Information
Digital ID
man000172-090
Permalink
23 TSAhBeLeEt" "?'2" With Federal Income Tax at 45$ Investment Original Cost Cost Present- Day Cost Total Operating Revenues $ 222,000 $ 2 2 2 ,0 0 0 $ 2 2 2 ,0 0 0 Operating Expenses (From Sheet 1) 149,508 157,056 167,169 Federal income tax (45$) 32,621 29,225 24,674 Total Operating Expenses * 182,129 $ 186,281 $ 191,843 Net Available for Return 39,871 35,719 30,157 Rate Base - Production Go, 709,300 734,700 1,013,300 Water Utility 579,700 666,800 854,900 Combined Rate Bases $1,289,000 $1,401,500 $1,868,200 Rate of Return (Present Rates) 3.09$ 2.55$ 1.61$ Required Increase in Gross Revenue for 63$ Return Return on Combined Rate Bases $ 80,564 $ 87,594 $116,762 Income Tax at 45$ 65,916 £ 71,667 95,533 Operating Expenses 149,508 157,056 167,169 Total - Required Gross Revenue $295,988 $316,317 $379,464 Required Increase Amount 73,988 94,317 157,464 Per Cent • 33*33 42,48 70.93
