2022Annual Report.pdf

TA C-h\
ANNUAL REPORT
OF
NAME
ADDRESS
TO THE
IDAHO PUBLIC
UTILITIES COMMISSION
FOR THE
YEAR ENDED.,
,
2022
.
ANNUAL REPORT FOR WATER UTILITIES TO
THE IDAHO PUBLIC UTILITIESCOMMISSION
FOR THE YEAR ENDING 2022
COMPANY INFORMATION
1 Give full name of utility Picabo Water System,LLC
Telephone Area Code ()208 720 5150
E-mail address [e-mail]
2 Date of Organization Jan 1 2021
3 Organized under the laws of the state of Idaho
4 Address of Principal Office (number &street)213 Ranch Lane
5 P.O.Bo× (if applicable)PO Box 688
6 City Picabo
7 State Idaho
8 Zip Code 83348
9 Organization (proprietor,partnership,corp.)LLC
10 Towns,Counties served Picabo,Blaine
11 Are there any affiliated companies?Picabo LivestockCompany Inc.
If yes,attach a list with names,addresses &descriptions.Explain any services
provided to the utility.
12 Contact Information Name Phone No.
President (Owner)Pat Purdy 2086317788
Vice President
Secretary
General Manager Nicholas Purdy 2087205329
Complaints or Billing Kathi Peck 2083090425
Engineering Brockway Engineering 2087368543
Emergency Service Carey Rural Fire Department 2088234319
Accounting Becker Chambers &Company 2087889595
13 Were any water systems acquired during the year or any additions/deletions made
to the service area during the year?No
If yes,attach a list with names,addresses &descriptions.Explain any services
provided to the utility.
14 Where are the Company's books and records kept?
Street Address 213 Ranch Lane
City Picabo
State Idaho
Zip 83348
Rev 3/02 Page 1
NAME:Picabo Water System,LLC
COMPANY INFORMATION (Cont.)
For the Year Ended 2022
15 Is the system operated or maintained under a
service contract?No
16 If yes:With whom is the contract?
When does the contract expire?
What services and rates are included?
17 is water purchased for resale through the system?No
18 If yes:Name of Organization
Name of owner or operator
Mailing Address
City
State
Zip
Gallons/CCF $Amount
Water Purchased
19 Has any system(s)been disapprovedby the
Idaho Division of Environmental Quality?No
If yes,attach full explanation
20 Has the idaho Division of Environmental Quality
recommended any improvements?No
if yes,attach full explanation
21 Number of Complaints received during year concerning:
Quality of Service 0
High Bills 0
Disconnection 0
22 Number of Customers involuntarily disconnected 0
23 Date customers last received a copy of the Summary
of Rules required by IDAPA 31.21.01.701?2022
Attach a copy of the Summary
24 Did significant additions or retirements from the
Plant Accounts occur during the year?No
If yes,attach full explanation
and an updated system map
Rev 3/02 Page 2
NAME:Picabo Water System,LLC
REVENUE &EXPENSE DETAIL
For the Year Ended 2022
ACCT #DESCRIPTION
400 REVENUES
1 460 Unmetered Water Revenue 31,011
2 461.1 Metered Sales -Residential
3 461.2 Metered Sales -Commercial,Industrial
4 462 Fire Protection Revenue
5 464 Other Water Sales Revenue
6 465 Irrigation Sales Revenue
7 466 Sales for Resale
8 400 Total Revenue (Add Lines 1 -7)31,011
(also enter result on Page 4,line 1)
9 *DEQ Fees Billed separately to customers Booked to Acct #
10 **Hookup or Connection Fees Collected 0 Booked to Acct #
11 ***Commission ApprovedSurcharges Collected Booked to Acct #
401 OPERATING EXPENSES
12 601.1-6 Labor -Operation &Maintenance 160
13 601.7 Labor -Customer Accounts
14 601.8 Labor -Administrative &General
15 603 Salaries,Officers &Directors
16 604 Employee Pensions &Benefits
17 610 Purchased Water
18 615-16 Purchased Power &Fuel for Power 8,191
19 618 Chemicals 313
20 620.1-6 Materials &Supplies -Operation &Maint.330
21 620.7-8 Materials &Supplies -Administrative &General
22 631-34 Contract Services -Professional 4,705
23 635 Contract Services -Water Testing 1,495
24 636 Contract Services -Other
25 641-42 Rentals -Property &Equipment
26 650 Transportation Expense
27 656-59 Insurance
28 660 Advertising 58
29 666 Rate Case Expense (Amortization)
30 667 Regulatory Comm.Exp.(Other e×cept taxes)
31 670 Bad Debt Expense
32 675 Miscellaneous
33 Total Operating Expenses (Add lines 12 -32,also enter on Pg 4,line 2)15,092
Rev 3/02 Page 3
Name:Picabo Water System,LLC
INCOME STATEMENT
For Year Ended 2022
ACCT #DESCRIPTION
1 Revenue(From Page 3,line 8)31,011
2 Operating Expenses (From Page 3,line 33)15,092
3 403 Depreciation Expense
4 406 Amortization,Utility Plant Aquisition Adj.
