Toronto Hydro-Electric System Limited EB-2012-0064 Tab 4 Schedule E1.1 ORIGINAL page 1 of 14 Applicant Name Toronto Hydro-Electric System Limited Application Type IRM3 LDC Licence Number ED-2002-0497 Incremental Capital Legend Applied for Effective Date May 1, 2012 Stretch Factor Group III Stretch Factor Value 0.6% Last COS Re-based Year 2011 Last COS OEB Application Number EB-2010-0142 ICM Billing Determinants for Growth - Numerator 2011 Re-Based Forecast ICM Billing Determinants for Growth - Denominator 2010 Audited RRR Incremental Capital Workform DROP-DOWN MENU INPUT FIELD CALCULATION Legend A1.1 LDC Information
48
Embed
Legend DROP-DOWN MENU INPUT FIELD CALCULATION · PDF fileLegend DROP-DOWN MENU INPUT FIELD CALCULATION ... SL Street Lighting Connection kW 162,777 110,165,016 322,023 1.30 28.7248
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
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 1 of 14
Applicant Name Toronto Hydro-Electric System Limited
Application Type IRM3
LDC Licence Number ED-2002-0497
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
Applied for Effective Date May 1, 2012
Stretch Factor Group III
Stretch Factor Value 0.6%
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
ICM Billing Determinants for Growth - Numerator 2011 Re-Based Forecast
ICM Billing Determinants for Growth - Denominator 2010 Audited RRR
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
A1.1 LDC Information
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 2 of 14
Table of ContentsSheet Name Purpose of Sheet
A1.1 LDC Information Enter LDC Data
A2.1 Table of Contents Table of Contents
B1.1 Re-Based Bill Det & Rates Set Up Rate Classes and enter Re-Based Billing Determinants and Tariff Rates
B1.2 Removal of Rate Adders Removal of Rate Adders
B1.3 Re-Based Rev From Rates Calculated Re-Based Revenue From Rates
Incremental Capital Workform
B1.4 Re-Based Rev Req Detailed Re-Based Revenue From Rates
C1.1 Ld Act-Mst Rcent Yr Enter Billing Determinants for most recent actual year
D1.1 Current Revenue from Rates Enter Current Rates to calculate current rate allocation
E1.1 Threshold Parameters Shows calculation of Price Cap and Growth used for incremental capital threshold calculation
E2.1 Threshold Test Input sheet to calculate Threshold and Incremental Capital
E3.1 Summary of I C Projects Summary of Incremental Capital Projects
E4.1 IncrementalCapitalAdjust Shows Calculation of Incremental Capital Revenue Requirement
F1.1 Incr Cap RRider Opt A FV Option A - Calculation of Incremental Capital Rate Rider - Fixed & Variable Split
F1.2 Incr Cap RRider Opt B Var Option B - Calculation of Incremental Capital Rate Rider - Variable Allocation
Z1.0 OEB Control Sheet Not Shown
Incremental Capital Workform
A2.1 Table of Contents
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 3 of 14
Rate Class and Re-Based Billing Determinants & Rates
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
GSLT50 General Service Less Than 50 kW Customer kWh 65,792 2,139,318,076 0 24.30 0.0225GSGT50 General Service 50 to 999 kW Customer kW 13,067 10,116,374,153 26,935,191 35.56 5.5956GSGT50 General Service 1,000 to 4,999 kW Customer kW 514 4,626,928,262 10,587,119 686.46 4.4497
LU Large Use Customer kW 47 2,376,778,323 4,993,733 3,009.11 4.7406SL Street Lighting Connection kW 162,777 110,165,016 322,023 1.30 28.7248
USL Unmetered Scattered Load Connection kWh 1,130 56,231,585 4.84 0.0607USL Unmetered Scattered Load Connection kWh 21,729 0 0.49NA Rate Class 10 NA NANA Rate Class 11 NA NANA Rate Class 12 NA NANA Rate Class 13 NA NANA Rate Class 14 NA NANA Rate Class 15 NA NANA Rate Class 16 NA NANA Rate Class 17 NA NANA Rate Class 18 NA NANA Rate Class 19 NA NANA Rate Class 20 NA NANA Rate Class 21 NA NANA Rate Class 22 NA NANA Rate Class 23 NA NANA Rate Class 24 NA NANA Rate Class 25 NA NA
Incremental Capital Workform
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
B1.1 Re-Based Bill Det & Rates
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 4 of 14
Removal of Rate Adders
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
Rate ClassRe-based Tariff Service Charge
Re-based Tariff Distribution Volumetric Rate kWh
Re-based Tariff Distribution Volumetric Rate kW
Service Charge Rate Adders
Distribution Volumetric kWh Rate Adders
Distribution Volumetric kW Rate Adders
Re-based Base Service Charge
Re-based Base Distribution Volumetric Rate kWh
Re-based Base Distribution Volumetric Rate kW
A B C D E F H = A - D I = B - E J = C - FResidential 18.25 0.0151 0.0000 0.00 0.0000 0.0000 18.25 0.0151 0.0000Residential Urban 17.00 0.0257 0.0000 0.00 0.0000 0.0000 17.00 0.0257 0.0000General Service Less Than 50 kW 24.30 0.0225 0.0000 0.00 0.0000 0.0000 24.30 0.0225 0.0000General Service 50 to 999 kW 35.56 0.0000 5.5956 0.00 0.0000 0.0000 35.56 0.0000 5.5956General Service 1,000 to 4,999 kW 686.46 0.0000 4.4497 0.00 0.0000 0.0000 686.46 0.0000 4.4497Large Use 3,009.11 0.0000 4.7406 0.00 0.0000 0.0000 3,009.11 0.0000 4.7406Street Lighting 1.30 0.0000 28.7248 0.00 0.0000 0.0000 1.30 0.0000 28.7248Unmetered Scattered Load 4.84 0.0607 0.0000 0.00 0.0000 0.0000 4.84 0.0607 0.0000Unmetered Scattered Load 0.49 0.0000 0.0000 0.00 0.0000 0.0000 0.49 0.0000 0.0000
Incremental Capital Workform
B1.2 Removal of Rate Adders
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 5 of 14
Calculated Re-Based Revenue From Rates
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
Re-based Billed
