2003Annual Report.pdf

. RECEIVED.
r:lj jl~ -
lnn~MAH17 AM8: 17
ANNU RE PtJ1(f~j~$WN
#.r .~rP
NAME.
$""'l20 Ot/~/~
. !?k. .C- =tf:2.L!?
13 0 I ~ .e ::1:Y)
-;)
cf)
.$--
ADDRESS
IDAHO PUBLIC
UTiliTIES COMMISSION
YEAR ENDED D~c- "3 I .2.00
ANNUAL REPORT FOR WATER UTILITIES TO
THE IDAHO PUBLIC UTILITIES COMMISSION
FOR THE YEAR ENDING /2 /3! /($3
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
COMPANY INFORMATION
~/
fiJlet iLJ f/vet
-i Y:i;
$"""1:2 V-(.,y !a.-t
2--2- 'I
I..:;; 0 ( 5'
7.rT~
V"" 3' 7 () 5-'c,rf7d r-C( h0N
.It I) 11-
J'k
11 Are there any affiliated companies? /tJ
If yes , attach a list with names, addresses & descriptions. Explain any services
provided to the utility.
12 Contact Information
President (Owner)
Vice President
Rev 3/02
Name
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
City
State
Zip
( .
:n
r;
C.
r:;;-JGJ I
Or-
Page 1
NAME:vJCl ,?J
COMPANY INFORMATION (Cont.)
For the Year Ended ;1.../'3 I/o
15 Is the system operated or maintained under a
service contract?
16 If yes: With whom is the contract?
When does the contract expire?
What services and rates are included?
Nc)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
Gallons/CCF $Amount
Water Purchased
19 Has any system(s) been disapproved by the
Idaho Division of Environmental Quality?
If yes, attach full explanation
20 Has the Idaho Division of Environmental Quality
recommended any improvements?
If yes, attach full explanation
21 Number of Complaints received during year concerning:
Quality of Service
High Bills
Disconnection
/l/o
22 Number of Customers involuntarily disconnected
23 Date customers last received a copy of the Summary
of Rules required by IDAPA 31.21.01.701?
Attach a copy of the Summary
24 Did significant additions or retirements from the
Plant Accounts occur during the year?
If yes, attach full explanation
and an updated system map
r,2r
Rev 3/02 Page 2
Irrigation Sales Revenue
Sales for Resale
Total Revenue (Add Lines 1 - 7)
(also enter result on Page 4, line 1)
* DEQ Fees Billed separately to customers
10 ** Hookup or Connection Fees Collected
11 ***Commission Approved Surcharges Collected
NAME:
ACCT #
460
461.
461.
462
464
465
466
400
!5rlCUJ ff'
Ii'
REVENUE & EXPENSE DETAIL
For the Year Ended I L /"3 //-.:,'
:;$
DESCRIPTION
400 REVENUES
Unmetered Water Revenue
Metered Sales - Residential ;-:2-g?'-j. 8
Metered Sales - Commercial , Industrial
Fire Protection Revenue
Other Water Sales Revenue
12-F2 '(.
Booked to Acct #
Booked to Acct #
Booked to Acct #
401 OPERATING EXPENSES
601 .6 Labor - Operation & Maintenance 3~O()-
601.Labor - Customer Accounts
601.Labor - Administrative & General "'3 3 00. v
603 Salaries, Officers & Directors
604 Employee Pensions & Benefits 711.
610 Purchased Water
615-Purchased Power & Fuel for Power 2- 7-
'-(.
618 Chemicals
620.6 Materials & Supplies - Operation & Maint.~b s-:
21 . 620.8 Materials & Supplies - Administrative & General 303 .
