UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM U3A-2
File No. 69-206
Statement by Holding Company Claiming Exemption Under
Rule U-3A-2 from the Provisions of the Public Utility
Holding Company Act of 1935
BANGOR HYDRO-ELECTRIC COMPANY
hereby files with the Securities and Exchange Commission pursuant to Rule 2,
its statement claiming exemption as a holding company from the provisions of
the Public Utilities Holding Company Act of 1935, and submits the following
information:
1. Bangor Hydro-Electric Company (Bangor Hydro) is a Maine corporation
having its principal place of business at 33 State Street, Bangor, Maine.
Bangor Hydro is principally engaged in the generation, transmission,
distribution and sale of electric energy in eastern Maine and serves
approximately 97,000 customers.
Bangor Var Co., Inc. is a corporation organized under Maine law in 1990.
It was formed to be a general partner whose sole function is to own a 50%
interest in Chester SVC Partnership, a partnership which owns the static var
compensator electrical equipment which supports the Hydro Quebec Phase II
transmission line.
East Branch Improvement Company is a water storage corporation organized
under the laws of the State of Maine. It operates on the East Branch of the
Penobscot River in Maine. Its capital stock consists of 3,029.25 shares of
which Bangor Hydro owns 1,817.55 shares, the remaining 1,211.70 shares being
owned by Great Northern Paper Company. East Branch Improvement Company's
office is at 33 State Street, Bangor, Maine.
Godfrey's Falls Dam Company is a Maine corporation having its office at
33 State Street, Bangor, Maine. All of its capital stock is owned by East
Branch Improvement Company. Ownership of this corporation was acquired to
permit future water storage development in the basin of the East Branch of
the Penobscot River in the State of Maine.
The Sawtelle Brook Dam & Improvement Company is a Maine corporation
having its office at 33 State Street, Bangor, Maine. All of its capital
stock is owned by East Branch Improvement Company. This corporation controls
certain dams and water rights in the basin of the East Branch of the
Penobscot River in Maine and was acquired to permit future water storage
development in the East Branch basin.
Sebois Dam Company is a Maine corporation organized to
improve the navigation of certain of the Sebois waters which enter the
Piscataquis River. It has the right to maintain dams for the driving of logs
and lumber. It is presently an inactive corporation and has no income. All
of its capital stock is owned by Bangor Hydro. Its address is 33 State
Street, Bangor, Maine.
Pleasant River Gulf Improvement Company is a corporation organized under
Maine law. It is a water improvement company authorized by its charter to
erect and maintain dams and to improve the flow of water in the West Branch
of the Piscataquis River in Maine for the purpose of making the West Branch
floatable and facilitating the driving of logs and lumber upon the same. It
is presently an inactive corporation and has no income. All of its capital
stock is owned by Bangor Hydro. Its address is 33 State Street, Bangor,
Maine.
Northeastern Company is an inactive corporation organized under Maine
law. It was acquired to hold certain real and personal properties useful at
the time of the acquisition thereof in the conduct of Bangor Hydro's
business. These holdings have since been disposed of and the corporation has
no present assets or liabilities. All of its capital stock is owned by
Bangor Hydro. Its address is 33 State Street, Bangor, Maine.
Eastern Development Company is an inactive corporation organized under
Maine law. It was organized to acquire and hold certain properties for
ultimate transfer to Bangor Hydro. All holdings have been disposed of and
the corporation has no present assets or liabilities. Its address is 33
State Street, Bangor, Maine.
Maine Electric Power Company, Inc. ("MEPCO") is a Maine corporation with
its principal office at Edison Drive, Augusta, Maine, formed for the purpose
of constructing, owning and operating a 345 KV transmission line between
Wiscasset, Maine and the Maine-New Brunswick international border at Orient,
Maine, where its lines connect with that portion of the interconnection
constructed in the Province of New Brunswick by the New Brunswick Power
Commission. (See File No. 704798). Bangor Hydro owns 14.188% of MEPCO'S
common stock; the remainder of the stock is held by other Maine electric
utility companies.
Penobscot Hydro Co., Inc. ("PHC") is a corporation organized under Maine
law in 1986 as a wholly owned subsidiary of Bangor Hydro, in connection with
the project financing of the redevelopment of a hydroelectric generating
facility on the Penobscot River in Howland and Enfield, Maine. In 1986
Bangor Hydro formed a partnership ("Bangor-Pacific Hydro Associates" or
"Bangor-Pacific") with Pacific Lighting Energy Systems ("PLES"), a California
corporation (the "West Enfield project") in order to finance the $45,000,000
redevelopment of Bangor Hydro's existing hydroelectric facility. Bangor
Hydro transferred its interest in the facility to Bangor-Pacific, and
purchases all the power from the facility pursuant to a long-term contract.
Prior to the closing of the financing, Bangor Hydro transferred its 50%
interest in the partnership to PHC. The entire transaction was reviewed and
approved by the Maine Public utilities Commission.
Neither Bangor Var Co. Inc., East Branch Improvement Company, Godfrey's
Falls Dam Company, The Sawtelle Brook Dam and Improvement Company,
Northeastern Company, Eastern Development Company, Pleasant River Gulf
Improvement Company nor Sebois Dam Company is a public utility.
