The URL can be used to link to this page

Home My WebLink About2005Annual Report.pdf;\/ Fi" ~ " ' E\:) C;- lIe r:J ) _ l (3: t \!.uu,-' t_ ANNUAL RE OR/ffl~t11~SIOH TROY HOFFMAN WATER CORPORATION NAME' P . 0 . BOX 22 8 1250 NORTHWOOD ' CENTER COURT , SUITEli;A COEUR D~ALENE , ID 83816 ADDRESS TOTH E IDAHO PUBLIC UTiliTIES COMMISSION FOR THE YEAR ENDED 2005 ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION FOR THE YEAR ENDING 2005 11 Are there any affiliated companies? If yes, attach a list with names, addresses & descriptions. provided to the utility. 12 Contact Information President (Owner) Vice President Secretary General Manager Complaints or Billing Engineering Emergency Service Accounting 13 Were any water systems acquired during the year or any additions/deletions made to the service area during the year? 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 2775 N. Howard St., Ste 2City Coeur d'AleneState IdahoZip 83815 1 Give full name of utility 2 Date of Organization 3 Organized under the laws of the state of 4 Address of Principal Office (number & street) 5 P.O. Box (if applicable) 6 City 7 State 8 Zip Code 9 Organization (proprietor, partnership, corp. 10 Towns, Counties served Rev 8/01 COMPANY INFORMATION TROY HOFFMAN WATER CORPORATION November 11 , 1973 IDAHO 1250 Northwood Center Court, Suite A 2288 Coeur d'Alene IDAHO 83814 Corporation Coeur d'Alene, Kootenai County Explain any services Name Phone No. Richard Gunther 208664-1461 H. James Ma~Jnuson 208666-1596 MicroledQer, Inc.208666-1502 Ron Stadlev, All Service Electric 208 664-9858 Microledaer, Inc.208666-1502 NAME:TROY HOFFMAN WATER CORPORATION COMPANY INFORMATION (Cont.) For the Year Ended 2005 15 Is the system operated or maintained under a service contract? 16 If yes: With whom is the contract? Yes Ron Staley. All Service Electric When does the contract expire? en ended What services and rates are included? Maintenance / meterin 17 Is water purchased for resale through the system? 18 If yes: Name of Organization Name of owner or operator Mailing Address City State Zip Water Purchased 19 Has any system(s) been disapproved by the Idaho Department of Environmental Quality? If yes, attach full explanation 20 Has the Idaho Department of Environmental Quality recommended any improvements? If yes, attach full explanation 21 Number of Complaints received during year concerning: Quality of Service High Bills Disconnection 22 Number of Customers involuntarily disconnected 23 Date customers last received a copy of the Summary of Rules required by IDAPA 31.21.01.701? Attach a copy of the Summary 24 Did significant additions or retirements from the Plant Accounts occur during the year? If yes, attach full explanation and an updated system map Rev 8/01 Gallons/CCF $Amount NAME: ACCT # TROY HOFFMAN WATER CORPORATION REVENUE & EXPENSE DETAIL For the Year Ended 2005 DESCRIPTION 400 REVENUES Unmetered Water Revenue Metered Sales - Residential Metered Sales - Commercial , Industrial Fire Protection Revenue Other Water Sales Revenue Irrigation Sales Revenue Sales for Resale Total Revenue (Add Lines 1 - 7) (also enter result on Page 4, line 1) * DEQ Fees Billed separately to customers 10 ** Hookup or Connection Fees Collected 11 ***Commission Approved Surcharges Collected 401 OPERATING EXPENSES 12 601.6 labor - Operation & Maintenance 13 601.labor - Customer Accounts 14 601.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 19 618 Chemicals 20 620.6 Materials & Supplies - Operation & Maint. 