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

TERASEN GAS INC. June 1, 2009 A Section C
Tab 13
EARNINGS SHARING CALCULATION - 2009 Schedule 68
FOR THE YEAR ENDING DECEMBER 31, 2009
($000s)
Line
No. Description 2009 Reference
(1) (2) (3)
1 Utility rate base $2,453,485 - Tab C-13, Schedule 74
2
3 Common Equity Component (35.01%) 858,965 - Tab C-13, Schedule 75
4
5
6 Achieved ROE on Common Equity 11.41% - Tab C-13, Schedule 75
7
8 Authorized ROE on Common Equity 8.47%
9
10 ROE Surplus / (Deficit) 2.94%
11
12 After Tax Surplus Available for Sharing $25,254
13
14
15 Customers' 50% Share of Surplus (net-of-tax) $12,627 (X-Ref - Tab C-13, Schedule 70)
16
17
18 Customers' 50% Share of Surplus (pre-tax) $18,038 (X-Ref - Tab C-13, Schedule 70)
APPENDIX A
to Order G-141-09
Page 89 of 110