IV. 1 LEAD-LAG STUDY 2 Q. WHAT IS A LEAD-LAG STUDY? 3 A. A lead-lag study uses historical data and actual payment requirements to 4 measure the differences in the time frames between (1) the time services 5 are rendered until the revenues for those services are received; and (2) 6 the time that the costs associated with items used in providing those 7 services, such as labor and materials, are incurred until they are paid for 8 by the utility. 9 days, which are then multiplied by the average daily operating expenses 10 11 to produce the working capital required for operations. Q. WHAT STANDARDS DID YOU APPLY IN DEVELOPING YOUR LEADLAG STUDY? 12 13 The differences between these periods are expressed in A. I prepared my lead-lag study consistent with the requirements set forth in 14 Commission Substantive Rule 25.231(c)(2)(B)(iii). My lead-lag study is 15 based on the most accurate, Company-specific data available at the time 16 the study was conducted. I have attached Commission Substantive Rule 17 25.231(c)(2)(B)(iii) as-Exhibit JJJ-5 to my testimony. 18 Q. 19 20 PLEASE DESCRIBE THE GENERAL APPROACH YOU USED TO CONDUCT THE LEAD-LAG STUDY FOR CTT. A. The lead-lag study for CTT reflects costs associated with the test year of 21 July 1, 2011 through June 30, 2012 ("Test Year"). I had discussions with 22 personnel at LS Power Development, LLC ("LS Power") (an indirect owner 23 of the Company) knowledgeable about billing, collections, factoring, 24 payroll, employee benefits, accounts payable, affiliate transactions, payroll 25 taxes, sales taxes, property taxes, state franchise taxes, local gross 26 receipts taxes, public utility commission taxes, income taxes, and bank 27 balances in non-interest-bearing accounts. 28 requested and received data regarding the Company's payments, 29 payment patterns, and payment requirements that I used to develop the 30 lead-lag study. This information is reflected in my work papers. PUC Docket No. 40604 Based on these interviews, I Joyce - Direct Cross Texas Transmission 15, Initial Rate Case 400 1 Q, LEAD-LAG STUDY? 2 3 ONCE YOU OBTAINED THE DATA, HOW DID YOU DEVELOP THE A. The lead-lag study for CTT reflects anticipated payment patterns 4 associated with the Test Year in this rate application. 5 accurately measure investor-supplied capital, I developed the lead-lag 6 study using the following parameters: 1. 7 In order to I used a cash method and did not consider non-cash items in 8 performing the lead-lag study; 2. 9 I performed the lead-lag study in accordance with 10 Commission Substantive Rule 25.231(c)(2)(B)(iii). 11 example, to determine the lead days for expenses, I used 12 the later of the invoice due date or the payment clear date; 13 and I specifically excluded the amortization of those expenses 3. 14 For 15 that the Company classifies as "prepaid expenses" for 16 ratemaking purposes from the revenue requirements used to 17 calculate CTT's CWC requirements. 18 Q "LAG" AS USED IN THE LEAD-LAG STUDY. 19 20 PLEASE DESCRIBE THE APPLICATION OF THE TERMS "LEAD" AND A. 21 For purposes of this testimony and the lead-lag study, I have used the following definitions of the terms "revenue lag" and "expense lead": 1. 22 Revenue lag - the number of days of lag time between 23 providing electric transmission service to the Company's 24 customers and the subsequent receipt of payments for 25 service; and 2. 26 Expense lead - the number of days of lead time between the 27 service period of goods or services used by the Company to 28 provide electric transmission service and the payments to 29 vendors for those goods and services. 30 31 Q. HOW DID YOU DEVELOP THE LEAD AND LAG DAYS IN YOUR LEADLAG STUDY? PUC Docket No. 40604 "6- Joyce - Direct Cross Texas Transmission Initial Rate Case 401 1 A. I developed the revenue lag days from the anticipated billing and payment 2 patterns of the Company's customers. Similarly, I developed the expense 3 lead days for each of the various categories of system expenses by 4 measuring the period of time from when the costs will be incurred until 5 payments are made for such costs. 6 Q. 7 8 HAVE YOU SUBMITTED EXHIBITS THAT REFLECT ACCURATE MEASUREMENTS OF THESE INVESTOR PROVIDED FUNDS? A. Yes. Exhibit JJJ-2 contains the results of the lead-lag study as those 9 results apply to electric transmission services that will be provided by CTT. 10 As shown in that exhibit, I multiplied the net difference between the 11 computed Revenue Lag days and the computed Expense Lead days by 12 CTT's average daily revenue requirements in order to produce the net 13 CWC required. 14 15 A. Q. 16 17 Revenue Lag HOW DID YOU DEVELOP THE REVENUE LAG IN THE LEAD-LAG STUDY? A. Revenue Lag consists of four components: (1) the service lag measured 18 from the middle of the period for which service is billed; (2) the billing lag 19 that reflects the time required to process and record bills; (3) the collection 20 lag that identifies the time delay between the recording of bills and the 21 receipt of the billed revenues; and (4) the delay in the bank's clearance of 22 deposited check payments The total number of days produced by the four 23 components represents the amount of time between providing 24 transmission service to customers and the receipt of the related revenues 25 for such service. 26 The first of these four components, the service period, measures 27 the time span over which services are provided. The critical feature of this 28 measure is that it establishes the common point from which the timing 29 difference between cost incurrence and revenue recovery is measured. 30 For example, assume that a cost is incurred, recorded, and is paid 15 31 days after the end of the service period. PUC Docket No. 40604 -7- Further assume that the Joyce - Direct Cross Texas Transmission Initial Rate Case 402 1 revenues for the related services are recovered 20 days after the end of 2 the service period. In these circumstances, the net recovery lag is 5 days 3 regardless of the point in time used as the starting point. These assumed 4 conditions illustrate that the cost incurrence and cost recovery periods 5 must be measured from a common point. That point may be at the 6 beginning of the period, at the end of the period, or at some point in 7 between. 8 relies on the mid-point of the service period, which assumes that service 9 will be provided evenly over the service period. This Commission has consistently adopted an approach that Consistent with the 10 Commission's precedent, I used the mid-point of the service period in my 11 analysis. 12 The second component is the time consumed in the billing process, 13 or the billing lag. In CTT's billing process, this period is the difference 14 from the end of the billing period to the date the invoice is electronically 15 transmitted to the Distribution Service Providers ("DSPs"). 16 Substantive Rule 25.202(a) provides that "[w]ithin a reasonable time after 17 the first day of each month, transmission service providers (TSPs) shall 18 issue invoices for the prior month's transmission service." The Company 19 anticipates that its billing process will require one business day to process 20 and mail the paper invoices. Based on the Company's expectation, I have 21 used a 1.50-day billing lag in order to reflect that in some instances the 22 next business day is more than one actual day due to weekends and 23 holidays. Commission 24 The third component, the collection lag, reflects the time between 25 billing for the services rendered and the receipt from customers of the 26 revenues billed. The collection lag days are based on the actual expected 27 collection lag under Commission Substantive Rule 25.202(a)(1), which 28 states, "An invoice for transmission service shall be paid so that the TSP 29 will receive the funds by the 35th calendar day after the date of issuance 30 of the invoice, unless the TSP and the transmission service customer PUC Docket No. 40604 -8- Joyce - Direct Cross Texas Transmission Initial Rate Case 403 1 agree on another mutually acceptable deadline." Consistent with this rule, 2 I have used a 35-day collection lag. 3 The fourth component of the revenue recovery lag, the cash 4 receipts float, represents the time between the receipt of funds from 5 customers until the funds clear the banks and are available to the 6 Company. The cash receipts float is based on the anticipated float under 7 Commission Substantive Rule §25.202(a)(1), which states, "All payments 8 shall be made in immediately available funds payable to the TSP, or by 9 wire transfer to a bank named by the service provider or by other mutually 10 acceptable terms." 