82 Pa. Super. 48 | Pa. Super. Ct. | 1923
Argued April 11, 1923. Bangor Water Company filed with the Public Service Commission a new schedule of rates, calculated to produce an annual revenue of about $32,000, and increasing the rates charged both domestic and commercial users of water. Before its effective date complaint was filed by various customers alleging that the new rates were excessive, unfair, unjust and unreasonable. Testimony was taken before an examiner appointed by the commission. Argument was had before the commission, and an order filed. The case was subsequently reopened, and additional testimony taken, and the commission then filed its order sustaining the complaint, reducing the minimum monthly charges for meter service, and disapproving of certain rules. It valued the used and useful property of the water company at $218,000 (including about $15,000 expended in improvements since the filing of the complaint), and allowed 7% annual fair return thereon, ($15,260), annual depreciation of 3/4 of 1% on $178,000 ($1,335), operating expenses, $6,500, and amortization of expenses of litigation to the extent of $500 a year for three years, and directed the company to file a schedule of rates, equitably apportioned, calculated to produce a gross annual revenue of $23,595. From this order the water company has appealed, alleging that the rates thus imposed are confiscatory of its property.
Bangor Water Company was incorporated June 17, 1884, with an authorized capital stock of $20,000. Accurate records are available only since February 2, 1896, at which time it had outstanding capital stock of the par value of $16,200, and bonds of the face value of $35,000. It obtains its water from a number of springs and artesian wells located on high ground, which it impounds in reservoirs and supplies by gravity to its patrons in the boroughs of Bangor and Roseto. It operates in the latter borough under a ninety-nine year lease from the Roseto Water Company, made in 1913; it is, however, conducted as one system and will be treated as such. *52
As the appellant claims the order of the commission will result in confiscation of its property, we are required to examine the record and determine upon our own independent judgment as to both law and facts whether such claim is justified: Ohio Valley Water Co. v. Ben Avon Boro.,
Our public service company law (Art. V. Sec. 20) directs the commission to give due weight to all the elements of value proper to be considered in ascertaining and determining the fair value of the utility company's property, specifically mentioning the following: (1) the original cost of construction, particularly with reference to the amount expended in the existing and permanent improvements; (2) such consideration for the (a) amount in [and] market value of its bonds and stocks, (b) the probable earning capacity of the property under the rates fixed by the commission and (c) the items of expenditure for obsolete equipment and construction, as the circumstances and the historical development of the enterprise may warrant; (3) the reproduction costs of the property based upon the fair average price of materials, property and labor; and (4) its developmental and going concern value.
With respect to the original cost of construction, there seemed to be a wide divergence between the figures as shown by the books of the company and as set forth in the report of the Bureau of Accounts and Statistics of the commission, the former being $314,448.83, the latter, $187,141.03; but an examination of the company's books show fictitious expenditures for real estate amounting to $127,800, — subterfuges for the issue of bonds and stock to that amount —, and deducting this sum, the company's books show an original construction cost of $186,648.83, practically the commission's figures. Adding the *53
amount expended for permanent improvements since the making of that report, we find the original cost of the present plant to be approximately $202,000. While this is to be considered in determining the value of appellant's property, it is not the measure of such value. "As the company may not be protected in its actual investment, if the value of the property be plainly less, so the making of a just return for the use of the property involves the recognition of its fair value if it be more than its cost. The property is held in private ownership, and it is that property and not the original cost of it, of which the owner may not be deprived without due process of law": Minnesota Rate Cases,
Capital stock is outstanding of the par value of $80,920. Of this, $27,300 was issued in 1899, ostensibly for the purchase of real estate, but really as the declaration of a 150% stock dividend; and $20,500 was issued in 1902 in connection with the purchase of another tract of land, but in reality as a cloak for other purposes. Bonds of the par value of $150,500 are issued and outstanding, but of this amount, $81,000 represents bonds issued in 1902, in connection with the purchase of the same land for which $20,500 stock was given, but actually for other purposes. No evidence was given as to the market value of the bonds and stock, beyond that the interest on the bonds (5%) was regularly paid and dividends on the stock regularly distributed since 1896, ranging from 4% to 7% annually since 1907.
