BEFORE THE PUBLIC UTILITIES COMMISSION FILED 03/30/18 OF THE 04:59 PM STATE OF CALIFORNIA A1803018
Application of Trans Bay Cable LLC (U934-E) for an Exemption from the Reporting Application No. ______Requirements of Certain General Orders
APPLICATION OF TRANS BAY CABLE LLC FOR AN EXEMPTION FROM THE REPORTING REQUIREMENTS OF CERTAIN GENERAL ORDERS
Lenneal Gardner Sean O’Reilly Corporate Counsel for Chief Operating Officer for Trans Bay Cable LLC Trans Bay Cable LLC One Letterman Dr., Bldg. C, 5th Fl. One Letterman Dr., Bldg. C, 5th Fl. San Francisco, CA 94129 San Francisco, CA 94129 Phone: (415) 291-2300 Phone: (415) 291-2300 Facsimile: (415) 651-9500 Facsimile: (415) 651-9500 Email: [email protected] Email: [email protected]
March 30, 2018
1 / 21
BEFORE THE PUBLIC UTILITIES COMMISSION OF THE STATE OF CALIFORNIA
Application of Trans Bay Cable LLC (U934-E) for an Exemption from the Reporting Application No. ______Requirements of Certain General Orders.
APPLICATION OF TRANS BAY CABLE LLC FOR AN EXEMPTION FROM THE REPORTING REQUIREMENTS OF CERTAIN GENERAL ORDERS
In accordance with Article 2 of the California Public Utilities Commission’s
(“Commission”) Rules of Practice and Procedure (“Rules”), Trans Bay Cable LLC (“TBC” or the
“Applicant”) respectfully requests that the Commission issue TBC an exemption from the
reporting requirements of General Orders (“GOs”) 65-A, 77-M and 104-A.
TBC is a transmission-only utility (a) whose rates, and terms and conditions of service are
subject to the exclusive jurisdiction of the Federal Energy Regulatory Commission (“FERC”), and
(b) that has no retail California customers nor any Commission-established rates.
TBC requests that the Commission issue an Order which exempts TBC from the
requirements of GOs77-M and provides that TBC may satisfy the requirements of GO 65-A and
104-A by providing comparable FERC reports (Form 1 and Form 3Q). These requested
exemptions will be referred to herein collectively as the “General Order Exemptions.”
1
2 / 21 The basic reason for the request is straightforward: given TBC’s FERC jurisdictional status
(including and particularly FERC jurisdiction over TBC’s rates), its small size and that it has no
retail customers, application of GOs 65-A, 77-M and 104-A does not serve the purpose of (i)
helping the Commission to regulate utility rates, (ii) fulfilling Commission responsibilities in
consumer protections or market monitoring, (iii) needlessly consumes the Commission’s time and
resources, and (iv) increases TBC’s burden of complying with regulatory requirements.
In a 2013 decision in connection with a financing for TBC, the Commission observed that:
“TBC Cable LLC (TBC) is an energy transmission company under the jurisdiction of this Commission and the Federal Energy Regulatory Commission (FERC) that operates in the San Francisco Bay Area. TBC operates as a public utility in the Commission’s jurisdiction and is subject to Commission authority. TBC is also a FERC-regulated utility and its rates are subject to FERC’s exclusive jurisdiction.”1
Thus this Commission has recognized that although TBC has been held to be a public
utility subject to the Commission’s jurisdiction, its rates, and terms and conditions of service are subject to the exclusive jurisdiction of FERC and that such exclusive FERC jurisdiction is the
basis for exempting TBC from Commission rules and requirements that would be duplicative or
relate to matters solely within the FERC’s jurisdiction.2 The Commission went on to note that the
reasonableness of the terms of financing “is normally subject to review in the appropriate
proceeding at FERC. Therefore, we will not make a finding in this decision of the reasonableness
of the projected capital ratios for ratemaking purposes or the appropriate cost of capital. We do not make a finding in this decision on the reasonableness of TBC proposed construction program, which is reviewed in the appropriate FERC proceeding.”3 The Commission has also
previously accepted TBC’s FERC jurisdictional status as sufficient grounds to issue an exemption
1 Decision 14-01-008. 2 Id., page 1. 3 Decision 14-01-008, page 5 and 6.
2
3 / 21 from the requirements of Public Utilities Code §§ 816 through 830 and a partial exemption from
Public Utilities Code §851 (“2. Trans Bay Cable’s rates are set by FERC, not by this Commission.
