WARNING:

Changes in appearance and in display of formulas, tables, and text may have occurred during translation of this document into an electronic medium. This HTML document may not be an accurate version of the official document and should not be relied on.

For an official paper copy, contact the Florida Public Service Commission at contact@psc.state.fl.us or call (850) 413-6770. There may be a charge for the copy.

State of Florida

Public Service Commission
Capital Circle Office Center 2540 Shumard Oak Boulevard
Tallahassee, Florida 32399-0850

-M-E-M-O-R-A-N-D-U-M-

DATE:

November 8, 2006

TO:

Director, Division of the Commission Clerk & Administrative Services (Bayó)

FROM:

Division of Economic Regulation (Kaproth, Marsh, Romig, Springer)

Office of the General Counsel (Jaeger)

RE:

Docket No. 060253-WS – Application for increase in Water and Wastewater rates in Marion, Orange, Pasco, Pinellas, and Seminole Counties by Utilities, Inc. of Florida.

County(ies):  Marion, Orange, Pasco, Pinellas, Seminole

AGENDA:

11/21/06 – Regular Agenda – Decision on Suspension of Rates and on Interim Rates – Participation is at the Discretion of the Commission

COMMISSIONERS ASSIGNED:

All Commissioners

PREHEARING OFFICER:

Arriaga

CRITICAL DATES:

12/01/06 (60-DAY Suspension Date)

SPECIAL INSTRUCTIONS:

None

FILE NAME AND LOCATION:

S:\PSC\ECR\WP\060253.RCM.DOC

 

 Case Background

Utilities, Inc. of Florida (UIF or utility) is a Class A utility providing water and wastewater service to 22 systems in the following counties:  Marion, Orange, Pasco, Pinellas, and Seminole.  UIF is a wholly-owned subsidiary of Utilities, Inc. (UI).  By letter dated March 20, 2006, UIF requested test year approval in order to file an application for general rate relief for all of its counties.  The utility requested that the application be processed using the Proposed Agency Action (PAA) procedure and requested interim rates.  On June 22, 2006, the Office of Public Counsel (OPC) served its Notice of Intervention in this docket and by Order No. PSC-06-0545-PCO-WS, issued June 26, 2006, OPC’s intervention was acknowledged.

UIF’s requested test year for final and interim purposes is the historical year ended December 31, 2005.  On October 2, 2006, the utility filed minimum filing requirements (MFRs) to justify its requested rate increase.  By letter dated October 12, 2006, the utility was notified that the MFRs were deficient.  The corrected deficiencies are due by November 13, 2006.

In its MFRs, the utility requested annual interim revenues for Orange, Pasco, Pinellas and Seminole Counties.  The utility did not request interim revenues for Marion County.  The utility’s requested increases are as follows:

 

County

Water Revenue Increase

% Increase

Wastewater Revenue Increase

% Increase

Orange

$18,440

18.91%

N/A

N/A

Pasco

$260,816

44.46%

$96,663

25.50%

Pinellas

$44,611

57.95%

N/A

N/A

Seminole

$172,417

25.31%

$244,029

41.33%

Total

$496,284

34.41%

$340,692

35.14%.

 

Prior Commission Cases

 

The utility’s most recent rate proceeding for Marion, Orange, Pasco, Pinellas, and Seminole Counties was addressed in Order No. PSC-03-1440-FOF-WS.[1]  Subsequent to this case, the Commission approved an Allowance For Funds Used During Construction rate of 9.03%, for UI’s Florida subsidiaries including Water Service Corporation.[2]  Also, in Order No. PSC-04-1275-AS-WS, the Commission approved a settlement agreement to bring UIF and all of its Florida subsidiaries into compliance with Rule 25-30.115, Florida Administrative Code (F.A.C.).[3]  Rule 25-30.115 requires that Water and Wastewater Utilities maintain their accounts and records in conformity with the 1996 NARUC Uniform System of Accounts.  In Order No. PSC-06-0094-FOF-WS, the Commission approved the transfer of majority organizational control of Utilities, Inc. from Nuon Global Solutions USA, B.V. to Hydro Star, LLC, effective January 24, 2006.[4]

The Commission has jurisdiction pursuant to Section 367.082, Florida Statutes (F.S.).


Discussion of Issues

Issue 1

 Should the utility’s proposed final water and wastewater rates be suspended?

Recommendation

 Yes. UIF’s proposed final water and wastewater rates should be suspended. (Kaproth, Romig)

Staff Analysis

 Section 367.081(6), F.S., provides that the Commission may, for good cause, withhold consent to the implementation of the requested rates by a vote to that effect within 60 days after the date the rate request is filed. Further, Section 367.081(8), F.S., permits the proposed rates to go into effect (secured and subject to refund) at the expiration of five months if: (1) the Commission has not acted upon the requested rate increase; or (2) if the Commission’s PAA action is protested by a party other than the utility.

Staff has reviewed the filing and has considered the information filed in support of the rate application and the proposed final rates.  Staff recommends that it is necessary to require further investigation of this information, including on-site investigations by staff accountants and engineers.  Based on the foregoing, staff recommends that it is appropriate to suspend the utility’s proposed rate increase.

`
Issue 2

 Should any interim revenue increase be approved?

Recommendation

 Yes, the utility should be authorized to collect annual water and wastewater revenues as indicated below:

 

County

Adjusted Test Year Revenues

Revenue

$ Increase

Revenue Requirement

 

% Increase

Orange – Water

$97,500

$10,504

$108,004

10.77%

Pasco  – Water

$586,632

$210,002

$796,634

35.80%

Pasco -Wastewater

$379,088

$52,229

$431,317

13.78%

Pinellas – Water

$76,988

$37,482

$114,470

48.69%

Seminole - Water

$681,344

$128,491

$809,835

18.86%

Seminole - Wastewater

$590,501

$193,188

$783,689

32.72%

(Kaproth, Marsh, Romig, Springer)

Staff Analysis

  The utility filed rate base, cost of capital, and operating statements to support its requested interim water and wastewater increases.  Pursuant to Section 367.082(5)(b)1., F.S., the achieved rate of return for interim purposes must be calculated by applying adjustments consistent with those used in the utility’s most recent rate proceeding and annualizing any rate changes.  Staff reviewed the utility's interim request, as well as, Order No. PSC-03-1440-FOF-WS, the utility’s most recent rate proceeding.  Staff’s recommended adjustments are discussed below.  Staff has attached accounting schedules for each county to illustrate staff's recommended rate base, capital structure, and test year operating income amounts.  The rate base schedules are labeled as Nos. 1-A and 1-B, for water and wastewater, respectively, with the adjustments shown on No. 1-C.  The capital structure schedule is No. 2, and the operating income schedules for water and wastewater, respectively, are labeled as Nos. 3-A and 3-B, with the adjustments shown on No. 3-C.  Rates are shown on Schedule Nos. 4-A and 4-B. 

                                                RATE BASE

            Staff reviewed the rate base adjustments made in the Company’s last case and in the current interim filing to determine if the current case was filed consistent with the findings in the Company’s last rate case order.  Staff also examined additional information provided by the utility showing  the journal entries used to book adjustments from its last rate case.

 

Pasco County

 

            For Pasco County, staff was unable to trace a number of the adjustments from the last rate case order to the accounting schedules in the current case.  Staff believes that part of its inability to trace the ordered adjustments is that the ordered balances are averages while the booked balances are the actual effects on the general ledger.  In addition, most depreciation and amortization balances for the accumulated accounts would have been rolled forward from the last order to this case.  However, with this in mind, staff believes that two adjustments for Pasco County should be made.