5 407 Amortization Exp.-Other
6 408.10 Regulatory Fees (PUC)
7 408.11 Property Taxes 643
8 408.12 Payroll Taxes
9A 408.13 Other Ta×es (list)DEQ Fees 100
98 Idaho Rural Water 240
9C Idaho Water Users Assoc.275
9D IPUC 50
10 409.10 Federal Income Taxes
11 409.11 State Income Taxes
12 410.10 Provision for Deferred Income Tax -Federal
13 410.11 Provision for Deferred Income Tax -State
14 411 Provision for DeferredUtility Income Tax Credits
15 412 Investment Tax Credits -Utility
16 Total Expenses from operations before interest (add lines 2-15)16,400
17 413 income From Utility Plant Leased to Others
18 414 Gains (Losses)From Disposition of Utility Plant
19 Net Operating Income (Add lines 1,17 &18 less line 16)14,611
20 415 Revenues,Merchandizing Jobbing and Contract Work
21 416 Expenses,Merchandizing,Jobbing &Contracts
22 419 Interest &Dividend Income
23 420 Allowance for Funds used During Construction
24 421 Miscellaneous Non-Utility Income
25 426 Miscellaneous Non-Utility E×pense
26 408.20 Other Taxes,Non-Utility Operations
27 409-20 Income Taxes,Non-Utility Operations
28 Net Non-Utility Income (Add lines 20,22,23 &24 less lines 21,25,26,&27)0
29 Gross income (add lines 19 &28)14,611
30 427.3 Interest E×p.on Long-TermDebt
31 427.5 Other Interest Charges
32 NET INCOME (Line 29 less lines 30 &31)(Also Enter on Pg 9,Line 2)14,611
Rev 3/02 Page 4
Name:Picabo Water System,LLC
ACCOUNT101 PLANT IN SERVICE DETAIL
For Year Ended 2022
Balance Added Removed BalanceSUBBeginningDuringDuringEndofACCT#DESCRIPTION of Year Year Year Year
1 301 Organization
2 302 Franchises and Consents
3 303 Land &Land Rights
4 304 Structures and Improvements 222,794.00
5 305 Collecting &Impounding Reservoirs
6 306 Lake,River&Other intakes
7 307 Wells 40,000.00
8 308 Infiltration Galleries &Tunnels
9 309 Supply Mains
10 310 Power Generation Equipment
11 311 Power Pumping Equipment
12 320 Purification Systems 1,350.00
13 330 Distribution Reservoirs &Standpipes
14 331 Trans.&Distrib.Mains &Accessories
15 333 Services
16 334 Meters and Meter Installations
17 335 Hydrants 7,000.00
18 336 Backflow Prevention Devices
19 339 Other Plant &Misc.Equipment
20 340 Office Furniture and Equipment
21 341 Transportation Equipment
22 342 Stores Equipment
23 343 Tools,Shop and Garage Equipment
24 344 Laboratory Equipment
25 345 Power Operated Equipment
26 346 Communications Equipment
27 347 Miscellaneous Equipment
28 348 Other Tangible Property
29 TOTAL PLANT IN SERVICE 305,319.00
(Add lines 1 -28)Enter beginning &end of year totals on Pg 7,Line 1
Rev 3/02 Page 5
Name:Picabo Water System,LLC
ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL
For Year Ended 2022
Depreciation Balance Balance Increase
SUB Rate Beginning End of or
ACCT #DESCRIPTION %of Year Year (Decrease)
1 304 Structures and Improvements
2 305 Collecting &Impounding Reservoirs
3 306 Lake,River &Other Intakes
4 307 Wells
5 308 Infiltration Galleries &Tunnels
6 309 Supply Mains
7 310 Power Generation Equipment
8 311 Power Pumping Equipment
9 320 Purification Systems
10 330 Distribution Reservoirs &Standpipes
11 331 Trans.&Distrib.Mains &Accessories
12 333 Services
13 334 Meters and Meter Installations
14 335 Hydrants
15 336 Backflow PreventionDevices
16 339 Other Plant &Misc.Equipment
17 340 Office Furniture and Equipment
18 341 Transportation Equipment
19 342 Stores Equipment
20 343 Tools,Shop and Garage Equipment
21 344 Laboratory Equipment
22 345 Power Operated Equipment
23 346 Communications Equipment
24 347 Miscellaneous Equipment
25 348 Other Tangible Property