3. Trans Bay Cable’s transactions must be approved by FERC.”)4 Relatedly, the Commission has
previously granted exemptions to other applicants “based on the fact that either the Commission
was preempted from setting rates or chose to no longer regulate the rates of the utility being
exempted”.5 Given the Commission’s observations in Decisions 14-01-008 and 16-09-003 ,
relevant case law, and the facts applicable to TBC, TBC’s compliance with the reporting
requirements of GO 65A, 77M, and 104-A does not advance the Commission’s purpose of
procuring information useful in setting utility rates. Indeed, compliance with the requirements is
an inefficient use of Commission resources since TBC’s rates are regulated by FERC and FERC
proceedings are the appropriate arena to assess the justness and reasonableness of TBC’s rates.
I. BACKGROUND
TBC is the owner and operator of a fifty-three mile, approximately 400 megawatt High
Voltage Direct Current transmission line and associated facilities (the “Project”), which provides
direct electric transmission between the Pacific Gas and Electric Company’s (“PG&E”)
Pittsburg Substation located at a site adjacent to the City of Pittsburg, California, in Contra Costa
County, and PG&E’s Potrero Substation within the City and County of San Francisco. The
Project’s commissioning enabled the retirement of the only “in city” generation at Potrero and
thus eliminated the environmental impact of that generation, and also increased overall system
reliability by relieving grid congestion.
Although TBC is subject to this Commission jurisdiction’s, TBC has, since its inception,
been a FERC-regulated transmission-only company, and FERC has exclusive jurisdiction over
4 Decision 16-09-003, page 8 and 9. 5 Decision 12-11-017, page 20.
3
4 / 21 TBC’s rates and terms and conditions of service.6 In addition, the Project is under the operational
control of the California Independent System Operator Corporation (“CAISO”), which recovers
its transmission service rates through its own FERC-approved tariff. TBC has no retail California
customers, and TBC recovers its entire revenue requirement pursuant to its FERC-jurisdictional
Transmission Owner Tariff (“TO Tariff”). These FERC-established rates are paid through the
Transmission Access Charge that the CAISO charges to scheduling coordinators that utilize the
transmission system which is under FERC’s jurisdiction.
TBC’s TO Tariff and transmission revenue requirement have been reviewed and
approved by FERC in three rate cases7 in which all interested parties, including the
Commission8, had an opportunity to participate. Trans Bay Cable LLC, 161 FERC ¶ 61,134
(2017); Trans Bay Cable LLC, 149 FERC ¶ 61,081 (2014); Trans Bay Cable LLC, 137 FERC
¶ 61,258 (2011). Future changes in TBC’s rates and terms and conditions are, likewise, subject
to FERC’s exclusive jurisdiction, pursuant to Federal Power Act (“FPA”)9 Section 20510
(changes proposed by TBC) and FPA Section 20611 (changes proposed by FERC, the
Commission or others). These FERC rate cases include an opportunity for FERC to review
TBC’s cost of service and for all parties to challenge the reasonableness and prudence of all aspects of TBC’s revenue requirement. Rate cases before the FERC are the appropriate forum for review and assessment of elements of TBC’s rate as the Commission has previously recognized12.
6Trans Bay Cable LLC, 112 FERC ¶ 61,095 (2005) and Trans Bay Cable LLC, 129 FERC ¶ 61,225 (2009) 7 FERC Docket Nos. ER10-116, ER13-2412 and ER16-2632. 8 Trans Bay notes that the Commission, through its legal department, has been an active participant in each of Trans Bay’s FERC rate cases. 9 16 USC §§ 791a et seq. 10 16 USC § 824d. 11 16 USC § 824e. 12 Decision 14-01-008, page 5 and 6.
