WATER, ELECTRIC, OR JOINT UTILITY ANNUAL REPORT

Transcription

1 UTILITY NO Class AB WATER, ELECTRIC, OR JOINT UTILITY ANNUAL REPORT OF SHEBOYGAN WATER UTILITY 72 PARK AVE SHEBOYGAN, WI For the Year Ended: DECEMBER 31, 2016 TO PUBLIC SERVICE COMMISSION OF WISCONSIN P.O. Box 7854 Madison, WI (608) This form is required under Wis. Stat Failure to file the form by the statutory filing date can result in the imposition of a penalty under Wis. Stat The penalty which can be imposed by this section of the statutes is a forfeiture of not less than $25 nor more than $5,000 for each violation. Each day subsequent to the filing date constitutes a separate and distinct violation. The filed form is available to the public and personally identifiable information may be used for purposes other than those related to public utility regulation. I Lisa M Gottsacker, Utility Accountant of SHEBOYGAN WATER UTILITY, certify that I am the person responsible for accounts; that I have examined the following report and, to the best of my knowledge, information and belief, it is 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 set forth therein. Date Signed: 3/31/2017 Date Printed: 3/31/ :07:41 PM

2 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule iii Table of Contents Schedule Name Page INTRODUCTORY SECTION Signature Page Identification and Ownership - Contacts Identification and Ownership - Governing Authority and Audit Information Identification and Ownership - Contract Operations ii iv v vi FINANCIAL SECTION Income Statement F-01 Income Statement Account Details F-02 Income from Merchandising, Jobbing & Contract Work (Accts ) F-03 Revenues Subject to Wisconsin Remainder Assessment F-04 Distribution of Total Payroll F-05 Full-Time Employees (FTE) F-06 Balance Sheet F-07 Net Utility Plant F-08 Accumulated Provision for Depreciation of Utility Plant on Utility Plant Financed by Utility Operations or by the Municipality (Acct ) Accumulated Provision for Depreciation of Utility Plant on Contributed Plant in Service (Acct ) F-10 Net Nonutility Property (Accts. 121 & 122) F-11 Accumulated Provision for Uncollectible Accounts-Cr. (Acct. 144) F-12 Materials and Supplies F-13 Unamortized Debt Discount & Expense & Premium on Debt (Accts. 181 and 251) F-14 Capital Paid in by Municipality (Acct. 200) F-15 Bonds (Acct. 221) F-17 Notes Payable & Miscellaneous Long-Term Debt F-18 Taxes Accrued (Acct. 236) F-19 Interest Accrued (Acct. 237) F-20 Balance Sheet Detail - Other Accounts F-22 Return on Rate Base Computation F-23 Regulatory Liability - Pre-2003 Historical Accumulated Depreciation on Contributed Utility Plant (253) F-25 Important Changes During the Year F-26 WATER SECTION Water Operating Revenues & Expenses W-01 Water Operating Revenues - Sales of Water W-02 Sales for Resale (Acct. 466) W-03 Other Operating Revenues (Water) W-04 Water Operation & Maintenance Expenses W-05 Taxes (Acct Water) W-06 Water Property Tax Equivalent - Detail W-07 Water Utility Plant in Service - Plant Financed by Utility or Municipality W-08 Water Utility Plant in Service - Plant Financed by Contributions W-09 Water Accumulated Provision for Depreciation - Plant Financed by Utility or Municipality W-10 Water Accumulated Provision for Depreciation - Plant Financed by Contributions W-12 Age of Water Mains W-13 Sources of Water Supply - Statistics W-14 F-09 Date Printed: 3/31/ :07:41 PM

3 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule iii Table of Contents WATER SECTION Water Audit and Other Statistics W-15 Sources of Water Supply - Well Information W-16 Sources of Water Supply - Intake Information W-17 Pumping & Power Equipment W-18 Reservoirs, Standpipes and Elevated Tanks W-19 Water Treatment Plant W-20 Water Mains W-21 Water Service Laterals W-22 Meters W-23 Hydrants and Distribution System Valves W-25 List of All Station and Wholesale Meters W-26 Water Conservation Programs W-27 Water Customers Served W-28 Date Printed: 3/31/ :07:41 PM

4 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule iv Identification and Ownership - Contacts Utility employee in charge of correspondence concerning this report Name: MS. LISA M GOTTSACKER, CPA Title: UTILITY ACCOUNTANT Mailing Address: 72 PARK AVENUE SHEBOYGAN, WI Phone: (920) Address: lgottsacker@sheboyganwater.org Accounting firm or consultant preparing this report (if applicable) Name: Title: Mailing Address: Phone: Address: Name and title of utility General Manager (or equivalent) Name: MR. JOE TRUEBLOOD Title: SUPERINTENDENT Mailing Address: 72 PARK AVENUE SHEBOYGAN, WI Phone: (920) Address: joetrueblood@sheboyganwater.org President, chairman, or head of utility commission/board or committee Name: MR. GERALD R. VAN DE KREEKE Title: CPA Mailing Address: 1530 SOUTH 12TH STREET SHEBOYGAN, WI Phone: (920) Address: gvandekreeke@vdks.com Date Printed: 3/31/ :07:43 PM

