Orders

Decision Information

Decision Content

ROBERT J. PELLATT COMMISSION SECRETARY Commission.Secretary@bcuc.com web site: http://www.bcuc.com

Log No. 1482 VIA FACSIMILE/EMAIL January 14, 2003 Mr. Geoff Higgins Manager, Regulatory Affairs Centra Gas British Columbia Inc. 1675 Douglas Street P.O. Box 3777 Victoria, B.C. V8W 3V3 Dear Mr. Higgins: Re: Centra Gas British Columbia Inc. Approval of 1999 to 2001 Actual Revenue Requirements and Revenue Deficiencies ______________and 2003 to 2005 Forecast Revenue Requirements____________ Enclosed is Commission Order No. G-2-03 approving the Negotiated Settlement issued on December 24, 2002 with respect to the above noted Applications.

Yours truly, Original signed by: Robert J. Pellatt cms Enclosure cc: Registered Intervenors/Interested Parties Via Facsimile/Email CG/2003-05RR/NSP Settlement Approved

SIXTH FLOOR, 900 HOWE STREET, BOX 250 VANCOUVER, B.C. CANADA V6Z 2N3 TELEPHONE: (604) 660-4700 BC TOLL FREE: 1-800-663-1385 FACSIMILE: (604) 660-1102

B R I T I S H C O L U M B I A U T IL I T I E S C O M M I S S I O N

O R D ER N U M B E R G-2-03 TELEPHONE: (604) 660-4700 SIXTH FLOOR, 900 HOWE STREET, BOX 250 BC TOLL FREE: 1-800-663-1385 VANCOUVER, B.C. V6Z 2N3 CANADA FACSIMILE: (604) 660-1102 web site: http://www.bcuc.com IN THE MATTER OF the Utilities Commission Act, R.S.B.C. 1996, Chapter 473 and the Special Direction to the British Columbia Utilities Commission by the Lieutenant Governor in Council through Order in Council No. 1510, dated December 13, 1995 and An Application by Centra Gas British Columbia Inc. for Approval of 1999 to 2001 Actual Revenue Deficiencies and 2003 to 2005 Forecast Revenue Requirements BEFORE: P. Ostergaard, Chair ) P.G. Bradley, Commissioner ) January 9, 2003 K.L. Hall, Commissioner ) O R D E R WHEREAS: A. On July 31, 2002, Centra Gas British Columbia Inc. (“Centra Gas”) applied, pursuant to Section 23 of the Utilities Commission Act (“the Act”) and the Special Direction (Order in Council 1510, 1995), for approval of its 1999 to 2001 actual revenue deficiencies and its forecast 2003 to 2005 revenue requirements for its Vancouver Island and Sunshine Coast service areas. Centra Gas proposed that the Application be reviewed through a Negotiated Settlement Process; and

B. By Order No. G-76-02 the Commission determined that the Application should proceed to a Negotiated Settlement Process and established a regulatory timetable; and

C. On November 25 and 26, 2002, a Settlement Conference was held in Victoria, B.C. Representatives from the Commission staff, British Columbia Hydro and Power Authority (“B.C. Hydro”), the Vancouver Island Gas Joint Venture (“VIGJV”), the British Columbia Public Interest Advocacy Centre (“BCPIAC”), Calpine Island Cogeneration, the Ministry of Energy and Mines and the Vancouver Island Public Sector Natural Gas Consumers Group (“Public Sector Consumers”) attended, all of whom participated in settlement discussions; and

. . . /2

B R I T IS H C O L U M B I A U T I L I T I E S C O M M I S S I O N

2 D. A Negotiated Settlement was reached among the participants and circulated to all Registered Intervenors, Interested Parties and the Commission on December 24, 2002; and

E. The Commission received letters on the Negotiated Settlement from Centra Gas, BCPIAC, B.C. Hydro, the Public Sector Consumers and the VIGJV; and

F. The Commission has reviewed the Negotiated Settlement for Centra Gas’ 1999 to 2001 Actual Revenue Deficiencies and the 2003 to 2005 Forecast Revenue Requirements and finds that it should be approved.

NOW THEREFORE the Commission approves for Centra Gas the Negotiated Settlement as issued on December 24, 2002 and attached as Appendix A to this Order.

DATED at the City of Vancouver, in the Province of British Columbia, this 14 th day of January 2003. BY ORDER Original signed by: Peter Ostergaard Chair Attachment

Order/CGBC-2003/05 RR Neg.Sttmt

O R D E R N U M B E R G-2-03

APPENDIX A to Order No. G-2-03 Page 1 of 34 WILLIAM J. GRANT SIXTH FLOOR, 900 HOWE STREET, BOX 250 EXECUTIVE DIRECTOR, VANCOUVER, B.C. CANADA V6Z 2N3 REGULATORY AFFAIRS & PLANNING TELEPHONE: (604) 660-4700 bill.grant@bcuc.com BC TOLL FREE: 1-800-663-1385 web site: http://www.bcuc.com FACSIMILE: (604) 660-1102 Log No. 1482 C O N F I D E N T I A L VIA FACSIMILE December 19, 2002 Dear Participants: Re: Centra Gas British Columbia Inc. (“Centra Gas”) Negotiated Settlement Approval of 1999 to 2001 Actual Revenue Requirements and Revenue Deficiencies ______________and 2003 to 2005 Forecast Revenue Requirements____________ Enclosed is the Negotiated Settlement Agreement on the Centra Gas Application for Approval of 1999 to 2001 Actual Revenue Deficiencies and 2003 to 2005 Forecast Revenue Requirements. Thank you for your edits to the draft Settlement document which have been incorporated in this final Agreement. It was evident from the responses received from some of the participants on December 16, 2002 that further edits were required. Those edits have now been incorporated in this document and are shown in a black-lined version for your reference. Centra Gas has updated the supporting schedules to the Negotiated Settlement Agreement and has included a written explanation. Please review the Negotiated Settlement Agreement and provide your written correspondence confirming your acceptance of this settlement by Monday, December 23, 2002. On Tuesday, December 24, 2002, the Negotiated Settlement Agreement and letters of comment from the participants will be made public and forwarded to the Commission for its review. Prior to consideration by the Commission, intervenors who did not participate in the settlement negotiations will be requested to provide to the Commission their comments on the settlement package by January 6, 2003. Thereafter, the Commission will consider the settlement package. A public hearing may not be required unless there is significant opposition to the proposed settlement. Yours truly,

W.J. Grant WJG/cms Attachments cc: Mr. Geoffrey Higgins Manager, Regulatory Affairs Centra Gas British Columbia Inc.

APPENDIX A to Order No. G-2-03 Page 2 of 34 C O N F I D E N T I A L

IN THE MATTER OF the Utilities Commission Act, RSBC 1996, c. 473, Section 23 - and -IN THE MATTER OF the Special Direction to the British Columbia Utilities Commission issued by the Lieutenant Governor in Council through Order in Council 1510, dated December 13, 1995 - and -IN THE MATTER OF an Application by Centra Gas British Columbia Inc. for approval of its 1999, 2000 and 2001 Actual Revenue Requirements and Revenue Deficiencies, and 2003, 2004 and 2005 Forecast Revenue Requirements NEGOTIATED SETTLEMENT On July 31, 2002, Centra Gas British Columbia Inc. (“Centra Gas” or the “Company”) filed a Revenue Requirements Application (the “Application”) with the British Columbia Utilities Commission (the “Commission”). The Application was for approval of Centra Gas’ actual revenue requirements and revenue deficiencies for 1999 through 2001, and forecast revenue requirements for the test period 2003 through 2005. The Application was Phase one of a two phase process to establish future test period costs (Phase 1) and an appropriate rate design for customers of Centra Gas, effective January 1, 2003 (Phase 2). Commission Order No. G-71-02 established a workshop and pre-hearing conference for both the Phase 1 and Phase 2 Applications, which was held in Nanaimo, B.C. on October 22, 2002. The pre-hearing conference provided a forum for review of the Applications, determination of issues to be resolved, establishment of the regulatory agenda and timetable to review the Applications, and determination of whether or not to proceed with a negotiated settlement. At the pre-hearing conference, no party opposed the request by Centra Gas to proceed to a negotiated settlement process. The Commission issued Order No. G-76-02 establishing a Negotiated Settlement Process, and set out the Regulatory Agenda pertaining to the Application. The timetable for the Applications included Information Requests (“IR’s”) to be issued by Commission staff and Intervenors by Friday, November 1, and Wednesday November 6, 2002 respectively. Responses from Centra Gas to the IR’s were due to the Commission and Intervenors by November 18, 2002. Negotiations were to be held in Victoria commencing on Monday, November 25, 2002 for the Phase 1 Application, and Tuesday, December 3, 2002 for the Phase 2 Application. The Commission Staff issued IR’s pertaining to both the Phase 1 and Phase 2 Applications in writing on November 1, 2002. In addition to these, Centra Gas also received information requests from British Columbia Hydro and Power Authority (“B.C. Hydro”) on October 28, 2002 (BCH 1), and November 6, 2002 (BCH 2 and BCH 3), the Vancouver Island Gas Joint Venture (“VIGJV”) on November 6, 2002 (JV 1) and November 14, 2002 (JV 2), the Consumers Association of Canada (B.C.) et al (“CAC BC”) on October 30, 2002 (PIAC 1) and November 6, 2002 (PIAC 2), the Ministry of Energy & Mines (“MEM”) on October 28 (MEM 1), November 5, 2002 (MEM 2) and November 6, 2002 (MEM 3 and MEM 4), OK Industries (OK 1) on October 31, 2002, and Willis Energy Services (“Willis”) on behalf of the Vancouver Island