2. Bangor Hydro owns seven hydro-electric generating plants, one steam
generating plant and four internal combustion generating plants, all located
within its service area in the State of Maine. It also owns approximately
600 miles of transmission lines and approximately 3400 miles of distribution
lines, all being located within its service area in the State of Maine. A
map of Bangor Hydro's service area indicating major transmission lines and
the location of generating plants has been filed on FORM SE on
February 28, 1995. In addition, Bangor Hydro has an approximate 7% ownership
interest in Maine Yankee Atomic Power Company in Wiscasset, Maine, a nuclear
generating facility, an 8.33% interest as a tenant in common with other
utilities in Wyman Unit No. 4, a fossil fuel generating unit located in
Yarmouth, Maine.
As indicated above, MEPCO owns a 345 KV transmission line and PHC owns a
50% interest in a hydroelectric facility.
3. Bangor Hydro submits the following information with respect to its
sales and purchases of electric energy during the calendar year 1994:
(a) 1,663,117,756 KWH of electric energy sold
(at retail and wholesale).
(b) None KWH distributed at retail
outside the State of Maine.
(c) 110,801,500 KWH of electric energy sold
at wholesale outside of Maine or
at the State line sold through
the New England Power Pool.
(d) 938,647,100 KWH purchased outside the State
of Maine or at the State line.
4. Bangor Hydro has no direct or indirect interest in an EWG or a
foreign utility company.
EXHIBIT A
The consolidating statements of income and surplus of Bangor Hydro and
its subsidiary companies for the calendar year 1994, together with
consolidating balance sheets of Bangor Hydro and its subsidiary companies as
of the close of the calendar year 1993 are attached hereto as Exhibit A.
With the exception of MEPCO, Penobscot Hydro Co., Inc. and Bangor Var Co.,
Inc. the subsidiaries referred to in item 1 above considered in the aggregate
would not constitute a significant subsidiary and their income is not
material in relation to the total enterprise. Consequently, financial
statements for such subsidiaries are not consolidated. In the case of MEPCO,
financial statements are not consolidated because Bangor Hydro does not own a
majority interest. The 1994 financial statements for East Branch Improvement
Company which includes investment in its wholly owned subsidiaries, Godfrey
Falls Dam Company and Sawtelle Brook Dam & Improvement Co. are included in
Exhibit A as are the 1994 financial statements for MEPCO.
EXHIBIT B
A Financial Data Schedule is attached as Exhibit B.
EXHIBIT C
No organizational chart is attached because Bangor Hydro has no
relationship with any EWG or foreign utility company.
Bangor Hydro has caused this statement to be executed on its behalf by
its duly authorized officer this 26th day of February, 1995.
BANGOR HYDRO-ELECTRIC COMPANY
/s/ Robert C. Weiser
by--------------------------
Robert C. Weiser
Chief Financial Officer
(Corporate Seal)
/s/ Frederick S. Samp
Attest: ----------------------------
Frederick S. Samp
Corporate Clerk
Name, title and address of officer to whom notices and correspondence
concerning this statement should be addressed:
Robert C. Weiser
Chief Financial Officer
Bangor Hydro-Electric Company
33 State Street
P.O. Box 932
Bangor, Maine 04401
EAST BRANCH IMPROVEMENT COMPANY
STATEMENTS OF INCOME
Year Ended December, 1994
1994 1993 1992
---- ---- ----
Operating Revenues:
- - - - - - -----------------------------
Downstream Charges $ 105,000 $ 90,000 $ 90,000
------------ ------------ ------------
Operating Expenses:
- - - - - - -----------------------------
Operations and Maintenance
of Reservoirs, Dams and
Waterways $ 67,381 $ 64,780 $ 55,728
Depreciation 26,721 25,200 25,200
General Taxes 41,822 42,195 35,097
Insurance 9,600 9,600 9,600
------------ ------------ ------------
$ 145,524 $ 141,775 $ 125,625
------------ ------------ ------------
NET OPERATING INCOME (LOSS) $ (40,524) $ (51,775) $ (35,625)
------------ ------------ ------------
OTHER INCOME:
- - - - - - ------------------------
Interest Income $ (130) $ 552 $ 828
Other 550 550 550
------------ ------------ ------------