(;;,~
631-34 Contract Services - Professional
635 Contract Services - Water Testing '-17
'(.() ()
636 Contract Services - Other :2 'f
;-.
s-o
641-Rentals - Property & Equipment
650 Transportation Expense
656-Insurance
660 Advertising
666 Rate Case Expense (Amortization)
667 Regulatory Comm. Exp. (Other except taxes)
670 Bad Debt Expense
675 Miscellaneous :3 :z..s-.
Total Operating Expenses (Add lines 12 - 32, also enter on Pg 4, line 2)I (I 970. 'fro
Rev 3/02 Page 3
Name:
ACCT #
B rl ~Ju Cvrlf?
INCOME STATEMENT
For Year Ended Z. /;1 1/03
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 3/02
/ ,/2
'-/.
11/970r '-/-b
I III
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) DEQ Fees
fuuiAJ 0 LB F~L
S7). c (
s-s-. 7 b
'-I7u. 0
'"3 u,
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 , & 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)
ul)
Page 4
l'i Jo7.. 2--
!...
((83.11)
~II fS.If)
Name:/3 rlClAJ LJ~-4r
~/p
ACCOUNT 101 PLANT IN SERVICE DETAIL
For Year Ended 1 L I/o
301 Organization 57.. Y- tI 0 S2cy: tJO
302 Franchises and Consents
303 Land & Land Rights 5V(), /57)0.. GO
304 Structures and Improvements '"32.:;-1.31.(32. S-I. Jc..j
305 Collecting & Impounding Reservoirs 90C 9"00. Of'
306 Lake , River & Other Intakes
307 Wells :220.~7'Q.
308 Infiltration Galleries & Tunnels
309 Supply Mains
310 Power Generation Equipment
311 Power Pumping Equipment II. 57';.... Ys-II s-g~ 'IJ
320 Purification Systems
330 Distribution Reservoirs & Standpipes
331 Trans. & Distrib. Mains & Accessories It '(3 l/Y If fr3C-,
333 Services
334 Meters and Meter Installations L/G9Y.t.; (. 9 '1- z..
335 Hydrants
336 Backflow Prevention Devices
339 Other Plant & Misc. Equipment
340 Office Furniture and Equipment s-o y. /SO'(. i I
341 Transportation Equipment
342 Stores Equipment
343 Tools, Shop and Garage Equipment /9 fl9 19 . f'l
344 Laboratory Equipment
345 Power Operated Equipment
346 Communications Equipment
347 Miscellaneous Equipment
348 Other Tangible Property
VS-;?9J . 73 1/~7S-O, TOTAL PLANT IN SERVICE
SUB
ACCT #DESCRIPTION
(Add lines 1 - 28)
Rev 3/02
Balance
Beginning
of Year
Added
During
Year
Removed
During
Year
Balance
End of
Year
Enter beginning & end of year totals on Pg 7, Line 1
Page 5
Name:f3 r I iLfiJ t,J Iv-
ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL
For Year Ended 12../:3 I /0 .:l
Depreciation Balance
SUB Rate End of
ACCT #DESCRIPTION Year
304 Structures and Improvements
(.,;,
1'6,
(../
305 Collecting & Impounding Reservoirs 90 d. 6
306 Lake , River & Other Intakes
307 Wells
/- y-
2. 2-2.. 9 2...L2...7/.'Z3 '-/1
308 Infiltration Galleries & Tunnels
309 Supply Mains
310 Power Generation Equipment
311 Power Pumping Equipment '-I
;).
fs-l., s;- S-'-17'
320 Purification Systems
330 Distribution Reservoirs & Standpipes
331 Trans. & Distrib. Mains & Accessories . S-f?'. 9 '3 ff.3/;;,
333 Services
334 Meters and Meter Installations 3Y77.
/y().
335 Hydrants
336 Backflow Prevention Devices
339 Other Plant & Misc. Equipment
340 Office Furniture and Equipment . '8 7... 9. l/7
341 Transportation Equipment
342 Stores Equipment
20. 343 Tools, Shop and Garage Equipment
').
3 $-: 3;'"3. .
