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

More documents

Recommendations

Info

Workpaper Commission Calculation #3 to Table No. MJV-4 Based Electric Sample of Return on Equity EXHIBIT NO. SCE-I6 EPS Fiscal Year EPS Fiscal Year EPS 2012 - 2014 Book Value Per Book Value Per Book Value Per Share· Return on Equity. Return on Return on Equity, Average Return on Company 2009 Estimate 2010 Estimate Estimate Share - 2009 Share - 2010 2012 - 2014 200. Equity, 2010 2012 - 2014 Equity (IJ (2J (3J (4J (5J (6J (7J (8J (9J [10] American Electric Power Co Inc 2.85 3.00 3 ..50 27.30 28.60 33.25 10.44% 10.49% 10,53% 10.49";" Cleco Corp 1.65 1.95 2.50 18.55 19.60 22.75 8.89% 9.95% 10,99% 9.94% Empire District Electric ColThe 1.55 1.70 2.00 15,75 16.05 17.50 9.84% 10,59% 11,41% 10,62% Entergy Corp 6,60 7.20 8.00 4).00 47.25 60.75 15.35% 15.24% \3.17'% 14,59";;' OGE Energy Corp 2.45 2.70 3.25 21.40 22.90 28.25 11.45% 11.79% 11.50% 11.58% Centerpoint Energy Inc 1.05 1.15 1.50 6.40 6.90 9.00 16.41% 16.67% 16.67% 16.58% Progress Energy Inc 3.10 3.25 3.60 31.95 33.05 36.80 9.70% 9.83% 9.78% 9.77% Dominion Resources Inc/VA 3.25 3.35 4.00 19.80 21.60 27.50 16.41% 15.51% 14.55% 15.49% FPL Group Inc 4.15 4.80 5.50 31.05 33.95 43.25 13.37'% 14.14% 12.72% 13.41% <strong>SCANA</strong> Corp 2.85 3.00 3.50 27.05 28.45 33.25 10.54% 10.54% 10.53% 10.54% Southern Co 2.30 2.40 3.00 18.05 18.95 21.50 12.74% 12.66% 13.95% 13.12% TECD Energy Inc 1.05 LIS 1.40 9.70 10.05 11.75 10.82% 11.44% 11.91% 11.39% Duke Energy Corp 1.10 1.20 1.40 16.65 16.85 17.75 6.61% 7.12% 7.89% 7.21% Xed Energy Inc 1.50 1.60 2.00 15.90 16.50 19.00 9.43% 9.70% 10.53% 9.89% "o o '" .... "w .... I o W -.J ;:J ~ :g '" ~ ~ n ~ .... .... ""- " "- '" "o o '" Sources and Notes: [1]- [6]: Most recent Value Line Standard Edition dated as of June 26, 2009, August 7, 2009, and August 28, 2009 [7]: [1]1 [4]. (8J (2J I (5J (9J (3J I (6J [10]: Average of(7J through [9]. Page 8
Workpaper #4 to Table No. MJV-4 Commission Based Electric Sample Calculation of Return On Equity Adjustment Factor EXHIBIT NO. SCE-16 Common Equity Common Equity Total Capital- Total Capital - Common Common Equity, Growth in Common Adjustment Company Ratio - 2009 Ratio - 2012 - 2014 2009 2012 - 2014 Equity, 2009 2012 - 2014 Equity Factor [IJ [2J [3J [4J [5J [6J [7J [8J American Electric Power Co Inc 0.46 0.48 28,175 34,200 12,961 16,245 5.81% 103 Cleco Corp 0.47 0.54 2.400 2.750 1,128 1.485 7.12% 103 Empire District Electric Corrhe 0.44 0.49 1,250 1,375 544 674 5.51% 103 Entergy Corp 0.39 0.39 21,000 29,800 8.085 11,473 9.14% 104 OGE Energy Corp 0.50 0.48 4,120 6,300 2.060 2,993 9.78% 105 Centerpoint Energy Inc 0.19 0.30 12,650 11,800 2,340 3,481 10.44% 105 Progress Energy Inc 0.45 0.48 19,840 22,300 8,928 10,593 4.37% 102 Dominion Resources IncN A 0.43 0.47 27,450 36,300 11,804 17,061 9.65% 105 FPL Group Inc 0.46 0.46 28,375 41,400 12,911 18,837 9.90% 105 <strong>SCANA</strong> Corp 0.41 0.43 8,310 10.850 3.366 4,666 8.51% 104 Southern Co 0.43 0.42 33,775 42,000 14,354 17,640 5.29% 103 TEeO Energy Inc 0.40 0.42 5,275 6,175 2,084 2,563 5.31% 103 Duke Energy Corp 0.60 0.52 36,300 44,300 21,599 23,036 1.62% 101 Xcel Energy Inc 0.48 0.49 15,275 18,300 7,256 8,876 5.17% 103 "o o '" .... "w .... I o W -.J ;:J ~ :g '" ~ ~ ~. n ~. ~ .... .... -.... " " -.... '" "o o '" Sources and Notes: [I] - [4J: Most recent Value Line Standard Edition dated as of June 26, 2009, August 7, 2009, and August 28,2009. [5] [lJ x [3J. [6] [2J x [4). [7] ([6J / [5J) A (1/4) - I. [8] (2 x ( 1+ [7J» / (2 + [7J ) See FERC Opinion No. 445, footnote 38. Page 9
