
i
n
g
56
42
5
.
0
0
$
20
78
2
19
4
$
19
.6
7
W
a
t
e
r
H
e
a
t
e
r
0.
6
7
E
n
e
r
g
y
F
a
c
t
o
r
o
r
G
r
e
a
t
e
r
22
34
9
.
0
0
$
16
26
2
76
$
20
.9
1
E
F
T
a
n
k
l
e
s
s
W
a
t
e
r
H
e
a
t
e
r
.9
1
E
n
e
r
g
y
F
a
c
t
o
r
o
r
G
r
e
a
t
e
r
58
1,
3
6
0
.
0
0
$
18
75
3
20
1
$
21 22 23 24 25 26 27 28 29 30
En
e
r
g
y
*
C
e
r
t
i
f
i
e
d
H
o
m
e
(
B
O
P
1
)
-
$
31
95
%
A
F
U
E
G
a
s
F
u
r
n
(
E
x
i
s
t
i
n
g
)
35
0
.
0
0
$
0.
2
4
1
$
0.
5
0
7
$
1.
6
3
5
32
Hi
g
h
E
f
f
i
c
i
e
n
c
y
C
o
m
b
i
n
a
t
i
o
n
R
a
d
i
a
n
t
H
e
a
t
1,
0
0
0
.
0
0
$
0.
1
5
4
$
0.
3
9
3
$
2.
5
4
9
33
80
%
A
F
U
E
H
e
a
r
t
h
20
0
.
0
0
$
0.
1
8
8
$
0.
4
3
6
$
2.
0
8
2
34
70
%
F
E
H
e
a
r
t
h
w
i
t
h
I
n
t
I
g
n
i
t
i
o
n
10
0
.
0
0
$
0.
1
2
8
$
0.
3
7
6
$
3.
0
6
8
35
.6
7
W
a
t
e
r
H
e
a
t
e
r
50
.
0
0
$
0.
1
9
1
$
0.
4
8
1
$
2.
0
7
2
ME
A
S
U
R
E
L
I
F
E
DI
S
C
O
U
N
T
E
D
TH
E
R
M
S
A
V
I
N
G
S
UC
T
ES
T
I
M
A
T
E
D
PR
O
G
R
A
M
A
D
M
I
N
CO
S
T
S
P
E
R
M
E
A
S
U
R
E
PR
O
G
R
A
M
R
E
B
A
T
E
LI
N
E
NO
.
UC
T
C
O
S
T
/
B
E
N
E
F
I
T
RA
T
I
O
S
ST
A
N
D
A
R
D
R
E
B
A
T
E
U
N
D
E
R
U
T
I
L
I
T
Y
C
O
S
T
T
E
S
T
EF
F
I
C
I
E
N
C
Y
R
A
T
I
N
G
AN
N
U
A
L
T
H
E
R
M
SA
V
I
N
G
S
UT
I
L
I
T
Y
C
O
S
T
TE
S
T
(
U
C
T
)
OU
T
C
O
M
E
S
UC
T
W
I
T
H
PR
O
G
R
A
M
A
D
M
I
N
CO
S
T
S
ME
A
S
U
R
E
IN
C
R
E
M
E
N
T
A
L
C
O
S
T
In
t
e
r
m
o
u
n
t
a
i
n
G
a
s
C
o
m
p
a
n
y
DS
M
R
e
b
a
t
e
P
r
o
g
r
a
m
A
n
a
l
y
s
i
s
ME
A
S
U
R
E
Exhibit No. 26
Case No. INT-G-16-02
A. Spector, IGC
p. 1 of 2
36
.9
1
E
F
T
a
n
k
l
e
s
s
W
a
t
e
r
H
e
a
t
e
r
15
0
.
0
0
$
0.
1
9
9
$
0.
4
6
6
$
1.
9
7
6
37
0.
3
7
9
9
$
38 39 40 41 42 43 44
En
e
r
g
y
*
C
e
r
t
i
f
i
e
d
H
o
m
e
(
B
O
P
1
)
1,
2
0
0
.