4
5 / 21 In April 2011, Representatives from TBC met with Commission staff members to
describe the Trans Bay Cable Project, its relationship with the CAISO, and its Commission and
FERC jurisdiction. TBC explained that since all of its facilities were under the operational
control of the CAISO and that TBC is subject to FERC regulatory authority, it was unclear
which Commission reporting and compliance requirements applied to TBC. TBC made it clear
that it had every intention to comply with all appropriately applicable Commission reporting and
compliance requirements. With respect to GOs 65-A and 104-A, TBC highlighted that it was
required to file similar annual and quarterly reporting with the FERC and offered to provide
those filings to the Commission staff. Since the April 2011 meeting, TBC, proceeding on staff’s
guidance, has regularly filed its FERC Form No. 1 and Form No. 3Q with the Commission
without fail, but has not filed Form 77-M or its predecessor form. Questions have recently been
raised regarding information filing requirements that TBC had believed were addressed by staff’s
prior guidance and TBC now seeks to formalize the advice previously provided permitting
exemption from such information filing requirements. Given this history, TBC requests that the
Commission formally exempt TBC from complying with the reporting requirements of GO 77-
M, GOs 65-A and 104-A provided that TBC continue its practice of transmitting a copy of its
FERC Form No. 3Q and Form No. 1 on a quarterly and annual basis, respectively.
II. COMPLIANCE WITH GENERAL ORDERS 64-A, 77-M AND 104-A DO NOT ADVANCE COMMISSION UTILITY RATE SETTING OBJECTIVES
The Commission has clear authority to exempt a public utility from complying with the
reporting requirements of GOs designed to advance the Commissions objective in setting utility
rates where no relevant purpose served, and has done so on a number of occasions.13
13 See, e.g., Decision 88-09-066 (Exemption from General Order 123-G), Decision 89-11-010 (Exemption from General Order 123-G), Decision 96-07-052 (Exemption from General Order 77-K), Decision 98-02-014 (Exemption
5
6 / 21 In Southern Pacific Transportation, D96-07-052, the Commission noted that it
“recognizes a clear and direct relationship between the expenses claimed by a utility regulated by the Commission and the rates which are allowed to be charged for the provision of utility
services.”14 Based on this assessment, the Commission exempted Class I railroads because, although they are California utilities, the Commission “no longer has jurisdiction over the setting and enforcement of intrastate rail rates”15 In AirTouch Cellular, D98-02-014, when the
Commission authority to regulate the rates of cellular phone companies was federally preempted, the Commission stated “GO 77-K and 104-A were originally adopted by the Commission for the purpose of requiring utilities to provide the Commission with information useful in setting utilities’ rates… Given our lack of authority to regulate AirTouch’s rates, we see no point in requiring AirTouch to comply with general orders whose primary purpose is to help us regulate rates. Accordingly, we shall grant AirTouch’s request for an exemption from GOs 77-K and
104A.”16
In Decision 98-09-024, where the Commission on its own Motion ordered the exemption
of all cellular providers from GOs 77-K and 104-A, the Commission again remarked that “GOs
77-K and 104-A were adopted by the Commission for the purpose of providing information in
setting the rates of public utilities.”17 GO 65-A requires the filing of financial information similar
to that of GO 104-A, so similar logic applies regarding the nexus between such reporting and the
setting of utility rates. Accordingly, if the Commission is not setting rates for TBC, the
information normally useful to setting rates is not “useful” to the Commission or necessary to be
from General Orders 77-K and 104-A), Decision 98-09-024 (Exemption from General Orders 77-K and 104-A), and Decision 00-12-0430 (Exemption from General Orders 65-A and 77-K). 14 Decision 96-07-052 at pg. 3. 15 Ibid at pg. 5. 16 Decision 98-09-024 at pg. 4. 17 Decision 98-09-024 at pg. 6.
