This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 9 of 54
Project Project Title Plant Account Addition Amount In Service
3261285E Total 116,302.13 3262694E 2016NABS06 ALKALI LAKE SUBSTAT 364 170,282.52 3/16/2017 3262694E 2016NABS06 ALKALI LAKE SUBSTAT 365 144,482.12 3/16/2017 3262694E 2016NABSO6 ALKALI LAKE SUBSTAT 366 41,280.61 3/16/2017 3262694E 2016NAB506 ALKALI LAKE SUBSTAT 367 159,962.36 3/16/2017
3262694E Total 516,007.61 3263835E MON-PLAINS TEMA OFF-SITE-AJUG 364 475,166.13 5/30/2017 3263835E MON-PLAINS TEMA OFF-SITE-AJUG 365 255,858.70 5/30/2017
3263835E Total 731,024.83 3264651E FWN SAGINAW SPRING CREEK PH 2A 366 60,283.43 5/12/2017 3264651E FWN SAGINAW SPRING CREEK PH 2A 367 84,722.72 5/12/2017 3264651E FWN SAGINAW SPRING CREEK PH 2A 373 17,922.09 5/12/2017
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 1 0 of 54
Project Project Title Plant Account Addition Amount ln Service
Date 3269106E AND:PMP_ANDRD0921-REPLACE POLE 364 147,878.24 2/10/2017
3269106E Total 147,878.24 3269463E FOR:OFFSITE FOR CEDARS AT GATE 364 28,414.86 5/31/2017 3269463E FOR:OFFSITE FOR CEDARS AT GATE 365 76,825.50 5/31/2017
3269463E Total 105,240.36 3270030E MCK: NORTHSIDE AT UTD OFFSITE 364 249,675.36 8/1/2017 3270030E MCK: NORTHSIDE AT UTD OFFSITE 365 163,580.27 8/1/2017 3270030E MCK: NORTHSIDE AT UTD OFFSITE 366 4,304.72 8/1/2017 3270030E MCK: NORTHSIDE AT UTD OFFSITE 367 12,914.20 8/1/2017
3270919E Total 118,015.40 3271017E DAL-DN : UNIVERSITY PLACE PH I 365 3,516.99 12/12/2017 3271017E DAL-DN : UNIVERSITY PLACE PH I 366 98,475.74 12/12/2017 3271017E DAL-DN : UNIVERSITY PLACE PH I 367 203,985.57 12/12/2017 3271017E DAL-DN : UNIVERSITY PLACE PH I 373 45,720.88 12/12/2017
3272373E Total 102,581.34 3272941E TEM: LAKE POINTE PHASE 3 SEC 1 364 8,401.17 8/25/2017 3272941E TEM: LAKE POINTE PHASE 3 SEC 1 365 2,800.38 8/25/2017 3272941E TEM: LAKE POINTE PHASE 3 SEC 1 366 117,616.82 8/25/2017 3272941E TEM: LAKE POINTE PHASE 3 SEC 1 367 134,419.50 8/25/2017 3272941E TEM: LAKE POINTE PHASE 3 SEC 1 373 16,802.33 8/25/2017
3272941E Total 280,040.20
201
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 11 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3272950E 3272950E 3272950E 3272950E 3272950E
3272950E Total
BEN-FORT WORTH-CHAPEL CREEK AN BEN-FORT WORTH-CHAPEL CREEK AN BEN-FORT WORTH-CHAPEL CREEK AN BEN-FORT WORTH-CHAPEL CREEK AN BEN-FORT WORTH-CHAPEL CREEK AN
364 365 366 367 369
210,829.06 17,160.47
9,806.00 2,451.49 4,902.99
245,150.01
6/1/2017 6/1/2017 6/1/2017 6/1/2017 6/1/2017
3274302E DSW: VICTORY BLOCK G MULTI-FAM 366 9,634 05 11/30/2017 3274302E DSW: VICTORY BLOCK G MULTI-FAM 367 311,501.33 11/30/2017
3274532E Total 237,277.66 3274647E FWN FW COPPER CREEK PH 1 LL 366 150,093.38 1/26/2017 3274647E FWN FW COPPER CREEK PH 1 LL 367 198,961 03 1/26/2017
3274647E Total 349,054.41 3274998E DFW: REPLACE 3PH 1/0AL WITH 3P 367 593,006.60 7/24/2017
3274998E Total 593,006.60 3275664E WAX:ROSSER:OFFSITE FOR NTMWD P 364 158,626.08 5/22/2017 3275664E WAX:ROSSER:OFFSITE FOR NTMWD P 365 246,751.70 5/22/2017 3275664E WAX:ROSSER:OFFSITE FOR NTMWD P 366 8,812 56 5/22/2017 3275664E WAKROSSER:OFFSITE FOR NTMWD P 367 26,437.68 5/22/2017
3275664E Total 440,628.02 3275822E FWE - SUMMER CREEK SOUTH PH.4 366 48,833.76 5/16/2017 3275822E FWE - SUMMER CREEK SOUTH PH.4 367 52,903.23 5/16/2017
3276851E Total 175,756.46 3277119E FBR/IRV: SERVE IRVING MUSIC FA 367 211,024 35 6/9/2017 3277119E FBR/IRV: SERVE IRVING MUSIC FA 369 2,131.54 6/9/2017
3277119E Total 213,155.89 3277291E DPS, NET: CABLE REPLACEMENT BE 367 181,511.35 3/7/2017
3280653E Total 149,241.02 3280697E DAL SWSC KATY STATION 463 UNI 364 3,038.46 5/25/2017 3280697E DAL SWSC KATY STATION 463 UNI 367 148,885.46 5/25/2017
3280751E Total 320,739.49 3280889E 2016NMID03 MIDESSA SUB: EST NE 364 422,885.79 5/18/2017 3280889E 2016NMIDO3 MIDESSA SUB: EST NE 365 438,548.21 5/18/2017 3280889E 2016NMI003 MIDESSA SUB: EST NE 366 109,637.05 5/18/2017 3280889E 2016NMIDO3 MIDESSA SUB: EST NE 367 595,172.55 5/18/2017
3280889E Total 1,566,243.60 3280890E 2016NMID03 - MIDESSA SUB - EST 365 1,696.51 5/18/2017 3280890E 2016NMID03 - MIDESSA SUB - EST 366 16,965.13 5/18/2017 3280890E 2016NMIDO3 - MIDESSA SUB - EST 367 150,989.68 5/18/2017
3281092E Total 121,963.29 3281343E 2016NMHSO2R EL MAR3211 RELV OV 364 236,910.32 1/26/2017 3281343E 2016NMHSO2R EL MAR3211 RELV OV 365 289,557.07 1/26/2017
3281343E Total 526,467.39 3281349E MON: ENLINK LOBO 2 GAS PLANT 0 364 197,912.89 5/17/2017 3281349E MON: ENLINK LOBO 2 GAS PLANT 0 365 273,308.31 5/17/2017
3281349E Total 471,221.20 3281393E 2016N0DS03 WESTOVER SUB REPLAC 364 629,399.80 12/9/2017 3281393E 2016N0DS03 WESTOVER SUB REPLAC 365 522,520.67 12/9/2017 3281393E 2016N0DS03 WESTOVER SUB REPLAC 366 11,875.46 12/9/2017 3281393E 2016N0DS03 WESTOVER SUB REPLAC 367 23,750.93 12/9/2017
3281397E Total 536,289.86 3281946E 2016NBGSO1R GLASSCOCK NORTH IN 364 208,189.09 11/19/2016 3281946E 2016NBGSO1R GLASSCOCK NORTH IN 365 2,102.92 11/19/2016
3281946E Total 210,292.01
203
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 13 of 54
Project Project Title Plant Account Addition Amount In Service
3282029E Total 193,471.68 3282339E 2016MBEN01 CROWLEY NORTH FDR 364 450,884.38 6/28/2017 3282339E 2016MBEN01 CROWLEY NORTH FDR 365 346,214.46 6/28/2017 3282339E 2016MBEN01 CROWLEY NORTH FDR 367 8,051.52 6/28/2017
3282339E Total 805,150.36 3282879E DFW: TERM E VAULT A MAIN-TIE-M 367 863,630.50 5/17/2017
3282879E Total 863,630.50 3282890E DFW: TERM B VAULT B MAIN-TIE-M 367 763,729.79 5/17/2017
3282890E Total 763,729.79 3283086E 2016MDNEO1R:REAGAN ST SUB: 4 366 74,810.21 12/15/2017 3283086E 2016MDNEO1R:REAGAN ST. SUB: 4 367 993,907.24 12/15/2017
3283086E Total 1,068,717.45 3284396E ROWLETT : VILLAGE OF ROWLETT - 364 25,700.02 8/7/2017 3284396E ROWLETT : VILLAGE OF ROWLETT - 365 4,818.74 8/7/2017 3284396E ROWLETT : VILLAGE OF ROWLETT - 366 38,550.01 8/7/2017 3284396E ROWLETT : VILLAGE OF ROWLETT - 367 54,612.74 8/7/2017 3284396E ROWLETT : VILLAGE OF ROWLETT - 369 36,943.81 8/7/2017
3284396E Total 160,625.32 3284433E FINN FW COPPER CREEK PH 1 OFFSI 364 10,314.24 2/21/2017 3284433E FWN FW COPPER CREEK PH 1 OFFSI 365 5,157.12 2/21/2017 3284433E FWN FW COPPER CREEK PH 1 OFFSI 366 170,185.26 2/21/2017 3284433E FINN FW COPPER CREEK PH 1 OFFSI 367 330,056.35 2/21/2017
3284433E Total 515,712.97 3285237E FNO/NRHNILLAS AT SMITHFIELD/R 364 4,971.68 3/1/2017 3285237E FNO/NRHNILLAS AT SMITHFIELD/R 366 39,773.51 3/1/2017 3285237E FNO/NRHNILLAS AT SMITHFIELD/R 367 32,315.96 3/1/2017 3285237E FNO/NRHNILLAS AT SMITHFIELD/R 373 171,523.24 3/1/2017
3285484E Total 199,462.43 3285755E DSW-ALEXAN WEST - OFF SITE 604 364 65,933.08 5/16/2017 3285755E DSW-ALEXAN WEST - OFF SITE 604 365 70,053.95 5/16/2017 3285755E DSW-ALEXAN WEST - OFF SITE 604 367 1,373.60 5/16/2017
3285755E Total 137,360.63 3285901E RRK WILCO CR 110 RD WIDENING S 364 95,248.38 9/25/2017 3285901E RRK WILCO CR 110 RD WIDENING S 365 31,749.41 9/25/2017 3285901E RRK WILCO CR 110 RD WIDENING S 366 2,645.80 9/25/2017 3285901E RRK WILCO CR 110 RD WIDENING S 367 1,322.90 9/25/2017 3285901E RRK WILCO CR 110 RD WIDENING S 369 1,322.90 9/25/2017
3285901E Total 132,289.39 3286014E THE SCENIC/ 277 APTS TD 364 10,063.48 2/7/2017 3286014E THE SCENIC/ 277 APTS : TD 366 46,004.68 2/7/2017 3286014E THE SCENIC/ 277 APTS : TD 367 57,506.22 2/7/2017 3286014E THE SCENIC/ 277 APTS : TD 369 30,190.59 2/7/2017
3286014E Total 143,764.97 3286233E 2016NMIDO2R: BUCHANON RANCH SU 364 324,742.99 3/10/2017 3286233E 2016NMIDO2R: BUCHANON RANCH SU 365 413,309.34 3/10/2017
3286233E Total 738,052.33
204
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 14 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3286518E 3286518E 3286518E 3286518E
3286518E Total 3286740E 3286740E
TEM: RANCHO DEL LAGO ADDITION TEM: RANCHO DEL LAGO ADDITION TEM: RANCHO DEL LAGO ADDITION TEM: RANCHO DEL LAGO ADDITION
MCK-FRV - CHAMBERLAIN PLACE PH MCK-FRV - CHAMBERLAIN PLACE PH
364 366 367 373
366 367
6,421.72 56,190.34 77,061.08 20,870.68
160,543.82 47,129.64 76,895.60
2/17/2017 2/17/2017 2/17/2017 2/17/2017
1/19/2017 1/19/2017
3286740E Total 124,025.24 3287040E AND-DELAWARE MIDPOINT SUNOCO P 364 265,750.91 1/9/2017 3287040E AND-DELAWARE MIDPOINT SUNOCO P 365 354,335.01 1/9/2017 3287040E AND-DELAWARE MIDPOINT SUNOCO P 366 6,327.38 1/9/2017 3287040E AND-DELAWARE MIDPOINT SUNOCO P 367 6,327 38 1/9/2017
3287040E Total 632,740.68 3287555E FWN : TALON HILL PH 1 OF EAGLE 365 1,769.63 4/5/2017 3287555E FWN : TALON HILL PH 1 OF EAGLE 366 81,403.63 4/5/2017 3287555E FWN : TALON HILL PH 1 OF EAGLE 367 93,791.27 4/5/2017
3287555E Total 176,964 53 3287757E RRK: PRESTON PARK PHASE 1 95 L 366 52,399.69 12/7/2017 3287757E RRK: PRESTON PARK PHASE 1 95 L 367 50,344.83 12/7/2017
3287757E Total 102,744.52 3288131E FBR: TCL: THE HUDSON 703 UN 366 92,009.75 7/13/2017 3288131E FBR: TCL: THE HUDSON 703 UN 367 252,027.02 7/13/2017 3288131E FBR: TCL: THE HUDSON 703 UN 369 36,003.83 7/13/2017 3288131E FBR: TCL: THE HUDSON 703 UN 373 20,002.09 7/13/2017
3288131E Total 400,042.69 3288255E ARUMANSF; MAIN STREET LOFTS A 364 4,499.52 1/31/2017 3288255E ARL/MANSF; MAIN STREET LOFTS A 366 44,995.39 1/31/2017 3288255E ARUMANSF; MAIN STREET LOFTS A 367 152,984.51 1/31/2017 3288255E ARUMANSF; MAIN STREET LOFTS A 369 22,497.70 1/31/2017
3288255E Total 224,977.12 3288408E 2016NPAR11 PLAN ITEM- LAMAR CO 364 168,647.44 1/3/2017 3288408E 2016NPAR11 PLAN ITEM- LAMAR CO 365 42,695.55 1/3/2017 3288408E 2016NPAR11 PLAN ITEM- LAMAR CO 367 2,134.77 1/3/2017
3288576E Total 316,413.47 3288693E TEM AMITY WEST PHASE 2 49 LOTS 364 4,860.21 7/10/2017 3288693E TEM AMITY WEST PHASE 2 49 LOTS 366 63,183.44 7/10/2017 3288693E TEM AMITY WEST PHASE 2 49 LOTS 367 93,965.37 7/10/2017
3288693E Total 162,009.02 3288885E ROCKWALL-THE PRESERVE PHASE I 366 64,614.32 3/15/2017 3288885E ROCKWALL-THE PRESERVE PHASE I 367 83,618.58 3/15/2017 3288885E ROCKWALL-THE PRESERVE PHASE I 373 41,809.25 3/15/2017
3288885E Total 190,042.15 3289417E FWN : RESERVE AT QUEBEC APT 29 366 33,349.02 5/9/2017 3289417E FWN : RESERVE AT QUEBEC APT 29 367 52,712.98 5/9/2017 3289417E FWN : RESERVE AT QUEBEC APT 29 369 21,515.50 5/9/2017
3289417E Total 107,577.50 3289714E MCK: PARK PLACE APT 460 DL 366 29,416.15 7/24/2017 3289714E MCK: PARK PLACE APT 460 DL 367 30,547.54 7/24/2017 3289714E MCK: PARK PLACE APT 460 DL 369 53,175.34 7/24/2017
3289714E Total 113,139.03 3289909E FBR/IRV: LC BLVD STREETSCAPE P 373 117,369.65 9/14/2017
3289909E Total 117,369.65
205
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor R. K. Pruett
WP/Schedule B-1/1/2017 Page 15 of 54
Project Project Title Plant Account Addition Amount ln Service
Date 3290081E 3290081E 3290081E 3290081E 3290081E
3290081E Total 3290156E 3290156E 3290156E 3290156E 3290156E 3290156E
3290156E Total 112,700.80 3290557E BEN: ALTA LEFT BANK LOT 2 , 2 366 11,243.52 6/1/2017 3290557E BEN: ALTA LEFT BANK LOT 2 , 2 367 90,970.71 6/1/2017
3290557E Total 102,214.23 3290583E DNE(JAM) AMESBURY PARK APT. "C 367 119,040.32 6/12/2017
3290583E Total 119,040.32 3290749E WAC - BRENTWOOD ADDN PHASE II 364 9,662.56 1/19/2017 3290749E WAC - BRENTWOOD ADDN PHASE II 365 6,441.70 1/19/2017 3290749E WAC - BRENTWOOD ADDN PHASE II 366 38,650 27 1/19/2017 3290749E WAC - BRENTWOOD ADDN PHASE II 367 41,871.30 1/19/2017 3290749E WAC - BRENTWOOD ADDN PHASE II 373 10,736.14 1/19/2017
3290749E Total 107,361.97 3291179E NET,DPS: 1900 NORTH PEARL BLDG 366 10,942.25 8/23/2017 3291179E NET,DPS• 1900 NORTH PEARL BLDG 367 536,170.87 8/23/2017
3291179E Total 547,113.12 3291309E BEN : WESTWORTH FALLS SUBD/TD 366 53,825.64 7/14/2017 3291309E BEN : WESTWORTH FALLS SUBD/TD 367 60,846.52 7/14/2017 3291309E BEN : WESTWORTH FALLS SUBD/TD 373 2,340.22 7/14/2017
3291309E Total 117,012.38 3291963E ODE: COG-PARKS FIELD RELOCATIO 364 452,165.79 2/9/2017 3291963E ODE: COG-PARKS FIELD RELOCATIO 365 509,889.28 2/9/2017
3291963E Total 962,055.07 3292077E 2016MBEN01 CROWLEY SOUTH FEE 364 421,511.23 11/1/2017 3292077E 2016MBEN01 CROWLEY SOUTH FEE 365 438,715.92 11/1/2017
3292077E Total 860,227.15 3292081E 2016MBEN01 CROWLEY 12.5 TO 364 218,823.78 6/19/2017 3292081E 2016MBEN01 CROWLEY 12.5 TO 365 39,075.67 6/19/2017 3292081E 2016MBEN01 CROWLEY 12.5 TO 367 2,605.04 6/19/2017
3292081E Total 260,504.49 3292219E 2017MFBR11-IRVING NE 1302-CORR 364 18,401.60 11/15/2017 3292219E 2017MFBR11-IRVING NE 1302-CORR 365 1,840.15 11/15/2017 3292219E 2017MFBR11-IRVING NE 1302-CORR 366 18,401.62 11/15/2017 3292219E 2017MFBR11-IRVING NE 1302-CORR 367 145,372.93 11/15/2017
3292437E Total 188,336.39 3292518E MON-FULCRUM WATER RESOURCE SOU 364 136,968.17 2/15/2017 3292518E MON-FULCRUM WATER RESOURCE SOU 365 218,408 69 2/15/2017 3292518E MON-FULCRUM WATER RESOURCE SOU 366 3,701.85 2/15/2017 3292518E MON-FULCRUM WATER RESOURCE SOU 367 11,105.53 2/15/2017
3292518E Total 370,184.24 3292539E DNE(JAM) LAKE HIGHLANDS TOWN C 364 4,046.77 4/12/2017 3292539E DNE(JAM) LAKE HIGHLANDS TOWN C 366 2,023.38 4/12/2017 3292539E DNE(JAM) LAKE HIGHLANDS TOWN C 367 196,268.78 4/12/2017
3292539E Total 202,338.93
206
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 16 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3292910E 3292910E 3292910E 3292910E
3292910E Total
MDL:CRANE-COG MARY DOROTHY PIT MDL:CRANE-COG MARY DOROTHY PIT MDL:CRANE-COG MARY DOROTHY PIT MDL:CRANE-COG MARY DOROTHY PIT
3293249E Total 126,463.79 3293427E FBR/IRV: PARKSIDE WEST PH 3 : 364 3,136.21 2/27/2017 3293427E FBR/IRV: PARKSIDE WEST PH 3 • 366 36,589.16 2/27/2017 3293427E FBR/IRV: PARKSIDE WEST PH 3 : 367 35,543.78 2/27/2017 3293427E FBR/IRV: PARKSIDE WEST PH 3 : 373 29,271.32 2/27/2017
3293427E Total 104,540.47 3293711E MCK-PROSPER-PROSPER LAKE ON PR 366 57,623.33 10/30/2017 3293711E MCK-PROSPER-PROSPER LAKE ON PR 367 82,318.98 10/30/2017 3293711E MCK-PROSPER-PROSPER LAKE ON PR 373 65,855.24 10/30/2017
3293711E Total 205,797.55 3294065E HEB - FAIRWAY RANCH - PH. 3 A 366 78,534.64 2/21/2017 3294065E HEB - FAIRWAY RANCH - PH. 3 A 367 151,459.63 2/21/2017 3294065E HEB - FAIRWAY RANCH - PH. 3 A 373 50,486.55 2/21/2017
3294065E Total 280,480.82 3294112E 2016NMIDO2R: BUCHANAN RANCH SU 364 295,838.73 3/10/2017 3294112E 2016NMIDO2R: BUCHANAN RANCH SU 365 335,284.28 3/10/2017 3294112E 2016NMIDO2R: BUCHANAN RANCH SU 366 6,574.17 3/10/2017 3294112E 2016NMIDO2R: BUCHANAN RANCH SU 367 19,722.57 3/10/2017
3294660E Total 501,555.50 3294704E 2016NWAC10 CHINA SPRNG 2401 R 364 259,388.95 5/31/2017 3294704E 2016NWAC10 CHINA SPRNG 2401 R 365 259,389.13 5/31/2017 3294704E 2016NWAC10 CHINA SPRNG 2401 R 366 89,164.96 5/31/2017 3294704E 2016NWAC10 CHINA SPRNG 2401 R 367 202,647.66 5/31/2017
3294704E Total 810,590.70 3294705E 2016NWAC10 - CHINA SPRNG 2401 364 137,466.32 9/18/2017 3294705E 2016NWAC10 - CHINA SPRNG 2401 365 161,373.79 9/18/2017
3294705E Total 298,840.11 3294727E FBR. DAL. OFFSITE- CYPRESS WAT 365 4,681.44 8/4/2017 3294727E FBR: DAL: OFFSITE- CYPRESS WAT 366 4,681.44 8/4/2017 3294727E FBR: DAL: OFFSITE- CYPRESS WAT 367 458,780.83 8/4/2017
3294727E Total 468,143.71 3294831E RRK: SIENA SECTION 28 :GW 366 70,033.47 3/27/2017 3294831E RRK: SIENA SECTION 28 :GW 367 68,477.11 3/27/2017 3294831E RRK: SIENA SECTION 28 :GW 373 17,119.29 3/27/2017
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 17 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3295143E FBR-ME183-BRITAIN/WINGREN LATE 364 143,115.85 5/17/2017 3295143E FBR-ME183-BRITAIN/WINGREN LATE 365 57,246.22 5/17/2017 3295143E FBR-ME183-BRITAIN/WINGREN LATE 366 4,403.58 5/17/2017 3295143E FBR-ME183-BRITAIN/WINGR EN LATE 367 8,807 14 5/17/2017 3295143E FBR-ME183-BRITAIN/WINGREN LATE 369 2,201.79 5/17/2017 3295143E FBR-ME183-BRITAIN/WINGREN LATE 373 4,403.56 5/17/2017
3295143E Total 220,178.14 3295264E PLANO-ICON WEST OFFSITE RL 366 19,339.12 2/9/2017 3295264E PLANO-ICON WEST OFFSITE RL 367 174,052.12 2/9/2017
3296676E Total 104,995.85 3297309E FOR: GATEWAY PARKS PHASE 1 - R 365 2,445.09 7/24/2017 3297309E FOR: GATEWAY PARKS PHASE 1 - R 366 85,578.07 7/24/2017 3297309E FOR: GATEWAY PARKS PHASE 1 - R 367 129,589.66 7/24/2017 3297309E FOR: GATEWAY PARKS PHASE 1 - R 373 26,895.96 7/24/2017
3297309E Total 244,508.78 3297518E SUL- SULPHUR SPRINGS COUNTRY C 364 10,837.08 11/7/2017 3297518E SUL- SULPHUR SPRINGS COUNTRY C 365 2,709.27 11T7/2017 3297518E SUL- SULPHUR SPRINGS COUNTRY C 366 92,115.21 11/7/2017 3297518E SUL- SULPHUR SPRINGS COUNTRY C 367 162,556.33 11/7/2017 3297518E SUL- SULPHUR SPRINGS COUNTRY C 369 2,709.27 11/7/2017
3297572E Total 109,577 31 3297590E CLE JSH: COOPER VALLEY 2-B2R - 366 53,836 61 12/26/2017 3297590E CLE JSH: COOPER VALLEY 2-B2R - 367 99,516.24 12/26/2017 3297590E CLE JSH: COOPER VALLEY 2-B2R - 373 9,788.46 12/26/2017