26 TOTALS (Add Lines 1 -25)66,255 66,255
Enter beginning &end of year totals on Pg 7,Line 7
Rev 3/02 Page 6
Name:Picabo Water System,LLC
BALANCE SHEET
For Year Ended 2022
ASSETS Balance Balance increase
Beginning End of orACCT#DESCRIPTION of Year Year (Decrease)
1 101 Utility Plant in Service (From Pg 5,Line 29)
2 102 Utility Plant Leased to Others
3 103 Plant Held for Future Use
4 105 Construction Work in Progress
5 114 Utility Plant Aquisition Adjustment
6 Subtotal (Add Lines 1 -5)
7 108.1 Accumulated Depreciation (From Pg 6,Line 26)66,255
8 108.2 Accum.Depr.-Utility Plant Lease to Others
9 108.3 Accum.Depr.-Property Held for Future Use
10 110.1 Accum.Amort.-Utility Plant in Service
11 110.2 Accum.Amort.-Utility Plant Lease to Others
12 115 Accumulated Amortization -Aquisition Adj.
13 Net Utility Plant (Line 6 less lines 7 -12)
14 123 Investment in Subsidiaries
15 125 Other Investments
16 Total Investments (Add lines 14 &15)
17 131 Cash 52,000
18 135 Short Term investments
19 141 Accts/Notes Receivable -Customers
20 142 Other Receivables
21 145 Receivables from Associated Companies
22 151 Materials &Supplies inventory
23 162 Prepaid Expenses
24 173 Unbilled (Accrued)Utility Revenue
25 143 Provision for Uncollectable Accounts
26 Total Current (Add lines 17 -24 less line 25)
27 181 Unamortized Debt Discount &Expense
28 183 Preliminary Survey &Investigation Charges
29 184 Deferred Rate Case E×penses
30 186 Other Deferred Charges
31 Total Assets (Add lines 13,16 &26 -30)118,255
Rev 3/02 Page 7
Name:Picabo Water System,LLC
BALANCE SHEET
For Year Ended 2022
LIABILITIES&CAPITAL Balance Balance Increase
Beginning End of orACCT#DESCRIPTION of Year Year (Decrease)
1 201-3 Common Stock
2 204-6 Preferred Stock
3 207-13 Miscellaneous Capital Accounts
4 214 AppropriatedRetained Earnings
5 215 UnappropriatedRetained Earnings
6 216 Reacquired Capital Stock
7 218 Proprietary Capital
8 Total Equity Capital (Add Lines 1-5+7 less line 6)
9 221-2 Bonds
10 223 Advances from Associated Companies
11 224 Other Long -Term Debt 0 95,000 95,000
12 231 Accounts Payable
13 232 Notes Payable
14 233 Accounts Payable -Associated Companies
15 235 Customer Deposits (Refundable)
16 236.11 Accrued Other Taxes Payable
17 236.12 Accrued Income Ta×es Payable
18 236.2 Accrued Taxes -Non-Utility
19 237-40 Accrued Debt,Interest &DividendsPayable
20 241 Misc.Current &Accrued Liabilities
21 251 Unamortized Debt Premium
22 252 Advances for Construction
23 253 Other DeferredLiabilities
24 255.1 Accumulated Investment Tax Credits -Utility
25 255.2 Accum.Investment Tax Credits -Non-Utility
26 261-5 Operating Reserves
27 271 Contributions in Aid of Construction
28 272 Accum.Amort.of Contrib.in Aid of Const.**
29 281-3 Accumulated Deferred income Taxes
30 Total Liabilities (Add lines 9 -29
31 TOTAL LIAB &CAPITAL (Add lines 8 &30)95,000 95,000
**Only if Commission Approved
Rev 3/02 Page 8
Name:Picabo Water System,LLC
STATEMENT OF RETAINED EARNINGS
For Year Ended 2022
1 Retained Earnings Balance @ Beginning of Year (34,057.80)
2 Amount Added from Current Year income (From Pg 4,Line 32)14,611
3 Other Credits to Account 95,000
4 Dividends Paid or Appropriated
5 Other Distributions of Retained Earnings
6 Retained Earnings Balance @ End of Year 75,553.20
CAPITAL STOCK DETAIL
No.Shares No.Shares Dividends
7 Description (Class,Par Value etc.)Authorized Outstanding Paid
DETAIL OF LONG-TERM DEBT
Interest Year-end interest Interest
8 Description Rate Balance Paid Accrued
IDWR -Loan for improvements 3.5%95,000 0.00 0.00
Rev 3/02 Page 9
Name:Picabo Water System,LLC.