 

            On page 187 of Order No. PSC-03-1440-FOF-WS, the Commission made a $76,805 adjustment increasing Pasco County’s water accumulated amortization of contribution in aid of construction (CIAC).  In its current filing, UIF made a $112,483 adjustment increasing Pasco County’s water accumulated amortization of CIAC. This $112,483 adjustment is included at full weight in the test year per utility and the adjusted test year per utility.  In this instance, staff does not believe that the $35,678 difference can be attributed to averaging and rolling forward.  Therefore, for interim purposes, staff recommends that Pasco County’s water accumulated amortization of CIAC be decreased by $35,678, to the $76,805 amount in the last rate order.  Staff believes its adjustment is approrpriate for interim purposes.  Staff’s adjustment is reflected on Schedule 1-A, page 21 of staff’s recommendation.

 

            Also, on page 187 of Order No. PSC-03-1440-FOF-WS, the Commission made a $188 adjustment decreasing Pasco County’s wastewater accumulated depreciation.  In its current filing, UIF made a $155,910 adjustment decreasing Pasco County’s wastewater accumulated depreciation.  This $155,910 adjustment is included at full weight in the test year per utility and the adjusted test year per utility.  In this instance, staff does not believe that the $155,722 difference can be attributed to averaging and rolling forward.  Therefore, for interim purposes, staff recommends that Pasco County’s wastewater accumulated depreciation be increased by $155,722, to the $188 amount in the last rate order.  Staff believes its adjustment is appropriate for interim purposes.

 

Seminole County

 

            In the last rate case order on page 32, the FPSC ordered that the Seminole County wastewater CIAC be increased by $107,000 to reflect the wastewater contribution received from the City of Altamonte Springs.  Corresponding adjustments were also made to increase accumulated amortization of CIAC and test year amortization of CIAC by $1,783 and $3,567, respectively.

 

            Staff examined UIF’s MFRs and additional information provided by the utility that shows the journal entries used to book adjustments from its last rate case.  Staff was unable to verify that the $107,000 adjustment to CIAC had been made.  Accordingly, staff recommends that the Seminole County wastewater CIAC be increased by $107,000, with corresponding adjustments to test year amortization of $3,567 and to accumulated amortization of $16,051.  The difference in accumulated amortization of CIAC is due to a roll forward of the amount.

 

Working Capital Allowance

 

            For the historical test year ended December 31, 2005, the utility used the balance sheet approach to calculate interim working capital, which is appropriate for a Class A utility.  The calculated total company working capital was $2,657,742, and it was allocated to each of the utility’s systems based on operation and maintenance (O&M) expenses.  In Order No. PSC-03-1440-FOF-WS, the working capital was decreased by $1,426,034 to reduce overstated cash to reflect the use of year-end balances to determine the appropriate working capital balance of` $208,497.

 

            In this proceeding, consistent with the last order, staff believes a similar adjustment is appropriate.  As shown on its balance sheet, UIF’s cash balance decreased from $2,259,828 at December 31, 2004, to $1,734,515 at November 30, 2005, and to $300,290 at December 31, 2005.  Using the December 31, 2005 cash balance, $300,290, and the thirteen-month average cash balance of $1,979,643, staff calculates an adjustment to cash of $1,679,354.  Therefore, staff reduced the thirteen-month average cash of $1,979,643 to $300,290, a $1,679,354 reduction.  This treatment is consistent with the last rate order, with the exception of adjusting for current liabilities, which remained relatively stable throughout the interim test year in this proceeding.  Based on the relative stability of this account, no adjustment to accounts payable is recommended.  Staff’s calculation produces a $1,679,354 adjustment to reduce cash resulting in a working capital allowance of $978,388.

 

            Based on staff’s adjusted O&M expenses and staff’s recommended adjustment to cash in working capital, the following table shows the working capital allowance by county and by water or wastewater service as filed by the utility, as adjusted by staff and with the appropriate staff adjustment.

 

 

County

 

As Filed

Staff Adjustment

 

Staff Adjusted

 

Marion – Water

 

$125,180

 

$79,113

 

$46,067

 

Marion -   Wastewater

 

$37,740

 

$23,797

 

$13,943

 

Orange – Water

 

$112,157

 

$70,881

 

$41,276

 

Pasco  - Water

 

$606,762

 

$383,652

 

$223,110

 

Pasco – Wastewater

 

$429,491

 

$271,262

 

$158,229

 

Pinellas – Water

 

$93,287

 

$59,122

 

$34,165

 

Seminole – Water

 

$615,267

 

$388,636

 

$226,631

 

Seminole – Wastewater

 

$637,858

 

$402,891

 

$234,967

TOTAL

$2,657,742

$1,679,354

$978,388


 

COST OF CAPITAL

 

In its interim request, UIF used a 10.45% return on equity (ROE), which is the minimum of the range of its last authorized ROE from Order No. PSC-03-1440-FOF-WS.  Based on a 10.45% ROE and staff’s adjustments to rate base discussed earlier, staff recommends an interim weighted average cost of capital for each system as follows:

 

County

Requested Weighted Average Cost of Capital

Recommended Weighted Average Cost of Capital

Orange 

7.41%

7.03%

Pasco

7.12%

6.79%

Pinellas

7.20%

7.01%

Seminole

7.19%

7.01%

 

NET OPERATING INCOME

 

            Addressing unaccounted for water, the Commission found in Order No. PSC-03-1440-FOF-WS, on page 110, that utilities should aggressively seek to attain a goal of unaccounted for water at 10% or less.  The Commission adjusted chemical and electric power cost downward to reflect the amount of unaccounted for water in the systems in Marion, Pasco, and Pinellas Counties.  In the current filing, staff review found that the Lake Tarpon system in Pinellas County and the Buena Vista system in Pasco County had unaccounted for water percentages of 22.22% and 15.49%, respectively.

 

            To be consistent with the last rate case order, staff has adjusted electric power and chemical expense to reflect the water losses above 10% at these two water systems.  The Pasco County electric power and chemical expense are not separated by system, so an allocation was made based upon the ratio of water pumped at Buena Vista compared to the total of all three systems in that county.  As the Buena Vista system in this case provides 35% of the water pumped in the county, 35% of all power purchased and chemical expense is to be allocated to this system.


 

The adjustments are:

 

 

 

 

Systems

 

 

Total Chemicals

 

Total Electric Power

 

Unaccounted For in Excess of 10%

 

Staff Adjustment to Chemicals

 

Staff Adjustment to Power

 

 

Total Staff Adjustment

Pinellas Water

(Lake Tarpon)

 

$1,333

 

$2,526

 

12.20%

 

$163

 

$308

 

$471

Pasco  Water

(Buena Vista)

 

$5,429

 

$6,960

 

5.40%

 

$293

 

$376

 

$669

 

            As Buena Vista pumped 57.6 million gallons or 35% of the total gallons pumped in the Pasco County systems, $6,960 of the purchased power on Schedule B-5 ($19,886 x .35 = $6,960) has been allocated to the Buena Vista system.  Total unaccounted for water per Schedule F-1 for Buena Vista is 15.40%.  The excess above the 10% allowable is 5.40%

 

            Based on the above adjustments, staff recommends the revenue requirements reflected in the following table.  These recommended revenue increases will allow the utility the opportunity to recover its water and/or wastewater operating expenses and earn the previously recommended returns on its water and/or wastewater rate bases.

 

 

County

Adjusted Test Year Revenues

Revenue

$ Increase

Revenue Requirement

 

% Increase

Orange – Water

$97,500

$10,504

$108,004

10.77%

Pasco  – Water

$586,632

$210,002

$796,634

35.80%

Pasco -Wastewater

$379,088

$52,229

$431,317

13.78%

Pinellas – Water

$76,988

$37,482

$114,470

48.69%

Seminole - Water

$681,344

$128,491

$809,835

18.86%

Seminole - Wastewater

$590,501

$193,188

$783,689

32.72%

 


Issue 3

 What are the appropriate interim water and wastewater rates?

