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 365.00 - 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 45-R3<br />

NET SALVAGE PERCENT.. -25<br />

Appendix BCUC IR1 69.4<br />

1960 14,985,969.77 15,743,511 10,849,269 7,883,193 7.18 1,097,938<br />

1975 567,922.97 471,220 324,730 385,174 15.13 25,458<br />

1976 750,314.64 608,383 419,253 518,640 15.81 32,805<br />

1977 1,023,977.70 810,363 558,443 721,529 16.51 43,703<br />

1978 1,159,924.53 895,070 616,816 833,090 17.22 48,379<br />

1979 1,753,461.59 1,318,011 908,276 1,283,551 17.94 71,547<br />

1980 2,260,066.04 1,652,363 1,138,687 1,686,396 18.68 90,278<br />

1981 2,790,629.88 1,981,347 1,365,398 2,122,889 19.44 109,202<br />

1982 2,776,557.77 1,912,736 1,318,117 2,152,580 20.20 106,563<br />

1983 1,598,791.69 1,066,754 735,128 1,263,362 20.98 60,217<br />

1984 1,991,458.69 1,285,039 885,554 1,603,769 21.77 73,669<br />

1985 1,980,796.47 1,234,135 850,475 1,625,521 22.57 72,021<br />

1986 2,327,962.72 1,398,058 963,439 1,946,514 23.38 83,256<br />

1987 2,030,873.81 1,172,830 808,228 1,730,364 24.21 71,473<br />

1988 2,197,422.00 1,218,361 839,605 1,907,172 25.04 76,165<br />

1989 2,600,564.10 1,380,477 951,323 2,299,382 25.89 88,814<br />

1990 4,575,834.09 2,320,977 1,599,446 4,120,347 26.74 154,089<br />

1991 4,415,416.72 2,132,867 1,469,815 4,049,456 27.61 146,666<br />

1992 9,917,867.80 4,548,458 3,134,462 9,262,873 28.49 325,127<br />

1993 6,258,899.15 2,717,379 1,872,618 5,951,006 29.37 202,622<br />

1994 8,767,093.14 3,587,166 2,472,011 8,486,855 30.27 280,372<br />

1995 5,113,646.29 1,964,471 1,353,769 5,038,289 31.17 161,639<br />

1996 5,444,537.11 1,953,976 1,346,536 5,459,135 32.08 170,173<br />

1997 9,476,339.05 3,158,819 2,176,825 9,668,599 33.00 292,988<br />

1998 5,246,091.44 1,613,173 1,111,680 5,445,934 33.93 160,505<br />

1999 4,984,264.50 1,403,880 967,451 5,262,880 34.86 150,972<br />

2000 5,247,651.01 1,339,594 923,150 5,636,414 35.81 157,398<br />

2001 7,554,840.35 1,731,286 1,193,075 8,250,475 36.75 224,503<br />

2002 4,922,746.16 996,856 686,960 5,466,473 37.71 144,961<br />

2003 9,068,790.58 1,594,633 1,098,904 10,237,084 38.67 264,729<br />

2004 7,968,589.07 1,188,615 819,106 9,141,630 39.63 230,674<br />

2005 11,089,298.70 1,355,390 934,035 12,927,588 40.60 318,413<br />

2006 21,584,038.33 2,056,419 1,417,132 25,562,916 41.57 614,937<br />

2007 16,534,700.14 1,125,186 775,395 19,892,980 42.55 467,520<br />

2008 18,019,342.48 735,865 507,104 22,017,074 43.53 505,791<br />

208,986,680.48 71,673,668 49,392,215 211,841,136 7,125,567<br />

COMPOSITE REMAINING LIFE AND ANNUAL ACCRUAL RATE, PERCENT.. 29.7 3.41

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

Saved successfully!

Ooh no, something went wrong!