6
7 / 21 provided. As the cases in footnote 13 above demonstrate, the Commission has historically
granted exemptions to complying with the reporting requirements of GOs 65-A, 77-M (and its
predecessors) and 104-A where the Commission could not exercise regulatory authority of the
utility’ rates. In Decisions 96-07-052 and 98-09-024, the Commission exempted entire classes of
utilities from GOs 77-K, and 104-A (in Decision 98-090024 only) when the Commission no
longer exercises authority over rates.
In the instant case, TBC’s rates are regulated and set by FERC, and the Commission has
never exercised regulatory authority over TBC’s rates, nor may it exercise jurisdiction, over
TBC’s rates. Moreover TBC’s sole utility asset, its direct current transmission line, is under the operational control of the CAISO, whose rates are also regulated and set by FERC. As noted above, this Commission has previously recognized that FERC exercises authority over TBC’s rates. Therefore, TBC’s compliance with the reporting requirements of the GOs discussed herein, do not serve the intended purpose of the regulations.
As discussed above, Commission precedent has been to exempt entities from information filing requirements that provide information useful in setting rates where the Commission does not have jurisdiction to set rates or has chosen not to do so. Decision 12-11-017 is consistent with that principle. In that decision, the Commission denied the request of an exemption of
Uniform Regulatory Framework incumbent local exchange carriers (“ILECs”) from GO 77-M.
The basis of the Commission’s decision was that that compliance with GO 77-M was a tool to assist the Commission in its continuing duty to ensure that rates remain just and reasonable. The
Commission based its decision on a number of factors that might affect whether rates are just and reasonable, including (i) the ability to resolve questions regarding salary comparability and
7
8 / 21 cross-subsidization18, (ii) GO 77-M as a tool to assess the relation of competition to just and
reasonable rates since there no longer existed a basic rate cap for residential service19, and (iii)
GO 77-M as a useful tool in monitoring cross-subsidization of other services20. None of those
factors are present or relevant in the instant case as discussed herein.
The justification for the Commission’s decision was the need to fulfill its duty to ensure
that retail/customer services rates remained just and reasonable.21 However, TBCs rates are
cost of service rates regulated by FERC and it is FERC’s duty to assess whether TBC rates are
just and reasonable. TBC rates are subject to all the requirements of the Federal Power Act.
Moreover, 16 U.S. Code §824d of the FPA requires, in no uncertain terms, that “[a]ll rates and
charges made, demanded, or received by any public utility for or in connection with the
transmission or sale of electric energy subject to the jurisdiction of the Commission, …shall be
just and reasonable...”(Emphasis Added)22 TBC’s rates are the subject of Section 205 rate case
proceedings which traditionally have included numerous intervenors including the CAISO, the
California Department of Water Resources (CDWR), San Francisco Public Utilities
Commission, FERC Trial Staff, and this Commission. In these proceedings, the entirety of
TBC’s cost of service is examined based on a standard of just and reasonableness through
settlement discovery and potential trial.
Since it is the FERC that has exclusive rate setting authority of TBC’s rates and to
determine whether TBC’s rates are just and reasonable, TBC’s compliance with the requirements
of G0 77-M is both unnecessarily duplicative and inefficient. Given TBC’s FERC jurisdictional
18 Pg. 9 19 Pg. 10 20 Page 12-13 21 See Decision D12-11-017, Findings of Facts 3 through 7 22 U.S. Code §824d(a).
8
9 / 21 status, the proper forums for determining whether TBC’s rates are just and reasonableness are
FPA Section 205 and 206 proceedings. Furthermore, TBC notes that the Commission’s staff has
been an active participant in all three of TBC’s Section 205 rate cases, and no settlement of
TBC’s rates has occurred without the acceptance of the applicable Section 205 Settlement
Agreement by this Commission. No other factors cited by the Commission to support its decision in D12-11-017 are present or relevant in the instant case. TBC has no retail customers. TBC maintains one underwater transmission line which is a part of the CAISO transmission network which is only a small portion of the facilities under the operational control of the CAISO, and an even smaller fraction of California’s total transmission system. However viewed, TBC is not a dominant participant in the transmission market. Similarly, TBC represents only a de minimis fraction of electric transmission costs in California. TBC provides no other service and, as such, is neither a provider of residential or consumer services nor a participant in a competitive market.