21 620.8 Materials & Supplies - Administrative & General 22 631-34 Contract Services - Professional 23 635 Contract Services - Water Testing 24 636 Contract Services - Other 25 641-42 Rentals - Property & Equipment 26 650 Transportation Expense 27 656-59 Insurance 28 660 Advertising 29 666 Rate Case Expense (Amortization) 30 667 Regulatory Comm. Exp. (Other except taxes) 31 670 Bad Debt Expense 32 675 Miscellaneous 33 Total Operating Expenses (Add lines 12 .32, also enter on Pg 4, line 2) 460 461. 461. 462 464 465 466 400 Rev 8/01 22807 22807 Booked to Acct # Booked to Acct # Booked to Acct # 10000 5154 9143 433 2700 27483 Name: ACCT # TROY HOFFMAN WATER CORPORATION INCOME STATEMENT For Year Ended 2005 DESCRIPTION 403 406 407 6 408. 7 408. 8 408. 9A 408. 17 413 18 414 30 427. 31 427. 409. 409. 410. 410. 411 412 415 416 419 420 421 426 408. 409- Rev 8/01 Revenue (From Page 3, line 8) Operating Expenses (From Page 3, line 33) Depreciation Expense Amortization , Utility Plant Aquisition Adj. Amortization Exp. - Other Regulatory Fees (PUC) Property Taxes Payroll Taxes Other Taxes (list) Real estate tax State building fund 27483 DEQ Fees 1068 Federal Income Taxes State Income Taxes Provision for Deferred Income Tax - Federal Provision for Deferred Income Tax - State Provision for Deferred Utility Income Tax Credits Investment Tax Credits - Utility Total Expenses from operations before interest (add lines 2-15) Income From Utility Plant leased to Others Gains (losses) From Disposition of Utility Plant Net Operating Income (Add lines 1 , 17 & 18 less line 16) Revenues, Merchandizing Jobbing and Contract Work Expenses, Merchandizing, Jobbing & Contracts Interest & Dividend Income Allowance for Funds used During Construction Miscellaneous Non-Utility Income Miscellaneous Non-Utility Expense Other Taxes, Non-Utility Operations Income Taxes, Non-Utility Operations Net Non-Utility Income (Add lines 20,23 & 24 less lines 21 25,26, & 27) Gross Income (add lines 19 & 28) Interest Exp. on long-Term Debt Other Interest Charges NET INCOME (Line 29 less lines 30 & 31) (Also Enter on Pg 9, Line 2) 22807 28581 5774 5774 5774 301 Organization 302 Franchises and Consents 303 land & land Rights 9237 9237 304 Structures and Improvements 305 Collecting & Impounding Reservoirs 306 lake, River & Other Intakes 307 Wells 308 Infiltration Galleries & Tunnels 309 Supply Mains 310 Power Generation Equipment 311 Power Pumping Equipment 5162 5162 320 Purification Systems 330 Distribution Reservoirs & Standpipes 331 Trans. & Distrib. Mains & Accessories 12643 12643 333 Services 334 Meters and Meter Installations 1362 1362 335 Hydrants 336 Backflow Prevention Devices 339 Other Plant & Misc. Equipment 340 Office Furniture and Equipment 341 Transportation Equipment 342 Stores Equipment 343 Tools, Shop and Garage Equipment 344 laboratory Equipment 345 Power Operated Equipment 346 Communications Equipment 347 Miscellaneous Equipment 348 Other Tangible Property TOTAL PLANT IN SERVICE 28,404 28,404 Name: TROY HOFFMAN WATER CORPORATION ACCOUNT 101 PLANT IN SERVICE DETAILFor Year Ended 2005 SUB ACCT # Balance Beginning of Year Added During YearDESCRIPTION Removed During Year Balance End of Year (Add lines 1 - 28)Enter beginning & end of year totals on Pg 7, Line 1 Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL For Year Ended 2005 SUB Depreciation Rate IncreaseBalance Beginning Balance End of ACCT #DESCRIPTION of Year Year (Decrease) 304 Structures and Improvements 305 Collecting & Impounding Reservoirs 306 lake, River & Other Intakes 307 Wells 308 Infiltration Galleries & Tunnels 309 Supply Mains 