Loading...
HomeMy WebLinkAbout20050615Application.pdf81: -t -UJ - 0 '5-0 BITTERROOT WATER COMPANY PO Box 2306 Hayden Lake, ID 83835 (~:.'" :) --l ~:::: :~~ "' r" :2:::~~i:::' ::' : 1 :::~ ~:~ ~;' i2 r' !'" i: (;" (Pol :::::;' ; - ::~ (J1 ,.. t~~ 5: i/) ~:::; \J')V. \. - . ,. (f) Application for Water Rate Increase To The IDAHO PUBLIC UTILITIES COMMISSION PO BOX 83720 BOISE , ID 83720-0074 On-site Mana er: Ken Rickel Office: 208-683-8105 Mobile: 208-660-2560 Fax: 208-683-4315 Financial Statement Pre aration: Susan Jacobson Office: 866- 791- 5656 Fax: 866-791-5757 BITTERROOT WATER COMPANY Application for Water Rate Increase Financial Schedules Schedule 1 - Comparative Balance Sheets Schedule 2 - Schedule of Operation and Maintenance Expenses Schedule 3 - Summary of Earnings and Rate Base Schedule 4 - Statement of Income at Present and Proposed Rates Schedule 5 - Equity Detail Schedule 6A - Pro Forma Adjustment Explanation Schedule for Present Rates Schedule 68 -- Pro Forma Adjustment Explanation Schedule for Proposed Rates Engineering Information BITTERROOT WATER COMPANY. INC. COMPARATIVE BALANCE SHEETSnSCHEDULE 1 For Three (3) Latest Years Ending December 31, 2004 (B) Year 2003 (C) Test Year 2004ACCOUNT DESCRIPTION (A) Year 2002 Assets1. Utility Plant2. Accumulated Reserve for Depreciation3. Net Plant (lines 1-2=3)4. Cash5. Other Working Funds6. Customer Accounts Receivable7. Accumulated Provision for Uncollectible Accounts8. Other Current & Accrued Assets9. Total Assets (lines 3+4+5+6-7+8) 801.045.198. 312.(20.56)(628.76) 29,357.780.570. Liabili~ies and Stockholder s Eauity 10. Bonds 11. Advances from Associated Companies 12. Other Long-term Debt 13. Notes Payable 14. Accounts Payable 15. Customer Deposits 16. Taxes Accrued 17. Interest Accrued 18. Other Current & Accrued Liabilities19. Total Liabilities (lines 10-18) 688. 000. 49. 688.049. 20. Capital Stock 21. Undistributed Retained Earnings 22. Other Owners Equity *23. Total Equity (lines 20+21 +22) 357.341.250. 250.00)729.00) 29,357.091.521. 29,357.780.570.24.Total Liabilities & Stockholder s Equity (lines 19+23) * Show detail of the account on Schedule 5 BITTERROOT WATER COMPANY. INC. SCHEDULE OF OPERATION AND MAINTENANCE EXPENSES--SCHEDULE 2 For Three (3) Latest Years Ending December 31 2004 (C) Test Year OPERATING & MAINTENANCE EXPENSE ACCOUNTS (A) Year 2002 (B) Year 2003 2004 eration--Source of Su Pumping & Water Treatment Expenses Operation Labor 324. Purchased Water 688. Fuel or Power Purchased for Pumping 197.903.323. Supplies and Expense Chemicals 984.007.66. Other 152.369.320. 1. Total Operation Expenses 333.969.033. Maintenance--Source of Supply-- Pumping & Water Treatment Expenses Maintenance of Water Source Plant Maintenance of Pumping Plant Maintenance of Water Treatment Plant Maintenance of Distribution Reservoirs & Standpipes Maintenance of Mains Maintenance of Meters 388.536.537. Maintenance of Hydrants Maintenance of Other Plant 367.400.35. Repairs of Water Plant 256.45 785.916. Other 939.576.180. 2. Total Maintenance Expenses 951.298.669. Operation--Customer Accounts Expense Meter Reading Labor 697.577 .800. Accounting and Collecting Labor 541.159.627. Supplies and Expenses Uncollectible Accounts 80.61.123. Other 108.156.150. 3. Total Customer Accounts Expense 427.956.700. Operation--Administrative & General Expenses Admini!;)trative and General Salaries 82.93.324. Office Supplies and Other Expenses 698.885.994. Outside Services Employed 350.379. Property Insurance 818.557.803.48 Injuries and Damages Employee Compensations and Benefits Regulatory Commission Expenses 443.114.597. Miscellaneous General Expenses 667.024.316. Transportation Expenses 46.911.45 Other 4. Total Administrative and General Expenses 059.101.43 16,947. 5. Total Operation & Maintenance Expenses (lines 1+2+3+4)30,772.325.351. * Show detail of the account on Schedule 5 BITTERROOT WATER COMPANY. INC. SUMMARY OF EARNINGS AND RATE BASEuSCHEDULE 3 For Three (3) Latest Years Ending December 31 , 2004 (A) Year 2002 Total Number of Customers Number of Customers1. Unmetered Sales to General Customers2. Metered Sales to General Customers3. Commercial Customers4. Private Fire Protection Service5. Public Fire Protection Service 6. Other Operatina .Reyenues8. Unmetered Sales to General Customers9. Metered Sales to General Customers 10. Private Fire Protection Service 11. Public Fire Protection Service 12. Other 13. Operating Expenses 14. Operation & Maintenance Expenses (Schedule 2, line 5) 15. Depreciation Expense 16. Amortization Expense 17. Taxes Other Than Income Taxes 18. Income Taxes 19. Other 20. 