Customers or Re-based Re-based Re-based Base
Re-based Base Distribution Volumetric
Re-based Base Distribution Volumetric Service Charge
Distribution Volumetric
Rate Revenue
Distribution Volumetric
Rate Revenue
Revenue Requirement
Incremental Capital Workform
Rate ClassCustomers or Connections
Re-based Billed kWh
Re-based Billed kW
Re-based Base Service Charge
Volumetric Rate kWh
Volumetric Rate kW
Service Charge Revenue
Revenue kWh
Revenue kW
Requirement from Rates
A B C D E F G = A * D *12 H = B * E I = C * F J = G + H + IResidential 598,508 4,886,977,489 0 18.25 0.0151 0.0000 131,073,252 73,646,751 0 204,720,003Residential Urban 24,898 99,791,184 0 17.00 0.0257 0.0000 5,079,192 2,559,644 0 7,638,836General Service Less Than 50 kW 65,792 2,139,318,076 0 24.30 0.0225 0.0000 19,184,993 48,070,477 0 67,255,470General Service 50 to 999 kW 13,067 10,116,374,153 26,935,191 35.56 0.0000 5.5956 5,575,758 0 150,718,556 156,294,314General Service 1,000 to 4,999 kW 514 4,626,928,262 10,587,119 686.46 0.0000 4.4497 4,234,085 0 47,109,505 51,343,590Large Use 47 2,376,778,323 4,993,733 3,009.11 0.0000 4.7406 1,697,138 0 23,673,292 25,370,430Street Lighting 162,777 110,165,016 322,023 1.30 0.0000 28.7248 2,539,322 0 9,250,042 11,789,364Unmetered Scattered Load 1,130 56,231,585 0 4.84 0.0607 0.0000 65,611 3,413,257 0 3,478,868Unmetered Scattered Load 21,729 0 0 0.49 0.0000 0.0000 127,767 0 0 127,767
169,577,117 127,690,129 230,751,395 528,018,642O P Q R
Incremental Capital Workform
B1.3 Re-Based Rev From Rates
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 6 of 14
Detailed Re-Based Revenue From Rates
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
Applicants Rate BaseAverage Net Fixed Assets
Gross Fixed Assets - Re-based Opening 4,183,572,075$ AAdd: CWIP Re-based Opening 204,719,106$ BRe-based Capital Additions 376,263,596$ CRe-based Capital Disposals DRe-based Capital Retirements EDeduct: CWIP Re-based Closing 232,060,508-$ FGross Fixed Assets - Re-based Closing 4,532,494,269$ GAverage Gross Fixed Assets 4,358,033,172$ H = ( A + G ) / 2
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ PWorking Capital Allowance Rate 12.0% Q
$
Last Rate Re-based Amount
Incremental Capital Workform
Working Capital Allowance 296,739,314$ R = P * Q
Rate Base 2,298,227,281$ S = O + R
Return on Rate BaseDeemed ShortTerm Debt % 4.00% T 91,929,091$ W = S * TDeemed Long Term Debt % 56.00% U 1,287,007,277$ X = S * UDeemed Equity % 40.00% V 919,290,912$ Y = S * V
Short Term Interest 2.46% Z 2,261,456$ AC = W * ZLong Term Interest 5.37% AA 69,112,291$ AD = X * AAReturn on Equity 9.58% AB 88,068,069$ AE = Y * ABReturn on Rate Base 159,441,816$ AF = AC + AD + AE
Distribution ExpensesOM&A Expenses 231,014,224$ AGAmortization 138,815,781$ AHOntario Capital Tax (F1.1 Z-Factor Tax Changes) 6,802,382$ AIGrossed Up PILs (F1.1 Z-Factor Tax Changes) 11,791,223$ AJLow Voltage AKTransformer Allowance 11,479,842$ AL
-$ AMANAO
399,903,452$ AP = SUM ( AG : AO )
Revenue OffsetsSpecific Service Charges 7,580,526-$ AQLate Payment Charges 4,900,000-$ AROther Distribution Income 7,240,556-$ ASOther Income and Deductions 6,300,000-$ AT 26,021,082-$ AU = SUM ( AQ : AT )
Revenue Requirement from Distribution Rates 533,324,186$ AV = AF + AP + AU
Rate Classes RevenueRate Classes Revenue - Total (B1.1 Re-based Revenue - Gen) 528,018,642$ AW
Difference 5,305,544$ AZ = AV - AW
Difference (Percentage - should be less than 1%) 1.00% BA = AZ / AW
Incremental Capital Workform
B1.4 Re-Based Rev Req
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 7 of 14
Load Actual - Most Recent Year
Rate Class Fixed Metric Vol Metric
Billed Customers or Connections Billed kWh Billed kW
Base Service Charge
Base Distribution
Volumetric Rate kWh
Base Distribution
Volumetric Rate kW
Service Charge Revenue
Distribution Volumetric Rate
Revenue kWh
Distribution Volumetric Rate
Revenue kW
Total Revenue by Rate Class
A B C D E F G = A * D * 12 H = B * E I = C * F J = G + H + IResidential Customer kWh 591,496 5,105,974,275 0 $18.25 $0.0151 $0.0000 $129,537,624 $76,947,032 $0 $206,484,656Residential Urban Customer kWh 24,898 99,791,184 0 $17.00 $0.0257 $0.0000 $5,079,192 $2,559,644 $0 $7,638,836General Service Less Than 50 kW Customer kWh 65,799 2,095,343,918 0 $24.30 $0.0225 $0.0000 $19,186,988 $47,082,378 $0 $66,269,366General Service 50 to 999 kW Customer kW 12,873 10,189,051,346 26,712,248 $35.56 $0.0000 $5.5956 $5,493,167 $0 $149,471,055 $154,964,221General Service 1,000 to 4,999 kW Customer kW 509 4,828,382,733 10,972,419 $686.46 $0.0000 $4.4497 $4,192,898 $0 $48,823,974 $53,016,871Large Use Customer kW 47 2,263,227,585 5,267,224 $3,009.11 $0.0000 $4.7406 $1,697,138 $0 $24,969,801 $26,666,940Street Lighting Connection kW 162,964 112,727,603 321,995 $1.30 $0.0000 $28.7248 $2,542,238 $0 $9,249,232 $11,791,471 aaaUnmetered Scattered Load Connection kWh 1,107 52,097,299 0 $4.84 $0.0607 $0.0000 $64,295 $3,162,306 $0 $3,226,601Unmetered Scattered Load Connection kWh 12,159 0 0 $0.49 $0.0000 $0.0000 $71,495 $0 $0 $71,495
This sheet is used to determine the applicants most current allocation of revenues (after the most recent revenue cost ratio adjustment, if applicable) to be used to calculate the incremental capital rate riders.
Incremental Capital Workform
This sheet is used to determine the applicants most current allocation of revenues (after the most recent revenue cost ratio adjustment, if applicable) to be used to calculate the incremental capital rate riders.