APPENDIX A to Order No. G-2-03 Page 3 of 34 3 Public Sector Natural Gas Consumers Group (Camosum College, Victoria School District, University of Victoria and the Sooke School District) (Willis 1) on November 6, 2002. Centra Gas responded to BCH 1 on November 1, 2002 and all of the other IR’s on November 18, 2002. A settlement conference was held in Victoria on November 25 and 26, 2002. In attendance were Commission Staff, the VIGJV, CAC BC, B.C. Hydro, MEM, Willis, Camosun College, Victoria School District, Calpine Canada, and Centra Gas, all of whom participated in the settlement discussions. The following is the negotiated settlement arrived at between Centra Gas and the parties attending the settlement conference as shown on the Negotiated Settlement schedules attached to and forming part of this Agreement. This settlement was achieved with the participation of the Commission Staff. 1. Items At-Risk for Centra On BCUC IR 1-6.2, Centra interprets the Special Direction as meaning “the BCUC will continue to approve variations (as they have since 1995), in other words ‘true-up to actual’ between forecast test year cost of service and actual costs (other than O&M) unless reasonable evidence exists to conclude variations not be approved.” The items that will continue to be fixed (and not trued-up) will be gross OM&A, equity component, and rate of return on common equity. 2. Revenue Forecast The load forecasts in the Application indicate residential energy sales of 4,057,547 GJ for 2003, 4,227,538 GJ for 2004 and 4,405,574 GJ for 2005. Forecast energy sales for commercial customers from 2003 to 2005 are 7,114,422 GJ, 7,196,997 GJ and 7,280,358 GJ respectively. The underlying assumptions in the forecasts were based on the expected total customer additions of approximately 3,000 each year during the forecast period, resulting in an average use per customer of 59.4 to 59.5 GJ/year for residential customers, and 836.0 to 836.9 GJ/year for the various commercial classes. Centra Gas provided further information to support the assumptions and supporting information that includes the predicted new home attachments, its conversion rate, Centra Gas’ current market share and its “on main” potential. Based on the supporting information, it is reasonable to accept that the overall customer additions have stabilized at approximately 3,000 customers per year. The forecast use rates are also acceptable against the historical usage trend. Variances in revenue as a result of the differences between the actual and forecast sales will flow to the RDDA. The forecast sales volumes will be ‘trued-up’ to actual. 3. Cost of Gas and Gas Cost Variance Account (“GCVA”) In the period 2003 to 2004, the forward curve of natural gas commodity costs for April 1, 2002 was used and inflation was applied to forecast 2005. Based on the gas contracting plan, hedging programs, and the provincial Royalty credits, Centra Gas’ cost of gas is effectively hedged out by October for the following year. The anticipated effect on gas costs for 2002/03 is in the range of +/- one percent as a result of the 2002/03 Price Management program. The April 1, 2002 forward curve is accepted. The differences between actual and forecast gas costs on a royalty adjusted basis will flow to the GCVA.

APPENDIX A to Order No. G-2-03 Page 4 of 34 4 The establishment of the GCVA is consistent with other gas distribution utilities in the Province and is accepted effective January 1, 2003. The balance of the GCVA will be provided and reviewed with the Company’s quarterly reports to the Commission to be used for determining future customer rates. The account will serve to hold and recover/refund the differences between actual and forecast cost of gas of the core market over a shorter timeframe than if the variance flowed directly to the RDDA. 4. Gross OM&A Gross Operating, Maintenance and Administrative (OM&A) expense is to be reduced from filed amounts of $32,972,352, $34,878,353, and $35,228,397 in 2003, 2004, and 2005 respectively (including the adjustments to fired hours, pension expense, and head office lease costs) to $31,700,000 in 2003, $32,500,000 in 2004, and $32,600,000 in 2005. The above amounts exclude the expense related to stock option grants, pending the outcome of the BC Gas Utility Ltd. hearing into the appropriate treatment of stock options (among other things). If the cost of stock options is accepted as part of the revenue requirements of BC Gas Utility Ltd., the cost of the stock options of Centra Gas will be added back to the above agreed OM&A amounts. Included in the amounts agreed to above for Gross OM&A are Employee Pension expense and Insurance expense. Employee Pension expense is forecast to be $2,536,911, $2,720,781, and $2,720,541 in 2003, 2004 and 2005 respectively. To the extent actual Pension expenses are different from forecast, the variance will be recorded in a deferral account, to be amortized in the same period as incurred. Insurance costs, as included in the settlement amounts above are $634,713, $646,137, and $659,060 in 2003, 2004 and 2005 respectively. To the extent actual Insurance costs are different from forecast, the variance will be recorded in a deferral account, to be amortized in the same period as incurred. Pension costs attributable to rate payers is to include pensionable amounts for Executive salaries and short term bonuses, which is consistent with past practice for Centra Gas (BCUC IR 1-1.1 of the 2000-02 revenue requirement application). With the purchase by BC Gas, Centra Gas will continue to explore synergies. If further cost reduction opportunities are found, these would be reflected in the re-basing of costs in a future revenue requirements application. Centra Gas receives Customer Information services from Enlogix. Centra Gas agrees to provide a report by June 30, 2003 on the financial assessment of continuing with Enlogix compared to moving to CustomerWorks, or other customer information service providers. Centra Gas is proposing to purchase Greenhouse Gas Credits of $153,800 per year commencing 2003, and is recording these costs in the Gas Supply department, which is fully allocated to Cost of Gas (BCUC IR 1-4.11). This cost of gas item will not be spent unless legally required. 5. Depreciation and Gannett Fleming Study On page 8.2 of the Application Centra Gas is proposing a change to the calculation of depreciation expense in accordance with a study by Gannet Fleming in Tab 22B of the Application. The study proposes that annual depreciation expense increase by $89,200 starting in 2003. The proposed changes are acceptable.

APPENDIX A to Order No. G-2-03 Page 5 of 34 5 6. Plant Additions The actual plant additions for 1999 to 2001 in transmission, distribution and general plant were reviewed and the explanations of variance were acceptable. In Tab 8 of the Application Centra Gas characterizes significant additions as expenditures that are about one percent of rate base or $4 million. Centra Gas intends to apply for a Certificate of Public Convenience and Necessity (“CPCN”) if a project exceeds one percent of rate base or $4 million; however, the Commission may designate that projects with an expected cost of less than one percent of rate base also require a CPCN. The annual review will consider material changes to the approved capital forecast that Centra Gas or customers believe are important. System Betterment Expenditures (Transmission and Distribution) System Betterment Expenditures 2003 2004 2005 Transmission Compressor Stations $ 845,000 $ 845,000 $ 820,000 Regulating Meter $ 115,000 $ 200,000 $ 90,000 Stations Pipelines $1,215,000 $1,165,000 $1,165,000 Distribution Services, Meters & $ 120,000 $ 120,000 $ 120,000 Regs Mains $ 346,000 $ 306,000 $ 306,000 Total $2,641,000 $2,636,000 $2,501,000 The proposed expenditure levels are accepted for the three years, however Centra Gas remains at risk for the prudency of the costs. The System Betterment Expenditures are forecast to be $2,641,000, $2,636,000 and $2,501,000 for the periods 2003 to 2005 inclusive. The largest expenditures, over $800,000 in each year are described as follows: In 2003 the relocation of the high pressure transmission mainline that crosses the Coquitlam Dam requires a $1,000,000 expenditure. A second item, an upgrade to units #1 and #2 at V1 Coquitlam compressors allows for the installation of dry gas seals on the rotating shaft. It is estimated to cost $825,000. An expenditure of $1,000,000 in 2004 allows for the lowering of the high-pressure transmission line between Parksville and Nanaimo that crosses the Englishman River. This is a preventative measure to ensure safety and reliability of the pipeline that may be exposed by river erosion. In 2005 directional drilling of the Haslam River will require an outlay of $1,000,000. This action will protect the high pressure transmission mainline between Nanaimo and Ladysmith from river erosion. Compressor upgrades account for a further expenditure of $800,000. The Greater Vancouver Regional District emission reduction targets necessitate emission upgrades to units #1 and #2 compressors at the Coquitlam station. General Plant additions for 2003 to 2005 are about $1.3 million per year as shown on page 10.24, Table 10.7 of the Application and are accepted as filed.

APPENDIX A to Order No. G-2-03 Page 6 of 34 6 7. Deferred Charges and Amortization Centra Gas recorded the costs of preliminary survey and investigation costs in non-rate base, interest bearing deferral accounts commencing with a request for service from B.C. Hydro in 1997. The referenced deferral accounts are shown on Schedule 39 of Tab 19 in the Application and include: T-Service for ICP $ 423,551 Woodfibre Compressor V2 $ 276,035 Mainland Looping $ 183,964 Second Marine Crossing $ 691,956 Port Alberni Looping $ 479,790 * Total $2,055,296 * This is the amount net of B.C. Hydro/ATCO recoveries of $131,589 shown in response to BCH 2-2.7.1, p. 5. In respect to this total ($2,055,296) Centra Gas will charge $1,568,411 to capital overheads in 2002, and then allocate to Account 465. For rate design purposes, Centra Gas will assign $300,000 as a direct assignment to B.C. Hydro and $1,268,411 to HPTS Transmission Mains Account 465 for allocation to all shippers on the Centra HPTS (including the Centra Distribution System) on the same basis as the revenue requirements for the balance of Account 465. The balance ($486,885) will be written off (net of any income taxes thereon) as a shareholder cost in 2002 and not as adjusted cost of service. In future, Centra Gas will provide, at no charge, preliminary assessments only for large capital projects required to serve new loads for potential or existing customers. If detailed project costs and design details are required, Centra Gas will obtain a signed commitment from the customer that Centra Gas will be reimbursed for costs incurred should the project not proceed. In future revenue requirements applications, Centra Gas will include a continuity of non-rate base deferral accounts, segregated from rate base deferral accounts, as part of the Application Schedules. 8. BC Capital Tax Audit and Appeal Costs In Tab 18 of the Application and BCUC IR 1-15.0, Centra describes the BC Capital Tax assessment of $6.2 million and its appeal. Centra Gas requests recovery in cost of service for any re-assessed capital taxes including interest and penalties and any legal or other costs incurred to defend its position.