3298989E Total 126,391.36 3299048E TYL: GARDEN VALLEY - LAKE JACK 364 3,109.38 1/23/2017 3299048E TYL: GARDEN VALLEY - LAKE JACK 365 1,554.67 1/23/2017 3299048E TYL: GARDEN VALLEY - LAKE JACK 366 43,531.55 1/23/2017 3299048E TYL: GARDEN VALLEY - LAKE JACK 367 107,274.57 1/23/2017
3299708E Total 172,282.10 3299714E ARL-LANE ABRAMS 360 SOUTH - WE 364 242,824 70 9/13/2017 3299714E ARL-LANE ABRAMS 360 SOUTH - WE 365 35,826.58 9/13/2017 3299714E ARL-LANE ABRAMS 360 SOUTH - WE 366 27,865.13 9/13/2017 3299714E ARL-LANE ABRAMS 360 SOUTH - WE 367 91,557.02 9/13/2017
3299714E Total 398,073.43
209
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 19 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3299785E ARL-LANEABRAMS 360 SOUTH - HER 364 175,708.79 9/12/2017 3299785E ARL-LANEABRAMS 360 SOUTH - HER 365 28,493.28 9/12/2017 3299785E ARL-LANEABRAMS 360 SOUTH - HER 366 9,497.75 9/12/2017 3299785E ARL-LANEABRAMS 360 SOUTH - HER 367 23,744.40 9/12/2017
3299792E Total 139,905.01 3299853E 2016NPAR10 PARIS NORTH 1404 RE 364 159,438.51 3/14/2017 3299853E 2016NPAR10 PARIS NORTH 1404 RE 365 62,003.86 3/14/2017
3300707E Total 325,692.28 3300970E MCK: ALDERS AT TWIN CREEKS 243 366 54,692.71 2/23/2017 3300970E MCK: ALDERS AT TWIN CREEKS 243 367 93,125.55 2/23/2017
3300970E Total 147,818.26 3301225E FWE:CURE2017_BNBRK4122_KENSHIR 367 103,490.89 12/5/2017
3301225E Total 103,490.89 3301506E TER: STREET LIGHTING FOR GATEW 364 2,884.68 5/23/2017 3301506E TER: STREET LIGHTING FOR GATEW 367 8,654.05 5/23/2017 3301506E TER: STREET LIGHTING FOR GATEW 373 132,695.70 5/23/2017
3301506E Total 144,234.43
210
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 20 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3301935E PRIMROSE CROSSING PH.2 - KA 366 53,200.28 5/24/2017 3301935E PRIMROSE CROSSING PH.2 - KA 367 67,709.48 5/24/2017
3301935E Total 120,909.76 3302676E FWN : VILLAGE OF EAGLE MT PH 364 10,541.60 3/1/2017 3302676E FWN : VILLAGE OF EAGLE MT PH 366 123,864.23 3/1/2017 3302676E FWN : VILLAGE OF EAGLE MT PH 367 129,134.96 3/1/2017
3302676E Total 263,540.79 3302695E DNES0 ROLEX INTERNATIONAL BLD 366 76,702.30 4/20/2017 3302695E DNESC: ROLEX INTERNATIONAL BLD 367 51,134.86 4/20/2017
3302695E Total 127,837.16 3303230E MCK-RCH : ALTA PALISADES WRAP 364 1,693.08 6/20/2017 3303230E MCK-RCH : ALTA PALISADES WRAP 366 52,486.51 6/20/2017 3303230E MCK-RCH : ALTA PALISADES WRAP 367 115,132.13 6/20/2017
3303230E Total 169,311.72 3303366E SUL-OFFSITE FOR TXDOT 1-30 RES 364 81,109.55 7/17/2017 3303366E SUL-OFFSITE FOR TXDOT 1-30 RES 365 19,263.46 7/17/2017 3303366E SUL-OFFSITE FOR TXDOT 1-30 RES 367 1,013.85 7/17/2017
3303366E Total 101,386.86 3303489E WAC: FM 1637 TXDOT RELOCATION 364 109,264.13 9/21/2017 3303489E WAC: FM 1637 TXDOT RELOCATION 365 63,443.69 9/21/2017 3303489E WAC: FM 1637 TXDOT RELOCATION 367 1,762.33 9/21/2017 3303489E WAC: FM 1637 TXDOT RELOCATION 373 1,762.33 9/21/2017
3303489E Total 176,232.48 3303538E PLANO-LIBERTY MUTUAL OFFSITE A 366 24,734.94 6/27/2017 3303538E PLANO-LIBERTY MUTUAL OFFS1TE A 367 1,212,014.28 6/27/2017
3303538E Total 1,236,749.22 3303539E PLANO-LIBERTY MUTUAL COLONY FE 364 2,305.08 1/31/2017 3303539E PLANO-LIBERTY MUTUAL COLONY FE 365 2,305.08 1/31/2017 3303539E PLANO-LIBERTY MUTUAL COLONY FE 366 6,915.24 1/31/2017 3303539E PLANO-LIBERTY MUTUAL COLONY FE 367 218,982.44 1/31/2017
3303539E Total 230,507.84 3303604E TYL - OFFSITE TO SERVE CHEROKE 364 97,354.91 1/19/2017 3303604E TYL - OFFSITE TO SERVE CHEROKE 365 109,227.46 1/19/2017 3303604E TYL - OFFSITE TO SERVE CHEROKE 366 7,123.53 1/19/2017 3303604E TYL - OFFSITE TO SERVE CHEROKE 367 23,745.10 1/19/2017
3303604E Total 237,451.00 3303651E CHISHOLM TRAIL RANCH SEC.2 OFF 366 53,232.32 2/27/2017 3303651E CHISHOLM TRAIL RANCH SEC.2 OFF 367 90,638.91 2/27/2017
3303651E Total 143,871.23 3304198E MSQ RCKWL BB STREET LIGHTS ON 366 3,963.88 6/19/2017 3304198E MSQ RCKWL BB STREET LIGHTS ON 373 194,230.61 6/19/2017
3304198E Total 198,194.49 3304254E MID:RSP PERMIAN ST 02 PME OFF- 364 174,071.89 1/11/2017 3304254E MID:RSP PERMIAN ST 02 PME OFF- 365 181,640.40 1/11/2017 3304254E MID:RSP PERMIAN ST 02 PME OFF- 366 15,136.67 1/11/2017 3304254E MID:RSP PERMIAN ST 02 PME OFF- 367 7,568.33 1/11/2017
3304254E Total 378,417.29 3304397E DNO: ADC: REL. FOR DALLAS CO. 364 89,293.49 7/26/2017 3304397E DNO: ADC: REL. FOR DALLAS CO. 365 14,510.14 7/26/2017 3304397E DNO: ADC: REL. FOR DALLAS CO. 371 2,232.32 7/26/2017 3304397E DNO: ADC: REL. FOR DALLAS CO. 373 5,580.81 7/26/2017
3304499E Total 210,648.66 3304820E RRK: HIGHLAND PARK PHASE C SE 366 38,557.83 5/15/2017 3304820E RRK: HIGHLAND PARK PHASE C SE 367 40,700.01 5/15/2017 3304820E RRK: HIGHLAND PARK PHASE C SE 373 27,847.33 5/15/2017
3304820E Total 107,105.17 3305161E ARL-ARLINGTON-SUBLETT-HWY287 R 364 76,522.18 2/16/2017 3305161E ARL-ARLINGTON-SUBLETT-HWY287 R 365 41,204.22 2/16/2017 3305161E ARL-ARLINGTON-SUBLETT-HWY287 R 366 5,886.31 2/16/2017 3305161E ARL-ARLINGTON-SUBLETT-HWY287 R 367 23,545.27 2/16/2017
3305161E Total 147,157.98 3305536E DFW: DFWAP BOARD TEX RAIL RR U 366 3,520.70 10/9/2017 3305536E DFW: DFWAP BOARD TEX RAIL RR U 367 348,550.03 10/9/2017
3305548E Total 122,487.45 3305794E DNE: OFFSITE REQUIREMENT FOR P 366 67,604.24 5/25/2017 3305794E DNE: OFFSITE REQUIREMENT FOR P 367 608,438.77 5/25/2017
3305794E Total 676,043.01 3305927E ARL: GP LA JOLLA PH1 - 97 LOTS 366 47,153.27 9/19/2017 3305927E ARL: GP LA JOLLA PH1 - 97 LOTS 367 56,221.22 9/19/2017 3305927E ARL: GP LA JOLLA PH1 - 97 LOTS 373 77,984.28 9/19/2017
3305927E Total 181,358.77 3305933E DFW: VR SPL PRJ DFWNW2610 WQ P 367 230,596.57 3/2/2017
3305933E Total 230,596.57 3306036E DNO:CURE_MDWCK0001-LEAVALLEY & 367 124,981.04 2/14/2017
3306036E Total 124,981.04 3306493E WAX: BUFFALO RIDGE 3A AND 38 - 364 3,407.24 3/28/2017 3306493E WAX: BUFFALO RIDGE 3A AND 3B - 366 66,441.54 3/28/2017 3306493E WAX: BUFFALO RIDGE 3A AND 38 - 367 83,477.92 3/28/2017 3306493E WAX: BUFFALO RIDGE 3A AND 3B - 373 17,036.26 3/28/2017
3306493E Total 170,362.96 3306996E DFW: VR SPL PRJ DFWNW2207 EQ P 367 130,380.17 5/30/2017
3308545E Total 160,135.28 3308654E TYL: OFFSITE TO SERVE OAK CREE 364 49,154.55 4/18/2017 3308654E TYL: OFFSITE TO SERVE OAK CREE 365 50,910.43 4/18/2017 3308654E TYL: OFFSITE TO SERVE OAK CREE 366 26,332.77 4/18/2017 3308654E TYL: OFFSITE TO SERVE OAK CREE 367 49,154 61 4/18/2017
3308703E Total 311,052.55 3308734E MCK: HERITAGE CREEKSIDE SUB 1 366 66,377.86 4/7/2017 3308734E MCK: HERITAGE CREEKSIDE SUB 1 367 58,863.40 4/7/2017
3308734E Total 125,241.26 3308753E BEN. MEADOW PLACE ESTATES OF W 366 81,694.48 2/7/2017 3308753E BEN. MEADOW PLACE ESTATES OF W 367 106,656.89 2/7/2017 3308753E BEN. MEADOW PLACE ESTATES OF W 373 38,577.90 2/7/2017
3309725E Total 180,172.90 3309772E OAK CREEK TRAILS PH.2 - KA 366 142,296.32 2/3/2017 3309772E OAK CREEK TRAILS PH.2 - KA 367 142,296.28 2/3/2017
3309772E Total 284,592.60 3309826E FWE -ROSEMARY RIDGE PH.2 - KA 366 59,324.61 3/27/2017 3309826E FWE -ROSEMARY RIDGE PH.2 - KA 367 51,489.26 3/27/2017 3309826E FWE -ROSEMARY RIDGE PH.2 - KA 369 1,119.33 3/27/2017
3309826E Total 111,933.20 3309859E TEX- CITY OF SHERMAN STREET WI 364 69,122.66 8/19/2016 3309859E TEX- CITY OF SHERMAN STREET WI 365 23,452.31 8/19/2016 3309859E TEX- CITY OF SHERMAN STREET WI 366 25,921.19 8/19/2016 3309859E TEX- CITY OF SHERMAN STREET WI 367 3,702.98 8/19/2016 3309859E TEX- CITY OF SHERMAN STREET WI 369 1,234.32 8/19/2016
3309859E Total 123,433.46
213
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 23 of 54
Project Project Title Plant Account Addition Amount ln Service
Date 3309871E SPRING RANCH PH.3- KA 366 45,526.13 3/13/2017 3309871E SPRING RANCH PH.3- KA 367 65,513.28 3/13/2017
3310133E Total 790,758.78 3310248E FWN FW WEST FORK RANCH PH 6A L 366 52,925.46 6/9/2017 3310248E FWN FW WEST FORK RANCH PH 6A L 367 67,359.72 6/9/2017
3310248E Total 120,285.18 3310341E VIRDIAN 1F- OFFSITE - KA . 366 32,857.78 3/23/2017 3310341E VIRDIAN 1F- OFFSITE - KA 367 98,573.46 3/23/2017
3310341E Total 131,431.24 3310532E DNE(JAM) MIDTOWN TRACT - B 366 32,777.32 10/4/2017 3310532E DNE(JAM) MIDTOWN TRACT - B 367 42,293.38 10/4/2017 3310532E DNE(JAM) MIDTOWN TRACT - B 369 30,662.67 10/4/2017
3310532E Total 105,733.37 3310548E FWN NRH DOLCE LIVING HOMETOWN 364 7,572.05 2/10/2017 3310548E FWN NRH DOLCE LIVING HOMETOWN 366 26,502.16 2/10/2017 3310548E FWN NRH DOLCE LIVING HOMETOWN 367 43,539.28 2/10/2017 3310548E FWN NRH DOLCE LIVING HOMETOWN 369 11,358.07 2/10/2017 3310548E FWN NRH DOLCE LIVING HOMETOWN 373 100,329.68 2/10/2017
3310548E Total 189,301.24 3310573E RRK: OLD SETTLERS PARK 364 7,347.75 6/5/2017 3310573E RRK: OLD SETTLERS PARK 365 1,224.62 6/5/2017 3310573E RRK: OLD SETTLERS PARK 366 14,695.54 6/5/2017 3310573E RRK: OLD SETTLERS PARK 367 99,195.35 6/5/2017
3311589E Total 100,566.23 3311707E RRK: LA CONTERRA SECT 8 106 L 366 61,694.96 4/10/2017 3311707E RRK: LA CONTERRA SECT 8 106 L 367 64,213.15 4/10/2017
3311707E Total 125,908.11 3311717E BEN: POINT VISTA OF ALEDO PHAS 366 55,164.95 4/12/2017 3311717E BEN: POINT VISTA OF ALEDO PHAS 367 68,538.37 4/12/2017 3311717E BEN: POINT VISTA OF ALEDO PHAS 373 43,463.29 4/12/2017
3311717E Total 167,166.61
214
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 24 of 54
Project Project Title Plant Account Addition Amount In Service
3311947E Total 191,571.56 3312030E FWN : THE VILLAGE OF EAGLE MT 364 3,245 00 10/13/2017 3312030E FWN : THE VILLAGE OF EAGLE MT 366 77,880.76 10/13/2017 3312030E FWN : THE VILLAGE OF EAGLE MT 367 81,125.92 10/13/2017
3312030E Total 162,251 68 3312333E ROYSE CITY: STONE RIVER PHASE 366 69,038.75 11/2/2017 3312333E ROYSE CITY: STONE RIVER PHASE 367 92,657.41 11/2/2017 3312333E ROYSE CITY: STONE RIVER PHASE 373 19,984.87 11/2/2017
3312333E Total 181,681.03 3312708E VIRDIAN 1D - KA 366 71,890.96 1/19/2017 3312708E VIRDIAN 1D - KA 367 95,297.42 1/19/2017
3312708E Total 167,188.38 3313002E DFW: TERM B VLT B - VISTAS 367 236,527 98 5/31/2017
3313002E Total 236,527.98 3313281E RRK: THE GROVE AT KENNEY FORT 366 81,085 64 9/12/2017 3313281E RRK: THE GROVE AT KENNEY FORT 367 150,587.77 9/12/2017
3313281E Total 231,673.41 3313574E TYL: OFFSITE TO SERVE TMF COMM 364 382,079.61 3/28/2017 3313574E TYL: OFFSITE TO SERVE TMF COMM 365 416,042.38 3/28/2017 3313574E TYL: OFFSITE TO SERVE TMF COMM 366 25,471.95 3/28/2017 3313574E TYL: OFFSITE TO SERVE TMF COMM 367 25,471.96 3/28/2017
3313574E Total 849,065.90 3313660E MCK-TIMBER CREEK 3 4 : RL 162L 366 78,679.52 6/1/2017 3313660E MCK-TIMBER CREEK 3 4 : RL 162L 367 94,958.05 6/1/2017 3313660E MCK-TIMBER CREEK 3 4 : RL 162L 373 97,671.08 6/1/2017
3313660E Total 271,308 65 3313991E MCK-MEL • OFF-SITE VILLAGES OF 364 55,369.33 11/8/2017 3313991E MCK-MEL : OFF-SITE VILLAGES OF 365 96,896.48 11/8/2017 3313991E MCK-MEL : OFF-SITE VILLAGES OF 367 1,538.02 11/8/2017
3313991E Total 153,803.83 3314118E DSW: ABLE PUMP RIVERFRONT GETA 366 1,872,669.23 10/2/2017
3314118E Total 1,872,669.23 3314435E DES: GP WILDLIFE 4 AND 5 - COM 367 124,862.97 5/22/2017 3314435E DES: GP WILDLIFE 4 AND 5 - COM 369 1,261.24 5/22/2017
3314435E Total 126,124 21 3314466E MCK: MCK DISTRICT ELBOW ARREST 367 175,868.74 1/11/2017
3314517E Total 312,040.36 3314621E BEN: OFFSITE FOR POINT VISTA 0 366 27,937.06 4/10/2017 3314621E BEN: OFFSITE FOR POINT VISTA 0 367 79,513.30 4/10/2017
3314621E Total 107,450.36 3315022E MHN:PMP-LPR_RYLTY1411-REPLACE 364 110,271.16 11/7/2017
3315022E Total 110,271.16 3315158E WAX: MIDLO LAWSON FARMS NORTH 364 6,634.86 5/9/2017 3315158E WAX: MIDLO LAWSON FARMS NORTH 366 122,745.03 5/9/2017 3315158E WAX: MIDLO LAWSON FARMS NORTH 367 165,871.74 5/9/2017 3315158E WAX: MIDLO LAWSON FARMS NORTH 373 36,491.74 5/9/2017
3315158E Total 331,743.37 3315172E VENTANA PH.1 - KA 366 110,404.47 5/24/2017 3315172E VENTANA PH.1 - KA 367 129,605.31 5/24/2017
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 25 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3315894E BEN : BROADMOOR APTS 324 UNIT 364 8,496.63 7/18/2017 3315894E BEN : BROADMOOR APTS 324 UNIT 365 4,248.31 7/18/2017 3315894E BEN : BROADMOOR APTS 324 UNIT 366 43,899.20 7/18/2017 3315894E BEN : BROADMOOR APTS 324 UNIT 367 69,388.92 7/18/2017 3315894E BEN : BROADMOOR APTS 324 UNIT 369 15,577.14 7/18/2017
3316556E Total 146,027.44 3316614E TEM LIBERTY PARK SUBDIVISION 6 364 7,268.25 2/3/2017 3316614E TEM LIBERTY PARK SUBDIVISION 6 365 3,634.11 2/3/2017 3316614E TEM LIBERTY PARK SUBDIVISION 6 366 43,609.52 2/3/2017 3316614E TEM LIBERTY PARK SUBDIVISION 6 367 54,512.05 2/3/2017 3316614E TEM LIBERTY PARK SUBDIVISION 6 373 12,113.73 2/3/2017
3316614E Total 121,137 66 3316853E COD: BECKLEY AVE ADJUSTMENT AT 364 151,797.00 4/27/2017 3316853E COD: BECKLEY AVE ADJUSTMENT AT 365 9,689.16 4/27/2017
3317314E Total 191,099.20 3317568E MNW - NORTH RIDGE ESTATES - WE 364 6,147.37 5/1/2017 3317568E MNW - NORTH RIDGE ESTATES - WE 366 42,007.10 5/1/2017 3317568E MNW - NORTH RIDGE ESTATES - WE 367 54,301 91 5/1/2017
3317568E Total 102,456.38 3317757E DNO: BD: PARK CENTRAL 2 MULTI- 364 8,863.37 8/11/2017 3317757E DNO: BD: PARK CENTRAL 2 MULTI- 366 38,998.86 8/11/2017 3317757E DNO: BD: PARK CENTRAL 2 MULTI- 367 83,315.82 8/11/2017 3317757E DNO: BD: PARK CENTRAL 2 MULTI- 369 46,089.56 8/11/2017
3317757E Total 177,267.61 3317952E 2017NATH08 MALAKOFF SUB REP XF 364 14,020.51 10/23/2017 3317952E 2017NATH08 MALAKOFF SUB REP XF 365 14,020.53 10/23/2017 3317952E 2017NATH08 MALAKOFF SUB REP XF 366 26,288.49 10/23/2017 3317952E 2017NATH08 MALAKOFF SUB REP XF 367 120,927.29 10/23/2017
3317952E Total 175,256.82 3318045E 2017NLUF01 NAC RELOCATE SUB WI 364 39,850.11 6/21/2017 3318045E 2017NLUF01 NAC RELOCATE SUB WI 365 43,472.85 6/21/2017 3318045E 2017NLUF01 NAC RELOCATE SUB WI 367 278,950.67 6/21/2017
3318045E Total 362,273.63 3318111E 2017MDNE03: ESTABLISH NORTH NE 366 933,859.98 11/28/2017
3318111E Total 933,859.98
216
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 26 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3318149E 3318149E 3318149E 3318149E
2017MFBR01: AUSTIN RANCH SUB - 2017MFBR01: AUSTIN RANCH SUB - 2017MFBR01: AUSTIN RANCH SUB - 2017MFBR01: AUSTIN RANCH SUB -
364 365 366 367
15,172.43 3,034.48
136,551.96 148,690.02
8/8/2017 8/8/2017 8/8/2017 8/8/2017
3318149E Total 303,448.89 3318205E 2017MMCK04:ESTABLISH FRISCO WE 366 2,802,451.50 6/22/2017
3318205E Total 2,802,451.50 3318211E 2017MMCK04: ESTABLISH FRISCO W 367 779,888.56 8/11/2017
3318211E Total 779,888.56 3318228E MCK-WYL : WESTGATE STATION 104 366 54,607.22 3/29/2017 3318228E MCK-WYL : WESTGATE STATION 104 367 92,052.56 3/29/2017 3318228E MCK-WYL : WESTGATE STATION 104 373 9,361.15 3/29/2017
3318228E Total 156,020.93 3318245E 2017MMCK07:PLANO COMMUNICATION 366 2,500,179.43 10/10/2017
3318277E Total 284,417.30 3318281E 2017N0DS04-0DESSA SUB INSTALL 365 1,027.38 7/6/2017 3318281E 2017N0DS04-0DESSA SUB INSTALL 366 16,438.18 7/6/2017 3318281E 2017N0DS04-0DESSA SUB INSTALL 367 85,273.14 7/6/2017
3318281E Total 102,738.70 3318283E 2017N0DS04 - ODESSA SUB BANK 0 364 272,289.39 12/31/2017 3318283E 2017N0DS04 - ODESSA SUB BANK 0 365 254,909.11 12/31/2017 3318283E 2017N0DS04 - ODESSA SUB BANK 0 366 11,586.77 12/31/2017 3318283E 2017N0DS04 - ODESSA SUB BANK 0 367 34,760.33 12/31/2017 3318283E 2017N0DS04 - ODESSA SUB BANK 0 369 5,793.38 12/31/2017
3318283E Total 579,338.98 3318289E DNE: 2 WAY FEED SOUTHWEST AIRL 364 4,958.46 5/22/2017 3318289E DNE. 2 WAY FEED SOUTHWEST AIRL 365 13,635.85 5/22/2017 3318289E DNE: 2 WAY FEED SOUTHWEST AIRL 367 105,368.28 5/22/2017
3318289E Total 123,962.59 3318365E 2016N0DS03 WESTOVER SUB REPLAC 364 244,513.10 11/2/2017 3318365E 2016N0DS03 WESTOVER SUB REPLAC 365 192,117.38 11/2/2017
3318365E Total 436,630.48 3318498E KIL: OFFSITE FOR ESTANCIA WEST 364 131,193.01 11/10/2017 3318498E KIL: OFFSITE FOR ESTANCIA WEST 365 82,708.59 11/10/2017 3318498E KIL: OFFSITE FOR ESTANCIA WEST 366 19,964.13 11/10/2017 3318498E KIL: OFFSITE FOR ESTANCIA WEST 367 51,336.37 11/10/2017
3318545E Total 136,804.13 3318623E PLANO-CHASE BLUE OFFSITE WIRE 366 8,089.60 3/9/2017 3318623E PLANO-CHASE BLUE OFFSITE WIRE 367 194,151.32 3/9/2017
3318623E Total 202,240.92 3318827E FWN FW WATERSBEND NORTH PH 3 L 366 49,333.52 4/21/2017 3318827E FWN FW WATERSBEND NORTH PH 3 L 367 51,347.11 4/21/2017
3322056E Total 115,018.60 3322183E MSQ: BD: TOWERS AT SPRING CREE 366 45,697.62 8/3/2017 3322183E MSQ: BD: TOWERS AT SPRING CREE 367 84,625.44 8/3/2017 3322183E MSQ: BD: TOWERS AT SPRING CREE 369 38,927.64 8/3/2017