D1.1 Current Revenue from Rates
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 9 of 14
Threshold ParametersPrice Cap Index
Price Escalator (GDP-IPI) 2.00%
Less Productivity Factor -0.72%
Less Stretch Factor -0.60%
Price Cap Index 0.68%
Growth
ICM Billing Determinants for Growth - Numerator : 2011 Re-Based Forecast 528,018,642$ A
ICM Billing Determinants for Growth - Denominator : 2010 Audited RRR 530,130,457$ B
Growth -0.40% C = A / B
Incremental Capital Workform
Growth -0.40% C = A / B
Incremental Capital Workform
E1.1 Threshold Parameters
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 10 of 14
Threshold Test
Year 2011
Price Cap Index 0.68% AGrowth -0.40% BDead Band 20% C
Average Net Fixed AssetsGross Fixed Assets Opening 4,183,572,075$
Add: CWIP Opening 204,719,106$ Capital Additions 376,263,596$ Capital Disposals -$ Capital Retirements -$ Deduct: CWIP Closing 232,060,508-$
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ Working Capital Allowance Rate 12%
Working Capital Allowance 296,739,314$ F
Rate Base 2,298,227,281$ G = E + F
Depreciation D 138,815,781$ H
Threshold Test 124.62% I = 1 + ( G / H) * ( B + A * ( 1 + B)) + C
Threshold CAPEX 172,989,465$ J = H *I
Incremental Capital Workform
E2.1 Threshold Test
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 11 of 14
Summary of Incremental Capital Projects (ICPs)
Number of ICPs1
Project ID # Incremental Capital Non-Discretionary Project Description
Incremental Capital CAPEX
Amortization Expense CCA
ICP 1 Summary of Projects (please see Schedule E01-2) 275,754,831 8,770,639 20,346,055
275,754,831 8,770,639 20,346,055
Incremental Capital Workform
E3.1 Summary of I C Projects
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 12 of 14
Incremental Capital Adjustment
Current Revenue Requirement
Current Revenue Requirement - Total 533,324,186$ A
Return on Rate BaseIncremental Capital CAPEX 275,754,831$ BDepreciation Expense 8,770,639$ CIncremental Capital CAPEX to be included in Rate Base 266,984,192$ D = B - C
Deemed ShortTerm Debt % 4.0% E 10,679,368$ G = D * EDeemed Long Term Debt % 56.0% F 149,511,148$ H = D * F
Short Term Interest 2.46% I 262,712$ K = G * ILong Term Interest 5.37% J 8,028,749$ L = H * J
Return on Rate Base - Interest 8,291,461$ M = K + L
Deemed Equity % 40.0% N 106,793,677$ P = D * N
Return on Rate Base -Equity 9.58% O 10,230,834$ Q = P * O
Return on Rate Base - Total 18,522,295$ R = M + Q
Amortization Expense
Amortization Expense - Incremental C 8,770,639$ S
Incremental Capital W
Grossed up PIL's
Regulatory Taxable Income O 10,230,834$ T
Add Back Amortization Expense S 8,770,639$ U
Deduct CCA 20,346,055$ V
Incremental Taxable Income 1,344,581-$ W = T + U - V
Current Tax Rate (F1.1 Z-Factor Tax Changes) 26.4% X
PIL's Before Gross Up 354,970-$ Y = W * X
Incremental Grossed Up PIL's 482,296-$ Z = Y / ( 1 - X )
Ontario Capital TaxIncremental Capital CAPEX 275,754,831$ AA
Less : Available Capital Exemption (if any) -$ AB
Incremental Capital CAPEX subject to OCT 275,754,831$ AC = AA - AB
Ontario Capital Tax Rate (F1.1 Z-Factor Tax Changes) 0.000% AD
Incremental Ontario Capital Tax -$ AE = AC * AD
Incremental Revenue RequirementReturn on Rate Base - Total Q 18,522,295$ AFAmortization Expense - Total S 8,770,639$ AGIncremental Grossed Up PIL's Z 482,296-$ AHIncremental Ontario Capital Tax AE -$ AI
Incremental Revenue Requirement 26,810,639$ AJ = AF + AG + AH + AI
Incremental Capital W
E4.1 IncrementalCapitalAdjust
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 13 of 14
Calculation of Incremental Capital Rate Rider - Option A Fixed and Variable
Rate Class
Service Charge % Revenue
Distribution Volumetric
Rate % Revenue
kWh
Distribution Volumetric
Rate % Revenue
kW
Service Charge
Revenue
Distribution Volumetric
Rate Revenue kWh
Distribution Volumetric Rate
Revenue kW
Total Revenue by Rate Class
Billed Customers
or Connections Billed kWh Billed kW
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B C D = $N * A E = $N * B F = $N * C G = D + E + F H I J K = D / H / 12 L = E / I M = F / JResidential 24.9% 14.0% 0.0% ########### 3,753,438.35$ -$ 10,433,643.05$ 598,508 4,886,977,489 0 $0.930119 $0.000768Residential Urban 0.4% 0.5% 0.0% 104,002.10$ 130,453.35$ -$ 234,455.45$ 24,898 99,791,184 0 $0.348094 $0.001307General Service Less Than 50 kW 3.6% 9.1% 0.0% 977,771.41$ 2,449,932.56$ -$ 3,427,703.97$ 65,792 2,139,318,076 0 $1.238460 $0.001145General Service 50 to 999 kW 1.1% 0.0% 28.7% 284,170.90$ -$ 7,681,436.09$ 7,965,606.99$ 13,067 10,116,374,153 26,935,191 $1.812331 $0.000000 $0.285182General Service 1,000 to 4,999 kW 0.8% 0.0% 9.0% 215,791.98$ -$ 2,400,956.18$ 2,616,748.16$ 514 4,626,928,262 10,587,119 $34.985729 $0.000000 $0.226781Large Use 0.3% 0.0% 4.5% 86,495.37$ -$ 1,206,519.52$ 1,293,014.89$ 47 2,376,778,323 4,993,733 $153.360586 $0.000000 $0.241607Street Lighting 0.5% 0.0% 1.8% 129,417.62$ -$ 471,432.38$ 600,850.01$ 162,777 110,165,016 322,023 $0.066255 $0.000000 $1.463972Unmetered Scattered Load 0.0% 0.6% 0.0% 338.53$ 173,958.12$ -$ 174,296.66$ 1,130 56,231,585 0 $0.024973 $0.003094Unmetered Scattered Load 0.2% 0.0% 0.0% 64,319.66$ -$ -$ 64,319.66$ 21,729 0 0 $0.246673
Enter the above rate riders onto "Sheet 14. Proposed Rate_Riders" in the 2012 OEB IRM3 Rate
Generator as an "Rate Rider for Incremental Capital"
Incremental Capital Workform
F1.1 Incr Cap RRider Opt A FV
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E1.1
ORIGINALpage 14 of 14
Calculation of Incremental Capital Rate Rider - Option B Variable
Rate ClassTotal Revenue $ by Rate Class
Total Revenue % by Rate Class
Total Incremental Capital $ by Rate Class Billed kWh Billed kW
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B = A / $H C = $I * B D E F = C / D G = C / EResidential $204,720,003 38.92% $10,433,643 4,886,977,489 0 $0.0021Residential Urban $4,600,284 0.87% $234,455 99,791,184 0 $0.0023General Service Less Than 50 kW $67,255,470 12.78% $3,427,704 2,139,318,076 0 $0.0016General Service 50 to 999 kW $156,294,314 29.71% $7,965,607 ############ 26,935,191 $0.2957General Service 1,000 to 4,999 kW $51,343,590 9.76% $2,616,748 4,626,928,262 10,587,119 $0.2472L U $25 370 430 4 82% $1 293 015
Net Fixed Asset Amort. Exp CCAValues Above Threshold for ICM Model 275,754,831 8,770,639 20,346,055Threshold Values 172,989,465 863,407 2,580,167
Toronto Hydro‐Electric System LimitedEB‐2012‐0064
Tab 4Schedule E1.3
ORIGINALpage 1 of 1
Calculation of ICM Rate Rider on Days of Service Basis
Rate Class
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
Service Charge Rate Rider (DOS)
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider (DOS)