344 Laboratory Equipment
345 Power Operated Equipment
346 Communications Equipment
347 Miscellaneous Equipment
348 Other Tangible Property
TOTALS (Add Lines 1 - 25)..A ( 7- 9'7. 'Y Z"Z. 4/1.Iltl-
Enter beginning & end of year totals on Pg 7, Line 7
Rev 3/02 Page 6
Name:yo! C(~ W cc
BALANCE SHEET
For Year Ended L/ '5/ /0..J
ASSETS Balance
End of
IncreaseBalance
Beginning
ACCT #DESCRIPTION of Year Year (Decrease)
101 Utility Plant in Service (From Pg 5, Line 29)'-IS-7s-tJ. L/ S- 7S-o. )
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)-YS-7 S"V- "1 ~'IS-;7~.
108.Accumulated Depreciation (From Pg 6 , Line 26))",1 2- '7 9. '-I L Z-~ 1./ II 1111"
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);2'1 7IS'7. 3 i 23,~J9..( ( I I ./c)
123 Investment in Subsidiaries
125 Other Investments
Total Investments (Add lines 14 & 15)
131 Cash 27r.tl . 87 J...'IIL Y"J .(J"30.4'Y
135 Short Term Investments
141 Accts/Notes Receivable - Customers ~ OC 0.0'1 2-2..S""'1. 0 '):2 s-9
142 Other Receivables
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)47'12-. . 9 '-Ib7/.S7J ~7/. YI
181 Unamortized Debt Discount & Expense
183 Preliminary Survey & Investigation Charges
184 Deferred Rate Case Expenses
186 Other Deferred Charges
Total Assets (Add lines 16 & 26 - 30)
~ ~
19'1. 2- "J.-tolf.
.(
/I fJ. II
Rev 3/02 Page 7
Name:8rtcuv Ci. +~r
BALANCE SHEET
For Year Ended /3 ~/oJ
LIABILITIES & CAPITAL Balance
End of
IncreaseBalance
Beginning
22.
ACCT #DESCRIPTION of Year Year (Decrease)
201-Common Stock /00 /Ouo
204-Preferred Stock
207-Miscellaneous Capital Accounts
214 Appropriated Retained Earnings
215 Unappropriated Retained Earnings 1I,l-~L. J~003~, z..~
216 Reacquired Capital Stock
218 Proprietary Capital
Total Equity Capital (Add Lines 1-5+7 less line 6)/ f." - 1. 2--1. . 3 II 0 CJ. 2.S""".('Ir~.
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-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. **IL 97/. 'lCo 971 f2r
281-Accumulated Deferred Income Taxes
Total Liabilities (Add lines 9 - 29
TOTAL LlAB & CAPITAL (Add lines 8 & 30)9/ ! 9 i. t...-z-:;;"'::;1011. If .( (I lS3
** Only if Commission Approved
Rev 3/02 Page 8
Name:rlc(j'J
tf/
STATEMENT OF RETAINED EARNINGS
For Year Ended (Z-/'1 1/07
11- z-u . $6
"(lIfJ'/I)Retained Earnings Balance (gJ 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 (gJ End of Year '3 . 2...S-
CAPITAL STOCK DETAIL
No. Shares
Authorized
No. Shares
Outstandin
Dividends
Description (Class, Par Value etc.
C-c /'7'7 fi-1o?J ) ~c./:-5,-0
DETAIL OF LONG-TERM DEBT
Interest InterestYear-end Interest
Description Rate Balance Paid Accrue
)'?('
Rev 3/02 Page 9
Name:I;?r/~~?Jh ~r~
SYSTEM ENGINEERING
For Year Ended I L
/)
Q-3
Provide an updated system map if significant changes have been made to the system during the year.