APPENDIX A to Order No. G-2-03 Page 7 of 34 7 In BCH IR 2-2.20.2 Centra Gas states “In the event it is determined that Centra is liable for all or some portion of the reassessment, Centra will assess the appropriate treatment and, either apply for an interest bearing deferral account, to be amortized over 5 years, which is the same period over which the tax assessment occurred, or roll the amount directly into the RDDA”. Parties support Centra Gas’ efforts to appeal this issue. The prudency of the costs incurred and the assessed taxes, interest and penalties will be reviewed by the parties when the appeal is finalized along with a determination of the method of recovery. 9. Pension Charges See Item 4. 10. Capital Structure and Financing Costs It is agreed that for a Utility of Centra Gas’ size and circumstance, an average level of 35 percent common equity is appropriate. Centra Gas has maintained a 65 percent debt/35 percent equity capital structure since its inception and this structure is considered appropriate. Return on Common Equity The use of the automatic adjustment mechanism is appropriate for Centra Gas in the setting of its allowed equity rate of return commencing in 2003. A risk premium over the benchmark utility rate of return on common equity of fifty (50) basis points is appropriate for Centra Gas. Centra Gas will re-assess its basis point premium in its next revenue requirement application. Short-term Debt Centra Gas has proposed a short-term debt cost of 30 day Bankers Acceptances (BA’s) plus 80 basis points, which is accepted. Long-term Debt When Centra Gas’ long-term debt is due for renewal, it will apply to the Commission for approval of the new financing arrangement and the cost, as required under the Utilities Commission Act. 11. Actual 1999 to 2001 Revenue Deficiencies Centra Gas has shown the actual 1999 to 2001 revenue deficiencies in Tab 19, Schedule 2 of the Application. The allowed gross OM&A for 1999 to 2001 was set by settlement agreements with 2000 and 2001 allowing adjustments for customer growth and Customer Information System costs (“CIS”) as shown in BCUC IR 1-18.1. The actual 1999 to 2001 revenue deficiencies were reviewed and are accepted. 12. RDDA In BCUC IR 1-6.1 to 6.8 Centra Gas shows the recording of Annual Revenue Deficiencies and Surpluses in the Revenue Deficiency Deferral Account (“RDDA”) and the financing of those deficiencies. Centra Gas’ responses on the recording of activity in the RDDA

APPENDIX A to Order No. G-2-03 Page 8 of 34 8 appear to be consistent with the Special Direction. The financing of the RDDA through Class A preferred shares or Class B debt is described in BCUC IR 1-6.2 and 1-6.6.1. The net after tax cost of Class B instruments is identified as 5.08 percent compared to a Class A dividend cost of 5.65 percent. Therefore, with Centra Gas becoming taxable in 2003, the RDDA financing should be cheaper with Class B debt. For 2002 onward, Centra Gas should finance the RDDA by Class B instruments if the net after tax cost, including loss carry forwards from 2002, results in a lower financing cost than Class A instruments. Centra Gas will ensure that the least cost financing of the RDDA is included in adjusted cost of service. 13. Overhead Capitalization Centra Gas describes its overhead capitalization policy on page 9.23 of the Application. On Tab 19 Schedule 112 the gross O&M before capitalization is shown on line 16 with the capitalized gross O&M on line 17. For the years 2003 to 2005 the overhead capitalization percentage is 16.43 percent, 15.88 percent and 16.18 percent respectively. These overhead percentages are accepted. Centra Gas will continue to apply its overhead capitalization policy in the determination of OM&A capitalized, and will request Commission approval of each year’s OM&A capitalization commencing with the amount for 2004 according to past practice. 14. BC Gas Wheeling Charge There is no issue regarding the BC Gas Wheeling Charges to Centra as described in BCUC IR 1-5.1 to 1-5.2.2. 15. Re-Amortization of Repayable Loans On page 11.1 of the Application, Centra Gas describes that a $75 million federal/provincial refundable contribution was partly amortized as a reduction to the cost of service and the RDDA, totaling about $8.7 million. The amortization occurred because the contribution was not expected to be refundable but, in response to JV 1-14, Centra Gas describes that the expectation has changed and repayments to government will likely commence in 2012, subject to the ability of Centra Gas to obtain non-government debt financing on reasonable, BCUC approved commercial terms. Centra Gas is proposing to reverse the amortization by a charge against the annual surplus, which will vary with the amount of annual surplus. Centra’s proposal is accepted. 16. Annual Review In BCUC IR 1-6.7 Centra Gas proposes that it hold an annual meeting with Intervenors and Commission staff in November of each year in preparation for rate setting for the following year. The annual meeting will review Centra Gas’ performance that year and its proposed activities in the upcoming year. In addition, Centra proposes to provide quarterly reports to Commission staff and Intervenors to review competitive prices and determine if core customer sales rates should change. Intervenors may comment to the Commission on the quarterly reports but the Commission would not normally initiate quarterly meetings unless it determines that such a meeting is desirable. The parties accept this proposal. 17. Insurance Costs Centra Gas will report on the market survey of insurance costs for 2004 and 2005 at the November 2003 Annual Review.

APPENDIX A to Order No. G-2-03 Page 9 of 34 9 18. Compressor Fired Hours The Compressor Fired Hour Liability will be recorded as a rate base deferral account. 19. Rate Design Costs Subject to prudency review under item 25 below, Phase 2 Application and study costs (COSA and Rate Design) will be recorded at actual costs. 20. Unaccounted-For-Gas (UAF) UAF will be forecast based on the five year rolling average of the UAF calculation (excluding 2000 UAF), and will be zero percent in 2003. UAF will be adjusted to actual in the determination of each years adjusted cost of service in accordance with Section 2.10(f) of the Special Direction. 21. On System Peaking Costs Centra Gas will remove on-system peaking costs from its cost of gas forecast for a normal year. 22. Large Customer Concerns Centra Gas commits to working with the customers in the LCS-3 rate classes (including LCS-13, HLF and ILF and those public sector customers with total annual natural gas consumption exceeding 6,000 gigajoules) to determine issues important to them, including but not limited to, bill aggregation for administrative efficiency, unbundling of cost of gas, competitive considerations and position for alternative fuels. 23. Plant Addition Overheads Centra Gas will provide the participants with a schedule showing the overheads capitalized as a comparison to plant additions, explaining the responses to IR’s that appear to be of differing outcomes. 24. Mains Extension Tests Centra Gas will review with Commission Staff and the participants its mains extension test to determine if the test is providing the appropriate results such that Centra Gas is making capital investments for new mains extensions and customer additions that are beneficial to existing customers. As part of the review, Centra Gas will provide evidence on the appropriateness of including an allowance for future capacity expansion, and the appropriate amount of that allowance. 25. Rate Design Deferral Accounts Centra Gas will provide Commission Staff and the participants with the details of COSA and Rate Design deferral accounts including activities performed, results provided and the level of expenditures incurred.

APPENDIX A to Order No. G-2-03 Page 10 of 34 10 Centra Gas has incurred approximately $775,000 of consulting costs over the past three years to prepare its cost of service studies and Rate Design Application and anticipates this amount to be $850,000 in the event of a hearing. The prudency of these expenditures are to be reviewed in the Phase 2 proceeding. The Company and the participants agree to hold confidential the discussions held on November 25 th and 26 th , 2002. Any position taken or statement made during the discussions, by the participants or the Company, will not be made public or restrict in any way, positions taken in future proceedings should this settlement not be approved by the Commission, or in future proceedings concerning other applications.

APPENDIX A to Order No. G-2-03 Page 11 of 34 Centra Gas British Columbia Inc Revenue Requirements Application Negotiated Settlement Process Supporting Schedules to the Negotiated Settlement The following schedules form part of the negotiated settlement package, provide support for, and the numeric representation of, the settlement pertaining to the Centra Gas Revenue Requirement Application, negotiated November 25 th and 26 th , 2002, between Centra Gas, registered intervenors, and the Commission Staff. During the comments phase for the settlement package, it was determined that payments received from proponents of the Port Alberni cogeneration investigation were not included within the deferral account balance. Centra Gas and the BCUC changed the wording in Item 7 of the Negotiated Settlement package to reflect the payments, but the supporting schedules were not updated at that time. Therefore, the attached schedules have now been updated to match the wording of the Negotiated Settlement package, and as of December 19, 2002 are correct and accurately reflect the terms of Centra Gas’s Revenue Requirements Negotiated Settlement.

APPENDIX A to Order No. G-2-03 Page 12 of 34

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application Revenue Deficiency Continuity Schedule 1995 1996 1997 1998 LINE Actual Actual Actual Actual 1 Annual Revenue Deficiency/(Surplus) $ 16,904,100 $ 9 ,135,807 $ 6 ,410,061 $ 13,045,336 2 Deemed Preferred Share Dividend - 1996 0 1,195,503 1,195,503 1,195,503 3 Deemed Preferred Share Dividend - 1997 0 0 620,485 4 Deemed Preferred Share Dividend - 1998 0 0 0 5 Deemed Preferred Share Dividend - 1999 0 0 0 6 Deemed Preferred Share Dividend - 2000 0 0 0 7 Deemed Preferred Share Dividend - 2001 0 0 0 8 Deemed Preferred Share Dividend - 2002 0 0 0 9 Deemed Preferred Share Dividend - 2003 0 0 0 10 Deemed Preferred Share Dividend - 2004 0 0 0 11 Deemed Preferred Share Dividend - 2005 0 0 0 12 Deemed Preferred Share Dividends 0 1,195,503 1,815,988 2,316,762 13 Adjusted Annual Revenue Deficiency/(Surplus) 16,904,100 10,331,310 8,226,049 15,362,098 14 Interim Revenue Deficiency Financing Rate (Note 1) 6.839% 5.836% 5.812% 15 Interim Revenue Deficiency Financing 578,036 301,447 239,065 16 Final Adjusted Annual Revenue Deficiency/(Surplus) 17,482,136 $ 1 0,632,757 $ 8 ,465,114 $ 15,811,670 LESS: 17 Redemption of Preferred Shares 4,584,876 18 Net Annual Deferral 11,226,794 LESS: 19 Redemption of Preferred Shares 4,322,356 20 Net Annual Deferral 6,904,438 LESS: 21 Redemption of Preferred Shares 5,132,439 22 Net Annual Deferral $ 1 ,772,000 23 Accumulated Deferral Balance as calculated $ 17,482,136 $ 2 8,114,893 $ 3 6,580,007 $ 52,391,677 24 Note 1: Calculation of Rate: 25 5 Year Canada Bond Rate at June 30 of Following 26 Year Published by Bank of Canada Review 7.05% 5.32% 5.28% 27 Multiply by 58% 58% 58% 28 4.089% 3.086% 3.062% 29 Add 2.750% 2.750% 2.750% 30 Interim Revenue Deficiency Financing Rate 6.839% 5.836% 5.812% 31 Note 2: Preferred Share Redemption & Reamortization of Repayable Loan 32 Final Adjusted Annual Revenue Deficiency/(Surplus) 33 Original Balance of Repayable Loan 34 Unamortized Balance as at Jan. 1, 2000 35 Accumulated Amortization 36 Accumulated Deferral Balance as at Dec. 31, 2002 37 Accumulated Deferral Balance as at Dec. 31, 2003 38 Accumulated Deferral Balance as at Dec. 31, 2004 39 Ratio of Line 32 and Line 23 40 Prorated Amount avail. for Reamortization of Loan 41 Prorated Amount avail. for Redemption of Preferred Shares 42 Check Total i:\planning\admin\revreq\bc\2000\model\CG/2003-05RR NSP Scheds Revised RevDef