11 CTT's cash receipts float is zero days. 12 I totaled each of these revenue lag components to arrive at total 13 revenue lag days. B. 14 15 Q. 16 17 Since all payments from the DSPs are electronic, Expense Lead - Operation and Maintenance Expenses PLEASE EXPLAIN THE OPERATION AND MAINTENANCE ("O&M") EXPENSE LEAD DAYS. A. In determining the lead days for this group of expenses, I separated total 18 system expenses into four groups - regular payroll costs, annual incentive 19 payroll costs, other non-affiliate O&M costs (e.g., materials, services, etc.), 20 and affiliate transactions between CTT and LSP Western Transmission 21 Holdings, LLC. I measured the lead days for each of these groups 22 independently. 23 24 1. Q. 25 26 Regular Payroll HOW DID YOU DETERMINE THE LEAD DAYS FOR THE PAYROLL COSTS? A. I based the lead days for payroll on LS Power's wage payment process. 27 The Company does not currently have its own employees, but there are 28 employees dedicated to the Company that are currently employed by LS 29 Power. Those employees will ultimately be employed by the Company, 30 and the wage payment processes currently used by LS Power will be the 31 same processes used by the Company when it employs those employees PUC Docket No. 40604 -9- Joyce - Direct Cross Texas Transmission Initial Rate Case 404 1 directly. 2 during the Test Year serve as a proxy for the Company's wage payment 3 processes. 4 Power to determine the lead days for Company payroll costs. 5 employs semi-monthly pay periods and outsources its payroll processing 6 to Automatic Data Processing, Inc. ("ADP"). 7 last day of each pay period, except when the payday falls on a weekend 8 or, holiday. 9 business day. I computed the lead days for payroll costs by determining 10 the average days of service being reimbursed and adding the days 11 between the end of each service period and the payment by LS Power to 12 ADP. This calculation produces the number of total days between the 13 middle of the period for which employees' costs were recorded and the 14 disbursement of the payments. 15 Q. A. Q. Employees are paid on the In such cases, the payday is moved up to the preceding DID YOU MAKE ANY ADJUSTMENTS TO THE PAYROLL LEAD DAYS Yes. I adjusted the payroll lead days to incorporate the effects of vacation WHAT IS THE BASIS FOR YOUR VACATION ADJUSTMENT TO PAYROLL LEAD DAYS? 20 21 LS Power pay using a 7.5% vacation factor. 18 19 Therefore, I reviewed the wage payment processes of LS IN YOUR LEAD-LAG STUDY? 16 17 As a result, the wage payment processes used by LS Power A. CTT does not currently have any employees, so a vacation pattern has 22 not yet been established. In order to address this fact, I based the 23 vacation adjustment on comparable data from recent utility rates cases. 24 The cases that I reviewed are detailed in my work papers. As my work 25 papers show, vacation patterns are generally consistent among utilities, 26 and thus provide a reasonable basis on which to make a vacation 27 adjustment to CTT's payroll lead days. 28 Q. 29 30 31 WHAT EFFECT DOES YOUR DECISION TO INCLUDE A VACATION ADJUSTMENT HAVE ON THE WORKING CAPITAL ANALYSIS? A. While the Commission's Rule does not require a vacation adjustment to payroll lead days, my decision to include a vacation adjustment to payroll PUC Docket No. 40604 _10- Joyce - Direct Cross Texas Transmission Initial Rate Case 405 1 lead days represents a conservative approach that benefits customers by 2 reducing CTT's working capital requirement. 3 4 Q. PLEASE EXPLAIN YOUR CALCULATION OF LEAD DAYS FOR CTT'S ANNUAL INCENTIVE PAYROLL. 5 6 Annual Incentive Payroll 2. A. As I discussed above, the Company does not currently have its own 7 employees, but there are certain employees dedicated to the Company 8 that are currently employed by LS Power. Those employees will ultimately 9 be employed by the Company, and the incentive payment processes used 10 by LS Power will be the same processes used by the Company when it 11 employs those employees directly. 12 processes used by LS Power during the Test Year serve as a proxy for 13 the Company's incentive payment processes. Therefore, I reviewed the 14 incentive payment processes of LS Power to determine the associated 15 lead days for the Company. As a result, the incentive payment 16 LS Power has an annual incentive program. LS Power's annual 17 incentive payments were transmitted to ADP on December 29, 2011 and 18 paid to employees on December 30, 2011. These incentives were based 19 on calendar year 2011 performance. I based the lead days on the days 20 between the midpoint of the 2011 service period and the date the 21 incentives were funded. 3. 22 23 Q. A. Q HOW DID YOU IDENTIFY THE MID-POINT OF THE SERVICE PERIOD FOR OTHER NON-AFFILIATE O&M COSTS? 28 29 I based the measure of lead days for the expenses in this group of Other O&M Costs on a sample of these expenses for the Test Year. 26 27 HOW DID YOU DETERMINE THE LEAD DAYS FOR THE REMAINING NON-AFFILIATE EXPENSES IN THE O&M EXPENSE GROUP? 24 25 Other Non-Affiliate O&M Costs A. Consistent with the ruling of the Commission in Application of AEP Texas 30 Central Company for Authority to Change Rates, Docket No. 33309, the 31 lead-lag study estimates the midpoint of the service period independently PUC Docket No. 40604 -11 - Joyce - Direct Cross Texas Transmission Initial Rate Case 406 1 for each invoice rather than assuming that the invoice date is the midpoint 2 of the service period for all invoices. I carefully examined each of the 3 sample items to determine the service period and the invoice due date. 4 Consistent with the requirements of the Commission, the effects of the 5 amortization of prepaid expenses were removed. 6 7 4. Q. 8 9 Affiliate Transactions HOW DID YOU DERIVE THE LEAD DAYS ASSOCIATED WITH AFFILIATE TRANSACTIONS? A. To determine the average lead days for affiliate transactions, the study 10 utilizes the contractual payment requirements and resultant pattern. The 11 executed affiliate agreement that governs these transactions is included in 12 my workpapers. C. 13 Expense Lead - Federal Income Tax Expense, Depreciation Expense and Return 14 15 Q. INCOME TAXES? 16 17 WHAT ARE THE LEAD DAYS ASSIGNED TO CURRENT FEDERAL A. I calculated the lead days for current federal income taxes by measuring 18 the days between the mid-point of an annual calendar year service period 19 (as the tax is incurred throughout the year) and the actual pro forma 20 payment dates of the Company for the rate period. Payment of at least 21 100% of the estimated tax for the year must be made in quarterly 22 payments on April 15th, June 15t", September 15th, and December 15th. If 23 any date falls on Saturday, Sunday, or a legal holiday, the installment is 24 due on the next regular business day. The Commission has accepted this 25 method in every case in which I have been involved. 26 Q. DOES YOUR LEAD-LAG STUDY INCLUDE NON-CASH ITEMS, SUCH 27 AS DEPRECIATION, DEFERRED INCOME TAX EXPENSES, AND 28 RETURN? 29 A. No. Commission Rule § 25.231(c)(2)(B)(iii)(-a-) provides, "The lead-lag 30 study will use the cash method; all non-cash items, including but not 31 limited to depreciation, amortization, deferred taxes, prepaid items, and PUC Docket No. 40604 -12- Joyce - Direct Cross Texas Transmission Initial Rate Case 407 I return (including interest on long-term debt and dividends on preferred 2 stock), will not be considered." 3 above items were not considered in my lead-lag study. D. 4 5 Q. 6 7 Consistent with this requirement, the Expense Lead and Lag - Taxes Other than Income Taxes WHAT TAXES ARE INCLUDED IN TAXES OTHER THAN INCOME TAXES? A. This group of taxes consists of: ( 1) payroll-related taxes (FICA, Federal 8 Unemployment, and State Unemployment); (2) state franchise taxes; and 9 (3) ad valorem taxes. 10 Q. 11 12 HOW DID YOU MEASURE THE LEAD OR LAG DAYS FOR PAYROLL- RELATED TAXES? A. I calculated the payment leads or lags for the various payroll taxes from 13 the midpoints of the applicable work periods to the payment dates of the 14 taxes to ADP. 15 Q. 16 17 WHAT IS THE BASIS FOR YOUR CALCULATION OF THE LAG DAYS FOR STATE FRANCHISE TAXES? A. My calculation is based on the state franchise tax statute applied to the 18 calculation of the lead-lag days. To determine the average lead days for 19 state franchise taxes, 20 requirements and resultant pattern. This requires that the study recognize 21 that the Company will pay state franchise taxes in May in order to conduct 22 business in the State of Texas from January 1 through December 31 for 23 that same year. This calculation is consistent with the calculation of the 24 lead-lag days for all of the other expenses and revenues included in the 25 lead-lag study. 26 Q. the study utilizes the statutory payment IS YOUR CALCULATION OF THE LAG DAYS FOR THE STATE 27 FRANCHISE TAX CONSISTENT WITH THE MOST RECENT RULING 28 BY THIS COMMISSION? 29 A. Yes, it is consistent with the Commission's Order on Rehearing (Finding of 30 Fact No. 50.) issued on June 23, 2011, in Docket No. 38339, Application 31 of CenterPoint Energy Houston Electric for Authority to Change Rates. PUC Docket No. 40604 -13- Joyce - Direct Cross Texas Transmission Initial Rate Case 408 1 Q. TAXES? 