$ 420 $ 1,102 $ 1,378
------------ ------------ ------------
Income (Loss) Before Federal
and State Income Taxes $ (40,104) $ (50,673) $ (34,247)
------------ ------------ ------------
Provisions for:
Federal Income Taxes $ (5,098) $ (7,335) $ (4,957)
(1,470) (1,774) (1,199)
------------ ------------ ------------
$ (6,568) $ (9,109) $ (6,156)
------------ ------------ ------------
NET INCOME (LOSS) $ (33,536) $ (41,564) $ (28,091)
============ ============ ============
EAST BRANCH IMPROVEMENT COMPANY
BALANCE SHEETS
December, 1994
1994 1993
---- ----
ASSETS
- - - - - - -----------
Property
- - - - - - ----------
Dams, Buildings and Equipment
Land and Rights $ 1,216,197 $ 1,178,683
Construction Work In Progress - -
--------------- ---------------
$ 1,216,197 $ 1,178,683
Less Reserve for Depreciation 645,641 618,920
--------------- ---------------
$ 570,556 $ 559,763
--------------- ---------------
Investments
- - - - - - ----------------
Godfrey Falls Dam Company $ 2,850 $ 2,850
Sawtelle Brook Dam & Improvement Co. 825 825
--------------- ---------------
$ 3,675 $ 3,675
--------------- ---------------
Current Assets
- - - - - - -------------------
Cash and Temporary Cash Investments $ 10,062 $ 17,917
Temporary Cash Investments - 3,729
Accounts Receivable 37,500 22,530
Prepaid Insurance - -
Prepaid Taxes 9,976 10,427
--------------- ---------------
$ 57,538 $ 54,603
--------------- ---------------
--------------- ---------------
TOTAL ASSETS $ 631,769 $ 618,041
=============== ===============
LIABILITIES AND CAPITALIZATION
- - - - - - -----------------------------------
Capitalization
- - - - - - -----------------
Capital Stock $ 302,925 $ 302,925
Retained Earnings 61,385 94,921
--------------- ---------------
$ 364,310 $ 397,846
--------------- ---------------
Current Liabilities
- - - - - - ----------------------
Accounts Payable $ 124,843 $ 71,011
Accrued General Taxes 711 711
--------------- ---------------
$ 125,554 $ 71,722
Long-Term Liabilities --------------- ---------------
- - - - - - --------------------------
Dividends Payable $ 0 $ 0
Accrued Taxes, General 184 184
State Income Taxes - Current (18,746) (18,746)
Federal Income Taxes - Current (62,657) (62,657)
State Income Taxes - Deferred 40,597 42,067
Federal Income Taxes - Deferred 182,527 187,625
--------------- ---------------
$ 141,905 $ 148,473
--------------- ---------------
TOTAL LIABILITIES AND CAPITALIZATION $ 631,769 $ 618,041
=============== ===============
EAST BRANCH IMPROVEMENT COMPANY
STATEMENT OF RETAINED EARNINGS
FOR THE YEARS ENDED DECEMBER 31,
1994 1993
Balance at Beginning of Year $ 94,921 $ 136,485
Add: Net Income ( Loss) Year To Date (33,536) (41,564)
------------ ------------
$ 61,385 $ 94,921
Deduct : Dividends - -
------------ ------------
Balance at End of Year $ 61,385 $ 94,921
============ ============
BANGOR HYDRO-ELECTRIC COMPANY PAGE 1 OF 3
RECLASSIFICATION ENTRIES
FOR THE YEAR ENDED 12/31/94
NUMBER DESCRIPTION DEBIT CREDIT
BANGOR HYDRO RECLASSIFICATIONS
1 CONST WORK IN PROGRESS 4,350,499.29
CLEARING ACCOUNTS (3,940,122.53)
OTHER DEFERRED CHARGES (151,806.84)
PRELIMINARY SURVEY & INVEST. (258,569.92)
TO RECLASSIFY CWIP PROJECTS
2 ACCOUNTS RECEIVABLE 124,497.00
INVESTMENT IN MYAPCO (120,750.00)
INVESTMENT IN MEPCO (3,747.00)
TO RECLASSIFY DIVIDENDS RECEIVABLE
3 OTHER RESERVES 84,693.16
MATERIALS & SUPPLIES (84,693.16)
TO RECLASSIFY OBSO INVENT. RESERVE
4 FUEL OIL INVENTORIES 435,000.89
MATERIALS & SUPPLIES (435,000.89)
TO SEPARATELY BREAK-OUT FUEL OIL
5 ACCOUNTS RECEIVABLE 2,242.60
CLEARING ACCOUNTS (2,242.60)
TO BREAK-OUT ADVANCES TO BPHA
6 INVESTMENT IN BASIN MILLS 8,695,539.45
PRELIMINARY SURVEY & INVEST. (8,695,539.45)
CONSTRUCTION WORK IN PROGRESS 0.00
RECLASS BASIN MILLS INVESTMENT
7 DEFERRED FUEL-CURRENT (3,025,194.35)
DEFERRED FUEL-NONCURRENT 3,025,194.35
TO RECLASS CURRENT PORTION DEF FUEL
8 OTHER ACCUM DEF. INCOME TAXES N/A
CURRENT INCOME TAXES PAYABLE SEE BELOW N/A
INCOME TAX RECLASS-DEF FUEL TO CURRENT SEE BELOW
9 PREPAID PENSION COST 2,082,047.00
OTHER DEFERRED CHARGES (2,082,047.00)
TO RECLASS PREPAID PENSION COST
10 PREPAID EXPENSES 620,155.93
GENERAL TAXES (A/P) (620,155.93)
TO RECLASS GENERAL TAXES DEBIT BAL.
