20091231-0037 FERC PDF (Unofficia1) 12/29/2009 SOUTH CAROLINA ELECTRIC & GAS COMPANY DOCKET ERIO- -000 EXHIBIT NO. SCE-12 STATEMENTS BG AND BH
Stat.",ent BG Propwed Retes South Carolina Electric & Gas Company Statement BG Proposed <strong>Rate</strong>s & Statement BH Current <strong>Rate</strong>s Revenues by Network and Point to Point <strong>Transmission</strong> Service Customers For the 12 Months Ended December 31,2008 Exhibit No. SCE-12 Page 1 of2 "o o '" .... "W .... I o W -J ;:J ~ :g '" ~ NMwPrk Customers Customer Name Central Electric Power Cooperative SCE&G lOr City of Greenwood SCE&G for Orangeburg DPU SCE&G tor Town of Winnsboro New Horizon Electric Cooperative Soutl1eastem Power Administration Total Network Revenue Lona Te!lIlPolnt to Point lLLPtP) Customm Customer Name $ 58,907 $ 54,230 $ 40,957 $ 29,676 $ 37,347 $ 44,223 $ 46,983 $ 50,097 $ 43,295 $ 41.738 $ 53,962 $ 54,803 $ 556,218 86,320 84,931 70,669 67,051 92,436 119,849 120,379 127,029 111,698 72,911 76,818 87,971 1,118,061 252,798 258,243 221,439 179,277 210,006 299,332 288,137 307,781 278,338 219,011 202.345 251,864 2,968,571 19,332 22,504 16,759 13.9oa 17,682 26,173 23,192 24,451 22,099 14,517 16,092 17,917 234,625 33,096 31,804 27,846 18,141 31,154 28,966 28,240 28,993 22,138 23,970 31,242 33,291 336,879 32,121 32121 32121 32,121 32121 32121 32121 32,121 32121 32121 32,121 32121 385,449 482,573 $ 483,832 $ 409,790 $ 338,171 $ 420.745 $ 550,664 $ 539,052 $ 570,472 $ 509,688 $ 404,268 $ 412,580 $ 477,967 $ 5,599,802 ~ ~. n ~. ~ .... .... -.... " " -.... '" "o o '" SCE&G Power Mktg {for NCEMC) SCE&G Power Mktg 437,851 $ 437,851 $ 437,851 $ 437,851 $ 437,851 350,281 350,281 350,281 350,281 3SO,281 437,851 350,281 437,851 437,851 437,851 $ 437,851 437,851 $ 437,851 5.254,210 2,101,684 Long_term Point to Point Revenue $ 788,132 $ 788,132 $ 788.132 $ 788,132 $ 788,132 $ 788.132 $ 437.851 437,851 437,851 437,851 437,851 437,851 $ 7,355,894 Total Network and LT PIP Revenue $ 1,270,704 $ 1271,964 $1197,921 $ 1,126,303 $ 1.208,876 $ 1338796 $ 976,903 $ 1,008.323 $ 947,539 $ 842,119 $ 850,431 $ 915,818 $ 12,955,697 Statement BH Cummt <strong>Rate</strong>s Network ~ers Customer Name Central Electric Power Cooperative SCE&G fOr City of Greenwood Orangaburg DPU SCE&G for Town of Winnsboro New Horizon Electric Cooperative Southeastern Power Administration 20,032 $ 19,861 $ 19,542 $ 19,855 $ 20,042 $ 19,910 $ 20,039 $ 20,004 $ 20,156 $ 20,604 $ 21,086 $ 20,875 41,875 41,415 41,359 40,820 40,642 40,433 41,224 41,425 41,649 41,163 41.213 41,386 114,227 113,395 112,830 111,854 112.158 111,603 113,597 113,552 113,330 113,245 110,899 110,542 11,028 10,882 10,771 10,528 10,273 10,099 9,812 9,551 9,337 9,107 8,907 8,700 11,417 11,390 11,380 11,750 11,749 11,799 12,160 12,218 12,218 12,559 12,649 12,652 14,236 14,161 14,103 14,086 14,173 14,052 14,688 _J4,690 14,692 14,865 __ 14,643 ~644 242,006 494,204 1,351,341 118,996 143,941 173,033 Total Network Revenue $ 212,616 $ 211,105 $ 209,985 $ 208,692 $ 209,03] $ 207,898 -.L.l.l1.518 $ 211,459 $ 211~ 211,543 $ 209,396 $ 208,899 2,523,521 Lona Term_Point to Point {~J Customers Customer Name SCE&G SCE&G Power Mktg {for NCEMC) Power Mktg 287,500 $ 287,500 $ 287,500 $ 287,500 $ 287,500 $ 287,500 $ 287,500 $ 287,SOO $ 287.500 $ 287,500 $ 287,500 $ 287,500 $ 3,4SO,OOO 230,000 230,000 2:30,000 230,000 230,00_0__ 230,000 1,380,000 Long.term Point to Point Revenue 517,500 L_517,5OO $ 517,500_ $ 517~517 SOO $ 517,SOO $ 287,500 $ _287,500 $ 287~09 $ 287,500_~ 287,500 $ ~?,500 $ 4,830,000 Total Network and LT PIP Revenue $ 730116 $ 728805 $ 727485 $ 726.192 $ 726537 $ 725398 $ 499018 $ 498.950 $ 498,881 $ 499,043 $ 496,896 $ 496,399 $ 7,353,521