2 3 HOW DID YOU MEASURE THE LEAD DAYS FOR AD VALOREM A. I calculated the payment lead for ad valorem taxes from the midpoint of 4 the period for which the tax was assessed to the due date. CTT intends to 5 pay its ad valorem taxes by the due date in order to avoid the substantial 6 penalties for late payments. 7 within the utility industry and is reasonable. 8 V. This is consistent with the general practice SUMMARY AND CONCLUSION 9 Q WHAT ARE THE RESULTS OF THE LEAD-LAG STUDY? 10 A. The CWC requirement for CTT is negative $959,327, as shown on Exhibit 11 JJJ-2. 12 Myers and Bruce H. Fairchild for inclusion in CTT's rate base. I have provided this amount to Company witnesses Joseph L. 13 Q. ARE THE RESULTS OF THE LEAD-LAG STUDY REASONABLE? 14 A. Yes. The lead-lag study is consistent with Commission Substantive Rule 15 25.231 and relevant Commission precedent. 16 requirements resulting from that lead-lag study reflect an accurate, 17 unbiased and rational calculation for determining the reasonable level of 18 CWC to include in CTT's rate base. The CWC requirements resulting 19 from the lead-lag study are reflective of actual or anticipated Company 20 practices, and are fair and reasonable. The calculations of CWC 21 Q. DOES THIS CONCLUDE YOUR DIRECT TESTIMONY? 22 A. Yes. PUC Docket No. 40604 -14- Joyce - Direct Cross Texas Transmission Initial Rate Case 409 STATE OF TEXAS COUNTY OF DALLAS BEFORE ME, the undersigned authority, on this day personally appeared Jay Joyce; who, having been placed under oath by me, did depose as follows; My name is Jay Joyce. I am of legal age and a residertt of the State of Texas. 711e fb,ragoing direct testimony and thae attached exhibits offered by rue are true and correct; and the opinions stated therein are aectuate>, true and carmct. 4ay SUBSCRIBED AND SWORN TO BEFORE ME by the said Jay Joyce this 14"' day of August, 2012. Not y te of Texas sMSYtOUGM +^; Mr cc^Npk138rcn ^ 410 EXHIBIT JJJ-1 Page 1 of 5 JAY JOYCE - REPRESENTATIVE UTILITY PROJECTS Line Jurisdiction Texas Natural Resource Conservation Commission 1 2 (TNRCC) Texas Public Utility Commission PUC Docket 7796-M & Company Description Wholesale Revenue Requirements, Cost of Service, City of Kilgore, Texas 1989 and Rate Design Texas-New Mexico Power Company 1989 Revenue Requirements Revenue requirements 7831-M 8928 Year Southwestern Bell Telephone 3 Texas PUC 8585 Company Texas-New Mexico Power 1989 4 Texas PUC 9491 Company 1990 prudence TrinityWater Reserve, Inc. d/b/a Devers Canal System 1990 Rate base, return, rate design 1991 Revenue requirements, prudence 1991 Franchise Compliance 1991 Cost of Service, Rate Design 5 TNRCC 8388-M Revenue requirements, Texas-New 6 Texas PUC 7 N/A 8 Oklahoma Corp. Comm. 10200 Mexico Power Company TCI Cablevision N/A PUD 001346 of Texas, Inc. ArkansasOklahoma Gas Company United Irrigation District of Hidalgo 9 TNRCC 8293-M Coun Texas Revenue requirements, cost 1991 of service 1992 Deferred Accounting Texas-New 10 Texas PUC 10034 Mexico Power Company Denton County Electric 11 Texas PUC 9892 Cooperative Revenue Requirements, 1992 settlement negotiations 1992 Federal Income Taxes Southern Union 12 N/A 13 TNRCC 14 TNRCC 15 N/A 6 TNRCC 17 N/A Gas Company 8338-A Culleoka Water Wholesale Revenue Supply Corporation City of Lewisville, Texas City of Paris, Requirements, Cost of Service, and Rate Design * Revenue requirements, cost of service * Revenue requirements, cost N/A Texas N/A Knollwood, Texas Rodcett Special Utility District/City of Midlothian, Texas 1992 1993 1993 of service Wholesale Revenue Requirements, Cost of Service, 1994 and Rate Design 1994 Water Supply Feasibility Analysis City of Ql^ EXPERGY 411 EXHIBIT JJJ-1 Page 2 of 5 JAY JOYCE - REPRESENTATIVE UTILITY PROJECTS Line Docitat Jurisdiction Cmmnanv Voar Dasr_rintinn 1994 Revenue Requirements, Restructuring Costs " Houston 18 Texas PUC 12065 19 Texas PUC 12900 20 TNRCC N/A 21 N/A N/A Lighting & Power Company Texas-New Mexico Power Company Lakeside Utilities, Inc. City of North Richland Hills, 1994 Texas 1994 of service 1995 Merger analysis 1995 Merger candidate evaluation 1995 Merger analysis 1994 Revenue requirements, rate case expenses * Revenue requirements, cost of service " Revenue requirements, cost Detroit Edison/MCN 22 N/A N/A Corporation Illinois Power 23 N/A N/A company Northern States 24 N/A Washington N!A Utilities & Natural Gas/Puget Transportation 25 Commission Power/Wisconsin Electric Company Washington Sound Power & UE-960195 26 N/A N/A 27 N/A N/A Light General Public Utilities San Diego G&E/Southem California Gas Company Southwest Public Service Merger analysis, testimony in 1995 support of merger 1996 Merger candidate evaluation 1996 Merger analysis 1996 Testimony in support of merger 1996 Testimony in support of merger 1996 Testimony in support of merger Company/Public Service Company of Colorado Southwest Public Service Company/Public Service Company of Colorado Southwest Public Service Company/Public Service Company of Colorado Western 28 Texas PUC 29 New Mexico Public Regulation Commission PRC 30 Colorado Public Service Commission 31 N/A N/A Resources/Kansas City Power & Light 1996 32 N/A N/A Fort Worth Water Department 1996 Mercer analysis Wholesale water revenue requirements, cost of service, rate design N/A Nashville Metro Water Services TXU Electric 1996 Wastewater Cost of Service and Rate Design 1997 Cash Working Capital (CWC) 1997 Stranded cost quantification 33 N/A 34 Texas PUC 35 N/A 14980 2678 95A-513EG 18490 N/A Company Tucson Electric Power IZ& EJfPiw•RGY 412 EXHIBIT JJJ-1 Page 3 of 5 JAY JOYCE - REPRESENTATIVE UTILITY PROJECTS Line 36 Jurisdiction N/A Docket N/A Comnanv Cobb County Water System Year Descriotion 1997 Sewer Development Fee Analysis Fern Bluff Municipal Utility 37 N/A N/A District Wastewater Contract 1997 Lower Colorado 38 N/A N/A 39 N/A N/A 40 N/A N/A River Authority Nashville Thermal Transfer Corporation 1997 Negotiations 1997 Financial Advisory Services Pflugerville Water and Wastewater Water and Revenue Requirements, Cost of Wastewater Utility 1997 N/A Service, Rate Design Wholesale water revenue requirements, cost of service, rate Travis County Municipal Utility 41 Negotiations Wastewater Contract N/A District No.4 1997 design Southwest Power Pool Houston Public 1998 Tariff policies and procedures 42 N/A N/A 43 N/A N/A Utilities 1998 Management Audit N/A Trinity River Authority 1998 Management Audit 1999 CWC 1999 CWC 44 TNRCC TXU Electric 45 Texas PUC 22350 46 Texas PUC 22350 47 N/A N/A Company TXU SESCO Company Mt. Carmel Public Utilities 1999 Waco Water 48 49 TNRCC Texas Railroad Commission (RRC) 97-0049-UCR 8976 and Wastewater utility Lone Star Pipeline Company Valuation Wholesale water revenue 1999 requirements, cost of service, rate design 2000 CWC 2000 CWC 2001 CWC 2002 CWC 2002 Contractual pricing, bankruptcy 2003 CWC • 2003 CWC 2004 CWC TXU Gas 50 Texas RRC 51 Georgia PSC 52 New Jersey BPU United States Bankruptcy Court for the Northern 53 District of Georgia 54 Texas RRC 55 Texas PUC 56 North Carolina UC 57 PUC of Ohio 9145 14311-U GR02040245 Distribution Dallas Distribution System Atlanta Gas Light Company Elizabethtown Gas Company 02-10835 through 02- 10837 9400 28840 E-22, Sub 412 04-571-GA- AIR and 04794-GA-AAM NewPower TXU Gas Company American Electric Power Texas Central Company Dominion Virginia Electric Power Vectren Energy Delivery of Ohio 2004 CWC 4EXPERGY 413 EXHIBIT JJJ-1 Page 4 of 5 JAY JOYCE - REPRESENTATIVE UTILITY PROJECTS Line 58 59 Jurisdiction Texas Commission on Environmental Quality (TCEQ) 62 TCEQ US District Court for the Northern District of California Superior Court of Fulton County, Georgia Texas PUC 63 Texas RRC 60 61 Docket Comoanv Year Descriotion Chisholm Trail SUD 2005 Aqua Texas 2005 Cost of Service, Rate sign * Valuation, Cost Allocation, Revenue Requirements TXU Energy Services 2006 Wholesale Gas Supply Pricing Dispute * 2000-CV20379 City of Atlanta Water Utility 2006 Water Rates * 32093 CenterPoint Energy Atmos Energy - MidTex 2006 CWC* 2006 CWC * 2006 CWC * 2006 CWC * 2006 CWC 2007 Working Capital Water Cost of Service, Rate Design 2004-0979UCR 2004-1120UCR, at. at. C01-20289 RMW 9670 American Electric 64 Texas PUC 33309 65 Texas PUC 33310 Oklahoma Corp. PUD- 66 Comm. 200600285 67 Arkansas PSC 68 TCEQ 060161-U 2006-1919UCR 69 Texas PUC 70 71 TCEQ Texas PUC Power - Texas Central Company American Electric Power - Texas North Company Public Service Company of Oklahoma 34040 CenterPoint Energy Arkansas Gas Oak Shores Water System TXU Electric Delivery Company 2008-0804- Kendall County Utility UCR 35717 2007 2007 CWC Water & Wastewater Cost of Company 2008 Service & Rate Design * Oncor Electric Delivery Company 2008 CWC 2008 CWC * 2009 CWC CenterPoint Energy Entex Gas - Texas 72 Texas RRC 73 New Mexico Public Regulation Commission 74 Texas RRC 9872 09-00171-UT 9902 Coast Division El Paso Electric company CenterPoint Energy Entex Gas - Houston Division 2009 2008-1856- 75 TCEQ Virginia State 76 Corporation Comm. 77 Texas