AVR

ORA

Difference

AVR

ORA

Difference

Utility Plant

     

 

Booster Pump Station

$295

($0)

($295)

295

($0)

($295)

New Well

1,000

(0)

(1,000)

1,000

(0)

(1,000)

Mojave Basin

Adjudication

2,438

122

(2,316)

2,438

182

(2,256)

Emergency

Generators

666

(0)

(666)

666

(0)

(666)

Materials & Supplies

146

135

(11)

147

136

(11)

Working Cash

814

726

(89)

789

764

(25)

Miscellaneous22

   

373

   

149

Less: Depreciation

Reserve

11,212

11,175

(37)

12,096

12,016

(81)

Net Differences

   

4,041

   

4,185

22 The amounts in this category represent the averaging of rate base adjustments and minor errors in calculating AVR and ORA's rate base numbers in the joint comparison exhibit. 23 Exhibit 20, at p.4. 24 Exhibit E of Exhibit 20. 25 RT 261 at 17 to 21. 26 RT 266 at 3 to 5. 27 Based on the current $70 per acre-foot cost times 10,418 acre-feet of water rights equals $729,000. 28 Approximately $2,400,000 of adjudication cost times 10.63% requested return on rate lease times 1.7763 net its gross multiplier. 29 Current market cost of $729,000 minus rate base recovery of $453,000 equals $276,000. 30 Exhibit E of Exhibit 20. 31 Calculated as follows: $666,000 recommended disallowance divided by 2 (1 to 4 ratio) equals $333,000 rate base disallowance times AVR's 10.63% requested return on rate base equals a $35,398 net revenue requirement times the 1.7763 net to gross multiplier equals $62,877 gross revenue requirement divided by 14,788 average customers equals $4.25 per year divided by 12 months equals $0.35.

Previous PageTop Of PageNext PageGo To First Page