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 INC. Nov 5, 2009 NSP Agreement Section C<br />

UNAMORTIZED DEFERRED CHARGES AND AMORTIZATION<br />

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

($000s)<br />

APPENDIX A<br />

Tab 13<br />

Schedule 55<br />

to Order G-141-09<br />

Page 76 of 110<br />

Forecast Mid-Year<br />

Line Balance Gross Less- Net Amortization Recoveries Balance Average<br />

No. Particulars 12/<strong>31</strong>/<strong>2010</strong> Additions Taxes Additions Expense Rider Tax on Rider 12/<strong>31</strong>/<strong>2011</strong> <strong>2011</strong><br />

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

1 Margin Related<br />

2 Commodity Cost Reconciliation Account (CCRA) $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0<br />

3 CCRA Interest (0.0)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(0.0)<br />

-<br />

4 Midstream Cost Reconciliation Account (MCRA) (0.0)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(0.0)<br />

-<br />

5 MCRA Interest -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

6 Revenue Stabilization Adjustment Mechanism (RSAM) (8,777.1)<br />

-<br />

-<br />

-<br />

- 5,970.8 (1,582.3) (4,388.6) (6,582.9)<br />

7 RSAM Interest (29.1)<br />

199.0<br />

(52.7) 146.3<br />

-<br />

19.3 (5.1) 1<strong>31</strong>.4<br />

51.2<br />

8 Revelstoke Propane Cost Deferral Account (0.0)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(0.0)<br />

-<br />

9 SCP Mitigation Revenues Variance Account (3,933.1)<br />

-<br />

-<br />

-<br />

1,735.9<br />

-<br />

- (2,197.2) (3,065.2)<br />

10<br />

11<br />

SCP West to East Transmission -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

12 Energy Policy Related<br />

13 Energy Efficiency & Conservation (<strong>EEC</strong>) 23,837.4 29,619.0 (7,849.0) 21,770.0 (2,524.9) -<br />

- 43,082.5 33,460.0<br />

14<br />

15<br />

NGV Conversion Grants 148.8<br />

255.0<br />

(67.6) 187.4<br />

(51.1) -<br />

-<br />

285.1 217.0<br />

16 Non-Controllable Items<br />

17 Property Tax Deferral (345.7)<br />

-<br />

-<br />

-<br />

184.2<br />

-<br />

-<br />

(161.5) (253.6)<br />

18 Insurance Variance -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

19 Pension & OPEB Variance -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

20 BCUC Levies Variance -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

21 Interest Variance (1,598.3)<br />

-<br />

-<br />

-<br />

721.6<br />

-<br />

-<br />

(876.7) (1,237.5)<br />

22 Interest Variance - Funding benefits via Customer Deposits 201.1<br />

-<br />

-<br />

-<br />

(13.1) -<br />

-<br />

188.0 194.6<br />

23 Income Tax Rate Variance (410.6)<br />

-<br />

-<br />

-<br />

205.3<br />

-<br />

-<br />

(205.3) (308.0)<br />

24 Olympics Security Costs Deferral 2,418.7<br />

-<br />

-<br />

-<br />

(806.2) -<br />

-<br />

1,612.5 2,015.6<br />

25<br />

26<br />

IFRS Conversion Costs 589.2<br />

119.3<br />

(<strong>31</strong>.6)<br />

87.7 (196.4) -<br />

-<br />

480.5 534.9<br />

27 Cost of Current Applications<br />

28 2009 ROE & Cost of Capital Application $352.8 $0.0 $0.0 $0.0 ($88.2) $0.0 $0.0 $264.6 $308.7<br />

29 <strong>2010</strong>-<strong>2011</strong> Revenue Requirement Application 397.6<br />

-<br />

-<br />

-<br />

(397.6) -<br />

-<br />

-<br />

198.8<br />

30<br />

<strong>31</strong><br />

CCE CPCN Application 151.2<br />

-<br />

-<br />

-<br />

(37.8) -<br />

-<br />

113.4 132.3<br />

32 Other<br />

33 IFRS Transitional Adjustments (7,602.7) 68,819.0<br />

- 68,819.0<br />

-<br />

-<br />

- 61,216.3 26,806.8<br />

34 OPEB Funding -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

35 Pension & OPEB Funding (12,075.1) (69,232.0)<br />

- (69,232.0)<br />

-<br />

-<br />

- (81,307.1) (46,691.1)<br />

36<br />

37<br />

<strong>2010</strong> Revenue Surplus Deferral Account (6,537.0)<br />

-<br />

-<br />

-<br />

6,537.0<br />

-<br />

-<br />

- (3,268.5)<br />

38 Residual Deferred Charges<br />

39 SCP Tax Reassessment 7,408.3<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

7,408.3 7,408.3<br />

40 Deferred Service Line Installation Fee -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

41 Earnings Sharing Mechanism (6,302.0) 1,686.0 (446.8) 1,239.2<br />

- 6,888.2 (1,825.4)<br />

- (3,151.0)<br />

42 CCT Assessment -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

43 Carbon Tax Implementation -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

44 TGS Amalgamation -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

45 TGS O&M Variance -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

46 Carbon Tax Cost of Service (0.0)<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(0.0)<br />

-<br />

47 OSC Certification Compliance -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

48<br />

49<br />

Bad Debt Allowance for Rates 14 & 14A -<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

50 Total Deferred Charges for Rate Base ($12,105.6) $<strong>31</strong>,465.3 ($8,447.7) $23,017.6 $5,268.7 $12,878.3 ($3,412.8) $25,646.2 $6,770.4<br />

51 (X-Ref - Tab C-13, Schedule 34) (X-Ref - Tab C-13, Schedule 9)

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

Saved successfully!

Ooh no, something went wrong!