Likewise, TBC is not a provider/carrier of last resort and does not make use of any publically funded subsidies. In sum, TBC’s business (i) is effectively regulated for the just and reasonableness of its rate through the appropriate FERC proceedings and (ii) provides no consumer or retail level services which would warrant increased level of scrutiny by the
Commission. TBC does not participate in any competitive markets or make use of any publically funded subsidies. As such, based on the above analysis, TBC’s compliance with GO 77-M advances no Commission objective or duty that is not already adequately and more proper addressed in the appropriate FERC proceeding. Requiring TBC to Comply with the Reporting
Requirements of GOs 65-A, 77-M and 104-A Serves No Useful Purpose, Increases Costs and
Needlessly Consumes Commission Resources. Therefore, TBC requests that the Commission issue an Order which exempts TBC from the requirements of GO 77-M and provides that TBC
9
10 / 21 may satisfy the requirements of GO 65-A and 104-A by providing comparable FERC reports
(Form 1 and Form 3Q).
III. PROCEDURAL AND STATUTORY REQUIREMENTS
Pursuant to Article 2 of the Commission Rules of Practice, the Applicant provides the following information concerning this application.
(1) Statutory Authority
TBC makes this Application pursuant to applicable prior decisions, orders, and resolutions of the Commission and the Commission’s Rules of Practice and Procedure.
(2) Applicant’s Legal Name, Location of Principal Place of Business
Applicant’s exact legal name is Trans Bay Cable LLC with the location of its principal place of business at One Letterman Drive, C5-100, San Francisco, California 94129.
Applicant is a Delaware limited liability company and is a public utility authorized to do business in the State of California.
(3) Correspondence
Applicant requests that all correspondence or communications in connection with this
Application and notices, orders and other papers be addressed and served on the following persons:
Sean O’Reilly Jay Elwell
Chief Operating Officer Treasurer Trans Bay Cable LLC Trans Bay Cable LLC One Letterman Dr. Bldg. C, 5th Fl. One Letterman Dr. Bldg. C, 5th Fl. San Francisco, CA 94129 San Francisco, CA 94129 Phone: (415) 291-2300 Phone: (415) 291-2300 Facsimile: (415) 651-9500 Facsimile: (415) 651-9500 Email: [email protected] Email: [email protected]
10
11 / 21 With copies to:
Lenneal Gardner
Corporate Counsel Trans Bay Cable LLC One Letterman Dr. Bldg. C, 5th Fl. San Francisco, CA 94129 Phone: (415) 291-2300 Facsimile: (415) 651-9500 Email: [email protected]
(4) Articles of Organization
A copy of TBC’s Certificate of Formation in the State of Delaware and Application for
Registration filed with the Secretary of State of California on February 26, 2005 was previously
filed with the Commission on October 29, 2013 in connection with A.13-10-018, and are
incorporated herein by reference.
(5) Proposed Category of Proceeding
TBC proposes that the Commission categorize this Application as a ratesetting
proceeding. Although rates are not at issue in this proceeding, the definitions of “adjudicatory"
or “quasi-legislatives” proceedings set forth in Rules 1.3(a) and 1.3(d) clearly do not apply to
this Application. Rule 7.1(e)(2) specifies that when a proceeding does not fit clearly into any
other category, it should be conducted under the rules for ratesetting proceeding, and Rule 1.3(e) defines ratesetting proceedings to include “[o]ther proceedings” that do not fit clearly into any other category.
