2012Annual Report.pdf

OF
TROY HOFFMAN WATER CORP
NAME
710 W DALTON AVE SUITE J COEUR D'ALENE, ID 83815
ADDRESS
TO THE
IDAHO PUBLIC
UTILITIES COMMISSION
FOR THE
YEAR ENDED 2012
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
FOR THE YEAR ENDING 2012
4
COMPANY INFORMATION
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
Troy Hoffman Water Corporation
November 11, 1973
Idaho
710 W Dalton Ave, Suite 3
Coeur d'Alene
ID
83815
Corporation
Coeur d'Alene, Kootenai County
11 Are there any affiliated companies? (yes or no) No
If yes, attach a list with names, addresses & descriptions. Explain any services provided to the utility.
12 Contact Information Name Phone No.
President (Owner) Ron Stadley 208-664-9858
Vice President Ken Murren 208-664-9858
Secretary
General Manager
Complaints or Billing All Service Electric 208-664-9858
Engineering
Emergency Service Ron Stadley 208-664-9858
Accounting All Service Electric 208-664-9858
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 710 W Dalton Ave, Suite B
City Coeur d'Alene
State ID
Zip 83815
2012 Annual Report lot 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
COMPANY INFORMATION (Cont.) For the Year Ended 2012
15 Is the system operated or maintained under a service contract? Yes
16 If yes: With whom is the contract? All Service Electric All Service & Northstar
When does the contract expire? Open Ended 12/31/2013
What services and rates are included? Bookkeeping $335/mo Various $1,920/mo
17 Is water purchased for resale through the systerNo
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 disapproved by the
Idaho Department of Environmental Quality? No
If yes, attach full explanation
20 Has the Idaho Department 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 o
22 Number of Customers involuntarily disconnectec 0
23 Date customers last received a copy of the Summary
of Rules required by IDAPA 31.21.01.701? June2012
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
2012 Annual Report 2 of 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
REVENUE & EXPENSE DETAIL For the Year Ended 2012
SUB ACCT DESCRIPTION
400 REVENUES
1 460 Unmetered Water Revenue
2 461.1 Metered Sates - Residential
3 461.2 Metered Sates - Commercial, Industrial
4 462 Fire Protection Revenue
5 464 Other Water Sates Revenue
6 465 Irrigation Sates Revenue
7 466 Sales for Resale
8 400 Total Revenue (Add Lines 1 - 7)
(also enter result on Page 4, line 1)
9 * DEQ Fees Billed separately to customers
10 ** Hookup or Connection Fees Collected
11 Approved Surcharges Collected
$ 37,120.00
$ 780.00
$ 37,900.00
Booked to Acct #
Booked to Acct #
Booked to Acct #
401 OPERATING EXPENSES
12 601.1-6 Labor - Operation & Maintenance $ 11,041.00
13 601.7 Labor - Customer Accounts
14 601.8 Labor - Administrative & General
15 603 Salaries, Officers & Directors $ 6,000.00
16 604 Employee Pensions & Benefits
17 610 Purchased Water
18 615-16 Purchased Power & Fuel for Power $ 5,978.00
19 618 Chemicals
20 620.1-6 Materials & Supplies - Operation & Maint. $ 1,568.00
21 620.7-8 Materials & Supplies - Administrative & General $ 749.00
22 631-34 Contract Services - Professional $ 5,445.00
23 635 Contract Services - Water Testing $ 480.00
24 636 Contract Services - Other
25 641-42 Rentals - Property & Equipment $ 4,800.00
26 650 Transportation Expense $ 480.00
27 656-59 Insurance $ 27.00
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) $ 36,568.00
2012 Annual Report 3 of 13
$ 43,263.00
$ (5,363.00)
$
$ (5,363.00)
$ 2,368.00
$ (7,731.00)
• ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
INCOME STATEMENT For the Year Ended 2012
SUB ACCT DESCRIPTION
1 Revenue (From Page 3, line 8) $ 37,900.00
2 Operating Expenses (From Page 3, line 33) . $ 36,568.00
3 403 Depreciation Expense $ 5,141.00
4 406 Amortization, Utility Plant Aquisition Adj.