21. 029.44 Total Operating Revenues 599. 35,629. 772. 17. 909. Total Operating Expenses Utility Operating Income (line 13-20) 33,699. 929. * Show detail of the account on Schedule 5 22. Utility Plant in Service 23. Working Capital24. Subtotal (line 22+23) 25. Accumulated Depreciation 26. Customer Advances for Construction 27. Contributions in Aid of Construction28. Total Deductions (line 25+26+27) 29. Rate Base (lines 24-28) 30. Return on Rate Base (lines 21 +29) RATE BASE (C) Test Year 2004 Actual (3,614.02) (B) Year 2003 101 101 161. 5,446. 38,607. 325. 244. 891. 164. 53,624. (15,016.38) (B) Pro-forma Adjustments (C) Test Year 2004 115 116 115 116 619. 35,619. 351. 226. 655. 233. (3,614.02) (C) Pro.forma Rate Base (3,614.02) BI T T E R R O O T W A T E R C O M P A N Y , I N C . ST A T E M E N T O F I N C O M E A T P R E S E N T & P R O P O S E D R A T E S - - SC H E D U L E 4 Te s t Y e a r - 2 0 0 4 (1 ) (2 ) (3 ) (4 ) (5 ) (C ) T e s t Y e a r Pr o F o r m a 20 0 4 Pr o F o r m a 20 0 4 Ad j u s t m e n t s Pr o F o r m a Ad j u s t m e n t s Te s t Y e a r - 20 0 4 (C o l C , S c h 2 & 3 ) at P r e s e n t at P r e s e n t at P r o p o s e d at P r o p o s e d Ac t u a l Ra t e s Ra t e s Ra t e s Ra t e s pe r a t i n g R e v e n u e s Un m e t e r e d S a l e s t o G e n e r a l C u s t o m e r s Me t e r e d S a l e s t o G e n e r a l C u s t o m e r s Co m m e r c i a l C u s t o m e r s Pr i v a t e F i r e P r o t e c t i o n S e r v i c e Pu b l i c F i r e P r o t e c t i o n S e r v i c e Ot h e r 61 9 . (1 ) (3 ) (5 ) (7 ) 61 9 . 35 , 61 9 . (2 ) 35 , 59 2 . 50 (4 ) (6 ) (8 ) 71 21 1 . 21 1 . 7 0 35 , 61 9 . To t a l O p e r a t i n g R e v e n u e s 35 , 59 2 . Op e r a t i o n & M a i n t e n a n c e E x p e n s e A c c o u n t s er a t i o n - - So u r c e o f S u Pu m p i n g & W a t e r T r e a t m e n t E x p e n s e s Op e r a t i o n L a b o r 32 4 . (9 ) 32 4 . 17 5 . 50 (A ) 50 0 . Pu r c h a s e d W a t e r (1 0 ) 20 0 . 00 ( 8 ) 20 0 . Fu e l o r P o w e r P u r c h a s e d f o r P u m p i n g 32 3 . (1 1 ) 32 3 . 09 8 . 4 5 ( C ) 8, 4 2 1 . Su p p l i e s a n d E x p e n s e (1 2 ) 24 0 . 00 (D ) 24 0 . Ch e m i c a l s 66 . (1 3 ) 66 . 55 3 . 75 (E ) 62 0 . Ot h e r 32 0 . (1 4 ) 32 0 . 32 0 . To t a l O p e r a t i o n E x p e n s e s 14 , 03 3 . 14 , 03 3 . 26 7 . 18 , 30 1 . Ma i n t e n a n c e - - So u r c e o f S u Pu m p i n g & W a t e r T r e a t m e n t E x p e n s e s Ma i n t e n a n c e o f W a t e r S o u r c e P l a n t (1 5 ) Ma i n t e n a n c e o f P u m p i n g P l a n t (1 6 ) 23 1 . 25 (F ) 23 1 . Ma i n t e n a n c e o f W a t e r T r e a t m e n t P l a n t (1 7 ) 70 0 . 00 (G ) 70 0 . Ma i n t e n a n c e o f D i s t r i b u t i o n R e s e r v o i r s & S t a n d p i p e s (1 8 ) 62 2 . 25 (H ) 62 2 . 2 5 Ma i n t e n a n c e o f M a i n s (1 9 ) Ma i n t e n a n c e o f M e t e r s 53 7 . (2 0 ) 53 7 . 05 0 . 00 (I ) 58 7 . Ma i n t e n a n c e o f H y d r a n t s (2 1 ) Ma i n t e n a n c e o f O t h e r P l a n t 35 . (2 2 ) 35 . 34 6 . 14 (J ) 38 1 . Re p a i r s o f W a t e r P l a n t 91 6 . (2 3 ) 91 6 . 00 0 . 00 (K ) 91 6 . Ot h e r 18 0 . (2 4 ) 18 0 . 00 0 . 00 (L ) 18 0 . To t a l M a i n t e n a n c e E x p e n s e s 66 9 . 66 9 . 21 , 94 9 . 61 8 . NO T E : L i s t a n d e x p l a i n i n d e t a i l t h e b a s i s f o r e a c h n u m b e r e d a d j u s t m e n t ma d e , i f a n y , o n S c h e d u l e 6 . BI T T E R R O O T W A T E R C O M P A N Y , I N C . ST A T E M E N T O F I N C O M E A T P R E S E N T & P R O P O S E D R A T E S - - SC H E D U L E 4 Te s t Y e a r - 2 0 0 4 (1 ) (2 ) (3 ) (4 ) (5 ) (C ) T e s t Y e a r Pr o F o r m a 20 0 4 Pr o F o r m a 20 0 4 Ad j u s t m e n t s Pr o F o r m a Ad j u s t m e n t s Te s t Y e a r . 20 0 4 (C o l C , S c h 2 & 3 ) at P r e s e n t at P r e s e n t at P r o p o s e d at P r o p o s e d AC C O U N T D E S C R I P T I O N Ac t u a l Ra t e s Ra t e s Ra t e s Ra t e s Op e r a t i o n - - Cu s t o m e r A c c o u n t s E x p e n s e Me t e r R e a d i n g L a b o r 80 0 . (2 5 ) 80 0 . 