5 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule v Identification and Ownership - Governing Authority and Audit Information Utility Governing Authority Select the governing authority for this utility. _x_reports to utility board/commission Reports directly to city/village council Audit Information Are utility records audited by individulas or firms other than utility employees? _x_yes No Date of most recent audit report: 12/31/2016 Period covered by most recent audit: 01/01/ /31/2016 Individual or firm, if other than utility employee, auditing utility records Name: MR. JOHN KNEPEL Title: CPA Organization Name: BAKER TILLY VIRCHOW KRAUSE, LLP USPS Address: 777 EAST WISCONSIN AVENUE City State Zip MILWAUKEE, WI Telephone: (414) Address: john.knepel@bakertilly.com Date Printed: 3/31/ :07:43 PM

6 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule vi Identification and Ownership - Contract Operations Do you have any contracts? Are any the utility administrative or operational functions under contract or agreement with an outside provider for the year covered by this annual report and/or current year (i.e., operation of water or sewer treatment plant)? NO Date Printed: 3/31/ :07:43 PM

7 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-01 Income Statement Particulars This Year Last Year UTILITY OPERATING INCOME 1 Operating Revenues (400) 8,646,268 8,144,392 2 Operating Expenses: Operation and Maintenance Expense ( ) 3,869,226 4,018, Depreciation Expense (403) 1,293,053 1,159, Amortization Expense ( ) Taxes (408) 1,245,483 1,203,109 7 Total Operating Expenses 6,407,762 6,380,883 8 Net Operating Income 2,238,506 1,763, Income from Utility Plant Leased to Others ( ) 10 Utility Operating Income 2,238,506 1,763, OTHER INCOME Income from Merchandising, Jobbing and Contract Work ( ) Income from Nonutility Operations (417) Nonoperating Rental Income (418) Interest and Dividend Income (419) 16,840 9, Miscellaneous Nonoperating Income (421) 238, , Total Other Income 255, , Total Income 2,494,145 2,469, MISCELLANEOUS INCOME DEDUCTIONS Miscellaneous Amortization (425) (25,134) (25,132) Other Income Deductions (426) 74,198 72, Total Miscellaneous Income Deductions 49,064 47, Income Before Interest Charges 2,445,081 2,421, INTEREST CHARGES Interest on Long-Term Debt (427) 325, , Amortization of Debt Discount and Expense (428) Amortization of Premium on Debt--Cr. (429) 4, Interest on Debt to Municipality (430) 7,621 6, Other Interest Expense (431) Interest Charged to Construction--Cr. (432) 64, Total Interest Charges 263, , Net Income 2,181,243 2,061, EARNED SURPLUS Unappropriated Earned Surplus (Beginning of Year) (216) 36,069,925 33,442, Balance Transferred from Income (433) 2,181,243 2,061, Miscellaneous Credits to Surplus (434) 31, , Miscellaneous Debits to Surplus--Debit (435) Appropriations of Surplus--Debit (436) Appropriations of Income to Municipal Funds--Debit (439) 40 Total Unappropriated Earned Surplus End of Year (216) 38,282,805 36,069, Date Printed: 3/31/ :07:44 PM

8 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-02 Income Statement Account Details Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. Nonregulated sewer income should be reported as Miscellaneous Nonoperating Income, Account 421. Description Earnings (216.1) Contributions (216.2) Total This Year UTILITY OPERATING INCOME Operating Revenues (400) Derived 8,646,268 8,646,268 3 Total (Acct. 400) 8,646, ,646,268 4 Operation and Maintenance Expense ( ) Derived 3,869,226 3,869,226 6 Total (Acct ) 3,869, ,869,226 7 Depreciation Expense (403) Derived 1,293,053 1,293,053 9 Total (Acct. 403) 1,293, ,293, Amortization Expense ( ) Derived Total (Acct ) Taxes (408) Derived 1,245,483 1,245, Total (Acct. 408) 1,245, ,245, TOTAL UTILITY OPERATING INCOME 2,238, ,238, OTHER INCOME Income from Merchandising, Jobbing and Contract Work ( ) Derived Total (Acct ) Interest and Dividend Income (419) INTEREST AND DIVIDENDS 16,840 16, Total (Acct. 419) 16, , Miscellaneous Nonoperating Income (421) Contributed Plant - Water 238, , Impact Fees - Water 0 27 Total (Acct. 421) 0 238, , TOTAL OTHER INCOME 16, , , MISCELLANEOUS INCOME DEDUCTIONS Miscellaneous Amortization (425) Regulatory Liability (253) Amortization (25,134) (25,134) 32 Total (Acct. 425) (25,134) 0 (25,134) 33 Other Income Deductions (426) Depreciation Expense on Contributed Plant - Water 74,198 74, Total (Acct. 426) 0 74,198 74, TOTAL MISCELLANEOUS INCOME DEDUCTIONS (25,134) 74,198 49, INTEREST CHARGES Interest on Long-Term Debt (427) Derived 325, , Date Printed: 3/31/ :07:44 PM

9 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule F-02 Income Statement Account Details Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. Nonregulated sewer income should be reported as Miscellaneous Nonoperating Income, Account 421. Description Earnings (216.1) Contributions (216.2) Total This Year Total (Acct. 427) 325, , Amortization of Premium on Debt--Cr. (429) Bonds 4,345 4, Total (Acct. 429) 4, , Interest on Debt to Municipality (430) Derived 7,621 7, Total (Acct. 430) 7, , Other Interest Expense (431) Derived Total (Acct. 431) Interest Charged to Construction--Cr. (432) Capitalized Interest 64,850 64, Total (Acct. 432) 64, , TOTAL INTEREST CHARGES 263, , NET INCOME 2,016, ,601 2,181, EARNED SURPLUS Unappropriated Earned Surplus (Beginning of Year) (216) Derived 31,368,006 4,701,919 36,069, Total (Acct. 216) 31,368,006 4,701,919 36,069, Balance Transferred from Income (433) Derived 2,016, ,601 2,181, Total (Acct. 433) 2,016, ,601 2,181, Miscellaneous Credits to Surplus (434) Pension 31,637 31, Total (Acct. 434) 31, , UNAPPROPRIATED EARNED SURPLUS (END OF YEAR) 33,416,285 4,866,520 38,282, Date Printed: 3/31/ :07:44 PM