K = D / H / 12 L = E / I M = F / J Residential $0.9301 $0.000768 $0.917378 $0.000768Residential Urban $0.3481 $0.001307 $0.343326 $0.001307General Service Less Than 50 kW $1.2385 $0.001145 $1.221495 $0.001145General Service 50 to 999 kW $1.8123 $0.000000 $0.2852 $1.787505 $0.281275General Service 1,000 to 4,999 kW $34.9857 $0.000000 $0.2268 $34.506472 $0.223674Large Use $153.3606 $0.000000 $0.2416 $151.259756 $0.238297Street Lighting $0.0663 $0.000000 $1.4640 $0.065347 $1.443918Unmetered Scattered Load $0.0250 $0.003094 $0.024631 $0.003094Unmetered Scattered Load $0.2467 $0.243294
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 1 of 14
Applicant Name Toronto Hydro-Electric System Limited
Application Type IRM3
LDC Licence Number ED-2002-0497
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
Applied for Effective Date May 1, 2012
Stretch Factor Group III
Stretch Factor Value 0.6%
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
ICM Billing Determinants for Growth - Numerator 2011 Re-Based Forecast
ICM Billing Determinants for Growth - Denominator 2010 Audited RRR
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
A1.1 LDC Information
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 2 of 14
Table of ContentsSheet Name Purpose of Sheet
A1.1 LDC Information Enter LDC Data
A2.1 Table of Contents Table of Contents
B1.1 Re-Based Bill Det & Rates Set Up Rate Classes and enter Re-Based Billing Determinants and Tariff Rates
B1.2 Removal of Rate Adders Removal of Rate Adders
B1.3 Re-Based Rev From Rates Calculated Re-Based Revenue From Rates
Incremental Capital Workform
B1.4 Re-Based Rev Req Detailed Re-Based Revenue From Rates
C1.1 Ld Act-Mst Rcent Yr Enter Billing Determinants for most recent actual year
D1.1 Current Revenue from Rates Enter Current Rates to calculate current rate allocation
E1.1 Threshold Parameters Shows calculation of Price Cap and Growth used for incremental capital threshold calculation
E2.1 Threshold Test Input sheet to calculate Threshold and Incremental Capital
E3.1 Summary of I C Projects Summary of Incremental Capital Projects
E4.1 IncrementalCapitalAdjust Shows Calculation of Incremental Capital Revenue Requirement
F1.1 Incr Cap RRider Opt A FV Option A - Calculation of Incremental Capital Rate Rider - Fixed & Variable Split
F1.2 Incr Cap RRider Opt B Var Option B - Calculation of Incremental Capital Rate Rider - Variable Allocation
Z1.0 OEB Control Sheet Not Shown
Incremental Capital Workform
A2.1 Table of Contents
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 3 of 14
Rate Class and Re-Based Billing Determinants & Rates
GSLT50 General Service Less Than 50 kW Customer kWh 65,792 2,139,318,076 0 24.30 0.0225
Incremental Capital Workform
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
GSLT50 General Service Less Than 50 kW Customer kWh 65,792 2,139,318,076 0 24.30 0.0225GSGT50 General Service 50 to 999 kW Customer kW 13,067 10,116,374,153 26,935,191 35.56 5.5956GSGT50 General Service 1,000 to 4,999 kW Customer kW 514 4,626,928,262 10,587,119 686.46 4.4497
LU Large Use Customer kW 47 2,376,778,323 4,993,733 3,009.11 4.7406SL Street Lighting Connection kW 162,777 110,165,016 322,023 1.30 28.7248
USL Unmetered Scattered Load Connection kWh 1,130 56,231,585 4.84 0.0607USL Unmetered Scattered Load Connection kWh 21,729 0 0.49NA Rate Class 10 NA NANA Rate Class 11 NA NANA Rate Class 12 NA NANA Rate Class 13 NA NANA Rate Class 14 NA NANA Rate Class 15 NA NANA Rate Class 16 NA NANA Rate Class 17 NA NANA Rate Class 18 NA NANA Rate Class 19 NA NANA Rate Class 20 NA NANA Rate Class 21 NA NANA Rate Class 22 NA NANA Rate Class 23 NA NANA Rate Class 24 NA NANA Rate Class 25 NA NA
Incremental Capital Workform
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ PWorking Capital Allowance Rate 12.0% Q
$
Last Rate Re-based Amount
Incremental Capital Workform
Working Capital Allowance 296,739,314$ R = P * Q
Rate Base 2,298,227,281$ S = O + R
Return on Rate BaseDeemed ShortTerm Debt % 4.00% T 91,929,091$ W = S * TDeemed Long Term Debt % 56.00% U 1,287,007,277$ X = S * UDeemed Equity % 40.00% V 919,290,912$ Y = S * V
Short Term Interest 2.46% Z 2,261,456$ AC = W * ZLong Term Interest 5.37% AA 69,112,291$ AD = X * AAReturn on Equity 9.58% AB 88,068,069$ AE = Y * ABReturn on Rate Base 159,441,816$ AF = AC + AD + AE
Distribution ExpensesOM&A Expenses 231,014,224$ AGAmortization 138,815,781$ AHOntario Capital Tax (F1.1 Z-Factor Tax Changes) 6,802,382$ AIGrossed Up PILs (F1.1 Z-Factor Tax Changes) 11,791,223$ AJLow Voltage AKTransformer Allowance 11,479,842$ AL
-$ AMANAO
399,903,452$ AP = SUM ( AG : AO )
Revenue OffsetsSpecific Service Charges 7,580,526-$ AQLate Payment Charges 4,900,000-$ AROther Distribution Income 7,240,556-$ ASOther Income and Deductions 6,300,000-$ AT 26,021,082-$ AU = SUM ( AQ : AT )
Revenue Requirement from Distribution Rates 533,324,186$ AV = AF + AP + AU
Rate Classes RevenueRate Classes Revenue - Total (B1.1 Re-based Revenue - Gen) 528,018,642$ AW
Difference 5,305,544$ AZ = AV - AW
Difference (Percentage - should be less than 1%) 1.00% BA = AZ / AW
Incremental Capital Workform
B1.4 Re-Based Rev Req
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 7 of 14
Load Actual - Most Recent Year
Rate Class Fixed Metric Vol MetricBilled Customers or Connections Billed kWh Billed kW
Base Service Charge
Base Distribution Volumetric Rate
kWh
Base Distribution Volumetric Rate
kWService Charge
Revenue
Distribution Volumetric Rate Revenue
kWh
Distribution Volumetric Rate Revenue
kWTotal Revenue by Rate Class
A B C D E F G = A * D * 12 H = B * E I = C * F J = G + H + IResidential Customer kWh 591,496 5,105,974,275 0 $18.25 $0.0151 $0.0000 $129,537,624 $76,947,032 $0 $206,484,656Residential Urban Customer kWh 24,898 99,791,184 0 $17.00 $0.0257 $0.0000 $5,079,192 $2,559,644 $0 $7,638,836General Service Less Than 50 kW Customer kWh 65,799 2,095,343,918 0 $24.30 $0.0225 $0.0000 $19,186,988 $47,082,378 $0 $66,269,366General Service 50 to 999 kW Customer kW 12,873 10,189,051,346 26,712,248 $35.56 $0.0000 $5.5956 $5,493,167 $0 $149,471,055 $154,964,221General Service 1,000 to 4,999 kW Customer kW 509 4,828,382,733 10,972,419 $686.46 $0.0000 $4.4497 $4,192,898 $0 $48,823,974 $53,016,871Large Use Customer kW 47 2,263,227,585 5,267,224 $3,009.11 $0.0000 $4.7406 $1,697,138 $0 $24,969,801 $26,666,940Street Lighting Connection kW 162,964 112,727,603 321,995 $1.30 $0.0000 $28.7248 $2,542,238 $0 $9,249,232 $11,791,471Unmetered Scattered Load Connection kWh 1,107 52,097,299 0 $4.84 $0.0607 $0.0000 $64,295 $3,162,306 $0 $3,226,601Unmetered Scattered Load Connection kWh 12,159 0 0 $0.49 $0.0000 $0.0000 $71,495 $0 $0 $71,495
This sheet is used to determine the applicants most current allocation of revenues (after the most recent revenue cost ratio adjustment, if applicable) to be used to calculate the incremental capital rate riders.