The company owns approximately 766 acres of land and a number of rights of way in connection with its wells, water shed, reservoirs, stand pipe and distribution system. The complainants valued this land, etc., at its approximate original cost, $25,000. The commission found this amount to be "insufficient" but did not state its present fair market value, which is, ordinarily, the true criterion as to real estate: Minnesota Rate Cases, supra, pp. 451-456; Denver v. Denver Union Water Co.,
With respect to the reproduction cost of the plant, exclusive of real estate, the appellant's engineers submitted three estimates based as follows: (1) On average unit costs for the ten year period ending September 1, 1920; (2) on average unit costs for the five year period ending the same date; and (3) on average unit costs as of September 1, 1920. On the rehearing they also presented three additional estimates based on average unit costs as of, (4) June, 1920, (5) June, 1921, and (6) June, 1922. These estimates showed reproduction costs new, and less accrued depreciation, of the physical plant, exclusive of overhead, engineering, contingencies, interest, working capital and going concern value, etc., as follows:
Est. (1) Est. (2) Est. (3) Est. (4) Est. (5) Est. (6) Rep. cost new 209,693 302,235 417,212 396,774 292,586 226,932 Rep. cost new less depreciation 201,989 291,859 403,715 383,899 282,366 218,787
To these figures were added estimated costs of engineering and contingencies, general administration, organization, interest, and cost of financing, totalling 24 1/2%; equipment, material and supplies, $5,241; operating capital, $2,500; and going concern value, $25,000, making the total reproduction cost new less depreciation (exclusive of real estate) as estimated by appellant's engineers as follows:
*55Est. (1) Est. (2) Est. (3) Est. (4) Est. (5) Est. (6) 288,986 403,051 544,656 518,152 389,925 309,631
The complainants' engineer, on the other hand, presented an estimate of what he called the historical reproduction cost of appellant's plant in which he valued the physical plant, exclusive of real estate, as of the dates when constructed at $126,635 new and $112,445 as depreciated. He allowed 10 1/2% for intangible construction costs, $2,000 for operating capital, $525 for material and supplies, but nothing for going concern value, making the total cost new as of the respective times when constructed (exclusive of land) $142,285, and $126,930, as depreciated. As before stated, complainants valued the land at $25,000.
We are satisfied that none of these estimates accurately fixes the present fair value of appellant's property, used and useful in the public service, for rate making purposes. Complainants' is of little use for it is frankly based, not on the fair average price of materials as of the present, but at the times when the plant was built and enlarged. The decisions of the Supreme Court of the United States require us to base the fair return upon its present value; that is, its reasonable value at the time it is being used for the public: Willcox v. Consolidated Gas Co.,
Considering then the estimates presented by appellant's engineers, we are satisfied that the accrued depreciation allowed in them is far too low. With respect to the estimate based on average prices for ten years prior to September 1, 1920, — the figures chiefly relied on by appellant —, it is less than three years annual depreciation demanded by appellant, based on the same figures. There is a wide variance between the several engineers in this respect using the same method of computation. So the percentage of intangible costs in the appellant's estimates is, in our judgment, entirely too high for a water plant of this character. We are of opinion that such intangibles should in this case not exceed 12%; and a going concern value of $25,000, is, in the light of *57
the immediately successful earning record of the company, excessive. No allowance is to be made for good will, "as indicating that element of value which inheres in the fixed and favorable consideration of customers, arising from an established and well-known and well conducted business": Des Moines Gas Co. v. Des Moines,
We are of the opinion that considering all elements proper to be considered in the valuation of appellant's property used and useful in the public service, including going concern and developmental cost, and allowing $2,500 for working capital, $50,000 as the value of the real estate and $15,000 for recent permanent improvements, the present fair value of its property for rate making purposes is $275,000, on which it is fairly entitled, (as found by the commission), to an annual return of 7% or $19,250, and an annual depreciation of 3/4 of 1% on $200,000 thereof, or $1,500.
We sustain none of the objections to the commission's findings as to operating expenses, except the exclusion of federal taxes levied against the corporation. The Supreme Court of the United States has recently ruled that such taxes are properly allowable as expenses, though to be taken into consideration in determining the fair return *58
to the company's stockholders: Galveston Electric Co. v. Galveston, supra, pp. 399, 400; Georgia Ry. Power Co. v. R.R. Com. of Ga., supra, (decided June 11, 1923). The tax on corporate loans paid this State is not to be included in operating expenses. It is not a tax against the corporation, but against the bondholders. The corporation is only the agent of the State in its levy and collection. If it chooses to pay the tax out of its own resources instead of deducting it from the interest paid the bondholders, that is its privilege, but it cannot pass on the burden thus assumed as an expense to the public. We consider the allowance of the commission for salaries and administration expenses reasonable in the circumstances. The patrons of the Bangor Water Company have nothing to do with the salaries of the officers of the Roseto Water Company and cannot be called upon to contribute to their payment: Citizens Pass. Ry. Co. v. P.S.C.,
We are not disposed to interfere with the allowance of $1,500 expenses of this litigation, amortized during three years. If we did, it would be to disallow it altogether.
On the basis of the foregoing determination of a 7% rate of return the allowable revenue would be made up as follows:
*59Fair return, 7%, on $275,000 $19,250 Annual depreciation 1,500 Operating expenses. $6,500 Federal taxes (Est.) 250 6,750 -------- ------- $27,500
Amortization allowance, annually for three years ....................... 500 ------- $28,000
The order of the commission fails to allow a fair return on the value of the appellant's property used and useful in the public service, and to the extent that it falls short of doing so, is confiscatory (Bluefield Water Works Improvement Co. v. P.S.C. of W. Va., supra), and must be reversed or modified in so far as necessary to conform with our findings. Order reversed or modified to accord with this opinion; and it is ordered that the appellant file with the commission within fifteen days after the return of the record, to become effective on one day's notice, a schedule of rates equitably apportioned, calculated to produce a gross annual revenue of $28,000.