80 0 . Ac c o u n t i n g a n d C o l l e c t i n g L a b o r 62 7 . (2 6 ) 62 7 . 37 2 . 30 ( M ) 00 0 . Su p p l i e s a n d E x p e n s e s (2 7 ) Un c o l l e c t i b l e A c c o u n t s 12 3 . (2 8 ) 12 3 . 12 3 . 1 8 Ot h e r 15 0 . (2 9 ) 15 0 . 15 0 . To t a l C u s t o m e r A c c o u n t s E x p e n s e 70 0 . 70 0 . 37 2 . 07 3 . Op e r a t i o n - - Ad m i n i s t r a t i v e & G e n e r a l E x p e n s e s Ad m i n i s t r a t i v e a n d G e n e r a l S a l a r i e s 32 4 . (3 0 ) 32 4 . 17 5 . 50 (A ) 50 0 . Of f i c e S u p p l i e s a n d O t h e r E x p e n s e s 99 4 . (3 1 ) 99 4 . 99 4 . 3 8 Ou t s i d e S e r v i c e s E m p l o y e d (3 2 ) 50 0 . 00 (N ) 50 0 . Pr o p e r t y I n s u r a n c e 80 3 . 4 8 (3 3 ) 80 3 . 4 8 73 . 34 ( 0 ) 87 6 . In j u r i e s a n d D a m a g e s (3 4 ) Em p l o y e e C o m p e n s a t i o n s a n d B e n e f i t s (3 5 ) Re g u l a t o r y C o m m i s s i o n E x p e n s e s 59 7 . (3 6 ) 59 7 . 59 7 . Mi s c e l l a n e o u s G e n e r a l E x p e n s e s 31 6 . (3 7 ) 31 6 . 64 0 . 00 (P ) 95 6 . Tr a n s p o r t a t i o n E x p e n s e s 91 1 . 4 5 (3 8 ) 91 1 . 4 5 91 1 . 4 5 Ot h e r (3 9 ) To t a l A d m i n i s t r a t i v e a n d G e n e r a l E x p e n s e s 16 , 94 7 . 94 7 . 38 8 . 19 , 33 6 . De p r e c i a t i o n E x p e n s e (4 0 ) Am o r t i z a t i o n E x p e n s e (4 1 ) Ta x e s O t h e r T h a n I n c o m e T a x e s 22 6 . (4 2 ) 22 6 . 22 6 . In c o m e T a x e s 65 5 . (4 3 ) 65 5 . 65 5 . Ot h e r (4 4 ) To t a l O p e r a t i n g E x p e n s e s 39 , 23 3 . 39 , 23 3 . 97 8 . 71 , 21 1 . Ut i l i t y O p e r a t i n g I n c o m e ( A - B= C ) (3 , 61 4 . 02 ) 61 4 . 02 ) 61 4 . Pr o F o r m a R a t e B a s e ( S c h e d u l e 3 , l i n e 2 9 ) Ra t e o f R e t u r n ( C + D ) (3 , 61 4 . 02 ) (3 , 61 4 . 02 ) 61 4 . NO T E : L i s t a n d e x p l a i n i n d e t a i l t h e b a s i s f o r e a c h nu m b e r e d a d j u s t m e n t m a d e , i f a n y , o n S c h e d u l e 6 . BITTERROOT WATER COMPANY,INC. EQUITY DET AIL--SCHEDULE 5 Dee 31 Dee 31 , 03 Dee 31, 04 Equity Owner Draw-Ken Rickel 250.250. Opening Bal Equity 800.800.800. Retained Earnings 115.514.584. Net Income 3,442.48 973.614. Total Equity 357.091.520. Cl a s s C Su b s i d i a r y Ac c o u n t N o . Me t e r e d S a l e s t o Ge n e r a l C u s t o m e r s BI T T E R R O O T W A T E R C O M P A N Y , IN C . PR O F O R M A A D J U S T M E N T S A T P R E S E N T R A T E S E X P L A N A T I O N S C H E D U L E - - SC H E D U L E 6 ( A ) Pr o F o r m a Ad j u s t m e n t # ( 1 - 44 ) (4 ) De s c r i p t i o n o f P r o F o r m a A d j u s t m e n t Ba s e r a t e i n c r e a s e f r o m $ 2 0 / m o n t h t o $ 4 5 / mo n t h $ 6 2 64 0 . 00 1 1 6 cu s t o m e r s $4 5 / m o n t h f o r 1 2 m o n t h s $ ( 2 7 04 7 . 50 ) Le s s t e s t y e a r ( 2 0 0 4 ) a m o u n t I $ 3 5 , 59 2 . 50 I Am o u n t o f B A S E R A T E i n c r e a s e BI T T E R R O O T W A T E R C O M P A N Y , IN C . PR O F O R M A A D J U S T M E N T S AT PR O P O S E D R A T E S E X P L A N A T I O N S C H E D U L E . . SC H E D U L E 6 ( B ) Cl a s s C Pr o F o r m a Su b s i d i a r y Pr o p o s e d Ac c o u n t N o . Ad j u s t m e n t De s c r i p t i o n o f P r o F o r m a A d j u s t m e n t (A ) Th e s a l a r y o f t h e m a n a g e r i s a l l o c a t e d t o t h e t h r e e a r e a s a s f o l l o w s : 1, 4 0 0 . 00 Mo n t h l y S a l a r y a n d p a y r o l l t a x e s f o r m e t e r r e a d i n g a n d m a n a g e m e n t 12 M o n t h s in a y e a r 80 0 . 00 An n u a l S a l a r y f o r m e t e r r e a d i n g a n d m a n a g e m e n t o f c o m p a n y Me t e r R e a d i n g l a b o r 80 0 . 00 Al l o c a t e d S a l a r y ( 7 2 h o u r s ~ $ 2 5 . 00 ) 00 0 . 00 Re m a i n i n g s a l a r y f o r O p e r a t i n g / A d m i n la b o r I $ 50 0 . 00 Al i o c a t e d S a l a r y Op e r a t i o n l a b o r 32 4 . 50 ) T e s t Y e a r ( 2 0 0 4 ) c u r r e n t a m o u n t 17 5 . 50 Ad j u s t m e n t t o O p e r a t i o n a l la b o r Ad m i n & G e n e r a l S a l a r i e s 50 0 . 00 Al l o c a t e d S a l a r y (6 , 32 4 . 50 ) T e s t Y e a r ( 2 0 0 4 ) c u r r e n t a m o u n t 17 5 . 