3322183E Total 169,250.70 3322241E DNE: INST 8E6 PEARL TO OLIVE A 366 575,927.42 11/28/2017
3322241E Total 575,927.42 3322256E DAL-NET-1712 COMMERCE ST OFFSI 366 73,891.90 7/31/2017 3322256E DAL-NET-1712 COMMERCE ST OFFSI 367 157,020.30 7/31/2017
3322256E Total 230,912.20 3322521E RRK: OFFSITE OH/UG - KENNEY F 364 6,796.25 9/28/2017 3322521E RRK: OFFSITE OH/UG - KENNEY F 365 3,398.12 9/28/2017 3322521E RRK: OFFSITE OH/UG - KENNEY F 366 25,486 00 9/28/2017 3322521E RRK: OFFSITE OH/UG - KENNEY F 367 134,226.37 9/28/2017
3322521E Total 169,906.74 3322526E DAL-DNO : UNIVERSITY PLACE ASH 366 88,775.27 3/16/2017 3322526E DAL-DNO : UNIVERSITY PLACE ASH 367 78,911.41 3/16/2017 3322526E DAL-DNO : UNIVERSITY PLACE ASH 373 29,591.75 3/16/2017
3322943E Total 173,440.98 3323024E WAX MID OFFSITE FOR LAWSON FAR 364 34,542.63 5/16/2017 3323024E WAX MID OFFSITE FOR LAWSON FAR 365 69,085.30 5/16/2017 3323024E WAX MID OFFSITE FOR LAWSON FAR 366 47,496.13 5/16/2017 3323024E WAX MID OFFSITE FOR LAWSON FAR 367 64,767.65 5/16/2017
3323024E Total 215,891.71
219
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 29 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3323171E 3323171E 3323171E
3323171E Total 3323173E 3323173E 3323173E
ODE HOMESTEAD SECOND FILING SE ODE HOMESTEAD SECOND FILING SE ODE HOMESTEAD SECOND FILING SE
3323441E Total 144,895.30 3323472E HEB - DOMINION AT BEAR CREEK - 366 28,418.50 7/21/2017 3323472E HEB - DOMINION AT BEAR CREEK - 367 32,965.46 7/21/2017 3323472E HEB - DOMINION AT BEAR CREEK - 373 52,290.13 7/21/2017
3323472E Total 113,674.09 3323527E RRK: OFFSITE FOR SADDLECREEK 364 41,362 06 7/17/2017 3323527E RRK: OFFSITE FOR SADDLECREEK 365 20,681.03 7/17/2017 3323527E RRK: OFFSITE FOR SADDLECREEK 366 41,362.06 7/17/2017 3323527E RRK: OFFSITE FOR SADDLECREEK 367 241,278.92 7/17/2017
3323527E Total 344,684.07 3323636E MCK/FSO-FALLS OF PROSPER PHASE 366 43,957 42 3/28/2017 3323636E MCK/FSO-FALLS OF PROSPER PHASE 367 61,540.48 3/28/2017 3323636E MCK/FSO-FALLS OF PROSPER PHASE 373 41,026.91 3/28/2017
3323636E Total 146,524.81 3323919E MSQ- SERVE ROLLING MEADOWS PHA 366 53,683.05 10/5/2017 3323919E MSQ- SERVE ROLLING MEADOWS PHA 367 57,517.57 10/5/2017 3323919E MSQ- SERVE ROLLING MEADOWS PHA 373 16,616.20 10/5/2017
3323955E Total 215,956.94 3324022E MCK-TUCKER HILL 4 118 LOTS ARB 366 63,886.82 5/19/2017 3324022E MCK-TUCKER HILL 4 118 LOTS ARB 367 78,489.59 5/19/2017 3324022E MCK-TUCKER HILL 4 118 LOTS ARB 373 40,157.42 5/19/2017
3324022E Total 182,533.83 3324166E DFW: DEX MEDIA ATO & 2-2500KVA 367 232,932.20 7/24/2017
3324166E Total 232,932.20 3324193 E FWN SAGINAW BAR C RANCH PH 1 L 366 48,222.28 11/29/2017 3324193E FWN SAGINAW BAR C RANCH PH 1 L 367 50,760.35 11/29/2017 3324193E FWN SAGINAW BAR C RANCH PH 1 L 373 27,918.15 11/29/2017
3324552E Total 710,519 01 3324605E FWN FW SENDERA RANCH EAST PH 1 366 52,564.31 6/21/2017 3324605E FWN FW SENDERA RANCH EAST PH 1 367 59,274.71 6/21/2017
3324605E Total 111,839.02 3324632E MNH: JIMMY PRICE OFFSITE // PV 364 82,307.89 2/15/2017 3324632E MNH: JIMMY PRICE OFFSITE // PV 365 60,148.08 2/15/2017 3324632E MNH: JIMMY PRICE OFFSITE // PV 366 50,651.00 2/15/2017 3324632E MNH: JIMMY PRICE OFFSITE // PV 367 123,462.02 2/15/2017
3324632E Total 316,568.99 3324941E FATE: OFFSITE FOR WOODCREEK PH 366 28,867.28 3/17/2017 3324941E FATE: OFFSITE FOR WOODCREEK PH 367 102,347.83 3/17/2017
3324941E Total 131,215.11
220
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 30 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3325007E ARL: LOWER PULL BOX 2140 E LAM 366 17,600.38 2/10/2017 3325007E ARL: LOWER PULL BOX 2140 E LAM 367 108,116.70 2/10/2017
3325007E Total 125,717.08 3325093E TEM: SERVE CROSSROADS PARK - D 364 50,172.13 4/17/2017 3325093E TEM: SERVE CROSSROADS PARK - D 365 97,393.09 4/17/2017
3325789E Total 143,597.46 3325806E FBR/IRV/PARKSIDE WEST 2/RLH 366 97,321.31 4/18/2017 3325806E FBR/IRV/PARKSIDE WEST 2/RLH 367 127,734.32 4/18/2017 3325806E FBR/IRV/PARKSIDE WEST 2/RLH 373 79,073.56 4/18/2017
3325806E Total 304,129.19 3325913E KIL LIBERTY STAR 73 LOTS GRW 364 8,743.36 7/10/2017 3325913E KIL LIBERTY STAR 73 LOTS GRW 366 53,917 93 7/10/2017 3325913E KIL LIBERTY STAR 73 LOTS GRW 367 65,576.25 7/10/2017 3325913E KIL LIBERTY STAR 73 LOTS GRW 373 17,486.80 7/10/2017
3325913E Total 145,724.34 3325930E MCK-MCK : TUCKER HILL PH 4 OFF 366 80,931.22 5/31/2017 3325930E MCK-MCK : TUCKER HILL PH 4 OFF 367 126,584.83 5/31/2017
3325930E Total 207,516.05
221
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 31 of 54
Project Project Title Plant Account Addition Amount In Service
3326095E Total 116,398.69 3326243E TEM: OFFSITE - RIVER ESTATES P 364 13,485.91 9/28/2017 3326243E TEM: OFFSITE - RIVER ESTATES P 365 7,492.17 9/28/2017 3326243E TEM: OFFSITE - RIVER ESTATES P 366 32,965.58 9/28/2017 3326243E TEM: OFFSITE - RIVER ESTATES P 367 95,899.97 9/28/2017
3326243E Total 149,843.63 3326433E RRK: STAR RANCH SECTION 7 PHA 366 34,326.20 5/16/2017 3326433E RRK: STAR RANCH SECTION 7 PHA 367 37,877.19 5/16/2017 3326433E RRK: STAR RANCH SECTION 7 PHA 373 46,162.83 5/16/2017
3326433E Total 118,366.22 3326444E DFW: 4 NEW DFW FDRS SE2711 SW2 367 386,647.85 12/12/2016
3328115E Total 114,947.14 3328182E RRK: PIONEER POINT CONDOS 366 69,258.80 6/27/2017 3328182E RRK: PIONEER POINT CONDOS 367 69,258.86 6/27/2017
3328182E Total 138,517.66 3328200E FBR: CARR: VILLAS AT PARKER R 364 1,616.22 6/19/2017 3328200E FBR: CARR: VILLAS AT PARKER R 366 54,951.29 6/19/2017 3328200E FBR: CARR: VILLAS AT PARKER R 367 59,799.93 6/19/2017 3328200E FBR: CARR. VILLAS AT PARKER R 373 45,254.01 6/19/2017
3328200E Total 161,621.45 3328632E 2017NMHO1R - MASON SUB FEEDER 364 8,368.46 5/18/2017 3328632E 2017NMHO1R - MASON SUB FEEDER 365 8,368 49 5/18/2017 3328632E 2017NMHO1R - MASON SUB FEEDER 366 96,238.03 5/18/2017 3328632E 2017NMHO1R - MASON SUB FEEDER 367 305,451 45 5/18/2017
3330516E Total 100,623.82 3330953E MCK/FSO-FRISCO STATION FIRST P 366 615,041.75 10/3/2017
3330953E Total 615,041.75 3331084E BEN: THE SHOPS AT WILLOW PARK 364 8,737.49 5/11/2017 3331084E BEN: THE SHOPS AT WILLOW PARK 365 1,248.20 5/11/2017 3331084E BEN: THE SHOPS AT WILLOW PARK 366 7,489.29 5/11/2017 3331084E BEN: THE SHOPS AT WILLOW PARK 367 102,353.93 5/11/2017 3331084E BEN: THE SHOPS AT WILLOW PARK 373 4,992.80 5/11/2017
3332230E Total 134,298.99 3332308E MDL:PRIDE CONSTRUCTION ROAD WI 364 41,196.21 1/24/2017 3332308E MDL:PRIDE CONSTRUCTION ROAD WI 365 61,266.32 1/24/2017 3332308E MDL:PRIDE CONSTRUCTION ROAD WI 366 2,112.62 1/24/2017 3332308E MDL:PRIDE CONSTRUCTION ROAD WI 367 1,056.31 1/24/2017
3332308E Total 105,631.46 3332349E WAX: GARDEN VALLEY FARMS PH 1 366 118,733.68 3/25/2017 3332349E WAX: GARDEN VALLEY FARMS PH 1 367 222,625.75 3/25/2017 3332349E WAX: GARDEN VALLEY FARMS PH 1 373 29,683.40 3/25/2017
3333032E Total 368,630.89 3333454E GARLAND TELECOM BOA 8.9 MW OF 366 282,327.16 9/25/2017 3333454E GARLAND TELECOM BOA 8.9 MW OF 367 2,851.78 9/25/2017
3333454E Total 285,178.94 3333524E 2017MID-SALT LAKE SUB CHEVRON 364 174,677.36 6/2/2017 3333524E 2017MID-SALT LAKE SUB CHEVRON 365 167,547.87 6/2/2017 3333524E 2017MID-SALT LAKE SUB CHEVRON 366 3,564.83 6/2/2017 3333524E 2017MID-SALT LAKE SUB CHEVRON 367 7,129.68 6/2/2017 3333524E 2017MID-SALT LAKE SUB CHEVRON 369 3,564.83 6/2/2017
3333524E Total 356,484.57 3334083E WAX RED OAK WOODS OF RED OAK 364 3,281.52 4/21/2017 3334083E WAX RED OAK WOODS OF RED OAK 366 50,863.56 4/21/2017 3334083E WAX RED OAK WOODS OF RED OAK 367 60,708.12 4/21/2017 3334083E WAX RED OAK WOODS OF RED OAK 373 49,222.80 4/21/2017
3334084E Total 510,639.22 3334085E 2017NLUF01:PLAN ITEM CAMINO SU 366 1,249,272.76 5/17/2017
3334085E Total 1,249,272.76 3334115E LDL/OPT- OFFSITE WOODRIDGE EST 364 66,045.66 5/18/2017 3334115E LDUOPT- OFFSITE WOODRIDGE EST 365 37,525.83 5/18/2017 3334115E LDUOPT- OFFSITE WOODRIDGE EST 366 7,505.15 5/18/2017 3334115E LDUOPT- OFFSITE WOODRIDGE EST 367 39,026.90 5/18/2017
3334115E Total 150,103.54 3334127E TYL: OFFSITE TO SERVE WHITE TA 364 101,188.97 4/5/2017 3334127E TYL: OFFSITE TO SERVE WHITE TA 365 62,400.06 4/5/2017 3334127E TYL: OFFSITE TO SERVE WHITE TA 367 5,059.45 4/5/2017
3334127E Total 168,648.48 3334299E WAX RED OAK HICKORY CREEK PH 3 366 58,390.63 5/16/2017 3334299E WAX RED OAK HICKORY CREEK PH 3 367 62,417.57 5/16/2017 3334299E WAX RED OAK HICKORY CREEK PH 3 373 80,538.79 5/16/2017
3334299E Total 201,346.99 3334316E PAR-HONEY GROVE SUBSTATION UG 364 19,799.23 1/5/2017 3334316E PAR-HONEY GROVE SUBSTATION UG 365 184,793.01 1/5/2017 3334316E PAR-HONEY GROVE SUBSTATION UG 366 2,199.91 1/5/2017 3334316E PAR-HONEY GROVE SUBSTATION UG 367 13,199.50 1/5/2017
3334316E Total 219,991.65
• 225
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 35 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3334321E RRK: PFL - VILLAGE ON LEGACY S 366 47,157.62 10/10/2017 3334321E RRK: PFL - VILLAGE ON LEGACY S 367 48,505.02 10/10/2017 3334321E RRK: PFL - VILLAGE ON LEGACY S 373 39,073.45 10/10/2017
3334321E Total 134,736 09 3334330E TEM: THE PLAINS AT RIVERSIDE P 364 6,309.02 11/15/2017 3334330E TEM: THE PLAINS AT RIVERSIDE P 365 2,103.00 11/15/2017 3334330E TEM: THE PLAINS AT RIVERSIDE P 366 35,751.20 11/15/2017 3334330E TEM: THE PLAINS AT RIVERSIDE P 367 41,008.86 11/15/2017 3334330E TEM: THE PLAINS AT RIVERSIDE P 373 19,978.58 11/15/2017
3334330E Total 105,150.66 3334377E FNE.PMP_INAIR FDR-REPL POLES 364 227,611.13 6/12/2017 3334377E FNE:PMP_INAIR FDR-REPL POLES 365 2,299.10 6/12/2017
3334377E Total 229,910.23 3334380E FNO:TMP_MRSD09611- FEEDER MAIN 364 147,206.48 12/21/2017 3334380E FNO:TMP_MRSD09611- FEEDER MAIN 365 1,486.93 12/21/2017
3334391E Total 102,939.46 3334479E ODE:DHIDE2811-FDR MAINT FOR RE 364 234,507.16 12/16/2016 3334479E ODE:DHIDE2811-FDR MAINT FOR RE 365 20,391.94 12/16/2016
3334479E Total 254,899.10 3334544E BEN-FORT WORTH-CHAPEL CREEK WE 364 264,388.05 2/16/2017 3334544E BEN-FORT WORTH-CHAPEL CREEK WE 365 113,309.15 2/16/2017
3334885E Total 129,217.93 3335146E 2017MBENO6R WHITE SETTLEMENT N 364 157,215.12 12/12/2017 3335146E 2017MBENO6R WHITE SETTLEMENT N 365 208,401 50 12/12/2017
3335669E Total 138,614.45 3335705E DES :SILVER CREEK MEADOWS PH 2 364 4,701.60 3/23/2017 3335705E DES °SILVER CREEK MEADOWS PH 2 365 1,567.20 3/23/2017 3335705E DES :SILVER CREEK MEADOWS PH 2 366 53,284.82 3/23/2017 3335705E DES :SILVER CREEK MEADOWS PH 2 367 73,658.51 3/23/2017 3335705E DES :SILVER CREEK MEADOWS PH 2 373 23,508.00 3/23/2017
3335705E Total 156,720.13 3335981E MON: CAPROCK MIDSTREAM PECOS P 364 84,412.77 8/28/2017 3335981E MON: CAPROCK MIDSTREAM PECOS P 365 99,760.68 8/28/2017 3335981E MON: CAPROCK MIDSTREAM PECOS P 367 7,673.88 8/28/2017
3335981E Total 191,847.33
226
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 36 of 54
Project Project Title Plant Account Addition Amount In Service
3336654E Total 195,823.34 3336741E RRK: OFFSITE UG - VILLAGE ON L 366 68,658.99 9/15/2017 3336741E RRK: OFFSITE UG - VILLAGE ON L 367 152,821.70 9/15/2017
3336741E Total 221,480.69 3336782E MON: DK BOYD OIL CO SWD ADDED 364 148,468.83 5/4/2017 3336782E MON: DK BOYD OIL CO SWD ADDED 365 181,462.00 5/4/2017
3336782E Total 329,930.83 3336786E AND: ELEVATION-UNIV F-4H SWD B 364 97,942.73 2/15/2017 3336786E AND: ELEVATION-UNIV F-4H SWD B 365 80,134.93 2/15/2017
3336786E Total 178,077.66 3336897E BEN - GLENWYCK ADDITION - KA 366 74,796.10 12/12/2017 3336897E BEN - GLENWYCK ADDITION - KA 367 87,804.16 12/12/2017
3336897E Total 162,600.26 3336917E FWN - OAK CREEK TRAILS 38 : KA 366 72,993.33 7/7/2017 3336917E FWN - OAK CREEK TRAILS 3B: KA 367 75,972.63 7/7/2017
3337376E Total 226,194.45 3337499E WAX RED OAK OFFSITE HICKORY CR 366 41,399.20 10/6/2017 3337499E WAX RED OAK OFFSITE HICKORY CR 367 67,546.10 10/6/2017
3338139E Total 123,804.37 3338506E 2016MDNE06:MATILDA0004 - UPGRA 367 158,273.95 12/26/2017
3338506E Total 158,273.95 3338629E HEB - VIRIDIAN 2A- KA 366 154,666.78 8/16/2017 3338629E HEB - VIRIDIAN 2A- KA 367 181,565.47 8/16/2017
3338629E Total 336,232.25 3338675E MCK/FSO-FRISCO STATION HOUSE A 366 16,361.69 6/22/2017 3338675E MCK/FSO-FRISCO STATION HOUSE A 367 132,381.21 6/22/2017
3338888E Total 110,388.96 3339006E CLE: CLEBURNE STATION -ONSITE/ 365 1,371.32 3/9/2017 3339006E CLE: CLEBURNE STATION -ONSITE/ 366 37,025.88 3/9/2017 3339006E CLE: CLEBURNE STATION -ONSITE/ 367 98,735.73 3/9/2017
3339006E Total 137,132.93 3339272E MCK-MEL : COUNTRY RIDGENOM II 366 43,833.70 3/23/2017 3339272E MCK-MEL : COUNTRY RIDGENOM II 367 81,405.49 3/23/2017
3340146E Total 151,281.53 3340191E SIENA SECTION 17 WG 366 45,476.23 4/26/2017 3340191E SIENA SECTION 17 WG 367 44,442.69 4/26/2017 3340191E SIENA SECTION 17 WG 373 13,436.16 4/26/2017
3340191E Total 103,355.08 3340321E DFW:EOG REPLMNT_DFWSE2710_SWGR 367 286,935.03 7/3/2017
3340321E Total 286,935.03 3340333E DES: LAN: WINTERGREEN RIDGE SU 366 53,935.71 7/20/2017 3340333E DES: LAN: WINTERGREEN RIDGE SU 367 76,817.75 7/20/2017 3340333E DES: LAN: WINTERGREEN RIDGE SU 373 32,688.27 7/20/2017
3340333E Total 163,441.73
228
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 38 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3340386E WAX CAMDEN PARK NEW ADDITION 364 18,282.57 9/25/2017 3340386E WAX CAMDEN PARK NEW ADDITION 365 4,062.76 9/25/2017 3340386E WAX CAMDEN PARK NEW ADDITION 366 65,004.86 9/25/2017 3340386E WAX CAMDEN PARK NEW ADDITION 367 81,256.40 9/25/2017 3340386E WAX CAMDEN PARK NEW ADDITION 373 34,533.77 9/25/2017
3340386E Total 203,140.36 3340426E DFW: EXPRESS DFWSE2713 TO NORT 366 7,308.41 3/14/2017 3340426E DFW: EXPRESS DFWSE2713 TO NORT 367 723,533.33 3/14/2017
3340811E Total 126,858 91 3340823E FBR: CARR: OVERLOOK AT PRESTO 364 1,749.54 9/27/2017 3340823E FBR: CARR: OVERLOOK AT PRESTO 365 1,749.54 9/27/2017 3340823E FBR: CARR: OVERLOOK AT PRESTO 366 38,490.19 9/27/2017 3340823E FBR: CARR: OVERLOOK AT PRESTO 367 131,216.79 9/27/2017 3340823E FBR: CARR: OVERLOOK AT PRESTO 369 1,749.54 9/27/2017
3340823E Total 174,955.60 3340917E E. FT. WORTH CHARTER SCHOOL RE 366 20,388.34 9/12/2017 3340917E E. FT. WORTH CHARTER SCHOOL RE 367 81,553.34 9/12/2017
3340917E Total 101,941.68 3341038E OAK CREEK TRAILS PH.3B -OFFIST 366 4,821.95 6/26/2017 3341038E OAK CREEK TRAILS PH.38 -OFFIST 367 115,726.98 6/26/2017
3341038E Total 120,548.93 3341107E WAX THE COVE 1B 75 LOTS KT 364 17,872.00 8/18/2017 3341107E WAX THE COVE 1B 75 LOTS KT 365 7,659.40 8/18/2017 3341107E WAX THE COVE 1B 75 LOTS KT 366 71,488 10 8/18/2017 3341107E WAX THE COVE 1B 75 LOTS KT 367 125,104.54 8/18/2017 3341107E WAX THE COVE 1B 75 LOTS KT 373 33,190.86 8/18/2017
3341107E Total 255,314.90 3341146E RRK: BRANSON SOUTH - PL 366 66,192.12 6/15/2017 3341146E RRK: BRANSON SOUTH - PL 367 58,698.70 6/15/2017
3341146E Total 124,890.82 3341255E ORLA - CHEVRON HAYHURST TX SE 364 104,568.15 11/8/2017 3341255E ORLA - CHEVRON HAYHURST TX SE 365 243,992.38 11/8/2017
3341255E Total 348,560.53 3341633E DFW: INST 48COUNT FIBER FROM D 367 348,626.71 12/31/2017
3342771E Total 174,960.06 3342785E PIP 1774 NEW COOPER SUBSTATION 364 69,564.25 12/4/2017 3342785E PIP 1774 NEW COOPER SUBSTATION 365 52,478.28 12/4/2017
3342785E Total 122,042.53 3342799E PIP 1774 NEW COOPER SUBSTATION 364 56,611.98 12/4/2017 3342799E PIP 1774 NEW COOPER SUBSTATION 365 48,225.02 12/4/2017
3342799E Total 104,837.00
230
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 40 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3342821E FWE:BAILEY RANCH ALEDO FIRE ST 366 79,527.70 8/22/2017 3342821E FWE:BAILEY RANCH ALEDO FIRE ST 367 281,962.07 8/22/2017
3343028E Total 521,097.20 3343057E MCK: RCH: LOOKOUT DR IMPROVS- 364 9,970.89 2/10/2017 3343057E MCK: RCH: LOOKOUT DR IMPROVS- 365 1,246.36 2/10/2017 3343057E MCK: RCH: LOOKOUT DR IMPROVS- 366 6,231.81 2/10/2017 3343057E MCK: RCH: LOOKOUT DR IMPROVS- 367 107,187.21 2/10/2017
3343057E Total 124,636.27 3343333E 2017MANNO2 JOHN DAY SUB - NEW 364 218,466.06 9/26/2017 3343333E 2017MFINN02 JOHN DAY SUB - NEW 365 43,693.19 9/26/2017 3343333E 2017MFWN02 JOHN DAY SUB - NEW 366 74,278.46 9/26/2017 3343333E 2017MFWN02 JOHN DAY SUB - NEW 367 100,494.61 9/26/2017
3343333E Total 436,932.32 3343396E 2017MFWN02 JOHN DAY SUB - RECO 364 286,008.59 10/27/2017 3343396E 2017MFINN02 JOHN DAY SUB - RECO 365 154,004.83 10/27/2017
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 41 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3344329E MDL-P10-2017 Q-1 FDR AUTO PJT- 364 7,172.85 1/23/2017 3344329E MDL-P10-2017 Q-1 FDR AUTO PJT- 365 231,922.36 1/23/2017
3344329E Total 239,095.21 3344330E DSW-P30-2017 Q-1 FDR AUTO PJT- 364 16,517.48 2/2/2017 3344330E DSW-P30-2017 Q-1 FDR AUTO PJT- 365 392,292.23 2/2/2017 3344330E DSW-P30-2017 Q-1 FDR AUTO PJT- 373 4,129.37 2/2/2017