Schedule 1 Year of 1999 2000 2001 2002 2003 2004 2005 Deficiency/ Actual Actual Actual Outlook Forecast Forecast Forecast (Surplus) $ 11,819,960 $ 1 ,358,754 $ 7 ,525,971 $ ( 163,570) $ ( 10,186,160) $ (9,680,190) $ (10,282,206) 1,195,503 1,195,503 1,022,449 1,018,074 1,018,074 1,018,074 1,018,074 1995 620,485 620,485 620,485 620,485 620,485 580,400 580,400 580,400 1996 500,774 500,774 513,863 513,863 513,863 507,738 507,738 507,738 1997 0 862,761 861,030 861,030 861,030 861,030 634,314 390,101 1998 0 0 965,921 965,921 965,921 965,921 965,921 873,968 1999 0 0 0 344,702 344,702 344,702 344,702 344,702 2000 0 0 0 0 760,993 760,993 760,993 760,993 2001 0 0 0 0 0 304,044 304,044 304,044 2002 0 0 0 0 0 0 0 0 2003 0 0 0 0 0 0 0 0 2004 3,179,523 4,156,802 4,328,450 5,085,068 5,342,901 5,116,185 4,780,019 14,999,483 5,515,556 11,854,421 4,921,498 (4,843,258) (4,564,005) (5,502,186) 5.853% 6.253% 5.876% 5.459% 5.998% 5.650% 5.650% 5.650% 449,572 468,974 162,053 323,543 147,596 0 0 0 $ 15,468,457 $ 5 ,677,609 $ 1 2,177,964 $ 5 ,069,094 $ ( 4,843,258) $ (4,564,005) $ (5,502,186) $ 67,860,134 $ 7 3,537,742 $ 8 5,715,706 $ 9 0,784,800 $ 86,199,923 $ 8 1,877,568 $ 7 6,745,129 5.35% 6.04% 5.39% 4.67% 5.60% 5.00% 5.00% 5.00% 58% 58% 58% 58% 58% 58% 58% 58% 3.103% 3.503% 3.126% 2.709% 3.248% 2.900% 2.900% 2.900% 2.750% 2.750% 2.750% 2.750% 2.750% 2.750% 2.750% 2.750% 5.853% 6.253% 5.876% 5.459% 5.998% 5.650% 5.650% 5.650% $ ( 4,843,258) $ (4,564,005) $ (5,502,186) 75,000,000 66,279,067 $ 8 ,720,933 $ 9 0,784,800 $ 8 6,199,923 $ 8 1,877,568 5.33% 5.29% 6.72% (258,382) (241,649) (369,748) (4,584,876) (4,322,356) (5,132,439) $ ( 4,843,258) $ (4,564,005) $ (5,502,186)

APPENDIX A to Order No. G-2-03 Page 13 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 2 2003/04/05 Revenue Requirement Application REVENUE REQUIREMENT

1999 2000 LINE Actual Actual 1 Gross Operating and Maintenance Expenses $ 30,376,220 $ 30,983,127 $ 31,619,797 2 Operating and Maintenance Capitalization (6,682,768) (6,886,324) 3 Direct Charges and Allocations to Affiliates (317,187) (223,660) 4 B.C. Gas Wheeling Charge 3,838,894 3,838,894 5 Rent For Compressor Equipment Leased From Others 0 1,747,900 6 Depreciation 12,106,762 12,899,198 7 Reamortization/(Amortization) - CIAC (1,594,296) 0 8 Municipal Taxes 5,007,363 5,391,258 Amortization of Deferreds 9 Financing Costs 254,176 254,176 10 Unamortized Manufactured Gas Plant 314,221 314,220 11 NGV Conversion Expense 1,603 1,603 12 Regulatory Expense 28,492 0 13 PCEC Start Up Costs 43,900 43,900 14 Gas Supply Management Study 17,533 0 15 Customer Grants and Incentives 255,620 292,053 16 Ccompressor Lease 850,042 0 17 Deferred Rate Increase (25,800) 0 18 CIS Implementation 50,142 113,841 19 Marine Inspection 0 409,264 20 Direct Purchase Administration Costs 0 4,774 21 2000-2002 Regulatory Expenses 0 18,893 22 Cost of Gas Passthrough 0 0 23 Cost Allocation & Rate Design 0 0 24 Incremental CIS Operating Costs 0 291,802 25 Texada Compressor Operating Costs 0 0 26 ICP Cogen Project Commissioning 0 0 27 Large Corporations Tax 1,121,074 1,142,982 28 British Columbia Capital Tax 1,503,711 1,532,545 29 Motor Fuel Tax 348,012 361,303 30 Provincial Sales Tax 38,668 55,096 31 Proposed Return on Rate Base 32,400,991 35,945,863 32 Less Special Direction Provision (1,867,000) (1,867,000) 33 Income Tax Expense 0 0 --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- ---------------------------34 Total Revenue Requirement-Cost of Service 78,070,373 86,665,708 35 Total Revenue Requirement-Cost of Sales 35,377,333 47,332,594 36 Total Revenue Requirement $ 113,447,706 $ 133,998,302 $ 155,736,869 =============== =============== =============== =============== =============== =============== =============== Reconciliation of Revenue Requirement

37 Natural Gas Sales Revenue $ 77,004,981 $ 95,399,226 $ 96,365,040 38 Transportation Revenue 13,531,537 13,941,396 39 Royalty Income 10,411,856 22,695,583 40 Other Revenue 679,372 603,342 --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- ---------------------------41 Total Revenue 101,627,746 132,639,547 42 Revenue (Surplus) / Deficiency 11,819,960 1,358,754 --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- ---------------------------43 Total Revenue Requirement $ 113,447,706 $ 133,998,301 $ 155,736,868 =============== =============== =============== =============== =============== =============== ===============

REVENUE REQUIREMENT I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

2001 2002 2003 2004 2005 Actual Outlook Forecast Forecast Forecast Reference $ 32,480,760 $ 31,700,000 $ 32,500,000 $ 32,600,000 Schedule 112 (6,999,600) (4,912,300) (5,208,310) (5,161,000) (5,274,680) Schedule 112 (208,386) (212,554) (216,593) (220,492) (224,902) Schedule 112 3,838,894 4,093,998 4,121,313 4,215,770 4,297,060 Schedules 97-103 1,747,900 1,747,900 1,747,900 1,747,900 1,747,900 Schedule 34 13,336,400 13,613,092 14,118,100 14,330,643 14,788,524 Schedules 12-18 0 0 258,382 241,649 369,748 Schedules 19-25 5,926,402 6,146,000 6,399,506 7,139,288 7,567,217 Schedule 34 254,176 254,175 204,175 204,175 204,175 Schedules 35-44 314,221 347,588 347,588 347,588 347,588 Schedules 35-44 1,603 1,603 1,599 0 0 Schedules 35-44 0 0 55,000 55,000 55,000 Schedules 35-44 43,900 43,900 43,900 43,900 43,900 Schedules 35-44 0 0 0 0 0 Schedules 35-44 272,043 113,605 367,600 251,841 259,773 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 Schedules 35-44 115,798 115,799 115,799 115,799 115,799 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 Schedules 35-44 18,968 18,968 0 0 0 Schedules 35-44 0 0 (704,483) 0 0 Schedules 35-44 0 0 283,333 283,333 283,333 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 25,216 25,216 25,217 Schedules 35-44 0 0 17,423 0 0 Schedules 35-44 1,115,996 1,182,000 1,143,875 1,151,393 1,157,564 Schedule 53 1,323,574 867,000 0 0 0 Schedule 54 435,998 560,472 603,179 634,532 634,222 Schedules 97-103 61,366 61,955 76,633 83,828 83,842 Schedules 97-103 34,591,559 33,497,715 34,570,873 31,710,486 30,830,345 Schedules 55-61 (1,867,000) (1,867,000) (1,867,000) (1,867,000) (1,867,000) 0 0 5,474,434 12,055,637 13,442,299 Schedule 45 85,943,609 88,154,675 93,679,443 99,889,487 101,486,924 69,793,260 54,860,902 72,306,351 75,247,605 78,485,792 Schedules 105-111 $ 143,015,577 $ 165,985,794 $ 175,137,092 $ 179,972,716

$ 103,032,053 $ 129,410,542 $ 135,944,447 $ 140,578,169 Schedules 62-75 16,753,216 21,175,951 20,774,567 22,323,168 22,401,823 Schedule 96 34,664,448 18,511,350 25,536,120 26,093,904 26,804,994 Schedule 104 428,193 459,793 450,725 455,763 469,935 Schedule 104 148,210,897 143,179,147 176,171,954 184,817,282 190,254,921 7,525,971 (163,570) (10,186,160) (9,680,190) (10,282,206) $ 143,015,577 $ 165,985,795 $ 175,137,092 $ 179,972,716

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application RATE BASE

1999 2000 LINE Actual Actual ------- -------------------------- -------------------------- GROSS PLANT IN SERVICE

1 Beginning of Year $500,426,694 $536,725,356 2 Add: Previous Year Closing WIP adjustment 225,635 1,910,987 3 Adjusted Beginning of Year 500,652,329 538,636,343 4 End of Year 536,725,356 558,973,436 5 13 Month Average Adjustment - V3 Compressor (4,636,696) 0 -------------------------- -------------------------- 6 Average Balance - Mid-Year 514,052,147 548,804,889 -------------------------- -------------------------- ACCUMULATED DEPRECIATION 7 Beginning of Year (56,896,671) (66,546,830) 8 End of Year (66,546,830) (78,197,961) -------------------------- -------------------------- 9 Average Balance - Mid-Year (61,721,750) (72,372,396) -------------------------- -------------------------- 10 NET MID-YEAR PLANT IN SERVICE 452,330,396 476,432,494 MID-YEAR ALLOCATED NET COMMON PLANT 11 Centra Gas Whistler Inc. (95,771) (86,475) -------------------------- -------------------------- 12 (95,771) (86,475) 13 MID-YEAR CONTRIBUTIONS (67,076,214) (66,279,067) 14 WORKING CAPITAL 15,182,010 17,236,903 -------------------------- -------------------------- 15 MID-YEAR RATE BASE $400,340,421 $427,303,855 =============== =============== Thirteen Month Adjustment: 16 Total Project Costs for Compressor Addition $ 13,394,900 17 13 Month Average X Months in Service 2,060,754 18 Mid Year Effect of Compressor Addition 6,697,450 19 Adjustment (Line 17 - Line 18) $ ( 4,636,696) RBase I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 14 of 34 Schedule 3

2001 2002 2003 2004 2005 Actual Outlook Forecast Forecast Forecast Reference -------------------------- -------------------------- --------------------------- --------------------------- ------------------------------------------------------