D1.1 Current Revenue from Rates
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 9 of 14
Threshold ParametersPrice Cap Index
Price Escalator (GDP-IPI) 2.00%
Less Productivity Factor -0.72%
Less Stretch Factor -0.60%
Price Cap Index 0.68%
Growth
ICM Billing Determinants for Growth - Numerator : 2011 Re-Based Forecast 528,018,642$ A
ICM Billing Determinants for Growth - Denominator : 2010 Audited RRR 530,130,457$ B
Incremental Capital Work
Growth -0.40% C = A / B
Incremental Capital Work
E1.1 Threshold Parameters
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 10 of 14
Threshold Test
Year 2011
Price Cap Index 0.68% AGrowth -0.40% BDead Band 20% C
Average Net Fixed AssetsGross Fixed Assets Opening 4,183,572,075$
Add: CWIP Opening 204,719,106$ Capital Additions 376,263,596$ Capital Disposals -$ Capital Retirements -$ Deduct: CWIP Closing 232,060,508-$
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ Working Capital Allowance Rate 12%
Working Capital Allowance 296,739,314$ F
Rate Base 2,298,227,281$ G = E + F
Depreciation D 138,815,781$ H
Threshold Test 124.62% I = 1 + ( G / H) * ( B + A * ( 1 + B)) + C
Threshold CAPEX 172,989,465$ J = H *I
Incremental Capital Workform
E2.1 Threshold Test
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 11 of 14
Summary of Incremental Capital Projects (ICPs)
Number of ICPs1
Project ID # Incremental Capital Non-Discretionary Project Description
Incremental Capital CAPEX
Amortization Expense CCA
ICP 1 Summary of Projects (please see Schedule E02-2) 361,494,112 11,605,251 24,672,614
361,494,112 11,605,251 24,672,614
Incremental Capital Workform
E3.1 Summary of I C Projects
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 12 of 14
Incremental Capital Adjustment
Current Revenue Requirement
Current Revenue Requirement - Total 533,324,186$ A
Return on Rate BaseIncremental Capital CAPEX 361,494,112$ BDepreciation Expense 11,605,251$ CIncremental Capital CAPEX to be included in Rate Base 349,888,861$ D = B - C
Deemed ShortTerm Debt % 4.0% E 13,995,554$ G = D * EDeemed Long Term Debt % 56.0% F 195,937,762$ H = D * F
Short Term Interest 2.46% I 344,291$ K = G * ILong Term Interest 5.37% J 10,521,858$ L = H * J
Return on Rate Base - Interest 10,866,148$ M = K + L
Deemed Equity % 40.0% N 139,955,544$ P = D * N
Return on Rate Base -Equity 9.58% O 13,407,741$ Q = P * O
Return on Rate Base - Total 24,273,890$ R = M + Q
Amortization Expense
Amortization Expense - Incremental C 11,605,251$ S
Incremental Capital W
Grossed up PIL's
Regulatory Taxable Income O 13,407,741$ T
Add Back Amortization Expense S 11,605,251$ U
Deduct CCA 24,672,614$ V
Incremental Taxable Income 340,378$ W = T + U - V
Current Tax Rate (F1.1 Z-Factor Tax Changes) 26.4% X
PIL's Before Gross Up 89,860$ Y = W * X
Incremental Grossed Up PIL's 122,092$ Z = Y / ( 1 - X )
Ontario Capital TaxIncremental Capital CAPEX 361,494,112$ AA
Less : Available Capital Exemption (if any) -$ AB
Incremental Capital CAPEX subject to OCT 361,494,112$ AC = AA - AB
Ontario Capital Tax Rate (F1.1 Z-Factor Tax Changes) 0.000% AD
Incremental Ontario Capital Tax -$ AE = AC * AD
Incremental Revenue RequirementReturn on Rate Base - Total Q 24,273,890$ AFAmortization Expense - Total S 11,605,251$ AGIncremental Grossed Up PIL's Z 122,092$ AHIncremental Ontario Capital Tax AE -$ AI
Incremental Revenue Requirement 36,001,232$ AJ = AF + AG + AH + AI
Incremental Capital W
E4.1 IncrementalCapitalAdjust
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 13 of 14
Calculation of Incremental Capital Rate Rider - Option A Fixed and Variable
Rate Class
Service Charge % Revenue
Distribution Volumetric
Rate % Revenue
kWh
Distribution Volumetric
Rate % Revenue
kW
Service Charge
Revenue
Distribution Volumetric
Rate Revenue kWh
Distribution Volumetric Rate
Revenue kW
Total Revenue by Rate Class
Billed Customers
or Connections Billed kWh Billed kW
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B C D = $N * A E = $N * B F = $N * C G = D + E + F H I J K = D / H / 12 L = E / I M = F / JResidential 24.9% 14.0% 0.0% 8,970,155.54$ 5,040,103.90$ -$ 14,010,259.44$ 598,508 4,886,977,489 0 $1.248961 $0.001031Residential Urban 0.4% 0.5% 0.0% 139,653.66$ 175,172.30$ -$ 314,825.96$ 24,898 99,791,184 0 $0.467419 $0.001755General Service Less Than 50 kW 3.6% 9.1% 0.0% 1,312,948.03$ 3,289,760.88$ -$ 4,602,708.91$ 65,792 2,139,318,076 0 $1.663000 $0.001538General Service 50 to 999 kW 1.1% 0.0% 28.7% 381,583.69$ -$ 10,314,605.55$ 10,696,189.24$ 13,067 10,116,374,153 26,935,191 $2.433591 $0.000000 $0.382942General Service 1,000 to 4,999 kW 0.8% 0.0% 9.0% 289,764.72$ -$ 3,223,995.57$ 3,513,760.29$ 514 4,626,928,262 10,587,119 $46.978715 $0.000000 $0.304521Large Use 0.3% 0.0% 4.5% 116,145.68$ -$ 1,620,110.20$ 1,736,255.88$ 47 2,376,778,323 4,993,733 $205.932059 $0.000000 $0.324429Street Lighting 0.5% 0.0% 1.8% 173,781.53$ -$ 633,037.76$ 806,819.29$ 162,777 110,165,016 322,023 $0.088967 $0.000000 $1.965816Unmetered Scattered Load 0.0% 0.6% 0.0% 454.58$ 233,590.36$ -$ 234,044.94$ 1,130 56,231,585 0 $0.033534 $0.004154Unmetered Scattered Load 0.2% 0.0% 0.0% 86,368.22$ -$ -$ 86,368.22$ 21,729 0 0 $0.331231
Enter the above rate riders onto "Sheet 14. Proposed Rate_Riders" in the 2012 OEB IRM3 Rate
Generator as an "Rate Rider for Incremental Capital"