PUC 78 Texas PUC UCR PUE-2009- CWC ' Water & Wastewater Cost of City of Pecos City Appalachian Power Company 2009 Service & Rate Design * 2009 CWC * 37364 SWEPCo 2009 CWC * 37690 El Paso Electric 2009 CWC * 2010 CWC * 2010 CWC * 0030 Appalachian Power 79 West Vi inia PSC 80 Texas PUC 10-099-E-42T 38339 Company & Wheeling Power Company CenterPoint Energy Houston Electric Q^ EXPERGY 414 EXHIBIT JJJ-1 Page 5 of 5 JAY JOYCE - REPRESENTATIVE UTILITY PROJECTS Line Jurisdiction Docket Comoanv Year Descriotion 2010 CWC * 2010 CWC * 2010 CWC' 2010 CWC 2011 CWC * 2011 2011 CWC CWC • 2012 CWC * CenterPoint Energy 9985, 9986, 81 Texas RRC 9987 Entex Gas - Beaumont Division CenterPoint Energy 10006, 10007, 82 Texas RRC 10018 83 Texas RRC 84 Oklahoma Corp. Comm. PUD201000050 Virginia State PUE-2011- 85 Corporation Comm. New Mexico Public 10038 00037 Entex Gas - Texas Coast Division CenterPoint Energy Entex Gas - South Texas Division Public Service Company of Oklahoma Appalachian Power Company 86 87 Regulation Commission Texas PUC 88 Texas PUC 40020 89 Texas RRC 10182 Texas Division 2012 CWC * 90 Texas PUC 40443 SWEPCo 2012 CWC * 11-00042-UT 39896 New Mexico Gas Company Entergy Texas, Inc. Lone Star Transmission CenterPoint Energy Entex Gas BeaumonttEast * Indicates projects where Mr. Joyce was a testifying expert witness 7 4& EXPERGY 415 ^ tL6 O D O.m ^ H N m O^ to = d = ^ ^ IT v E` LO LC) f0 01 fO O In N N O CN MN (31 O U) T ^ In ^ ^ N O1 U) O) ^ 7 0 40 O 11: 00 v N M + Z ^ M CO N 6 tiLO 1^ ^^ V Of n co v , 1 4 (O tn llT CO O) .-co OM 0 1 19a Wm 0 U) O (+v) C N E m 7 Of I^ ^ in LO P v , 9 Q m U rn c_ LO m > 0 _ . n ^ h. LO . aln ^li^ ^ LO . . n. , ^^a m J v a m N W N J gO W M ^D ^T v 0 IX O? Z C7n yW aJW yQO Z~w Q= v ^N vap W r LOU) ^ ^ ch CA > >t :S ^ n ^ GDCD ^^vj Pcri Of O OD T V O N h O) I^ N V ih PfO N O OD O 0 PM W) O Mv T ID t^ N co OD '-f N 49 69 lfl N 0 CD r-: rn N QW IT ;a I.. 14 ^ Y N V m U o 0i v f/1pFW0 W ^ U) ~ V 0 LL . ++ ^^ O £ w Q d ;` Q } OIN I^tO O LOP M[O ^OtD 00 O 7 O N O') f0 st O^ tn N co TO T PMO N 10 ONtA h OD LO O) co co co IT OD ^ L6 43 fA EA V3 - tA CV '? N N 7 T N t^ 00 ^A Of - 11 W co H U) E W ^ C ^ U C to x x F.' W m ° C ^° C ca X 2) ^ N a O ^ C p^ p H N~ ^ f0 l6 J t N a _ O O Q JI Z U C !p F m0 ^ W L 0 y ~ ^ In U is r0OD x Ld~ X i a £ H 0:6 W O T T^> I'^ V N N n . CO) 41 7 fp LL d CO Z NtM V'UC1<OI- 00 0) N NNNNN - NMV OOrOD 00-T r T T^"' T r T T T 416 () M N ^ ^ O m O 2 ^ ^ OI V 6 NM d'ln Cfl .^ y^ ^ M ^ ^ . /^ ry^ W W W ^ - as ^ fl- ODO \ \ .y^ co W - 1 ^ < ^ as /y^ W W - - - \ W \ z 0 0 t[) 00 QO t1) 'l^ 00 6) 0 LCi^^A y. V 00 cn v 60 U) O tp0 CV) ^ ^\ \ z 006 O O O O O) 1*.: U) Ou)c+) O 0 N d ^ Q.'fl W J V J N N M y > > V U) V) -,) !{O U) If) t^I^ 4') lf) hh 1n t[) U) 0 0 h.1- i^ O (D ^ ^ ^ G O LO 0 1^0 ^ G 0o LO Ul) LO U) d C > W X (3 Co Z ^ V^ W f' d) ^a ^ J W R = V ~ Ix 0 LL fA y aci o x w (' N c m F O ca 0 > M a) E O °> c 2 ° c °a Fl0 C' O ^ ml a ¢ o O¢ nJ Z O c o J Z O c y y H E U O_ O {p F- co m N o. W O~ - LL .2 O O O N^ c6 ^ U 0 y X a U) Q LL ° N N C ^ ^ . ^ N c^) et to co f^- 00 OQ N m^ ^A (O T aD O> N N N 417 fM M ' CV ^ O N Fn 2_ ca xa w ^ ^ rn m rn N ^ a ^ N N -JJ W ^ zn w N M) ^- > > LO 0 LO O ti a^!!j M U) a ^p0 F W ^ a}y WO~O LL. N C) LU O 0Z ~= ca m y 0) N O y ` 0 LL. J ^ ac U UE y O C-4 ^ m ^ 0 z m ^M T ^o (D CD co co Q ^ J ^ CD V O a ^ o c Im C m ^ J - U Lu m O - NMv t[)(Of- w0 C) 418 U) ^f) t!) !^) t1^ u) LL^ ^L) tC) lf) tf) tC) C^) M CM c^) C^) t*) t^) C^) C'^) C^) C^) C^) M Cl) -7 ^ ^ ^ O F C 0 M 0 O O c•) m_ O m = O xa w 0 a NNfV N N N N N 00 N N 04 N O b Lo to r- C'j O O O 16 N N N N O N s' N y V O^ O ^ EoE E2ac a d N CO ^ O N LL a M T Z^ >. T OO -0 t0 l0 >ml >. m 0 V >; co N a a m Q1 y O MD O 3 O N^ C O ^ a a y C p.C O W= ^^ F- 2 ^^ cm V O N co J eO+M Z W Zw _O 3 N m CO) r a•- M r rM r l- N r r' N 0 af C W0 Z N W^ 9 ~ J ^ NQ i W O ^•- ^^TN ^- N N N 0 N N O N NNNNO^O di X m >- Z ^ NO ^ o y r^MOOCrJOr- NNNN -.0^^^ ?' WLOO`-O E O E ^^R Q ^yg, a 75 W Q^ N v O N m U. T ^ O Z^' T T T N N ^ v Q m 7 N>+ ^ T C -p Op f0 'a O C 0 0 C 0 O ,0 N^ y ^ O` O td y C=^ LL ^ O CO pm ^ LL F- Co N N N N N N 000 N ^ 00000000 N O ^ 0 M M M M M M M N M M M M tiODO^^^e-NMV Lo - (\O ^ v O. N 0 N 1f) N d I. N C u) N E - - - y m N V 0 a m N N ^. r N N ^ N N N N N N N N N N N N N .Q N \ \ \ \ \ ^. \ \ ` \ \ 1 ^ \ \ \ \ oDO^MIT LO co \ > C O co C) aTi Z 7 y f/1 (n N 0 Z oD o (/)a.= _ Z 419 0 M tV ^ O F- `t O Of m xa w ^ N ^ N N cM N If N U m V m m m v C C IL (L it 3: ch CD N It u) N t^ O ^ a v C (O (7) M rl 6 t0 tp M ^ ^-- ^ ;1'Q N } O J O M 0 y^^V J^} JGO OW Q W 4c Ix U) U. 4c 0zz }N O to co W RO M ^ UVO LL ^ E " U: I° Rm u : 1 C a^ a Y i > l0 1] O ) ^ Q Y d ^ '• ^ Y3 o ^ T to ^ wO >. a O O 0 6 l7 y C 8 ^ O 0,0 E ^ aC 1 cc - 11) '^ ^ 'C ° :3 d O c6 (i m £ d a^ a a < N 4) °" z m J ^ ^-Na -t tC) CC fl GO Q) ^.O N CO IV 420 fM Cl) ' N -j O ^a ^O^ON0 Ot^O ^O^ . . . . . . . . . . NO^Ot^Nt^01 . . . . . . ^t^f1 . . ^0 . . . . O. ^. G 0 1% W CL a r r r r_ r r r r r ^ r - N N N N N N N N_ N N N N Q O 0 O ^ O O N O N O N O 0 O Q O p. O p O ^ O ^ ^yNNNNNN^.N N NNCyNNNNNNNNN ON J N Cro N^ N ^ C^ ^r h Q N^ C N C N N r rr r t^MC7 'V 0 O 0 Z W i ^ 0 y ^ y W O Q 0 W ^ Z F a ^ ^ Q J ^ 0 X-i1Z C W 9^^ N N_ N_ N_ Cl - N N_ N_ N_ N_ N_ O N ON ON OO O O O O O O O O O O O O O O O O O O N O N N N_NN '^VN ^^NNNCI_NNNCINNN_N Ov ^N^M^m^C`^f^e^-MW^^N^M WMW M W M f^f^OD^^^00rrN^-NNC'7Mv n l.^n(OC^O C' r r r r - e s ^pNa 0. FU) W m I-- N G. ^ax 0 O Z LL ^ ^ C 0 N N N N N N N r r r c- r c- a- r r N r N r N N r rNr N NONONNNO^^IONONNNN^ONNN 04 i ^co^rn^^or^^c7•; ^cvaco^v^,n^c3^ r r .UA V CZI J N D ^ 'O a 0 0 r-z N C J r N c'7 '7 0 0 h w Qt r ^ r r^ r ^ ^0 r n r ^0 N N N N N N N N N N 421 N) Cl! 0 H_ O = W a ^ +'' ^'p O N O O O O r O O O O r N O O O O r N O O O O r N O N N N N O pN r N O N M O N O^ N N_ O N ^ ^ r N^ CD N C^ J M W z p N a- » w R^Q Ry^ >:>`a ^^^ v ^;>v a>mv :;, m 0^1^C1 N^ >>LO -N r N^ m N N O N N N_ N ^"pONN m ON O N - Z'^'N d ^ W^ M 2 2 N rp N N N O O a U C. O E a-> E m r' d A L O N O ^^ N N N N Of W y^..d+ ^ O .Q ^, l0 m N U M ^ M T Lfi 0I ^ N a O> N W c 66 LL L '_ ^ N ^ ^ N OD a 01 a G' V O Z CA f6 N^ N Q^^ C C •^ v v c ^ La to a^ v v ^ N^ co v v c ^ ° ^ v v m LL li2yl-LLli2F-^HLL LL F->^HLLLL 2I--HLL LL co -j z oz< S W ^ -J cg O ^ 0 Z CO 01 ° ^ ^aFy = v O m m aYi mm m m = 0 LL r ^ 3 r`-NM O^NrL m O N Z E d N - N 4) 0 U) X N N N r O r r N N r r N N N O -^NN^ N^NOO NNN CL t N r N O p N O C RI Nr NN_ N pONO 1 2 2 0 M 7 3 ^ N N N N O N E Q E E ^aaL`L ^ ^ O^MNc"> 7O m)`__M T ^ Q^ 0 O 7 , ^ C N L r r T O S^fA aOOz ! V TU ^ T TL cc W 75 p t^/1 'Ql6 T' p >` W^ T ^' jN lp6 ^^>. T >` W W T j. p tlj a N ^ - ^ _ Q m (D `N ^ 0 C C 'C 'O D H go N j 2 V N ' -O 0 Z 7 0 d L C^N 0 7 m L W 7 7 m >m .C 0 7 0 7 L C l0 LL ly^h LL(n^F-3 HN^tnF-3?F-tnU^2HHLL fn C O J z 0 p (n rNMSf in0h.CD0 OrNM^O(41^EO00 NM^tn f01- CD W O r r r r r r r r r r N N N N N N N N N M 422 MM ..^ N F-^ mO 2 ^ a ^ o00000000000 0000000000 o, o a o 0 0 0 0 0 0 0 0 0 0°, o 0 0 0 0 0 0 0 0 0° r r r r r r M r r r r M ----------- C 9 0 o N LL W N 0 a ^o oo V i o zN LL^ V 0 N ;, m Em 3 Z -J a M r r rNOr =tl1W C};LU tlJ G^ O G^ " N N O N N OC ON NNQi NNN 'ap^ N s N ^ QO O 0 ZJ W^ C ^ 0LLI0 >. } LL N C-4 ol N N N ^ N N 00 N N N N NpN NN ^ N M N N N ^MaD AN 41 E^-N^' E O W R ^ UL_N ^ N L 7C F G. M a rr 'NNNrN e'rp Q 4^1^~y X OZ w Ix o Ir U g LL T ^ N ^ r 0'a p O ^ Un C d L e0 e0a ^ T tA TOZ Z^^ TMLLLL W^^. j N NT W'O -0 10 M N 'O ^'C f6 •O 0-0 ar 9 V'O CI o Hf 7 C^ tLL O d C 7L O 7 7 ^ ^tH LFm F 7 3~ () s J V ^ a ^ a v G. 0 1Cl ^^ N a HIL- ^~ r r r ^ N N N N N N N N N N N N O o 0 0 0 0 0 o O O O O o 0 0 o O O O O O O NNNNN,N`N^V N^V NNNNN NNN`NNN N O. 0 e^-N^M^ +^je'M^^^MMe+)^Nf`^MN^f+)^N ^ ^ O r ^ a a ^ r N N c^ M Y ^ Kl h (w r ti ^^^ O V r U ° N O O ZI J rNM^tpfpf^ODp>OrNM'4'YfOhEO^NNNNNNNN NN MMM[M^) r r r r r r r r r 423 MM N ^ O O O) 2 ^ Xa w M rl^ M Z 0 CL O cm Fa R ^ J > M 0 O OyZW Na^^ o 2 ^ W R M v a xi X N Co J{aJ^ J Cc OWO A ce FZ ~ m O ^ ^ W d U. J .- co 0 N N m Z ^ 0O ^ go V J U I e Cu C J Z o U^ ^ ^ N W U ^ 0 0) - fV M 4t u) 424 Ce) M N ^ O F-- 0) 2 a X W O t0 O Co 0) t0 6 Q N ^-C> • O Zf ^^.+ '^ N J N M 7 Q ^ U. N r" Z O W Z W r _ Mi N ` E N ^ v ~ V N Z W O z m W ' N M o - Q M o Z>'w W Q^••Z W IL y ^ 'a W a U) 0 W = V ^ O ^ C C,4 00 N a a 0 t0 a „ =ZI J T L 0 N O CO) ^-NMV tf) 425 C) M N .-. ---.-. -.-. -i-. -- .-. . . .. .. .. ^ .^ O ^0 MOtODtN0^0^ ^COO(OpOONQ^00^ON)O)N(00 m o N t3) O V Nt^pMtMpOC^OM^o00^NCODCM00^^ Md^Ov(^00) I^^Nv^NNtn(pNrtOtqOQ001^c it 4) Cq V1,: N Cq .^. L6 - M Iti O N Ld v V 'i r.. .r. - N Xf6 m ^ w a 64 Oo00000000000000000000 Oo0o000000000000000000 V -: vMtOMMMMf^MMMOM^L)fVM^[)vlV MIV C v.......^^^^^..^.....N ^..r ^r d ^p N ..-'io W O F(00^-^f^ONtONNO00000MOO^Nf^r' W t^O^Ar ODOOMOfDCflOtA00DOOC»NOt^ C O :a E a W C4 >- o 69f N ^ e d OZW 0 6 tp O M M Of N 66 O O O CD O 00 O O N CM N6 ^t f^rNN a ^)CflI^ NNMWOMrm to Coco r ^ r r ^ ^ w. GI 0 ZWZ' U) W Q 5. z W ^aa ca LU ^O ~y m W W F r J m ^ ee- r r r r N r a- N a^ r r r N f^OV N N N N O O N N N N N N^ N N N N O O O ^ O O ^ r O Co N N M r C-4 CIJ ^^ N N N O^ ^ M O^ N TN 0 0^0 f^r O^ e^- e r- r' r ti G ^ C W ^ O R m Z 000 r e^- r er- ^ ^ ^ a-r- r- ^ C O C .