Recommendation: The service rates for UIF in effect as of December 31, 2005, should be increased as shown below to generate the recommended revenue increase for the interim period.

 

County

Increase

Orange – Water

10.77%

Pasco – Water

35.80 %

Pasco – Wastewater

13.78%

Pinellas – Water

48.69%

Seminole – Water

18.86%

Seminole - Wastewater

32.72%.

 

            The approved rates as shown on Schedule No. 4 should be effective for service rendered on or after the stamped approval date on the tariff sheets pursuant to Rule 25-30.475(1), F.A.C., provided the customers have received notice.  The rates should not be implemented until the required security has been filed and proper notice has been received by the customers.  The utility should provide proof to staff of the date notice was given within 10 days after the date of the notice.  (Kaproth, Romig)

Staff Analysis:  Staff recommends that interim service rates for UIF be designed to allow the utility the opportunity to generate additional annual operating revenues as shown below.  To determine the appropriate increase to apply to the service rates, miscellaneous service and other revenues should be removed from the test year revenues.  The calculation is as follows:

County

Adjusted Test Year Revenues

Less: Misc. Revenue

Revenues - Service Rates

$ Revenue Increase

% Rate Increase

Orange - Water

$97,500

$1,305

$96,195

$10,504

10.77%

Pasco - Water

 $586,632

$9,030

$577,602

$210,002

35.80%

Pasco - Wastewater

$379,088

$0

$379,088

$52,229

13.78%

Pinellas - Water

$76,988

$840

$76,148

$37,482

48.69%


 

County

Adjusted Test Year Revenues

Less: Misc. Revenue

Revenues - Service Rates

$ Revenue Increase

% Rate Increase

Seminole – Water

$681,344

$0

$681,344

$128,491

18.86%

Seminole - Wastewater

$590,501

$0

$590,501

$193,188

32.72%

 

The approved rates should be effective for service rendered on or after the stamped approval date on the tariff sheets pursuant to Rule 25-30.475(1), F.A.C., provided the customers have received notice.  The rates should not be implemented until the required security has been filed and proper notice has been received by the customers.  The utility should provide proof to staff of the date notice was given within 10 days after the date of the notice.

Schedule Nos. 4-A and 4-B reflects each of the above system’s current rates, the requested interim and final rates, and staff’s recommended interim rates.


Issue 4:

  What is the appropriate security to guarantee the interim increase?

Recommendation:

  A corporate undertaking is acceptable contingent upon receipt of the written guarantee of the parent company, Utilities, Inc. (UI), and written confirmation of UI’s continued attestation that it does not have any outstanding guarantees on behalf of UI-owned utilities in other states.  UI should be required to file a corporate undertaking on behalf of its subsidiaries to guarantee any potential refunds of revenues collected under interim conditions. UI’s total guarantee should be a cumulative amount of $1,092,473 which includes an amount of $373,898 subject to refund in this docket.  Pursuant to Rule 25-30.360(6), F.A.C., the utility should provide a report by the 20th of each month indicating the monthly and total revenue collected subject to refund.  Should a refund be required, the refund should be with interest and undertaken in accordance with Rule 25-30.360, F.A.C.  In no instance should maintenance and administrative costs associated with any refund be borne by the customers.  These costs are the responsibility of, and should be borne by, the utility.  (Springer, Kaproth, Romig)

Staff Analysis:

  Pursuant to Section 367.082, F.S., revenues collected under interim rates shall be placed under bond, escrow, letter of credit, or corporate undertaking subject to refund with interest at a rate ordered by the Commission.  As recommended in Issue 2, the total annual interim increase is $631,213 for water and wastewater.  In accordance with Rule 25-30.360, F.A.C., staff has calculated the potential refund of revenues and interest collected under interim conditions to be $373,898.  This amount is based on an estimated seven months of revenue being collected from staff’s recommended interim rates over the utility’s current authorized rates shown on Schedules Nos. 4-A and 4-B.

UIF is a wholly-owned subsidiary of UI, which provides all investor capital to its subsidiaries.  UI has requested a corporate undertaking to secure any interim increases granted in Dockets Nos. 060254-SU, 060255-SU, 060256-SU, 060257-WS, 060258-WS, 060260-WS, 060261-WS, and 060262-WS.  As such, staff reviewed the financial statements of the parent company.  As a result of staff’s interim recommendations in all of the above dockets, the total requested cumulative corporate undertaking amount is $1,092,473, which includes $373,898 subject to refund for this docket.

The criteria for a corporate undertaking includes sufficient liquidity, ownership equity, profitability, and interest coverage to guarantee any potential refund.  Staff has reviewed UI’s financial statements from 2003 to 2005 to determine the financial condition of the parent company.  Staff's analysis shows that UI has experienced a significant decline in liquidity and interest coverage during 2005 compared to prior years.  However, UI’s average equity ratio over the three-year period has been 40%.  Additionally, net income has been on average four times greater than the requested cumulative corporate undertaking amount.  UI's financial performance has demonstrated adequate levels of both profitability and equity capitalization to offset the recent decline in liquidity and interest coverage.  Based upon this analysis, staff recommends that a cumulative corporate undertaking of $1,092,473 is acceptable contingent upon the receipt of the written guarantee of UI and written confirmation that UI does not have any outstanding guarantees on behalf of UI-owned utilities in other states.


Pursuant to Rule 25-30.360(6), F.A.C., the utility shall provide a report by the 20th day of each month indicating the monthly and total revenue collected subject to refund.  Should a refund be required, the refund should be with interest and undertaken in accordance with Rule 25-30.360, F.A.C.

 


 

Issue 5:

  Should this docket be closed?

Recommendation:

  No.  The docket should remain open pending the Commission’s final action on the utility’s requested rate increase.  (Jaeger)

Staff Analysis:

  The docket should remain open pending the Commission’s final action on the utility’s requested rate increase.


 

Utilities, Inc. of Florida - Orange County

 

 

Schedule No. 1-A

 

Schedule of Water Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$177,468

$0

$177,468

$0

$177,468

 

 

 

 

 

 

 

2

Land and Land Rights

$0

$0

0

0

0

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Accumulated Depreciation

($79,913)

$0

(79,913)

0

(79,913)

 

 

 

 

 

 

 

5

CIAC

($28,860)

$0

(28,860)

0

(28,860)

 

 

 

 

 

 

 

6

Amortization of CIAC

$26,540

$0

26,540

0

26,540

 

 

 

 

 

 

 

7

Net Debit  Deferred Income Taxes

0

0

0

0

0

 

 

 

 

 

 

 

8

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

9

Working Capital Allowance

$0

$112,157

112,157

(70,881)

41,276

 

 

 

 

 

 

 

10

Other

0

0

0

0

0

 

 

 

 

 

 

 

11

Rate Base

$95,235

$112,157

$207,392

($70,881)

$136,511

 

 

 

 

 

 

 

 


 

 

 

Utilities, Inc. of Florida - Orange County

Schedule No. 1-B

 

 

Adjustments to Rate Base

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

Explanation

Water

 

 

 

 

 

 

 

 

 

 

Working Capital

 

 

 

To reflect adjustments made in the last rate case

($70,881)

 

 

 

 

 


 

Utilities, Inc. of Florida - Orange County

 

 

 

 

Schedule No. 2

 

 

 

Capital Structure-Simple Average

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

Subtotal

Pro rata

Capital

 

 

 

 

 

 

Total

Adjust-

Adjusted

Adjust-

Reconciled

 

Cost

Weighted

 

 

Description

Capital

ments

Capital

ments

to Rate Base

Ratio

Rate

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Utility

 

 

 

 

 

 

 

 

 

1

Long-term Debt

$133,025,102

$0

$133,025,102

($132,917,904)

$107,198

51.69%

6.65%

3.44%

 

2

Short-term Debt

4,522,923

0

$4,522,923

(4,519,286)