Incremental Capital Workform
F1.1 Incr Cap RRider Opt A FV
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E2.1
ORIGINALpage 14 of 14
Calculation of Incremental Capital Rate Rider - Option B Variable
Rate ClassTotal Revenue $ by Rate Class
Total Revenue % by Rate Class
Total Incremental Capital $ by Rate Class Billed kWh Billed kW
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B = A / $H C = $I * B D E F = C / D G = C / EResidential $204,720,003 38.92% $14,010,259 4,886,977,489 0 $0.0029Residential Urban $4,600,284 0.87% $314,826 99,791,184 0 $0.0032General Service Less Than 50 kW $67,255,470 12.78% $4,602,709 2,139,318,076 0 $0.0022General Service 50 to 999 kW $156,294,314 29.71% $10,696,189 ############ 26,935,191 $0.3971General Service 1,000 to 4,999 kW $51,343,590 9.76% $3,513,760 4,626,928,262 10,587,119 $0.3319
Net Fixed Asset Amort. Exp CCAValues Above Threshold for ICM Model 361,494,112 11,605,251 24,672,614Threshold Values 172,989,465 817,470 2,242,338
Toronto Hydro‐Electric System LimitedEB‐2012‐0064
Tab 4Schedule E2.3
ORIGINALpage 1 of 1
Calculation of ICM Rate Rider on Days of Service Basis
Rate Class
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
Service Charge Rate Rider
(DOS)
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider (DOS)
K = D / H / 12 L = E / I M = F / J Residential $1.2490 $0.001031 $1.231852 $0.001031Residential Urban $0.4674 $0.001755 $0.461016 $0.001755General Service Less Than 50 kW $1.6630 $0.001538 $1.640219 $0.001538General Service 50 to 999 kW $2.4336 $0.000000 $0.3829 $2.400254 $0.377696General Service 1,000 to 4,999 kW $46.9787 $0.000000 $0.3045 $46.335171 $0.300349Large Use $205.9321 $0.000000 $0.3244 $203.111072 $0.319985Street Lighting $0.0890 $0.000000 $1.9658 $0.087748 $1.938887Unmetered Scattered Load $0.0335 $0.004154 $0.033075 $0.004154Unmetered Scattered Load $0.3312 $0.326694
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 1 of 14
Applicant Name Toronto Hydro-Electric System Limited
Application Type IRM3
LDC Licence Number ED-2002-0497
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
Applied for Effective Date May 1, 2012
Stretch Factor Group III
Stretch Factor Value 0.6%
Last COS Re-based Year 2011
Last COS OEB Application Number EB-2010-0142
ICM Billing Determinants for Growth - Numerator 2011 Re-Based Forecast
ICM Billing Determinants for Growth - Denominator 2010 Audited RRR
Incremental Capital Workform
DROP-DOWN MENU INPUT FIELD CALCULATION Legend
A1.1 LDC Information
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 2 of 14
Table of ContentsSheet Name Purpose of Sheet
A1.1 LDC Information Enter LDC Data
A2.1 Table of Contents Table of Contents
B1.1 Re-Based Bill Det & Rates Set Up Rate Classes and enter Re-Based Billing Determinants and Tariff Rates
B1.2 Removal of Rate Adders Removal of Rate Adders
B1.3 Re-Based Rev From Rates Calculated Re-Based Revenue From Rates
Incremental Capital Workform
B1.4 Re-Based Rev Req Detailed Re-Based Revenue From Rates
C1.1 Ld Act-Mst Rcent Yr Enter Billing Determinants for most recent actual year
D1.1 Current Revenue from Rates Enter Current Rates to calculate current rate allocation
E1.1 Threshold Parameters Shows calculation of Price Cap and Growth used for incremental capital threshold calculation
E2.1 Threshold Test Input sheet to calculate Threshold and Incremental Capital
E3.1 Summary of I C Projects Summary of Incremental Capital Projects
E4.1 IncrementalCapitalAdjust Shows Calculation of Incremental Capital Revenue Requirement
F1.1 Incr Cap RRider Opt A FV Option A - Calculation of Incremental Capital Rate Rider - Fixed & Variable Split
F1.2 Incr Cap RRider Opt B Var Option B - Calculation of Incremental Capital Rate Rider - Variable Allocation
Z1.0 OEB Control Sheet Not Shown
Incremental Capital Workform
A2.1 Table of Contents
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 3 of 14
Rate Class and Re-Based Billing Determinants & Rates
GSLT50 General Service Less Than 50 kW Customer kWh 65,792 2,139,318,076 0 24.30 0.0225GSGT50 General Service 50 to 999 kW Customer kW 13,067 10,116,374,153 26,935,191 35.56 5.5956
Incremental Capital Workform
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
GSGT50 General Service 50 to 999 kW Customer kW 13,067 10,116,374,153 26,935,191 35.56 5.5956GSGT50 General Service 1,000 to 4,999 kW Customer kW 514 4,626,928,262 10,587,119 686.46 4.4497
LU Large Use Customer kW 47 2,376,778,323 4,993,733 3,009.11 4.7406SL Street Lighting Connection kW 162,777 110,165,016 322,023 1.30 28.7248
USL Unmetered Scattered Load Connection kWh 1,130 56,231,585 4.84 0.0607USL Unmetered Scattered Load Connection kWh 21,729 0 0.49NA Rate Class 10 NA NANA Rate Class 11 NA NANA Rate Class 12 NA NANA Rate Class 13 NA NANA Rate Class 14 NA NANA Rate Class 15 NA NANA Rate Class 16 NA NANA Rate Class 17 NA NANA Rate Class 18 NA NANA Rate Class 19 NA NANA Rate Class 20 NA NANA Rate Class 21 NA NANA Rate Class 22 NA NANA Rate Class 23 NA NANA Rate Class 24 NA NANA Rate Class 25 NA NA
Incremental Capital Workform
Select the appropriate Rate Groups and Rate Classes from the drop-down menus in Columns C and D respectively. Following your selection, all appropriate input cells will be shaded green.