50 Ad j u s t m e n t t o A d m i n i s t r a t i o n la b o r 20 0 . 00 Es t i m a t e d i n c r e a s e i n p u r c h a s e d w a t e r n e e d e d Pu r c h a s e d W a t e r (8 ) I $ 1 , 09 8 . 4 5 Ut i l i t y c o s t s f o r t h e c o m p a n y h a v e i n c r e a s e d a n a v e r a g e o f 15 % o v e r Fu e l o r P o w e r P u r c h a s e d (C ) Fo r P u m p i n g th e l a s t t h r e e y e a r s . T h i s a m o u n t r e p r e s e n t s an e x p e c t e d 15 % i n c r e a s e ov e r t h e T e s t Y e a r ( 2 0 0 4 ) A c t u a l c o s t . I $ 24 0 . 00 Su p p l i e s f o r a d d i t i o n a l t e s t i n g ( l e a d & c o p p e r , f l u o r i d e , i n o r g a n i c s , Op e r a t i n g S u p p l i e s & E x p (0 ) vo l a t i l e o r g a n i c s , n i t r a t e s ) Ch e m i c a l s (E ) 62 0 . 00 Ch l o r i n e u s e f o r y e a r a s r e q u i r e d b y O E Q ( 5 4 5 - ga l b u c k e t s ~ $ 3 0 ea ) (6 6 . 25 ) T e s t Y e a r ( 2 0 0 4 ) c u r r e n t a m o u n t I $ 1 , 55 3 . Ch e m i c a l i n c r e a s e n e e d e d Pa g e 1 o f 3 BI T T E R R O O T W A T E R C O M P A N Y , IN C . PR O F O R M A A D J U S T M E N T S AT PR O P O S E D R A T E S E X P L A N A T I O N S C H E D U L E . . SC H E D U L E 6 ( B ) Cl a s s C Pr o F o r m a Su b s i d i a r y Pr o p o s e d Ac c o u n t N o . Ad j u s t m e n t De s c r i p t i o n o f P r o F o r m a A d j u s t m e n t Ma i n t e n a n c e o f P u m p i n g (F ) 92 5 . 00 2 0 H P We l l P u m p R e p l a c e m e n t t o t a l c o s t Pl a n t 4 Y e a r s to r e c o v e r c o s t 23 1 . Av e r a g e e x p e n s e Ma i n t e n a n c e o f W a t e r Tr e a t m e n t P l a n t (G ) 50 0 . 00 Re p l a c e C h l o r i n e P u m p 00 0 . 00 Da i l y C h l o r i n e t e s t i n g ( $ 2 5 / d a y f o r a v g 3 0 d a y s p e r m o n t h , f o r 1 2 m o n t h s ) 20 0 . 00 Re b u i l d / r e p a i r C h l o r i n e P u m p 2 t i m e s p e r y e a r (g ) $ 1 0 0 ea c h 70 0 . 00 To t a l a d d i t i o n s Ma i n t e n a n c e o f D i s t r i b u t i o n (H ) 97 1 . 00 15 H P B o o s t e r P u m p R e p l a c e m e n t Re s e r v o i r s & S t a n d p i p e s 11 8 . 00 3 0 H P Bo o s t e r P u m p R e p l a c e m e n t 08 9 . 00 To t a l r e p l a c e m e n t c o s t Ye a r s t o r e c o v e r c o s t 02 2 . 25 A v e r a g e ex p e n s e r e c o v e r y 60 0 . 00 Re s e r v o i r c r a c k m a i n t e n a n c e 62 2 . 25 To t a l a d d i t i o n s Ma i n t e n a n c e o f M e t e r s (I ) 55 0 . 00 Ge n e r a l m a i n t e n a n c e / l i d r e p l a c e m e n t o n 1 0 m e t e r s / y e a r (g ) $ 5 5 e a c h 50 0 . 00 Re p l a c e m e n t o f b r o k e n m e t e r b o x e s / r i s e r s 1 0 / y e a r (g ) $ 5 0 00 0 . 00 Ma i n t a i n i n g a r e a s a r o u n d i n d i v i d u a l m e t e r s , 2 0 d a y s (g ) $ 1 0 0 / d a y 05 0 . 00 34 6 . Gr o u n d s / p l a n t m a i n t e n a n c e ( w e e d c o n t r o l - $3 8 . 4 6 / m o n t h f o r 9 m o n t h s ) Ma i n t e n a n c e o f O t h e r P l a n t (J ) I $ 00 0 . 00 Te s t a n d r e p l a c e 1 " a n g l e c h e c k v a l v e s , 2 5 / y e a r (g ) $ 8 0 e a c h Re p a i r s o f W a t e r P l a n t (K ) Pa g e 2 o f 3 BI T T E R R O O T W A T E R C O M P A N Y , IN C . PR O F O R M A A D J U S T M E N T S A T P R O P O S E D R A T E S E X P L A N A T I O N S C H E D U L E . . SC H E D U L E 6 ( B ) Cl a s s C Su b s i d i a r y Ac c o u n t N o . Pr o F o r m a Pr o p o s e d Ad j u s t m e n t De s c r i p t i o n o f P r o F o r m a A d j u s t m e n t Ma i n t e n a n c e - Ot h e r (l ) I $ Ac c o u n t i n g a n d C o l l e c t i n g (M ) la b o r Ou t s i d e S e r v i c e s Em p l o y e d (N ) Pr o p e r t y I n s u r a n c e (0 ) Mi s c e l l a n e o u s G e n e r a l (P ) Ex p e n s e s Ot h e r 40 , 00 0 . 00 B a c k h o e fo r m a i n t e n a n c e o f m e t e r s , m a i n s , p u m p i n g p l a n t 20 . 00 Y e a r s to r e c o v e r c o s t 00 0 . 00 Av e r a g e e x p e n s e r e c o v e r y 00 0 . 00 Bi l l i n g a n d b o o k k e e p i n g s e r v i c e s $5 0 0 / m o n t h fo r 1 2 m o n t h s 62 7 . 70 ) T e s t Y e a r ( 2 0 0 4 ) c u r r e n t a m o u n t 37 2 . 30 T o t a l in c r e a s e 50 0 . 00 An n u a l t a x p r e p a r a t i o n c o s t b y C e r t i f i e d P u b l i c A c c o u n t a n t 87 6 . 