SYSTEM ENGINEERING DATA
For Year Ended 2022
1 Provide an updated system map if significant changes have been made to the system during the year.
2 Water Supply:Type of Water
Treatment:Supply
Rated (None,Chlorine Annual Source
Capacity Fluoride Production (Well,Spring,
Pump Designation or location (gpm)Filter etc.)(000's Gal.)Surface Wtr)
Ranch WelÏ Ñl 294 Chlorine N/A Well
Ranch Well #2 294 Chlorine N/A Well
3 System Storage:
Total Usable Type of
Capacity Capacity Reservoir Construction
000's 000's (Elevated,Pres-(Wood,Steel
Storage Designation or Location Gal.Gal.urized,Boosted)Concrete)
Water Tank 50,000 45,000 Elevated Plasic Steel Liner
(Duplicate form and attach if necessary.Asterisk facilities added this year.)
Rev 3/02 Page 10
Name:Picabo Water S stem,LLC
SYSTEM ENGINEERING DATA
(continued)
For Year Ended 2022
4 Pump information for ALL system pumps,including wells and boosters.
Rated Discharge Energy
Designation or Location Horse Capacity Pressure Used
&Type of Pump**Power _(gpm)(psi)This Year
Ranch Well #1 20 294 45
Ranch Well #2 20 294
¯45
Booster Pump 10 500 45
**Submit pump curves unless previously provided or unavailable.Asterisk facilities added this year.
Attach additional sheets if inadequate space is available on this page.
5 If Wells are metered:
What was the total amount pumped this year?NA
What was the total amount pumped during peak month?
What was the total amount pumped on the peak day?
6 If customers are metered,what was the total amount sold in peak month?NA
7 Was your system designed to supply fire flows?Yes
lf Yes:What is current system rating?TBD
8 How many times were meters read this year?NA
During which months?
9 How many additional customers could be served with no system improvements
except a service line and meter?0
How many of those potential additions are vacant lots?9
10 Are backbone plant additions anticipated during the coming year?No
If Yes,attach an explanation of projects and anticipated costs!
11 In what year do you anticipate that the system capacity (supply,storage or distribution)
will haveto be expanded?2023
Rev 3/02 Page 11
Name:Picabo Water System
SYSTEM ENGINEERING DATA
(continued)
For Year Ended 2022
FEET OF MAINS
In Use Installed Abandoned In Use
1 Pipe Beginning During During End of
Size Of Year Year Year Year
8"PVC 3660
6"PVC 6240
3"PVC 1100
4"PVC 940
5"PVC 40
CUSTOMER STATISTICS
Number of Customers Thousands of Gallons Sold
This Last This Last
Year Year Year Year
2 Metered:
2A Residential
2B Commercial
2C Industrial
3 Flat Rate:
3A Residential 35 35
3B Commercial 4 4
3C Industrial
4 Private Fire Protection
5 Public Fire Protection
6 Street Sprinkling
7 Municipal,Other
8 Other Water Utilities
TOTALS (Add lines 2 through 8)40 40
Rev 3/02 Page 12
CERTIFICATE
State of Idaho )
)ss
County of Blaine
)
WE,the undersigned Nick Purdy
and
of the Picabo Water System,LLC
utility,on our oath do severally say that the foregoing report has been prepared under our direction,
from the original books,papers and records of said utility;that we have carefully examined same,and
declare the same to be a correct statement of the business and affairs of said utility for the period
covered by the report in respect to each and every matter and thing therin set forth,to the best of our
knowledge,information and belief.
Nick Purdy
(Chief Officer)
(Officer in Charg of Accounts)
Subscribed and Sworn to Before Me
this_day of 26
NOTARY PUBLIC
My Commission Expires
gdklexcel/jnelsonlanuirpts/wtrannuatrpt
KATHI ÞECK i
COMMISSlON NO.120763NOTARYPUBLIC I
STATE OF IDAH
Rev 3/02 Page 13