10 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-03 Income from Merchandising, Jobbing & Contract Work (Accts ) Particulars Water Electric Revenues Revenues (account 415) 0 2 Cost and Expenses of Merchandising, 3 Jobbing and Contract Work (416) --- Cost of merchandise sold Payroll Materials Taxes 0 7 Total costs and expenses Net Income (or loss) Gas Sewer (e) Total (f) Date Printed: 3/31/ :07:44 PM

11 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-04 Revenues Subject to Wisconsin Remainder Assessment Report data necessary to calculate revenue subject to Wisconsin remainder assessment pursuant to Wis. Stat (2) and Wis. Admin. Code Ch. PSC 5. If the sewer department is not regulated by the PSC, do not report sewer department in data column. Description Water Utility Electric Utility Gas Utility Sewer Utility (Regulated Only (e) Total operating revenues 8,646,268 8,646,268 1 Less: interdepartmental sales Less: interdepartmental rents Less: return on net investment in meters charged to regulated sewer department. (Do not report if nonregulated sewer.) Less: uncollectibles directly expensed as reported in water acct. 904 (690 class D), sewer acct. 843, and electric acct or- Net write-offs when Accumulated Provision for Uncollectible Accounts (acct. 144) is maintained Revenues subject to Wisconsin Remainder Assessment Total (f) 0 4 1,424 1, ,644, ,644,844 6 Date Printed: 3/31/ :07:45 PM

12 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-05 Distribution of Total Payroll Amounts charged to Utility Financed and to Contributed Plant accounts should be combined and reported in plant or accumulated depreciation accounts. Amount originally charged to clearing accounts as shown in column should be shown as finally distributed in column. The amount for clearing accounts in column is entered as a negative for account "Clearing Accounts" and the distributions to accounts on all other lines in column will be positive with the total of column being zero. Provide additional information in the schedule footnotes when necessary. Accounts Charged Direct Payroll Distribution Allocation of Amounts Charged Clearing Accts. Water operating expenses 1,479,810 1,479,810 1 Electric operating expenses 0 2 Gas operating expenses 0 3 Heating operating expenses 0 4 Sewer operating expenses 0 5 Merchandising and jobbing 0 6 Other nonutility expenses 0 7 Water utility plant accounts 236, ,202 8 Electric utility plant accounts 0 9 Gas utility plant accounts 0 10 Heating utility plant accounts 0 11 Sewer utility plant accounts 0 12 Accum. prov. for depreciation of water plant 0 13 Accum. prov. for depreciation of electric plant 0 14 Accum. prov. for depreciation of gas plant 0 15 Accum. prov. for depreciation of heating plant 0 16 Accum. prov. for depreciation of sewer plant 0 17 Clearing accounts 0 18 All other accounts 0 19 Total Payroll 1,716, ,716, Total Date Printed: 3/31/ :07:45 PM

13 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-06 Full-Time Employees (FTE) Use FTE numbers where FTE stands for Full-Time Employees or Full-Time Equivalency. FTE can be computed by using total hours worked/2080 hours for a fiscal year. Estimate to the nearest hundredth. If an employee works part time for more than one industry then determine FTE based on estimate of hours worked per industry. Example: An employee worked 35% of their time on electric jobs, 30% on water jobs, 20% on sewer jobs and 15% on municipal nonutility jobs. The FTE by industry would be.35 for electric,.30 for water and.20 for sewer. Industry FTE Water Electric 2 Gas 3 Sewer 4 Date Printed: 3/31/ :07:46 PM

14 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-07 Balance Sheet Assets and Othe Debits Balance End of Year Balance First of Year ASSESTS AND OTHER DEBITS 1 UTILITY PLANT Utility Plant (101) 63,028,083 60,038, Less: Accumulated Provision for Depreciation and Amortization of Utility Plant (111) 18,600,209 17,294, Utility Plant Acquisition Adjustments ( ) Other Utility Plant Adjustments (119) Net Utility Plant 44,427,874 42,744,168 7 OTHER PROPERTY AND INVESTMENTS Nonutility Property (121) Less: Accumulated Provision for Depreciation and Amortization of Nonutility Property (122) Investment in Municipality (123) Other Investments (124) Sinking Funds (125) 545, , Depreciation Fund (126) Other Special Funds (128) Total Other Property and Investments 545, , CURRENT AND ACCRUED ASSETS Cash (131) Special Deposits (134) Working Funds (135) Temporary Cash Investments (136) 6,372,212 5,990, Notes Receivable (141) Customer Accounts Receivable (142) 1,321,861 1,075, Other Accounts Receivable (143) 10, Accumulated Provision for Uncollectible Accounts- -Cr. (144) Receivables from Municipality (145) 547, , Plant Materials and Operating Supplies (154) 280, , Merchandise (155) Other Materials and Supplies (156) Stores Expense (163) Prepayments (165) 19,595 25, Interest and Dividends Receivable (171) Accrued Utility Revenues (173) Miscellaneous Current and Accrued Assets (174) 0 268, Total Current and Accrued Assets 8,552,313 8,143, DEFERRED DEBITS Unamortized Debt Discount and Expense (181) Extraordinary Property Losses (182) Preliminary Survey and Investigation Charges (183) Clearing Accounts (184) Temporary Facilities (185) Miscellaneous Deferred Debits (186) 1,123, , Total Deferred Debits 1,123, , TOTAL ASSETS AND OTHER DEBITS 54,649,488 51,795, Date Printed: 3/31/ :07:47 PM

