Opinion by
The Citizens Water Company has appealed from the order of the Public Utility Commission in this rate proceeding, and questions the commission’s finding of fair value of the company’s land.
The Citizens Water Company serves certain areas in Washington County. On January 14, 1955, it filed a new tariff, effective March 15, 1955, providing for an estimated increase in annual revenues of $404,721. The proposed increase was approximately 65.5 per cent more than the existing revenues at the level of operations at October 31, 1954. The total annual revenue to be yielded by the new tariff was $1,022,690. On March 7, 1955, the commission susрended the operation of the tariff for a period of six months, and by concurrent order, on its own motion, instituted an investigation for the purpose of determining the reasonableness and lawfulness of the rates, charges, rules, and regulations in the proposed tariff. By subsequent order the operation of the proposed tariff was further suspended to December 15, 1955. The City of Washington and the Borough of Canonsburg filed complaints against the rates in the new tariff, alleging that the proposed rates were unreasonable and unnecessary for the proper and sound operatiоn of the company. The complaints were consolidated with the commission’s proceeding for the purpose of hearing. The commission, one commissioner dissenting, finally determined that the company was entitled to operating revenues of $923,925, or an increase of approximately 49 per cent compared with 65.5 per cent which the company had requested; and the company was ordered to file a new tariff containing rates designed *305 to produce the allowed annual operating revenues at the level of operations at October 31, 1954.
Thе sole complaint of the company on this appeal is to the determination of the value of its land for rate making purposes; and it contends that the commission erred in limiting the valuation to original cost.
The commission found the fair value of the company’s property, used and usеful in the public service, to be $6,750,000. In several measures of value the land was included at original cost of $326,857 for the company’s 1,431 acres. The company apparently submitted seven measures of value of its October 31, 1954, plant, five of which included land at original cost, and two of which included land at current and five-year average appraisals.
In the first instance the company sought to have its land included in the rate base at original cost. During the rate proceeding the company submitted appraisals of its land at price levels of October 31, 1954, and October 31, 1949. These wеre about three times original cost. The company has a number of tracts of varying acreage. Most of the acreage is watershed and reservoir; a small amount is improved with buildings and pumping equipment. In support of the appraisals, three real estate brokers testified as witnessеs for the company. They valued the bare land as of October 31, 1954, at $1,177,672, and as of October 31, 1949, at $983,646. The mathematical five-year average would be $1,080,659. A witness for the complaining municipalities testified that the market value of 1,105 acres of the company’s land was $209,779, which is below original cost of those tracts of $266,096 as well as the company’s present-day appraisal of $906,418.
The commission rejected the appraisals submitted by the company and the complainants, and concluded *306 that the company’s original cost of $326,857 for its 1,431 acres of land was its fair value for rate mаlting purposes on the record before it.
It is argued on behalf of the company that the commission erred in failing to properly consider the opinion evidence with respect to the market value of its land, and in determining that the original cost was the fair value of such real estatе for rate making purposes. The vacation of the commission’s order and remission of the record for the reasons submitted by the company would necessarily require the commission to allow an increase in the rate base and in the allowable return at the rate of 5.7 per cent, and to make other necessary adjustments.
A public utility in this Commonwealth is entitled to receive a fair return on the fair value of its property used and useful in the public service at the time rates are established or at the time value is in issue.
Pennsylvania Power
&
Light Co. v. Public Service Commission,
The commissiоn is charged with the duty of protecting the rights of the public, and there is nothing in the law that compels it to accept a company’s valuation of property for rate making purposes which is unrealistic and merely hypothetical. With reference to the appraisals by the comрany’s witnesses, the commission said: “The fact that adjacent land, which has been laid out in relatively small real estate plots, is bringing a high price is no proof that respondent could dispose of its large holdings on a wholesale basis at similar prices.”
*308 A brief review of the testimony of the company’s witnesses justifies the conclusion that the company’s 1,431 acres have no such present market value as given by the appraisals. Its assumed use for residential or commercial purposes is pure conjecture. The witnesses were furnished a list of the parcels of real estatе owned by the company together with maps showing locations, sizes, and descriptions, and other information with respect to each parcel. Being thus prepared they proceeded to fix by their opinions the fair market value as of October 31, 1954, and October 31, 1949. They testified that they dеtermined the fair market value of the “bare land without giving consideration to any improvements or structures including reservoirs now on the property.” They said they considered the effect of public improvements and the shape, size, and location of each parcel, and stated that they took into account “all available uses and purposes” to which the land might be adapted. They gave no consideration to the fact that the land has a specific value to a water company. But they considered sales and offerings of residential property in the areas. They then described how they reached the appraised amounts (company’s exhibit No. 26) by using representative parcels in the exhibit which included all of the land. For instance, they considered the proximity of a tract to the City of Washington, to schools, to bus transportation, to an аttractive neighborhood, to a highway, and in general all factors desirable in connection with the development of home sites. They appraised at $900 per acre a 300-acre tract because they considered the land suitable for a housing development. Another 5-acre tract, which had a frontage on a highway, they valued at $3,500 per acre, because in their opinion the property was suitable for both residential and commercial purposes. Another small tract was appraised at $2,- *309 500 per acre for the same reason. One of the traсts containing 112 acres was valued at $500 per acre. The witnesses described the beautiful and valuable homes in the vicinity, and noted that adjoining this tract were subdivisions under development. On cross-examination it appeared that the witnesses had given little or no consideration to the fact that some of the land was wooded, although they did express an opinion that this might make the land more desirable for home sites. In placing a value upon the reservoir properties the witnesses did not take into consideration the fact that the land was under water, but appraised it “just as though thеre were no water there.” Furthermore, the witnesses attempted to minimize adjoining areas which were still farm land and possibly available for development, and at the same time emphasized those parcels which had been built up residentially.
Our appellate courts have said that а proper determination of the present value of land requires a consideration of its present market value not for any particular purpose but for all its available uses and purposes.
Lehighton Water Supply Co. v. Public Service Commission,
The commission was not required to accept such hypothetical, conjectural, and unsatisfactory estimates in determining the fair value of this property of the company for rate making purposes.
Pittsburgh v. Pennsylvania Public Utility Commission,
We are of the opinion that it was not an unreasonable exercise of judgment under the circumstances for the commission to reject the high valuations placed by the company’s appraisers on its land. For the same reason that a utility is not entitled to have fair value of its property determined solely on the basis of the particular use made of the property
(The Minnesota
*311
Rate Cases,
The burden ivas upon the company to establish the fair value of its property and the reasonableness of its rates.
Philadelphia v. Pennsylvania Public Utility Commission,
supra,
It is to be noted that the commission allowed an increase of approximately 49 per cent in the annual allowable revenuеs of the company. This compares favorably with the requested increase of 65.5 per cent. The company does not assert that the new rates are inadequate or that they are confiscatory. It would seem that the company, under the circumstances, has no ground for complaint.
The order of the commission is affirmed.