Water Supply:Water
Supply
Source
(Well , Spring,
Surface WtrvJel
Rated
Capacity
System Storage:
Total
Capacity
OOO'
Usable
Capacity
OOO'
Type ofReservoir Construction
(Elevated Pres- (Wood , Steel
Storaqe Desiqnation or Location Gal.Gal.urized , Boosted)Concrete)
/.
92S-fJyC s:S'.r-k e I
(Duplicate form and attach if necessary. Asterisk facilities added this year.
Rev 3/02 Page 10
Name:B rlu/!./0Ct
SYSTEM ENGINEERING DATA
(continued)
For Year Ended '2. /7//03
Pump information for ALL system pumps , including wells and boosters.
Designation or Location
Rated
Capacity
Discharge
Pressure
Energy
UsedHorse
& Type of Pump Power (gpm)(psi)This Year
Lo -t-(JYINJ
j"'..,
/S-~---v rr-/dJ./l/ / to 00 /'i
BY/Nt-!S'v..
,/-
/~u s--/o
C-.../
** 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?/ f j4?
(,. ()/
Was your system designed to supply fire flows?
. If Yes: What is current system rating?
/C/o
How many times were meters read this year?
During which months?
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?
/\/
t.,/
/1.-/ c)10 Are backbone plant additions anticipated during the coming year?
If Yes, attach an explanation of projects and anticipated costs!
In what year do you anticipate that the system capacity (supply, storage or distribution)
will have to be expanded?(.A/J K./ /v'
Rev 3/02 Page 11
Name:Br/~/V tJu G?'/
SYSTEM ENGINEERING DATA
(Continu
For Year Ended )2.. 31
FEET OF MAINS
Pipe
Size
In Use
Beginning
Of Year
Installed
During
Year
Abandoned
During
Year
In Use
End of
Year
to'/bU-
/'
2..5-
LjIJ (2-(",0 /2.. (;;0
/... S- ~/ s-o
"'$
'-I
;;;;, ?
'-I 29f-(
CUSTOMER STATISTICS
Number of Customers Thousands of Gallons Sold
TOTALS (Add lines 2 through 8)
This Last This Last
Year Year Year Year
Vr-'-17 :r:~32--9 YV?
(j C:,L(7
~, ~
2-.9 S'CJ
Metered:
Residential
Commercial
Industrial
Flat Rate:
Residential
3B.Commercial
Industrial
Private Fire Protection
Public Fire Protection
Street Sprinkling
Municipal , Other
Other Water Utilities
Rev 3/02 Page 12
CERTIFICA TE
State of Idaho
) ss
County of
=C-
JNF, the undersigned
------
O/V'y
and
f) c.-J 6.
T3 r Ia/V (;Ja Cry/.
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.
of the
Subscribed and Sworn to Before Me
f~
this /b -ay of fll/ff1~0Dl)
M/UJ/1 (J~~
NOTARY PUBLIC
My Commission Expires
~~/
/0
Rev 3/02
'--/~//~
(Chief Officer)
(Officer in Charge of Accounts)
~s.,S\'l \:h E~D !7!JfJP/i/l"
" ,;,~
COUQ d.fJi:"
':;:50
' ~),,-
'JI,.1
~?,/:'...\,;'" ,,
-~g..cco j'tl~'..c.
..,p-
~ c
~ ~ ~
'C,,0" .
/'
t'\,II "
)'j;. ,~,:~'
IJ '1;\!.J ~-~!1~ "
...... '
~5 ~o~
'-"" "'-'"
t~\ \ /J; 11//f'O
%;,;"" "
II! IS l \ \,P IJ
"'"
r.
.. ~. .~:~,
"'9 (",0 "'
'"'" '.()-":'. """,...-" ")..::~..? ..
1".1
'" ~\:'" .
VQP ~ It'" r- \\J
' .,
/!!l/J Y'I"f' ~ ~~.
- "
:l,(~'O"Ii J ,j" lj;; ~ gdklexcel/jnelson/anulrpts/wtrannualrpt
Page 13