15 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule F-07 Balance Sheet Liabilities and Othe Credits Balance End of Year Balance First of Year LIABILITIES AND OTHER CREDITS 1 PROPRIETARY CAPITAL Capital Paid in by Municipality (200) 1,640,701 1,640, Appropriated Earned Surplus (215) Unappropriated Earned Surplus (216) 38,282,805 36,069,925 5 Total Proprietary Capital 39,923,506 37,710,626 6 LONG-TERM DEBT Bonds (221) 11,316,604 11,087, Advances from Municipality (223) 214, , Other Long-Term Debt (224) Total Long-Term Debt 11,531,582 11,315, CURRENT AND ACCRUED LIABILITIES Notes Payable (231) Accounts Payable (232) 575, , Payables to Municipality (233) Customer Deposits (235) Taxes Accrued (236) 1,151,799 1,111, Interest Accrued (237) 57,715 66, Tax Collections Payable (241) Miscellaneous Current and Accrued Liabilities (242) Total Current and Accrued Liabilities 1,784,625 1,950, DEFERRED CREDITS Unamortized Premium on Debt (251) 45,786 12, Customer Advances for Construction (252) Other Deferred Credits (253) 799, , Total Deferred Credits 845, , OPERATING RESERVES Property Insurance Reserve (261) Injuries and Damages Reserve (262) Pensions and Benefits Reserve (263) Miscellaneous Operating Reserves (265) 564, , Total Operating Reserves 564, , TOTAL LIABILITIES AND OTHER CREDITS 54,649,489 51,795, Date Printed: 3/31/ :07:47 PM

16 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-08 Net Utility Plant Report utility plant accounts and related accumulated provisions for depreciation and amortization after allocation of common plant accounts and related provisions for depreciation and amortization to utility departments as of December 31. Particulars Water Electric Gas Sewer (e) First of Year Total Utility Plant - First of Year 60,038, ,038, Plant Accounts Utility Plant in Service - Financed by Utility Operations or by the Municipality 56,008,772 5 (101.1) --- Utility Plant in Service - Contributed Plant (101.2) 5,645, Utility Plant Purchased or Sold (102) Utility Plant Leased to Others (104) Property Held for Future Use (105) Completed Construction not Classified (106) Construction Work in Progress (107) 1,373, Total Utility Plant 63,028, Accumulated Provision for Depreciation and Amortization Accumulated Provision for Depreciation of Utility Plant in Service - Financed by 17,248, Utility Operations or by the Municipality (111.1) --- Accumulated Provision for Depreciation of Utility Plant in Service - Contributed 1,352, Plant (111.2) --- Accumulated Provision for Depreciation of Utility Plant Leased to Others (112) Accumulated Provision for Depreciation of Property Held for Future Use (113) Accumulated Provision for Amortization of Utility Plant in Service (114) Accumulated Provision for Amortization of Utility Plant Leased to Others (115) Accumulated Provision for Amortization of Property Held for Future Use (116) 20 Total Accumulated Provision 18,600, Accumulated Provision for Depreciation and Amortization Utility Plant Acquisition Adjustments (117) Accumulated Provision for Amortization of Utility Plant Acquisition Adjustments 24 (118) --- Other Utility Plant Adjustments (119) 25 Total Other Utility Plant Accounts Net Utility Plant 44,427, Date Printed: 3/31/ :07:47 PM

17 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-09 Accumulated Provision for Depreciation of Utility Plant on Utility Plant Financed by Utility Operations or by the Municipality (Acct ) Depreciation Accruals (Credits) during the year (111.1): Report the amounts charged in the operating sections to Depreciation Expense (403). If sewer operations are nonregulated, do not report sewer depreciation on this schedule. Report the Depreciation Expense on Meters charged to sewer operations as an addition in the Water Column. If the sewer is also a regulated utility by the PSC, report an equal amount as a reduction in the Sewer column. Report all other accruals charged to other accounts, such as to clearing accounts. Description Water Electric Balance First of Year (111.1) 16,016, ,016,574 1 Credits during year Charged Depreciation Expense (403) 1,293,053 1,293, Depreciation Expense on Meters Charged to Sewer 77,017 77, Salvage Comp deprec return on meters charged to Sewer 45,145 45,145 6 Total credits 1,415, ,415,215 7 Debits during year Book Cost of Plant Retired 183, , Cost of Removal Total debits 183, , Balance end of year (111.1) 17,248, ,248, Gas Sewer (e) Total (f) Date Printed: 3/31/ :07:47 PM

18 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-10 Accumulated Provision for Depreciation of Utility Plant on Contributed Plant in Service (Acct ) Depreciation Accruals (Credits) during the year (111.2): Report the amounts charged in the operating sections to Other Income Deductions (426). If sewer operations are nonregulated, do not report sewer depreciation on this schedule. Report the Depreciation Expense on Meters charged to sewer operations as an addition in the Water Column. If the sewer is also a regulated utility by the PSC, report an equal amount as a reduction in the Sewer column. Report all other accruals charged to other accounts, such as to clearing accounts. Description Water Electric Balance First of Year (111.2) 1,277, ,277,956 1 Credits during year Charged Other Income Deductions (426) 74,198 74, Depreciation Expense on Meters Charged to Sewer Salvage Total credits 74, ,198 6 Debits during year Book Cost of Plant Retired Cost of Removal Total debits Balance end of year (111.2) 1,352, ,352, Gas Sewer (e) Total (f) Date Printed: 3/31/ :07:48 PM