3344330E Total 412,939.08 3344332E TYL-P17-2017 Q-1 FDR AUTO PJT- 364 12,963.61 2/23/2017 3344332E TYL-P17-2017 Q-1 FDR AUTO PJT- 365 203,096.64 2/23/2017
3344332E Total 216,060.25 3344333E DSW-P37-2017 0-1 FDR AUTO PJT- 364 20,065.72 2/20/2017 3344333E DSW-P37-2017 Q-1 FDR AUTO PJT- 365 381,249.80 2/20/2017
3344333E Total 401,315.52 3344335E RRK-P13-2017 Q-1 FDR AUTO PJT- 364 11,856.05 2/23/2017 3344335E RRK-P13-2017 0-1 FDR AUTO PJT- 365 383,347.53 2/23/2017
3344335E Total 395,203.58 3344338E MCK-P18-2017 Q-1 FDR AUTO PJT- 364 10,777.86 2/23/2017 3344338E MCK-P18-2017 Q-1 FDR AUTO PJT- 365 204,780.40 2/23/2017
3344338E Total 215,558.26 3344339E ARL-P14-2017 0-1 FDR AUTO PJT- 364 17,444.17 3/23/2017 3344339E ARL-P14-2017 Q-1 FDR AUTO PJT- 365 273,292.21 3/23/2017
3344339E Total 290,736.38 3344340E ARL-P15-2017 0-1 FDR AUTO PJT- 364 15,831.84 5/1/2017 3344340E ARL-P15-2017 Q-1 FDR AUTO PJT- 365 379,961.05 5/1/2017
3344340E Total 395,792.89 3344341E ARL-P16-2017 Q-1 FDR AUTO PJT- 364 8,478.25 4/7/2017 3344341E ARL-P16-2017 0-1 FDR AUTO PJT- 365 203,478.14 4/7/2017
3344341E Total 211,956.39 3344342E LDL-P23-2017 0-1 FDR AUTO PJT- 364 4,538.34 3/23/2017 3344342E LDL-P23-2017 Q-1 FOR AUTO PJT- 365 222,380.20 3/23/2017
3344342E Total 226,918.54 3345049E MON- PANTHER ENERGY WILIE COYO 364 125,838.52 9/11/2017 3345049E MON- PANTHER ENERGY WILIE COYO 365 173,777 05 9/11/2017
3345049E Total 299,615.57 3345079E FBR:CARR: RECOND. HRSMD 1905 P 364 106,896.33 1/24/2017 3345079E FBR:CARR: RECOND. HRSMD 1905 P 365 55,067.78 1/24/2017
3345079E Total 161,964.11 3345131E 2017MFWNO2R• JOHN DAY SUB UG C 366 167,409.82 6/21/2017 3345131E 2017MFWNO2R: JOHN DAY SUB UG C 367 1,691.00 6/21/2017
3345131E Total 169,100.82 3345143E 2017MFWNO2R: JOHN DAY SUB INST 366 1,007.78 7/6/2017 3345143E 2017MFWNO2R: JOHN DAY SUB INST 367 99,772.48 7/6/2017
3345143E Total 100,780.26 3345385E DESOTO - OFFSITE FOR SOUTHPOIN 364 11,399.22 11/28/2017 3345385E DESOTO - OFFSITE FOR SOUTHPOIN 365 151,446.91 11/28/2017
3345385E Total 162,846.13 3345549E 2016MDSW07: OAK CLIFF SOUTH- I 364 89,786.16 5/18/2017 3345549E 2016MDSW07: OAK CLIFF SOUTH- I 365 32,266.85 5/18/2017 3345549E 2016MDSW07. OAK CLIFF SOUTH- I 366 1,402.90 5/18/2017 3345549E 2016MDSW07: OAK CLIFF SOUTH- I 367 16,834.88 5/18/2017
3345560E Total 350,974.38 3345567E 2017CMPC:HORNE SUB INSATALL N 366 6,757.25 11/1/2017 3345567E 2017CMPC:HORNE SUB INSATALL N 367 126,387.99 11/1/2017
3345567E Total 135,145.24
232
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 42 of 54
Project Project Title Plant Account Addition Amount In Service
3347626E Total 102,852.52 3348457E TYL: BLUE RIDGE ESTATES PH II- 364 7,310.75 7/27/2017 3348457E TYL: BLUE RIDGE ESTATES PH II- 366 38,642.57 7/27/2017 3348457E TYL: BLUE RIDGE ESTATES PH II- 367 58,486.15 7/27/2017
3348457E Total 104,439 47 3348669E DNO-P12-2017 Q-2 FDR AUTO PJT- 364 14,401.10 5/10/2017 3348669E DNO-P12-2017 0-2 FDR AUTO PJT- 365 225,619.32 5/10/2017
3348669E Total 240,020.42 3348670E DNO-P26-2017 Q-2 FDR AUTO PJT- 364 6,161.52 5/15/2017 3348670E DNO-P26-2017 Q-2 FDR AUTO PJT- 365 199,224.51 5/15/2017
3348670E Total 205,386.03
233
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 43 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3348671E DNO-P27-2017 Q-2 FDR AUTO PJT- 364 9,264.50 5/10/2017 3348671E DNO-P27-2017 Q-2 FDR AUTO PJT- 365 176,025.57 5/10/2017
3348671E Total 185,290.07 3348672E DNO-P28-2017 Q-2 FDR AUTO PJT- 364 7,533.00 5/10/2017 3348672E DNO-P28-2017 0-2 FDR AUTO PJT- 365 180,792.00 5/10/2017
3348672E Total 188,325.00 3348673E DNO-P50-2017 0-2 FDR AUTO PJT- 364 7,437.78 5/10/2017 3348673E DNO-P50-2017 Q-2 FDR AUTO PJT- 365 178,507.59 5/10/2017
3348673E Total 185,945.37 3348674E DNO-P32-2017 0-2 FDR AUTO PJT- 364 10,254.30 5/15/2017 3348674E DNO-P32-2017 0-2 FDR AUTO PJT- 365 194,832.07 5/15/2017
3348674E Total 205,086.37 3348677E DNO-P33-2017 0-2 FDR AUTO PJT- 364 5,695.85 5/15/2017 3348677E DNO-P33-2017 Q-2 FDR AUTO PJT- 365 184,166.34 5/15/2017
3348677E Total 189,862.19 3348679E DNO-P34-2017 0-2 FDR AUTO PJT- 364 7,545.04 5/15/2017 3348679E DNO-P34-2017 0-2 FDR AUTO PJT- 365 179,195.69 5/15/2017 3348679E DNO-P34-2017 Q-2 FDR AUTO PJT- 373 1,886.25 5/15/2017
3348679E Total 188,626.98 3348680E DNO-P35-2017 0-2 FDR AUTO PJT- 364 5,784.29 5/15/2017 3348680E DNO-P35-2017 Q-2 FDR AUTO PJT- 365 187,026.17 5/15/2017
3348680E Total 192,810.46 3348681E DNO-P36-2017 Q-2 FDR AUTO PJT- 364 16,183.03 5/15/2017 3348681E DNO-P36-2017 Q-2 FDR AUTO PJT- 365 186,105.00 5/15/2017
3348681E Total 202,288.03 3348732E TAY: HUTTO - GILLELAND CREEK D 364 31,097.08 12/28/2017 3348732E TAY: HUTTO - GILLELAND CREEK D 365 69,216.12 12/28/2017
3348732E Total 100,313.20 3348744E DSW-P31-2017Q-2 FDR AUTO PJT-0 364 47,072.90 4/5/2017 3348744E DSW-P31-2017Q-2 FDR AUTO PJT-0 365 737,475.99 4/5/2017
3349191E Total 162,761.62 3349209E ALN: RELOCATE POLES CHELSEA BL 364 71,306.73 9/20/2017 3349209E ALN: RELOCATE POLES CHELSEA BL 365 40,110.08 9/20/2017
3349209E Total 111,416.81
234
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 44 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3349290E FBR/IRV: LCB EXTENDED PT.2/MUS 373 213,620.05 9/14/2017
3349290E Total 213,620.05 3349383E BEN: OFF-SITE FT WORTH ARENA P 366 1,732.44 10/18/2017 3349383E BEN: OFF-SITE FT WORTH ARENA P 367 171,512.80 10/18/2017
3349383E Total 173,245.24 3349399E MON-PLAINS Z-285 TRUCK STATION 364 72,294.87 8/15/2017 3349399E MON-PLAINS Z-285 TRUCK STATION 365 99,836.01 8/15/2017
3349399E Total 172,130.88 3349855E FBR:COP: OFFSITE- PROLOGIS PAR 364 4,423.56 7/19/2017 3349855E FBR:COP: OFFSITE- PROLOGIS PAR 365 11,058.96 7/19/2017 3349855E FBR:COP: OFFSITE- PROLOGIS PAR 367 205,697.02 7/19/2017
3349855E Total 221,179.54 3349901E DES: GP: OFFSITE, COCA COLA PL 364 31,308.53 9/15/2017 3349901E DES: GP: OFFSITE, COCA COLA PL 365 51,082.40 9/15/2017 3349901E DES: GP: OFFSITE, COCA COLA PL 366 31,308.56 9/15/2017 3349901E DES: GP: OFFSITE, COCA COLA PL 367 51,082 59 9/15/2017
3351421E Total 104,255.10 3351490E MON-MUSTANG SWD PME OFFSITE -A 364 185,680.87 9/7/2017 3351490E MON-MUSTANG SWD PME OFFSITE -A 365 185,681.00 9/7/2017
3351490E Total 371,361.87 3351531E BEN: OFFSITE FOR THE DOMAIN AT 364 55,796.32 8/16/2017 3351531E BEN: OFFSITE FOR THE DOMAIN AT 365 58,073.84 8/16/2017
3351803E Total 119,223.65 3351809E ROY. OFFSITE FOR STONE RIVER P 364 40,096.15 11/2/2017 3351809E ROY: OFFSITE FOR STONE RIVER P 365 40,096.11 11/2/2017 3351809E ROY: OFFSITE FOR STONE RIVER P 366 3,341.33 11/2/2017 3351809E ROY: OFFSITE FOR STONE RIVER P 367 27,844.51 11/2/2017
3351809E Total 111,378.10 3351909E BENLTMP_BNBRK4122 -795 FDR TI 364 98,796.21 6/2/2017 3351909E BEN: _TMP_BNBRK4122 -795 FDR TI 365 120,750.98 6/2/2017
3351909E Total 219,547.19
236
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 46 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3351936E FOR: BROOKLYN VILLAGE - PHASE 364 3,532.71 12/21/2017 3351936E FOR: BROOKLYN VILLAGE - PHASE 366 45,925.28 12/21/2017 3351936E FOR: BROOKLYN VILLAGE - PHASE 367 48,280.48 12/21/2017 3351936E FOR: BROOKLYN VILLAGE - PHASE 373 20,018.69 12/21/2017
3352330E Total 112,745.24 3352385E BEN : OFF-SITE FORT WORTH AREN 364 115,636.73 12/20/2017 3352385E BEN : OFF-SITE FORT WORTH AREN 365 115,636.81 12/20/2017 3352385E BEN : OFF-SITE FORT WORTH AREN 367 2,359.93 12/20/2017 3352385E BEN : OFF-SITE FORT WORTH AREN 369 2,359.93 12/20/2017
3352747E Total 281,056.03 3352998E RRK: SIENA HOMES WG 366 44,306.61 9/19/2017 3352998E RRK: SIENA HOMES WG 367 40,278.80 9/19/2017 3352998E RRK: SIENA HOMES WG 373 16,111.47 9/19/2017
3352998E Total 100,696.88 3353082E FNE:OWSP_EULES8722_MP-SP 1 OF 365 166,124.09 6/28/2017
3353089E Total 196,148.36 3353113E LAS:LMESA1542-REPL 2 B/0 ATO S 364 1,135.00 9/12/2017 3353113E LAS:LMESA1542-REPL 2 B/0 ATO S 365 112,365.37 9/12/2017
3353113E Total 113,500.37
237
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 47 of 54
Project Project Title Plant Account Addition Amount In Service
Date 3353182E DNO:UGCP_ALPHA0013 - REPLACE P 365 1,422.85 3/27/2017 3353182E DNO:UGCP_ALPHA0013 - REPLACE P 367 140,863.05 3/27/2017
3353182E Total 142,285.90 3353230E DES:CURE_DESPR1407-WESTLAKE & 367 128,619.09 6/6/2017
3353230E Total 128,619.09 3353325E DNO:CURE2017_MAINLINE_REAST150 367 110,943.73 4/27/2017
3353422E Total 124,372 64 3353740E WAX ALMA OFFSITE LOVE TRAVEL S 364 123,934.99 11/22/2017 3353740E WAX ALMA OFFSITE LOVE TRAVEL S 365 45,838.96 11/22/2017
3353740E Total 169,773.95 3354028E MID-THE PARK AT 1788 SOUTH OFF 364 69,620.64 6/29/2017 3354028E MID-THE PARK AT 1788 SOUTH OFF 365 37,488.00 6/29/2017
3354028E Total 107,108.64 3354107E MON-ANADARKO NORTH REEVES OIL 364 75,708.65 7/6/2017 3354107E MON-ANADARKO NORTH REEVES OIL 365 176,653.72 7/6/2017
3355820E Total 249,264.09 3355877E HTH: OFFSITE FOR CLUBHOUSE AT 366 24,961.08 11/2/2017 3355877E HTH: OFFSITE FOR CLUBHOUSE AT 367 106,413.05 11/2/2017
3356693E Total 182,375.74 3356738E MCK-RCH : 3100 NORTHSIDE NORTH 364 1,031.96 10/4/2017 3356738E MCK-RCH : 3100 NORTHSIDE NORTH 366 1,031.96 10/4/2017 3356738E MCK-RCH • 3100 NORTHSIDE NORTH 367 101,132.94 10/4/2017
3356738E Total 103,196.86 3357736E FNE:UGCP2017_FSCRK6721_LOOP RE 366 29,840.45 5/11/2017 3357736E FNE:UGCP2017_FSCRK6721_LOOP RE 367 80,679.71 5/11/2017
3361896E Total 124,476.59 3361926E FSO-VAN TYLE BUILDING OFFSITE 366 13,694.50 7/14/2017 3361926E FSO-VAN TYLE BUILDING OFFSITE 367 110,801.52 7/14/2017
3361926E Total 124,496.02 3362027E WAC:PMP_2017_Q-2_WNRTH1421-C-T 364 181,596.86 7/5/2017
3362027E Total 181,596.86 3362047E TUB WICHITA FALLS-SAFB NEW LIN 364 136,126.62 10/23/2017 3362047E TUB WICHITA FALLS-SAFB NEW LIN 365 48,483.61 10/23/2017 3362047E TUB WICHITA FALLS-SAFB NEW LIN 369 1,864.73 10/23/2017
5170210E Total 116,088 89 S170324E Reconductor apx5.08mi from #4 364 193,303.64 6/12/2017 S170324E Reconductor apx5.08mi from #4 365 183,684.32 6/12/2017 S170324E Reconductor apx5.08mi from #4 368 4,046.24 6/12/2017 S170324E Reconductor apx5.08mi from #4 369 687.09 6/12/2017
5170324E Total 381,721.29 S171054E CUSTOMER HAS REQUESTED SERVICE 364 250,285.54 9/25/2017 S171054E CUSTOMER HAS REQUESTED SERVICE 365 269,812.54 9/25/2017 S171054E CUSTOMER HAS REQUESTED SERVICE 366 2,341.10 9/25/2017 5171054E CUSTOMER HAS REQUESTED SERVICE 367 9,630.46 9/25/2017
5171054E Total 532,069.64
244
Oncor Electric Delivery Company LLC Distribution Cost Recovery Factor
Distribution Plant - Gross Listing of Distribution Projects Over $100,000 Added During 2017
As of December 31, 2017 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2017 Page 54 of 54
Project Project Title Plant Account Addition Amount In Service
0PT38447 Total 181,171.93 OPT38666 CPSSW 138kV Switch Replace Fa 353 130,957.34 12/14/18
0PT38666 Total 130,957.34 OPT38709 Lakemont Sub Install Leaker M 361 127,993.45 12/21/18
0PT38709 Total 127,993.45 15T80011 JACK RABBIT SUBSTATION 374 251,582.22 03/21/18
15780011 Total 251,582.22 16T64089 CAMINO SUB: ESTABLISH NEW 138 361 35,168.48 06/23/17 16T64089 CAMINO SUB: ESTABLISH NEW 138 362 382,009.39 06/23/17
16T64089 Total 417,177.87 16T65007 ANNA SOUTHEAST SUBSTATION: EST 361 203,983.55 06/29/18 16765007 ANNA SOUTHEAST SUBSTATION: EST 362 2,919,810.50 06/29/18
16T65007 Total 3,123,794.05 16T65012 GARLAND TELECOM PARKWAY SUB: E 361 152,268.87 12/27/16 16T65012 GARLAND TELECOM PARKWAY SUB: E 362 551,139.17 12/27/16
16T65012 Total 703,408.04 16T65129 ESTABLISH NORTH NETWORK OVERHE 361 14,619.04 06/27/17 16T65129 ESTABLISH NORTH NETWORK OVERHE 362 104,101.03 06/27/17
16T65129 Total 118,720.07 17METSHU SHARYLAND METERS 370 368,044.14 01/17/18
17M ETSHU Total 368,044.14 17T33012 CHALK, REPLACE GASKETS ON TRAN 353 118,042.08 03/09/18
17733012 Total 118,042.08 17T43011 CORSICANA WEST REGASKET & REPL 362 108,761.81 12/03/18
17T43011 Total 108,761.81 17T46084 ROUND ROCK WESTINGHOUSE: REPLA 362 110,633.04 03/28/18
246
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 2 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 17T46084 Total 110,633.04
17T52018 WEST NETWORK- REGASKET ON TRAN 362 114,050.77 04/12/18 17T52018 Total 114,050.77
17T53051 LAWSON ROAD 138 KV - REPLACE U 362 154,460.59 01/31/18 17T53051 Total 154,460.59
17761024 ROLLING HILLS SUBSTATION INSTA 361 5,615.76 06/28/18 17T61024 ROLLING HILLS SUBSTATION INSTA 362 326,754.46 06/28/18
17T61024 Total 332,370.22 17T62014 HORNE STREET SUB - SWITCHGEAR 361 25,591.98 12/20/17 17T62014 HORNE STREET SUB - SWITCHGEAR 362 550,704.57 12/20/17
17T62014 Total 576,296.55 17T62017 GREAT SOUTHWEST SUB SWITCHGEAR 361 88,933.63 06/29/18 17T62017 GREAT SOUTHWEST SUB SWITCHGEAR 362 5,332,164.44 06/29/18
17T62017 Total 5,421,098.07 17T62018 HICKS SWITCHING STATION: ADD A 352 06/28/18 17T62018 HICKS SWITCHING STATION: ADD A 353 160,016.66 06/28/18
17T62018 Total 160,016.66 17T62028 DENTON AVENUE SUBSTATION - CON 352 12/27/17 17T62028 DENTON AVENUE SUBSTATION - CON 353 1,430,687.06 12/27/17
17T62028 Total 1,430,687.06 17T62051 CORINTH SUB DISTRIBUTION AUTOM 361 6,257.15 06/29/18 17T62051 CORINTH SUB DISTRIBUTION AUTOM 362 294,527.62 06/29/18
17T62078 Total 442,847.40 17T62083 CENTURY SUBSTATION ADD DISTRI 362 367,558.22 06/15/18
17T62083 Total 367,558.22 17T62112 KENNEDALE SUBSTATION: DISTRIBU 362 206,810.62 04/05/18
17T62112 Total 206,810.62 17T62115 KIMBALL ROAD SUB REPLACE 6 DPU 362 194,435.89 06/26/18
17T62115 Total 194,435.89 17T62132 CLEBURNE WEST SUBSTATION: DPU 362 216,989.38 06/29/18
17T62132 Total 216,989.38 17T62134 SYCAMORE CREEK 345-25KV: INST 361 30,436.61 06/05/18 17T62134 SYCAMORE CREEK 345-25KV: INST 362 283,772.73 06/05/18
17T62134 Total 314,209.34 17T63013 DEEP CREEK SUB: ESTABLISH STA 361 14,737.51 06/26/17 17T63013 DEEP CREEK SUB: ESTABLISH STA 362 148,938.44 06/26/17
17T63013 Total 163,675.95 17T63025 VEST SUBSTATION CONVERT TO 138 361 67,764.56 02/23/18 17T63025 VEST SUBSTATION CONVERT TO 138 362 1,031,925.68 02/23/18
17T63025 Total 1,099,690.24 17T63065 LOVING SUBSTATION: INSTALL A 2 361 97,382.99 12/10/18 17T63065 LOVING SUBSTATION: INSTALL A 2 362 2,006,845.85 12/10/18
17T63065 Total 2,104,228.84 17T63070 PLOWBOY SUB: ESTABLISH STATION 361 81,731.86 06/29/18 17763070 PLOWBOY SUB: ESTABLISH STATION 362 2,784,673.20 06/29/18
17765019 Total 347,779.94 17T65037 WESTRIDGE SUB: ESTABLISH STATI 361 9,346.52 06/29/17 17T65037 WESTRIDGE SUB: ESTABLISH STATI 362 106,784.18 06/29/17
17T65037 Total 116,130.70 17T65043 PLANO TENNYSON: REPLACE CB 697 352 06/28/18 17T65043 PLANO TENNYSON: REPLACE CB 697 353 187,460.83 06/28/18
17765043 Total 187,460.83 17T65062 FRISCO WEST SUB: EST SUB W/ 13 361 32,525.00 06/30/17 17T65062 FRISCO WEST SUB: EST SUB W/ 13 362 170,757.10 06/30/17
17T65062 Total 203,282.10 17T65087 BUFFALLO CREEK SUB: ESTABLISH 361 10,743.08 06/29/17 17T65087 BUFFALLO CREEK SUB: ESTABLISH 362 168,282.13 06/29/17
17T65156 Total 245,921.85 17T65157 GREENVILLE AVENUE SUBSTATION D 362 718,192.84 06/28/18
17T65157 Total 718,192.84 17T65241 PLANO CUSTER RD. 138-13.2 KV S 361 80,116.22 04/03/18 17T65241 PLANO CUSTER RD. 138-13.2 KV S 362 1,022,957.74 04/03/18
18DNPROT Total 2,385,564.52 18FNPROT NETWORK PROTECTORS - FT. WORTH 368 847,737.44 01/17/18
18FNPROT Total 847,737.44 18GRDLGT GUARDLIGHTS - REPLACE/REMOVE 371 1,006,022.79 01/17/18
18GRDLGT Total 1,006,022.79 18LOWCST CAPITAL RELATED LOW COST MAT 364 1,084,308.25 01/17/18 18LOWCST CAPITAL RELATED LOW COST MAT 365 2,760,058.95 01/17/18 18 LOW CST CAPITAL RELATED LOW COST MAT 366 49,286.70 01/17/18 18LOWCST CAPITAL RELATED LOW COST MAT 367 788,587.91 01/17/18 18LOWCST CAPITAL RELATED LOW COST MAT 369 246,433.66 01/17/18
18LOWCST Total 4,928,675.47 18METADV ADVANCE ELECTRIC METERS 370 423,842.36 01/17/18
18METADV Total 423,842.36 18M ETERS ELECTRIC METERS 370 23,285,485.36 01/17/18
18METERS Total 23,285,485.36 18METHRD METER RELATED HARDWARE 370 8,779,923.39 01/17/18
18METHRD Total 8,779,923.39 18M ETSHU SHARYLAND METERS 370 18,729,894.62 01/17/18
18METSHU Total 18,729,894.62 18MOPRMV 2018 Mandatory Pole Removals 364 348,473.19 12/14/18
18MOPRMV Total 348,473.19 18REGULT DISTRIBUTION REGULATORS 368 6,253,794.69 01/17/18
18REGULT Total 6,253,794.69 18RMSVOH OVERHEAD SEVICES-SRV EXISTING 369 4,041,125.79 01/17/18
18T62053 Total 447,005.85 18T62055 CENTURY SUBSTATION INSTALL 22 361 9,140.77 12/17/18 18T62055 CENTURY SUBSTATION INSTALL 22 362 703,159.20 12/17/18
18T62055 Total 712,299.97 18T62058 BOURLAND SUB ESTABLISH STATION 361 416,530.25 12/05/18 18T62058 BOURLAND SUB ESTABLISH STATION 362 782,132.37 12/05/18
