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 |