11 RECEIVABLE-FED TAXES (A/R) 0.00
CURRENT DEF. TAX ASSETS 1,257,553.80
OTHER ACCUM DEF. INCOME TAXES (592,967.75)
CURRENT INCOME TAXES PAYABLE (664,586.05)
ENTRY TO CORRECT DEFD & CURRENT TAXES
12 PREFERRED STOCK 15,240,491.54
PRFD STOCK-MANDATORY RED. (15,240,491.54)
RECLASS MAND RED. PRFD STOCK
BANGOR HYDRO-ELECTRIC COMPANY
RECLASSIFICATION ENTRIES PAGE 2 OF 3
FOR THE YEAR ENDED 12/31/94
NUMBER DESCRIPTION DEBIT CREDIT
BANGOR HYDRO RECLASSIFICATIONS
13 DEF REGULATORY ASSET 32,890,277.00
DEF INC TAXES-SEABROOK (9,719,093.00)
OTHER DEF INC TAXES (13,949,292.00)
DEFERRED REGULATORY LIABILITY (9,221,892.00)
TO RECORD FASB 109 IMPACT
14 INCOME TAX REFUND REC. 0.00
MISCELLANEOUS ACCOUNTS RECEIVABLE 0.00
TO RECLASSIFY FED & STATE TAX REFUNDS
15 FUEL EXPENSE 12,750,054.01
PURCHASED POWER EXPENSE 0.00
FUEL CHARGE REVENUE (12,750,054.01)
TO RECORD AR 14 RECLASSIFICATION
16 FEDERAL INCOME TAXES ON OTHER INCOME 0.00
STATE INC. TAXES ON OTHER INCOME 0.00
FEDERAL INCOME TAXES 0.00 0.00
STATE INCOME TAXES 0.00
INCOME TAX RECLASSIFICATION 0.00
0.00
17 MISC. INTEREST 88,322.00
FUEL CHARGE REVENUE (88,322.00)
RECLASS INTEREST ON DEFERRED FUEL
18 MISCELLANEOUS INCOME 349,322.48
MISCELLANEOUS OTHER (349,322.48)
RECLASS MISC INCOME TO NON-OPERATING
19 MISCELLANEOUS INCOME 6,451.26
GENERAL TAXES (6,451.26)
RECLASS BELOW-THE-LINE PROPERTY TAXES
PHC AND BANGOR VAR RECLASSIFS.
20 EQUITY EARNINGS IN BPHA 545,695.26
BASE RATE REVENUE (491,125.73)
MISCELLANEOUS INCOME (54,569.53)
75,904,680.57 (75,904,680.57)
BANGOR HYDRO-ELECTRIC COMPANY
RECLASSIFICATION ENTRIES PAGE 3 OF 3
FOR THE YEAR ENDED 12/31/94
DEBITS CREDITS
SUMMARY OF IMPACT OF RECLASSIFICATIONS
INCOME STATEMENT ACCOUNTS:
BASE RATE REVENUE (491,125.73)
FUEL CHARGE REVENUE (12,838,376.01)
EQUITY EARNINGS IN BPHA 545,695.26
FUEL EXPENSE 12,750,054.01
PURCHASED POWER EXPENSE 0.00
GENERAL TAXES (6,451.26)
STATE INCOME TAXES 0.00
STATE INCOME TAXES DEFERRED
FEDERAL INCOME TAXES 0.00 0.00
FEDERAL INCOME TAXES DEFERRED 0.00
MISCELLANEOUS INCOME, NET 301,204.21
STATE INCOME TAXES ON OTHER INCOME 0.00
FEDERAL INCOME TAXES ON OTHER INCOME 0.00
MISCELLANEOUS INTEREST 88,322.00
MISCELLANEOUS OTHER (349,322.48)
TOTAL INCOME STATEMENT ACCOUNTS 13,685,275.48 (13,685,275.48)
BALANCE SHEET ACCOUNTS:
CONSTRUCTION WORK IN PROGRESS, NET 4,350,499.29
INVESTMENT IN MYAPCO (120,750.00)
INVESTMENT IN MEPCO (3,747.00)
ACCOUNTS RECEIVABLE 126,739.60
ACCOUNTS RECEIVABLE MISCELLANEOUS 0.00
INCOME TAX REFUNDS RECEIVABLE 0.00
ADVANCES TO BPHA
MATERIALS AND SUPPLIES INVENTORIES (519,694.05)
FUEL OIL INVENTORIES 435,000.89
PREPAID EXPENSES 620,155.93
DEFERRED FUEL-CURRENT (3,025,194.35)
CURRENT DEFERRED INCOME TAXES 1,257,553.80
DEFERRED FUEL COSTS-NONCURRENT 3,025,194.35
DEF. REGULATORY ASSET 32,890,277.00
PRELIMINARY SURVEY & INVESTIGATION (8,954,109.37)
INVESTMENT IN BASIN MILLS 8,695,539.45
PREPAID PENSION COSTS 2,082,047.00
OTHER DEFERRED CHARGES, NET (6,176,218.97)
PREFERRED STOCK 15,240,491.54
PRFD STOCK-MANDATORY RED. (15,240,491.54)
GENERAL TAXES (A/P) (620,155.93)
INCOME TAXES PAYABLE, NET (664,586.05)
DEFERRED INC. TAXES-SEABROOK (9,719,093.00)
OTHER DEF INC TAXES, NET (592,967.75)(13,949,292.00)
DEFERRED REG. LIABILITY (9,221,892.00)
OTHER RESERVES, NET 84,693.16
BALANCE SHEET TOTALS 62,164,835.56 (62,164,835.56)
GRAND TOTALS 75,850,111.04 (75,850,111.04)
BANGOR HYDRO-ELECTRIC COMPANY PAGE 1 OF 1
ELIMINATING ENTRIES
FOR THE YEAR ENDED 12/31/94
NUMBER DESCRIPTION DEBIT CREDIT
1 GENERAL RATE REVENUES 287,362.89
MISCELLANEOUS INCOME 31,929.21
INVESTMENT IN PENOBSCOT HYDRO (319,292.10)
TO ELIMINATE PHC P&L ACTIVITY
2 MISC. INTEREST INCOME 16,236.33
INVESTMENT IN BANGOR VAR (16,236.33)
TO ELIMINATE BVC P&L ACTIVITY
3 RETAINED EARNINGS-PHC 723,663.00
INVESTMENT IN PHC (723,663.00)
ELIMINATE BHE INVESTMENT IN PHC
4 RETAINED EARNINGS-BANGOR VAR 538,523.07
INVESTMENT IN BVC (538,523.07)
ELIMINATE BHE INVESTMENT IN BVC
5 ACCOUNTS PAYABLE-PHC 4,849.00
ACCOUNTS RECEIVABLE (4,849.00)
ELIMINATE INTERCO. REC/PAY.