$558,973,436 $573,973,833 $591,160,130 $602,112,933 $618,613,826 Schedules 5-11 296,716 325,957 - - - Schedules 5-11 559,270,152 574,299,791 591,160,130 602,112,933 618,613,826 573,973,833 591,160,130 602,112,933 618,613,826 635,601,743 Schedules 5-11 0 0 0 0 0 Schedules 5-11 -------------------------- -------------------------- --------------------------- --------------------------- --------------------------566,621,992 582,729,960 596,636,532 610,363,379 627,107,784 -------------------------- -------------------------- --------------------------- --------------------------- --------------------------(78,197,961) (90,050,520) (102,354,594) (110,175,396) (123,397,286) Schedules 12-18 (90,050,520) (102,354,594) (110,175,396) (123,397,286) (137,288,294) Schedules 12-18 -------------------------- -------------------------- --------------------------- --------------------------- --------------------------(84,124,241) (96,202,557) (106,264,995) (116,786,341) (130,342,790) -------------------------- -------------------------- --------------------------- --------------------------- --------------------------482,497,752 486,527,404 490,371,537 493,577,038 496,764,994 (104,335) (104,335) (104,335) (104,335) (104,335) -------------------------- -------------------------- --------------------------- --------------------------- --------------------------(104,335) (104,335) (104,335) (104,335) (104,335) (66,279,067) (66,279,067) (66,408,258) (66,658,273) (66,963,972) Schedules 19-25 18,518,759 17,186,658 16,555,580 16,617,852 16,263,760 Schedule 26 -------------------------- -------------------------- --------------------------- --------------------------- --------------------------$434,633,109 $437,330,660 $440,414,524 $443,432,282 $445,960,447 =============== =============== =============== =============== ===============

APPENDIX A to Order No. G-2-03 Page 15 of 34

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application WORKING CAPITAL SUMMARY 1999 2000 LINE Actual Actual 1 Cash Working Capital Requirements $2,298,742 $2,575,203 2 Inventory - Materials and Supplies 3,086,433 3,371,450 3 Line Pack/Gas Storage 3,316,162 5,585,257 4 Employee Housing Loans 119,538 193,385 5 Finance Contracts Receivable 1,565,776 926,771 6 Customer Deposits (256,011) (371,746) 7 Refundable Contribution (414,230) (415,796) 8 Employee Witholdings (1,323,730) (1,313,269) ----------------------- ----------------------- 9 Total 8,392,680 10,551,256 ----------------------- ----------------------- Deferred Expenses, Mid-Year: 10 Financing Costs 1,416,560 1,212,385 11 Unamortized Manufactured Gas Plant 2,513,766 2,199,545 12 NGV Conversion Costs 4,960 5,607 13 Direct Purchase Administration Costs 4,774 2,387 14 Regulatory Expense-2003-2005 14,246 0 15 PCEC Start Up Costs 1,600,530 1,556,630 16 Deferred Rate Increase (12,786) 0 17 Gas Supply Management Study 8,767 0 18 Customer Grants and Incentives 273,837 282,048 19 Compressor Lease 38,313 0 20 CIS Implementation Costs 691,009 1,073,419 21 Marine Inspection 204,632 204,632 22 2000-2002 Regulatory Expenses 30,725 49,618 24 Cost Allocation & Rate Design 0 99,377 25 Texada Compressor Operating Costs 0 0 26 ICP Cogen Project Commissioning 0 0 26 Fired Hours 0 0 ----------------------- ----------------------- 27 Total Deferred Expenses 6,789,330 6,685,647 ----------------------- ----------------------- 28 Total Working Capital Requirements $15,182,010 $17,236,903 ============= ============= WCap I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

Schedule 26 2001 2002 2003 2004 2005 Actual Outlook Forecast Forecast Forecast Reference $2,778,414 $3,012,062 $3,696,323 $4,441,290 $4,623,940 Schedule 34 3,263,313 2,990,997 3,112,675 3,112,675 3,112,675 Schedule 27 8,468,054 7,443,400 7,572,589 8,458,906 9,329,228 Schedule 28 188,385 170,692 176,385 157,308 158,077 Schedule 29 535,604 392,310 273,361 224,521 214,435 Schedule 30 (388,966) (484,858) (535,788) (535,788) (535,788) Schedule 31 (584,725) (626,278) (632,069) (632,069) (632,069) Schedule 32 (1,550,756) (1,286,200) (1,286,200) (1,286,200) (1,286,200) Schedule 33 ----------------------- ----------------------- ----------------------- ----------------------- -----------------------12,709,324 11,612,127 12,377,276 13,940,644 14,984,298 ----------------------- ----------------------- ----------------------- ----------------------- -----------------------1,008,209 804,034 599,859 395,684 191,509 Schedules 35-44 1,885,325 1,661,196 1,420,382 1,072,794 725,206 Schedules 35-44 4,004 2,401 800 0 0 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 55,000 82,500 27,500 Schedules 35-44 1,512,730 1,468,830 1,424,930 1,381,030 1,337,130 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 Schedules 35-44 192,824 240,603 307,500 251,442 255,817 Schedules 35-44 0 0 0 0 0 Schedules 35-44 935,849 820,244 704,445 588,646 472,847 Schedules 35-44 0 0 0 0 0 Schedules 35-44 28,377 9,484 0 0 0 Schedules 35-44 242,118 567,741 708,333 425,000 141,667 Schedules 35-44 0 0 25,216 37,825 12,608 Schedules 35-44 0 0 0 0 0 Schedules 35-44 0 0 (1,068,162) (1,557,713) (1,884,822) Schedules 35-44 ----------------------- ----------------------- ----------------------- ----------------------- -----------------------5,809,435 5,574,531 4,178,303 2,677,208 1,279,462 ----------------------- ----------------------- ----------------------- ----------------------- -----------------------$18,518,759 $17,186,658 $16,555,580 $16,617,852 $16,263,760 ============= ============= ============= ============= =============

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Pre 2003) - RATE BASE

Opening Line Year Description Balance Adjustments --------- --------------- ----------------------------------------------------------------------- ------------------------------------------------ 2003 Forecast 1 Financing Costs $701,946 2 Unamortized Manufactured Gas Plant 1,594,177 3 NGV Conversion Costs 1,599 4 2003 Regulatory Expense - 1 65,000 5 Build Smart Program 38,700 6 Conversion Incentives 100,200 7 PCEC Start Up Costs 1,446,880 8 Texada Compressor Operating Costs - 7 5,649 9 Cost Allocation & Rate Design 850,000 10 CIS Implementation Costs 762,344 11 Marketing Incentives 228,700 12 ICP Cogen Project Commissioning - 1 7,423 ------------------------------------------------ 13 $5,724,546 $258,072 ------------------------------------------------ DefExp-pre 2003 vintage-RBASE I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 16 of 34 Schedule 39

Ending Mid-Year Additions Amortization Interest Balance Balance ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------($204,175) $497,771 $599,859 (347,588) 1,246,588 1 ,420,382 (1,599) $0 $800 (55,000) 110,000 55,000 (38,700) 0 19,350 (100,200) 0 50,100 (43,900) 1,402,980 1,424,930 (25,216) 50,433 25,216 (283,333) 566,667 708,333 (115,799) 646,545 704,445 (228,700) 0 114,350 (17,423) 0 0 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------$0 ($1,461,634) $0 $4,520,984 $5,122,765 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Pre 2003) - RATE BASE

Opening Line Year Description Balance Adjustments --------- --------------- ----------------------------------------------------------------------- ------------------------------------------------ 2004 Forecast 1 Financing Costs $497,771 2 Unamortized Manufactured Gas Plant 1,246,588 3 2003 Regulatory Expense 110,000 4 PCEC Start Up Costs 1,402,980 5 Texada Compressor Operating Costs 50,433 6 Cost Allocation & Rate Design 566,667 7 CIS Implementation Costs 646,545 8 Marketing Incentives - 9 Cost of Gas Passthrough - ------------------------------------------------ 10 $4,520,984 ------------------------------------------------ DefExp-pre 2003 vintage-RBASE I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 17 of 34 Schedule 40

Ending Mid-Year Additions Amortization Interest Balance Balance ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------($204,175) $293,596 $395,684 (347,588) 899,000 1 ,072,794 (55,000) 55,000 82,500 (43,900) 1,359,080 1,381,030 (25,216) 25,217 37,825 (283,333) 283,333 425,000 (115,799) 530,746 588,646 0 0 0 0 0 0 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------$0 $0 ($1,075,011) $0 $3,445,973 $3,983,479 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Pre 2003) - RATE BASE

Opening Line Year Description Balance Adjustments --------- --------------- ----------------------------------------------------------------------- ------------------------------------------------ 2005 Forecast 1 Financing Costs $293,596 2 Unamortized Manufactured Gas Plant 899,000 3 2003 Regulatory Expense 55,000 4 PCEC Start Up Costs 1,359,080 5 Texada Compressor Operating Costs 25,217 6 Cost Allocation & Rate Design 283,333 7 CIS Implementation Costs 530,746 8 Marketing Incentives - 9 Cost of Gas Passthrough - ------------------------------------------------ 10 $3,445,973 ------------------------------------------------ DefExp-pre 2003 vintage-RBASE I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 18 of 34 Schedule 41

Ending Mid-Year Additions Amortization Interest Balance Balance ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------($204,175) $89,421 $191,509 (347,588) 551,412 7 25,206 (55,000) 0 27,500 (43,900) 1,315,180 1,337,130 (25,217) (0) 12,608 (283,333) 0 141,667 (115,799) 414,947 472,847 0 0 0 0 0 0 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------$0 $0 ($1,075,012) $0 $2,370,961 $2,908,467 ---------------------- -------------------------- ---------------------- ------------------------------ ----------------------

APPENDIX A to Order No. G-2-03 Page 19 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 42 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Post 2003) - RATE BASE

Gross Opening Additions/ Line Year Deferred Item Balance (Deductions) Adjustments 2003 Forecast 1 Build Smart Program $ - $ 39,600 2 Propane Incentives 0 240,000 3 Spring Barbecue Promotion 0 0 4 Marketing Incentives 0 117,000 5 Cost of Gas Passthrough 0 6 Financing Costs 0 50,000 $ ( 50,000) 7 Fired Hours (845,901) (712,602) 8 Total Deferred Items $ (845,901) $ ( 266,002) $ ( 50,000)

Less Net Less: Ending Mid-Year Taxes Additions Amortization Balance Balance $ 14,898 $ 24,702 $ - $ 24,702 $ 1 2,351 90,288 149,712 0 149,712 74,856 0 0 0 0 0 44,015 72,985 0 72,985 36,492 0 0 0 0 0 0 0 0 0 0 (268,081) (444,521) 0 (1,290,422) (1,068,162) $ ( 118,880) $ (197,122) $ - $ (1,043,023) $ (944,462)