19 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-11 Net Nonutility Property (Accts. 121 & 122) Report separately each item of property with a book cost of $5,000 or more included in account 121. Other items may be grouped by classes of property. Describe in detail any investment in sewer department carried in this account. Description Balance First of Year Additions During Year Deductions During Year Balance End of Year (e) Nonregulated sewer plant Total Nonutility Property (121) Less accum. prov. depr. & amort. (122) Net Nonutility Property Date Printed: 3/31/ :07:49 PM

20 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-12 Accumulated Provision for Uncollectible Accounts-Cr. (Acct. 144) Description Amount --- Balance first of year 0 1 Additions Provision for uncollectibles during year Collection of accounts previously written off: Utility Customers Collection of accounts previously written off: Others 0 5 Total Additions 0 6 Accounts Written Off Accounts written off during the year: Utility Customers Accounts written off during the year: Others 0 9 Total Accounts Written Off 0 10 Balance End of Year 0 11 Date Printed: 3/31/ :07:49 PM

21 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule F-12 Accumulated Provision for Uncollectible Accounts-Cr. (Acct. 144) Accumulated Provision for Uncollectible Accounts-Cr. (Acct. 144) (Page F-12) General Footnote The Sheboygan Water Utility uses the tax roll process to collect past due amounts, therefore no provision is made for uncollectible accounts. Date Printed: 3/31/ :07:49 PM

22 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-13 Materials and Supplies Account Generation Transmission Distribution Other (e) Total End of Year (f) Amount Prior Year (g) Electric Utility 1 Fuel (151) Fuel stock expenses (152) Plant mat. & oper. sup. (154) Total Electric Utility Account Total End of Year Amount Prior Year Electric utility total Water utility (154) 280, ,402 2 Sewer utility (154) 3 Heating utility (154) 4 Gas utility (154) 5 Merchandise (155) 6 Other materials & supplies (156) 7 Stores expense (163) 8 Total Material and Supplies 280, ,402 9 Date Printed: 3/31/ :07:49 PM

23 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-14 Unamortized Debt Discount & Expense & Premium on Debt (Accts. 181 and 251) Report net discount and expense or premium separately for each security issue. Debt Issue to Which Related Written Off During Year Amount Account Charged or Credited Balance End of Year Unamortized debt discount & expense (181) None 2 Total Unamortized premium on debt (251) Bond Premium 4,345 8,429 45,786 5 Total 4,345 45,786 6 Date Printed: 3/31/ :07:50 PM

24 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-15 Capital Paid in by Municipality (Acct. 200) Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D, sewer and privates) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. Description Amount Balance first of year 1,640,701 1 Balance end of year 1,640,701 2 Date Printed: 3/31/ :07:50 PM

25 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-17 Bonds (Acct. 221) Report information required for each separate issue of bonds. If there is more than one interest rate for an aggregate obligation issue, average the interest rates and report one rate. Proceeds advanced by the municipality from sale of general obligation bonds, if repayable by utility, should be included in account 223. Enter interest rates in decimal form. For example, enter 6.75% as Description of Issue Date of Issue Final Maturity Date Interest Rate Principal Amount End of Year (e) 2004 SAFE DRINKING WATER LOAN 03/10/ /01/ % 1,354, WATER UTILITY REVENUE BONDS 04/15/ /01/ % 2,725, WATER UTILITY REVENUE BONDS 04/03/ /01/ % 2,675, SAFE DRINKING WATER LOAN 05/13/ /01/ % 2,446, WATER UTILITY REVENUE BONDS 04/20/ /20/ % 2,115,000 5 Total 11,316,604 6 Date Printed: 3/31/ :07:50 PM

26 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule F-17 Bonds (Acct. 221) (Page F-17) General Footnote Bonds (Acct. 221) Report information required for each separate issue of bonds. If there is more than one interest rate for an aggregate obligation issue, average the interest rates and report one rate. Proceeds advanced by the municipality from sale of general obligation bonds, if repayable by utility, should be included in account 223. Enter interest rates in decimal form. For example, enter 6.75% as The 2005 Revenue Bonds were refunded in April 2016 with the 2016 Revenue Bonds at an interest rate of 2% in the amount of $2,115,000 to take advantage of lower interest rates and interest savings over the remaining 10 year life of the bonds. Date Printed: 3/31/ :07:50 PM

27 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-18 Notes Payable & Miscellaneous Long-Term Debt Report each class of debt included in Accounts 223, 224 and 231. Proceeds of general obligation issues, if subject to repayment by the utility, should be included in Account 223. If there is more than one interest rate for an aggregate obligation issue, average the interest rates and report one rate. Enter interest rates in decimal form. For example, enter 6.75% as Account and Description of Obligation (a and b) Date of Issue Final Maturity Date Interest Rate (e) Principal Amount End of Year (f) Advances from Municipality (223) UNFUNDED PENSION 03/15/ /15/ % 214,978 2 Total for Account ,978 3 Date Printed: 3/31/ :07:51 PM