82 An n u a l i n s u r a n c e p r e m i u m f o r C o m p a n y 80 3 . 48 ) T e s t Y e a r ( 2 0 0 4 ) c u r r e n t a m o u n t 73 . 34 T o t a l in c r e a s e 12 0 . 00 D a y eq u i p m e n t r e n t a l (w e U d r y v a c , g e n e r a t o r , p o w e r w a s h e r ) 20 0 . 00 Tr a c t o r w i t h b r u s h h a w g f o r m a i n t e n a n c e 32 0 . 00 To t a l r e n t a l c o s t Es t i m a t e d n e e d - n u m b e r o f d a y s p e r y e a r 64 0 . 00 To t a l i n c r e a s e Pa g e 3 o f 3 BITTERROOT WATER COMPANY,INC. Report for Water Utilities Test Year Ending December 31, 2004 ENGINEERING 1. Provide an updated system map which clearly shows the location of all facilities as described herein. No changes have been made to facilities after acquisition. Map on file should be correct. 2. Water Supply: Pump Designation Location orner of Brunner & Clagstone Water Supply Sources (Well, Spring, Surface. etc) Well Rated Capacity (QQml Actual Annual Production (000 aallons) 19,551120 * If source of supply is pumped, provide additional pump information under Item 4. 3. System Storage: Storage Designation or Location rner of Brunner & Clagstone Type of Reservoir (Elevated Pressurized Boosted) Type of Treatment (None, Chlorine Floride. Filter. etc) Chlorine Construction Reservoir Capacity to (Concrete, Wood Storage Distribution Steel)(gallons)(gpm) Concrete 100 000 120Boosted (Asterisk facilities added this year) 4. Pump information for all system pumps, including wells and boosters: Pump Designation or Location Well-Submersible Booster #1 Booster #2 Type (a) of Pump HP Rating Name-Plate Energy Used This Year (kwh) (a) Submit pump curves unless previously provided or unavailable. Asterisk facilities added this year. 5. What was total water diverted or pumped into system this year? 6. What was total water diverted or pumped into system during peak month? 7. What was total water diverted or pumped into system during peak day? 8. What were your total system losses this year? 9. Was your system designed to supply fire flows? If yes, what is the current system rating? 10. How many times this year did you read customer meters? During what months? Actual Annual Discharge (000 gallons) Metered (Yes/No) Yes Rated Capacity (gpm) Discharge Pressure or TDH (psi) 120 19,550 709 796 612 N/A Yes Residential-1000 gpm March, April, May, June, July, Aug, Sept BITTERROOT WATER COMPANY, INC. Report for Water Utilities Test Year Ending December 31,2004 ENGINEERING 11. 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? 12. What backbone plant additions or replacements are anticipated during the coming year 1) Add 15 HP Booster Pump - $5,000 (includes piping and core drillingand what are their approximate costs? 2) Increase size of main well pump - $10 000 13. What is your best guess as to the year system capacity (supply, storage or distribution) will next have to be expanded?2005 Feet of Mains Size In Use at Beginning of Year Installed During Year Abandoned During Year In Use at Close of Year 000 500 000 500 WATER STATISTICS NUMBER OF CUSTOMERS GALLONS SOLD This Year Last Year This Year Last Year Metered Residence 116 115 523 875 Commercial Industrial Flat Rate Residence Commercial Industrial Private Fire Protection Public Fire Protection Street Sprinkling Municipal -- Other Other Water Utilities 353 1,744 TOTALS 117 116 876 23,619 BITTERROOT WATER COMPANY Application for Water Rate Increase Sam Ie Customer Re orts Customer Billing Invoice Customer Billing Statement Disconnect Notice - 7 Day Reminder Disconnect Notice - 24 Hour Final Notice Summary of Customer Rules and Regulations (includes and explanation of rate schedules) Bitterroot Water Companv~ Inc. O. Box 2306 Hayden Lake, ID 83835 Invoice Phone # 208-660-2560 or 208-683-8105 Date Invoice # 5/412005 71625 Joe & Sally Customer 12345 Water Barrel Place Athol, ID 83801 Property Address METER #Terms Due Date 758992271 20 days 5/24/2005 MONTH SERVICE METER READING 271180 GAL USED RATE AMOUNT April BASIC SERVICE 9860 20.20. Thank you! Total $20. O. Box 2306 Hayden Lake, ID 83835 tatemen DATE 5/4/2005 Bitterroot Water Company.. Inc. Joe & Sally Customer 12345 Water Barrel Place Athol, ID 83801 For questions/comments, please call 208-660-2560 or 208-683-8105 TERMS DUE DATE AMOUNT DUE AMOUNT ENC. 20 days 5/24/2005 $20. DATE TRANSACTION AMOUNT BALANCE 12/31/2004 05/04/2005 Balance forward !NY #71625. Due OS/24/2005.20.20. CURRENT 30 DAYS PAST DUE 31-60 DAYS PAST DUE 61-90 DAYS PAST DUE OVER 90 DAYS AMOUNT DUEPAST DUE 20.