0
0
$
0.
3
2
7
$
0.
5
2
0
$
1.
1
7
2
45
95
%
A
F
U
E
G
a
s
F
u
r
n
(
E
x
i
s
t
i
n
g
)
50
0
.
0
0
$
0.
3
4
4
$
0.
6
1
0
$
1.
1
4
4
46
Hi
g
h
E
f
f
i
c
i
e
n
c
y
C
o
m
b
i
n
a
t
i
o
n
R
a
d
i
a
n
t
H
e
a
t
1,
2
0
0
.
0
0
$
0.
1
8
4
$
0.
4
2
4
$
2.
1
2
5
47
80
%
A
F
U
E
H
e
a
r
t
h
25
0
.
0
0
$
0.
2
3
5
$
0.
4
8
3
$
1.
6
6
5
48
70
%
F
E
H
e
a
r
t
h
w
i
t
h
I
n
t
I
g
n
i
t
i
o
n
20
0
.
0
0
$
0.
2
5
6
$
0.
5
0
3
$
1.
5
3
4
49
.6
7
W
a
t
e
r
H
e
a
t
e
r
75
.
0
0
$
0.
2
8
6
$
0.
5
7
6
$
1.
3
8
1
50
.9
1
E
F
T
a
n
k
l
e
s
s
W
a
t
e
r
H
e
a
t
e
r
20
0
.
0
0
$
0.
2
6
6
$
0.
5
3
2
$
1.
4
8
2
51
0.
5
2
1
4
$
52 53 54
RE
B
A
T
E
S
U
N
D
E
R
T
O
T
A
L
R
E
S
O
U
R
C
E
C
O
S
T
T
E
S
T
55
TO
T
A
L
RE
S
O
U
R
C
E
TR
C
W
I
T
H
PR
O
G
R
A
M
A
D
M
I
N
CO
S
T
S
CO
S
T
/
B
E
N
E
F
I
T
56
OU
T
C
O
M
E
S
58
En
e
r
g
y
*
C
e
r
t
i
f
i
e
d
H
o
m
e
(
B
O
P
1
)
1.
0
9
2
$
1.
2
8
4
$
0.
3
5
2
59
95
%
A
F
U
E
G
a
s
F
u
r
n
(
E
x
i
s
t
i
n
g
)
0.
8
9
9
$
1.
1
6
5
$
0.
4
3
8
60
Hi
g
h
E
f
f
i
c
i
e
n
c
y
C
o
m
b
i
n
a
t
i
o
n
R
a
d
i
a
n
t
H
e
a
t
0.
3
8
4
$
0.
6
2
4
$
1.
0
2
0
61
80
%
A
F
U
E
H
e
a
r
t
h
0.
5
6
5
$
0.
8
1
3
$
0.
6
9
4
62
70
%
F
E
H
e
a
r
t
h
w
i
t
h
I
n
t
I
g
n
i
t
i
o
n
0.
5
4
3
$
0.
7
9
1
$
0.
7
2
2
63
.6
7
W
a
t
e
r
H
e
a
t
e
r
1.
3
3
0
$
1.
6
2
1
$
0.
2
9
7
64
.9
1
E
F
T
a
n
k
l
e
s
s
W
a
t
e
r
H
e
a
t
e
r
1.
8
0
6
$
2.
0
7
2
$
0.
2
1
8
65
0.
9
4
5
6
$
PR
O
G
R
A
M
R
E
B
A
T
E
UC
T
O
U
T
C
O
M
E
S
UC
T
W
I
T
H
PR
O
G
R
A
M
A
D
M
I
N
CO
S
T
S
ME
A
S
U
R
E
DI
R
E
C
T
U
S
E
R
E
B
A
T
E
U
N
D
E
R
U
T
I
L
I
T
Y
C
O
S
T
T
E
S
T
UC
T
C
O
S
T
/
B
E
N
E
F
I
T
ME
A
S
U
R
E
Exhibit No. 26
Case No. INT-G-16-02
A. Spector, IGC
p. 2 of 2