6 ACCOUNTS PAY-BHE TAX BENEFITS 1,348,736.00
A/R-PHC TAX BENEFITS (1,178,535.00)
A/R-BVC TAX BENEFITS (170,201.00)
ELIMINATE INTERCO. TAX ALLOCATION
7 INVESTMENT IN SUB.-PHC 400,000.00
DIVIDENDS DECLARED-SUB. PHC (400,000.00)
3,351,299.50 (3,351,299.50)
SUMMARY OF IMPACT OF ELIMINATIONS DEBIT CREDIT
INVESTMENT IN BANGOR VAR (554,759.40)
INVESTMENT IN PHC, NET (642,955.10)
ACCOUNTS RECEIVABLE (1,353,585.00)
RETAINED EARNINGS-BANGOR VAR 538,523.07
RETAINED EARNINGS-PHC 723,663.00
DIVIDENDS DECLARED-PHC (400,000.00)
ACCOUNTS PAYABLE 1,353,585.00
BASE RATE REVENUES 287,362.89
EQUITY EARNINGS-PHC 31,929.21
EQUITY EARNINGS-BVC 16,236.33
2,951,299.50 (2,951,299.50)
<TABLE>
BANGOR HYDRO-ELECTRIC COMPANY PAGE 1 OF 7
CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1994
<CAPTION>
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
<S> <C> <C> <C> <C> <C> <C>
GENERAL RATE REVENUE (83,581,259.01) (491,125.73) 287,362.89 (83,785,021.85)
FUEL CHARGE REVENUE (77,474,462.23) (12,838,376.01) (90,312,838.24)
EQUITY EARNINGS (545,695.26) 545,695.26 0.00
--------------------------------------------------------------------------------------------
TOTAL REVENUES (161,055,721.24) 0.00 (545,695.26)(12,783,806.48) 287,362.89 (174,097,860.09)
--------------------------------------------------------------------------------------------
FUEL FOR GENERATION 77,589,002.04 12,750,054.01 90,339,056.05
PURCHASED POWER 13,793,383.41 0.00 13,793,383.41
OPERATION & MAINT:
OPERATION 26,353,927.56 9.70
MAINTENANCE 6,230,133.73
UNCOLL. REVENUE 913,841.26
----------------------------------------------------------------------------
TOTAL O&M 33,497,902.55 9.70 33,497,912.25
DEPRECIATION 5,395,044.57 5,395,044.57
SEABROOK AMORTIZATION 1,699,050.00 1,699,050.00
Q.F. BUYOUT AMORTIZATION 3,238,630.00 3,238,630.00
TAXES:
PROPERTY & OTHER:
GENERAL TAXES 5,195,775.68 (6,451.26) 5,189,324.42
INCOME:
STATE-CURRENT 1,855,627.00 (45,213.91) 78,112.15 0.00
STATE-DEFERRED (1,530,589.00) 45,687.96 (33,522.15) 0.00
FEDERAL-CURRENT 6,069,980.00 (148,936.21) 274,321.36 0.00
FEDERAL-DEFERRED (3,130,393.00) 149,986.24 (115,157.24) 0.00
ITC-AMORTIZATION (178,176.00)
ITC EARNED 321,871.00
--------------------------------------------------------------
TOTAL INCOME TAXES 3,408,320.00 1,524.08 203,754.11 0.00 3,613,598.19
-------------------------------------------------------------- ----------------
TOTAL OPERATING EXPS. 143,817,108.25 1,524.08 203,763.81 12,743,602.75 0.00 156,765,998.89
--------------------------------------------------------------------------------------------
OPERATING INCOME (17,238,612.99) 1,524.08 (341,931.45) (40,203.73) 287,362.89 (17,331,861.20)
--------------------------------------------------------------------------------------------
PAGE 2 OF 7
CONSOLIDATED STATEMENT CONSOLIDATED
OF INCOME, CONTINUED BHE BVC PHC RECLASSES ELIMINS. TOTALS
OTHER INCOME:
AFUDC-EQUITY (1,256,307.70) (1,256,307.70)
OTHER, NET:
MISC. INTEREST INCOME (548,367.44) (17,760.41)
MISC. INCOME 144,639.46 301,204.21
EQUITY EARNINGS-BVC (16,236.36) 16,236.33
EQUITY EARNINGS-PHC (31,928.21) 31,929.21
STATE TAXES 10,163.00 4,954.44
FEDERAL TAXES 35,631.00 17,684.90 0.00
----------------------------------------------------------------------------
TOTAL OTHER, NET (406,098.55) (17,760.41) 22,639.35 301,204.21 48,165.54 (51,849.86)
--------------------------------------------------------------------------------------------
TOTAL OTHER INCOME (1,662,406.25) (17,760.41) 22,639.35 301,204.21 48,165.54 (1,308,157.56)