$20. Please conserve water usage on the hottest days. Watering midday only evaporates, the best times are early morning and later evening! Bitterroot Water Co., Inc. PO Box 2306 Hayden Lake, ID 83835 Telephone: 208-683-8105 OR 208-660-2560 Fax: 208-683-4315 April 10, 2005 Joe & Sally Customer 12345 Water Barrel Place Athol, ID 83801 REMINDER-NOTICE OF WATER TERMINATION DELINQUENT AMOUNT: CURRENT AMOUNT: TOT AL AMOUNT DUE NOW: $ 20. $ 20. Our records show that your account is past due. If we do not receive the full payment stated above by the close of business seven (7) days from the date of this letter, we will move to terminate your water service. The Idaho Public Utilities Commission prescribes these rules. Bitterroot Water Company will delay termination of service to a residential customer for (30) thirty days due to medical complications. A medical certificate from a licensed physician or Public Health Official will be accepted. It must state that termination of water will aggravate an existing condition or create a medical emergency. The person diagnosing the condition must state the person affected and their relationship to the customer and contain the name, title and signature of the person that is certifying the serious illness or medical emergency. If you disagree with the termination, you may file a complaint with our office in writing and request a meeting. The company will review your complaint and send you written results. If you are not satisfied you may ask the Idaho Public Utilities Commission to review the matter by contacting them at: IP UC Consumer Assistance O. Box 83720 Boise, ID, 83720-0074 208-334-0369 or 7-800-432-0369 Bitterroot Water Company will not terminate service while the dispute is under review. BITTERROOT WATER COMPANY IS WILLING TO MAKE PAYMENT ARRANGEMENTS FOR YOUR BALANCE DUE. However, you must make payment arrangements before water service has been terminated. If service is terminated, payment in full plus a reconnection charge of$25.00 will need to be collected before water service can be restored. If your payment and our letter have crossed in the mail, please accept my apologies and thank you. Xen'Ricker General Manager Bitterroot Water Co., Inc. o. Box 2306 Hayden Lake, ill 83835 Phone 208-683-8105 or 208-660-2560 Fax 208-683-4315 April 17, 2005 Joe & Sally Customer 12345 Water Barrel Place Athol, ID 83801 FINAL NOTICE OF WATER TERMINATION DELINQUENT AMOUNT: $ 20. CURRENT AMOUNT: $ 20. TOTAL AMOUNT DUE NOW: YOUR WATER SERVICE WILL BE TERMINATED BY 5:00 P.M. TUESDA Y~ APRIL IS IF WE DO NOT HEAR FROM YOU REGARDING YOUR BALANCE OF $40.00. Please call our office immediately to continue water service. BITTERROOT WATER COMPANY IS WILLING TO MAKE PAYMENT ARRANGEMENTS FOR THE BALANCE DUE Once water service has been terminated, the balance plus a reconnection fee of $25.00 is due. WATER WILL NOT BE TURNED BACK ON UNTIL THESE FEES ARE PAID IN FULL. Termination of service will be postponed thirty (30) days from the date of a certificate by a licensed physician or public health official stating that termination of service will aggravate or create a medical emergency for a permanent resident of your household. You must make payment arrangements prior to the end of the 30 days. Please contact Bitterroot Water if you have a complaint. Your service will not be terminated prior to the resolution of such a filed complaint. You may file a complaint concerning this action with the Idaho Public Utilities Commission as follows: IP UC Consumer Assistance O. Box 83720 Boise, ID, 83720-0074 208-334-0369 or 1-800-432-0369 If your payment and our letter crossed in the mail, please accept our apologies and thank you. Xen 'Ric lie General Manager BlnERROOT WATER CO., INC. o. Box 2306 Havden lake, II 83835 Ken Rickel, General Manam Phone: 208-683-8105 or208-660-2560 FAX: 208-683-4315 To Our Customers: This is a summary of the rules for termination of service for all Bitterroot Water Company customers as determined by the Idaho Public Utilities Commission (IPUC), as of March 1 , 1997. These rules cover the rights and responsibilities of the Customer and the Water Utility. An explanation of our rate schedule has also been included. If you have any questions concerning this information, please contact: Bitterroot Water Company PO Box 1261 Hayden Lake, ID 83835 208-683-8105 or 208-660-2560 208-683-4315 (fax) IPUC PO Box 83720 Boise, ID 83720-0074 208-334-0300 800-432-0369 RULES FOR TERMINATION OF SERVICE TERMINATION WITH PRIOR NOTICE With proper customer notice Bitterroot Water Company may deny or terminate water service for one of the following reasons: 1. Non-payment of a past due bill or payment of a past due bill with an NSF check. 2. Failure to honor the terms of a payment arrangement. 3. Obtaining service by false identity. 4. Refusing to allow access to the water meter or shut off valve. 5. Willfully wasting service through improper equipment or otherwise. 6. Failure to apply for service. TERMINATION WITHOUT PRIOR NOTICE Bitterroot Water Co. may deny or terminate water service without notice for one of the following reasons: 1. A situation exists that is immediately dangerous to life, physical safety or property. 2. To prevent a violation of federal, state or local safety or health codes. 3. Service is obtained, diverted or used without the authorization of Bitterroot Water Co. 4. Bitterroot Water Co., has diligently attempted to notify you of termination and has been unable to contact you. 5. If ordered by any court, The IPUC or any other duly authorized public authority. (continued on next page) Bitterroot Water Com panv Rules, Page 2 NOTIFICATION AND BILLING 1. Meters will be read between the end of the month to the fifth of each month (weather providing). Bills will be sent out by the fifth with payment due 20 days from the billing date. The monthly water rate is, $20.00 for the first 15 000 gallons and. 75 cents per 1000 gallons after the first 000 gallons. This rate went into effect September 1 , 1999. 2. A billing may be considered past due 25 days after the billing date. A written notice of termination must be mailed to the customer at least (7) seven days before the proposed termination date. 3. At least (24) twenty-four hours before the service is terminated, a notice will be left at the property advising you of the steps needed to have services restored. 4. When the twenty-four hour period has ended, another attempt will be made to contact you in person or by phone before service is terminated. 5. No additional notice of termination is required if upon receipt of a termination notice The customer makes a payment arrangement and subsequently fails to keep that arrangement The customer tenders payment with a dishonored check, either at a Water Company collection visit to terminate service or by mail. PAYMENT ARRANGEMENTS AND SPECIAL CIRCUMSTANCES If you cannot pay your billing in full or you receive a notice of termination, please call our office. Payment arran2ements can be made to avoid termination of service Termination of service will be postponed thirty (30) days from the date of a written certification from a licensed physician or public health official stating the name of the person who is ill and their relationship to the customer. The certification must show the name, title and signature of the person certifying that the termination of service will aggravate or create a medical emergency for a permanent resident of your household. COMWLAINT PROCEDURES If at any time you have a complaint concerning the termination of service, policies and practices or any other matter regarding our service please contact Bitterroot Water Company, in person, or by telephone or in writing. Your complaint will be investigated promptly and thoroughly. You will be notified orally or in writing the results of the investigation and we will make every effort to resolve the complaint. If you are dissatisfied with the proposed resolution of your complaint, you may ask the IPUC to review the matter. Your request may be done orally or in writing. Your service will not be disconnected while the complaint is being investigated by the Bitterroot Water Company or the IPUC. (continued on next page) Bitterroot Water Company Rules, Page 3 RESTRICTION OF TERMINATION OF SERVICE Service