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 />

Tab 13<br />

INCOME TAXES Schedule 32<br />

FOR THE YEAR ENDING DECEMBER <strong>31</strong>, <strong>2011</strong><br />

($000s)<br />

Line <strong>2010</strong> Approved Cost of Service<br />

No. Particulars FORECAST Rates Rates Total Change Reference<br />

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

1 CALCULATION OF INCOME TAXES<br />

2 Earned Return After VINGPA Adjustment $37,017 $69,085 ($18,086) $50,999 $13,982 Schedule 4<br />

3 Deduct - Interest on Debt (18,563) (26,136)<br />

10 (26,126)<br />

(7,563)<br />

4 Add - O&M Savings -<br />

-<br />

-<br />

-<br />

-<br />

5 Add- Non-Tax Ded. Expense (Net) (6,593) (686)<br />

-<br />

(686)<br />

5,908 Schedule 35<br />

6 Accounting Income After Tax 11,860<br />

7 Add (Deduct) - Timing Differences (8,044)<br />

42,263<br />

(13,552)<br />

<strong>2011</strong><br />

(18,076)<br />

-<br />

24,187<br />

(13,552)<br />

12,327<br />

(5,509)<br />

8 Taxable Income After Tax $3,816 $28,711 ($18,076) $10,635 $6,818<br />

9 28.500% 26.500% 26.500% 26.500% -2.000%<br />

10 1 - Current Income Tax Rate 71.500% 73.500% 73.500% 73.500% 2.000%<br />

11 Taxable Income $5,338 $39,062 ($24,593) $14,469 $340,924<br />

12 Income Tax - Current $1,521 $10,351 ($6,517) $3,834 $2,<strong>31</strong>3<br />

13 Income Tax - Deferred -<br />

-<br />

-<br />

-<br />

Schedule 35<br />

12 Total Income Tax $1,521 $10,351 ($6,517) $3,834 $2,<strong>31</strong>3 x-ref Schedules 4, 14<br />

APPENDIX A<br />

to Order G-140-09<br />

Page 56 of 102

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

Saved successfully!

Ooh no, something went wrong!