







| * |
Projected
2007-2011 rate base is not adjusted for the impact of the carrying
cost
credit that primarily results from the second series of the
Energy
Recovery Bonds. Earnings will be reduced by an amount equal to
the deferred tax balance associated with the Energy Recovery
Bonds
regulatory asset, multiplied by the utility's equity ratio
and by its
equity return. The carrying cost credit declines to zero when the
taxes are fully paid in 2012.
|

| * |
Reg
G reconciliation to GAAP for 2006 EPS from Operations and 2007
and 2008
EPS Guidance available in Appendix and at
www.pge-corp.com
|







| * |
2008
to 2011 estimates are based on forecasted construction schedules
and
additional contracted
resources
|

|
PPAs
Counterparty/Facility
|
Size
(MW)
|
Target
Operational Date
|
Contract
Term (years)
|
|
Calpine
Hayward
|
601
|
2010
|
10
|
|
EIF
Firebaugh
|
399
|
2009
|
20
|
|
Starwood
Firebaugh
|
118
|
2009
|
15
|
|
EIF
Fresno
|
196
|
2009
|
20
|
|
Tierra
Energy Hayward
|
116
|
2009
|
20
|
|
Total
|
1,430
|
|
Facility
|
Size
(MW)
|
Status
|
Target
Operational Date
|
Estimated
Capital Costs
|
|
Gateway
|
530
|
broken
ground
|
2009
|
$370
million
|
|
Humboldt
Bay
|
163
|
permitting
|
2009
|
$239
million
|
|
Colusa
|
657
|
permitting
|
2010
|
$673
million
|
|
Total
|
1,350
|
$1,282
million
|

| * |
Over
20% of total retail sales expected to be eligible renewable
resources
coming from utility-owned, QFs, Irrigation Districts, and other
sources.
|
| ** |
May
include utility-owned
resources.
|
| * |
Approximately
13% of total retail sales expected to be eligible renewable
resources
coming from utility-owned, QFs, Irrigation Districts and other
sources.
|


| * |
Comparison
companies selected by Innovest. Data include emissions of regulated
and unregulated plants. 2004 is the most recent data
available.
|




|
Business
Unit
|
2006
Rate Base ($B)
|
Regulation
|
|
Electric
and gas distribution
|
$10.3
|
CPUC
|
|
Electric
generation
|
$1.8
|
CPUC
|
|
Gas
transmission
|
$1.5
|
CPUC
|
|
Electric
transmission
|
$2.3
|
FERC
|
|
PCG Total Business
|
$15.9
|
85%
CPUC/15% FERC
|

|
Balancing
Accounts
=
|
•
Cost
of procuring energy
•
Sales
volume
•
Selected
other elements of operating costs such as energy conservation
programs
|
|
Rate
Base
=
|
Net
Plant (in service)
-
deferred
taxes from accelerated depreciation
+/-
net working capital
(may
exclude many balance sheet assets or
liabilities)
|



| * |
Earnings
per share from operations is a non-GAAP measure. This non-GAAP
measure is used because it allows investors to compare the
core underlying
financial performance from one period to another, exclusive
of items that
do not reflect the normal course of
operations
|
|
EPS
on an Earnings from Operations Basis*
|
$
|
2.57
|
||
|
Items
Impacting Comparability:
|
||||
|
Scheduling
Coordinator Cost Recovery
|
0.21
|
|||
|
Environmental
Remediation Liability
|
(0.05
|
)
|
||
|
Recovery
of Interest on PX Liability
|
0.08
|
|||
|
Severance
Costs
|
(0.05
|
)
|
||
|
EPS
on a GAAP Basis
|
$
|
2.76
|

|
2007
|
Low
|
High
|
|||||
|
EPS
Guidance on an Earnings from Operations Basis*
|
$
|
2.70
|
$
|
2.80
|
|||
|
Estimated
Items Impacting Comparability
|
0.00
|
0.00
|
|||||
|
EPS
Guidance on a GAAP Basis
|
$
|
2.70
|
$
|
2.80
|
|||
|
2008
|
Low
|
High
|
|||||
|
EPS
Guidance on an Earnings from Operations Basis*
|
$
|
2.90
|
$
|
3.00
|
|||
|
Estimated
Items Impacting Comparability
|
0.00
|
0.00
|
|||||
|
EPS
Guidance on a GAAP Basis
|
$
|
2.90
|
$
|
3.00
|
|||
| * |
Earnings
per share from operations is a non-GAAP measure. This non-GAAP
measure is used because it allows investors to compare the
core underlying
financial performance from one period to another, exclusive
of items
that
do not reflect the normal course of operations. |