^ C O C Lo v^ ir r- N N ^ ^ r r N r r ^ tr- r CV C4 Of 0) co N N N N N O M a 00 ^ co ^N N^ M N r OT NO N(^p r GO h t0 l0 r r N^^ h d) 1 r CO r a rV 0 ^ 00 co c00 ^ C'^)CO^)OMN NC'O')6^)M OD o 04 CD 0 0 ID C) z 0 ^^^ M CO W r ti ^CNOt00(O^ ^OODNMON CJ OTO^OOON co O CA LO J r^O^V^^t1 U^^ON~ ^M}^OtiO O O Mr'r O ^Q%U? co O ce) ^^i C O Z r o ^00 ^Cj~Z O 2 rNM V ^f)<OI^ODO)OrNC^)^l[)COhGOC)OrN 426 cf)M v p cc O .a (^OaOaDtfl^t ON0OO-O^Oi AONstC^DON ► 0 1: ,(p(pMrrOp ^ tAOMCpOMV:OU*) CO r OD I- 47 OD eP sfi ^- r I,- G) r M I- GO O I- 0 r O0 Of- 00 ^' ^P t- CD f- 00 0^ O rO ^ r v^ O^OCD^ O MNrI-M000rN0(DOMIV vvr N V-: e- vv4 ML6 f^: O 06 C6 vN N GD O O 0 x wa ^ Mm .. ... .^ ... ^. ,-, .-. r.. .. ... .. .. .. .. .^ .. .. O O O O O O O O O O o O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O (VtM00^ N0 0 f- hN0 O^(D vCDd O> M(p r M^ r M M M r M N N M 4^ M ^ N ^ Cfl -..-.. -------------- ^p ^ .p ^ m R N v v p ^ ^"' = 00 OD(prtirMNrp)^ ON^Ortf9tf90tpd I^-OCO O V7 O O r O) OD O CO hq: Q) r,^ 0) r O I^ t7 r O h MI^^I^cMOeTNet00Qi^A^{ NOi tAtpO>ODO^t) r I^I^ Lf)ty tp ^(p^O)f^^}Or^Or(pOQ)O) r r NMCONNNNf^ ¢f W^O)GQ N >. N O CO) Z 7 W f%1G^V (/^ in to '} 00 `, W^ ^i U) ? W ZQ `¢S {LI -^ ^ZW , r ^. ^ r r r r r r r r, r r r r r r r r r r r r r r r r r r (V r r prrOOOOpo^r oOOOr 0orOO J V V NN NaaMaNV ^N.wQ coNQ oN^-N V v NaDNNNNNN,O0crJ^ oO -W C LLFQ ^}N O C,) 0 'C 0 LU UL CL ^- 0.'W= F' v^^ 00 U. v p mtd r r r r r r r ++ di C^ R{ (j• r r r r r r r r r r p O N O O O O N 0m, > C p Clj NNNNNNNQ ^ C 0 m Q,a r r r r r r r r r r r ^,,, r r r r r r r r r r O O o N O O O O N O O O O NNN, NNN^NNNN ^^ON^N^ ^ON^NNOODNNfN^( O N^aO t0 OD r O r W(D r. O O D O r r OD 00 0 a N O N O O O O Ov^ O O O 00 co l "It C1 _ ^^j ^ O t) Q ~) ^^ [) fO ^ r- ^ Co0 0p K0) O C) N- N r tGD p ^ ~OCPO^ttLC) OIWAO^M^mtiON_COOt00N^N CD > c O LO co U') 0v m er- m O) 0 0 w m O m p 00) U) aOM ^ VO o00MM M O CO r it ^r ~10AlO f^tO t^r~tf C Z J M C1 td(p1^OpOOrNM^La 0 I- OpOOr-NMv N N N N N N N M M M M M M M M M M e1' i r e f vt ^ 427 M N ^ p ' ^ r X N W 1i CC .-. .^ .-. .-. .-. .-. .^. .^ .-. .. .. . .^ - - .-. ^. r. .-. .-. h^f)NO^^Cfl^^f)Nt7001^00^000CD 00 h ttNOr f- (Dco rIpOOV: tOV^ CO G O hffi(04^ (V a)ODOa)Otl)^^if>^- i- 00(p^1 ')COfV N O^CV M1^ O>OO 0r tt)O NN O cY 0 0)h I-- 0 0M N 0 CO OOOOOONI^V^ COOOOr(p000 QIq I`^Nr^ OD i GONa)^C)C`Oe^)N c^) ^[>Oc^ ) CV OOtpOa)s1 v T^r v ..^- - v ^...- - .a m .-. .-. .-. .. .. ^ ^ ^ ... ... ... ... ... ...-. .^ .-, .-. .-. .-. O o O O O O O O O o O O O O O 0000000 00 00 O O O O O O O O O O C O O O O O O C^> Of ^- C d) f0 ^ ^l) hl (^ fV r- ^ ^ I^ O C^- fV O O> Mv.^TrMIt MMMIT N .^.^...........,...^. v^.^^ ............ O 0 m -IM CP m ^p N v .J .► 0 H }' C 3^ v N N go TOOOf- ODM(ONOOONO Q O O N ^OD O)^ O) 1^ N C) O(O ll^ O f l M N "T 7 U) ONTNOD^CN^^r^OtCO)(p^f^M^t'^OOf^ Q)lptl)(prrrrC'')COOLL'>tf)O^r rC)Q)^NCO O t M^ cl U.) I - CO v d I - . Ot, N T N r Q V Q J(,7M m O^ZW V t/l G Gw Cl, Q W 00 ^ o0 f. Q^ i7 L R Zy y W^ ^... Z^ d C^ CO- IL K^v) 'vG ^a0 ^ W a W r T r r T ^ r r r!^ !r!r^ r r tr r r r T r r T r' T r r T T N O O O T T N O O N O N O N o a O N N N N O 0 O M^N^O^T^^.^^^ V N Cl) N v N ^ N r r r O T- T ^ r T T r r 00 00 OD r ^ f^ rOrNrC^0 H N U) ui W P m R V ^ vx I.- 0 0 LL. ca y O 04 - > C `- T r O r O O O O O r O T T r r r r ^ TN O N N O N N N N N O N N O N O O N N ^V MNMt^Qt^0^^MMNMNO p^C L Q1'0 O O^ON^^^^^^^rNN ^Q^^^OD^O^ OOO^Q^ O sd a T T T 00 r O N T 0 rM T 00 di C1 0 :i ^pr60)^Q)fDM0NNNO MON 0) 1- O O CO ^ LO CA O 0) OC) O( 0 0 O C O D ^ 00) O O i 6) 'T OD h. (V 00)NM2 CD ' O)<OOt ti ^^)mN^^t^f^ OD 1- 0) C M CMO O M M N M^^^ O^^ N N O N^ O^D (D N N fi^ U) U^ C Z J LO M ~ lt^ C^ T T °' L^ Il) L~Cj LOCO I- OD 00 T N Mstn CO I-Op O O r N M^ tf^ (p ^7^^V OLnLOtl) u) ^^LD^[)(DtDCCtO tDtO Evil M M N p ^ Cl) f _ O p^ (D = RS O X m !0 ^ sp dW ^ _ N .^ .-. .-. . . ^ .-. . - . .^ .-. OONOCOOOOtC^^1C O O N 'It ^ N<000 OOOO N O (p000 V (ONrODOM O DOrr 00 (OCriM0tflGD1A'V 00)^C^)O)QOODODrCO(Ol^t[)CV f" CD f^OM O rr^N^O^f u7N W cMO M OO O M r I^ O r r r tA r(p r O O N O C) ^ O r O OD C6- vvv C4 vvv<O vM d' C) ^ M..`Nt[>v rtfl ^ lf)vtC) ` - " 7 .r. LD 04 ^ .. .-. .-. .-. .^ ,--. .-. ,-. .-. .^ .-. .. ^ O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O (pe-rN V 00(pOrh^l^^Or^ d 0000^0)O vyv(vvv ^^ .i vvv^-..^vvfV er vvN ... .-. . ^ N ^p N C F •' = 3 ^ ^ N V 00^0 VNO(00(OONC^)MhN0000^^T^^^O(OD COMOOODCONM000)Q>r-MMCONCDC) O(Oil)r 00(OONrrOpN(^hi^rti^I^r00 hNqTC co 1- NIOrNCOMfCD ri-M^ COMNfV M r a a N 0 J ^ M ^zw O c.',^ v) 0 W NJ W ^ U) ZW Z Q oc m ^ C^ ^ o Z^ ' 0 ^M W r- F ^' a e- ^^^N^ N--NNNN^^N ^r^ rN^rr N ^ OoOOOo0ooOOOOrOrOr`O^OOO N NN N N O N N O N N N N N N rn ^fiN Q^<to rnl af^NN001 0) ^^0^^^ ^ NMM M M fV -via 0 Wa W 0 U) = Ix W FCK 00 LL. v R p +^+ !0 0/ V U) p4-> _ C ^ Z W-6 p v ^ r ^ r r N r`^ r N N N r^" N N N (V r r r r _ ^-- r r r r r r r r r r N _ N _ r r r r r O N N o N N N N N N N N N N O O N N N N N N^MN11 NO_OODOG)NNCc)NI CO D Go C-4 ^(^ONC`V ^Qr,rN^ rr r (pr rrr NMN NMrr (pCD C •m a I,- m O f0 C v ^ C O J Z r o r N cj U) 0r^ tOtnO MNrOr^2^ ^ Or ^ 00 O OCO 0 d'(^(OCOW NtALf) COOf^O^M^0 )OOaO^^r« 0p 0 ^ r4 CO I^ ^ ON tO l^ m (0 0 0 0) 0M n ^ ^ N O O CO CO O ^ 0 0 Mc'^) ^ Cr) 0) c?) O^, N r N 0 I ^ 1- t^ 1 ^ CO 0 ^00., t" f)uNi yr rrtit^ti 40) 2 LL f- 0 N ^ O ~ O O tOCDt O ^ r^ ti^ti^^ti^^ aocoa oa0 o oap9 aoaDa 429 CY) Ce) N ^ O tLo m r ^ - ----- -- -------------( pO^(^ O O O N t^ N^ O O M^ O O O fp r O N M O N tG CO (O CU T M M^I 00 fD O^T T 04 M N LL) 6 O O O 00 h c•) fD 1^ 6 a0 6 N O4 N N r Cp C14 ^ 'It d' O O 0V 0 N. 0 r tA N C) 0 N C) r M I' qN (O CO 0 0 00 00 v N T O O 0 LO O o0 N. 0 O .N.00 O v-vv..v.^^ .^ .M^.v.v^ v N or r-: ^ ..^.. ^ .. Xt° w°- CD m 3 .. ., ^. .. .. ., ^ ^ _, ., ., .^ ,., ... ., ^ .., ... 0 0 0 o O O O O O O O O O O O o O O O O O O O O O O O O O O O O O O O O O O O O O O O O OOi M, W, v CONOMOOGetNNNN000>0 N v m N v Iq v.. M... m M v m M.. M... m Mi M.. M.. M... M.. M.i IT ... 10 'O ^ m J O H tf^OT1n(p(pt^CV O^')NO(VOrMT^^pI^ V N OO>O>Nf000Il ^O . . . . . . . rONTOpti1nT . . . . . . I^T . . . . . . (fl00rf^r^NOODO^DOCA^ r(OO(p Amtr CM V ^ r^^^ OD N N M T^ tD T LO N^N N. T r ^ C14 rr O E NC4 UQ^ J c) ^ M m OgZW C 0 co - G NO R m „ J U ^ Z W Z W O O `r F Z IX ^ ^awN ^ xWF Z N N N N N N N N N N N N N N N N N N N N 00 c.OMNNNN(- cM-eM-HNC-4 NNa a a a NN I-, ^PNNNf^Na(^aMMMMMC^)MF)^)^) N w U) W vNjO~y 0 wW W 2 00 ^ ^ ^ ^ N N N N ^ ^ ^ ^ N N N N N N N N ^ ^ T r T T T T T r r T T T « p ^ d v NNNrTr-T N NN N N N N N NN T ^„ T T r r r- N r N r T N r r r r r N N T T C) 0 N 0 N^ N NP^ O O N N N N N N N N N N N^ N N .N^ N M C O ^^ ) M C +O) m 0^ 0 F-0 ---N r 1N N a N M N MN r N T rr r r r^rN^ ^- ^ r ^^` r r ^ LL O > ^ O O m .p O CL I r 1^v0 r r In LO LO C O J Z r r r r T r r r r r T r O O O r O O O) r O O O O O O O O O O O O O O O O O O) O O O O O O O O O O ^ co O OD O) '7 N 00 r m et O r O r CO N. r O) 6! N M M M`- N O M 1^ t0 OD M M lC) l^ r^ s^ M^O 1^ O) ^^^^O^tnl^c^0^^^[ <d' OtiMMt)MMtNpCON V O ^ I^ O O) CO f0 O r V' N I^ f^ 1^ I^ I^ (p (p v d' OOOInrrONf-TI')C') OOOOOC'MC^f el 1^ O I^ I^ oD 1^ tfl ( O) O) (3) .^-- QM) OM) a- O O O O 0 ) 0 ) lA LO LO OL1'> OOtn ln 1n ti') In O ffl h OD O) O O) O r N c'^) er tp (p t^ Op O) O r N r) O O O O O r O o O O O O O O O O O OrOrOrOrO^ r r r r r T r 430 M co N w O V m m m C ^ .-. .-. .. .-. .. .^ ^ ^ ^ ^ .-. .-. OC^UM^^ti^ OOOON(DO^r^^000r(p 'V OMr'MOOOOVONtirU^ 001nM MO N r^C^)O)N^!(OOOOaD000iO)OONaOCV rd)^ W O(01()U')r(p(prNCS)M^C)I^O^[)r MM CO ^.^ Co N..... co Co tl;, Co N1,314011 O G1 V CO N --- CO (D CO t0 C+) Ov '- 00 N e- r v N N G^ v v^ (^p ...^^.,.,„....,...^^.., ..r.^^.. U ^ ^ ^ O 0 O O O O O O O O O O O O O O s 0 O O O O O p O p p p p p p p 0 p 0 O O O ^ Q C ^ O O C)^d)^lne-^(C10)O)rC0(DN vvvM M M.. -r vCO Cl) .C14 'V N ..^^. .^.Mvvcy) m J 0 v .r^ O F ^ 0 .o^ N O O I^ ^ e' I^ r ^A r N N^- O t^ l^. i^ f^ O O O M C0 M r M M CO O ln (fl e- ^^ O O tQ lfy ln tQ O O tn {^ tO OCDONODMS' (DOMCM 0' 00000000^NM •'NNNO1^ I^00(pOprp ►^ ^^Mp M^ r r N MMr co MMrMN ar- r N r ^ V q N M J m z O Z W y < 0 J`O U) Q } Z ^ W 4c Z IX W Q C wm O m y N N N N N N N N N N N N N N r s- er r r r r N r^- N r N N r r ^- N r ^ J V U N N N^ N N N N N N N N N N N N^ N N N N N hhti M^OMf , M (ONN hI- P- NM L v NNNZ NMN^-^NNN Q ^ M MV V 'NMNMC1 7 C^ M Ca^-Md N to WW^Z gv) 0 ad W W 0^'m 0 0: W U = 00 LL. ^ m m ^ O m Z m N C" C%4 C"( 04 r^ NN N N N N ^ ^ ^ r G y ^ N prrpr.-a-eOOOr^'pr'eO p >.-. co _ ^ C N N N N ^ ^ N ti N N N N N N N N N N N N N S (-4r^^^NC^NMOOGOM^MNpN10 NN M MMMNM^NN^ MN<)^^ NN O m O. 'C a 0 IL V l > C r t- r e00 r r ropoccfloo O ^ OOOOODOO N Oapm r 0 0(O^fODMON pC0 ^OOO^ OOD C14 LO D 1. M. ^ ( M r M^ M N CNO OO pi N N c ry O O M) C N O pOOMMMh^tQ^^0 ' ^9 N^(p0^ co p Q o0 0 CO ^j m N N M LL I^ h f^ O r" m(0 0 CD Z N0) M M co N CO Cp CO f") IT p r CO Nto to (p O p O C O JZ MQOcj rNMqt LL7t0N COOOrNMV tAtOhCDOOe-N rr`r"^ rr • r'NNNNNNNNNNMMM r a- r^-- ^rrr^-rrre-rrr^-re-rre- 431 M C^) N ^ O m ^.