27.10.2013 Views

FEI-FEVI 2010 EEC Report filed March 31, 2011 - FortisBC

FEI-FEVI 2010 EEC Report filed March 31, 2011 - FortisBC

FEI-FEVI 2010 EEC Report filed March 31, 2011 - FortisBC

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

TERASEN GAS (VANCOUVER ISLAND) INC. Nov. 5 2009 NSP Agreement Section C<br />

APPENDIX A<br />

Tab 14<br />

UTILITY INCOME AND EARNED RETURN<br />

FOR THE YEARS ENDING DECEMBER <strong>31</strong>, 2009 TO <strong>2011</strong><br />

($000s)<br />

Schedule 14<br />

to Order G-140-09<br />

Page 38 of 102<br />

2009 <strong>2010</strong> <strong>2011</strong><br />

Line Approved Cost of Service Approved Cost of Service Approved Cost of Service<br />

No. Particulars Rates Surplus Rates Rates Surplus Rates Rates Surplus Rates Reference<br />

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)<br />

1 ENERGY VOLUMES (TJ)<br />

2 Sales 12,264<br />

3 Transportation 22,946<br />

4 35,210<br />

-<br />

-<br />

-<br />

12,264<br />

22,946<br />

35,210<br />

5 Average Rate per GJ<br />

6 Sales $14.636 $13.459 $14.659 $11.179 $14.671 $12.692<br />

7 Transportation $0.967 $0.967 $0.926 $0.926 $0.9<strong>31</strong> $0.9<strong>31</strong><br />

8 Average $5.728 $5.<strong>31</strong>8 $5.792 $4.559 $5.890 $5.176<br />

12,241<br />

22,309<br />

34,550<br />

-<br />

-<br />

-<br />

12,241<br />

22,309<br />

34,550<br />

12,433<br />

22,017<br />

34,450<br />

-<br />

-<br />

-<br />

12,433<br />

22,017<br />

34,450<br />

Schedules 15, 16, 17<br />

Schedules 15, 16, 17<br />

9 Sales - Present Rates $179,501 $0 $179,501 $179,445 $0 $179,445 $182,402 $0 $182,402 Schedules 18, 19, 20<br />

10 - Increase / (Decrease) - (14,443) (14,443)<br />

- (42,605) (42,605)<br />

- (24,603) (24,603)<br />

11 Transportation - Present Rates 22,194<br />

12 - Increase / (Decrease) -<br />

13 Total Revenue 201,695<br />

14 Royalty Credit (28,095)<br />

15 GCVA Amortization 4,162<br />

16 GCVA Additions 5,781<br />

17 Cost of Gas 99,<strong>31</strong>4<br />

18 RACOG Including GCVA Impacts 81,162<br />

19 Gross Margin 120,533<br />

20 Operation and Maintenance 26,178<br />

21 Transportation Expenses 3,977<br />

22 Operating Leases 828<br />

23 Property and Sundry Taxes 8,449<br />

24 Depreciation and Amortization 23,017<br />

25 Removal Costs (Depreciation) -<br />

26 IFRS Transitional Deferral -<br />

27 Other Operating Revenue (893)<br />

28 61,556<br />

29 Utility Income Before Income Taxes 58,977<br />

30 Income Taxes 13,178<br />

33 EARNED RETURN after VINGPA Adjustment 45,799<br />

-<br />

-<br />

(14,443)<br />

-<br />

-<br />

-<br />

-<br />

(14,443)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(14,443)<br />

22,194<br />

-<br />

187,252<br />

(28,095)<br />

4,162<br />

5,781<br />

99,<strong>31</strong>4<br />

81,162<br />

106,090<br />

26,178<br />

3,977<br />

828<br />

8,449<br />

23,017<br />

-<br />

-<br />

(893)<br />

61,556<br />

44,534<br />

20,669<br />

-<br />

200,114<br />

(35,832)<br />

(4,047)<br />

-<br />

98,628<br />

58,750<br />

141,364<br />

26,858<br />

4,015<br />

-<br />

9,119<br />

19,202<br />

343<br />

1,400<br />

(717)<br />

60,220<br />

81,144<br />

-<br />

-<br />

(42,606)<br />

-<br />

-<br />

-<br />

-<br />

(42,606)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

0<br />

(42,606)<br />

20,669<br />

-<br />

157,508<br />

(35,832)<br />

(4,047)<br />

-<br />

98,628<br />

58,750<br />

98,758<br />

26,858<br />

4,015<br />

-<br />

9,119<br />

19,202<br />

343<br />

1,400<br />

(717)<br />

60,220<br />

38,538<br />

20,500<br />

-<br />

202,902<br />

(40,091)<br />

-<br />

-<br />

107,<strong>31</strong>1<br />

67,220<br />

135,682<br />

28,136<br />

4,122<br />

-<br />

9,564<br />

25,232<br />

344<br />

(1,400)<br />

(9,752)<br />

56,246<br />

79,437<br />

-<br />

-<br />

(24,603)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(24,603)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(24,604)<br />

20,500<br />

-<br />

178,299<br />

(40,091)<br />

-<br />

-<br />

107,<strong>31</strong>1<br />

67,220<br />

111,079<br />

28,136<br />

4,122<br />

-<br />

9,564<br />

25,232<br />

344<br />

(1,400)<br />

(9,752)<br />

56,246<br />

54,833<br />

(4,3<strong>31</strong>) 8,847 13,661 (12,140) 1,521 10,352 (6,518) 3,834<br />

($10,112) $35,687 $67,483 ($30,466) $37,017 $69,085 ($18,086) $50,999<br />

Schedules 18, 19, 20<br />

Schedule 21<br />

Schedule 26<br />

Schedules 27, 28, 29<br />

Schedule 22<br />

Schedules 30, <strong>31</strong>, 32<br />

34 UTILITY RATE BASE $540,195 ($407) $539,788 $554,763 ($750) $554,013 $729,375 ($381) $728,994 Schedules 39, 40, 41<br />

35 RATE OF RETURN ON UTILITY RATE BASE<br />

36 Before VINGPA Adjustment 8.82% 6.96% 12.50% 7.02% 9.73% 7.25%<br />

37 AFter VINGPA Adjustment 8.48% 6.61% 12.16% 6.68% 9.47% 7.00%<br />

38 EARNED RETURN 47,666<br />

39 VINGPA Adjustment (1,867)<br />

40 EARNED RETURN after VINGPA Adjustment 45,799<br />

(10,112)<br />

-<br />

(10,112)<br />

37,554<br />

(1,867)<br />

35,687<br />

69,350<br />

(1,867)<br />

67,483<br />

(30,466)<br />

-<br />

(30,466)<br />

38,884<br />

(1,867)<br />

37,017<br />

70,952<br />

(1,867)<br />

69,085<br />

(18,086)<br />

-<br />

(18,086)<br />

52,866<br />

(1,867)<br />

50,999

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

Saved successfully!

Ooh no, something went wrong!