I (2)- VEBA 3 TBO Curtailment

Appendix I

             
             
 

Note 2: Reduction in TBO Adjustment Due to TBO Write-Off in 1993

             
 

Pacific correctly notes in its opening comments on the Proposed Decision, at page 6, Fn. 57, that the TBO adjustment should be reduced to reflect the impact of the TBO write-off that occurred in 1993. The nature of the TBO write-off is described in Exhibit Phase 2A: 404, Part 2, pp. 7-19 to 7-21.

 
             
             
     

Amounts in

     
     

$000's

 

Reference

 
             

17.

Total VEBA 3 Contributions

 

208,000

 

Line 3

 
             

18.

Percent Included in TBO Write-Off in 1993

 

26.48%

 

Exhibit Phase 2A: 404, Part 2, P. 7-20

 
             

19.

VEBA 3 Contributions Included in TBO Write-Off in 1993

 

55,078

 

Line 17 x Line 18

 
             
             
             
 

Note 3: Reduction in PBOP Regulatory Asset for VEBA 3 Contributions Included in TBO Write-Off in 1993

             
 

The majority of Pacific's PBOP Regulatory Asset was due to the TBO write-off in 1993. The TBO write-off improperly included some VEBA 3 contributions that should have been expensed in 1989 and 1990. (Exhibit Phase 2A: 404, Part 2, pp. 7-19 to 7-21.) Hence, the write-off of the Reg. Asset in 1998 should be reduced by the amount of VEBA 3 contributions improperly included in the Reg. Asset as part of the TBO write-off in 1993.

 
             
     

Amounts in

     
     

000's

 

Reference

 
             

20.

VEBA 3 Contributions Included in 1993 TBO Write-Off and PBOP Reg. Asset

 

55,078

 

Line 19

 
             

21.

Intrastate Factor

 

0.8043

 

Exh. Phase 2A: 404, Attach. 7-6, 7-7, and 7-8

             

22.

Regulated Factor

 

0.9409

 

Exh. Phase 2A: 404, Attach. 7-6, 7-7, and 7-8

             

23.

Pre-Tax Reduction to PBOP. Reg. Asset

 

41,681

 

Line 20 x Line 21 x Line 22

 
             

24.

Expense Factor

 

0.9180

 

Exh. Phase 2A: 404, Attach. 7-6, 7-7, and 7-8

             

25.

Pre-Tax Intrastate Regulated Amount

 

38,264

 

Line 23 x Line 24

 
             

26.

Tax Factor

 

0.59254

 

(1 - .40746 (Combined Fed. and State Tax))

             

27.

After-Tax Intrastate Regulated Expense

 

22,673

 

Line 25 x Line 26

 

Previous PageTop Of PageNext PageGo To First Page