(6) No Need for Hearing and Procedural Schedule
TBC believes that no hearing will be necessary for this proceeding, and respectfully requests that the Commission find that no hearing is necessary in connection with this
Application. There are no factual disputes requiring resolution, and all relevant facts are
11
12 / 21 presented in this Application.23 The only issue to be considered is whether the Commission should grant the requested exemption to the reporting requirements of GOs 65-A, 77-M, and
104-A. TBC has explained to the Commission why the Commission should grant the General
Order Exemptions pursuant to precedent and how TBC’s business and related facts are distinguishable from others. Applicant is unaware of any specific objections any party might raise to any of these issues. As a result, Applicant respectfully requests that the Commission proceed ex parte in this Application because public interest does not require a hearing on the exemptions sought. TBC believes that it is in the best interests of all concerned for the
Commission to proceed expeditiously with this matter since it is effectively just formal approval of a compliance plan that TBC and Commission staff agreed upon which has been operating without incident for the last six years.
In compliance with Commission Rule 2.1(c), TBC provides the following proposed schedule for the Commission’s consideration:
30 days After Application Filed Protests Due
60 days After Application Filed Commission Decision
(7) Description of Property
A general description of Applicant’s property and its field of operation, the original cost of its property and equipment, by class, and the cost thereof to Applicant and the depreciation and amortization reserves applicable to such property and equipment, by class, are contained in
TBC’s FERC Form 1 reports, which have been submitted to the Commission. Since the inception of TBC, all of its activities have been solely associated with the development, construction, and
23 See, e.g., D.08-07-011. 12
13 / 21 operation of a 400 MW HVDC transmission line that connects a converter station in the City of
Pittsburg to a similar converter station in the City and County of San Francisco (i.e., the Project).
Utility plant consists of assets related to the Project and those assets include direct costs and indirect costs that were incurred during the construction phase. Indirect costs capitalized as utility plant consist of real property lease expenditures, intangible assets, property tax expenditures, asset retirement obligations, other overhead costs, and allowance for funds used during construction. Utility plant also includes easements, permits, interconnection rights, and other costs. A statement of account in reference to the aforementioned is attached to this
Application as Attachment A.
(8) Financial Statement
Financial Statements in accordance with Rule 2.3, including TBC’s latest available balance sheet as of September 30, 2017 and its income statement for nine months ending
September 30, 2017 are attached hereto as Attachment B.
(9) Service
This Application is being served on the parties identified in the attached Certificate of
Service.
IV. ATTACHMENTS
Attachments A and B, described below, are a part of and incorporated into this
Application:
(1) Attachment A: A copy of TBC’s statement of account of the original cost and depreciation reserve attributable to its property and equipment.
(2) Attachment B: A copy of TBC’s most recent filed balance sheet and income statement.
13
14 / 21 V. REQUESTED AUTHORIZATIONS
WHEREFORE, Applicant respectfully requests that the Commission, sixty (60) days from the filing of this Application, issue an Order herein, which:
(1) Exempts TBC from the requirements of 77-M, and,
(2) Provides for TBC to continue the provision of its FERC Form No.1 and Form 3Q in lieu of complying with the reporting requirements of GOs 65- A and 104-A.
Executed in San Francisco, California, this 30th day of March, 2018.
Respectfully submitted,
TRANS BAY CABLE LLC
/s/ Sean O’Reilly Sean O’Reilly Chief Operating Officer
/s/ Lenneal K. Gardner Lenneal K. Gardner Corporate Counsel
One Letterman Dr., C-5 Suite 100 San Francisco, CA 94129 Phone: (415) 291-2300 Facsimile: (415) 651-9500
14
15 / 21 VERIFICATION
I, Sean O’Reilly, am the Chief Operating Officer for Trans Bay Cable LLC, the
Applicant in the foregoing Application. I have read said Application and know the contents
thereof. I certify the same is true of my own knowledge, except as to the matters which are
therein stated upon information or belief, and that as to those matters, I believe them to be true.
I certify under penalty of perjury that the forgoing is true and correct.
Executed in San Francisco, California, on March 30, 2018.
