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

FORTISBC, INC.
ACCOUNT 362.00 - SUBSTATION EQUIPMENT
CALCULATED REMAINING LIFE DEPRECIATION ACCRUAL
RELATED TO ORIGINAL COST OF INVESTMENT AS OF DECEMBER 31, 2009
ORIGINAL CALCULATED ALLOC. BOOK FUTURE BOOK REM. ANNUAL
YEAR COST ACCRUED RESERVE ACCRUALS LIFE ACCRUAL
(1) (2) (3) (4) (5) (6) (7)
SURVIVOR CURVE.. IOWA 55-S3
NET SALVAGE PERCENT.. -20
Appendix BCUC IR1 69.4
1960 2,021,091.22 1,843,672 1,037,930 1,387,379 13.19 105,184
1961 564,667.59 509,312 286,727 390,874 13.66 28,614
1962 100,760.88 89,806 50,558 70,355 14.15 4,972
1966 5,109,370.15 4,314,189 2,428,754 3,702,490 16.30 227,147
1968 3,237,033.69 2,649,888 1,491,804 2,392,636 17.48 136,878
1969 7,180,709.11 5,779,580 3,253,724 5,363,127 18.11 296,142
1970 956,634.91 756,610 425,948 722,014 18.75 38,507
1971 209,758.39 162,879 91,696 160,014 19.41 8,244
1972 896,167.27 682,396 384,168 691,233 20.10 34,390
1973 463,424.62 345,700 194,618 361,492 20.81 17,371
1974 290,150.38 211,885 119,285 228,895 21.53 10,631
1975 2,020,783.16 1,442,621 812,151 1,612,789 22.28 72,387
1976 1,262,486.06 880,069 495,451 1,019,532 23.05 44,231
1977 2,504,469.02 1,702,688 958,560 2,046,803 23.84 85,856
1978 8,745,014.17 5,790,808 3,260,045 7,233,972 24.65 293,467
1979 1,167,884.38 752,206 423,469 977,992 25.48 38,383
1980 4,379,670.53 2,739,589 1,542,303 3,713,302 26.33 141,029
1981 1,252,078.95 759,721 427,699 1,074,796 27.19 39,529
1982 1,799,715.59 1,057,455 595,314 1,564,345 28.07 55,730
1983 3,584,638.10 2,035,802 1,146,093 3,155,473 28.97 108,922
1984 4,267,545.92 2,338,939 1,316,750 3,804,305 29.88 127,319
1985 310,679.51 164,039 92,349 280,466 30.80 9,106
1986 558,860.65 283,617 159,668 510,965 31.74 16,098
1987 5,384,271.66 2,622,054 1,476,135 4,984,991 32.68 152,540
1988 1,230,061.44 573,248 322,721 1,153,353 33.64 34,285
1989 559,975.74 249,120 140,247 531,724 34.61 15,363
1990 2,578,877.30 1,092,691 615,151 2,479,502 35.58 69,688
1991 7,091,885.28 2,853,236 1,606,283 6,903,979 36.56 188,840
1992 844,221.31 321,598 181,050 832,016 37.54 22,163
1993 1,567,592.49 563,299 317,120 1,563,991 38.53 40,592
1994 3,266,494.96 1,103,226 621,082 3,298,712 39.52 83,469
1995 3,893,920.44 1,231,024 693,028 3,979,677 40.51 98,239
1996 3,093,525.89 910,499 512,583 3,199,648 41.51 77,081
1997 2,431,466.25 663,119 373,315 2,544,444 42.50 59,869
1998 342,635.30 85,970 48,398 362,764 43.50 8,339
1999 3,047,637.55 698,189 393,059 3,264,106 44.50 73,351
2000 3,208,016.19 664,945 374,343 3,475,276 45.50 76,380
2001 1,663,158.87 308,449 173,647 1,822,144 46.50 39,186
2002 835,465.09 136,709 76,963 925,595 47.50 19,486
2003 28,052,019.53 3,978,225 2,239,617 31,422,806 48.50 647,893
2004 1,573,115.97 188,774 106,274 1,781,465 49.50 35,989