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

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

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

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

Tab 13<br />

FUTURE INCOME TAX LIABILITY / ASSET Schedule 67<br />

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

($000s)<br />

Line<br />

No. Particulars 2009 <strong>2010</strong> <strong>2011</strong><br />

(1) (2) (3) (4)<br />

1 Property Plant & Equipment<br />

2 Net Book Value * ($710,651) ($776,930) ($813,945)<br />

3 Less: Undepreciated Capital Cost (529,801)<br />

(587,921)<br />

(610,463)<br />

4 (180,850)<br />

(189,009)<br />

(203,482)<br />

5 Weighted Average Future Tax Rate 25% 25% 25%<br />

6<br />

7<br />

(45,153)<br />

(47,255)<br />

(50,836)<br />

8 Total FIT Liability- After Tax (PP&E) (45,153)<br />

(47,255)<br />

(50,836)<br />

9 Total FIT Liability- After Tax (Non-PP&E) 1,0<strong>31</strong><br />

1,206<br />

1,040<br />

10<br />

11<br />

Total FIT Liability- After Tax (44,121)<br />

(46,048)<br />

(49,795)<br />

12<br />

13<br />

Tax Gross Up (14,681)<br />

(15,351)<br />

(16,583)<br />

14<br />

15<br />

FIT Liability/Asset - End of Year (58,802)<br />

(61,399)<br />

(66,379)<br />

16<br />

17<br />

FIT Liability/Asset - Opening Balance (58,802)<br />

(58,802)<br />

(61,399)<br />

18 FIT Liability/Asset - Mid Year (58,802)<br />

(60,101)<br />

(63,889)<br />

19<br />

20<br />

x-ref Schedules 8, 39 x-ref Schedules 9, 40 x-ref Schedules 10, 41<br />

21 Note: * Excludes Land<br />

APPENDIX A<br />

to Order G-140-09<br />

Page 91 of 102

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

Saved successfully!

Ooh no, something went wrong!