--------------------------------------------------------------------------------------------
INTEREST EXPENSE:
LONG-TERM DEBT 10,767,933.77 10,767,933.77
OTHER:
MISC. INTEREST 1,449,793.07 88,322.00
DEBT DISCOUNT & EXP 216,275.40
MISCELLANEOUS 349,322.48 (349,322.48)
----------------------------------------------------------------------------
TOTAL OTHER INTEREST 2,015,390.95 (261,000.48) 1,754,390.47
AFUDC-DEBT (1,339,378.60) (1,339,378.60)
--------------------------------------------------------------------------------------------
TOTAL INTEREST EXP. 11,443,946.12 0.00 0.00 (261,000.48) 11,182,945.64
--------------------------------------------------------------------------------------------
NET INCOME (7,457,073.12) (16,236.33) (319,292.10) (0.00) 335,528.43 (7,457,073.12)
============================================================================
PREFERRED DIVIDENDS 1,652,432.12
EARNINGS APPLICABLE TO ----------------
COMMON STOCK (5,804,641.00)
================
BANGOR HYDRO-ELECTRIC COMPANY
CONSOLIDATED STATEMENT
OF RETAINED EARNINGS PAGE 3 OF 7
FOR THE YEAR ENDED DECEMBER 31, 1994
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
BEG. RETAINED EARNINGS:
BANGOR HYDRO (17,386,443.72) (17,386,443.72)
BANGOR VAR (538,523.07) 538,523.07 0.00
PENOBSCOT HYDRO (723,663.00) 723,663.00 0.00
--------------------------------------------------------------------------------------------
(17,386,443.72) (538,523.07) (723,663.00) 1,262,186.07 (17,386,443.72)
NET INCOME (7,457,073.12) (16,236.33) (319,292.10) (0.00) 335,528.43 (7,457,073.12)
DIVIDENDS DECLARED-
COMMON 9,433,333.80 0.00 0.00 9,433,333.80
DIVIDENDS DECLARED-
PREFERRED 1,579,570.00 0.00 0.00 1,579,570.00
DIVS DECLARED-SUB 400,000.00 (400,000.00) 0.00
PENOBSCOT HYDRO
OTHER DEBITS 72,862.12 72,862.12
--------------------------------------------------------------------------------------------
END RETAINED EARNINGS (13,757,750.92) (554,759.40) (642,955.10) (0.00) 1,197,714.50 (13,757,750.92)
============================================================================================
BANGOR HYDRO-ELECTRIC COMPANY
CONSOLIDATED BALANCE SHEET PAGE 4 OF 7
DECEMBER 31, 1994
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
INVEST. IN UTILITY PLANT:
ELEC OPERATING PROP. 274,829,540.06 274,829,540.06
LESS: ACCUM DEPR. (75,666,791.54) (75,666,791.54)
199,162,748.52 199,162,748.52
CWIP BY COMPANY 19,578,202.65 4,350,499.29 23,928,701.94
218,740,951.17 4,350,499.29 223,091,450.46
INVESTMENT IN MYAPCO 4,874,297.60 (120,750.00) 4,753,547.60
INVESTMENT IN MEPCO 128,647.00 (3,747.00) 124,900.00
223,743,895.77 4,226,002.29 227,969,898.06
OTHER INVESTMENTS:
INVESTMENT IN BVC 554,759.44 (554,759.40) 0.04
INVESTMENT IN PHC 642,940.12 (642,955.10) (14.98)
INVESTMENT IN BPHA 2,320,928.26 2,320,928.26
SPECIAL DEPOSITS 17,225.00 17,225.00
INVESTMENT IN EBI 218,586.11 218,586.11
OTHER INVESTMENTS 343,157.09 343,157.09
NON-OPERATING PROP. 581,821.84 581,821.84
TOTAL OTHER INVESTMENTS 2,358,489.60 2,320,928.26 (1,197,714.50) 3,481,703.36
CASH & TEMP. INVESTS. 1,375,072.35 579,124.11 1,962.30 1,956,158.76
ACCOUNTS RECEIVABLE:
NOTES RECEIVABLE 170,345.66 170,345.66
A/R CUSTOMER ACCTS. 17,905,880.15 126,739.60 (1,353,585.00) 16,679,034.75
MISCELLANEOUS 1,661,793.98 170,201.00 1,178,535.00 3,010,529.98
RES. FOR BAD DEBTS (730,000.00) (730,000.00)
TOTAL ACCOUNTS RECEIV. 19,008,019.79 170,201.00 1,178,535.00 126,739.60 (1,353,585.00) 19,129,910.39
UNBILLED REVENUE 8,611,479.00 8,611,479.00
INCOME TAX REFUND REC.