5 407 Amortization Exp. - Other
6 408.10 Regulatory Fees (PUC) $ 84.00
7 408.11 Property Taxes $ 715.00
8 408.12 Payroll Taxes
9A 408.13 Other Taxes (list) DEQ Fees $ 735.00
9B State Building Fund $ 10.00
gC
9D
10 409.10 Federal Income Taxes
11 409.11 State Income Taxes $ 10.00
12 410.10 Provision for Deferred Income Tax - Federal
13 410.11 Provision for Deferred Income Tax - State
14 411 Provision for Deferred Utility Income Tax Credits
15 412 Investment Tax Credits - Utility
16 Total Expenses from operations before interest (add lines 2-15)
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)
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 Expense
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)
29 Gross Income (add lines 19 & 28)
30 427.3 Interest Exp. on Long-Term Debt
31 427.5 Other Interest Charges
32 NET INCOME (Line 29 less lines 30 & 31), (Also Enter on Pg 9, Line 2)
2012 Annual Report 4 of 13
SUB ACCT DESCRIPTION
1 301 Organization
2 302 Franchises and Consents
3 303 Land & Land Rights
4 304 Structures and Improvements
5 305 Collecting & Impounding Reservoirs
6 306 Lake, River & Other Intakes
7 307 Wells
8 308 Infiltration Galleries & Tunnels
9 309 Supply Mains
10 310 Power Generation Equipment
11 311 Power Pumping Equipment
12 320 Purification Systems
13 330 Distribution Reservoirs & Standpipes
14 331 Trans. & Distrib. Mains & Accessories
15 333 Services
16 334 Meters and Meter Installations
17 335 Hydrants
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
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
ACCOUNT 101 PLANT IN SERVICE DETAIL For the Year Ended
Balance Added Removed
Beginning During During
of Year Year Year
$ 9,272.00 $ 9,272.00
$ 40,795.00 $ 40,795.00
$ 9,498.00 $ 9,498.00
$ 1,362.00 $ 1,362.00
$ 60,927.00 $ - $ - $ 60,927.00
2012
Balance
End of
Year
(Add lines 1 - 28) Enter beginning & end of year totals on Pg 7, Line 1
2012 Annual Report 5of13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL For the Year Ended
Depreciation Balance Balance
Rate Beginning End of
SUB ACCT DESCRIPTION % of Year Year
2012
Increase
or
(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 Prevention Devices
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)
Enter beginning & end of year totals on Pg 7, Line 7
17.49% $ 28,117.00 $ 33,257.00 $ 5,140.00
$ 5,698.00 $ 5,698.00 $ -
$ 33,815.00 $ 38,955.00 $ 5,140.00
2012 Annual Report 60113
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
BALANCE SHEET For the Year Ended
ASSETS
SUB ACCT DESCRIPTION
1 ioi 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)
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
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 Expenses
30 186 Other Deferred Charges
31 Total Assets (Add lines 13, 16 & 26 - 30)
Balance Balance
Beginning End of
of Year Year
$ 60,927.00 $ 60,927.00
$ 60,927.00 $ 60,927.00 $ -
$ 33,815.00 $ 38,955.00 $ 5,140.00
$ 27,112.00 $ 21,972.00 $ (5,140.00)
$ 1,850.00 $ 715.00 $ (1,135.00)
$ 5,997.00 $ (27.00) $ (6,024.00)
$ 7,847.00 $ 688.00 $ (7,159.00)
$ 34,959.00 $ 22,660.00 $ (12,299.00)
2012
Increase
or
(Decrease)
2012 Annual Report 7 o 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
BALANCE SHEET For the Year Ended
Balance Balance
Beginning End of
of Year Year
LIABILITIES & CAPITAL
SUB ACCT DESCRIPTION
1 201-3 Common Stock
2 204-6 Preferred Stock
3 207-13 Miscellaneous Capital Accounts
4 214 Appropriated Retained Earnings
5 215 Unappropriated Retained 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
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 Taxes Payable
18 236.2 Accrued Taxes - Non-Utility
19 237-40 Accrued Debt, Interest & Dividends Payable
20 241 Misc. Current & Accrued Liabilities
21 251 Unamortized Debt Premium
22 252 Advances for Construction
23 253 Other Deferred Liabilities
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 LIABILITIES & CAPITAL (Add lines 8 & 30)
** Only if Commission Approved
2012
Increase
or
(Decrease)
$ 5,000.00 $ 5,000.00