18T63016 Total 157,477.26 18T63019 ODESSA NORTH: TRANSFORMER #5 A 352 - 06/29/18 18T63019 ODESSA NORTH: TRANSFORMER #5 A 353 3,056,491.67 06/29/18
18T63019 Total 3,056,491.67 18T63024 COWDEN NORTH SUBSTATION: CONVE 361 202,722.43 06/29/18 18T63024 COWDEN NORTH SUBSTATION: CONVE 362 1,001,615.76 06/29/18
18T63024 Total 1,204,338.19 18T63025 ELMAR SUB REPLACE BOTH TRANSF 361 42,090.07 06/27/18 18T63025 ELMAR SUB REPLACE BOTH TRANSF 362 2,867,204.46 06/27/18
18763062 Total 1,453,539.04 18T63097 ODESSA SPARE: PURCHASE AND STO 362 772,373.16 06/28/18
18T63097 Total 772,373.16 18T63113 COYANOSA NW SUB INSTALL 28 MVA 361 80,262.69 12/26/18 18T63113 COYANOSA NW SUB INSTALL 28 MVA 362 1,495,340.65 12/26/18
18T63113 Total 1,575,603.34
251
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 7 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 18T63115 YARBROUGH SUB: ESTABLISH STATI 361 358,826.37 12/31/18 18T63115 YARBROUGH SUB: ESTABLISH STATI 362 2,127,843.01 12/31/18
18T63115 Total 2,486,669.38 18T63123 MIDLAND WEST SUB DISTRIBUTION 361 48,172.72 12/31/18 18T63123 MIDLAND WEST SUB DISTRIBUTION 362 464,784.27 12/31/18
18T63161 Total 467,979.01 18T64005 CORSICANA SUB ESTABLISH 138 KV 352 12/27/18 18T64005 CORSICANA SUB ESTABLISH 138 KV 353 836,731.55 12/27/18
18T64005 Total 836,731.55 18T64023 WEST TEXAS GULF: INSTALL TRANS 361 1,062,980.76 12/07/18 18T64023 WEST TEXAS GULF: INSTALL TRANS 362 985,083.46 12/07/18
18T64028 Total 1,108,332.11 18T64029 ROUND ROCK SOUTH SUBSTATION DI 361 2,892.16 06/29/18 18T64029 ROUND ROCK SOUTH SUBSTATION DI 362 480,972.45 06/29/18
18T64029 Total 483,864.61 18T64036 PALESTINE SUBSTATION: DISTRIBU 353 116,320.37 06/29/18
18T64036 Total 116,320.37 18T64038 GREYS LAKE CONSTRUCT 47 MVA 13 361 1,926,476.27 11/08/18 18T64038 GREYS LAKE CONSTRUCT 47 MVA 13 362 2,285,558.47 11/08/18
18764038 Total 4,212,034.74 18T64056 JACKSONVILLE NORTH SUB DISTRUB 361 3,347.23 12/30/18 18764056 JACKSONVILLE NORTH SUB DISTRUB 362 198,399.22 12/30/18
18T64056 Total 201,746.45 18T64058 HARKER HEIGHTS SOUTH SUBSTATIO 361 8,920.57 12/30/18 18T64058 HARKER HEIGHTS SOUTH SUBSTATIO 362 373,555.65 12/30/18
18T64058 Total 382,476.22 18T64061 ROUND ROCK NORTHEAST REPLACE D 362 350,999.34 12/26/18
18T64061 Total 350,999.34 18T64095 PFLUGERVILLE SUB: DISTRIBUTION 362 196,180.08 12/21/18
18764095 Total 196,180.08 18T64111 BELTON SW: INSTALL BANK #2 361 25,750.59 12/20/18 18T64111 BELTON SW: INSTALL BANK #2 362 1,342,629.01 12/20/18
18T64111 Total 1,368,379.60 18T64148 WACO KATY SUB DISTRIBUTION AUT 361 11,280.02 12/21/18 18T64148 WACO KATY SUB DISTRIBUTION AUT 362 201,870.37 12/21/18
252
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule 8-1/1/2018 Page 8 of 71
Project Project Title Plant Account Addition Amount ln-service
18T65032 Total 1,397,370.73 18T65036 MCDERMOTI" ROAD: INSTALL THE F 361 55,115.36 06/27/18 18T65036 MCDERMOTT ROAD: INSTALL THE F 362 2,059,028.71 06/27/18
18T65036 Total 2,114,144.07 18T65040 CREEKSIDE SUB: ESTABLISH STATI 361 638,827.42 12/26/18 18T65040 CREEKSIDE SUB: ESTABLISH STATI 362 2,251,894.83 12/26/18
18T65040 Total 2,890,722.25 18T65042 DEALEY SUBSTATION: CONVERT TO 361 564,251.48 06/29/18 18T65042 DEALEY SUBSTATION: CONVERT TO 362 1,833,642.23 06/29/18
18765042 Total 2,397,893.71 18T65047 SOSF SPARE: PURCHASE AND STORE 362 1,077,223.02 12/28/18
18T65047 Total 1,077,223.02 18T65053 DENTON DRIVE SWITCH: REBUILD T 361 222,237.45 12/31/18 18T65053 DENTON DRIVE SWITCH: REBUILD T 362 3,016,395.22 12/31/18
3245817E Total 148,637.54 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 364 154,094.13 01/24/18 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 365 196,898.06 01/24/18 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 366 179,776.51 01/24/18 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 366 01/24/18 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 367 316,749.21 01/24/18 3251278E DIBOLL 2016NLUF12 LFSTH1406 CO 369 8,560.78 01/24/18
3251278E Total 856,078.69 3251347E FWN : RED EAGLE PLACE SUBDIV 366 53,914.65 09/25/18 3251347E FWN : RED EAGLE PLACE SUBDIV 367 53,914.68 09/25/18
3251347E Total 107,829.33 3254622E PAR:TMP_BRKTN1201-2018-RECON F 364 129,044.79 08/22/18 3254622E PAR:TMP_BRKTN1201-2018-RECON F 365 109,927.22 08/22/18
3261163E Total 143,204.53 3261166E TEX:UGCP:REPLACE UG CABLE_PAYS 366 25,009.52 01/12/18 3261166E TEX:UGCP:REPLACE UG CABLE_PAYS 367 183,403.20 01/12/18
3261166E Total 208,412.72 3264523E MCK-FSO-TEXAS SCOTTISH RITE HO 365 29,318.66 06/19/18 3264523E MCK-FSO-TEXAS SCOTTISH RITE HO 366 1,628.80 06/19/18 3264523E MCK-FSO-TEXAS SCOTTISH RITE HO 366 06/19/18 3264523E MCK-FSO-TEXAS SCOTTISH RITE HO 367 131,934.22 06/19/18
3264523E Total 162,881.68 3269781E ODE:PMP_CRNAT4121-REPLACE POLE 364 109,167.71 03/07/18
3269781E Total 109,167.71 3270901E FWN:REL BAILEY BOSWELL PH II B 364 437,929.80 02/27/18 3270901E FWN:REL BAILEY BOSWELL PH II B 365 130,810.23 02/27/18 3270901E FWN:REL BAILEY BOSWELL PH II B 373 02/27/18
3270901E Total 568,740.03 3271028E MNW:MMP_ORANS1501-FDR MAINT - 364 195,767.13 04/30/18
3271028E Total 195,767.13 3271260E DNE: THE UNION: MULTI-FAM: RET 366 30,460.35 08/13/18 3271260E DNE: THE UNION: MULTI-FAM: RET 367 578,747.12 08/13/18
3271260E Total 609,207.47 3271362E FBR-ME183-AIRPORT FWY RELOC MA 364 88,791.93 10/10/16 3271362E FBR-ME183-AIRPORT FWY RELOC MA 365 26,871.23 10/10/16 3271362E FBR-ME183-AIRPORT FWY RELOC MA 369 1,168.31 10/10/16
3277720E Total 204,488.58 3278557E DSW: TXDOT US 175 PROJECT, HAR 364 153,337.04 03/08/18 3278557E DSW: TXDOT US 175 PROJECT, HAR 365 15,682.19 03/08/18 3278557E DSW: TXDOT US 175 PROJECT, HAR 373 5,227.39 03/08/18
3278557E Total 174,246.62 3280556E 2017NWAC05 MCLENNAN CO. EAST E 364 214,969.91 03/05/18 3280556E 2017NWAC05 MCLENNAN CO. EAST E 365 214,970.06 03/05/18 3280556E 2017NWAC05 MCLENNAN CO. EAST E 366 03/05/18 3280556E, 2017NWACO5 MCLENNAN CO. EAST E 367 4,387.13 03/05/18 3280556E 2017NWACO5 MCLENNAN CO. EAST E 369 4,387.13 03/05/18
3280556E Total 438,714.23 3281395E 2016N0DS03 WESTOVER SUB REPLAC 364 776,758.82 05/10/18 3281395E 2016N0DS03 WESTOVER SUB REPLAC 365 635,530.06 05/10/18
3281395E Total 1,412,288.88 3285660E DNE: BD: THE HARVARD RESIDENT! 366 - 02/12/18 3285660E DNE: BD: THE HARVARD RESIDENTI 366 02/12/18 3285660E DNE: BD: THE HARVARD RESIDENTI 367 130,192.66 02/12/18
3285660E Total 130,192.66 3285901E RRK WILCO CR 110 RD WIDENING S 364 193,541.39 09/25/17 3285901E RRK WILCO CR 110 RD WIDENING S 365 56,491.98 09/25/17 3285901E RRK WILCO CR 110 RD WIDENING S 366 5,376.12 09/25/17 3285901E RRK WILCO CR 110 RD WIDENING S 367 10,710.00 09/25/17 3285901E RRK WILCO CR 110 RD WIDENING S 369 2,688.06 09/25/17
3285901E Total 268,807.55 3287660E WAC - SERVE PARK MEADOWS PH. 1 366 111,289.93 02/10/18 3287660E WAC - SERVE PARK MEADOWS PH. 1 367 133,005.20 02/10/18 3287660E WAC - SERVE PARK MEADOWS PH. 1 373 27,143.83 02/10/18
3291619E Total 196,140.74 3295953E TER:CRNDL2401:REPLACE HWY 175 364 119,886.91 07/19/18
3295953E Total 119,886.91
256
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 12 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3296928E FWS-FORT WORTH-MONTGOMERY ST B 364 78,499.84 04/25/18 3296928E FWS-FORT WORTH-MONTGOMERY ST B 365 22,428.52 04/25/18 3296928E FWS-FORT WORTH-MONTGOMERY ST B 366 47,660.64 04/25/18 3296928E FWS-FORT WORTH-MONTGOMERY ST B 367 131,767.98 04/25/18
3296928E Total 280,356.98 3298244E MCK-FSO-WADE PARK OFFSITE DUCT 366 117,768.90 06/12/17
3298244E Total 117,768.90 3299750E WAX: INSTALL STREETLIGHTS - NO 365 1,236.02 04/09/18 3299750E WAX: INSTALL STREETLIGHTS - NO 366 2,472.06 04/09/18 3299750E WAX: INSTALL STREETLIGHTS - NO 373 119,895.87 04/09/18
3299750E Total 123,603.95 3299789E ARL- LANEABRAMS 360 SOUTH - RA 364 117,004.20 03/05/18 3299789E ARL- LANEABRAMS 360 SOUTH - RA 365 34,852.30 03/05/18 3299789E ARL- LANEABRAMS 360 SOUTH - RA 366 29,873.41 03/05/18 3299789E ARL- LANEABRAMS 360 SOUTH - RA 367 67,215.20 03/05/18
3299919E Total 246,445.46 3299989E BEN: FORT WORTH ARENA (TD) 366 14,806.54 03/01/18 3299989E BEN: FORT WORTH ARENA (TD) 366 03/01/18 3299989E BEN: FORT WORTH ARENA (TD) 367 1,465,850.06 03/01/18
3299989E Total 1,480,656.60 3302016E FSO: DNT PHASE 2 - WARREN TO L 364 560,538.00 08/24/18 3302016E FSO: DNT PHASE 2 - WARREN TO L 365 158,819.07 08/24/18 3302016E FSO: DNT PHASE 2 - WARREN TO L 366 65,396.07 08/24/18 3302016E FSO: DNT PHASE 2 - WARREN TO L 367 102,765.29 08/24/18 3302016E FSO: DNT PHASE 2 - WARREN TO L 369 9,342.29 08/24/18 3302016E FSO: DNT PHASE 2 - WARREN TO L 373 37,369.19 08/24/18
3302016E Total 934,229.91 3302651E KIL CEDARBROOK PH 1-206 LOTS G 364 3,732.82 08/23/18 3302651E KIL CEDARBROOK PH 1-206 LOTS G 365 1,866.41 08/23/18 3302651E KIL CEDARBROOK PH 1-206 LOTS G 366 72,789.95 08/23/18 3302651E KIL CEDARBROOK PH 1-206 LOTS G 367 91,454.04 08/23/18 3302651E KIL CEDARBROOK PH 1-206 LOTS G 373 16,797.68 08/23/18
3302651E Total 186,640.90 3303749E 2017NWACO5 MCLENNAN CO. EAST 364 57,895.93 01/11/18 3303749E 2017NWACO5 MCLENNAN CO. EAST 365 94,461.86 01/11/18
3303749E Total 152,357.79 3303750E 2017NWACO5 MCLENNAN CO. EAST 364 1,260,648.47 01/25/18 3303750E 2017NWACO5 MCLENNAN CO. EAST 365 328,864.75 01/25/18 3303750E 2017NWACO5 MCLENNAN CO. EAST 366 73,081.04 01/25/18 3303750E 2017NWAC05 MCLENNAN CO. EAST 367 164,432.39 01/25/18
3303750E Total 1,827,026.65 3304409E FBR:TXDOT SH 114 SIGNATURE BRI 364 256,116.21 08/07/18 3304409E FBR:TXDOT SH 114 SIGNATURE BRI 365 49,973.85 08/07/18 3304409E FBR:TXDOT SH 114 SIGNATURE BRI 366 3,123.35 08/07/18 3304409E FBR:TXDOT SH 114 SIGNATURE BRI 367 3,123.35 08/07/18
3304409E Total 312,336.76 3306067E CORISCANA TXDOT SH 31 RELIEF R 364 1,265,085.07 12/07/18 3306067E CORISCANA TXDOT SH 31 RELIEF R 365 164,296.76 12/07/18 3306067E CORISCANA TXDOT SH 31 RELIEF R 366 32,859.36 12/07/18
257
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 13 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3306067E 3306067E
3306067E Total 3306437E 3306437E 3306437E 3306437E
CORISCANA TXDOT SH 31 RELIEF R CORISCANA TXDOT SH 31 RELIEF R
3309439E Total 373,338.42 3309472E MSQ: BD: HAGAN HILL PHASE 2: 6 364 1,068.23 08/13/18 3309472E MSQ: BD: HAGAN HILL PHASE 2: 6 365 1,068.23 08/13/18 3309472E MSQ: BD: HAGAN HILL PHASE 2: 6 366 44,865.96 08/13/18 3309472E MSQ: BD: HAGAN HILL PHASE 2: 6 367 53,411.93 08/13/18 3309472E MSQ: BD: HAGAN HILL PHASE 2: 6 373 6,409.40 08/13/18
3309472E Total 106,823.75 3309832E HEB - EULESS FOUNDERS PARC - K 364 7,940.14 10/18/18 3309832E HEB - EULESS FOUNDERS PARC - K 366 115,132.24 10/18/18 3309832E HEB - EULESS FOUNDERS PARC - K 367 103,222.01 10/18/18 3309832E HEB - EULESS FOUNDERS PARC - K 373 170,713.41 10/18/18
3309832E Total 397,007.80 3309982E WAXA TXDOT OVILLA FM 664 RELOC 364 349,080.11 01/12/18 3309982E WAXA TXDOT OVILLA FM 664 RELOC 365 174,540.09 01/12/18 3309982E WAXA TXDOT OVILLA FM 664 RELOC 366 17,454.00 01/12/18 3309982E WAXA TXDOT OVILLA FM 664 RELOC 367 29,090.00 01/12/18 3309982E WAXA TXDOT OVILLA FM 664 RELOC 369 01/12/18 3309982E WAXA TXDOT OVILLA FM 664 RELOC 373 11,636.00 01/12/18
3309982E Total 581,800.20 3310374E HEB FW LAKES OF RIVER TRAILS P 366 63,495.61 06/06/18 3310374E HEB FW LAKES OF RIVER TRAILS P 367 74,538.34 06/06/18
3310374E Total 138,033.95 3310630E COR:CRSGL1306_HWY XING - 145 N 364 122,327.08 11/29/18 3310630E COR:CRSGL1306_HWY XING -145 N 365 12,098.28 11/29/18
3310630E Total 134,425.36 3311428E LDL-FORTIFICATION MCKMY 0821 F 365 3,854.47 07/31/18 3311428E LDL-FORTIFICATION MCKMY 0821 F 366 100,216.84 07/31/18 3311428E LDL-FORTIFICATION MCKMY 0821 F 367 281,378.31 07/31/18
3311428E Total 385,449.62
258
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 14 of 71
Project Project Title Plant Account Addition Amount ln-service
3313623E Total 111,763.66 3314472E RKW: OFFSITE FOR SOMERSET PARK 364 2,874.04 02/22/18 3314472E RKW: OFFSITE FOR SOMERSET PARK 365 02/22/18 3314472E RKW: OFFSITE FOR SOMERSET PARK 366 51,732.74 02/22/18 3314472E RKW: OFFSITE FOR SOMERSET PARK 367 89,095.32 02/22/18
3319989E Total 203,304.96 3320216E 2018NRRKO2DA ROUND ROCK NE2403 364 59,010.93 05/17/18 3320216E 2018NRRKO2DA ROUND ROCK NE2403 365 119,810.12 05/17/18
3320216E Total 178,821.05 3320342E WAC 2017NWACO3 M&M MARS 2702 R 364 58,041.23 04/20/18 3320342E WAC 2017NWACO3 M&M MARS 2702 R 365 76,938.62 04/20/18
3320348E Total 252,167.48 3320353E 2018NRRK04 RRK SE 2603 OH-RB 364 92,376.30 08/03/18 3320353E 2018NRRK04 RRK SE 2603 OH-RB 365 73,559.07 08/03/18 3320353E 2018NRRK04 RRK SE 2603 OH-RB 367 5,132.00 08/03/18
3320353E Total 171,067.37 3320354E RRK 2018NRRK04 RECON 400 FT UG 364 6,146.73 09/24/18 3320354E RRK 2018NRRK04 RECON 400 FT UG 365 2,048.91 09/24/18 3320354E RRK 2018NRRK04 RECON 400 FT UG 366 24,586.95 09/24/18 3320354E RRK 2018NRRK04 RECON 400 FT UG 367 172,108.74 09/24/18
3321430E Total 719,488.67 3322195E ODE-TXDOT RELOCATE FM 3503-MH 364 72,655.86 04/03/18 3322195E ODE-TXDOT RELOCATE FM 3503-MH 365 34,190.99 04/03/18
3322195E Total 106,846.85 3322240E DNE: EXTEND FAIRMOUNT 7 FROM M 364 3,021.87 06/19/18 3322240E DNE: EXTEND FAIRMOUNT 7 FROM M 365 6,043.74 06/19/18 3322240E DNE: EXTEND FAIRMOUNT 7 FROM M 367 293,123.65 06/19/18
3322240E Total 302,189.26 3322500E DEER MEADOW ADDITION PH 4 - KA 366 70,195.23 06/05/18 3322500E DEER MEADOW ADDITION PH 4 - KA 367 82,403.20 06/05/18
3322500E Total 152,598.43 3323195E HEB - GAYLORD TEXAN EXPANSION 364 5,438.06 02/06/18 3323195E HEB - GAYLORD TEXAN EXPANSION 365 57,099.75 02/06/18 3323195E HEB - GAYLORD TEXAN EXPANSION 366 8,157.09 02/06/18 3323195E HEB - GAYLORD TEXAN EXPANSION 367 201,208.75 02/06/18
3323195E Total 271,903.65 3323486E MCK: ALLEN CONVENTION CENTER 366 32,186.08 03/21/18 3323486E MCK: ALLEN CONVENTION CENTER 367 260,414.71 03/21/18
3323486E Total 292,600.79 3323663E ROW:(EF) STREET LIGHTING AT TE 373 118,056.86 10/30/18
3323750E Total 363,973.51 3323815E TXDOT:MSQ:ROCKWALL:SH 276 FROM 364 566,036.64 10/11/18 3323815E TXDOT:MSQ:ROCKWALL:SH 276 FROM 365 143,395.89 10/11/18 3323815E TXDOT:MSQ:ROCKWALL:SH 276 FROM 366 30,188.60 10/11/18 3323815E TXDOT:MSQ:ROCKWALL:SH 276 FROM 367 15,094.30 10/11/18
3323815E Total 754,715.43 3323817E TXDOT:MSQ:ROCKWALL: FM 3549 FR 364 192,993.64 09/11/18 3323817E TXDOT:MSQ:ROCKWALL: FM 3549 FR 365 36,186.30 09/11/18 3323817E TXDOT:MSQ:ROCKWALL: FM 3549 FR 366 4,824.84 09/11/18 3323817E TXDOT:MSQ:ROCKWALL: FM 3549 FR 367 2,412.42 09/11/18 3323817E TXDOT:MSQ:ROCKWALL: FM 3549 FR 369 4,824.84 09/11/18
3323817E Total 241,242.04 3323827E MSQ:SACHSE: DALLAS COUNTY - SA 364 86,367.99 10/08/18 3323827E MSQ:SACHSE: DALLAS COUNTY - SA 365 20,772.03 10/08/18 3323827E MSQ:SACHSE: DALLAS COUNTY - SA 369 1,093.26 10/08/18 3323827E MSQ:SACHSE: DALLAS COUNTY - SA 373 1,093.26 10/08/18
3323827E Total 109,326.54 3324087E TRL-FMV : SERVE COLINA CREEK P 364 1,292.91 05/24/18
262
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 18 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3324087E TRL-FMV : SERVE COLINA CREEK P 365 1,292.91 05/24/18 3324087E TRL-FMV : SERVE COLINA CREEK P 366 51,716.85 05/24/18 3324087E TRL-FMV : SERVE COLINA CREEK P 367 74,989.56 05/24/18
3324087E Total 129,292.23 3325565E ARL:TEXAS LIVE CO RANGERS STADU 366 3,072.50 03/15/18 3325565E ARL:TEXAS LIVE @ RANGERS STADU 367 150,553.41 03/15/18 3325565E ARL:TEXAS LIVE @ RANGERS STADU 369 03/15/18
3325565E Total 153,625.91 3325855E FBR/IRV/ENCLAVE AT NORTHGATE/R 364 6,955.22 01/29/18 3325855E FBR/IRV/ENCLAVE AT NORTHGATE/R 366 48,686.74 01/29/18 3325855E FBR/IRV/ENCLAVE AT NORTHGATE/R 367 60,279.00 01/29/18
3325855E Total 115,920.96 3325909E 2017NRRK05 HUTTO SUB - 2-4 FDR 364 153,256.32 01/09/18 3325909E 2017NRRK05 HUTTO SUB - 2-4 FDR 365 117,678.92 01/09/18 3325909E 2017NRRK05 HUTTO SUB - 2-4 FDR 367 2,736.71 01/09/18
3325909E Total 273,671.95 3325910E 2017NRRK05 HUTTO SUB - 3-4 FDR 365 1,038.53 01/09/18 3325910E 2017NRRK05 HUTTO SUB - 3-4 FDR 366 21,809.24 01/09/18 3325910E 2017NRRK05 HUTTO SUB - 3-4 FDR 367 81,005.80 01/09/18
3327127E Total 153,552.44 3327333E FOSSIL CREEK APTS LL CD 366 73,044.23 02/13/18 3327333E FOSSIL CREEK APTS LL CD 367 110,673.14 02/13/18 3327333E FOSSIL CREEK APTS LL CD 369 37,628.85 02/13/18
3327333E Total 221,346.22 3327525E DES: GR, WINDING CREEK APT. 2 366 42,664.92 08/03/18 3327525E DES: GR, WINDING CREEK APT. 2 367 148,311.34 08/03/18 3327525E DES: GR, WINDING CREEK APT. 2 369 12,189.98 08/03/18
3327525E Total 203,166.24 3327545E RRK: OFFSITE FOR PRESTON PARK 364 4,533.25 03/13/18 3327545E RRK: OFFSITE FOR PRESTON PARK 365 1,511.08 03/13/18 3327545E RRK: OFFSITE FOR PRESTON PARK 366 9,066.50 03/13/18 3327545E RRK: OFFSITE FOR PRESTON PARK 367 135,997.78 03/13/18
