Image
Copyright & Fair-use Agreement
UNLV Special Collections provides copies of materials to facilitate private study, scholarship, or research. Material not in the public domain may be used according to fair use of copyrighted materials as defined by copyright law. Please cite us.
Please note that UNLV may not own the copyright to these materials and cannot provide permission to publish or distribute materials when UNLV is not the copyright holder. The user is solely responsible for determining the copyright status of materials and obtaining permission to use material from the copyright holder and for determining whether any permissions relating to any other rights are necessary for the intended use, and for obtaining all required permissions beyond that allowed by fair use.
Read more about our reproduction and use policy.
I agree.Information
Digital ID
Permalink
More Info
Rights
Digital Provenance
Publisher
Transcription
22 SUMMARY OF OPERATIONS UNDER PRESENT RATES PRODUCTION FACILITIES AND WATER UTILITY OPERATED AS INTEGRATED WATER WORKS 1950 Estimated Investment Original With Federal Income Tax .at 58%' Cost Cost TABLE P Sheet 1 Present- Day Gost Total Operating Revenues $ 2 2 2 , 0 0 0 | ,2 2 2 , 0 0 0 $ 2 2 2 , 0 0 0 OPERATING EXPENSES Operation and Maintenance Production 25,480 25,480 25,480 Distribution 25,000 25,000 25,000 Administrative and General Expenses Production Supervision (UPRR-Cal. Div.) 5,586 5,586 5,586 Management expense 3,038 3,038 Distribution 3,038 Las Vegas office 32,000 32,000 32,000 Rate case expense 1,500 1,500 1,500 Management expense 9,000 9,000 9,000 Pensions 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 Office rental 1,800 1,800 1,800 Depreciation Production facilities 10,250 13,724 19,637 Distribution facilities 7,850 13,900 18,100 Taxes - Property Production 3,004 1,028 1,028 Distribution 24,000 24,000 24,000 Federal income (38%) 27.547 24,679 20,836 Total Operating Expenses | 177,055 181,735 | 188,005 Net Available for Return 44,945 40,265 33,995 Rate Base - Production Co. $ 709,300 $ 734,700 $1,013,300 Water Utility 579,700 666,800 854,900 Combined Rate Bases $1,289,000 $1,401,500 $1 ,8 6 8 , 2 0 0 Rate of Return (Present rates) 3.49% 2.87% 1.82% Return at 6 -|% on Combined Rate Bases 80,563 87,594 116,762 Income Tax at 38% 49,379 53,687 71,564 Operating Expenses 149,508 157,056 167,169 Total - Required Gross Revenue $ 279,450 $ 298,337 $ 355,495 Required Increase - Amount $ 57,450 $ 76,337 $ 133,495 Per Cent 25.88 34.38 60.13