$ 4,272.00 $ 4,272.00
$ (9,907.00) $ (17,639.00) $ (7,732.00)
$ (635.00) $ (8,367.00) $ (7,732.00)
$ 35,594.00 $ 33,726.00 $ (1,868.00)
$ 12,859.00 $ 12,859.00
$ 48,453.00 $ 46,585.00 $ (1,868.00)
$ 47,818.00 - $ 38,218.00 1 $ (9,600.00)
2012 Annual Report 8 o 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
STATEMENT OF RETAINED EARNINGS For the Year Ended 2012
1 Retained Earnings Balance © Beginning of Year $ (9,907.00)
2 Amount Added from Current Year Income (From Pg 4, Line 32) $ (7,731.00)
3 Other Credits to Account
4 Dividends Paid or Appropriated
5 Other Distributions of Retained Earnings
6 Retained Earnings Balance © End of Year $ (17,639.00)
CAPITAL STOCK DETAIL
No. Shares No. Shares Dividends
7 Description (Class, Par Value etc.) Authorized Outstanding Paid
Common, $1.00 par 5000 5000
DETAIL OF LONG-TERM DEBT

Interest Year-end Interest Interest
8 Descriotion RFP Pi1 ArrriirI
All Service Electric - prepping for new pump install 7.40% $ 5,875.00 $ 453.00
Northstar - prepping for new pump install 4.20% $ 6,704.00 $ 295.00
Ken Murren - the new pump 7.50% $ 21,147.00 $ 1,620.00
Totals $ 33,726.00 1 $ 2,368.00 $ -
2012 Annual Report 9of13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
SYSTEM ENGINEERING DATA For the Year Ended 2012
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,
System Storage:
Type of
Total Usable Reservoir Construction
Capacity Capacity (Elevated (Wood,
000's 000's Pressurized Steel
Storage Designation or Location Gal. Gal. Boosted) Concrete)
Pumphouse - corner of Hoffman Ave and Anne Street #1 4,000 4000 Pressurized Steel
#2 3,000 3000 Pressurized Steel
TOT
3
(Duplicate form and attach if necessary. Asterisk facilities added this year.)
2012 Annual Report 10 of 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
SYSTEM ENGINEERING DATA Continued For the Year Ended 2012
4 Pump information for ALL system pumps, including wells and boosters.
Rated Rated Discharge Energy used
Horse power Capacity Pressure this Year
Designation or Location & Type of Pump** (hp) (gpm) (psi) (Kwh)
Corner of Hoffman Ave and Anne Street
Submersible 30 300
Corner of Hoffman Ave and Anne Street
Submersible 1 20 1901 1
** 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? 000's gal.
What was the total amount pumped during peak month? 000's gal.
What was the total amount pumped on the peak day? gal.
6 If customers are metered, what was the total amount sold in peak month? 000's gal. 9,815,000
7 Was your system designed to supply fire flows? Yes
If Yes: What is current system rating? Unknown
8 How many times were meters read this year? 4
During which months? April, June, August and October
9 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?
Less than 5%
Less than 3%
No
None
2012 Annual Report 11 of 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
NAME: Troy Hoffman Water Corporation
SYSTEM ENGINEERING DATA Continued For the Year Ended 2012
FEET OF MAINS
1 Pipe
Size
In Use Installed
Beginning During
Of Year Year
Abandoned In Use
During End of
Year Year
8" Code 1600 1600
6" 3850 3850
4" 2263 2263
6" 3040 3040
4" 1237 1237
CUSTOMER STATISTICS
Number of Customers Thousands of Gallons Sold
2 Metered:
2A Residential
2B Commercial
2C Industrial
3 Flat Rate:
3A Residential
3B Commercial
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)
This
Year
Last
Year
This
Year
Last
Year
146 146 22,103 23,137
1 1 613 253
147 147 22,716 23,390
2012 Annual Report 12 of 13
ANNUAL REPORT FOR WATER UTILITIES TO THE IDAHO PUBLIC UTILITIES COMMISSION
CERTIFICATE
State of Idaho
) ss
County of Kootenai
WE, the undersigned Ron Stadlev
ana__________________________________________________________________
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.
(Chief Officer)
(Officer in Charge of Accounts)
Subscribed and Sworn to Before Me
$ this day of -;779Jw1i :40 TA
PU B t C
,x. .,. NOTARY PUBLIC
?IflU"
My Commission Expires .g t2h.kL&2_ 20)
gdk/excel/jnelson/anulrpts/wtrannualrpt
2012 Annual Report 13 of 13