23.03.2013 Views

FortisBC Inc. (FortisBC) Application for a Certificate of Public ...

FortisBC Inc. (FortisBC) Application for a Certificate of Public ...

FortisBC Inc. (FortisBC) Application for a Certificate of Public ...

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

FORTISBC, INC.<br />

ACCOUNT 356.00 - CONDUCTORS AND DEVICES<br />

CALCULATED REMAINING LIFE DEPRECIATION ACCRUAL<br />

RELATED TO ORIGINAL COST OF INVESTMENT AS OF DECEMBER 31, 2009<br />

ORIGINAL CALCULATED ALLOC. BOOK FUTURE BOOK REM. ANNUAL<br />

YEAR COST ACCRUED RESERVE ACCRUALS LIFE ACCRUAL<br />

(1) (2) (3) (4) (5) (6) (7)<br />

SURVIVOR CURVE.. IOWA 60-R3<br />

NET SALVAGE PERCENT.. -50<br />

Appendix BCUC IR1 69.4<br />

1950 1,447,408.55 1,724,580 845,969 1,325,144 12.34 107,386<br />

1957 5,823,386.78 6,395,564 3,137,257 5,597,823 16.07 348,340<br />

1958 116,054.92 125,745 61,682 112,400 16.66 6,747<br />

1959 21,968.60 23,468 11,512 21,441 17.27 1,242<br />

1961 662,266.88 686,608 336,806 656,594 18.53 35,434<br />

1962 441,754.31 450,808 221,138 441,493 19.18 23,018<br />

1963 61,725.24 61,972 30,400 62,188 19.84 3,134<br />

1965 3,094,636.30 3,002,555 1,472,862 3,169,092 21.19 149,556<br />

1975 195,443.41 153,276 75,187 217,978 28.63 7,614<br />

1976 897,338.27 686,020 336,518 1,009,489 29.42 34,313<br />

1977 570,854.88 424,862 208,410 647,872 30.23 21,431<br />

1978 77,751.02 56,292 27,613 89,014 31.04 2,868<br />

1979 343,281.46 241,499 118,464 396,458 31.86 12,444<br />

1980 541,261.30 369,549 181,277 630,615 32.69 19,291<br />

1981 227,020.16 150,232 73,694 266,836 33.53 7,958<br />

1982 651,233.22 417,115 204,610 772,240 34.38 22,462<br />

1983 451,534.70 279,611 137,159 540,143 35.23 15,332<br />

1984 1,649,310.96 985,876 483,608 1,990,358 36.09 55,150<br />

1985 2,007,159.74 1,156,124 567,121 2,443,619 36.96 66,115<br />

1986 674,946.60 373,917 183,420 829,000 37.84 21,908<br />

1987 763,300.21 406,080 199,197 945,753 38.72 24,425<br />

1988 1,466,806.22 747,697 366,773 1,833,436 39.61 46,287<br />

1989 701,767.35 341,933 167,731 884,920 40.51 21,844<br />

1990 882,002.13 409,906 201,074 1,121,929 41.41 27,093<br />

1991 836,475.65 369,726 181,364 1,073,349 42.32 25,363<br />

1992 700,334.08 293,436 143,941 906,560 43.24 20,966<br />

1993 822,358.90 325,654 159,745 1,073,793 44.16 24,316<br />

1994 4,209,430.04 1,570,138 770,210 5,543,935 45.08 122,980<br />

1995 336,465.29 117,595 57,685 447,013 46.02 9,713<br />

1996 4,669,323.99 1,522,176 746,683 6,257,303 46.96 133,248<br />

1997 1,618,922.79 489,732 240,231 2,188,153 47.90 45,682<br />

1998 3,330,760.07 928,433 455,430 4,540,710 48.85 92,952<br />

2000 2,729,484.54 631,207 309,630 3,784,597 50.75 74,573<br />

2001 2,378,878.74 493,035 241,852 3,326,466 51.71 64,329<br />

2002 909,775.71 166,489 81,669 1,282,995 52.68 24,354<br />

2003 7,688,957.81 1,222,544 599,702 10,933,735 53.64 203,835<br />

2004 6,660,662.69 895,892 439,467 9,551,527 54.62 174,872<br />

2005 543,851.95 59,960 29,413 786,365 55.59 14,146<br />

2007 8,335,721.98 512,647 251,472 12,252,111 57.54 212,932<br />

2009 905,834.78 11,101 5,445 1,353,307 59.51 22,741<br />

70,447,452.22 29,281,054 14,363,421 91,307,757 2,348,394<br />

COMPOSITE REMAINING LIFE AND ANNUAL ACCRUAL RATE, PERCENT.. 38.9 3.33

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!