/s/ Sean O’Reilly Sean O’Reilly Chief Operating Officer TRANS BAY CABLE LLC One Letterman Dr., Bldg. C, 5th Fl. San Francisco, CA 94129
16 / 21 ATTACHMENT A
17 / 21 UTILITY PLANT DETAILS
Utility Plant Class September 30, 2017 December 31, 2016 Underground Conductors $ 182,436,027 $ 182,436,027 Station Equipment 208,908,910 209,056,089 Land Improvements 63,020,239 63,020,239 Structure 75,809,622 72,663,085 Permits & Intangible Plant 31,521,812 31,521,812 Underground Conduit 15,240,444 15,240,444 Asset Retirement Obligation 5,532,047 5,532,047 General Plant 5,410,317 3,559,374 Total Utility Plant 587,879,418 583,029,117
Accumulated Depreciation & Amortization (104,762,685) (87,971,128) CWIP 1,811,697 4,857,314
Utility Plant, Net $ 484,928,430 $ 499,915,303
ACCUMULATED DEPRECIATION & AMORITZATION DETAILS
Utility Plant Class September 30, 2017 December 31, 2016 Underground Conductors $ 36,734,993 $ 32,026,151 Station Equipment 28,550,327 22,196,495 Land Improvements 12,913,441 11,293,112 Structure 12,825,660 10,861,301 Permits & Intangible Plant 6,387,933 5,574,931 Underground Conduit 3,083,771 2,690,626 Asset Retirement Obligation 1,086,004 942,729 General Plant 3,180,556 2,385,783 Total Accumulated Depreciation & Amortization $ 104,762,685 $ 87,971,128
18 / 21 ATTACHMENT B
19 / 21 COMPARATIVE BALANCE SHEET
September 30, 2017 December 31, 2016 UTILITY PLANT Utility Plant (101-106, 114) $ 587,879,418 $ 583,029,117 Construction Work in Progress (107) 1,811,697 4,857,314 TOTAL Utility Plant 589,691,115 587,886,431 (Less) Accum. Prov. for Depr. Amort. Depl. (108, 110, 111, 115) 104,762,685 87,971,128 Net Utility Plant 484,928,430 499,915,303
OTHER PROPERTY AND INVESTMENTS Other Special Funds (128) 2,161,827 2,161,827 TOTAL Other Property and Investments 2,161,827 2,161,827 CURRENT AND ACCRUED ASSETS Cash (131) 1,786,939 11,660,926 Special Deposits (132-134) 1,094,948 1,097,176 Customer Accounts Receivable (142) 11,790,314 11,568,509 Other Accounts Receivable (143) 10,676 13,610 Accounts Receivable from Assoc. Companies (146) 107,612 2,137 Plant Materials and Operating Supplies (154) 227 13,212,458 13,284,419 Prepayments (165) 558,164 468,238 1,852,376 5,288,458 Miscellaneous Current and Accrued Assets (174) 1,153,868 1,153,868 Total Current and Accrued Assets 31,009,191 44,069,103
DEFERRED DEBITS Unamortized Debt Expenses (181) 3,153,103 1,833,784 Extraordinary Property Losses (182.1) 1,533,949 1,533,949 Other Regulatory Assets (182.3) 58,091,210 56,508,840 Accumulated Deferred Income Taxes (190) 234 23,382,173 23,382,173 Total Deferred Debits 86,160,435 83,258,746
TOTAL ASSETS $ 604,259,883 $ 629,404,979
PROPRIETARY CAPITAL Other Paid-In Capital (208-211) 253 $ (39,104,726) $ 29,589,108 Retained Earnings (215, 215.1, 216) 118-119 273,641,435 239,832,442 Total Proprietary Capital 234,536,709 269,421,550
LONG-TERM DEBT Advances from Associated Companies (223) 256-257 - 171,009,033 Other Long-Term Debt (224) 256-257 189,750,944 16,517,787 Total Long-Term Debt 189,750,944 187,526,820
