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

Stat.",ent BG Propwed Retes
South Carolina Electric & Gas Company
Statement BG Proposed Rates & Statement BH Current Rates
Revenues by Network and Point to Point Transmission 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 Rates
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