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

Workpaper #5 to Table No. MJV-4
Commission Based Electric Sample
Calculation of Expected Growth in Shares
Common Shares Common Shares Outstanding M Expected Growth in
Company Outstanding - 2009 2012-2014 Shares (s)
[I] [2] [3] [4]
American Electric Power Co Inc 476.76 490.00 0.69% 0.72%
Cleco Corp 62.00 66.00 1.58% 1.92%
Empire District Electric Co/The 34.50 38.50 2.78% 2.96%
Entergy Corp 188.00 188.00 0.00% 0.00%
OGE Energy Corp 96.00 106.00 2.51% 3.30%
Centerpoint Energy Inc 370.00 390.00 1.32% 2.33%
Progress Energy Inc 280.00 288.00 0.71% 0.82%
Dominion Resources Jnc/V A 597.00 623.00 1.07% 1.75%
FPL Group Inc 415.00 432.00 1.01% 1.80%
SCANACorp 124.00 141.00 3.26% 3.90%
Southern Co 796.00 823.00 0.84% 1.41%
TECO Energy Inc 214.00 218.00 0.46% 0.58%
Duke Energy Corp 1295.00 1310.00 0.29% 0.25%
Xcel Energy Inc 456.00 464.00 0.44% 0.51%
EXHIBIT NO. SCE-16
"o
o
'" ....
"w
....
I
o
W
-J
;:J
~
:g
'"
~
~
~.
n
~.
~
....
....
-.... "
"
-....
'"
"o
o
'"
Sources and Notes:
[1]- [2]: Most recent Value Line Standard Edition dated as of June 26. 2009. August 7, 2009, and August 28, 2009.
[3]: ([2] 1 [1]) A (1/4) - I.
[4]: [3] x ([3], from Workpaper #6 to Table No. MJV-4 ).
Page 10