$3,637

1.75%

5.01%

0.09%

 

3

Preferred Stock

0

0

$0

0

$0

0.00%

0.00%

0.00%

 

4

Common Equity

91,510,699

0

$91,510,699

(91,436,931)

$73,768

35.57%

10.45%

3.72%

 

5

Customer Deposits

5,814

0

$5,814

0

$5,814

2.80%

6.00%

0.17%

 

6

Tax-credits - Zero Cost

1,545

0

$1,545

0

$1,545

0.74%

0.00%

0.00%

 

7

Deferred Income Taxes

15,430

0

$15,430

0

$15,430

7.44%

0.00%

0.00%

 

10

Total Capital

$229,081,513

$0

$229,081,513

($228,874,121)

$207,392

100.00%

 

7.41%

 

 

 

 

 

 

 

 

 

 

 

 

Per Staff

 

 

 

 

 

 

 

 

 

11

Long-term Debt

$133,025,102

$0

$133,025,102

($132,959,058)

$66,044

48.38%

6.65%

3.22%

 

12

Short-term Debt

4,522,923

0

$4,522,923

(4,520,677)

2,246

1.64%

5.01%

0.08%

 

13

Preferred Stock

0

0

$0

0

0

0.00%

0.00%

0.00%

 

14

Common Equity

91,510,699

0

$91,510,699

(91,465,266)

45,433

33.28%

10.45%

3.48%

 

15

Customer Deposits

5,814

0

$5,814

0

5,814

4.26%

6.00%

0.26%

 

16

Tax-credits - Zero Cost

1,545

0

$1,545

0

1,545

1.13%

0.00%

0.00%

 

17

Deferred Income Taxes

15,430

0

$15,430

0

15,430

11.30%

0.00%

0.00%

 

20

Total Capital

$229,081,513

$0

$229,081,513

($228,945,002)

$136,511

100.00%

 

7.03%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOW

HIGH

 

 

 

 

 

 

   RETURN ON EQUITY

10.45%

12.45%

 

 

 

 

 

 

   OVERALL RATE OF RETURN

7.03%

7.70%

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Orange County

 

 

 

 

Schedule No. 3-A

 

 

Statement of Water Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$97,411

$18,529

$115,940

($18,440)

$97,500

$10,504

$108,004

 

 

 

 

 

 

 

 

10.77%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$79,687

$0

79,687

0

79,687

 

79,687

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

6,859

0

6,859

0

6,859

 

6,859

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

0

0

 

0

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

8,516

834

9,350

(830)

8,520

473

8,993

 

 

 

 

 

 

 

 

 

 

 

6

     Income Taxes

0

4,662

4,662

(5,572)

(910)

3,775

2,864

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

95,062

5,496

100,558

(6,402)

94,156

4,248

98,403

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

$2,349

$13,033

$15,382

($12,038)

$3,344

$6,257

$9,601

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$95,235

 

$207,392

 

$136,511

 

$136,511

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

2.47%

 

7.42%

 

2.45%

 

7.03%

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Orange County

Schedule 3-B

 

 

Adjustment to Operating Income

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

Explanation

Water

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

 

 

Remove requested interim revenue increase

($18,440)

 

 

 

 

 

 

Taxes Other Than Income

 

 

 

RAFs on revenue adjustments above

($830)

 

 

 

 

 

 

Income Taxes

 

 

 

To adjust to test year income tax expense.

($5,572)

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Orange County

 

Schedule No. 4

 

Water Monthly Service Rates

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential, General Service and Multi-Family

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

5/8" x 3/4"

 

 

$6.36

$7.56

$7.93

$7.05

 

 

 

1"

 

 

$15.90

$18.91

$19.82

$17.64

 

 

 

1-1/2"

 

 

$31.81

$37.83

$39.66

$35.28

 

 

 

2"

 

 

$50.89

$60.51

$63.44

$56.45

 

 

 

3"

 

 

$101.78

$121.03

$126.89

$112.89

 

 

 

4"

 

 

$159.03

$189.10

$198.26

$176.40

 

 

 

6"

 

 

$318.07

$378.22

$396.54

$352.80

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

 

 

 

 

 

 

First 8,000 gallons

 

$2.62

$3.11

$3.27

$2.91

 

 

 

Next 8,000 gallons

 

$3.28

$3.89

$4.09

$3.64

 

 

 

Over 16,000 gallons

 

$3.94

$4.68

$4.91

$4.37

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

5/8" x 3/4"

 

 

$6.36

$7.56

$7.93

$7.05

 

 

 

1"

 

 

$15.90

$18.91

$19.82

$17.64

 

 

 

1-1/2"

 

 

$31.81

$37.83

$39.66

$35.28

 

 

 

2"

 

 

$50.89

$60.51

$63.44

$56.45

 

 

 

3"

 

 

$101.78

$121.03

$126.89

$112.89

 

 

 

4"

 

 

$159.03

$189.10

$198.26

$176.40

 

 

 

6"

 

 

$318.07

$378.22

$396.54

$352.80

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$2.81

$3.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

 

  3,000 Gallons

 

$14.22

$16.89

$17.74

$15.78

 

 

 

  5,000 Gallons

 

$19.46

$23.11

$24.28

$21.60

 

 

 

10,000 Gallons

 

$33.88

$40.22

$42.27

$37.61

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pasco County

 

 

Schedule No. 1-A

 

Schedule of Water Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$3,195,102

$0

$3,195,102

$0

$3,195,102

 

 

 

 

 

 

 

2

Land and Land Rights

$2,718

$9,000

11,718

0

11,718

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Accumulated Depreciation

(1,164,562)

0

(1,164,562)

0

(1,164,562)

 

 

 

 

 

 

 

5

CIAC

(595,435)

0

(595,435)

0

(595,435)

 

 

 

 

 

 

 

6

Amortization of CIAC

339,096

0

339,096

(35,678)

303,418

 

 

 

 

 

 

 

7

Construction Work In Progress

261,878

(261,878)

0

0

0

 

 

 

 

 

 

 

8

Net Debit  Deferred Income Taxes

0

0

0

0

0

 

 

 

 

 

 

 

9

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

10

Working Capital Allowance

$0

$606,762

606,762

(383,652)

223,110

 

 

 

 

 

 

 

11

Other

0

0

0

0

0

 

 

 

 

 

 

 

12

Rate Base

$2,038,797

$353,884

$2,392,681

($419,330)

$1,973,351

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pasco County

 

 

Schedule No. 1-B

 

Schedule of Wastewater Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$1,190,321

$0

$1,190,321

$0

$1,190,321

 

 

 

 

 

 

 

2

Land and Land Rights

$10,500

($9,000)

1,500

0

1,500

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Accumulated Depreciation

(318,807)

$0

(318,807)

(155,722)

(474,529)

 

 

 

 

 

 

 

5

CIAC

(587,255)

$0

(587,255)

0

(587,255)

 

 

 

 

 

 

 

6

Amortization of CIAC

310,227

$0

310,227

0

310,227

 

 

 

 

 

 

 

7

CWIP

9,875

($9,875)

0

0

0

 

 

 

 

 

 

 

8

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

9

Working Capital Allowance

$0

$429,491

429,491

(271,262)

158,229

 

 

 

 

 

 

 

10

Other

0

0

0

0

0

 

 

 

 

 

 

 

11

Rate Base

$614,861

$410,616

$1,025,477

($426,984)

$598,493

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pasco County

Schedule No. 1-C

 

Adjustments to Rate Base

Docket No. 060253-WS

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

Explanation

Water

Wastewater

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

Increase Acc. Depreciation to reflect prior rate case adjustments

$0

($155,722)

 

 

 

 

 

 

 

Accumulated Amortization of CIAC

 

 

 

 

Decrease Acc. Amortization to reflect prior rate case adjustments

($35,678)

$0

 

 

 

 

 

 

