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

More documents

Recommendations

Info

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% <strong>SCANA</strong>Corp 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
Company American Electric Power Co Inc Cleco Corp Empire District Electric ColThe Entergy Corp OGE Energy Corp Centerpoint Energy Inc Progress Energy Inc Dominion Resources Ine/V A FPL Group Inc <strong>SCANA</strong>Corp Southern Co TECO Energy Inc Duke Energy Corp Xcel Energy Inc Workpaper #6 to Table No. MJV-4 Commission Based Electric Sample Calculation of Accretion Ratio FERC Average Price - Book Value Per High and Low Share - 2009 [1] [2] 28.63 27.30 22.64 18.55 16.79 15.75 74.76 43.00 28.13 21.40 11.26 6.40 37.10 31.95 32.36 19.80 55.56 31.05 32.35 27.05 30.48 18.05 12.18 9.70 14.66 16.65 18.71 15.90 Market-to- Accretion Ratio Book Ratio (v) [3] [4] 1.05 4.63% 1.22 18.06% 1.07 6.18% 1.74 42.48% 1.31 23.91% 1.76 43.16% 1.16 13.89% 1.63 38.82% 1.79 44.11% 1.20 16.38% 1.69 40.78% 1.26 20.35% 0.88 -13.57% 1.18 15.00% EXHIBIT NO. SCE-16 "o o '" .... "w .... I o W -.J ;:J ~ :g '" ~ ~ ~. n ~. ~ .... .... -.... " " -.... '" "o o '" Sources and Notes: [1]: Workpaper #8 to Table No. MJV-4, Panel C, [7]. [2]: Most recent Value Line Standard Edition dated as of June 26, 2009, August 7, 2009, and August 28, 2009. [3]: [1]1 [2]. [4]: 1-( I 1[3]). Page 1I
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:
Page 265 and 266: 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 and 314: Workpaper Commission #2 to Table No
Page 315: Workpaper #4 to Table No. MJV-4 Com
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 ...

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?