cannot be disconnected on Friday after 2:00 pm. or on a Saturday, Sunday or any legal holidays recognized by the State of Idaho, or after 2:00 pm. on any day immediately before any legal holiday. Service may only be terminated between the hours of 8:00 am and 4:00 pm. The employee sent to the premises to terminate service will identify him/herself to you and state the purpose of the visit. This person is authorized to accept payment in full. HOOK- . The Bitterroot Water Company reserves the right to deny hook-ups during the winter months due to adverse weather conditions. New hook-ups will be scheduled as soon as weather conditions permit. HOOK-UP CHARGES & MONTHLY FEES A one time hook-up charge of $750.00 will be paid in advance for any new service hook-up. The extra costs of any out of the ordinary circumstances requiring additional equipment or special construction techniques involved in the installation of a new service connection will be agreed to in advance and put into writing by the customer and the company. Only one residence per hook-up is allowed, one stock tank will also be permitted. No irrigation of property will be permitted. The monthly water rate is $20.00 for the first 15 000 gallons of usage and .75 cents per 1000 gallons after the first 15 000 gallons. Meters will be read between the 1 st and the 5th of the month. Payment is due in full (20) twenty days after the billing date and a bill may be considered delinquent (25) twenty-five days after the billing date. Arrangement can be made to pay in advance monthly, quarterly, semi-annually or annually. Any customer check returned to Bitterroot Water Company due to insufficient funds will be subject to a $25.00 NSF fee, which will be added to the customer s account. The customer will be contacted by Rickel Water Company staff to make payment arrangements, as the current balance and the NSF fee are due immediate ly. RECONNECTION FEE If water service has been terminated, any balance due plus a reconnection fee of ($25.00) twenty- five dollars must be paid in full before service can be restored. NO ONE EXCEPT AN A UTHORIZED AGENT OF THE BITTERROOT WATER CO MP ANY SHALL TAMP ER WITH, INTERFERE WITH, REPAIR, CONNECT TO OR REPLACE ANY OF THE BITTERROOT WATER COMPANY'S PROPERTY, EXCEPT IN THE CASE OF EXTREME EMERGENCY. BITTERROOT WATER COMPANY Application for Water Rate Increase Pro osed Press Release And Customer Customer Notice (To be included with monthly billing) Bitterroot Water Company Requests An Increase in Rates Citing Rising Power and System Improvement Costs CONTACT: Ken Rickel, President (208) 208-683-8105 or 208-660-2560 Bitterroot Water Company has filed a request with the Idaho Public Utilities Commission for a rate increase in the base water rate from $20 per month to $45 per month to help offset the increasing costs associated with the operation, maintenance and capital improvements to the water system. There would be no increase in the charge for gallons used in excess of the 15 000 base amount allowed. The company last filed for a rate increase in 1998 while serving 54 customers. The system has now expanded to serve 116 customers and is considered to be at capacity based on the number and size of the lots now included in the subdivision. Further growth would be based on subdividing existing lots. In the last 12 months , the system has been systematically reviewed and upgraded to maintain compliance with increasingly tougher government standards for water quality. The increased operating expenses are largely out of the company s control. Rising power costs play the biggest role in recent operating expense increases. The rate proposal is subject to public review and will be reviewed and approved by the Idaho Public Utilities Commission. A copy of the application is available for public review at the Bitterroot Water Company Office and the office of the Idaho Public Utilities Commission. Bitterroot Water Company, organized in 1995, is an independent owner-operated water utility whose purpose is to supply water for domestic, commercial, industrial and fire protection purposes. The Company is subject to the regulations of the Idaho Public Utilities Commission as well as various Federal and State regulatory agencies concerning water quality standards.