3327545E Total 151,108.61 3327934E MCK: BUSH CENTRAL STATION 2 D 364 6,138.78 04/18/18 3327934E MCK: BUSH CENTRAL STATION 2 D 365 3,069.39 04/18/18 3327934E MCK: BUSH CENTRAL STATION 2 D 366 61,387.96 04/18/18 3327934E MCK: BUSH CENTRAL STATION 2 D 367 150,400.59 04/18/18
263
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 19 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3327934E MCK: BUSH CENTRAL STATION 2 D 369 85,943.35 04/18/18
3327989E Total 434,250.39 3328364E FBR: FBR: JEFFERSON LANDMARK 364 5,958.82 01/03/18 3328364E FBR: FBR: JEFFERSON LANDMARK 366 34,561.20 01/03/18 3328364E FBR: FBR: JEFFERSON LANDMARK 367 40,520.06 01/03/18 3328364E FBR: FBR: JEFFERSON LANDMARK 369 38,136.50 01/03/18
3328364E Total 119,176.58 3328634E 2017NMHSO1R - MASON SUB - NEW 364 253,366.05 03/28/18 3328634E 2017NMHSO1R - MASON SUB - NEW 365 222,962.11 03/28/18 3328634E 2017NMHSO1R - MASON SUB - NEW 366 5,067.32 03/28/18 3328634E 2017NMHSO1R - MASON SUB - NEW 367 25,336.60 03/28/18
3328755E Total 128,632.09 3329341E MCK: BUSH CENTRAL STATION 2 OF 364 137,466.20 10/08/18 3329341E MCK: BUSH CENTRAL STATION 2 OF 365 83,675.08 10/08/18 3329341E MCK: BUSH CENTRAL STATION 2 OF 366 35,860.74 10/08/18 3329341E MCK: BUSH CENTRAL STATION 2 OF 367 322,746.85 10/08/18 3329341E MCK: BUSH CENTRAL STATION 2 OF 373 17,930.37 10/08/18
3331746E Total 160,598.98 3331984E FWN - SPRING RANCH ESTATES PH. 366 52,991.04 08/09/18 3331984E FWN - SPRING RANCH ESTATES PH. 367 70,243.99 08/09/18
3331984E Total 123,235.03 3332546E DES: LAN- OFFSITE- I 20 COMME 364 52,327.55 10/08/18 3332546E DES: LAN- OFFSITE- I 20 COMME 365 48,302.41 10/08/18
264
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 20 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3332546E Total 100,629.96
3332760E DES KENTSDALE FARMS PH 3 58 L 366 38,769.53 01/13/18 3332760E DES KENTSDALE FARMS PH 3 58 L 367 54,487.11 01/13/18 3332760E DES KENTSDALE FARMS PH 3 58 L 373 11,526.00 01/13/18
3332760E Total 104,782.64 3332830E MCK: JEFFERSON ROUTH CREEK APT 366 53,238.80 02/05/18 3332830E MCK: JEFFERSON ROUTH CREEK APT 367 157,054.47 02/05/18 3332830E MCK: JEFFERSON ROUTH CREEK APT 369 55,900.74 02/05/18
3332830E Total 266,194.01 3333593E FWS: WATERSIDE 2- ALTA APTS - 366 42,831.12 06/15/18 3333593E FWS: WATERSIDE 2- ALTA APTS - 367 57,600.47 06/15/18 3333593E FWS: WATERSIDE 2- ALTA APTS - 369 47,261.93 06/15/18
3334017E Total 617,275.62 3334500E RRK: MANSIONS AT GEORGETOWN AP 366 84,161.45 01/11/18 3334500E RRK: MANSIONS AT GEORGETOWN AP 367 121,566.69 01/11/18 3334500E RRK: MANSIONS AT GEORGETOWN AP 369 28,053.82 01/11/18
3335101E Total 102,376.40 3335124E TXDOT US 75 WIDENING NORTH OF 364 185,582.53 03/08/18 3335124E TXDOT US 75 WIDENING NORTH OF 365 83,512.15 03/08/18 3335124E TXDOT US 75 WIDENING NORTH OF 366 9,279.13 03/08/18 3335124E TXDOT US 75 WIDENING NORTH OF 367 30,930.42 03/08/18
3335124E Total 309,304.23 3335145E 2017MBENO6R WHITE SETTLEMENT N 364 147,921.39 02/19/18 3335145E 2017MBENO6R WHITE SETTLEMENT N 365 136,087.78 02/19/18 3335145E 2017MBENO6R WHITE SETTLEMENT N 366 8,875.28 02/19/18 3335145E 2017MBENO6R WHITE SETTLEMENT N 367 2,958.42 02/19/18
3335145E Total 295,842.87 3335262E DFW: NEW 1ST 100 QEI RTU REPL 367 1,293,090.41 08/28/18
3335262E Total 1,293,090.41 3335996E FWN : BAR C RANCH PH 6B 109 L 366 67,384.07 02/28/18 3335996E FWN : BAR C RANCH PH 6B 109 L 367 79,103.11 02/28/18
3335996E Total 146,487.18 3336327E MSQ-(EF)- SERVE WILLOW WOOD ES 364 2,448.42 10/30/18 3336327E MSQ-(EF)- SERVE WILLOW WOOD ES 366 46,520.19 10/30/18 3336327E MSQ-(EF)- SERVE WILLOW WOOD ES 367 47,744.50 10/30/18 3336327E MSQ-(EF)- SERVE WILLOW WOOD ES 373 25,708.52 10/30/18
3336327E Total 122,421.63 3336684E MCK: ROUTH CREEKS WOODS 454 D 366 74,893.07 02/16/18 3336684E MCK: ROUTH CREEKS WOODS 454 D 367 171,976.65 02/16/18 3336684E MCK: ROUTH CREEKS WOODS 454 D 369 30,511.98 02/16/18
3336684E Total 277,381.70 3336752E WAX MID THOMAS TRAIL ESTATES 364 3,572.70 09/26/18
265
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 21 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3336752E 3336752E 3336752E
3336752E Total 3337045E 3337045E 3337045E
WAX MID THOMAS TRAIL ESTATES WAX MID THOMAS TRAIL ESTATES WAX MID THOMAS TRAIL ESTATES
3338159E Total 467,811.97 3338267E WAX DAYMARK SENIOR APTS 80 U 364 8,920.25 06/20/18 3338267E WAX DAYMARK SENIOR APTS 80 U 366 8,920.24 06/20/18 3338267E WAX DAYMARK SENIOR APTS 80 U 367 63,556.73 06/20/18 3338267E WAX DAYMARK SENIOR APTS 80 U 369 30,105.84 06/20/18
3338267E Total 111,503.06 3338336E AND-ELK MEADOWS OFFSITE PART 2 364 571,762.57 06/08/18 3338336E AND-ELK MEADOWS OFFSITE PART 2 365 583,674.31 06/08/18 3338336E AND-ELK MEADOWS OFFSITE PART 2 366 11,911.72 06/08/18 3338336E AND-ELK MEADOWS OFFSITE PART 2 367 23,823.44 06/08/18
3338336E Total 1,191,172.04 3338337E FWN :MARINE CREEK PH 12-105 LO 366 58,173.83 09/12/18 3338337E FWN :MARINE CREEK PH 12-105 LO 367 68,291.10 09/12/18
3338337E Total 126,464.93 3338507E 2016MDNE06:MATILDA0004-UPGRADE 364 132,485.35 05/21/18 3338507E 2016MDNE06:MATILDA0004-UPG RADE 365 179,801.78 05/21/18 3338507E 2016MDNE06:MATILDA0004-UPGRADE 367 3,154.40 05/21/18
3338507E Total 315,441.53 3338684E MCK/FSO-FRISCO STATION HOTEL 0 366 6,179.97 05/10/18 3338684E MCK/FSO-FRISCO STATION HOTEL 0 367 302,818.84 05/10/18
3339054E Total 106,506.16 3339533E TYL: WELLINGTON PLACE UNIT V - 364 9,377.73 02/13/18 3339533E TYL: WELLINGTON PLACE UNIT V - 365 3,516.64 02/13/18 3339533E TYL: WELLINGTON PLACE UNIT V - 366 43,372.48 02/13/18 3339533E TYL: WELLINGTON PLACE UNIT V - 367 60,956.38 02/13/18
3339533E Total 117,223.23 3339951E DSW: VIRGIN HOTEL. HI LINE & T 366 8,513.30 09/14/18 3339951E DSW: VIRGIN HOTEL. HI LINE & T 366 09/14/18
266
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 22 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3339951E DSW: VIRGIN HOTEL. HI LINE & T 367 161,753.02 09/14/18
3339951E Total 170,266.32 3339984E DES - GH VILLAGES AT CHARLEST 365 01/10/18 3339984E DES - GH VILLAGES AT CHARLEST 366 71,699.10 01/10/18 3339984E DES - GH VILLAGES AT CHARLEST 367 82,729.67 01/10/18 3339984E DES - GH VILLAGES AT CHARLEST 373 29,414.98 01/10/18
3339984E Total 183,843.75 3340197E RRK: OFFSITE: MANSIONS AT GEOR 364 22,092.73 01/12/18 3340197E RRK: OFFSITE: MANSIONS AT GEOR 365 8,284.78 01/12/18 3340197E RRK: OFFSITE: MANSIONS AT GEOR 366 9,665.57 01/12/18 3340197E RRK: OFFSITE: MANSIONS AT GEOR 367 98,036.59 01/12/18
3340197E Total 138,079.67 3340227E ODE:YUKON SWITCH TO MIDWAYUNDE 364 336,160.89 05/10/18 3340227E ODE:YUKON SWITCH TO MIDWAYUNDE 365 25,577.45 05/10/18 3340227E ODE:YUKON SWITCH TO MIDWAYUNDE 369 3,653.92 05/10/18
3340227E Total 365,392.26 3340334E DES: LAN: MIDPOINT LOGISTICS B 364 3,134.81 06/29/18 3340334E DES: LAN: MIDPOINT LOGISTICS B 365 1,044.93 06/29/18 3340334E DES: LAN: MIDPOINT LOGISTICS B 366 06/29/18 3340334E DES: LAN: MIDPOINT LOGISTICS B 366 06/29/18 3340334E DES: LAN: MIDPOINT LOGISTICS B 367 100,314.70 06/29/18
3341468E Total 208,059.06 3341700E ARLTEXAS LIVE ENTERTAINMENT 366 2,210.97 05/24/18 3341700E ARLTEXAS LIVE ENTERTAINMENT 367 218,886.72 05/24/18
3341700E Total 221,097.69 3341767E ODE:MIDWAY TO THE WEST - UNDER 364 520,486.89 10/31/18 3341767E ODE:MIDWAY TO THE WEST - UNDER 365 120,112.33 10/31/18 3341767E ODE:MIDWAY TO THE WEST - UNDER 366 6,672.89 10/31/18
267
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 23 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3341767E ODE:MIDWAY TO THE WEST - UNDER 367 20,018.69 10/31/18
3341767E Total 667,290.80 3341777E MON:VEST SUB TO THE EAST UNDER 364 242,212.44 10/30/18 3341777E MON:VEST SUB TO THE EAST UNDER 365 2,446.57 10/30/18
3341777E Total 244,659.01 3342120E MON: LONE STAR HALLEY OFFSITE 364 369,384.73 04/20/18 3342120E MON: LONE STAR HALLEY OFFSITE 365 489,649.77 04/20/18
3342696E Total 124,054.23 3342800E PIP 1774 NEW COOPER SUBSTATION 364 82,727.82 12/26/17 3342800E PIP 1774 NEW COOPER SUBSTATION 365 67,686.39 12/26/17
3342800E Total 150,414.21 3342861E NET,FTWS:INSTALL VAULT PROTECT 367 551,790.72 03/09/18
3342861E Total 551,790.72 3343321E NET-DAL-DSW-1217 MAIN ST OFFSI 366 1,244.94 05/22/18 3343321E NET-DAL-DSW-1217 MAIN ST OFFSI 367 123,249.55 05/22/18
3343321E Total 124,494.49 3343723E LDL- OXFORD AT LAKE VIEW- 3300 364 4,353.77 01/27/18 3343723E LDL- OXFORD AT LAKE VIEW- 3300 365 1,088.44 01/27/18 3343723E LDL- OXFORD AT LAKE VIEW- 3300 366 32,653.35 01/27/18 3343723E LDL- OXFORD AT LAKE VIEW- 3300 367 53,333.81 01/27/18
268
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 24 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3343723E LDL- OXFORD AT LAKE VIEW- 3300 369 17,415.12 01/27/18
3343723E Total 108,844.49 3343727E DFW: NEW 46 QEI RTU DARTS ON S 367 1,005,238.68 08/27/18
3343727E Total 1,005,238.68 3343731E DFW: NEW 46 QEI RTU DARTS ON S 367 360,654.63 10/23/18
3343731E Total 360,654.63 3343802E HEB/FTW-AA 2 WAY FEED 1240 ONS 366 7,183.47 05/10/18 3343802E HEB/FTW-AA 2 WAY FEED 1240 ONS 367 711,165.69 05/10/18
3343802E Total 718,349.16 3343913E DPS: RELOCATE 4-900 NETWORK FE 367 138,450.70 10/16/17
3344779E Total 155,921.32 3344820E FWE:UGCP2018_BNBRK4122- LOOP R 366 34,771.76 05/31/18 3344820E FWE:UGCP2018_BNBRK4122- LOOP R 367 89,413.15 05/31/18
3344820E Total 124,184.91 3344851E RRK: SIENA SECTION 12 366 106,642.62 04/18/18 3344851E RRK: SIENA SECTION 12 367 111,844.86 04/18/18 3344851E RRK: SIENA SECTION 12 373 41,616.61 04/18/18
3344851E Total 260,104.09 3344852E RRK: SIENA SECTION 7 WG 364 3,970.30 04/24/18 3344852E RRK: SIENA SECTION 7 WG 366 50,290.73 04/24/18 3344852E RRK: SIENA SECTION 7 WG 367 55,584.59 04/24/18 3344852E RRK: SIENA SECTION 7 WG 373 22,498.46 04/24/18
3344852E Total 132,344.08 3344857E RKK: PALOMA LAKE 25 WG 366 47,693.09 04/24/18 3344857E RKK: PALOMA LAKE 25 WG 367 55,869.18 04/24/18 3344857E RKK: PALOMA LAKE 25 WG 373 32,703.81 04/24/18
3344857E Total 136,266.08 3344977E MCK/FSO-DAVIS MULTIFAMILY ON E 364 8,935.45 11/14/18 3344977E MCK/FSO-DAVIS MULTIFAMILY ON E 366 37,018.32 11/14/18 3344977E MCK/FSO-DAVIS MULTIFAMILY ON E 367 65,101.23 11/14/18 3344977E MCK/FSO-DAVIS MULTIFAMILY ON E 369 16,594.42 11/14/18
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 25 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3345359E MAGER MEADOWS PHASE 1 HUTTO 373 25,381.92 10/30/18
3345359E Total 158,637.27 3345374E MCK-(EF)- SERVE BUNKER HILL TO 366 64,008.52 12/26/18 3345374E MCK-(EF)- SERVE BUNKER HILL TO 367 57,340.99 12/26/18 3345374E MCK-(EF)- SERVE BUNKER HILL TO 373 12,001.59 12/26/18
3345374E Total 133,351.10 3345384E FWS: TAVALO PARK OFFSITE -GS/J 364 3,264.58 06/11/18 3345384E FWS: TAVALO PARK OFFSITE -GS/J 365 1,632.29 06/11/18 3345384E FWS: TAVALO PARK OFFSITE -GS/J 366 45,704.63 06/11/18 3345384E FWS: TAVALO PARK OFFSITE -GS/J 367 112,629.40 06/11/18
3345384E Total 163,230.90 3345387E RRK: THE PARK AT BLACKHAWK IV 366 37,695.16 04/20/18 3345387E RRK: THE PARK AT BLACKHAWK IV 367 51,307.24 04/20/18 3345387E RRK: THE PARK AT BLACKHAWK IV 373 15,706.32 04/20/18
3346759E Total 117,943.46 3346872E RKW: STONE CREEK PHASE 8 - RV 366 47,404.10 09/24/18 3346872E RKW: STONE CREEK PHASE 8 - RV 367 54,341.44 09/24/18 3346872E RKW: STONE CREEK PHASE 8 - RV 373 13,874.34 09/24/18
3346872E Total 115,619.88 3348292E FTWS - CHAPEL CREEK PH. 1 - RS 366 51,204.18 08/09/18 3348292E FTWS - CHAPEL CREEK PH. 1 - RS 367 57,740.88 08/09/18
3348292E Total 108,945.06 3348518E 2017MFBRO3R:LIGGETT SWITCH: RE 364 75,070.38 11/29/18 3348518E 2017MFBRO3R:LIGGETT SWITCH: RE 365 91,156.98 11/29/18 3348518E 2017MFBRO3R:LIGGETT SWITCH: RE 366 37,535.18 11/29/18 3348518E 2017MFBRO3R:LIGGETT SWITCH: RE 367 332,455.11 11/29/18
3348518E Total 536,217.65 3348616E BEN: THE DOMAIN AT THE BLUFF A 364 2,780.73 03/12/18 3348616E BEN: THE DOMAIN AT THE BLUFF A 366 37,540.05 03/12/18 3348616E BEN: THE DOMAIN AT THE BLUFF A 367 51,443.83 03/12/18 3348616E BEN: THE DOMAIN AT THE BLUFF A 369 47,272.95 03/12/18
3348616E Total 139,037.56 3348897E 2017MMCK04: ESTABLISH FRISCO W 366 118,700.84 09/14/17 3348897E 2017MMCK04: ESTABLISH FRISCO W 366 09/14/17
3349044E Total 215,278.88 3349087E ARL- BROAD ST US 287 RELOCATE- 364 18,677.63 05/14/18 3349087E ARL- BROAD ST US 287 RELOCATE- 365 2,334.70 05/14/18 3349087E ARL- BROAD ST US 287 RELOCATE- 366 36,187.93 05/14/18 3349087E ARL- BROAD ST US 287 RELOCATE- 367 59,535.05 05/14/18 3349087E ARL- BROAD ST US 287 RELOCATE- 373 05/14/18
3349087E Total 116,735.31 3349268E KIL ESTANCIA WEST 2 GRW 161 LO 366 101,657.42 05/03/18 3349268E KIL ESTANCIA WEST 2 GRW 161 LO 367 110,693.76 05/03/18 3349268E KIL ESTANCIA WEST 2 GRW 161 LO 373 13,554.31 05/03/18
3349268E Total 225,905.49 3349302E MDL:CALLON PETRO CASSELMAN ADD 364 100,727.00 03/15/18 3349302E MDL:CALLON PETRO CASSELMAN ADD 365 165,712.27 03/15/18 3349302E MDL:CALLON PETRO CASSELMAN ADD 366 3,249.25 03/15/18 3349302E MDL:CALLON PETRO CASSELMAN ADD 367 55,237.40 03/15/18
3349302E Total 324,925.92 3349330E KIL THREE CREEKS PH 3-89 LOTS 366 50,577.72 03/01/18 3349330E KIL THREE CREEKS PH 3-89 LOTS 367 67,045.07 03/01/18
3349330E Total 117,622.79 3349366E DFW: DFW INTERNATIONAL LOGIST 366 4,275.55 05/30/18 3349366E DFW: DFW INTERNATIONAL LOGIST 367 423,282.51 05/30/18
3349366E Total 427,558.06 3349382E KIL AMITY WEST PHASE 3- 55 LOT 364 4,535.70 10/18/18 3349382E KIL AMITY WEST PHASE 3- 55 LOT 366 58,964.05 10/18/18
271
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 27 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3349382E KIL AMITY WEST PHASE 3- 55 LOT 367 87,690.15 10/18/18
3349382E Total 151,189.90 3349745E ROY: MEADOWS AT MORGAN CREEK - 364 7,879.91 07/20/18 3349745E ROY: MEADOWS AT MORGAN CREEK - 365 1,575.98 07/20/18 3349745E ROY: MEADOWS AT MORGAN CREEK - 366 59,887.22 07/20/18 3349745E ROY: MEADOWS AT MORGAN CREEK - 367 66,191.12 07/20/18 3349745E ROY: MEADOWS AT MORGAN CREEK - 373 22,063.72 07/20/18
3350373E Total 184,441.16 3350579E BEN - SUMMER CREEK RANCH PH.12 366 62,450.81 05/24/18 3350579E BEN - SUMMER CREEK RANCH PH.12 367 221,416.81 05/24/18
3350579E Total 283,867.62 3350639E LDL-OFFSITE-VILLAS OF SOUTHGAT 364 33,333.29 07/31/18 3350639E LDL-OFFSITE-VILLAS OF SOUTHGAT 365 24,999.96 07/31/18 3350639E LDL-OFFSITE-VILLAS OF SOUTHGAT 366 49,999.93 07/31/18 3350639E LDL-OFFSITE-VILLAS OF SOUTHGAT 367 169,444.28 07/31/18
3352123E Total 130,591.85 3352152E HEB - ENCLAVE ROANOKE - HEA 364 8,254.51 08/15/18 3352152E HEB - ENCLAVE ROANOKE - HEA 366 37,970.78 08/15/18 3352152E HEB - ENCLAVE ROANOKE - HEA 367 85,847.12 08/15/18 3352152E HEB - ENCLAVE ROANOKE - HEA 369 33,018.08 08/15/18
3353073E Total 275,791.78 3353172E MCK-(EF)- OFF SITE VERA WATTER 366 20,600.86 02/13/18 3353172E MCK-(EF)- OFF SITE VERA WATTER 367 273,697.18 02/13/18
3353172E Total 294,298.04 3353276E ARL: OFF SITE LAKE FOREST SUBD 364 62,056.10 08/02/18 3353276E ARL: OFF SITE LAKE FOREST SUBD 365 37,640.60 08/02/18 3353276E ARL: OFF SITE LAKE FOREST SUBD 366 1,017.32 08/02/18 3353276E ARL: OFF SITE LAKE FOREST SUBD 369 1,017.32 08/02/18
3353276E Total 101,731.34 3353296E DNE LOVE FIELD 364 141,542.70 10/03/18 3353296E DNE LOVE FIELD 365 188,723.61 10/03/18 3353296E DNE LOVE FIELD 366 1,368,246.29 10/03/18 3353296E DNE LOVE FIELD 366 10/03/18 3353296E DNE LOVE FIELD 367 3,019,578.07 10/03/18
3353296E Total 4,718,090.67 3353575E DNE:CURE2017_MAINLINE_ARMST000 367 254,959.44 11/19/18
3353575E Total 254,959.44 3353605E DNESC ALEXAN ARTS II ROSS AND 364 29,891.92 05/23/18 3353605E DNESC ALEXAN ARTS II ROSS AND 365 1,030.75 05/23/18 3353605E DNESC ALEXAN ARTS II ROSS AND 366 18,553.61 05/23/18 3353605E DNESC ALEXAN ARTS II ROSS AND 367 24,738.15 05/23/18 3353605E DNESC ALEXAN ARTS II ROSS AND 369 27,830.46 05/23/18 3353605E DNESC ALEXAN ARTS II ROSS AND 373 1,030.75 05/23/18
3353878E OFFSITE PART 2 FOR CREEKSIDE H 364 24,098.88 07/17/18 3353878E OFFSITE PART 2 FOR CREEKSIDE H 365 126,519.47 07/17/18
3353878E Total 150,618.35 3354134E BIG: DE OPERATING WILKINSON PM 364 126,788.25 06/08/18 3354134E BIG: DE OPERATING WILKINSON PM 365 276,628.98 06/08/18 3354134E BIG: DE OPERATING WILKINSON PM 366 34,578.61 06/08/18 3354134E BIG: DE OPERATING WILKINSON PM 367 138,314.47 06/08/18
3354134E Total 576,310.31 3354184E DES RED OAK CAMDEN PARK RED OA 366 81,164.67 05/22/18 3354184E DES RED OAK CAMDEN PARK RED OA 367 83,870.16 05/22/18 3354184E DES RED OAK CAMDEN PARK RED OA 373 105,514.14 05/22/18
3354184E Total 270,548.97 3354340E DES:UGCP2017_URD FAULT REPAIR 367 501,166.27 01/11/18