-.^^^^.-..-..-.r.^^...^ O(O N N O t!) N CO ^L) O f^ 0^ O O O O O tC O r--cr 0 ODMOMChOD h rrOpMco OLALAtc71n0p(prO N R Q th N W N 0 0 CO tp V (N co O) (D M r CO tC) O C r 00 O r N N. ^ N. 0 N^- 'T r i-- -V rv 0) Lf') ti f^ M GO tA 4n Q) Cl) tA CO ►, O O r v(D N to NV N M O r v v - ... N r ^tl: Ld N `.. ^ ^. N.. .r ...`. r a ri r N ~ l^Q co O ^ 0 XM w a m J OO O ^ --------------O O O O O O O O O O O O O O --r O O O O O O O O O O O O O O O O O O O O O O O O O O O N r fV v^Y M Q) ^D ^ O e- CO Q1 r M r f^ ^ p r^ F) ^ ^. ^ ^ ^ ^ ^ ^ ^ ^ ... ... ..^ ... ... ^ ^ J v v v ^ ^ l0 41 J C F- 7 O O10t0(Olf)IACOrr^h rrOOOO^1^rr-O O^ f-: i'I^ 10: IT IT 00OR 1^ r7 U) Ot()OOa)K)P-: O I^fD^O(O ^tr'CfW^h ^-ttCt)COtD^O(O01COM(OOO COrr^O)Nd rtOf^M(OCprre-MOMOD(p^rNr rCV) v V* IT NNN C'')v It ti E N 04 V a N J G C; J am al O^ZW N _ Q^0 W 0 ' O O z Co J O NC10NNNNNNNNNNNNNNNNoNN011 O Q w NQ N N N N N N N N PQ I- N N N N N rNe NMM(-;5 ITO^`^^i1 O^ to - co N W -C ^ Z W ^ L N N ^ r r N N N r ^ ^ eN- ^ N r eN- N y q aw N W W F Z 2 co a 06 y0 ~y W w 2 W H 00 LL. c W v 0 O Ci cc CO) > = O C ^ C O Q.'a N N N N N N N N N N N N N N N N N N N N N N {^ ^ r r r t^ r r r r^"r r r r r r r{^ r O O O O O O O O O O O O O O O O O O O O 0 N N N N N N N N N N N N N N N N N N N N N O M c"') M Of O c1') N M O O t0 <p CO <_ O fp tD M O^^ r r ^N L. N N N ^ ^ V- a- r r r- ( -^ r- r -N ^8 M rM M r Mv f^'^V ti0 )OM0 vO 0 ^ d1 a ^O m i^ > C NMO) Q N c•) 0) 0) (C) M(O 0 N u) Q N O N 00) ^ CO N ^^ co M O CRO O Cl) N. N(p CO OD 0 >' v t!^ N^ 0) CD C14 O) M (D M N O) O) Q) N c^') Cl) 0 cS J I^ O co O LA N QZZn.MCh^COtOc1'f^ O MO ; CD C-4 00 ^ N^^O 0 =OOOMMMN)MMMM M^ M 00 OF ^ ^ Q D Co J Z Cr) U) to h CO 0) 0 r N l+) 4l) (O I- 0 d) O - N C^) ^P C^) ^ M M C^) C^) (*) v'ct ^f v vvd' ^t d' O ln ln Oll) ^ l^ r r r r r r r r r r P r r r r r r r r r 432 MC') N O - (p OODOOOOe=MOO-tOd (0 t()M ^OcO O OD O O O M QS O) O t0 ^ N M O F: cD O a0 O^ O d) O O O O C) U') tn t7 O 0 N t.- tp ^U) 0 t^- O tV 1- O r- N0 a0 O M a) Cfl CO O) CO CO e- (O cM N d' co (3) 0) U) h 0 h v O(O N. O O a- ^ M CO I- Cl) OD CM LO lL) fp - CO vL[) Lf) fD - OD v, M O) 00 (D a- r N N Lp f^j v00 CI vN v`-'v -vvv.....M .^..N v.. ^ m o X^° W m a .-. .-. .-. .. .-. .. r. .. .^ .-. .-. .^ .-. .-. O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O C11MOC)(flO00N^-r Otf)t^COf^N^>^^O<O ^ ^ a^. 0 I- 0^^00[)tp^^t)N^ VON [)^-^COD^)OC^OOM)^) w N O O O t0 N M tC1 t7 M CM O ^ N O C t^ O) t0 NLL)M N O^ NO M Ne -O t^tp00Mf^ I!)t^00Mf^ O (O^t0'^ Cl) Q) ^t^ C) Ico _ ^ Cl) V 'a N JOp z 0 5 ZW N0^^ C {ll O Z M ^ } G® OC ^ a ^+ W J V U w W^ Z IX Mw a X}Z ^ W W-^N0 L v 0 N N N N N N N N ^e N N N N N N N N co co ^^^ CO N ^ Ou^Ln t 0 1 h ► N N N N N N N N N N N N N ^^^!-r^^^^ N N N N N N N N N N C4 Co N N N ^ N f0 N N 1 z i Z-fs tOf 1 ^ - - N N N N CD N N N tO0 in h c° w 0 H d •^ m 00 U. c p C i^ ♦+ mC Q,^ N N^ N N N N N N N N N N N N N N N N N N N O^ ^ M^ N 1^ (O W RS et M^ t0 ^ tfl ^•- N M st M NNNNNN^N^-'^C'M^NNNr(^ 'C^f-Ot^Oi^ Mv v M 0 a (O(OMV O ^ •m IL ^- r r- ^- r r O O O O O O _ O O (6 v = O Z N O) tODtVqc^Md 0 0 i^O0 OO?^c 00N ^OMON(O hl_ ^ f0^0 MI^^00)0_ 0 ^^^^^r aOtA O O' WN^NON V V O ^ IT M N cm CN OOO^D000COD^^^^-NNOOO OO O G M^1)tn'-T ^y^ (flOOMMM r - e - ^- O O G^GO COCflt0cO(ptG O(OI^GDCAO^NM tf)tOf^aOa)Or-NMOCD O 'D Lo t[> M) CO o ^O f0 ^<O c0 (O t0 (^ f^ t^ h I^ f^ f^ f^ 433 M M N -'j O {^p oD ^ p O-D(-DL-0 0- C-0 6^ Ni::, 00 ONU^ MetMMOM OI^Ohtn I^I^O)O^ N0000)ln^tn.-e-f,- CO tfl Ll 0 e- Cli 1p s O v - 00 atA v(^vv`^N d' 0) ZZ. X O wa Z^ ^ 660-0-0-666606 00000000000 )OO;-r^v0o0 IT d'd^ es ^sM r'^. Im J_ 17 l0 d J .... ^s ^ 0 H C O f^ t^ ^ Q) O (O O) fD ^ O M OLOGOOOCOt^U^ t-0M NM00I^e-CO^fpC)CS M N N ti N ^V 44, M M N E ^ C^ a N cl) d Z W O LO ^p0 Z W Z Q W ^ZW^ W a N aujO A> I z F'gya aiOF'N W it W O ^ ^.p N N N N N N N (Si N r" r r O O O O C-> r Ol" OrOrOO r O J a► ` O N N N N N N N N N N N ^NN^VVOOCpV ^N(V NNNN^N ' ^ui^^in^ivvi p w c p W d H C1 p 000 LL w •d/ G^,^ Q ^ x N O > 41, Z m 0 O p O N C14 N C'm N ^ N ^ ^ ^ N E; O O O 0 O C,:) O O O ^ NNNNNNNN NN^y COtiM1-^MC'")MC')NI NQ f^0 N N e5 N^ st OU-j LO V T , N ^ X N N _VI d 0 S O U0.) OO) N Q h(O C) M N N M ^ M M O O^ N co m 0) :^21r-daddN^ rnrnairnYooCD oo^ CI a) E c^ ..^ o cnO d J ZI t+ CO O) O^- N m v L!) (p 1^ OD O) O.- N M f^ h 1- co 00 00 CO 00 CO 00 OD Cp CO d^ O) MO) r r s- r^- r r^r e- r' a- r- r r r^- r 434 M M ^^ N w O 0) m_ O 2 ^ .-. .-. - ,^ .-. .^ 6 ,-. .-. .^. O O o O O -0 -0 O 0 0 00 0 W) oU) ooU) oLnoLO xa w co ^ci ^ri ui ao CO v ti t^ vvvvvvvvcvvv vr vv ...vv..vv^ co co L6 w W 3 C a vd r^'- ^" ^ ^ ^ N N N N N N a-- vcCCO_i^^^_ov_o^[ C\O_^ J v ti 0^0 G Z" O^ N r N(Y)^ t^C ) t^D a N J M I.. Z Ny^} a-pLp0 U) r c O CVNNNNN c \ Z Q R'W W \ ^ \ \ 1 \ \ \ \ \ M -M CM C CM M ^c CO j N`) m `) m ti CQO N M^t t0 80 0 V _ W W \ N ^ WNO Z U) W ^NZ^U^ O W ^ _ 0 0a^ T'^r'=^^NNNNNN f^ \"' " \ ` 1 r l"^"' r T O a \ \ \ ^ f^ ^ \ \ \ \ \ U. O H W H J LL LL Q 2 MMMMMMNNtMM^M C> 2 0 Cl) C O J Z ^NC^)d ^t)(OI^OOOO^Nr)Q u')^O r r r r r r T 435 (+y fM N ^ 0 N 2 ^ wa t0 M co V z LO O O ^ ^" 0 o X N O N a o 0 O O O O N N N N r ^ 0 O O ^O -a 3 N M w oxzw N^^>wG0 to U) M W Z ^ Z W ix ^ln t° v t00 J V a luz H W y a ^ - N (V H U. I.- y w 0 O N l^ o N N o N N O N N O .. ^ V ^ tA O N ►O O N tfl O N LO W f^ ^ ^ fD ` U }I^_ 0 LL i d Ei 10 ^ tp ^, 0 O ^ p d cj J d -N miP tn tfl t-CO Q) ^ O c- 436 Cl) M N m = W wa o o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 oU.) oU^ U^ U^u^W) M^U^u) o^noU^ U^ inoU^ u^ ^.^,.^C^t..U.v.4'1..COtOf^Cfl Vv fo(^C^tORQtovtov N O W ^ yrj ^ .0 N - C N a J M Q Z O W 2 W ^j'>, - N N N_N N N N N N N N N C) O V NNN N QOQO 1I^NN NN I`^ NN NNNN _M tt^ ^ O^Nf^a0.,00 NN^N NN NN M rOD - - ?a - e-NCV C7MIT IcW) to to NN v^ x ^' O C = •O m U ^^•-^^--^`"^^^^^N^NNNNNNNNN^ i5 W O ZaFO} oa v _ CNCN C 2 h O m W ^ ` N f/^ •=$ a^ CO) W d O v O a apOpCC0 i1^INC^COrO^COrp^`^ ^ p 0 $`V NN^^VN^M^N^I•^' LV N _N^NNNNNN^V P5 NONCN NNCNCNC^NCN ^..r.^^NNNNNNNNNNN o 0 0 0 0 °0 o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N CO N ^V N^^V N N N N ^ NC`V N_NNN NN^V NN a ^c LL^ ,^')^M.^-c N^M ^ M^ t) LL C 'p t OO v a m j Z N C>O0,0OONONONpOOOOOO0O000 13 .^^^ ^ nch7 i0 lfO^p N ^ ^m 0 ^ N M^ In Cp h pp p> ^ ^ N M^^ m^^^ N N N N N N N N N(^V Q^^1 437 M ', -4 F.. M 2! O N N m_ y 2 ^ >C f0 w°- 0 0 0 0 00 Cl 00°o 0 ° 00 00 00 00 O^ N NMMa-^e-00^ (O O N^ 00 r- N O) (fl M M •- a- ^ N ^ ....^ ^.. r U O N J M ^ r r to I,^ ^-^^-NNNNNN r r r r r r' r r r f0 l0 (0 f0 f6 f0 N fT0 tQ N fd m ^ 0 c0 cb t ^ ^ ^ ^ cp (p tn ^ ^ ^ ^ ^ O IA tA ! n ^- O W Z W Na^^ - ui^p0 U) (=j W' Zw Ix g^y W F Z (a ^ry~N O W U NNNNCM N C 0 2 'a ^ 3 j^ (j) O N O^ mG. m C -?Qfn8ZO7Ii:^Q^7 v> v`n o in W) -0`^ a Ii I ~ 0 LL. r-^r _ C m O a - ^ r r NNNNNN F r r r r r r r r a> 0) r- .0 QV^OZO^Il2 Qg O Q..^. > U N ^ 0 U) •-Nl+')^f t[><Dti0D0)^^^^^ P^ ZI 438 M M N O N m_ O x wa 000000o U^ u^ 0 U^ U^ Lq u^ r r r r r ^ r vNNNNNN is Ln ^ N G) N N N N N N N N 0000000 N N N N N N N r r r r r ^ V N m } -j^ Z M w O Zw a HK^^ gaW^ N~G^x I- ^ LU W O v^-rW0 > N N N N N N N p r r r- r r r- e^ O O O O O O O N N N N N N N Z w U) Qy N N O V w ~ 0 LL M M M M M M M ^. p IL .n ^ c 0 v_ r r e- r r ^ r e- r r r r r r ^f •" r e- r r r^- N M M M M M M M v f0 c L a U U O ` c 3 3 O tU N c N 3 O^ N ^ E2^ ^ 0 4i mUUUC92t ^ZI r N M^ 1f) ^p l^ 00 0) ^ 439 EXHIBIT JJJ-4 Page 1 of 1 PUC DOCKET NO. 40604 CROSS TEXAS TRANSMISSION, LLC RATE FILING PACKAGE SCHEDULES SPONSORED BY JAY JOYCE Section / Schedule Number Title of Schedule Other Witness Sponsor(s) Cash Working Capital Fairchild SECTION II: TEST YEAR DATA Schedule B: Rate Base Schedule II-B-9 SECTION III: ERCOT WHOLESALE TRANSMISSION COST OF SERVICE Schedule III-B-9 Cash Working Capital 440 Exhibit JJJ-5 Page 1 of 1 Substantive Rule 525.231(c)(2)(B)(iii) (iii) A reasonable allowance for cash working capital. The following shall apply in determining the amount to be included in invested capital for cash working capital: (I) Cash working capital for electric utilities shall in no event be greater than one-eighth of total annual operations and maintenance expense, excluding amounts charged to operations and maintenance expense for materials, supplies, fuel, and prepayments. (11) For electric cooperatives, river authorities, and investor-owned electric utilities that purchase 100% of their power requirements, one-eighth of operations and maintenance expense excluding amounts charged to operations and maintenance expense for materials, supplies, fuel, and prepayments will be considered a reasonable allowance for cash working capital. (III) Operations and maintenance expense does not include depreciation, other taxes, or federal income taxes, for purposes of subclauses (1), (II), and (V) of this clause. (IV) For all investor-owned electric utilities a reasonable allowance for cash working capital, including a request of zero, will be determined by the use of a lead-lag study. A lead-lag study will be performed in accordance with the following