2006Annual Report.pdf

ANNUAL'
1:)
')
, r,t' ,
,')
"va) .r:"
/ 4'
" "
if/A.
" .' '" '
"f 7'
/ .~ '/ "
Iur(!
(. f
/ p/
'1../).;'1"'1'..1
,;""!;"
L' \..l (I' '"IREPO'R Cit~~i~~.1/11.)~
' (SOl"
-HV'W- LV
/-;?;
~~1 Y aLL~'1
W4-ftlv ..!1 Sl-bm
, NAME
b-l:h~ L6~
ADDRESS
TO TH E
IDAHO 'PUBLIC
UTI LIT I CO MM 155 1'0 N
FOR THE
YEAR ENDED d2tJ () 6
ANNUAL REPORT FOR WATER UTILITIES TO
THE IDAHO PUBLIC UTILITIES COMMISSION
FOR THE YEAR ENDING 12/31/2006
11 Are there any affiliated companies? YES
If yes, attach a list with names, addresses & descriptions.
provided to the utility.
12 Contact Information
President (Owner)
Vice PresidentSecretary Nora McCaGeneral Manager N/A
Complaints or Billing Nora McCaEngineering N/A
Emergency Service Brett McCaAccounting Nora McCa
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 10045 N. Memo Ln,City RathdrumS~~ Zip 83858
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 3/02
COMPANY INFORMATION
Happy Valley Water System Inc,
25-Jul-O1
Idaho
10045 N, Memory Lane
Rathdrum
83858
Corp
Kootenai
Explain any services
Name
Brett McCa
N/A
Phone No.
687-1072
687-1072
687-9170
687-1072
687-1072
Page 1
NAME:Happy Valley Water System Inc,
COMPANY INFORMATION (Cont.)
For the Year Ended 12/31/2006
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?
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 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
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 3/02 Page 2
GalionslCCF $Amount
38912
NAME:Happy Valley Water System Inc.
REVENUE & EXPENSE DETAIL
For the Year Ended 12/31/2006
DESCRIPTION
400 REVENUES
ACCT #
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
460
461.1
461,
462
464
465
466
400
10499
401 OPERATING EXPENSES
12 601.1-6 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
20 620,1-6 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)
4555
1620
188
2967
144
10499
Booked to Acct #
Booked to Acct #
Booked to Acct #
177
Rev 3/02 Page 3
9685
Name:
ACCT #
Happy Valley Water System Inc,
INCOME STATEMENT
For Year Ended 12/31/2006
DESCRIPTION
403
406
407
6 408,
7 408,
8 408.
9A 408.
17 413
18 414
30 427,
31 427.
409, 1 0
409.
410.
410.
411
412
415
416
419
420
421
426
408.20
409-
Rev 3/02
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)
10499
9685
520
222
DEQ Fees 120
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)
10629
(130)
( 130)
(130)
Page 4
Name:
SUB
ACCT #
Rev 3/02
Happy Valley Water System Inc,
ACCOUNT 101 PLANT IN SERVICE DETAIL
For Year Ended 12/31/2006
DESCRIPTION
(Add lines 1 - 28)
Balance
Beginning
of Year
Added
During
Year
301 Organization 154 154
302 Franchises and Consents
303 Land & Land Rights
304 Structures and Improvements 1444 1444
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 7447 7447
320 Purification Systems
330 Distribution Reservoirs & Standpipes
331 Trans, & Distrib. Mains & Accessories
333 Services
334 Meters and Meter Installations 2674 2674
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 11719 11719
Removed
During
Year
Balance
End of
Year
Enter beginning & end of year totals on Pg 7 , Line 1
Page 5
Name:Happy Valley Water System Inc.
ACCUMULATED DEPRECIATION ACCOUNT 108.1 DETAIL
For Year Ended 12/31/2006
SUB
Depreciation
Rate
Balance
Beginning
Balance
End of
Increase
ACCT #DESCRIPTION of Year Year (Decrease)
304 Structures and Improvements 00%324 396
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 00%4467 4839 372
320 Purification Systems
330 Distribution Reservoirs & Standpipes
331 Trans, & Distrib, Mains & Accessories
333 Services
334 Meters and Meter Installations 00%772 848
335 Hydrants
336 Backftow 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)5563 6083 520
Enter beginning & end of year totals on Pg 7, Line 7
Rev 3/02 Page 6
Name:
BALANCE SHEET
Happy Valley Water System Inc.
For Year Ended 12/31/2006
ASSETS Balance
Beginning
Balance
End of
Increase
ACCT #DESCRIPTION of Year Year (Decrease)
101 Utility Plant in Service (From Pg 5, Line 29)11719 11719
102 Utility Plant Leased to Others
103 Plant Held for Future Use
105 Construction Work in Progress
114
7 108,
8 108,
9 108,
10 110,
11 110.2
12 115
14 123
15 125
17 131
18 135
19 141
20 142
21 145
22 151
23 162
24 173
25 143
27 181
28 183
29 184
30 186
Rev 3/02
Utility Plant Aquisition Adjustment
Subtotal (Add Lines 1 - 5)
Accumulated Depreciation (From Pg 6, Line 26)
Accum. Depr. - Utility Plant Lease to Others
Accum, Depr, - Property Held for Future Use
Accum, Amort, - Utility Plant in Service
Accum. Amort. - Utility Plant Lease to Others
Accumulated Amortization - Aquisition Adj,
Net Utility Plant (Line 6 less lines 7 - 12)
Investment in Subsidiaries
Other Investments
Total Investments (Add lines 14 & 15)
Cash
Short Term Investments
Accts/Notes Receivable - Customers
Other Receivables
Receivables from Associated Companies
Materials & Supplies Inventory
Prepaid Expenses
Unbilled (Accrued) Utility Revenue
Provision for Uncollectable Accounts
Total Current (Add lines 17 -24 less line 25)
Unamortized Debt Discount & Expense
Preliminary Survey & Investigation Charges
Deferred Rate Case Expenses
Other Deferred Charges
Total Assets (Add lines 13, 16 & 26 - 30)
Page 7
3070
14789
5563
3070
14789
6083 520
137 154
939 1144 205
7630 7408 (742)
1157 2208 1051
628 295 (333)
9415 9911 (24)
Name:
BALANCE SHEET
Happy Valley Water System Inc.