 

Working Capital

 

 

 

 

To reflect adjustments made in the last rate case

($383,652)

($271,262)

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pasco County

 

 

 

 

Schedule No. 2

 

 

 

Capital Structure-Simple Average

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

Subtotal

Pro rata

Capital

 

 

 

 

 

 

Total

Adjust-

Adjusted

Adjust-

Reconciled

 

Cost

Weighted

 

 

Description

Capital

ments

Capital

ments

to Rate Base

Ratio

Rate

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Utility

 

 

 

 

 

 

 

 

 

1

Long-term Debt

$133,025,102

$0

$133,025,102

($131,297,730)

$1,727,372

50.54%

6.65%

3.36%

 

2

Short-term Debt

4,522,923

0

$4,522,923

(4,464,323)

$58,600

1.71%

5.01%

0.09%

 

3

Preferred Stock

0

0

$0

0

$0

0.00%

0.00%

0.00%

 

4

Common Equity

91,510,699

0

$91,510,699

(90,322,033)

$1,188,666

34.78%

10.45%

3.63%

 

5

Customer Deposits

23,850

0

$23,850

0

$23,850

0.70%

6.00%

0.04%

 

6

Tax Credits - Zero Cost

38,207

0

$38,207

0

$38,207

1.12%

0.00%

0.00%

 

7

Deferred Income Taxes

381,463

0

$381,463

0

$381,463

11.16%

0.00%

0.00%

 

10

Total Capital

$229,502,244

$0

$229,502,244

($226,084,086)

$3,418,158

100.00%

 

7.12%

 

 

 

 

 

 

 

 

 

 

 

 

Per Staff

 

 

 

 

 

 

 

 

 

11

Long-term Debt

$133,025,102

$0

$133,025,102

($131,789,085)

$1,236,017

48.06%

6.65%

3.20%

 

12

Short-term Debt

4,522,923

0

$4,522,923

(4,480,898)

42,025

1.63%

5.01%

0.08%

 

13

Preferred Stock

0

0

$0

0

0

0.00%

0.00%

0.00%

 

14

Common Equity

91,510,699

0

$91,510,699

(90,660,417)

850,282

33.06%

10.45%

3.45%

 

15

Customer Deposits

23,850

0

$23,850

0

23,850

0.93%

6.00%

0.06%

 

16

Tax Credits - Zero Cost

38,207

0

$38,207

0

38,207

1.49%

0.00%

0.00%

 

17

Deferred Income Taxes

381,463

0

$381,463

0

381,463

14.83%

0.00%

0.00%

 

20

Total Capital

$229,502,244

$0

$229,502,244

($226,930,400)

$2,571,844

100.00%

 

6.79%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOW

HIGH

 

 

 

 

 

 

   RETURN ON EQUITY

10.45%

12.45%

 

 

 

 

 

 

   OVERALL RATE OF RETURN

6.79%

7.45%

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pasco County

 

 

 

 

Schedule No. 3-A

 

 

Statement of Water Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$585,359

$262,089

$847,448

($260,816)

$586,632

$210,002

$796,634

 

 

 

 

 

 

 

 

35.80%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$431,404

$0

431,404

(669)

430,735

 

430,735

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

114,095

0

114,095

0

114,095

 

114,095

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

0

0

 

0

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

67,205

11,794

78,999

(11,737)

67,262

9,450

76,712

 

 

 

 

 

 

 

 

 

 

 

6

    Income Taxes

0

52,487

52,487

(86,821)

(34,334)

75,468

41,134

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

612,704

64,281

676,985

(99,227)

577,758

84,918

662,676

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

($27,345)

$197,808

$170,463

($161,589)

$8,874

$125,084

$133,958

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$2,038,797

 

$2,392,681

 

$1,973,351

 

$1,973,351

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

-1.34%

 

7.12%

 

0.45%

 

6.79%

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pasco County

 

 

 

 

Schedule No. 3-B

 

 

Statement of Wastewater Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$378,336

$97,415

$475,751

($96,663)

$379,088

$52,229

$431,317

 

 

 

 

 

 

 

 

13.78%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$305,477

$0

$305,477

0

$305,477

 

$305,477

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

37,758

0

37,758

0

37,758

 

37,758

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

0

0

 

0

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

32,594

4,384

36,978

(4,350)

32,628

2,350

34,978

 

 

 

 

 

 

 

 

 

 

 

6

    Income Taxes

0

22,487

22,487

(28,781)

(6,294)

18,769

12,475

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

375,829

26,871

402,700

(33,131)

369,569

21,120

390,689

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

$2,507

$70,544

$73,051

($63,532)

$9,519

$31,109

$40,628

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$614,861

 

$1,025,477

 

$598,493

 

$598,493

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

0.41%

 

7.12%

 

1.59%

 

6.79%

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pasco County

Schedule 3-C

 

 

Adjustment to Operating Income

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

Explanation

Water

Wastewater

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

 

 

 

Remove requested interim revenue increase

($260,816)

($96,663)

 

 

 

 

 

 

 

Operation and Maintenance Expense

 

 

 

 

To adjust purchased power and chemicals for excess unaccounted for water of 5.4% above the allowable 10%

($669)

$0

 

 

 

 

 

 

 

Taxes Other Than Income

 

 

 

 

RAFs on revenue adjustments above

($11,737)

($4,350)

 

 

 

 

 

 

 

Income Taxes

 

 

 

 

To adjust to test year income tax expense.

($86,821)

(28,781)

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pasco County

 

 

Schedule No. 4-A

 

Water Monthly Service Rates

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential, General Service and Multi-Family

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$8.93

$12.90

$14.70

$12.18

 

 

 

3/4"

 

 

$13.41

$19.37

$22.11

$18.29

 

 

 

1"

 

 

$22.35

$32.29

$36.85

$30.48

 

 

 

1-1/2"

 

 

$44.68

$64.54

$73.66

$60.92

 

 

 

2"

 

 

$71.49

$103.27

$117.86

$97.48

 

 

 

3"

 

 

$142.99

$206.56

$235.73

$194.98

 

 

 

4"

 

 

$223.41

$322.74

$368.31

$304.64

 

 

 

6"

 

 

$446.83

$645.49

$736.64

$609.29

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$1.77

$2.54

$2.92

$2.41

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$8.93

$12.90

$14.70

$12.18

 

 

 

3/4"

 

 

$13.41

$19.37

$22.11

$18.29

 

 

 

1"

 

 

$22.35

$32.29

$36.85

$30.48

 

 

 

1-1/2"

 

 

$44.68

$64.54

$73.66

$60.92

 

 

 

2"

 

 

$71.49

$103.27

$117.86

$97.48

 

 

 

3"

 

 

$142.99

$206.56

$235.73

$194.98

 

 

 

4"

 

 

$223.41

$322.74

$368.31

$304.64

 

 

 

6"

 

 

$446.83

$645.49

736.64

$609.29

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$1.77

$2.54

$2.92

$2.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

  3,000 Gallons

 

$14.24

$20.52

$23.46

$19.41

 

 

 

  5,000 Gallons

 

$17.78

$25.60

$29.30

$24.23

 

 

 

10,000 Gallons

 

$26.63

$38.30

$43.90

$36.28

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pasco County

 

 

SCHEDULE NO. 4-B

 

Wastewater Monthly Service Rates

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All areas except Wis-Bar

 

 

 

 

 

 

 

 

  Base Facility Charge All Meter Sizes:

$9.78

$12.26

$13.74

$11.13

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gallonage Charge - Per 1,000

 

 

 

 

 

 

 

     gallons (6,000 gallon cap)

 

$8.01

$10.05

$11.93

$9.11

 

 

 

 

 

 

 

 

 

 

 

 

 

Wis-Bar

 

 

 

 

 

 

 

 

 

  Base Facility Charge All Meter Sizes:

$7.77

$9.74

$10.92

$8.84

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gallonage Charge - Per 1,000

$6.11

$7.66

$8.59

$6.95

 

 

 

     gallons (6,000 gallon cap)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Flat-rate (unmetered)

 

$20.42

$25.62

$28.70

$23.23

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All areas served by the Company

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$9.78

$12.26

$13.74

$11.13

 

 

 

3/4"

 

 

$14.67

$18.41

$20.62

$16.69

 

 

 

1"

 

 

$24.45

$30.69

$34.36

$27.82

 

 

 

1-1/2"

 

 

$48.90

$61.37

$68.72

$55.64

 

 

 

2"

 

 

$78.24

$98.20

$109.95

$89.02

 

 

 

3"

 

 

$156.49

$196.41

$219.92

$178.05

 

 

 

4"

 

 

$244.50

$306.87

$343.60

$278.19

 

 

 

6"

 

 

$489.02

$613.77

$687.22

$556.39

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$9.61

$12.06

$13.50

$10.93

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Residential Service

 

 

 

 

 

 

 

 

Wis-Bar

 

 

 

 

 

 

 

 

 

  Flat-Rate (unmetered)

 

13.48

18.37

18.94

$15.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

 

 3,000 Gallons

 

 

$33.81

$42.41

$49.53

$38.46

 

 

 

 5,000 Gallons

 

 

$49.83

$62.51

$73.39

$56.68

 

 

 

 6,000 Gallons

 

 

$57.84

$72.56

$85.32

$65.79

 

 

 

(Wastewater Gallonage Cap - 6,000 Gallons)

 

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pinellas County

 

 

Schedule No. 1-A

 

Schedule of Water Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$410,162

$10,250

$420,412

$0

$420,412

 

 

 

 

 

 

 

2

Land and Land Rights

$6,106

$0

6,106

0

6,106

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Accumulated Depreciation

(80,431)

(6,360)

(86,791)

0

(86,791)

 

 

 

 

 

 

 

5

CIAC

(138,847)

0

(138,847)

0

(138,847)

 

 

 

 

 

 

 

6

Amortization of CIAC

$58,324

$0

58,324

0

58,324

 

 

 

 

 

 

 

7

Net Debit  Deferred Income Taxes

0

0

0

0

0

 

 

 

 

 

 

 

8

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

9

Working Capital Allowance

$0

$93,287

93,287

(59,122)

34,165

 

 

 

 

 

 

 

10

Other

0

0

0

0

0

 

 

 

 

 

 

 

11

Rate Base

$255,314

$97,177

$352,491

($59,122)

$293,369

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pinellas County

Schedule No. 1-B

 

 

Adjustments to Rate Base

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

Explanation

Water

 

 

 

 

 

 

 

 

 

 

Working Capital

 

 

 

To reflect adjustments made in the last rate case

($59,122)

 

 

 

 

 


 

Utilities, Inc. of Florida - Pinellas County

 

 

 

 

Schedule No. 2

 

 

 

Capital Structure-Simple Average

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

Subtotal

Pro rata

Capital

 

 

 

 

 

 

Total

Adjust-

Adjusted

Adjust-

Reconciled

 

Cost

Weighted

 

 

Description

Capital

ments

Capital

ments

to Rate Base

Ratio

Rate

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Utility

 

 

 

 

 

 

 

 

 

1

Long-term Debt

$133,025,102

$0

$133,025,102

($132,845,548)

$179,554

50.94%

6.65%

3.39%

 

2

Short-term Debt

4,522,923

0

$4,522,923

(4,516,832)

$6,091

1.73%

5.01%

0.09%

 

3

Preferred Stock

0

0

$0

0

$0

0.00%

0.00%

0.00%

 

4

Common Equity

91,510,699

0

$91,510,699

(91,387,140)

$123,559

35.05%

10.45%

3.66%

 

5

Customer Deposits

3,560

0

$3,560

0

$3,560

1.01%

6.00%

0.06%

 

6

Tax Credits - Zero Cost

3,617

0

$3,617

0

$3,617

1.03%

0.00%

0.00%

 

7

Deferred Income Taxes

36,110

0

$36,110

0

$36,110

10.24%

0.00%

0.00%

 

10

Total Capital

$229,102,011

$0

$229,102,011

($228,749,520)

$352,491

100.00%

 

7.20%

 

 

 

 

 

 

 

 

 

 

 

 

Per Staff

 

 

 

 

 

 

 

 

 

11

Long-term Debt

$133,025,102

$0

$133,025,102

($132,879,868)

$145,234

49.51%

6.65%

3.29%

 

12

Short-term Debt

4,522,923

0

4,522,923

(4,517,985)

4,938

1.68%

5.01%

0.08%

 

13

Preferred Stock

0

0

0

0

0

0.00%

0.00%

0.00%

 

14

Common Equity

91,510,699

0

91,510,699

(91,410,789)

99,910

34.06%

10.45%

3.56%

 

15

Customer Deposits

3,560

0

3,560

0

3,560

1.21%

6.00%

0.07%

 

16

Tax Credits - Zero Cost

3,617

0

3,617

0

3,617

1.23%

0.00%

0.00%

 

17

Deferred Income Taxes

36,110

0

36,110

0

36,110

12.31%

0.00%

0.00%

 

20

Total Capital

$229,102,011

$0

$229,102,011

($228,808,642)

$293,369

100.00%

 

7.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOW

HIGH

 

 

 

 

 

 

   RETURN ON EQUITY

10.45%

12.45%

 

 

 

 

 

 

   OVERALL RATE OF RETURN

7.01%

7.69%

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pinellas County

 

 

 

Schedule No. 3-A

 

 

Statement of Water Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$76,741

$44,858

$121,599

($44,611)

$76,988

$37,482

$114,470

 

 

 

 

 

 

 

 

48.69%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$66,430

$0

66,430

(471)

65,959

 

65,959

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

13,135

0

13,135

0

13,135

 

13,135

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

0

0

 

0

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

6,466

2,372

8,838

(2,007)

6,831

1,687

8,517

 

 

 

 

 

 

 

 

 

 

 

6

    Income Taxes

0

7,804

7,804

(14,975)

(7,171)

13,470

6,299

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

86,031

10,176

96,207

(17,453)

78,754

15,156

93,910

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

($9,290)

$34,682

$25,392

($27,158)

($1,766)

$22,326

$20,560

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$255,314

 

$352,491

 

$293,369

 

$293,369

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

-3.64%

 

7.20%

 

-0.60%

 

7.01%

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Pinellas County

Schedule 3-B

 

Adjustment to Operating Income

Docket No. 060253-WS

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

Explanation

Water

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

 

 

Remove requested interim revenue increase

($44,611)

 

 

 

 

 

 

Operation and Maintenance Expense

 

 

 

To adjust purchased power and chemicals for excess unaccounted for water of 12.2% above allowable 10%

($471)

 

 

 

 

 

 

Taxes Other Than Income

 

 

 

RAFs on revenue adjustments above

($2,007)

 

 

 

 

 

 

Income Taxes

 

 

 

To adjust to test year income tax expense.