310 Power Generation Equipment 5162 5162 311 Power Pumping Equipment 320 Purification Systems 330 Distribution Reservoirs & Standpipes 331 Trans. & Distrib. Mains & Accessories 5698 5698 333 Services 334 Meters and Meter Installations 335 Hydrants 336 Backflow Prevention Devices 339 Other Plant & Misc. Equipment 340 Office Furniture and Equipment 341 Transportation Equipment 342 Stores Equipment 343 Tools, Shop and Garage Equipment 344 laboratory Equipment 345 Power Operated Equipment 346 Communications Equipment 347 Miscellaneous Equipment 348 Other Tangible Property TOTALS (Add Lines 1 - 25)10,860 860 Enter beginning & end of year totals on Pg 7 , Line 7 Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION BALANCE SHEET For Year Ended 2005 ASSETS Balance End of IncreaseBalance Beginning ACCT #DESCRIPTION of Year Year (Decrease) 101 Utility Plant in Service (From Pg 5, Line 29)28,404 28,404 102 Utility Plant leased to Others 103 Plant Held for Future Use 105 Construction Work in Progress 114 Utility Plant Aquisition Adjustment Subtotal (Add Lines 1 - 5)28404 28404 108.Accumulated Depreciation (From Pg 6, Line 26)10860 10860 108.Accum. Depr. - Utility Plant lease to Others 108.Accum. Depr. - Property Held for Future Use 110.Accum. Amort. - Utility Plant in Service 110.Accum. Amort. - Utility Plant lease to Others 115 Accumulated Amortization - Aquisition Adj. Net Utility Plant (Line 6 less lines 7 - 12)17544 17544 123 Investment in Subsidiaries 125 Other Investments Total Investments (Add lines 14 & 15) 131 Cash 11843 6068 5775 135 Short Term Investments 141 Accts/Notes Receivable - Customers 142 Other Receivables 4801 4802 145 Receivables from Associated Companies 151 Materials & Supplies Inventory 162 Prepaid Expenses 173 Unbilled (Accrued) Utility Revenue 143 Provision for Uncollectable Accounts Total Current (Add lines 17 -24 less line 25) 181 Unamortized Debt Discount & Expense 183 Preliminary Survey & Investigation Charges 184 Deferred Rate Case Expenses 186 Other Deferred Charges Total Assets (Add lines 13, 16 & 26 - 30)34188 28414 5774 Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION BALANCE SHEET For Year Ended 2005 LIABILITIES & CAPITAL Balance Beginning IncreaseBalance End of ACCT #DESCRIPTION of Year Year (Decrease) 201-Common Stock 5000 5000 204-Preferred Stock 207-Miscellaneous Capital Accounts 2914 2914 214 Appropriated Retained Earnings 215 Unappropriated Retained Earnings 13415 7641 5774 216 Reacquired Capital Stock 218 Proprietary Capital Total Equity Capital (Add Lines 1-5+7 less line 6)21329 15555 5774 221-Bonds 223 Advances from Associated Companies 224 Other long - Term Debt 231 Accounts Payable 232 Notes Payable 233 Accounts Payable - Associated Companies 235 Customer Deposits (Refundable) 236.Accrued Other Taxes Payable 236.Accrued Income Taxes Payable 236.Accrued Taxes - Non-Utility 237-40 Accrued Debt, Interest & Dividends Payable 241 Misc. Current & Accrued Liabilities 251 Unamortized Debt Premium 252 Advances for Construction 253 Other Deferred Liabilities 255.Accumulated Investment Tax Credits - Utility 255.Accum. Investment Tax Credits - Non-Utility 261-Operating Reserves 271 Contributions in Aid of Construction 272 Accum. Amort. of Contrib. in Aid of Const. **12859 12859 281-Accumulated Deferred Income Taxes Total Liabilities (Add lines 9 - 29 TOTAL LIAB & CAPITAL ( Add lines 8 & 30)34188 28414 57741 - Only if Commission Approved Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION STATEMENT OF RETAINED EARNINGS For Year Ended 2005 Retained Earnings Balance Beginning