3354349E Total 440,755.45 3354367E MCK:UGCP2017_URD FAULT REPAIR 367 875,710.92 01/11/18
3354367E Total 875,710.92 3354369E MSQ:UGCP2017_URD FAULT REPAIR 367 386,850.27 01/11/18
3354369E Total 386,850.27 3354607E FBR: CARR: HAMILTON PARK 103 366 34,496.50 03/19/18 3354607E FBR: CARR: HAMILTON PARK 103 367 38,476.90 03/19/18 3354607E FBR: CARR: HAMILTON PARK 103 373 59,705.54 03/19/18
3354607E Total 132,678.94 3354610E FBR: CARR: THE RESERVE ON PAR 364 6,059.43 02/20/18 3354610E FBR: CARR: THE RESERVE ON PAR 366 64,633.66 02/20/18 3354610E FBR: CARR: THE RESERVE ON PAR 367 64,633.65 02/20/18 3354610E FBR: CARR: THE RESERVE ON PAR 373 66,653.39 02/20/18
3354704E Total 152,363.72 3354990E HUNTINGTON : TXDOT WIDENING US 364 147,689.57 06/19/18
275
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 31 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3354990E HUNTINGTON : TXDOT WIDENING US 365 46,532.32 06/19/18 3354990E HUNTINGTON : TXDOT W IDENING US 366 4,046.30 06/19/18 3354990E HUNTINGTON : TXDOT WIDENING US 367 4,046.30 06/19/18
3354990E Total 202,314.49 3355011E TEM: SERVE ALTA VISTA PHASE 3 366 130,816.65 04/26/18 3355011E TEM: SERVE ALTA VISTA PHASE 3 367 130,816.89 04/26/18 3355011E TEM: SERVE ALTA VISTA PHASE 3 373 29,070.30 04/26/18
3355011E Total 290,703.84 3355167E LDL-LAKESHORE TERRACE IN RIVER 366 59,689.21 08/03/18 3355167E LDL-LAKESHORE TERRACE IN RIVER 367 67,309.15 08/03/18
3356729E Total 118,734.13 3356810E ARL:TEXAS LIVE HOTEL ENTERTAIN 366 2,412.46 01/26/18 3356810E ARL:TEXAS LIVE HOTEL ENTERTAIN 367 238,833.93 01/26/18
3356810E Total 241,246.39 3356838E DAL-DNO UNIVERSITY PLACE PHASE 364 10,602.78 10/30/18 3356838E DAL-DNO UNIVERSITY PLACE PHASE 366 120,165.04 10/30/18 3356838E DAL-DNO UNIVERSITY PLACE PHASE 367 127,233.65 10/30/18 3356838E DAL-DNO UNIVERSITY PLACE PHASE 373 95,425.17 10/30/18
3356858E Total 164,617.98 3356875E DAL-DNO : UNIVERSITY PLACE PHA 364 1,611.24 12/20/18 3356875E DAL-DNO : UNIVERSITY PLACE PHA 366 56,393.72 12/20/18 3356875E DAL-DNO : UNIVERSITY PLACE PHA 367 56,393.82 12/20/18 3356875E DAL-DNO : UNIVERSITY PLACE PHA 373 46,726.21 12/20/18
3357210E Total 105,875.63 3357223E MHN-WESTERN REFINERY CONAN OFF 364 187,912.10 05/16/18 3357223E MHN-WESTERN REFINERY CONAN OFF 365 270,409.77 05/16/18
3357223E Total 458,321.87 3357307E WAC: RELOCATE FACILITIES ON SU 364 48,976.14 11/12/18 3357307E WAC: RELOCATE FACILITIES ON SU 365 35,134.99 11/12/18 3357307E WAC: RELOCATE FACILITIES ON SU 366 1,064.69 11/12/18 3357307E WAC: RELOCATE FACILITIES ON SU 367 13,841.04 11/12/18 3357307E WAC: RELOCATE FACILITIES ON SU 373 7,452.87 11/12/18
3357307E Total 106,469.73 3357365E MON:RESOLUTE RESOURCES:ADDED L 364 599,658.90 04/18/18
277
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 33 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3357365E MON:RESOLUTE RESOURCES:ADDED L 365 703,947.46 04/18/18
3357508E Total 199,061.46 3357841E BGS-PLAINS NORTH SPRAYBERRY JU 364 29,362.14 04/12/18 3357841E BGS-PLAINS NORTH SPRAYBERRY JU 365 86,751.94 04/12/18 3357841E BGS-PLAINS NORTH SPRAYBERRY JU 366 1,334.62 04/12/18 3357841E BGS-PLAINS NORTH SPRAYBERRY JU 367 16,015.68 04/12/18
3357841E Total 133,464.38 3357910E LDL-ADKISSON RANCH AT SHADY SH 366 66,357.66 11/06/18 3357910E LDL-ADKISSON RANCH AT SHADY SH 367 99,536.54 11/06/18 3357910E LDL-ADKISSON RANCH AT SHADY SH 373 55,298.04 11/06/18
3357910E Total 221,192.24 3357980E LDL-LAKES OF ARGYLE-RD 364 13,201.89 06/29/18 3357980E LDL-LAKES OF ARGYLE-RD 366 105,615.66 06/29/18 3357980E LDL-LAKES OF ARGYLE-RD 367 149,622.54 06/29/18 3357980E LDL-LAKES OF ARGYLE-RD 373 171,625.50 06/29/18
3357980E Total 440,065.59 3358135E MDL:CALLON PETRO CASSELMAN ADD 364 298,408.85 06/08/18 3358135E MDL:CALLON PETRO CASSELMAN ADD 365 275,454.29 06/08/18
3358519E Total 106,639.04 3358538E DSW: TRINITY MEADOWS SUBD. BOL 364 4,999.59 08/13/18 3358538E DSW: TRINITY MEADOWS SUBD. BOL 365 1,249.90 08/13/18 3358538E DSW: TRINITY MEADOWS SUBD. BOL 366 66,244.61 08/13/18 3358538E DSW: TRINITY MEADOWS SUBD. BOL 367 52,495.71 08/13/18
3358538E Total 124,989.81 3358539E WAX GARDEN VALLEY WEST 138 LOT 366 63,182.32 03/14/18 3358539E WAX GARDEN VALLEY WEST 138 LOT 367 72,208.49 03/14/18 3358539E WAX GARDEN VALLEY WEST 138 LOT 373 15,043.39 03/14/18
3358539E Total 150,434.20 3358560E COR:MMP_CRSWS1403-2017 FDR MAI 364 215,557.73 12/19/18 3358560E COR:MMP_CRSWS1403-2017 FDR MAI 365 2,199.56 12/19/18 3358560E COR:MMP_CRSWS1403-2017 FDR MAI 367 2,199.56 12/19/18
3358560E Total 219,956.85 3358570E MEX:MMP_MEXIA3015-2017 FDR MAI 364 121,673.62 12/17/18 3358570E MEX:MMP_MEXIA3015-2017 FDR MAI 365 1,229.02 12/17/18
3358570E Total 122,902.64 3358577E WAC:MMP_THSES2402-2017 FDR MAI 364 124,334.24 06/05/18 3358577E WAC:MMP_THSES2402-2017 FDR MAI 365 1,255.90 06/05/18
3358577E Total 125,590.14 3358881E MENTONE- SWEPI WHEAT STATE 1-5 364 21,777.60 01/11/18 3358881E MENTONE- SWEPI WHEAT STATE 1-5 365 87,110.67 01/11/18
3358881E Total 108,888.27 3359041E FWN: STONE CREEK PH 6B 124 LOT 366 79,276.08 08/10/18 3359041E FWN: STONE CREEK PH 6B 124 LOT 367 96,893.08 08/10/18
3359041E Total 176,169.16 3359116E HEB - VIRIDIAIN 2F - KA 366 73,579.73 06/25/18 3359116E HEB - VIRIDIAIN 2F - KA 367 89,930.82 06/25/18
3359116E Total 163,510.55 3359179E DAL NETWORK: REPLACE VAULT EN 366 329,560.18 07/18/18
3359179E Total 329,560.18 3359206E FBR/IRV/PARKSIDE WEST 2 C/RLH/ 366 37,880.66 09/28/18 3359206E FBR/IRV/PARKSIDE WEST 2 C/RLH/ 367 47,907.92 09/28/18 3359206E FBR/IRV/PARKSIDE WEST 2 C/RLH/ 373 25,625.16 09/28/18
3359206E Total 111,413.74 3359230E FBR/IRV/OFFSITE TO EASTSHORE A 366 1,035.63 03/19/18 3359230E FBR/IRV/OFFSITE TO EASTSHORE A 366 03/19/18 3359230E FBR/IRV/OFFSITE TO EASTSHORE A 367 102,528.60 03/19/18
279
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 35 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3359230E Total 103,564.23
3359348E FWN : LAKE VISTA RANCH PH 3- 1 366 52,994.72 07/16/18 3359348E FWN : LAKE VISTA RANCH PH 3- 1 367 48,918.16 07/16/18
3359348E Total 101,912.88 3359403E TYL: OFFSITE TO SERVE UT HEALT 364 73,022.54 12/10/18 3359403E TYL: OFFSITE TO SERVE UT HEALT 365 79,107.81 12/10/18
3359403E Total 152,130.35 3359415E RRK: OFFSITE UG TO SERVE: CO 364 12,331.05 01/08/18 3359415E RRK: OFFSITE UG TO SERVE: CO 365 18,496.57 01/08/18 3359415E RRK: OFFSITE UG TO SERVE: CO 366 2,466.21 01/08/18 3359415E RRK: OFFSITE UG TO SERVE: CO 367 90,016.65 01/08/18
3360701E Total 282,407.00 3361176E FBR:CURE2018_MAINLINE_VLYRN295 367 130,156.66 01/10/18
3361176E Total 130,156.66 3361235E MCK:PLANO:PRESTON RD AT PLANO 364 126,846.44 05/23/18 3361235E MCK:PLANO:PRESTON RD AT PLANO 365 8,272.53 05/23/18 3361235E MCK:PLANO:PRESTON RD AT PLANO 366 1,378.73 05/23/18 3361235E MCK:PLANO:PRESTON RD AT PLANO 367 1,378.73 05/23/18
3361235E Total 137,876.43 3361310E ARL:TEXAS LIVE HOTEL ENTERTAIN 366 4,404.52 05/30/18 3361310E ARL:TEXAS LIVE HOTEL ENTERTAIN 366 05/30/18 3361310E ARL:TEXAS LIVE HOTEL ENTERTAIN 367 436,050.56 05/30/18
3361310E Total 440,455.08 3361516E FOR: MUSTANG PLACE PHASE 2 - R 366 67,228.11 05/10/18 3361516E FOR: MUSTANG PLACE PHASE 2 - R 367 77,312.32 05/10/18 3361516E FOR: MUSTANG PLACE PHASE 2 - R 373 23,529.85 05/10/18
3361651E Total 409,884.15 3361667E 2018NPAR02 PLAN ITEM- FM 3298 364 78,729.72 08/30/18 3361667E 2018NPAR02 PLAN ITEM- FM 3298 365 60,453.15 08/30/18 3361667E 2018NPAR02 PLAN ITEM- FM 3298 369 1,405.88 08/30/18
3361667E Total 140,588.75 3361729E 2018NMID03 - CENTRALIA SUB: IN 364 70,205.78 12/21/18 3361729E 2018NMID03 - CENTRALIA SUB: IN 365 119,539.61 12/21/18
3361744E Total 306,701.25 3361752E 2018NTEX06 PLAN ITEM- SHERMAN 364 48,397.14 07/02/18 3361752E 2018NTEX06 PLAN ITEM- SHERMAN 365 76,416.45 07/02/18 3361752E 2018NTEX06 PLAN ITEM- SHERMAN 369 1,273.61 07/02/18 3361752E 2018NTEX06 PLAN ITEM- SHERMAN 373 1,273.61 07/02/18
3361752E Total 127,360.81 3361758E WAX ESTATES OF NORTH GROVE PH 366 229,557.47 12/05/18 3361758E WAX ESTATES OF NORTH GROVE PH 367 538,577.13 12/05/18 3361758E WAX ESTATES OF NORTH GROVE PH 373 114,778.72 12/05/18
3362005E Total 273,873.32 3362022E 2018NTEX02 PLAN ITEM- LAKE TEX 364 118,287.38 12/26/18 3362022E 2018NTEX02 PLAN ITEM- LAKE TEX 365 19,256.08 12/26/18
3362022E Total 137,543.46 3362058E RRK: THE PARK AT BLACKHAWK VI 366 56,385.55 06/25/18 3362058E RRK: THE PARK AT BLACKHAWK VI 367 63,261.99 06/25/18 3362058E RRK: THE PARK AT BLACKHAWK VI 373 17,878.29 06/25/18
3362058E Total 137,525.83 3362062E WAX MIDLOTHIAN DOVE CREEK 1B 366 99,415.02 06/21/18 3362062E WAX MIDLOTHIAN DOVE CREEK 1B 367 144,861.97 06/21/18 3362062E WAX MIDLOTHIAN DOVE CREEK 1B 373 39,766.00 06/21/18
3362062E Total 284,042.99 3362292E 2018MDSW07:COCKRELL HILL 0006: 364 111,935.09 09/25/18 3362292E 2018MD5W07:COCKRELL HILL 0006: 365 62,186.24 09/25/18 3362292E 2018MDSW07:COCKRELL HILL 0006: 369 1,776.74 09/25/18 3362292E 2018MDSW07:COCKRELL HILL 0006: 373 1,776.74 09/25/18
3362292E Total 177,674.81 3362357E 2018MMES08:ROCKWALL SOUTH 1852 366 1,168.83 06/08/18 3362357E 2018MMES08:ROCKWALL SOUTH 1852 367 115,714.17 06/08/18
3362487E Total 227,378.70 3362488E 2018MMCK01 ANNA SUB - INSTALL 364 90,485.92 06/29/18 3362488E 2018MMCK01 ANNA SUB - INSTALL 365 72,972.51 06/29/18 3362488E 2018MMCK01 ANNA SUB - INSTALL 366 35,026.81 06/29/18 3362488E 2018MMCK01 ANNA SUB - INSTALL 367 93,404.69 06/29/18
3362488E Total 291,889.93 3362492E 2018MMCK01 ANNA SUB - 12,000' 364 193,866.82 10/30/18 3362492E 2018MMCK01 ANNA SUB - 12,000' 365 232,640.38 10/30/18 3362492E 2018MMCK01 ANNA SUB - 12,000' 367 4,308.14 10/30/18
3362492E Total 430,815.34 3362496E 2018MMCK01 ANNA SUB - INSTALL 365 9,555.49 06/15/18 3362496E 2018MMCK01 ANNA SUB - INSTALL 366 171,998.96 06/15/18 3362496E 2018MMCK01 ANNA SUB - INSTALL 366 06/15/18 3362496E 2018MMCK01 ANNA SUB - INSTALL 367 773,995.42 06/15/18
3362496E Total 955,549.87 3362497E 2018MBENO2R CROWLEY SUB - INST 364 212,767.88 10/11/18 3362497E 2018MBENO2R CROWLEY SUB - INST 365 129,824.68 10/11/18 3362497E 2018MBENO2R CROWLEY SUB - INST 366 7,212.44 10/11/18 3362497E 2018MBENO2R CROWLEY SUB - INST 367 7,212.44 10/11/18 3362497E 2018MBENO2R CROWLEY SUB - INST 373 3,606.22 10/11/18
282
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 38 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3362497E Total 360,623.66
3362498E 2018MBENO2R CROWLEY SUB - INST 364 86,047.23 10/03/18 3362498E 2018MBENO2R CROWLEY SUB - INST 365 95,400.36 10/03/18 3362498E 2018MBENO2R CROWLEY SUB - INST 366 3,741.16 10/03/18 3362498E 2018MBENO2R CROWLEY SUB - INST 367 1,870.58 10/03/18
3362498E Total 187,059.33 3362499E 2018MBENO2R CROWLEY SUB - INST 364 81,412.35 10/11/18 3362499E 2018MBENO2R CROWLEY SUB - 1NST 365 89,982.10 10/11/18 3362499E 2018MBENO2R CROWLEY SUB - INST 366 10,712.15 10/11/18 3362499E 2018MBENO2R CROWLEY SUB - INST 367 29,994.02 10/11/18 3362499E 2018MBENO2R CROWLEY SUB - INST 369 2,142.43 10/11/18
3362499E Total 214,243.05 3362500E 2018MBENO2R CROWLEY SUB - INST 364 52,003.17 10/03/18 3362500E 2018MBENO2R CROWLEY SUB - INST 365 60,092.63 10/03/18 3362500E 2018MBENO2R CROWLEY SUB - INST 366 2,311.24 10/03/18 3362500E 2018MBENO2R CROWLEY SUB - INST 367 1,155.62 10/03/18
3362500E Total 115,562.66 3362501E 2018MBENO2R CROWLEY SUB - INST 364 5,204.90 06/01/18 3362501E 2018MBENO2R CROWLEY SUB - INST 365 124,918.85 06/01/18
3362501E Total 130,123.75 3362618E 2018MMCK02:MCDERMOTT SUB-UG CI 366 200,048.13 03/21/18
3362618E Total 200,048.13 3362626E 2018MDSW04:DEALEY SUB TRANSFOR 364 5,212.23 07/26/18 3362626E 2018MDSW04:DEALEY SUB TRANSFOR 366 83,395.71 07/26/18 3362626E 2018MDSW04:DEALEY SUB TRANSFOR 366 07/26/18 3362626E 2018MDSW04:DEALEY SUB TRANSFOR 367 432,615.26 07/26/18
3363152E Total 342,833.38 3363233E MID: 2018NMIDO1 FM 1788 RD S G 364 23,425.80 12/04/18 3363233E MID: 2018NMIDO1 FM 1788 RD S G 365 39,043.00 12/04/18 3363233E MID: 2018NMIDO1 FM 1788 RD S G 366 19,521.50 12/04/18 3363233E MID: 2018NMIDO1 FM 1788 RD S G 367 113,224.71 12/04/18
3363253E Total 327,136.77 3363255E MID: 2018NMIDO1 MIDLAND CO. FM 364 134,355.81 12/04/18 3363255E MID: 2018NMIDO1 MIDLAND CO. FM 365 185,539.08 12/04/18
3363255E Total 319,894.89 3363258E MID:2018NMIDO2R - TALL CITY SU 364 109,254.60 12/27/18 3363258E MID:2018NMIDO2R - TALL CITY SU 365 66,962.47 12/27/18
3363658E Total 407,722.41 3363813E MCK/FSO-BROOKHOLLOW-ATHERTON A 366 48,373.71 06/19/18 3363813E MCK/FSO-BROOKHOLLOW-ATHERTON A 367 105,385.56 06/19/18 3363813E MCK/FSO-BROOKHOLLOW-ATHERTON A 369 19,003.96 06/19/18
3363813E Total 172,763.23 3363917E BEN - WALSH RANCH QUAIL VALLEY 366 45,149.73 03/26/18 3363917E BEN - WALSH RANCH QUAIL VALLEY 367 64,971.71 03/26/18
3363917E Total 110,121.44 3364013E FWN : OFF-SITE MARINE CREEK RA 366 120,436.80 10/01/18
3364013E Total 120,436.80 3364025E MON: FELIX ENERGY/FALCON RECON 364 61,186.08 11/29/18 3364025E MON: FELIX ENERGY/FALCON RECON 365 71,827.18 11/29/18
3364025E Total 133,013.26 3364198E ODE:NORTH COWDEN SUB CONVERT F 364 8,388.62 08/29/18 3364198E ODE:NORTH COWDEN SUB CONVERT F 365 1,398.09 08/29/18 3364198E ODE:NORTH COWDEN SUB CONVERT F 366 6,990.53 08/29/18 3364198E ODE:NORTH COWDEN SUB CONVERT F 367 123,033.79 08/29/18
3364198E Total 139,811.03 3364202E NET,DPS: 1401 ELM ST SWG BREAK 367 212,102.78 02/13/18
3364910E Total 139,399.20 3365015E MON: VEST SUBSTATION FDR EXIT 364 59,859.20 02/21/18 3365015E MON: VEST SUBSTATION FDR EXIT 365 55,070.49 02/21/18 3365015E MON: VEST SUBSTATION FDR EXIT 366 9,577.47 02/21/18 3365015E MON: VEST SUBSTATION FDR EXIT 367 114,929.78 02/21/18
3365015E Total 239,436.94 3365052E MCK:UGCP_COLNY2405-(F) - REPLA 367 104,764.06 02/12/18
3365052E Total 104,764.06 3365271E 2017MDNE03: EST NORTH NETWORK 367 470,996.93 03/05/18
3365271E Total 470,996.93 3365363E ROW: WOOD CREEK PHASE 5 - RV 366 81,762.84 10/30/18 3365363E ROW: WOOD CREEK PHASE 5 - RV 367 59,050.85 10/30/18 3365363E ROW: WOOD CREEK PHASE 5 - RV 373 86,305.08 10/30/18
3365363E Total 227,118.77 3365376E TEM: CARRIAGE HOUSE TRAILS II 366 40,166.11 02/20/18 3365376E TEM: CARRIAGE HOUSE TRAILS II 367 50,207.80 02/20/18 3365376E TEM: CARRIAGE HOUSE TRAILS II 373 10,041.48 02/20/18
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 41 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3366384E RRK: GEORGETOWN - OFFSITE PHAS 367 100,325.31 07/10/18
3366384E Total 120,873.84 3366893E ARL: TXDOT HWY 360 AND CAMP Fl 364 89,752.21 08/20/18 3366893E ARL: TXDOT HWY 360 AND CAMP Fl 365 29,169.45 08/20/18 3366893E ARL: TXDOT HWY 360 AND CAMP Fl 366 33,657.06 08/20/18 3366893E ARL: TXDOT HWY 360 AND CAMP Fl 367 69,557.92 08/20/18 3366893E ARL: TXDOT HWY 360 AND CAMP Fl 369 2,243.80 08/20/18
3366893E Total 224,380.44 3367074E ODE:CURE2018_MAINLINE_ECTHM331 367 182,360.64 04/17/18
3367074E Total 182,360.64 3367092E ORLA - RKI PME AT MASON SUBSTA 364 8,710.06 03/13/18 3367092E ORLA - RKI PME AT MASON SUBSTA 365 3,484.00 03/13/18 3367092E ORLA - RKI PME AT MASON SUBSTA 366 10,452.15 03/13/18 3367092E ORLA - RKI PME AT MASON SUBSTA 367 151,556.82 03/13/18
3367092E Total 174,203.03 3367107E RRK: STAR RANCH SECTION 7, PH 366 48,455.28 04/20/18 3367107E RRK: STAR RANCH SECTION 7, PH 367 53,300.80 04/20/18 3367107E RRK: STAR RANCH SECTION 7, PH 373 59,761.62 04/20/18
3367107E Total 161,517.70 3367108E RRK: OFFSITE UG: STAR RANCH 366 10,349.96 04/20/18 3367108E RRK: OFFSITE UG: STAR RANCH 367 93,149.71 04/20/18
3367108E Total 103,499.67 3367253E FNO:MMP_RCHHL0332-2017 FDR MAI 364 100,287.83 04/20/18
3367253E Total 100,287.83 3367261E ORLA- NGL WATER SOLUTIONS RUST 364 161,924.08 07/09/18 3367261E ORLA- NGL WATER SOLUTIONS RUST 365 300,716.18 07/09/18
3367261E Total 462,640.26 3367326E NACOGDOCHES TXDOT W I DENI NG EAS 364 101,115.12 05/21/18 3367326E NACOGDOCHES TXDOT WIDENING EAS 365 58,016.78 05/21/18 3367326E NACOGDOCHES TXDOT WIDENING EAS 366 4,972.82 05/21/18 3367326E NACOGDOCHES TXDOT WIDENING EAS 367 1,657.60 05/21/18 3367326E NACOGDOCHES TXDOT WIDENING EAS 369 05/21/18
3367326E Total 165,762.32 3367502E HEB:OFFSITE FOR TIMBERBROOK-JU 364 7,262.61 09/20/18 3367502E HEB:OFFSITE FOR TIMBERBROOK-JU 365 4,841.74 09/20/18 3367502E HEB:OFFSITE FOR TIMBERBROOK-JU 366 82,309.58 09/20/18 3367502E HEB:OFFSITE FOR TIMBERBROOK-JU 367 • 147,673.07 09/20/18
3368526E Total 645,545.96 3368601E LDL:OFFSITE TOWN LAKE PHASE2-F 366 22,591.13 07/31/18 3368601E LDL:OFFSITE TOWN LAKE PHASE2-F 367 84,985.93 07/31/18
3368601E Total 107,577.06 3368609E ODE: US SILICNOUTPOST PME OFF 364 191,539.58 04/20/18 3368609E ODE: US SILICA/OUTPOST PME OFF 365 253,901.41 04/20/18
3368609E Total 445,440.99 3369002E MCK/FSO-PARK 25 OFFSITE DUCT W 366 1,406,892.27 12/18/18 3369002E MCK/FSO-PARK 25 OFFSITE DUCT W 367 14,211.03 12/18/18