($14,975)

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Pinellas Cou nty

 

Schedule No. 4

 

Water Monthly Service Rates

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential, General Service and Multi-Family

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

5/8" x 3/4"

 

 

$5.06

$7.99

$8.94

$7.55

 

 

 

1"

 

 

$12.66

$20.00

$22.34

$18.89

 

 

 

1-1/2"

 

 

$25.32

$39.99

$44.67

$37.78

 

 

 

2"

 

 

$40.52

$64.00

$71.49

$60.46

 

 

 

3"

 

 

$81.04

$127.99

$142.98

$120.93

 

 

 

4"

 

 

$126.62

$199.98

$223.40

$188.95

 

 

 

6"

 

 

$253.24

$399.97

$446.79

$377.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$2.31

$3.66

$4.08

$3.45

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$5.06

$7.99

$8.94

$7.55

 

 

 

1"

 

 

$12.66

$20.00

$22.34

$18.89

 

 

 

1-1/2"

 

 

$25.32

$39.99

$44.67

$37.78

 

 

 

2"

 

 

$40.52

$64.00

$71.49

$60.46

 

 

 

3"

 

 

$81.04

$127.98

$142.98

$120.93

 

 

 

4"

 

 

$126.62

$199.98

$223.40

$188.95

 

 

 

6"

 

 

$253.24

$399.97

$446.79

$377.89

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$2.31

$3.66

$4.08

$3.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

 

  3,000 Gallons

 

 

$11.99

$18.97

$21.18

$17.90

 

 

 

  5,000 Gallons

 

 

$16.61

$26.29

$29.34

$24.80

 

 

 

10,000 Gallons

 

 

$28.16

$44.59

$49.74

$42.05

 

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Seminole County

 

 

Schedule No. 1-A

 

Schedule of Water Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$3,362,863

 

$3,362,863

$0

$3,362,863

 

 

 

 

 

 

 

2

Land and Land Rights

$16,511

$0

16,511

0

16,511

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Construction Wok in Progress

358,579

(358,579)

0

0

0

 

 

 

 

 

 

 

5

Accumulated Depreciation

(1,180,749)

 

(1,180,749)

0

(1,180,749)

 

 

 

 

 

 

 

6

CIAC

(801,335)

$0

(801,335)

0

(801,335)

 

 

 

 

 

 

 

7

Amortization of CIAC

$588,929

$0

588,929

0

588,929

 

 

 

 

 

 

 

8

Net Debit  Deferred Income Taxes

0

0

0

0

0

 

 

 

 

 

 

 

9

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

10

Working Capital Allowance

$0

$615,267

615,267

(388,636)

226,631

 

 

 

 

 

 

 

11

Other

0

0

0

0

0

 

 

 

 

 

 

 

12

Rate Base

$2,344,798

$256,688

$2,601,486

-$388,636

$2,212,850

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Seminole County

 

 

Schedule No. 1-B

 

Schedule of Wastewater Rate Base

 

 

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

 

Description

Utility

ments

Per Utility

ments

Test Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Plant in Service

$2,935,831

 

$2,935,831

$0

$2,935,831

 

 

 

 

 

 

 

2

Land and Land Rights

$178,845

$0

178,845

0

178,845

 

 

 

 

 

 

 

3

Non-used and Useful Components

$0

$0

0

0

0

 

 

 

 

 

 

 

4

Construction Work in Progress

35,817

(35,817)

 

 

 

 

 

 

 

 

 

 

5

Accumulated Depreciation

(719,373)

 

(719,373)

0

(719,373)

 

 

 

 

 

 

 

6

CIAC

(657,001)

$0

(657,001)

(107,000)

(764,001)

 

 

 

 

 

 

 

7

Amortization of CIAC

$447,854

$0

447,854

16,051

463,905

 

 

 

 

 

 

 

8

CWIP

$0

$0

0

0

0

 

 

 

 

 

 

 

9

Advances for Construction

$0

$0

0

0

0

 

 

 

 

 

 

 

10

Working Capital Allowance

$0

$637,858

637,858

(402,891)

234,967

 

 

 

 

 

 

 

11

Other

0

0

0

0

0

 

 

 

 

 

 

 

12

Rate Base

$2,221,973

$602,041

$2,824,014

($493,840)

$2,330,174

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Seminole County

Schedule No. 1-C

 

 

Adjustments to Rate Base

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

Explanation

Water

Wastewater

 

 

 

 

 

 

 

 

 

 

 

 

CIAC

 

 

 

 

To reflect prior Commission-ordered adjustment to CIAC for contribution from City of Altamonte Springs

$0

($107,000)

 

 

 

 

 

 

 

Accumulated Amortization of CIAC

 

 

 

 

To reflect prior Commission-ordered adjustment to CIAC for contribution from City of Altamonte Springs

$0

$16,051

 

 

 

 

 

 

 

Working Capital

 

 

 

 

To reflect adjustments made in the last rate case

($388,636)

($402,891)

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Seminole County

 

 

 

 

Schedule No. 2

 

 

 

Capital Structure-Simple Average

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific

Subtotal

Pro rata

Capital

 

 

 

 

 

 

Total

Adjust-

Adjusted

Adjust-

Reconciled

 

Cost

Weighted

 

 

Description

Capital

ments

Capital

ments

to Rate Base

Ratio

Rate

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Utility

 

 

 

 

 

 

 

 

 

1

Long-term Debt

$133,025,102

$0

$133,025,102

($130,260,602)

$2,764,500

50.95%

6.65%

3.39%

 

2

Short-term Debt

4,522,923

0

$4,522,923

(4,429,139)

$93,784

1.73%

5.01%

0.09%

 

3

Preferred Stock

0

0

$0

0

$0

0.00%

0.00%

0.00%

 

4

Common Equity

91,510,699

0

$91,510,699

(89,608,350)

$1,902,349

35.06%

10.45%

3.66%

 

5

Customer Deposits

45,500

0

$45,500

0

$45,500

0.84%

6.00%

0.05%

 

6

Tax Credits - zero cost

56,388

 

$56,388

 

$56,388

1.04%

0.00%

0.00%

 

7

Deferred Income Taxes

562,979

0

$562,979

0

$562,979

10.38%

0.00%

0.00%

 

8

Total Capital

$229,723,591

$0

$229,723,591

($224,298,091)

$5,425,500

100.00%

 

7.19%

 

 

 

 

 

 

 

 

 

 

 

 

Per Staff

 

 

 

 

 

 

 

 

 

9

Long-term Debt

$133,025,102

$0

$133,025,102

($130,772,875)

$2,252,227

49.58%

6.65%

3.30%

 

10

Short-term Debt

4,522,923

0

4,522,923

(4,446,346)

76,577

1.69%

5.01%

0.08%

 

11

Preferred Stock

0

0

0

0

0

0.00%

0.00%

0.00%

 

12

Common Equity

91,510,699

0

91,510,699

(89,961,346)

1,549,353

34.10%

10.45%

3.56%

 

13

Customer Deposits

45,500

0

45,500

0

45,500

1.00%

6.00%

0.06%

 

14

Tax Credits - zero cost

56,388

 

56,388

0

56,388

1.24%

0.00%

0.00%

 

15

Deferred Income Taxes

562,979

0

562,979

0

562,979

12.39%

0.00%

0.00%

 

16

Total Capital

$229,723,591

$0

$229,723,591

($225,180,567)

$4,543,024

100.00%

 

7.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOW

HIGH

 

 

 

 

 

 

   RETURN ON EQUITY

10.45%

12.45%

 

 

 

 

 

 

   OVERALL RATE OF RETURN

7.01%

7.69%

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Seminole County

 

 

 

Schedule No. 3-A

 

 

Statement of Water Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$679,867

$173,894

$853,761

($172,417)

$681,344

$128,491

$809,835

 

 

 

 

 

 

 

 

18.86%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$437,533

$0

437,533

0

437,533

 

437,533

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

112,389

0

112,389

0

112,389

 

112,389

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

0

0

 

0

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

50,530

8,765

59,295

(7,759)

51,536

5,782

57,318

 

 

 

 

 

 

 

 

 

 

 

6

    Income Taxes

0

57,510

57,510

(56,105)

1,405

46,175

47,581

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

600,452

66,275

666,727

(63,863)

602,864

51,958

654,821

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

$79,415

$107,619

$187,034

($108,554)

$78,480

$76,534

$155,014

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$2,344,798

 

$2,601,486

 

$2,212,850

 

$2,212,850

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

3.39%

 

7.19%

 

3.55%

 

7.01%

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Seminole County

 