APPENDIX A to Order No. G-2-03 Page 20 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 43 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Post 2003) - RATE BASE

Gross Opening Additions/ Line Year Deferred Item Balance (Deductions) 2004 Forecast 1 Build Smart Program $ 24,702 $ 40,313 2 Propane Incentives 149,712 244,320 3 Spring Barbecue Promotion 0 0 4 Marketing Incentives 72,985 119,106 5 Cost of Gas Passthrough 0 6 Financing Costs 0 50,000 $ ( 50,000) 7 Fired Hours (1,290,422) (830,353) 8 Total Deferred Items $ (1,043,023) $ ( 376,614) $ ( 50,000)

Less Net Ending Mid-Year Taxes Additions Amortization Balance Balance $ 14,359 $ 25,953 $ 25,146 $ 25,510 $ 2 5,106 87,027 157,293 152,400 154,605 152,159 0 0 0 0 0 42,426 76,680 74,295 75,370 74,177 0 0 0 0 0 0 0 0 0 0 (295,772) (534,581) 0 (1,825,003) (1,557,713) $ ( 151,960) $ (274,654) $ 251,841 $ (1,569,518) $ (1,306,271)

APPENDIX A to Order No. G-2-03 Page 21 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 44 2003/04/05 Revenue Requirement Application DEFERRED EXPENSES (Post 2003) - RATE BASE

Gross Opening Additions/ Line Year Deferred Item Balance (Deductions) Adjustments 2005 Forecast 1 Build Smart Program $ 25,510 $ 40,392 2 Propane Incentives 154,605 244,800 3 Spring Barbecue Promotion 0 0 4 Marketing Incentives 75,370 119,340 5 *Cost of Gas Passthrough 0 6 Financing Costs 0 50,000 $ ( 50,000) 7 Fired Hours (1,825,003) (922,631) 8 Total Deferred Items $ (1,569,518) $ ( 468,099) $ 6 86,800

Less Net Ending Mid-Year Taxes Additions Amortization Balance Balance $ 14,388 $ 26,004 $ 25,938 $ 25,576 $ 2 5,543 87,198 157,602 157,200 155,007 154,806 0 0 0 0 0 42,509 76,831 76,635 75,566 75,468 0 0 0 0 0 0 0 0 0 0 736,800 (66,193) (119,638) 0 (1,944,641) (1,884,822) $ 77,901 $ 140,800 $ 259,773 $ (1,688,492) $ (1,629,005)

APPENDIX A to Order No. G-2-03 Page 22 of 34

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application INCOME TAXES 1999 2000 Line # Actual Actual 1 Allowed/Proposed Earned Return After Tax $ 3 2,400,991 $ 3 5,945,863 2 Add: Equity Portion of AFUDC 0 3 Less Special Direction Provision 1,867,000 1,867,000 4 Add Variance in OM&A Expenses 1,461,876 1,170,402 5 Add Revenue (Deficiency)/Surplus (11,819,960) (1,358,754) 6 Less Financing Expenses 19,659,957 21,495,729 7 Accounting Income After Tax 515,950 # 12,427,449 ADD: 8 Depreciation Expense 12,106,762 12,899,198 9 Re-amortization/(Amortization) of CIAC (1,594,296) 10 Amortization of Deferreds: 11 Financing Costs 254,176 254,176 12 Unamortized Manufactured Gas Plant 314,221 314,220 13 NGV Conversion Costs 1,603 14 Regulatory Expense 28,492 15 PCEC Start Up Costs 43,900 16 Gas Supply Management Study 17,533 17 Intergrated Resource Plan Expenses 0 18 Customer Grants and Incentives 255,620 292,053 19 Compressor Lease 850,042 20 Deferred Rate Increase (25,800) 21 Marine Inspection 0 409,264 22 CIS System 50,142 113,841 23 Incremental CIS Operating Costs 0 291,802 24 Direct Purchase Administration Costs 0 25 2000-2002 Regulatory Expenses 0 26 Cost of Gas Passthrough 0 27 Cost Allocation & Rate Design 0 28 Texada Compressor Operating Costs 0 29 ICP Cogen Project Commissioning 0 30 Dues and Entertainment and Non Allowable Car Lease 132,504 134,338 31 Pension Expense 607,088 850,701 32 Charitable donations 20,643 33 Interest Income Tax and Penalties 2,058 34 Large Corporations Tax 1,121,074 1,142,982 35 Total Additions 14,185,761 16,790,514 DEDUCT: 36 Capital Cost Allowance 12,934,532 20,835,912 37 Cumulative Eligible Capital (T2S8A) 693,825 659,045 38 Indirect overheads capitalized for book purposes 1,915,000 2,092,500 39 AFUDC 387,189 40 Cost of Abandonment of Fixed Assets 58,814 41 Interest on Deferred Capital Projects 101,231 113,892 42 Interest on Deferreds 12,269 43 Financing Expenses per 20(1)(e) 496,235 446,235 44 Current Additions Deferred Expenses: 45 Financing Costs 50,000 46 Unamortized Manufactured Gas Plant 0 47 NGV Conversion Cost 4,500 48 Regulatory Expense 61,450 49 Customer Grants and Incentives 292,053 272,043 50 Compressor Lease 773,417 51 Marine Survey 409,264 52 Cost of Gas Passthrough 2,684,528 (1,416,311) 53 Cost Allocation and Rate Design 0 198,754 54 Incremental CIS Operating Costs 298,467 55 Texada Compressor Operating Costs 0 56 2000-2002 Regulatory Expenses 0 57 T-Service for ICP 63,111 58 T-Service for BC Hydro 0 59 Georgia Strait Crossing 0 60 ICP Cogen Project Commissioning 0 61 Non Allowable Items in Deferred (2,240) 62 Interim Revenue Deficiency Financing 468,974 162,053 63 Pension Contributions 613,766 709,149 64 Total Deductions 22,316,386 24,353,405 65 Income(Loss) for Tax Purposes (After Tax) (7,614,674) 4,864,559 66 Less Charitable Donations Utilized 0 67 Taxable Income(Loss) (After Tax) before application of Loss Cfwd. (7,614,674) 4,825,146 68 Customer Loss Carryforward Opening 6,087,315 13,701,989 69 Additions 7,614,674 70 Utilized 0 4,825,146 71 Customer Loss Carryforward Closing 13,701,989 8,876,844 72 Taxable Income (After Tax) after application of Loss Cfwd. 0 73 Tax Gross Up 54.38% 74 Taxable Income $ - $ - Income Tax Calculation 1999 2000 Rates Rates 75 Federal Tax 38.00% 76 Less Tax Abatement 10.00% 77 Less: General Tax Reduction 0.00% 78 Net Federal Tax 28.00% 79 Federal Surcharge 1.12% 80 Provincial Tax 16.50% 81 Composite Income Tax Rate 45.62% 82 Federal Tax 0 83 Less Tax Abatement 0 84 Less: General Tax Reduction 85 Net Federal Tax 0 86 Federal Surcharge 0 87 Provincial Tax 0 88 Income Tax Expense $ - $ - I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds Income Tax

Schedule 45 2001 2002 2003 2004 2005 Actual Outlook Forecast Forecast Forecast Reference $ 3 4,591,559 $ 3 3,497,715 $ 3 4,570,873 $ 3 1,710,486 $ 3 0,830,345 Schedules 55-61 32,666 0 0 0 0 0 1,867,000 1,867,000 1,867,000 1,867,000 1,867,000 Schedule 2 2,000,791 2,551,956 0 0 0 (7,525,971) 163,570 # 10,186,160 # 9,680,190 10,282,206 20,359,063 19,333,012 19,279,681 16,314,518 15,346,598 Schedules 55-61 # 6,840,316 # 15,013,229 # 23,610,352 # 23,209,159 0 23,898,952 13,336,400 13,613,092 14,118,100 14,330,643 14,788,524 Schedules 12-18 0 0 0 258,382 241,649 369,748 Schedules 19-25 254,176 254,175 204,175 204,175 204,175 Schedules 35-44 314,221 347,588 347,588 347,588 347,588 Schedules 35-44 1,603 1,603 1,603 1,599 0 0 Schedules 35-44 0 0 0 55,000 55,000 55,000 Schedules 35-44 43,900 43,900 43,900 43,900 43,900 43,900 Schedules 35-44 0 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 0 Schedules 35-44 272,043 113,605 367,600 251,841 259,773 Schedules 35-44 0 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 0 Schedules 35-44 0 0 0 0 0 Schedules 35-44 115,798 115,799 115,799 115,799 115,799 Schedules 35-44 0 0 0 0 0 Schedules 35-44 4,774 0 0 0 0 0 Schedules 35-44 18,893 18,968 18,968 0 0 0 Schedules 35-44 0 0 0 (704,483) 0 0 Schedules 35-44 0 0 0 283,333 283,333 283,333 Schedules 35-44 0 0 0 25,216 25,216 25,217 Schedules 35-44 0 0 0 17,423 0 0 Schedules 35-44 133,089 117,700 117,000 117,000 117,000 791,000 0 0 0 0 18,770 24,215 0 0 0 0 0 0 0 0 0 0 1,115,996 1,182,000 1,143,875 1,151,393 1,157,564 Schedule 53 16,421,409 15,808,430 16,394,508 17,167,537 17,767,621 24,863,653 23,239,300 20,514,173 19,594,803 18,781,499 Schedules 46-52 618,943 474,801 553,626 519,335 487,444 2,385,400 1,572,800 1,700,000 1,700,000 1,700,000 93,332 3,270 0 0 0 0 Schedules 5-11 40,255 0 0 0 0 0 125,846 147,833 567 608 651 6,619 11,912 18,166 0 0 0 10,634 10,634 0 0 0 50,000 50,000 50,000 0 0 0 Schedules 35-44 0 0 0 Schedules 35-44 0 0 0 Schedules 35-44 (4,771) 23,245 136,691 Schedules 35-44 113,605 367,600 Schedules 35-44 0 0 0 Schedules 35-44 0 0 0 Schedules 35-44 (3,204,526) 1,231,826 Schedules 35-44 86,728 564,518 Schedules 35-44 (6,665) 0 0 Schedules 35-44 0 843 73,764 Schedules 35-44 0 150 0 Schedules 35-44 91,280 137,172 100,000 Schedules 35-44 0 372 0 Schedules 35-44 4,499 0 40,000 Schedules 35-44 8,572 2,465 5,225 Schedules 35-44 (2,988) 0 0 323,543 147,596 0 0 0 Schedule 1 517,725 0 0 0 0 26,070,979 28,180,754 22,768,366 21,814,746 20,969,594 (2,809,255) 2,640,904 17,236,494 18,561,950 20,696,979 39,413 24,215 (2,809,255) 2,616,689 17,236,494 18,561,950 20,696,979 8,876,844 11,686,098 9,069,409 0 0 0 2,809,255 0 0 0 0 0 2,616,689 9,069,409 0 0 11,686,098 9,069,409 0 0 0 0 0 0 8,167,084 18,561,950 20,696,979 54.38% 55.38% 60.38% 62.38% 64.38% 64.38% $ - $ - $ 1 3,092,473 $ 2 8,831,857 $ 3 2,148,150 2001 2002 2003 2004 2005 Rates Rates Rates Rates Rates 38.00% 38.00% 38.00% 38.00% 38.00% 38.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 1.00% 3.00% 5.00% 7.00% 7.00% 28.00% 27.00% 25.00% 23.00% 21.00% 21.00% 1.12% 1.12% 1.12% 1.12% 1.12% 1.12% 16.50% 16.50% 13.50% 13.50% 13.50% 13.50% 45.62% 44.62% 39.62% 37.62% 35.62% 35.62% 0 0 0 4,975,140 10,956,106 12,216,297 0 0 0 1,309,247 2,883,186 3,214,815 0 0 0 3,665,892 8,072,920 9,001,482 0 0 0 41,058 90,417 100,817 0 0 0 1,767,484 3,892,301 4,340,000 $ - $ - $ 5 ,474,434 $ 1 2,055,637 $ 1 3,442,299 1/14/03