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ PWorking Capital Allowance Rate 12.0% Q
Working Capital Allowance 296,739,314$ R = P * Q
Last Rate Re-based Amount
Incremental Capital Workform
g p , ,$
Rate Base 2,298,227,281$ S = O + R
Return on Rate BaseDeemed ShortTerm Debt % 4.00% T 91,929,091$ W = S * TDeemed Long Term Debt % 56.00% U 1,287,007,277$ X = S * UDeemed Equity % 40.00% V 919,290,912$ Y = S * V
Short Term Interest 2.46% Z 2,261,456$ AC = W * ZLong Term Interest 5.37% AA 69,112,291$ AD = X * AAReturn on Equity 9.58% AB 88,068,069$ AE = Y * ABReturn on Rate Base 159,441,816$ AF = AC + AD + AE
Distribution ExpensesOM&A Expenses 231,014,224$ AGAmortization 138,815,781$ AHOntario Capital Tax (F1.1 Z-Factor Tax Changes) 6,802,382$ AIGrossed Up PILs (F1.1 Z-Factor Tax Changes) 11,791,223$ AJLow Voltage AKTransformer Allowance 11,479,842$ AL
-$ AMANAO
399,903,452$ AP = SUM ( AG : AO )
Revenue OffsetsSpecific Service Charges 7,580,526-$ AQLate Payment Charges 4,900,000-$ AROther Distribution Income 7,240,556-$ ASOther Income and Deductions 6,300,000-$ AT 26,021,082-$ AU = SUM ( AQ : AT )
Revenue Requirement from Distribution Rates 533,324,186$ AV = AF + AP + AU
Rate Classes RevenueRate Classes Revenue - Total (B1.1 Re-based Revenue - Gen) 528,018,642$ AW
Difference 5,305,544$ AZ = AV - AW
Difference (Percentage - should be less than 1%) 1.00% BA = AZ / AW
Incremental Capital Workform
B1.4 Re-Based Rev Req
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 7 of 14
Load Actual - Most Recent Year
Rate Class Fixed Metric Vol MetricBilled Customers or Connections Billed kWh Billed kW
Base Service Charge
Base Distribution Volumetric Rate
kWh
Base Distribution Volumetric Rate
kWService Charge
Revenue
Distribution Volumetric Rate Revenue
kWh
Distribution Volumetric Rate Revenue
kWTotal Revenue by Rate Class
A B C D E F G = A * D * 12 H = B * E I = C * F J = G + H + IResidential Customer kWh 591,496 5,105,974,275 0 $18.25 $0.0151 $0.0000 $129,537,624 $76,947,032 $0 $206,484,656Residential Urban Customer kWh 24,898 99,791,184 0 $17.00 $0.0257 $0.0000 $5,079,192 $2,559,644 $0 $7,638,836General Service Less Than 50 kW Customer kWh 65,799 2,095,343,918 0 $24.30 $0.0225 $0.0000 $19,186,988 $47,082,378 $0 $66,269,366General Service 50 to 999 kW Customer kW 12,873 10,189,051,346 26,712,248 $35.56 $0.0000 $5.5956 $5,493,167 $0 $149,471,055 $154,964,221General Service 1,000 to 4,999 kW Customer kW 509 4,828,382,733 10,972,419 $686.46 $0.0000 $4.4497 $4,192,898 $0 $48,823,974 $53,016,871Large Use Customer kW 47 2,263,227,585 5,267,224 $3,009.11 $0.0000 $4.7406 $1,697,138 $0 $24,969,801 $26,666,940Street Lighting Connection kW 162,964 112,727,603 321,995 $1.30 $0.0000 $28.7248 $2,542,238 $0 $9,249,232 $11,791,471Unmetered Scattered Load Connection kWh 1,107 52,097,299 0 $4.84 $0.0607 $0.0000 $64,295 $3,162,306 $0 $3,226,601Unmetered Scattered Load Connection kWh 12,159 0 0 $0.49 $0.0000 $0.0000 $71,495 $0 $0 $71,495
This sheet is used to determine the applicants most current allocation of revenues (after the most recent revenue cost ratio adjustment, if applicable) to be used to calculate the incremental capital rate riders.
D1.1 Current Revenue from Rates
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 9 of 14
Threshold ParametersPrice Cap Index
Price Escalator (GDP-IPI) 2.00%
Less Productivity Factor -0.72%
Less Stretch Factor -0.60%
Price Cap Index 0.68%
Growth
ICM Billing Determinants for Growth - Numerator : 2011 Re-Based Forecast 528,018,642$ A
ICM Billing Determinants for Growth - Denominator : 2010 Audited RRR 530,130,457$ B
Incremental Capital Work
Growth -0.40% C = A / B
Incremental Capital Work
E1.1 Threshold Parameters
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 10 of 14
Threshold Test
Year 2011
Price Cap Index 0.68% AGrowth -0.40% BDead Band 20% C
Average Net Fixed AssetsGross Fixed Assets Opening 4,183,572,075$
Add: CWIP Opening 204,719,106$ Capital Additions 376,263,596$ Capital Disposals -$ Capital Retirements -$ Deduct: CWIP Closing 232,060,508-$
Working Capital AllowanceWorking Capital Allowance Base 2,479,952,766$ Working Capital Allowance Rate 12%
Working Capital Allowance 296,739,314$ F
Rate Base 2,298,227,281$ G = E + F
Depreciation D 138,815,781$ H
Threshold Test 124.62% I = 1 + ( G / H) * ( B + A * ( 1 + B)) + C
Threshold CAPEX 172,989,465$ J = H *I
Incremental Capital Workform
E2.1 Threshold Test
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 11 of 14
Summary of Incremental Capital Projects (ICPs)
Number of ICPs1
Project ID # Incremental Capital Non-Discretionary Project Description
Incremental Capital CAPEX
Amortization Expense CCA
ICP 1 Summary of Projects (please see Schedule E03-2) 133,239,694 4,494,789 9,336,431
133,239,694 4,494,789 9,336,431
Incremental Capital Workform
E3.1 Summary of I C Projects
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 12 of 14
Incremental Capital Adjustment
Current Revenue Requirement
Current Revenue Requirement - Total 533,324,186$ A
Return on Rate BaseIncremental Capital CAPEX 133,239,694$ BDepreciation Expense 4,494,789$ CIncremental Capital CAPEX to be included in Rate Base 128,744,905$ D = B - C
Deemed ShortTerm Debt % 4.0% E 5,149,796$ G = D * EDeemed Long Term Debt % 56.0% F 72,097,147$ H = D * F