28 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-19 Taxes Accrued (Acct. 236) Description Amount --- Balance first of year 1,111, Charged water department expense 1,245, Charged electric department expense Charged gas department expense Charged sewer department expense 24,674 5 Total accruals and other credits 1,270, County, state and local taxes 1,111, Social Security taxes 109, PSC Remainder Assessment 8, Gross Receipts Tax 10 Total payments and other debits 1,229, Balance end of year 1,151, Date Printed: 3/31/ :07:51 PM

29 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-20 Interest Accrued (Acct. 237) Report below interest accrued on each utility obligation. Report customer deposits under account 235. Description of Issue Interest Accrued Balance First of Year Interest Accrued During Year Interest Paid During Year Interest Accrued Balance End of Year (e) Bonds (221) SAFE DRINKING WATER LOAN $3,152,000 7,004 38,844 39,639 6, WATER UTILITY REVENUE BONDS $4,900,000 15,973 31,946 47, WATER UTILITY REVENUE BONDS $4,000,000 20, , ,394 19, WATER UTILITY REVENUE BOND 13,157 76,206 76,775 12, SAFE DRINKING WATER LOAN $3,122,030 3,664 34,298 31,235 6, WATER UTILITY REVENUE BONDS $2,115,000 24,141 18,370 5,771 7 Subtotal Bonds (221) 60, , ,332 50,818 8 Advances from Municipality (223) UNFUNDED PENSION 6,131 7,621 6,855 6, Subtotal Advances from Municipality (223) 6,131 7,621 6,855 6, Other Long-Term Debt (224) None 0 13 Subtotal Other Long-Term Debt (224) Notes Payable (231) None 0 16 Subtotal Notes Payable (231) Customer Deposits (235) None 0 19 Subtotal Customer Deposits (235) Total 66, , ,187 57, Date Printed: 3/31/ :07:52 PM

30 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-22 Balance Sheet Detail - Other Accounts Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. Description Balance End of Year Sinking Funds (125) Bond Reserve Fund 545,393 2 Total (Acct. 125) 545,393 3 Cash and Working Funds (131 ) Cash 5 Total (Acct. 131 ) 0 6 Temporary Cash Investments (136) Temporary Cash Investments 6,372,212 8 Total (Acct. 136) 6,372,212 9 Customer Accounts Receivable (142) Water 1,321, Total (Acct. 142) 1,321, Other Accounts Receivable (143) Sewer (Non-regulated) Merchandising, jobbing and contract work Grant Receivable - Restricted 10,686 * 16 Total (Acct. 143) 10, Receivables from Municipality (145) Receivables for water main, laterals, and PFP 547,842 * 19 Total (Acct. 145) 547, Prepayments (165) Prepayments 19, Total (Acct. 165) 19, Miscellaneous Deferred Debits (186) Deferred Outflows of Resources - Pensions 1,123, Total (Acct. 186) 1,123, Accounts Payable (232 ) Accounts Payable 575, Total (Acct. 232 ) 575, Other Deferred Credits (253) Regulatory Liability 175, Deferred Inflow - Pension 423, Date Printed: 3/31/ :07:53 PM

31 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule F-22 Balance Sheet Detail - Other Accounts Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. --- Net Pension Liability 200, Total (Acct. 253) 799, Miscellaneous Operating Reserves (265) Accrued Vacation & Sick Leave 564, Total (Acct. 265) 564, Date Printed: 3/31/ :07:53 PM

32 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 3 of Schedule F-22 Balance Sheet Detail - Other Accounts Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D) and all other lesser amounts grouped as Miscellaneous. Describe fully using other than account titles. Balance Sheet Detail - Other Accounts (Page F-22) Explain amounts in Accounts 143, 145 and/or 233 in excess of $10,000. Provide a short list or detailed description, but do not use terms such as other revenues, general, miscellaneous, or repeat the account title. Account Implementation of the new Lead Water Service Lateral Replacement program; grant funds receivable from the WDNR Safe Drinking Water Loan Program principal forgiveness used to replace lead water service laterals in the City of Sheboygan. The WDNR Financial Assistance Agreement for principal forgiveness is scheduled to close in May Account Includes receivables for water main assessments $280,672 and water lateral assessments $175,525. Date Printed: 3/31/ :07:53 PM

33 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-23 Return on Rate Base Computation The data used in calculating rate base are averages. Calculate those averages by summing the first-of-year and the end-of-year figures for each account and then dividing the sum by two. For municipal utilities, do not include contributed plant in service, property held for future use, or construction work in progress with utility plant in service. These are not rate base components. For private utilities, do not include property held for future use, or construction work in progress with utility plant in service. These are not rate base components. Average Rate Base Water Electric Add Average Utility Plant in Service (101.1) 53,295,208 53,295, Materials and Supplies 271, ,259 3 Less Average Reserve for Depreciation (111.1) 16,632,314 16,632, Customer Advances for Construction Regulatory Liability 204, ,273 7 Average Net Rate Base 36,729, ,729, Net Operating Income 2,238,506 2,238,506 9 Net Operating Income as a percent of Average Net Rate Base Gas Sewer (e) Total (f) 6.09% N/A N/A N/A 6.09% 10 Date Printed: 3/31/ :07:53 PM

34 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-25 Regulatory Liability - Pre-2003 Historical Accumulated Depreciation on Contributed Utility Plant (253) Description Water Electric --- Balance First of Year 232, ,659 1 Credits During Year None 0 3 Charges (Deductions) Miscellaneous Amortization (425) 25,134 25, Miscellaneous Debit to Surplus 31,637 31,637 6 Balance End of Year 175, ,888 7 Gas Sewer (e) Total (f) Date Printed: 3/31/ :07:54 PM