criteria: (-a-) The lead-lag study will use the cash method; all non-cash items, including but not limited to depreciation, amortization, deferred taxes, prepaid items, and return (including interest on long-term debt and dividends on preferred stock), will not be considered. (-b-) Any reasonable sampling method that is shown to be unbiased may be used in performing the lead-lag study. (-c-) The check clear date, or the invoice due date, whichever is later, will be used in calculating the lead-lag days used in the study. In those cases where multiple due dates and payment terms are offered by vendors, the invoice due date is the date corresponding to the terms accepted by the electric utility. (-d-) All funds received by the electric utility except electronic transfers shall be considered available for use no later than the business day following the receipt of the funds in any repository of the electric utility (e.g. lockbox, post office box, branch office). All funds received by electronic transfer will be considered available the day of receipt. (-e-) For electric utilities the balance of cash and working funds included in the working cash allowance calculation shall consist of the average daily bank balance of all non-interest bearing demand deposits and working cash funds. (-f-) The lead on federal income tax expense shall be calculated by measurement of the interval between the mid-point of the annual service period and the actual payment date of the electric utility. (-g-) If the cash working capital calculation results in a negative amount, the negative amount shall be included in rate base. (V) If cash working capital is required to be determined by the use of a lead-lag study under the previous subclause and either the electric utility does not file a lead lag study or the electric utility's lead-lag study is determined to be so flawed as to be unreliable, in the absence of persuasive evidence that suggests a different amount of cash working capital, an amount of cash working capital equal to negative one-eighth of operations and maintenance expense including fuel and purchased power will be presumed to be the reasonable level of cash working capital. 441 INDEX TO THE DIRECT TESTIMONY OF SUZANNE PEPE ROBBINS, WITNESS FOR CROSS TEXAS TRANSMISSION. LLC I. INTRODUCTION, POSITION, AND QUALIFICATIONS ............................ 2 II. PURPOSE OF DIRECT TESTIMONY ....................................................... 3 III. FEDERAL INCOME TAX ........................................................................... 4 A. Basis for Calculation ............................................................................. 4 B. Consolidated Tax Savings .................................................................... 9 IV. OTHER TAXES ....................................................................................... 10 A. Ad Valorem Taxes .............................................................................. 10 B. State Franchise/Texas Gross Margin Tax .......................................... 11 C. Payroll Taxes ..................................................................................... 12 V. TAX ACCOUNTING SERVICES .............................................................. 13 VI. CONCLUSION ......................................................................................... 14 VI. AFFIDAVIT VII. EXHIBITS Exhibit SPR-1 - Schedule Sponsorship List PUC Docket No. 40604 -1 - Robbins - Direct Cross Texas Transmission Initial Rate Case 442 1 DIRECT TESTIMONY OF SUZANNE PEPE ROBBINS 2 3 I. Q. 4 5 INTRODUCTION, POSITION, AND QUALIFICATIONS PLEASE STATE YOUR NAME, BUSINESS ADDRESS, AND CURRENT EMPLOYMENT POSITION. A. My name is Suzanne Pepe Robbins. My business address is 1700 6 Broadway, 35th Floor, New York, New York 10019. I am currently Vice 7 President and Tax Counsel for LS Power Development, LLC ("LS Power"), 8 an indirect owner of Cross Texas Transmission, LLC ("Cross Texas" or 9 "Company"). 10 Q. 11 12 PLEASE DESCRIBE YOUR EDUCATIONAL BACKGROUND AND PROFESSIONAL QUALIFICATIONS. A. I initially attended the undergraduate program at New York University in 13 the University Scholar (Business) program and subsequently transferred 14 to the University of Southern California, School of Administration, from 15 where I graduated in 1988 with a Bachelors of Science degree in Finance 16 (Beta Gamma Sigma). I then attended New York University School of 17 Law from where I obtained a Juris Doctor in 1991 and an LL.M. in 18 Taxation in 1992. After graduating law school, I joined the international 19 law firm of Paul, Hastings, Janofsky, & Walker LLP, where I practiced tax 20 and corporate law for 13 years, advising clients on a variety of 21 transactions, including direct asset transactions, mergers and acquisitions, 22 and partnership and lease transactions. My practice primarily focused on 23 project finance for energy industry clients. 24 In 2005, I joined GE Energy Financial Services ("GE") as Vice 25 President of Tax Planning and Tax Counsel. In that role, I worked closely 26 with GE's energy businesses, and provided technical and legal advice to 27 the business teams regarding how to structure transactions involving 28 many different kinds of energy assets and investment vehicles. While at 29 GE, I worked closely with the business analysts to prepare the tax 30 components of complex financial models. I joined LS Power in May of 31 2009, and I advise on complex financial transactions that range from asset PUC Docket No. 40604 Robbins - Direct Cross Texas Transmission -2Initial Rate Case 443 1 or portfolio acquisitions to the development of energy assets, including 2 transmission and renewable assets. 3 Additionally, I have co-authored a chapter in a leveraged leasing 4 treatise' and have spoken at several tax conferences on a variety of 5 topics. I am licensed to practice law in New York and Connecticut, and I 6 am currently a member of the New York State Bar Association, Tax 7 Section. 8 Q. POSITION. • 9 10 PLEASE DESCRIBE YOUR RESPONSIBILITIES IN YOUR CURRENT A. As Vice President and Tax Counsel, I am primarily responsible for 11 advising on the Federal Income Tax ("FIT") consequences of energy 12 sector investments by LS Power and its affiliates, including Cross Texas. I 13 work with the business teams to properiy structure investments, and with 14 the accounting and tax compliance teams to ensure that the tax 15 consequences of those investments are properly reported. My Cross 16 Texas-related responsibilities have involved reviewing contracts and other 17 project-related documents from an FIT perspective. I am also working 18 with our tax compliance group to account for income and expenses 19 incurred by Cross Texas for FIT purposes, both during construction and 20 once commercial operation commences. 21 Q. 22 23 HAVE YOU EVER TESTIFIED BEFORE THE PUBLIC UTILITY COMMISSION OF TEXAS ("COMMISSION°)? A. No. 24 II. PURPOSE OF DIRECT TESTIMONY 25 Q. WHAT IS THE PURPOSE OF YOUR DIRECT TESTIMONY? 26 A. The purpose of my direct testimony is as follows: 27 28 • present and support the Company's FIT expense calculation and the reasonableness and necessity of that expense; ' David Burton et al., Leasing Outside the United States: Pickle, Loss Trapping, Subpart F and Foreign Tax Credits, in EQUIPMENT LEASING - LevEw ►GED LEASING 25-1 ( Ian Shrank & Arnold G. Gough, Jr., eds., 5th ed. 2012). PUC Docket No. 40604 -3- Robbins - Direct Cross Texas Transmission Initial Rate Case 444 1 • present and support the legal and tax status of Cross Texas and 2 explain why the consolidated tax savings adjustment ("CTSA") 3 provisions of the Public Utility Regulatory Act ("PURA") do not apply to 4 the Company's tax expense; 5 • present and support the amount of ad valorem taxes, payroll taxes, 6 and Texas gross margin taxes included in the Company's expense for 7 taxes other than FIT, and the reasonableness and necessity of those 8 expenses; and 9 10 • present an overview of the affiliate-provided tax accounting services utilized by Cross Texas. 11 I co-sponsor Schedules II-E-3 through II-E-3.26 of the Investor 12 Owned Utility Transmission & Distribution Cost of Service Rate Filing 13 Package ("RFP") and the associated workpapers ("WPs") related to FIT, 14 as well as Schedule II-E-2 and the associated WPs related to taxes other 15 than FIT. 16 sponsoring. My Exhibit SPR-1 lists each of the schedules that I am co- 17 My direct testimony, the attached exhibit, and the portions of the 18 schedules (including the associated workpapers) I co-sponsor were 19 prepared by me or under my direction, supervision, or control, and are true 20 and correct. My direct testimony will address each topic in the order that I 21 have described them. 22 III. 23 24 A. Basis for Calculation Q. 25 26 FEDERAL INCOME TAX PLEASE PROVIDE AN OVERVIEW OF HOW CROSS TEXAS IS ORGANIZED FROM A TAX PERSPECTIVE. A. Cross Texas is a Delaware limited liability company classified as a 27 partnership for federal, state, and local income tax purposes. 