of Year Amount Added from Current Year Income (From Pg 4, Line 32) Other Credits to Account Dividends Paid or Appropriated Other Distributions of Retained Earnings Retained Earnings Balance ~ End of Year 13415 5774 7641 CAPITAL STOCK DETAIL No. Shares No. Shares Dividends Description (Class, Par Value etc. Common , $1.00 par Authorized Outstandina Paid 5000 5000 DETAIL OF LONG-TERM DEBT . f Interest R t Interest P ' InterestYear-end B IescrlPliona e a ance ccrue Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION SYSTEM ENGINEERING DATA For Year Ended 2005 Provide an updated system map if significant changes have been made to the system during the year. Water Supply: Rated Capacity Type of Treatment: (None, Chlorine Fluoride Annual Production Water Supply Source (Well, Spring, Pump Desiqnation or location (gpm)Filter etc.(OOO's Gal.)Surface Wtr) Pumphouse, corner of Hoffman Avenue and #1 300 None Well Anne Street #2 190 None System Storage: Total Capacity OOO' Usable Capacity OOO' Type ofReservoir Construction (Elevated ,Pres- (Wood, Steel StoraQe DesiQnation or location Gal.Gal.urized, Boosted)Concrete) Pumphouse, Hoffman & Anne St.490 Qpm Pressurized Steel (Duplicate form and attach if necessary. Asterisk facilities added this year. Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION SYSTEM ENGINEERING DATA (continued) For Year Ended 2005 Pump information for All system pumps, including wells and boosters. Designation or location Horse Rated Capacity Discharge Pressure Energy Used & Type of Pump Power (Qpm)(osi)This Year Corner of Horrman & Anne 300 Turbine Corner of Horrman & Anne 190 Submersible - Submit pump curves unless previously provided or unavailable. Asterisk facilities added this year. Attach additional sheets if inadequate space is available on this page. If Wells are metered: What was the total amount pumped this year? What was the total amount pumped during peak month? What was the total amount pumped on the peak day? If customers are metered, what was the total amount sold in peak month? Was your system designed to supply fire flows? If Yes: What is current system rating? How many times were meters read this year? During which months? Unknown yes unknown How many additional customers could be served with no system improvements except a service line and meter? How many of those potential additions are vacant lots? 10 Are backbone plant additions anticipated during the coming year? 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 have to be expanded? Rev 8/01 Name:TROY HOFFMAN WATER CORPORATION SYSTEM ENGINEERING DATA (continued)For Year Ended 2005 FEET OF MAINS Pipe Size In Use Beginning Of Year Installed During Year Abandoned During Year In Use End of Year 8" Code 1600 1600 3850 3850 2263 2263 3040 3040 1237 1237 CUSTOMER STATISTICS Number of Customers Thousands of Gallons Sold TOTALS (Add lines 2 through 8) This Last This last Year Year Year Year 144 144 144 144 Metered: Residential Commercial Industrial Flat Rate: Residential Commercial Industrial Private Fire Protection Public Fire Protection Street Sprinkling Municipal , Other Other Water Utilities Rev 8/01 CERTIFICATE State of Idaho ) ss County of Kootenai , the undersigned H. James MagnUSOn Vt-f1 /.Jet" evv.-J .aRE!,. 11" C~()..i( !/ f Ac LO~ of the- Troy Hoffman Water Corporation 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. o(-fl "er Subscribed and Sworn to Before Me this day of~ YU..l.L ;).() () ~ &Q, NOTARY PUBLIC My Commission Expires ~ /~ /:)- 010 gd kI excel/j nel son! a nul rptslwtrannual cpt Rev 8/01