35 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule F-26 Important Changes During the Year Report changes of any of the following types: 1. Acquisitions 2. Leaseholder changes 3. Extensions of service 4. Estimated changes in revenues due to rate changes A rate change was effective 1/1/16 to provide for a 5.25% rate of return. 5. Obligations incurred or assumed, excluding commercial paper 6. Formal proceedings with the Public Service Commission 7. Any additional matters Date Printed: 3/31/ :07:54 PM

36 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule W-01 Water Operating Revenues & Expenses Description This Year Last Year Operating Revenues - Sales of Water Sales of Water ( ) 8,487,863 8,014,393 2 Total Sales of Water 8,487,863 8,014,393 3 Other Operating Revenues Forfeited Discounts (470) 90,022 72, Rents from Water Property (472) 21,493 20, Interdepartmental Rents (473) Other Water Revenues (474) 46,890 36,631 8 Total Other Operating Revenues 158, ,999 9 Total Operating Revenues 8,646,268 8,144, Operation and Maintenenance Expenses Source of Supply Expense ( ) 14, , Pumping Expenses ( ) 684, , Water Treatment Expenses ( ) 1,066,966 1,035, Transmission and Distribution Expenses ( ) 785, , Customer Accounts Expenses ( ) 194, , Sales Expenses (910) Administrative and General Expenses ( ) 1,123,350 1,118, Total Operation and Maintenenance Expenses 3,869,226 4,018, Other Operating Expenses Depreciation Expense (403) 1,293,053 1,159, Amortization Expense ( ) Taxes (408) 1,245,483 1,203, Total Other Operating Expenses 2,538,536 2,362, Total Operating Expenses 6,407,762 6,380, NET OPERATING INCOME 2,238,506 1,763, Date Printed: 3/31/ :07:55 PM

37 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule W-02 Water Operating Revenues - Sales of Water Where customer meters record cubic feet, multiply by 7.48 to obtain number of gallons. Report estimated gallons for unmetered sales. Sales to multiple dwelling buildings through a single meter serving 3 or more family units should be classified multifamily residential. Account 460, Unmetered Sales to General Customers - Gallons of Water Sold should not include in any way quantity of water, i.e. metered or measured by tank of pool volume. The quantity should be estimated based on size of pipe, flow, foot of frontage, etc. Bulk water sales should be Account 460 if the quantity is estimated and should be Account 461 if metered or measured by volume. Water related to construction should be a measured sale of water (Account 461). Report average number of individually-metered accounts (meters). The amount reported should be the average meter count. E.g. if a hospital has 5 meters, a total of 5 meters should be reported on this schedule in column b (Average No. of Customers). Description Average No. Customer Thousand of Gallons of Water Sold Amount Unmetered Sales to General Customers (460) Residential (460.1) Commercial (460.2) Industrial (460.3) Public Authority (460.4) Multifamily Residential (460.5) Irrigation (460.6) 7 Total Unmetered Sales to General Customers (460) Metered Sales to General Customers (461) Residential (461.1) 16, ,879 2,217, Commercial (461.2) 1, , , Industrial (461.3) 163 2,385,961 3,597, Public Authority (461.4) , , Multifamily Residential (461.5) , , Irrigation (461.6) 15 Total Metered Sales to General Customers (461) 18,857 3,570,335 6,718, Private Fire Protection Service (462) , Public Fire Protection Service (463) 18, , Other Water Sales (465) Sales for Resale (466) 2 720, , Interdepartmental Sales (467) 21 Total Sales of Water 38,048 4,291,233 8,487, Date Printed: 3/31/ :07:56 PM

38 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule W-03 Sales for Resale (Acct. 466) Use a separate line for each delivery point. Customer Name Point of Delivery Thousands of Gallons Sold Revenues Kohler Municipal Water Utility TAYLOR DR & ERIE AVE 305, ,464 1 Sheboygan Falls Utilities TAYLOR DR & HWY , ,555 2 Total 720, ,019 3 Date Printed: 3/31/ :07:56 PM

39 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule W-04 Other Operating Revenues (Water) Report revenues relating to each account and fully describe each item using other than the account title. Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D and privates) and all other lesser amounts grouped as Miscellaneous. For a combined utility which also provides sewer service that is based upon water readings, report the return on net investment in meters charged to sewer department in Other Water Revenues (474). Description Amount Public Fire Protection Service (463) Amount billed (usually per rate schedule F-1 or Fd-1) 831, Wholesale fire protection billed Amount billed for fighting fires outside utility's service areas (usually per rate schedule F-2 or BW-1) 4 Total Public Fire Protection Service (463) 831,372 5 Forfeited Discounts (470) Customer late payment charges 50, Meter, Tap, Testing 39,179 8 Total Forfeited Discounts (470) 90,022 9 Rents from Water Property (472) Rent of tower for cellular antennas 21, Total Rents from Water Property (472) 21, Interdepartmental Rents (473) None 14 Total Interdepartmental Rents (473) 0 15 Other Water Revenues (474) Return on net investment in meters charged to sewer department 46, Total Other Water Revenues (474) 46, Date Printed: 3/31/ :07:56 PM

40 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule W-04 Other Operating Revenues (Water) Report revenues relating to each account and fully describe each item using other than the account title. Report each item (when individually or when like items are combined) greater than $10,000 (class AB), $5,000 (class C) and $2,000 (class D and privates) and all other lesser amounts grouped as Miscellaneous. For a combined utility which also provides sewer service that is based upon water readings, report the return on net investment in meters charged to sewer department in Other Water Revenues (474). Other Operating Revenues (Water) (Page W-04) Explain all amounts in Account 474 in excess of $10,000. Meter charge related to sewer only and sewer deduct customers. Date Printed: 3/31/ :07:56 PM