Short Term Interest 2.46% I 126,685$ K = G * ILong Term Interest 5.37% J 3,871,617$ L = H * J
Return on Rate Base - Interest 3,998,302$ M = K + L
Deemed Equity % 40.0% N 51,497,962$ P = D * N
Return on Rate Base -Equity 9.58% O 4,933,505$ Q = P * O
Return on Rate Base - Total 8,931,807$ R = M + Q
Amortization Expense
Amortization Expense - Incremental C 4,494,789$ S
Incremental Capital W
Grossed up PIL's
Regulatory Taxable Income O 4,933,505$ T
Add Back Amortization Expense S 4,494,789$ U
Deduct CCA 9,336,431$ V
Incremental Taxable Income 91,862$ W = T + U - V
Current Tax Rate (F1.1 Z-Factor Tax Changes) 26.4% X
PIL's Before Gross Up 24,252$ Y = W * X
Incremental Grossed Up PIL's 32,951$ Z = Y / ( 1 - X )
Ontario Capital TaxIncremental Capital CAPEX 133,239,694$ AA
Less : Available Capital Exemption (if any) -$ AB
Incremental Capital CAPEX subject to OCT 133,239,694$ AC = AA - AB
Ontario Capital Tax Rate (F1.1 Z-Factor Tax Changes) 0.000% AD
Incremental Ontario Capital Tax -$ AE = AC * AD
Incremental Revenue RequirementReturn on Rate Base - Total Q 8,931,807$ AFAmortization Expense - Total S 4,494,789$ AGIncremental Grossed Up PIL's Z 32,951$ AHIncremental Ontario Capital Tax AE -$ AI
Incremental Revenue Requirement 13,459,546$ AJ = AF + AG + AH + AI
Incremental Capital W
E4.1 IncrementalCapitalAdjust
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 13 of 14
Calculation of Incremental Capital Rate Rider - Option A Fixed and Variable
Rate Class
Service Charge % Revenue
Distribution Volumetric
Rate % Revenue
kWh
Distribution Volumetric
Rate % Revenue
kW
Service Charge
Revenue
Distribution Volumetric
Rate Revenue kWh
Distribution Volumetric Rate
Revenue kW
Total Revenue by Rate Class
Billed Customers
or Connections Billed kWh Billed kW
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B C D = $N * A E = $N * B F = $N * C G = D + E + F H I J K = D / H / 12 L = E / I M = F / JResidential 24.9% 14.0% 0.0% 3,353,613.60$ 1,884,310.81$ -$ 5,237,924.41$ 598,508 4,886,977,489 0 $0.466941 $0.000386Residential Urban 0.4% 0.5% 0.0% 52,211.40$ 65,490.53$ -$ 117,701.93$ 24,898 99,791,184 0 $0.174751 $0.000656General Service Less Than 50 kW 3.6% 9.1% 0.0% 490,863.33$ 1,229,921.47$ -$ 1,720,784.79$ 65,792 2,139,318,076 0 $0.621735 $0.000575General Service 50 to 999 kW 1.1% 0.0% 28.7% 142,660.21$ -$ 3,856,254.37$ 3,998,914.58$ 13,067 10,116,374,153 26,935,191 $0.909831 $0.000000 $0.143168General Service 1,000 to 4,999 kW 0.8% 0.0% 9.0% 108,332.45$ -$ 1,205,334.22$ 1,313,666.66$ 514 4,626,928,262 10,587,119 $17.563626 $0.000000 $0.113849Large Use 0.3% 0.0% 4.5% 43,422.63$ -$ 605,700.04$ 649,122.67$ 47 2,376,778,323 4,993,733 $76.990477 $0.000000 $0.121292Street Lighting 0.5% 0.0% 1.8% 64,970.57$ -$ 236,669.70$ 301,640.27$ 162,777 110,165,016 322,023 $0.033262 $0.000000 $0.734947Unmetered Scattered Load 0.0% 0.6% 0.0% 169.95$ 87,330.91$ -$ 87,500.86$ 1,130 56,231,585 0 $0.012537 $0.001553Unmetered Scattered Load 0.2% 0.0% 0.0% 32,289.92$ -$ -$ 32,289.92$ 21,729 0 0 $0.123835
Enter the above rate riders onto "Sheet 14. Proposed Rate_Riders" in the 2012 OEB IRM3 Rate
Generator as an "Rate Rider for Incremental Capital"
Incremental Capital Workform
F1.1 Incr Cap RRider Opt A FV
Toronto Hydro-Electric System LimitedEB-2012-0064
Tab 4Schedule E3.1
ORIGINALpage 14 of 14
Calculation of Incremental Capital Rate Rider - Option B Variable
Rate ClassTotal Revenue $ by Rate Class
Total Revenue % by Rate Class
Total Incremental Capital $ by Rate Class Billed kWh Billed kW
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
A B = A / $H C = $I * B D E F = C / D G = C / EResidential $204,720,003 38.92% $5,237,924 4,886,977,489 0 $0.0011Residential Urban $4,600,284 0.87% $117,702 99,791,184 0 $0.0012General Service Less Than 50 kW $67,255,470 12.78% $1,720,785 2,139,318,076 0 $0.0008General Service 50 to 999 kW $156,294,314 29.71% $3,998,915 ############ 26,935,191 $0.1485General Service 1,000 to 4,999 kW $51,343,590 9.76% $1,313,667 4,626,928,262 10,587,119 $0.1241
Total 306,229,159 5,310,783 11,751,461 Threshold CAPEX 172,989,465$
Net Fixed Asset Amort. Exp CCAValues Above Threshold for ICM Model 133,239,694 4,494,789 9,336,431Threshold Values 172,989,465 815,994 2,415,030
Toronto Hydro‐Electric System LimitedEB‐2012‐0064
Tab 4Schedule E3.3
ORIGINALpage 1 of 1
Calculation of ICM Rate Rider on Days of Service Basis
Rate Class
Service Charge Rate
Rider
Distribution Volumetric Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider
Service Charge Rate Rider
(DOS)
Distribution Volumetric
Rate kWh Rate Rider
Distribution Volumetric
Rate kW Rate Rider (DOS)
K = D / H / 12 L = E / I M = F / J Residential $0.4669 $0.000386 $0.460545 $0.000386Residential Urban $0.1748 $0.000656 $0.172357 $0.000656General Service Less Than 50 kW $0.6217 $0.000575 $0.613218 $0.000575General Service 50 to 999 kW $0.9098 $0.000000 $0.1432 $0.897368 $0.141207General Service 1,000 to 4,999 kW $17.5636 $0.000000 $0.1138 $17.323028 $0.112289Large Use $76.9905 $0.000000 $0.1213 $75.935813 $0.119630Street Lighting $0.0333 $0.000000 $0.7349 $0.032806 $0.724879Unmetered Scattered Load $0.0125 $0.001553 $0.012365 $0.001553Unmetered Scattered Load $0.1238 $0.122139