 

 

Schedule No. 3-B

 

 

Statement of Wastewater Operations

 

 

 

 

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

 

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Test Year

Utility

Adjusted

Staff

Staff

 

 

 

 

 

Per

Adjust-

Test Year

Adjust-

Adjusted

Revenue

Revenue

 

 

Description

Utility

ments

Per Utility

ments

Test Year

Increase

Requirement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Operating Revenues:

$589,169

$245,361

$834,530

($244,029)

$590,501

$193,188

$783,689

 

 

 

 

 

 

 

 

32.72%

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

2

    Operation & Maintenance

$453,627

$0

$453,627

$0

$453,627

 

$453,627

 

 

 

 

 

 

 

 

 

 

 

3

    Depreciation

66,750

0

66,750

0

66,750

 

66,750

 

 

 

 

 

 

 

 

 

 

 

4

    Amortization

0

0

0

3,567

3,567

 

3,567

 

 

 

 

 

 

 

 

 

 

 

5

    Taxes Other Than Income

37,154

11,542

48,696

(10,981)

37,715

8,693

46,408

 

 

 

 

 

 

 

 

 

 

 

6

    Income Taxes

0

62,429

62,429

(81,751)

(19,322)

69,425

50,104

 

 

 

 

 

 

 

 

 

 

 

7

Total Operating Expense

557,531

73,971

631,502

(89,165)

542,337

78,119

620,456

 

 

 

 

 

 

 

 

 

 

 

8

Operating Income

$31,638

$171,390

$203,028

($154,864)

$48,164

$115,069

$163,233

 

 

 

 

 

 

 

 

 

 

 

9

Rate Base

$2,221,973

 

$2,824,014

 

$2,330,174

 

$2,330,174

 

 

 

 

 

 

 

 

 

 

 

10

Rate of Return

1.42%

 

7.19%

 

2.07%

 

7.01%

 

 

 

 

 

 

 

 

 

 

 


 

Utilities, Inc. of Florida - Seminole County

Schedule 3-C

 

 

Adjustment to Operating Income

Docket No. 060253-WS

 

 

Test Year Ended 12/31/05

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

Explanation

Water

Wastewater

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

 

 

 

Remove requested interim revenue increase

($172,417)

($244,029)

 

 

 

 

 

 

 

Amortization-Other Expense

 

 

 

 

To reflect prior Commission-ordered adjustment to CIAC for contribution from City of Altamonte Springs

$0

$3,567

 

 

 

 

 

 

 

Taxes Other Than Income

 

 

 

 

RAFs on revenue adjustments above

($7,759)

($10,981)

 

 

 

 

 

 

 

Income Taxes

 

 

 

 

To adjust to test year income tax expense.

($56,105)

(81,751)

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Seminole County

Schedule No. 4-A

 

Water Monthly Service Rates

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential, General Service and Multi-Family

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$5.77

$7.23

$8.16

$6.84

 

 

 

1"

 

 

$15.06

$18.88

$21.25

$17.85

 

 

 

1-1/2"

 

 

$28.82

$36.12

$40.64

$34.17

 

 

 

2"

 

 

$46.12

$57.79

$65.01

$54.68

 

 

 

3"

 

 

$92.24

$115.58

$130.00

$109.35

 

 

 

4"

 

 

$144.13

$180.59

$203.11

$170.87

 

 

 

6"

 

 

$288.25

$361.18

$406.19

$341.73

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

 

 

 

 

 

 

First 8,000 Gallons

 

$1.87

$2.35

2.64

$2.22

 

 

 

Next 8,000 Gallons

 

$2.81

$3.53

$3.97

$3.33

 

 

 

Over 16,000 gallons

 

3.74

4.70

5.30

$4.43

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

5/8" x 3/4"

 

 

$5.77

$7.23

$8.16

$6.84

 

 

 

1"

 

 

$15.06

$18.88

$21.25

$17.85

 

 

 

1-1/2"

 

 

$28.82

$36.12

$40.64

$34.17

 

 

 

2"

 

 

$46.12

$57.79

$65.01

$54.68

 

 

 

3"

 

 

$92.24

$115.58

$130.00

$109.35

 

 

 

4"

 

 

$144.13

$180.59

$203.11

$170.87

 

 

 

6"

 

 

$288.25

$361.18

$406.19

$341.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$2.19

$2.75

$3.09

$2.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

 

  3,000 Gallons

 

$11.38

$14.28

$16.08

$13.50

 

 

 

  5,000 Gallons

 

$15.12

$18.98

$21.36

$17.94

 

 

 

10,000 Gallons

 

$26.35

$33.09

$33.25

$31.26

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Utilities, Inc. of Florida - Seminole County

 

SCHEDULE NO. 4-B

 

Wastewater Monthly Service Rates

 

Docket No. 060253-WS

 

Test Year Ended 12/31/05

 

 

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

Utility

Utility

Staff

 

 

 

 

 

 

Prior to

Requested

Requested

Recomm.

 

 

 

 

 

 

Filing

Interim

Final

Interim

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

Base Facility Charge All Meter Sizes:

$8.93

$12.63

$13.48

$11.85

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge - Per 1,000

 

 

 

 

 

 

 

 

   gallons (10,000 gallon cap)

 

$4.54

$6.42

$6.86

$6.03

 

 

 

 

 

 

 

 

 

 

 

 

 

Flat Rate (unmetered)

 

$35.00

$49.46

$52.82

$46.45

 

 

 

 

 

 

 

 

 

 

 

 

 

General Service

 

 

 

 

 

 

 

 

Base Facility Charge by Meter Size:

 

 

 

 

 

 

 

5/8" x 3/4"

 

 

$8.93

$12.63

$13.48

$6.03

 

 

 

1"

 

 

$22.32

$31.55

$33.68

$29.62

 

 

 

1-1/2"

 

 

$44.63

$63.07

$67.35

$59.23

 

 

 

2"

 

 

$71.42

$100.94

$107.78

$94.79

 

 

 

3"

 

 

$142.82

$201.83

$215.53

$189.54

 

 

 

4"

 

 

$223.17

$315.39

$336.79

$296.18

 

 

 

6"

 

 

$446.33

$630.75

$673.56

$592.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallonage Charge, per 1,000 Gallons

$5.44

$7.75

$8.21

$7.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Typical Residential Bills 5/8" x 3/4" Meter

 

 

 

  3,000 Gallons

 

 

$22.55

$31.89

$34.06

$29.94

 

 

 

  5,000 Gallons

 

 

$31.63

$44.73

$47.78

$42.00

 

 

 

10,000 Gallons

 

 

$54.33

$76.83

$82.08

$72.15

 

 

 

(Wastewater Gallonage Cap - 10,000 Gallons)

 

 

 

 

 

 

 

 

 

 

 

 

 



[1]Order No. PSC-03-1440-FOF-WS, issued December 22, 2003, in Docket No. 020071-WS, In Re:  Application for rate increase in Marion, Orange, Pasco, Pinellas, and Seminole Counties by Utilities, Inc. of Florida

[2] Order No. PSC-04-0262-PAA-WS, issued March 8, 2004, in Docket No. 031006-WS, In Re:  Petition by Utilities, Inc. for approval of allowance for funds used during construction (AFUDC) rate for its Florida subsidiaries including Water Service Corp.

[3] Order No. PSC-04-1275-AS-WS, issued December 23, 2004, in Docket No. 040316-WS, In Re:  Analysis of Utilities, Inc’s plan to bring all of its Florida subsidiaries into compliance with Rule 25-30.115, Florida Administrative Code

[4] Order No. PSC-06-0094-FOF-WS, issued February 9, 2006, in Docket No. 050499-WS, In Re:  Application for authority to transfer majority organizational control of Utilities, Inc. from Nuon Global Solution USA, B.V. to Hydro Star, LLC