For Year Ended 12/31/2006
LIABILITIES & CAPITAL Balance
Beginning
IncreaseBalance
End of
ACCT #DESCRIPTION of Year Year (Decrease)
201-Common Stock
204-6 Preferred Stock
207-Miscellaneous Capital Accounts 10000 10000
214 Appropriated Retained Earnings
215 Unappropriated Retained Earnings (65)(195)(130)
216 Reacquired Capital Stock
218 Proprietary Capital
9 221-
10 223
11 224
12 231
13 232
14 233
15 235
16 236.
17 236.
18 236.
19 237-40
20 241
21 251
22 252
23 253
24 255,
25 255.
26 261-
27 271
28 272
29 281-
Total Equity Capital (Add Lines 1-5+7 less line 6)
Bonds
Advances from Associated Companies
Other Long - Term Debt
Accounts Payable
Notes Payable
Accounts Payable - Associated Companies
Customer Deposits (Refundable)
Accrued Other Taxes payable
Accrued Income Taxes Payable
Accrued Taxes - Non-Utility
Accrued Debt, Interest & Dividends Payable
Misc, Current & Accrued Liabilities
Unamortized Debt Premium
Advances for Construction
Other Deferred Liabilities
Accumulated Investment Tax Credits - Utility
Accum, Investment Tax Credits - Non-Utility
Operating Reserves
Contributions in Aid of Construction
Accum. Amort, of Contrib, in Aid of Const. **
Accumulated Deferred Income Taxes
Total Liabilities (Add lines 9 - 29
TOTAL LIAB & CAPITAL ( Add lines 8 & 30)-
** Only if Commission Approved
Rev 3/02 Page 8
9935 9805 (130)
106 106
99351
106
9911 I
106
(24)
Name:Happy Valley Water System Inc.
STATEMENT OF RETAINED EARNINGS
For Year Ended 12/31/2006
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
(65)
(130)
( 195)
CAPITAL STOCK DETAIL
No. Shares No, Shares
0 t t
Dividends
P 'Description (Class, Par Value etc.
NO PAR VALUE
onze u s an InqA th ' d
DETAIL OF LONG-TERM DEBT
Interest InterestYear-end Interest
. fescnptlon ate Balance Paid Accrued
Rev 3/02 Page 9
Name:Happy Valley Water System Inc,
SYSTEM ENGINEERING DATA
For Year Ended 12/31/2006
Provide an updated system map if significant changes have been made to the system during the year.
Rated
Capacity
Type of
Treatment:
(None, Chlorine
Fluoride
Annual
Production
Water
Supply
Source
(Well, Spring,
Water Supply:
Pump Designation or location (gpm)Filter etc,(OOO's Gal.)Surface Wtr)
System Storage:
Total
Capacity
OOO'
Usable
Capacity
OOO'
Type ofReservoir Construction
(Elevated, Pres- (Wood, Steel
Storage Designation or Location Gal.Gal.urized, Boosted)Concrete)
(Duplicate form and attach if necessary. Asterisk facilities added this year.
Rev 3/02 Page 10
Name:Happy Valley Water System lnG,
SYSTEM ENGINEERING DATA
(continued)
For Year Ended 12/31/2006
Pump information for ALL system pumps, including wells and boosters,
Designation or Location
Rated
Capacity
Energy
Used
Discharge
PressureHorse
& Type of Pump Power (Qpm)(psi)This Year
** 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?June
ust
July
September
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!
In what year do you anticipate that the system capacity (supply, storage or distribution)
will have to be expanded?
Rev 3/02 Page 11
Name:Happy Valley Water System Inc,
SYSTEM ENGINEERING DATA
(continued)
For Year Ended 12/31/2006
FEET OF MAINS
Pipe
Size
In Use
Beginning
Of Year
Installed
During
Year
Abandoned
During
Year
In Use
End of
Year
CUSTOMER STATISTICS
Number of Customers Thousands of Gallons Sold
TOTALS (Add lines 2 through 8)
This Last This Last
Year Year Year Year
8541090
Metered:
Residential
Commercial
Industrial
Flat Rate:
Residential
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 toO\Pno...
, the undersigned .A/c;~ q e vI;
and
of the ~/al1a1 J/a,llf/'( U)/rI1~
:;
rs.i:uYJutility, 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,
a~,
:iiff4-(Chief fficer)
Subscribed and Sworn to Before Me
~;:!
Pffl'
~ ~
~I'I: v~. ~"".,,.,.,\4
this 1/'" ay Of
~.
.;;tCO-=t
My Commission Expires f\X)V. &0 \d-..
9 d kI exce Uj nelson! anu I rptsJwtra n n u a I rp t
Rev 3/02 Page 13