28 Schedule V-K-3 of the RFP for an organizational chart. 29 30 Q. See WHAT IS THE BASIS OF THE FIT EXPENSE INCLUDED IN THE REQUESTED COST OF SERVICE? PUC Docket No. 40604 -4- Robbins - Direct Cross Texas Transmission Initial Rate Case 445 I A. Because Cross Texas has not yet commenced commercial operations, it 2 had no operating revenues or FIT expense during the test period July 1, 3 2011 through June 30, 2012 ("Test Year"). Once facilities are placed in 4 service and Cross Texas begins charging rates, it will begin charging 5 rates, 6 Accordingly, a known and measurable change is made to include FIT 7 expense in the Company's revenue requirements which is calculated on a 8 normalized 9 25.231(b)(1)(D). receiving revenue, and FIT expense will begin to accrue. basis pursuant to Commission Substantive Rule 10 Q CAN YOU PLEASE EXPLAIN THE TERM "NORMALIZATION"? 11 A Normalization means calculating the FIT expense included in the cost of 12 service by reference to "book" or ratemaking numbers, not based on how 13 items are reflected on an FIT return. This ensures that the utility passes 14 along to ratepayers the tax benefits derived from expenses (calculated on 15 a book basis) that ratepayers fund in the cost of service as ratepayers 16 fund those expenses. Under normalization, FIT expense included in the 17 cost of service is equal to the statutory FIT rate (currently 35%) times the 18 regulated book income before taxes and adjustments for certain items, as 19 discussed below. 20 Q. 21 22 HOW HAS THE FIT EXPENSE IN CROSS TEXAS' COST OF SERVICE BEEN CALCULATED? A. In addition to ensuring compliance with PURA's FIT provisions, which I 23 discuss further below, the Company's FIT expense has been calculated 24 utilizing the "return" 25 instructions and schedules. 26 Company's total return by function, which consists of a return on equity 27 and a debt return (interest). Because the interest component of the return 28 is tax-deductible, it is subtracted from the total return to produce the equity 29 return. method required by the Commission's RFP The return method begins with the 30 Next, permanent differences between book and tax income, which I 31 describe further below, are deducted or added to the equity return. The PUC Docket No. 40604 Robbins - Direct Cross Texas Transmission 15, Initial Rate Case 446 I computed equity return, plus or minus these "permanent" items, produces 2 the taxable component of the return which is then multiplied by a tax factor 3 (based on the current statutory corporate income tax rate of 35%) to 4 determine FIT expense. 5 Q. 6 7 WHAT ARE ACCUMULATED DEFERRED FEDERAL INCOME TAXES OR "ADFIT"? A. The difference between normalized FIT expense based on income levels 8 and expenses reflected on a utility's books and the amount of current tax 9 liability related to those items actually reflected for tax purposes is known 10 as deferred FIT expense. The cumulative balance of deferred FIT 11 expenses is known as ADFIT. For example, accelerated tax deductions 12 (e.g., depreciation computed using the Modified Accelerated Cost 13 Recovery System ("MACRS")) that are permitted for tax purposes are 14 used to defer the utility's taxes by reducing income taxes due in earlier 15 years at the cost of increased income taxes due in later years. 16 deferred income taxes allow for the creation of a fund from which the utility 17 can pay future taxes. 18 reflects the fund as an ADFIT liability. Thus, this ADFIT liability represents 19 temporary cost-free capital available to the utility, which is effectively an 20 interest-free loan from the government. To reflect the economic benefit of 21 the interest-free loan, the ADFIT liability is deducted from rate base so that 22 ratepayers receive the benefit of the governmental subsidy. It is 23 noteworthy that differences in the treatment of some items for book versus 24 tax purposes work just the opposite of that described above and result in 25 an ADFIT asset. ADFIT assets serve to reduce or offset ADFIT liabilities 26 and may be an addition to rate base. The Until the--utility actually pays that tax, the utility 27 Q. ARE THERE OTHER TYPES OF BOOK VERSUS TAX DIFFERENCES? 28 A. Yes. The timing differences described above are temporary differences 29 because the same amounts will ultimately be reflected for both book and 30 tax purposes, only at different times (e.g., straight-line book versus 31 MACRS depreciation). Other differences between the book and tax PUC Docket No. 40604 -6- Robbins - Direct Cross Texas Transmission Initial Rate Case 447 1 treatment of certain items are permanent and will never turn around; that 2 is, the differences exist in perpetuity (e.g., interest accruing on equity 3 associated with accumulated funds used during construction). As a result, 4 whereas temporary timing differences create deferred taxes, permanent 5 differences do not. In turn, temporary differences only change tax 6 expenses from current to deferred (or vice versa) without increasing or 7 decreasing the overall tax expense, while permanent differences change 8 the overall tax liability and are typically considered in calculating FIT 9 expense. 10 Q. WHAT ADFIT ARE INCLUDED IN THE COMPANY'S RATE BASE? 11 A. Because all of Cross Texas' investment has been capitalized for both 12 book and tax purposes and Cross Texas has not yet commenced 13 commercial operations, there are no timing differences as of June 30, 14 2012, and no ADFIT. In addition, there will not be any net ADFIT at the 15 time the facilities are placed in service because any ADFIT liability will be 16 offset by a corresponding deferred income tax asset resulting from the net 17 operating loss. Accordingly, no ADFIT were included in Cross Texas' rate 18 base. 19 Q. ON SCHEDULE I1-E-3.3, CROSS TEXAS NOTES THAT IT HAS 20 CALCULATED THE AMOUNTS REPORTED THERE USING MACRS 21 DEPRECIATION RATES BUT NOT BONUS DEPRECIATION. PLEASE 22 DESCRIBE ACCELERATED TAX DEPRECIATION AND BONUS 23 DEPRECIATION. 24 A. Since at least 1954, federal tax law has permitted taxpayers to claim 25 depreciation deductions for tax purposes using accelerated calculation 26 methods and short depreciable lives. These accelerated depreciation 27 deductions reduce federal tax liability in the early years of an asset's life. 28 Because a taxpayer cannot depreciate more than the total cost of any 29 given asset, the "extra" depreciation deductions claimed in the early years 30 of an asset's life are entirely offset by reduced depreciation deductions in 31 the later years of that asset's life. (Thus, the book-tax differences from PUC Docket No. 40604 "7- Robbins - Direct Cross Texas Transmission Initial Rate Case 448 1 accelerated depreciation are temporary differences since they ultimately 2 reverse.) Under current tax law, the most prevalent accelerated method is 3 MACRS. 4 From time to time, Congress enacts laws to spur investment by 5 allowing greater acceleration of the depreciation deductions currently 6 available under the current MACRS system - these increased deductions 7 are generally known as "bonus" depreciation deductions. 8 were enacted that allowed 30%, 50%, and even 100% bonus depreciation 9 deductions in the first year certain assets were placed in service, with 10 regular MACRS depreciation deductions allowed (in the case of 30% and 11 50% bonus depreciation) on the remaining asset cost. The specific laws, 12 when enacted, contained numerous conditions for an asset to qualify for 13 the bonus depreciation including when construction needed to begin and 14 when the assets needed to be placed in service. With respect to certain 15 assets which are considered to have long production periods and which 16 are placed in service for FIT purposes in 2013, a 50% bonus depreciation 17 deduction could be available for certain costs incurred through the year 18 ending December 31, 2012. A taxpayer may make an election to forego 19 bonus depreciation with respect to a class of property. If such an election 20 is made, it would apply to all assets that are in the same class of property 21 for FIT purposes and which are placed in service during that same taxable 22 year. 23 Q. 24 25 Various laws WHY DID CROSS TEXAS NOT REFLECT THE EFFECTS OF BONUS DEPRECIATION ON SCHEDULE II-E-3.3? A. Under the FIT law, Cross Texas cannot claim tax depreciation deductions 26 with respect to any asset until the asset is placed in service for FIT 27 purposes. 28 assets were still under construction and have not yet been placed in 29 service for FIT purposes, those assets are not currently eligible for FIT 30 depreciation deductions. 31 service for FIT purposes, Cross Texas will determine whether, and to what Because, as of the end of June 30, 2012, the Company's Once the Company's assets are placed in PUC Docket No. 40604 -8, Robbins - Direct Cross Texas Transmission Initial Rate Case 449
© Copyright 2024