SCEG OATT Formula Transmission Rate Filing.pdf - SCANA ...

20091231-0037 FERC PDF (Unofficia1) 12/29/2009
Exhibit No.SCE-11
Attachment H-2
Page 11 of 20
South Carolina Electric & Gas Company (SCEG)
Account 447 - Sales for Resale
1 4470004 - Transmission Short-Term (Note 1)
24470006 - Transmission Long-Term
3 4470004 - ST Ancillary Services Revenue (Note 1)
4 4470006 - l T Ancillary Services Revenue (Note 1)
5 Total Sales for Resale Transmission Revenues
Attachment
3 • Revenue Credit Workpaper
Total Account
$ 657,746
7,036,547
103.316
1,531,321
(Sum Lines 1-5) $ 9,328.930
Transmission
Revenue Credit
Amount
$ 657,746
19,649
185,860
$ 863,255
Account 454 - Rent from Electric Property
6 Rent paid by affiliates to SCE&G for use of General Plant Assets (Note 2)
7 land Rental Revenue - Generation Property
8 Pole Attachment Rental Revenue - Cable & Telephone (Note 2)
9 Well Rental Revenue - Generation Property
10 Revenue from Special Facilities (Note 3)
11 Revenue from Directly Assigned Transmission Facilities (Note 3)
12 Revenue from Directly Assigned Distribution Facilities (Note 3)
13 Imbalance Penalties
14 Miscellaneous Charges & Adjustments (Note 2)
15 Total Rent Revenues
$ 11,821,787
278,227
5,723,989
103,640
3,600,240
221.362
366,496
5,961
184,807
(Sum Lines 7-9) $ 22,306,509
$ 565,820
273,964
172,316
221,362
8,845
$ 1,242,308
Account 456.1 - Other Electric Revenues
16 Transmission at Electricity for Others - Form 1, pg 330 less Network Customers & Woodland Hiiis (Note 1 ) $
17 Ancillary 1 & 2 Charges - Form 1. pg. 328, column m/7 less Network Customers (Note 1)
18 Transmission of Electricity for Others - Network Customers
19 Anciiiary 1 & 2 Charges - Network Customers (Note 1)
20 Woodland Hills Contract(Note 1)
21 Total Other Electric Revenues (Sum Lines 11-13) $
5,576,346
843,433
316,974
24,513
75,000
6,836,266
$ 5,576,346
170,761
4,892
75,000
$ 5,826.999
22 Totals (Line 5 + 15 + 21) $ 38,471,705
$ 7,932,562
Notes:
23 Note 1: All revenues related to transmission that are received as a transmission owner, for
which the cost of the service is recovered under this formula, except as speCifically provided
for elsewhere in this Attachment or elsewhere in the formula will be included as a revenue
credit or included in the peak on line 170 of Appendix A. Types of revenue included as a
revenue credit are: short-term point to point sales; ancillary rate 1 revenue and other
revenue not included in the peak.
24 Note 2: Ratemaking treatment for the following specified secondary uses of transmission
assets: (1) right-at-way leases and leases for space on transmission facilities for
telecommunications; (2) transmission tower licenses for wireless antennas; (3) right-of-way
property leases for farming, grazing or nurseries; (4) licenses of intellectual property
(Including a portable oil degasification process and schedul"lng software); and (5)
transmission maintenance and consulting services (including energized circuit maintenance
high-voltage substation maintenance, safety training. transformer oil testing, and circuit
breaker testing) to other utilities and large customers (collectively, products). This revenue
is allocated to transmission based on salaries and wages and included as a revenue credit
to the revenue
requirement.
25 Note 3: If the costs associated with the Directly Assigned Facility Charges are included in
the Rates, the associated revenues are included in the Rates. If the costs associated with
the Directly Assigned Facility Charges are not included in the Rates, the associated
revenues are not included in the Rates.