41 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 1 of Schedule W-05 Water Operation & Maintenance Expenses Each expense account that has a difference between This Year and Last Year greater than 15 percent and $10,000 (class AB), 25 percent and $5,000 (class C), 30 percent and $2,000 (class D) shall be fully explained in the schedule footnotes. Class C and class D report all expenses in Other Expense (column c) Description Labor Expense Other Expense Total This Year Last Year (e) SOURCE OF SUPPLY EXPENSES Operation Supervision and Engineering (600) Operation Labor and Expenses (601) Purchased Water (602) Miscellaneous Expenses (603) Rents (604) Maintenance Supervision and Engineering (610) Maintenance of Structures and Improvements (611) Maintenance of Collecting and Impounding Reservoirs (612) Maintenance of Lake, River and Other Intakes (613) 13,547 13, ,518 * Maintenance of Wells and Springs (614) Maintenance of Supply Mains (616) Maintenance of Miscellaneous Water Source Plant (617) Total Source of Supply Expenses 0 14,404 14, , PUMPING EXPENSES Operation Supervision and Engineering (620) 30,857 30,857 29, Fuel for Power Production (621) Power Production Labor and Expenses (622) Fuel or Power Purchased for Pumping (623) 479, , , Pumping Labor and Expenses (624) Expenses Transferred--Credit (625) Miscellaneous Expenses (626) 7,529 46,398 53,927 50, Rents (627) Maintenance Supervision and Engineering (630) 9,909 9,909 9, Maintenance of Structures and Improvements (631) 76,943 10,833 87,776 71,381 * Maintenance of Power Production Equipment (632) Maintenance of Pumping Equipment (633) 13,973 8,794 22,767 13, Total Pumping Expenses 139, , , , WATER TREATMENT EXPENSES Operation Supervision and Engineering (640) 28,265 28,265 25, Chemicals (641) 6 227, , , Operation Labor and Expenses (642) 426, , , , Miscellaneous Expenses (643) 3,240 24,040 27,280 18, Rents (644) Maintenance Supervision and Engineering (650) Maintenance of Structures and Improvements (651) 40,905 13,951 54, ,138 * Maintenance of Water Treatment Equipment (652) 22,241 33,266 55,507 34,110 * 37 Total Water Treatment Expenses 521, ,509 1,066,966 1,035, TRANSMISSION AND DISTRIBUTION EXPENSES Operation Supervision and Engineering (660) 35,173 35,173 33, Storage Facilities Expenses (661) 1,185 8,304 9,489 10, Date Printed: 3/31/ :07:57 PM

42 Year Ended: December 31, 2016 Utility No Sheboygan Water Utility Page 2 of Schedule W-05 Water Operation & Maintenance Expenses Each expense account that has a difference between This Year and Last Year greater than 15 percent and $10,000 (class AB), 25 percent and $5,000 (class C), 30 percent and $2,000 (class D) shall be fully explained in the schedule footnotes. Class C and class D report all expenses in Other Expense (column c) Description Labor Expense Other Expense Total This Year Last Year (e) --- Transmission and Distribution Lines Expenses (662) 88,679 9,592 98,271 70,271 * Meter Expenses (663) 35,025 4,101 39,126 49,460 * Customer Installations Expenses (664) 109, , , Miscellaneous Expenses (665) 91,816 16, ,331 88,727 * Rents (666) Maintenance Supervision and Engineering (670) Maintenance of Structures and Improvements (671) 80,726 3,027 83,753 81, Maintenance of Distribution Reservoirs and Standpipes (672) 3,977 47,580 51,557 38,842 * Maintenance of Transmission and Distribution Mains (673) 86,889 88, , , Maintenance of Services (675) ,973 * Maintenance of Meters (676) 10, ,484 11, Maintenance of Hydrants (677) 37,403 26,597 64,000 68, Maintenance of Miscellaneous Plant (678) Total Transmission and Distribution Expenses 471, , , , CUSTOMER ACCOUNTS EXPENSES Supervision (901) 25,858 25,858 26, Meter Reading Expenses (902) 30,377 4,644 35,021 39, Customer Records and Collection Expenses (903) 87,799 43, , , Uncollectible Accounts (904) 1,424 1,424 8, Miscellaneous Customer Accounts Expenses (905) Customer Service and Informational Expenses (906) (4,015) 62 Total Customer Accounts Expenses 144,034 50, , , SALES EXPENSES Sales Expenses (910) Total Sales Expenses ADMINISTRATIVE AND GENERAL EXPENSES Administrative and General Salaries (920) 195, , , Office Supplies and Expenses (921) 21,407 21,407 24, Administrative Expenses Transferred--Credit (922) Outside Services Employed (923) 94,130 94,130 15,199 * Property Insurance (924) 40,082 40,082 49, Injuries and Damages (925) 82,965 82,965 89, Employee Pensions and Benefits (926) 629, , , Regulatory Commission Expenses (928) 2,986 2,986 21,313 * Duplicate Charges--Credit (929) Miscellaneous General Expenses (930) 7,193 33,408 40,601 42, Rents (931) Maintenance of General Plant (932) ,257 16,058 34,648 * 79 Total Administrative and General Expenses 203, ,178 1,123,350 1,118, TOTAL OPERATION AND MAINTENANCE EXPENSES 1,479,810 2,389,416 3,869,226 4,018, Date Printed: 3/31/ :07:57 PM