OTHER NONCURRENT LIABILITIES Accumulated Provision for Pensions and Benefits (228.3) 8,102 3,867 Long-Term Portion of Derivative Instrument Liabilities 25,397,799 25,959,644 Asset Retirement Obligations (230) 8,204,449 7,938,038 Total Other Noncurrent Liabilities 33,610,350 33,901,549
CURRENT AND ACCRUED LIABILITIES Notes Payable (231) 8,109,600 - Accounts Payable (232) 224,363 12,020 Notes Payable to Associated Companies (233) - 8,525,359 Accounts Payable to Associated Companies (234) - 7,982 Taxes Accrued (236) 262-263 23,252,598 9,571,598 Interest Accrued (237) 144,318 87,983 Miscellaneous Current and Accrued Liabilities (242) 6,152,662 11,836,070 Derivative Instrument Liabilities (244) 28,988,852 29,697,880 (Less) Long-Term Portion of Derivative Instrument Liabilities 25,397,799 25,959,644 Total Current and Accrued Liabilities 41,474,594 33,779,248
DEFERRED CREDITS Other Deferred Credits (253) 269 2,008,217 1,896,743 Accum. Deferred Income Taxes-Other Property (282) 79,209,751 79,209,751 Accum. Deferred Income Taxes-Other (283) 23,669,318 23,669,318 Total Deferred Credits 104,887,286 104,775,812
TOTAL LIABILITIES AND STOCKHOLDER EQUITY $ 604,259,883 $ 629,404,979
BS
20 / 21 STATEMENT OF INCOME
September 30, 2017 December 31, 2016 UTILITY OPERATING INCOME Operating Revenues (400) $ 107,801,190 $ 131,134,000
OPERATING EXPENSES Operation Expenses (401) 18,021,402 24,449,702 Maintenance Expenses (402) 1,353,050 1,116,892 Depreciation Expense (403) 15,782,710 14,615,562 Depreciation Expense for Asset Retirement Costs (403.1) 143,274 213,742 Amort. & Depl. of Utility Plant (404-405) 865,573 814,920 Regulatory Debits (407.3) 688,170 1,658,934 (Less) Regulatory Credits (407.4) (543,477) - Taxes Other Than Income Taxes (408.1) 5,588,345 7,348,073 Income Taxes - Federal (409.1) 18,208,354 6,276,394 Other (409.1) - State Income Taxes 5,056,835 3,309,751 Provision for Deferred Income Taxes (410.1) - 19,037,151 (Less) Provision for Deferred Income Taxes-Cr. (411.1) - 777,395 Accretion Expense (411.10) 266,412 432,494 TOTAL Utility Operating Expenses 65,430,648 78,496,220
Net Util Operating Income $ 42,370,542 $ 52,637,780
OTHER INCOME Interest and Dividend Income (419) 372 839 Allowance for Other Funds Used During Construction (419.1) 32,038 831,143 Miscellaneous Nonoperating Income (421) 709,028 2,564,363 Gain on Disposition of Property (421.1) - - TOTAL Other Income 741,438 3,396,345
OTHER INCOME DEDUCTIONS Donations (426.1) 1,400 5,300 Other Deductions (426.5) - - TOTAL Other Income Deductions 1,400 5,300
TAXES APPLICABLE TO OTHER INCOME AND DEDUCTIONS Income Taxes-Federal (409.2) - (1,562) Income Taxes-Other (409.2) - (394) Provision for Deferred Inc. Taxes (410.2) - 1,044,875 TOTAL Taxes on Other Income and Deductions - 1,042,919
Net Other Income and Deductions $ 740,038 $ 2,348,126
INTEREST CHARGES Interest on Long-Term Debt (427) 1,407,224 55,391 Amort. of Debt Disc. and Expense (428) 486,648 920,301 Interest on Debt to Assoc. Companies (430) 6,378,026 13,233,493 Other Interest Expense (431) 1,038,312 79,085 (Less) Allowance for Borrowed Funds Used During Construction-Cr. (432) 8,623 248,103 Net Interest Charges 9,301,587 14,040,167
Net Income $ 33,808,993 $ 40,945,739
IS
Powered by TCPDF (www.tcpdf.org) 21 / 21