Page 1 and 2:
20091231-0037 FERC PDF (Unofficia1)
Page 3 and 4:
Page 5 and 6:
Page 7 and 8:
Page 9 and 10:
Page 11 and 12:
Page 13 and 14:
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
Page 23 and 24:
Page 25 and 26:
Page 27 and 28:
Page 29 and 30:
Page 31 and 32:
Page 33 and 34:
Page 35 and 36:
Page 37 and 38:
Page 39 and 40:
Page 41 and 42:
Page 43 and 44:
Page 45 and 46:
Page 47 and 48:
Page 49 and 50:
Page 51 and 52:
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
Page 61 and 62:
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
Page 69 and 70:
Page 71 and 72:
Page 73 and 74:
Page 75 and 76:
Page 77 and 78:
Page 79 and 80:
Page 81 and 82:
Page 83 and 84:
Page 85 and 86:
Page 87 and 88:
Page 89 and 90:
Page 91 and 92:
Page 93 and 94:
Page 95 and 96:
Page 97 and 98:
Page 99 and 100:
Page 101 and 102:
Page 103 and 104:
Page 105 and 106:
Page 107 and 108:
Page 109 and 110:
Page 111 and 112:
Page 113 and 114:
Page 115 and 116:
Page 117 and 118:
Page 119 and 120:
Page 121 and 122:
Page 123 and 124:
Page 125 and 126:
Page 127 and 128:
Page 129 and 130:
Page 131 and 132:
Page 133 and 134:
Page 135 and 136:
Page 137 and 138:
Page 139 and 140:
Page 141 and 142:
Page 143 and 144:
Page 145 and 146:
Page 147 and 148:
Page 149 and 150:
......... " ..... r ...............
Page 151 and 152:
"0 0 '" .... Exhibit No. seE· 7 ..
Page 153 and 154:
Page 155 and 156:
Page 157 and 158:
Page 159 and 160:
Page 161 and 162:
Page 163 and 164:
Page 165 and 166:
Page 167 and 168:
Page 169 and 170:
Page 171 and 172:
Page 173 and 174:
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
Exhibit No. SCE-9 Page 2 of 10 8 FE
Page 187 and 188:
"0 0 '" .... .... I 0 0 Exhibit No.
Page 189 and 190:
Exhibit No. SCE-9 Page 6 of 10 ~. 4
Page 191 and 192:
64 FERC ER07-169 Ameren Energy Mark
Page 193 and 194:
88 Illinois Commerce Commission ER0
Page 195 and 196:
Page 197 and 198:
Page 199 and 200:
Page 201 and 202:
Page 203 and 204:
Page 205 and 206:
Page 207 and 208:
Page 209 and 210:
Page 211 and 212:
Page 213 and 214:
Page 215 and 216:
Page 217 and 218:
Page 219 and 220:
Page 221 and 222:
Page 223 and 224:
Page 225 and 226:
Page 227 and 228:
Page 229 and 230:
Page 231 and 232:
Page 233 and 234:
Page 235 and 236:
Page 237 and 238:
Stat.",ent BG Propwed Retes South C
Page 239 and 240:
Page 241 and 242:
Page 243 and 244:
Page 245 and 246:
Page 247 and 248:
Page 249 and 250:
Page 251 and 252:
Page 253 and 254:
Page 255 and 256:
Page 257 and 258:
Page 259 and 260:
Page 261 and 262:
Page 263 and 264: 20091231-0037 FERC PDF (Unofficia1)
Page 307 and 308: EXHIBIT NO. SCE-16 "o o '" .... "w
Page 311 and 312: Table No. MJV·4 Panel B Commission
Page 313: Workpaper Commission #2 to Table No
Page 317 and 318: Company American Electric Power Co
Page 319 and 320: Workpaper #7 to Table No. MJV-4 Com
Page 321 and 322: Workpaper #8 to Table No. MJV-4 Com
Page 323 and 324: Company Workpaper #9 to Table No. M
Page 325: Date Workpaper # 11 to Table No. MJ
show all

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

Create successful ePaper yourself

Delete template?

Save as template?