PSI Energy Rate Design and Logistics Overview

OF INDI Witness/Party Morin/PSI CAPM 10.20-10.70% Summary of ROE Estimates and Areas of Disagreement Inman/IURC 9.21% Gorman / PSI- Kaufman/OUCC IG Original Updated DCF 10.70-13.60% 10.42 -13.52% 7.98-8.59% 7.94-10..12% 9.50 -9.80% 10.10% RP 10.90-12.30% 9.69 - 11.02% NA NA ARP 11.30-11.40% 11.30-11.40% NA 9.40 10.90% Recommendation 11.50% 10.25 -10.50% 9.15% 10.00% CAPM 10.90 - [1.40% NA 8.48-9.09% NA DCF 10.30-12.10% NA 8.02-9.67% NA RP 10.90 -12.50% NA NA NA ARP 11.30-11.40% NA NA NA Recommendation 11.20% 10.35-10.55% 9.25% NA Major Areas of Disagreement - All Models All Floatation costs Adjustment 0.30% 0.15% 0.05 -0.10% 0.00% Beta 0.72 0.72 0.65 -0.70 0.64 CAPM Market Risk Premium Mean "Arithmetic vs. Geometric" Arithmetic Both Both ECAPM Accept Reject Reject Arithmetic Reject Half vs. Full-Year Div. Growth Full-Year Half-Year Half-Year Full-Year DCF RP Quarterly Compounding Adj. Risk Premium Mean "Arithmetic vs. Geometric" 0.20% 0.20% 0.00% 0.00% Arithmetic Both NA NA 30

View entire presentation