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application CAPITAL STRUCTURE AND COST OF CAPITAL 2003 Forecast ------------------------- ---------------------- -------------------------------------- CAPITALIZATION ANNUAL ------------------------- ---------------------- RATE LINE AMOUNT % % ------- ------------------------- ---------------------- -------------------------------------- 1 Short Term Debt $ 6 4,914,624 14.74% 5.70% 2 New Long Term Debt Issue 0 0.00% 0.00% 2 Existing Long Term Debt (1) 221,354,817 50.26% 7.04% 3 Common Equity 154,145,083 35.00% 9.92% ------------------------- ---------------------- 4 MID-YEAR RATE BASE $440,414,524 100.00% ============== ============ (1) Long Term Debt Continuity Schedule Balance Opening Additions Repayments ------------------------- ---------------------- -------------------------------------- 5 Annual Agency Fee 6 Swap 2 $ 6 0,000,000 $ ( 60,000,000) 7 Swap 3 95,000,000 8 Swap 4 16,870,390 (1,101,370) 9 Swap 5 42,625,000 (4,375,000) 10 Unswapped 9,597,612 60,000,000 ------------------------- ---------------------- -------------------------------------- 11 Total $224,093,002 $60,000,000 ($65,476,370) ============== ============ ===================== COC I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 23 of 34 Schedule 59 ------------------------- ------------------------- ----------------------ANNUAL COST EARNED DEBT COMPONENT RETURN COST % $ $ ------------------------- ------------------------- ----------------------0.84% $ 3 ,700,134 $ 3,700,134 0.00% 0 0 3.54% 15,579,547 15,579,547 3.47% 15,291,192 ------------------------- ------------------------- ----------------------7.85% $34,570,873 $19,279,681 ============== ============== ============ Balance Mid-Year Interest Annual Weighted Closing Balance % of Total Expense Effective Rate Average % ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$ 50,000 0.02% $ - $ 3 0,000,000 13.55% 1,468,800 4.896% 0.66% 95,000,000 95,000,000 42.92% 8,113,000 8.54% 3.67% 15,769,020 16,319,705 7.37% 990,117 6.067% 0.45% 38,250,000 40,437,500 18.27% 2,393,091 5.918% 1.08% 69,597,612 39,597,612 17.89% 2,564,539 6.477% 1.16% ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$218,616,632 $221,354,817 100.00% $15,579,547 7.04% 7.04% ============== ============== ============ ============== ============ ============

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application CAPITAL STRUCTURE AND COST OF CAPITAL 2004 Forecast ------------------------- ---------------------- -------------------------------------- CAPITALIZATION ANNUAL ------------------------- ---------------------- RATE LINE AMOUNT % % ------- ------------------------- ---------------------- -------------------------------------- 1 Short Term Debt $ 7 2,338,769 16.31% 5.70% 2 New Long Term Debt Issue 0 0.00% 0.00% 2 Existing Long Term Debt (1) 215,892,215 48.69% 5.65% 3 Common Equity 155,201,299 35.00% 9.92% ------------------------- ---------------------- 4 MID-YEAR RATE BASE $443,432,282 100.00% ============== ============ (1) Long Term Debt Continuity Schedule Balance Opening Additions Repayments ------------------------- ---------------------- -------------------------------------- 5 Annual Agency Fee 6 Swap 2 $ - 7 Swap 3 95,000,000 (95,000,000) 8 Swap 4 15,769,020 (1,073,835) 9 Swap 5 38,250,000 (4,375,000) 10 Unswapped 69,597,612 95,000,000 ------------------------- ---------------------- -------------------------------------- 11 Total $218,616,632 $95,000,000 ($100,448,835) ============== ============ ===================== COC I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 24 of 34 Schedule 60 ------------------------- ------------------------- ----------------------ANNUAL COST EARNED DEBT COMPONENT RETURN COST % $ $ ------------------------- ------------------------- ----------------------0.93% $ 4 ,123,310 $ 4,123,310 0.00% 0 0 2.75% 12,191,208 12,191,208 3.47% 15,395,969 ------------------------- ------------------------- ----------------------7.15% $31,710,486 $16,314,518 ============== ============== ============ Balance Mid-Year Interest Annual Weighted Closing Balance % of Total Expense Effective Rate Average % ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$ 50,000 0.02% $ - $ - 0.00% 0 0.00% 0.00% 0 47,500,000 22.00% 2,422,975 5.10% 1.12% 14,695,185 15,232,103 7.06% 922,608 6.06% 0.43% 33,875,000 36,062,500 16.70% 2,120,475 5.88% 0.98% 164,597,612 117,097,612 54.24% 6,675,149 5.701% 3.09% ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$213,167,797 $215,892,215 100.00% $12,191,208 5.65% 5.65% ============== ============== ============ ============== ============ ============

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application CAPITAL STRUCTURE AND COST OF CAPITAL 2005 Forecast ------------------------- ---------------------- -------------------------------------- CAPITALIZATION ANNUAL ------------------------- ---------------------- RATE LINE AMOUNT % % ------- ------------------------- ---------------------- -------------------------------------- 1 Short Term Debt $ 7 9,417,489 17.81% 5.70% 2 New Long Term Debt Issue 0 0.00% 0.00% 2 Existing Long Term Debt (1) 210,456,802 47.19% 5.14% 3 Common Equity 156,086,156 35.00% 9.92% ------------------------- ---------------------- 4 MID-YEAR RATE BASE $445,960,447 100.00% ============== ============ (1) Long Term Debt Continuity Schedule Balance Opening Additions Repayments ------------------------- ---------------------- -------------------------------------- 5 Annual Agency Fee 6 Swap 2 $ - 7 Swap 3 0 8 Swap 4 14,695,185 (1,046,990) 9 Swap 5 33,875,000 (4,375,000) 10 Unswapped 164,597,612 ------------------------- ---------------------- -------------------------------------- 11 Total $213,167,797 $0 ($5,421,990) ============== ============ ===================== COC I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 25 of 34 Schedule 61 ------------------------- ------------------------- ----------------------ANNUAL COST EARNED DEBT COMPONENT RETURN COST % $ $ ------------------------- ------------------------- ----------------------1.02% $ 4 ,526,797 $ 4,526,797 0.00% 0 0 2.43% 10,819,801 10,819,801 3.47% 15,483,747 ------------------------- ------------------------- ----------------------6.91% $30,830,345 $15,346,598 ============== ============== ============ Balance Mid-Year Interest Annual Weighted Closing Balance % of Total Expense Effective Rate Average % ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$ 50,000 0.02% $ - $ - 0.00% 0 0.00% 0.00% 0 0 0.00% 0 0.00% 0.00% 13,648,195 14,171,690 6.73% 856,820 6.05% 0.41% 29,500,000 31,687,500 15.06% 1,847,698 5.83% 0.88% 164,597,612 164,597,612 78.21% 8,065,283 4.900% 3.83% ------------------------- ------------------------- ---------------------- ------------------------- ---------------------- ---------------------$207,745,807 $210,456,802 100.00% $10,819,801 5.14% 5.14% ============== ============== ============ ============== ============ ============

APPENDIX A to Order No. G-2-03 Page 26 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 109 2003/04/05 Revenue Requirement Application COST OF SALES - 2003 FORECAST

LINE Jan Feb Mar Apr May June ------- ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 1 Energy Sales - GJ 1,483,079 1,282,537 1,214,407 905,343 664,856 495,463 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 2 Total Energy Sales - GJ 1,483,079 1,282,537 1,214,407 905,343 664,856 495,463 ============== ============== ============= ============= ============= ============= GAS PURCHASES 3 Energy Purchases 1,483,079 1,282,537 1,214,407 905,343 664,856 495,463 ============== ============== ============= ============= ============= ============= 4 Unaccounted and Own Use @ 0 0 0 0 0 0 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 5 TOTAL PURCHASES - GJ (Line 2 + 4) 1,483,079 1,282,537 1,214,407 905,343 664,856 495,463 ============== ============== ============= ============= ============= ============= COST OF SALES - $ 6 Gross Cost of Sales $ 1 0,477,581 $ 9 ,114,845 $ 8,431,698 $ 5,147,981 $ 3,780,857 $ 2,923,045 7 Gas Supply Costs Recov'd from Whistler 3,444 3,444 3,444 3,444 3,444 3,444 8 Net 10,474,137 9,111,401 8,428,254 5,144,537 3,777,413 2,919,601 9 Cost of Sales/GJ at $6.472

COG I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

July Aug Sept Oct Nov Dec TOTAL ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------411,049 410,349 497,369 1,015,028 1,250,881 1,541,608 11,171,969 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------411,049 410,349 497,369 1,015,028 1,250,881 1,541,608 11,171,969 ============= ============= ============= ============= ============= ============== ============== 411,049 410,349 497,369 1,015,028 1,250,881 1,541,608 11,171,969 ============= ============= ============= ============= ============= ============== ============== 0 0 0 0 0 0 0 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------411,049 410,349 497,369 1,015,028 1,250,881 1,541,608 11,171,969 ============= ============= ============= ============= ============= ============== ============== $ 2,556,095 $ 2,580,761 $ 2,892,275 $ 5,783,002 $ 8,154,977 $ 10,504,562 $ 7 2,347,679 3,444 3,444 3,444 3,444 3,444 3,444 41,328 2,552,651 2,577,317 2,888,831 5,779,558 8,151,533 10,501,118 72,306,351 $ 7 2,306,351 ==============