3369130E Total 154,409.42 3369556E SNY-PLAINS COLORADO CITY EXPAN 364 32,357.68 12/17/18 3369556E SNY-PLAINS COLORADO CITY EXPAN 365 106,780.41 12/17/18 3369556E SNY-PLAINS COLORADO CITY EXPAN 366 4,853.65 12/17/18 3369556E SNY-PLAINS COLORADO CITY EXPAN 367 17,796.72 12/17/18
3369556E Total 161,788.46 3369593E MCK-FSO : EDGEWOOD 354 LOTS AR 365 8,770.10 10/08/18 3369593E MCK-FSO : EDGEWOOD 354 LOTS AR 366 201,712.42 10/08/18 3369593E MCK-FSO : EDGEWOOD 354 LOTS AR 367 350,804.28 10/08/18 3369593E MCK-FSO : EDGEWOOD 354 LOTS AR 373 315,723.80 10/08/18
3369593E Total 877,010.60 3369664E RRK: THE PARK AT BLACKHAWK VI 366 36,910.86 07/11/18 3369664E RRK: THE PARK AT BLACKHAWK VI 367 41,253.38 07/11/18 3369664E RRK: THE PARK AT BLACKHAWK VI 373 30,397.17 07/11/18
3369664E Total 108,561.41 3369734E FWN - FOSSIL CREEK PH.4 -KA 366 37,622.93 05/08/18 3369734E FWN - FOSSIL CREEK PH.4 -KA 367 92,111.37 05/08/18
3369822E Total 104,972.95 3369876E 2017MMCKO7R:COMMUNICATIONS SUB 364 43,008.64 02/19/18
287
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 43 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3369876E 2017MMCKO7R:COMMUNICATIONS SUB 365 20,644.16 02/19/18 3369876E 2017MMCKO7R:COMMUNICATIONS SUB 366 1,720.32 02/19/18 3369876E 2017MMCKO7R:COMMUNICATIONS SUB 367 106,661.63 02/19/18
3369876E Total 172,034.75 3369998E WAX ENNIS III CARDINALS ADDITI 366 122,226.84 10/18/18 3369998E WAX ENNIS III CARDINALS ADDITI 367 152,038.14 10/18/18 3369998E WAX ENNIS III CARDINALS ADDITI 373 23,849.16 10/18/18
3369998E Total 298,114.14 3370456E BEN-FORT WORTH-I-30 WEST OF CH 364 169,722.72 03/05/18 3370456E BEN-FORT WORTH-I-30 WEST OF CH 365 66,003.48 03/05/18
3370456E Total 235,726.20 3370473E RRK: STAR RANCH PARCEL 22 PH 366 45,968.64 08/27/18 3370473E RRK: STAR RANCH PARCEL 22 PH 367 43,341.86 08/27/18 3370473E RRK: STAR RANCH PARCEL 22 PH 373 42,028.47 08/27/18
3370503E Total 104,471.93 3370552E ODE: US SILICA-OUTPOST OFFSITE 364 82,394.17 04/20/18 3370552E ODE: US SILICA-OUTPOST OFFSITE 365 96,723.63 04/20/18
3370552E Total 179,117.80 3370553E ODE: US SILICA-OUTPOST OFFSITE 364 119,260.85 04/20/18 3370553E ODE: US SILICA-OUTPOST OFFSITE 365 110,087.01 04/20/18
3370553E Total 229,347.86 3370608E MCK:CURE2017_MAINLINE_PTENN235 367 203,388.10 02/15/18
3370608E Total 203,388.10 3370688E FWS CROW: CRESCENT SPRINGS RAN 366 42,583.87 07/09/18 3370688E FWS CROW: CRESCENT SPRINGS RAN 367 47,906.93 07/09/18 3370688E FWS CROW: CRESCENT SPRINGS RAN 373 15,968.91 07/09/18
3370688E Total 106,459.71 3370858E MHN: HIGH ROLLER SAND PLANT OF 364 64,025.12 06/14/18 3370858E MHN: HIGH ROLLER SAND PLANT OF 365 124,284.52 06/14/18
3372757E Total 121,528.09 3372834E ROW: STREETLIGHTS FOR BAYSIDE 366 4,470.07 12/03/18 3372834E ROW: STREETLIGHTS FOR BAYSIDE 367 4,470.07 12/03/18 3372834E ROW: STREETLIGHTS FOR BAYSIDE 373 438,067.29 12/03/18
3372834E Total 447,007.43 3372953E CORSICANA: SUB RELOC OH AND UG 364 6,984.49 06/08/18 3372953E CORSICANA: SUB RELOC OH AND UG 365 1,164.08 06/08/18 3372953E CORSICANA: SUB RELOC OH AND UG 366 26,774.02 06/08/18 3372953E CORSICANA: SUB RELOC OH AND UG 367 81,486.17 06/08/18
3372953E Total 116,408.76 3373038E ARUMANSF:BROAD ST MARKET PLAC 365 1,285.78 06/04/18 3373038E ARUMANSF:BROAD ST MARKET PLAC 366 1,285.78 06/04/18 3373038E ARL/MANSF:BROAD ST MARKET PLAC 366 06/04/18 3373038E ARUMANSF:BROAD ST MARKET PLAC 367 124,721.37 06/04/18 3373038E ARUMANSF:BROAD ST MARKET PLAC 369 1,285.78 06/04/18
3373081E Total 605,592.36 3373178E FWN FW WATERSBEND NORTH PH 4B 366 61,798.57 07/24/18 3373178E FWN FW WATERSBEND NORTH PH 4B 367 81,919.10 07/24/18
3373178E Total 143,717.67 3373292E TYL: RELOCATE FACILITIES FOR T 364 251,317.27 07/24/18 3373292E TYL: RELOCATE FACILITIES FOR T 365 94,243.94 07/24/18 3373292E TYL: RELOCATE FACILITIES FOR T 369 3,490.50 07/24/18
3373292E Total 349,051.71 3373525E FWN - WATERSBEND SOUTH PH.1A - 364 4,979.60 08/24/18 3373525E FWN - WATERSBEND SOUTH PH.1A - 365 2,489.80 08/24/18 3373525E FWN - WATERSBEND SOUTH PH.1A - 366 107,062.42 08/24/18 3373525E FWN - WATERSBEND SOUTH PH.1A - 367 134,450.80 08/24/18
3373525E Total 248,982.62
290
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 46 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3373572E 3373572E
3373572E Total 3373599E 3373599E 3373599E
FWN - WATERSBEND SOUTH PH.2A-FWN - WATERSBEND SOUTH PH.2A-
WAC-SUB-IV 180_2017 Q-3 FDR AU WAC-SUB-IV 180_2017 Q-3 FDR AU WAC-SUB-IV 180_2017 Q-3 FDR AU
366 367
364 365 373
49,800.28 63,382.23
113,182.51 24,887.80
248,878.34 2,765.31
09/11/18 09/11/18
01/02/18 01/02/18 01/02/18
3373599E Total 276,531.45 3373742E MDLCURE2018_MAINLINE_ADMDS651 367 150,686.19 08/20/18
3374803E Total 131,337.57 3374870E FWN - THORNBRIDGE NORTH - KA 366 34,206.29 09/19/18 3374870E FWN - THORNBRIDGE NORTH - KA 367 36,344.31 09/19/18 3374870E FWN - THORNBRIDGE NORTH - KA 369 1,068.94 09/19/18 3374870E FWN - THORNBRIDGE NORTH - KA 373 35,275.24 09/19/18
3374870E Total 106,894.78 3374883E KIL: OFFSITE FOR SENDERO ESTAT 364 90,787.98 04/20/18 3374883E KIL: OFFSITE FOR SENDERO ESTAT 365 102,377.86 04/20/18
3374883E Total 193,165.84 3375261E FWN - OAK CREEK PH.3B -KA 366 202,462.13 08/07/18 3375261E FWN - OAK CREEK PH.3B -KA 367 344,733.01 08/07/18
3375261E Total 547,195.14 3375309E TEX-OFFSITE FIRST STATE BANK- 364 32,814.19 08/24/18 3375309E TEX-OFFSITE FIRST STATE BANK- 365 80,338.35 08/24/18
3376222E Total 426,293.47 3376269E BGS-NUSTAR GLASSCOCK STATION 0 364 15,890.58 06/07/18 3376269E BGS-NUSTAR GLASSCOCK STATION 0 365 248,952.46 06/07/18
3376269E Total 264,843.04 3376273E FWS: TARLETON STATE - FW CAMPU 364 10,286.12 12/10/18 3376273E FWS: TARLETON STATE - FW CAMPU 365 7,714.60 12/10/18 3376273E FWS: TARLETON STATE - FW CAMPU 366 1,285.76 12/10/18 3376273E FWS: TARLETON STATE - FW CAMPU 367 109,290.31 12/10/18
3376273E Total 128,576.79 3376394E DES:CURE_TRLWD7711-BARDIN & CA 367 229,600.94 02/20/18
3376394E Total 229,600.94 3376403E MDL-NUSTAR ZANT TERMINAL SITE 364 116,727.84 09/13/18 3376403E MDL-NUSTAR ZANT TERMINAL SITE 365 171,444.02 09/13/18 3376403E MDL-NUSTAR ZANT TERMINAL SITE 366 18,238.73 09/13/18 3376403E MDL-NUSTAR ZANT TERMINAL SITE 367 58,363.92 09/13/18
3376403E Total 364,774.51 3376492E BEN - OFFSITE WALSH RANCH QUAI 366 69,201.17 04/25/18 3376492E BEN - OFFSITE WALSH RANCH QUAI 367 295,015.59 04/25/18
3376510E Total 160,061.71 3376554E BGS-SM ENERGY FLETCH SWD-OFFSI 364 71,352.67 02/16/18 3376554E BGS-SM ENERGY FLETCH SWD-OFFSI 365 56,062.78 02/16/18
3376554E Total 127,415.45 3376642E PAR- PARIS SWITCHING STATION U 364 50,032.25 04/03/18 3376642E PAR- PARIS SWITCHING STATION U 365 52,074.24 04/03/18
3376642E Total 102,106.49 3377142E MSQ:CURE_MESQW1806-GROSS & HIL 367 127,331.96 07/10/18
3378275E Total 203,265.47 3378336E FBR:CURE2017_MAINLINEIRVNR155 367 171,940.57 09/10/18
3378336E Total 171,940.57 3378483E FWN SENDERA RANCH PH.17 - KA 366 78,913.88 10/11/18 3378483E FWN SENDERA RANCH PH.17 - KA 367 88,988.12 10/11/18
3378483E Total 167,902.00 3378489E TEX: FAWN MEADOWS PH.2 AND 3 - 366 58,012.23 06/20/18 3378489E TEX: FAWN MEADOWS PH.2 AND 3 - 367 75,738.23 06/20/18 3378489E TEX: FAWN MEADOWS PH.2 AND 3 - 373 27,394.66 06/20/18
3378489E Total 161,145.12 3378632E BEN : PARKS OF ALEDO POINT VIS 366 116,327.83 11/26/18 3378632E BEN : PARKS OF ALEDO POINT VIS 367 155,103.90 11/26/18 3378632E BEN : PARKS OF ALEDO POINT VIS 373 51,701.23 11/26/18
3378632E Total 323,132.96 3378691E CMPC: RELOCATE U.G. AT WICHITA 366 108,434.35 05/21/18 3378691E CMPC: RELOCATE U.G. AT WICHITA 367 462,272.97 05/21/18
3378715E Total 102,104.21 3378790E CMPC: NORTHAVEN SUB CIVIL(TE) 366 258,800.55 10/09/18 3378790E CMPC: NORTHAVEN SUB CIVIL(TE) 366 10/09/18
3378790E Total 258,800.55 3378823E EAS-RELOCATE FDR TO REMOVE OFF 364 164,828.66 05/30/18 3378823E EAS-RELOCATE FDR TO REMOVE OFF 365 96,804.18 05/30/18
3378823E Total 261,632.84 3378854E TYL: OFFSITE TO SERVE BAY TOWN 364 136,385.56 05/08/18 3378854E TYL: OFFSITE TO SERVE BAY TOWN 365 64,181.42 05/08/18
3378854E Total 200,566.98 3379074E CMPC: GREAT SOUTHWEST SUBSTATI 364 6,862.22 11/27/18 3379074E CMPC: GREAT SOUTHWEST SUBSTATI 366 672,498.97 11/27/18 3379074E CMPC: GREAT SOUTHWEST SUBSTATI 367 6,862.22 11/27/18
3380397E Total 172,037.78 3380471E FBR: FBR: THE BRICKYARD PH 2 4 364 5,255.67 08/28/18 3380471E FBR: FBR: THE BRICKYARD PH 2 4 366 37,840.99 08/28/18 3380471E FBR: FBR: THE BRICKYARD PH 2 4 367 55,710.50 08/28/18 3380471E FBR: FBR: THE BRICKYARD PH 2 4 369 6,306.81 08/28/18
3380471E Total 105,113.97 3380525E 2018MMCK01 ANNA SUB - INST NEW 364 146,203.82 11/29/18 3380525E 2018MMCK01 ANNA SUB - INST NEW 365 119,349.97 11/29/18 3380525E 2018MMCK01 ANNA SUB - INST NEW 366 8,951.24 11/29/18 3380525E 2018MMCK01 ANNA SUB - INST NEW 367 23,869.99 11/29/18
3381464E Total 103,286.26 3381473E DSW:CITY OF DALLAS:WHEATLAND R 364 112,138.88 01/29/18 3381473E DSW:CITY OF DALLAS:WHEATLAND R 365 77,337.04 01/29/18
295
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 51 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3381473E DSW:CITY OF DALLAS:WHEATLAND R 369 1,933.40 01/29/18 3381473E DSW:CITY OF DALLAS:WHEATLAND R 371 1,933.40 01/29/18
3381569E Total 248,493.33 3381702E TEM:TMSTH1404,1406,1408-REPL F 366 13,551.10 10/25/18 3381702E TEM:TMSTH1404,1406,1408-REPL F 367 99,374.86 10/25/18
3381856E Total 109,105.42 3381858E ARL-EP-2018 0-1 FDR AUTO PJT T 364 17,705.25 02/01/18 3381858E ARL-EP-2018 Q-1 FDR AUTO PJT T 365 336,399.83 02/01/18
3381858E Total 354,105.08 3381859E ARL-ER-2018 0-1 FDR AUTO PJT C 364 25,067.00 03/07/18 3381859E ARL-ER-2018 Q-1 FDR AUTO PJT C 365 288,270.68 03/07/18
3381859E Total 313,337.68 3381862E ARL-ES-2018 0-1 FDR AUTO PJT C 364 26,195.34 03/07/18 3381862E ARL-ES-2018 Q-1 FDR AUTO PJT C 365 410,393.69 03/07/18
3381862E Total 436,589.03 3381864E KIL-P47-2018 0-1 FDR AUTO PJT 364 16,880.45 02/19/18 3381864E KIL-P47-2018 0-1 FDR AUTO PJT 365 320,728.82 02/19/18
3381864E Total 337,609.27 3381865E KIL ED 2018 Q 1 FDR AUTO PJT K 364 11,485.95 02/19/18 3381865E KIL ED 2018 Q 1 FDR AUTO PJT K 365 103,373.65 02/19/18
3381865E Total 114,859.60 3381867E KIL-EE-2018 Q-1 FDR AUTO PJT K 364 26,129.59 03/16/18 3381867E KIL-EE-2018 0-1 FDR AUTO PJT K 365 347,150.56 03/16/18
3381867E Total 373,280.15 3381870E DSW-AF-2018 Q-1 FDR AUTO PJT S 364 15,894.35 11/07/18 3381870E DSW-AF-2018 0-1 FDR AUTO PJT S 365 246,362.78 11/07/18 3381870E DSW-AF-2018 Q-1 FDR AUTO PJT S 373 2,649.05 11/07/18
3381870E Total 264,906.18 3381872E PAL-P41-2018 Q-1 FDR AUTO PJT 364 23,859.93 03/26/18 3381872E PAL-P41-2018 Q-1 FDR AUTO PJT 365 241,250.63 03/26/18
3381872E Total 265,110.56 3381875E PAL-P42-2018 Q-1 FDR AUTO PJT 364 9,812.63 03/26/18 3381875E PAL-P42-2018 Q-1 FDR AUTO PJT 365 186,440.86 03/26/18
3381875E Total 196,253.49 3381876E PAL-P43-2018 Q-1 FDR AUTO PJT 364 30,066.69 03/26/18 3381876E PAL-P43-2018 0-1 FDR AUTO PJT 365 243,267.02 03/26/18
3381876E Total 273,333.71 3381877E DNE-DK-2018 Q-1 FDR AUTO PJT J 364 10,728.31 03/14/18 3381877E DNE-DK-2018 Q-1 FDR AUTO PJT J 365 142,533.18 03/14/18
3381877E Total 153,261.49 3381878E DNE-DL-2018 Q-1 FDR AUTO PJT J 364 8,157.42 04/10/18 3381878E DNE-DL-2018 0-1 FDR AUTO PJT J 365 127,799.99 04/10/18
3381878E Total 135,957.41
296
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 52 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3381879E DNE-DM-2018 0-1 FDR AUTO PJT F 364 22,477.90 05/18/18 3381879E DNE-DM-2018 Q-1 FDR AUTO PJT F 365 227,276.85 05/18/18
3381879E Total 249,754.75 3381880E DNE-DN-2018 Q-1 FDR AUTO PJT B 364 6,137.48 05/30/18 3381880E DNE-DN-2018 0-1 FDR AUTO PJT B 365 147,299.69 05/30/18
3381880E Total 153,437.17 3381881E DNE-DO-2018 Q-1 FDR AUTO PJT B 364 14,286.36 06/15/18 3381881E DNE-DO-2018 Q-1 FDR AUTO PJT B 365 189,804.93 06/15/18
3381881E Total 204,091.29 3381889E JAC-AY-2018 0-1 FDR AUTO PJT J 364 21,570.42 06/15/18 3381889E JAC-AY-2018 0-1 FDR AUTO PJT J 365 286,578.31 06/15/18
3381889E Total 308,148.73 3381891E RRK-BV-2018 Q-1 FDR AUTO PJT R 364 34,974.23 05/09/18 3381891E RRK-BV-2018 Q-1 FDR AUTO PJT R 365 547,929.53 05/09/18
3381891E Total 582,903.76 3381892E RRK-L-18 Q-1 FDR AUTO PFLGV200 364 34,883.59 07/17/18 3381892E RRK-L-18 Q-1 FDR AUTO PFLGV200 365 837,206.88 07/17/18
3381892E Total 872,090.47 3381893E RRK-N-2018 0-1 FDR AUTO PJT RN 364 29,694.57 11/06/18 3381893E RRK-N-2018 Q-1 FDR AUTO PJT RN 365 564,197.22 11/06/18
3381893E Total 593,891.79 3381895E RRK-CI-2018 Q-1 FDR AUTO PJT R 364 13,758.04 11/06/18 3381895E RRK-CI-2018 Q-1 FDR AUTO PJT R 365 215,542.77 11/06/18
3381895E Total 229,300.81 3381896E ODE-BI-2018 0-1 FDR AUTO PJT E 364 18,678.15 07/17/18 3381896E ODE-BI-2018 Q-1 FDR AUTO PJT E 365 248,153.65 07/17/18
3381896E Total 266,831.80 3381897E ODE-BH-2018 Q-1 FDR AUTO PJT G 364 13,690.16 07/17/18 3381897E ODE-BH-2018 Q-1 FDR AUTO PJT G 365 214,479.46 07/17/18
3381897E Total 228,169.62 3381898E MDL-CA-2018 Q-1 FDR AUTO PJT M 364 10,570.42 05/09/18 3381898E MDL-CA-2018 Q-1 FDR AUTO PJT M 365 200,838.34 05/09/18
3381898E Total 211,408.76 3381901E MDL-CC-2018 Q-1 FDR AUTO PJT W 364 7,948.36 06/15/18 3381901E MDL-CC-2018 Q-1 FDR AUTO PJT W 365 190,761.47 06/15/18
3381901E Total 198,709.83 3381902E MDL-P48-2018 0-1 FDR AUTO PJT 364 11,738.51 06/15/18 3381902E MDL-P48-2018 Q-1 FDR AUTO PJT 365 223,032.62 06/15/18
3381902E Total 234,771.13 3381903E MDL-P49-2018 Q-1 FDR AUTO PJT 364 10,834.95 06/15/18 3381903E MDL-P49-2018 Q-1 FDR AUTO PJT 365 205,864.55 06/15/18
3382050E Total 402,107.02 3382072E MON: JAGGED PEAK JPE SEC 14 RE 364 156,259.33 10/22/18 3382072E MON: JAGGED PEAK JPE SEC 14 RE 365 176,207.41 10/22/18
3382072E Total 332,466.74 3382175E DNE:UGCP_BKWST0007- REPLACE PI 365 1,993.66 05/08/18 3382175E DNE:UGCP_BKWST0007- REPLACE PI 367 197,372.35 05/08/18
3382175E Total 199,366.01 3382246E BEN : PARKS OF ALEDO POINT VI 366 103,716.55 10/23/18
297
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 53 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3382246E BEN : PARKS OF ALEDO POINT VI 367 184,385.07 10/23/18
3382246E Total 288,101.62 3382259E DNO:CURE2018_MAINLINE_COTRD000 367 168,617.03 04/03/18
3382259E Total 168,617.03 3382281E MCK:CURE2017_MAINLINE_RSPCK213 367 196,460.74 02/12/18
3382281E Total 196,460.74 3382290E BRNWD:OFFSITE LONGHORN TOWN HO 364 40,410.52 04/19/18 3382290E BRNWD:OFFSITE LONGHORN TOWN HO 365 82,045.62 04/19/18
3382290E Total 122,456.14 3382386E 2018MMCK01 ANNA SUB - 8800 RE 364 154,533.95 11/29/18 3382386E 2018MMCK01 ANNA SUB - 8800' RE 365 148,473.83 11/29/18
3383108E Total 423,730.50 3383255E PAL: TOP 90 RECLOSER_2018R06_P 364 6,368.98 07/03/18 3383255E PAL: TOP 90 RECLOSER_2018R06_P 365 152,855.61 07/03/18
3383255E Total 159,224.59 3383276E LUF: TOP 90 RECLOSER_2018R11_P 364 3,145.55 06/02/18 3383276E LUF: TOP 90 RECLOSER_2018R11_P 365 101,706.50 06/02/18
3383276E Total 104,852.05 3383394E SUL: TOP 90 RECLOSER_2018R24_P 364 4,100.93 08/28/18 3383394E SUL: TOP 90 RECLOSER_2018R24_P 365 98,422.92 08/28/18
3383394E Total 102,523.85 3383404E ODE:DCP SANDHILLS - ROBERTS RA 364 85,181.76 09/27/18 3383404E ODE:DCP SANDHILLS - ROBERTS RA 365 139,130.21 09/27/18 3383404E ODE:DCP SANDHILLS - ROBERTS RA 366 2,839.39 09/27/18 3383404E ODE:DCP SANDHILLS - ROBERTS RA 367 56,787.84 09/27/18
3383404E Total 283,939.20 3383445E 2017MFBR01: AUSTIN RANCH SUB I 367 1,583,872.61 05/08/18
3383445E Total 1,583,872.61 3383542E MHN: TOP 90 RECLOSER_2018R35_P 364 4,327.01 10/12/18
298
Oncor Electric Delivery Company, LLC Distribution Cost Recovery Factor
Distribution Plant-Gross Listing of Distribution Projects over $100,000 Added During 2018
As of December 21, 2018 Sponsor: R. K. Pruett
WP/Schedule B-1/1/2018 Page 54 of 71
Project Project Title Plant Account Addition Amount ln-service
Date 3383542E MHN: TOP 90 RECLOSER_2018R35_P 365 103,848.50 10/12/18
3383542E Total 108,175.51 3383831E DEC: TOP 90 RECLOSER_2018R48_P 364 9,090.81 12/14/18 3383831E DEC: TOP 90 RECLOSER_2018R48_P 365 91,918.29 12/14/18
3383831E Total 101,009.10 3384050E FWS CROW: THE BRIDGES PH 4-B - 366 67,000.95 12/05/18 3384050E FWS CROW: THE BRIDGES PH 4-B - 367 94,589.63 12/05/18 3384050E FWS CROW: THE BRIDGES PH 4-B - 373 35,471.08 12/05/18
3385851E Total 153,504.48 3385985E MCK:CURE2018_MAINLINE_ALNSW265 367 327,004.02 05/30/18
3385985E Total 327,004.02 3386024E TEX- OFFSITE V. ALSTYNE ISD AN 364 8,917.51 05/17/18 3386024E TEX- OFFSITE V. ALSTYNE ISD AN 365 2,972.50 05/17/18 3386024E TEX- OFFSITE V. ALSTYNE ISD AN 366 86,202.78 05/17/18 3386024E TEX- OFFSITE V. ALSTYNE ISD AN 367 199,158.27 05/17/18