DATE: |
|||
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: |
|||
PREHEARING OFFICER: |
|||
SPECIAL INSTRUCTIONS: |
|||
FILE NAME AND LOCATION: |
S:\PSC\ECR\WP\060253.RCM.DOC |
||
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.).
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