APPENDIX A to Order No. G-2-03 Page 27 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 110 2003/04/05 Revenue Requirement Application COST OF SALES - 2004 FORECAST

LINE Jan Feb Mar Apr May June ------- ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 1 Energy Sales - GJ 1,518,064 1,311,814 1,241,924 925,428 679,592 505,881 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 2 Total Energy Sales - GJ 1,518,064 1,311,814 1,241,924 925,428 679,592 505,881 ============== ============== ============= ============= ============= ============= GAS PURCHASES 3 Energy Purchases 1,518,064 1,311,814 1,241,924 925,428 679,592 505,881 ============== ============== ============= ============= ============= ============= 4 Unaccounted and Own Use @ 0 0 0 0 0 0 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 5 TOTAL PURCHASES - GJ (Line 2 + 4) 1,518,064 1,311,814 1,241,924 925,428 679,592 505,881 ============== ============== ============= ============= ============= ============= COST OF SALES - $ 6 Gross Cost of Sales $ 1 0,914,676 $ 9 ,488,048 $ 8,775,001 $ 5,354,356 $ 3,931,870 $ 3,036,012 7 Gas Supply Costs Recov'd from Whistler 3,444 3,444 3,444 3,444 3,444 3,444 8 Net 10,911,232 9,484,604 8,771,557 5,350,912 3,928,426 3,032,568 9 Cost of Sales/GJ at $6.586

COG I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

July Aug Sept Oct Nov Dec TOTAL ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------419,460 418,703 507,525 1,036,767 1,280,989 1,578,388 11,424,535 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------419,460 418,703 507,525 1,036,767 1,280,989 1,578,388 11,424,535 ============= ============= ============= ============= ============= ============== ============== 419,460 418,703 507,525 1,036,767 1,280,989 1,578,388 11,424,535 ============= ============= ============= ============= ============= ============== ============== 0 0 0 0 0 0 0 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------419,460 418,703 507,525 1,036,767 1,280,989 1,578,388 11,424,535 ============= ============= ============= ============= ============= ============== ============== $ 2,653,019 $ 2,678,135 $ 3,002,178 $ 6,010,838 $ 8,498,924 $ 10,945,876 $ 7 5,288,933 3,444 3,444 3,444 3,444 3,444 3,444 41,328 2,649,575 2,674,691 2,998,734 6,007,394 8,495,480 10,942,432 75,247,605 $ 7 5,247,605 ==============

APPENDIX A to Order No. G-2-03 Page 28 of 34

CENTRA GAS BRITISH COLUMBIA INC. Schedule 111 2003/04/05 Revenue Requirement Application COST OF SALES - 2005 FORECAST

LINE Jan Feb Mar Apr May June ------- ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 1 Energy Sales - GJ 1,555,889 1,343,290 1,271,178 946,648 694,819 516,207 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 2 Total Energy Sales - GJ 1,555,889 1,343,290 1,271,178 946,648 694,819 516,207 ============== ============== ============= ============= ============= ============= GAS PURCHASES 3 Energy Purchases 1,555,889 1,343,290 1,271,178 946,648 694,819 516,207 ============== ============== ============= ============= ============= ============= 4 Unaccounted and Own Use @ 0 0 0 0 0 0 ------------------------- ------------------------- ----------------------- ----------------------- ----------------------- ----------------------- 5 TOTAL PURCHASES - GJ (Line 2 + 4) 1,555,889 1,343,290 1,271,178 946,648 694,819 516,207 ============== ============== ============= ============= ============= ============= COST OF SALES - $ 6 Gross Cost of Sales $ 1 1,407,012 $ 9 ,907,155 $ 9,158,153 $ 5,583,942 $ 4,097,872 $ 3,157,656 7 Gas Supply Costs Recov'd from Whistler 3,444 3,444 3,444 3,444 3,444 3,444 8 Net 11,403,568 9,903,711 9,154,709 5,580,498 4,094,428 3,154,212 9 Cost of Sales/GJ at $6.716

COG I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

July Aug Sept Oct Nov Dec TOTAL ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------427,582 426,769 517,529 1,058,854 1,311,446 1,615,721 11,685,932 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------427,582 426,769 517,529 1,058,854 1,311,446 1,615,721 11,685,932 ============= ============= ============= ============= ============= ============== ============== 427,582 426,769 517,529 1,058,854 1,311,446 1,615,721 11,685,932 ============= ============= ============= ============= ============= ============== ============== 0 0 0 0 0 0 0 ----------------------- ----------------------- ----------------------- ----------------------- ----------------------- ------------------------- -------------------------427,582 426,769 517,529 1,058,854 1,311,446 1,615,721 11,685,932 ============= ============= ============= ============= ============= ============== ============== $ 2,756,113 $ 2,781,698 $ 3,120,233 $ 6,259,215 $ 8,872,240 $ 11,425,830 $ 7 8,527,120 3,444 3,444 3,444 3,444 3,444 3,444 41,328 2,752,669 2,778,254 3,116,789 6,255,771 8,868,796 11,422,386 78,485,792 $ 7 8,485,792 ==============

CENTRA GAS BRITISH COLUMBIA INC. 2003/04/05 Revenue Requirement Application OPERATING & MAINTENANCE EXPENSES - SUMMARY

1999 2000 LINE Actual Actual ------- -------------------------------------------------------------------------- OPERATING 1 Manufactured Gas $0 $0 2 Transmission 1,459,876 1,365,161 3 Distribution 7,483,640 7,411,501 4 General Operation 4,217,276 4,254,196 ----------------------- ------------------------- 5 TOTAL OPERATING 13,160,793 13,030,858 ADMINISTRATION & GENERAL 6 Sales Promotion 2,773,598 2,518,975 7 Customer Accounting 2,878,602 3,982,680 8 Administration & General 8,007,557 8,325,165 ----------------------- ------------------------- 9 TOTAL ADMINISTRATION & GENERAL 13,659,757 14,826,820 MAINTENANCE EXPENSE 10 Local Storage 0 0 11 Transmission 1,327,614 1,128,388 12 Distribution 764,735 826,659 13 General 1,445 0 ----------------------- ------------------------- 14 TOTAL MAINTENANCE EXPENSE 2,093,794 1,955,046 15 NEGOTIATED SETTLEMENT ADJUSTMENT 1,461,876 1,170,402 ----------------------- ------------------------- 16 TOTAL GROSS EXPENSES 30,376,220 30,983,127 ----------------------- ------------------------- CAPITALIZATION 17 Gross O & M Capitalization (6,682,768) (6,886,324) ----------------------- ------------------------- 18 TOTAL O & M CAPITALIZATION (6,682,768) (6,886,324) ----------------------- ------------------------- 19 TOTAL NET EXPENSES 23,693,453 24,096,804 NET CHARGES TO AFFILIATES 21 Whistler (317,187) (223,660) ----------------------- ------------------------- 22 TOTAL CHARGES TO AFFILIATES (317,187) (223,660) ----------------------- ------------------------- 23 TOTAL NET DIRECT O & M EXPENSES $23,376,266 $23,873,144 ============= ============== 24 Average Number of Customers 63,735 67,891 25 Average Gross Expenses Per Customer (Line 16/Line 25) 477 456 26 Average Net Direct Cost Per Customer (Line 24/Line 25) 367 352 O&MSum I:\Admin\RevReq\BC\2000\Model\CG/2003-05RR NSP Scheds 1/14/03

APPENDIX A to Order No. G-2-03 Page 29 of 34 Schedule 112

2001 2002 2003 2004 2005 Actual Outlook Forecast Forecast Forecast Reference ----------------------- ------------------------- ----------------------- ----------------------- ---------------------------------$0 $0 $0 $0 $0 Schedule 113 1,531,412 1,342,040 1,736,543 2,001,104 1,522,766 Schedule 113 6,677,652 6,448,236 6,596,310 6,756,627 6,934,762 Schedule 113 4,023,109 3,677,066 3,803,404 3,593,254 3,763,888 Schedule 113 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------12,232,174 11,467,342 12,136,257 12,350,985 12,221,416 2,406,783 2,349,950 2,487,320 2,592,195 2,656,803 Schedule 114 4,294,181 4,278,196 4,497,993 4,667,117 4,822,963 Schedule 114 8,600,791 9,278,428 10,949,865 11,767,886 12,083,046 Schedule 114 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------15,301,755 15,906,574 17,935,178 19,027,198 19,562,812 0 0 0 0 0 Schedule 115 1,245,709 1,763,064 1,999,220 2,539,159 2,459,448 Schedule 115 839,368 791,824 901,697 961,011 984,721 Schedule 115 0 0 0 0 0 Schedule 115 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------2,085,077 2,554,888 2,900,917 3,500,170 3,444,169 2,000,791 2,551,956 1,272,352 2,378,353 2,628,397 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------31,619,797 32,480,760 31,700,000 32,500,000 32,600,000 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------(6,999,600) (4,912,300) (5,208,310) (5,161,000) (5,274,680) Schedules 116-136 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------(6,999,600) (4,912,300) (5,208,310) (5,161,000) (5,274,680) ----------------------- ----------------------- ------------------------- ----------------------- -----------------------24,620,198 27,568,461 26,491,690 27,339,000 27,325,320 (208,386) (212,554) (216,593) (220,492) (224,902) Schedules 116-136 ----------------------- ----------------------- ------------------------- ----------------------- -----------------------(208,386) (212,554) (216,593) (220,492) (224,902) ----------------------- ----------------------- ------------------------- ----------------------- -----------------------$24,411,812 $27,355,907 $26,275,097 $27,118,508 $27,100,418 ============= ============= ============== ============= ============= 70,340 72,597 75,324 78,168 81,220 450 447 421 416 401 347 377 349 347 334

APPENDIX A to Order No. G-2-03 Page 30 of 34

APPENDIX A to Order No. G-2-03 Page 31 of 34

APPENDIX A to Order No. G-2-03 Page 32 of 34

APPENDIX A to Order No. G-2-03 Page 33 of 34

APPENDIX A to Order No. G-2-03 Page 34 of 34

 You are being directed to the most recent version of the statute which may not be the version considered at the time of the judgment.