ADVANCES TO BPHA 0.00 0.00 0.00
INVENTORIES:
MATERIALS & SUPPLIES 3,512,190.15 (519,694.05) 2,992,496.10
FUEL OIL 0.00 435,000.89 435,000.89
PREPAID EXPENSES:
INSURANCE 1,060,597.51 1,060,597.51
TAXES 620,155.93 620,155.93
TOTAL PREPAID EXPENSES 1,060,597.51 620,155.93 1,680,753.44
BANGOR HYDRO-ELECTRIC COMPANY
CONSOLIDATED BALANCE SHEET PAGE 5 OF 7
DECEMBER 31, 1994
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
DEFERRED FUEL COSTS 0.00 (3,025,194.35) (3,025,194.35)
DEFERRED PURCH POWER 235,543.90 235,543.90
CURRENT DEF. TAXES 0.00 (168,675.00) 5,476.20 1,257,553.80 1,094,355.00
TOTAL CURRENT ASSETS 33,802,902.70 580,650.11 1,185,973.50 (1,105,438.18)(1,353,585.00) 33,110,503.13
INVEST. IN SEABROOK 35,465,078.65 35,465,078.65
DEFERRED FUEL:
DEF. FUEL COSTS AND INTEREST COSTS (3,025,194.35) 3,025,194.35 0.00
0.00 0.00
TOTAL DEFERRED FUEL (3,025,194.35) 3,025,194.35
DEF. QF CONTRACT BUYOUT 36,738,548.66 36,738,548.66
DEF. REGULATORY ASSET 646,509.73 32,890,277.00 33,536,786.73
INVESTMENT IN BASIN MILLS 8,695,539.45 8,695,539.45
PREPAID PENSION 0.00 2,082,047.00 2,082,047.00
OTHER DEFERRED DEBITS:
UNAMORT DEBT DISCOUNT 921,457.52 921,457.52
CLEARING ACCOUNTS 4,462,410.16 (3,942,365.13) 520,045.03
PRELIM. SURVEY 8,954,109.37 (8,954,109.37) 0.00
OTHER DEF. DEBITS 3,948,529.93 (2,233,853.84) 1,714,676.09
TOTAL OTHER DEFERRED DEBITS 18,286,506.98 0.00 0.00 (15,130,328.34) 0.00 3,156,178.64
0.00
DEMAND-SIDE MANAGEMENT COSTS 2,684,107.12 2,684,107.12
TOTAL DEFERRED CHARGES 90,795,556.79 0.00 0.00 31,562,729.46 0.00 122,358,286.25
TOTAL ASSETS 350,700,844.86 580,650.11 3,506,901.76 34,683,293.57 (2,551,299.50) 386,920,390.80
BANGOR HYDRO-ELECTRIC COMPANY
CONSOLIDATED BALANCE SHEET PAGE 6 OF 7
DECEMBER 31, 1994
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
CAPITALIZATION
COMMON STOCK INVEST.
COMMON STOCK BHE (35,925,715.00) (35,925,715.00)
PAID IN CAPITAL (55,974,218.26) (55,974,218.26)
RETAINED EARNINGS (13,757,750.92) (554,759.40) (642,955.10) 1,197,714.50 (13,757,750.92)
(105,657,684.18) (554,759.40) (642,955.10) 1,197,714.50 (105,657,684.18)
PREFERRED STOCK (19,974,491.54) 15,240,491.54 (4,734,000.00)
PFD STOCK-MAND. RED. 0.00 (15,240,491.54) (15,240,491.54)
LONG-TERM DEBT:
LONG-TERM DEBT (117,828,408.00) (117,828,408.00)
LESS: SINK FUND REQ (INCL PFD STOCK) 2,961,253.00 2,961,253.00
TOTAL LONG-TERM DEBT (114,867,155.00) (114,867,155.00)
TOTAL CAPITALIZATION (240,499,330.72) (554,759.40) (642,955.10) 1,197,714.50 (240,499,330.72)
NOTES PAYABLE (27,000,000.00) (27,000,000.00)
CURRENT MATUR. LTD (2,961,253.00) (2,961,253.00)
ACCOUNTS PAYABLE:
ACCOUNTS PAYABLE (INCLUDES WAGES PAY) (16,967,872.15) (4,849.00) 1,353,585.00 (15,619,136.15)
WAGES PAYABLE 0.00 0.00
GENERAL TAXES 1,570,780.47 (620,155.93) 950,624.54
TOTAL ACCOUNTS PAYABLE (15,397,091.68) (4,849.00) (620,155.93) 1,353,585.00 (14,668,511.61)
DIVIDENDS PAYABLE (2,766,025.99) (2,766,025.99)
ACCRUED INTEREST:
LONG-TERM DEBT AND MISC DEBT (3,650,195.18) (3,650,195.18)
MISC. DEBT 0.00 0.00
TOTAL ACCRD. INTEREST (3,650,195.18) (3,650,195.18)
CUSTOMER DEPOSITS (287,699.13) (287,699.13)
INCOME TAXES PAYABLE:
STATE-CURRENT (871,849.26) 223,102.26 964,711.41 315,964.41
FEDERAL-CURRENT (3,703,208.33) 815,306.23 2,270,909.74 (616,992.36)
TOTAL INC. TAXES PAY. (4,575,057.59) 1,038,408.49 3,235,621.15 (664,586.05) (965,614.00)
TOTALCURRENT LIABILITIES (29,637,322.57) 1,038,408.49 3,230,772.15 (1,284,741.98) 1,353,585.00 (25,299,298.91)
BANGOR HYDRO-ELECTRIC COMPANY
CONSOLIDATED BALANCE SHEET PAGE 7 OF 7
DECEMBER 31, 1994
CONSOLIDATED
BHE BVC PHC RECLASSES ELIMINS. TOTALS
DEFERRED CREDITS & RES:
DEF INC TAXES-SEABROOK (8,714,977.00) (9,719,093.00) (18,434,070.00)
OTHER DEF INC TAXES (28,382,459.81) (1,064,299.20) (6,094,718.81)(14,542,259.75) (50,083,737.57)
DEFERRED REG. LIABILITY (9,221,892.00) (9,221,892.00)
BASIN MILLS RESERVE (8,695,539.45) (8,695,539.45)
UNAMORTIZED ITC (2,415,245.00) (2,415,245.00)
OTHER:
CUSTOMER ADVANCES (806,425.36) (806,425.36)
DEF. REVENUE SHARING 0.00
DEF. ESTAB. CHARGES 0.00
OTHER DEF CREDITS (INCL ACCRD AUDIT) (4,549,544.95) 84,693.16 (4,464,851.79)
ACCRD AUDIT & TAX 0.00 0.00
(5,355,970.31) 84,693.16 (5,271,277.15)
TOTAL DEF CREDITS & RES. (53,564,191.57) (1,064,299.20) (6,094,718.81)(33,398,551.59) (94,121,761.17)
TOTAL LIABS & CAPITAL. (350,700,844.86) (580,650.11) (3,506,901.76)(34,683,293.57) 2,551,299.50 (386,920,390.80)
TOTAL ASSETS 350,700,844.86 580,650.11 3,506,901.76 34,683,293.57 (2,551,299.50) 386,920,390.80
</TABLE>
MAINE ELECTRIC POWER COMPANY
STATEMENT OF INCOME
FOR PERIOD ENDING DECEMBER 31, 1994 AND 1993
( Dollars in thousands except per share amounts )
1994 1993
OPERATING REVENUES
SALES FOR RESALE $ 22,047 $ 9,693
WHEELING 2,128 1,952
SUPPORT CHARGES AND OTHER 571 1,164
--------- ---------
TOTAL OPERATING REVENUES $ 24,746 $ 12,809
OPERATING EXPENSES
PURCHASED POWER $ 22,047 $ 9,693
OPERATION 634 849
MAINTENANCE 220 382
DEPRECIATION 1,383 1,395
TAXES
FEDERAL/STATE INCOME 29 46
LOCAL PROPERTY/OTHER 241 225
--------- ---------
TOTAL OPERATING EXPENSES $ 24,554 $ 12,590
OPERATING INCOME $ 192 $ 219
ALLOWANCE FOR EQUITY FUNDS
USED DURING CONSTRUCTION - (2)
OTHER INCOME AND DEDUCTIONS 19 12
--------- ---------
INCOME BEFORE INTEREST CHARGES $ 211 $ 229
--------- ---------
INTEREST CHARGES
LONG-TERM DEBT $ 106 $ 122
OTHER INTEREST CHARGES-NET - -
ALLOWANCE FOR BORROWED FUNDS
USED DURING CONSTRUCTION - 2
--------- ---------
TOTAL INTEREST CHARGES $ 106 $ 124
--------- ---------
NET INCOME $ 105 $ 105
========= =========
WEIGHTED AVERAGE NUMBER OF
SHARES OF COMMON STOCK OUTSTANDING 8,785 8,785
========= =========
EARNINGS PER SHARE COMMON STOCK $ 12.00 $ 12.00
========= =========
MAINE ELECTRIC POWER COMPANY
BALANCE SHEET
AT DECEMBER 31, 1994 AND 1993
( Dollars in thousands )
1994 1993
ELECTRIC PROPERTY, ORIGINAL COST $ 23,099 $ 23,123
LESS:ACCUMULATED DEPRECIATION 20,463 19,174
--------- ---------
$ 2,636 $ 3,949
CONSTRUCTION WORK IN PROGRESS - -
--------- ---------
NET ELECTRIC PROPERTY $ 2,636 $ 3,949
--------- ---------
CURRENT ASSETS
CASH $ 33 $ 103
TEMPORARY INVESTMENTS, ETC. 490 360
ACCOUNTS RECEIVABLE 2,591 1,165
OTHER CURRENT ASSETS 141 138
--------- ---------
TOTAL CURRENT ASSETS $ 3,255 $ 1,766
--------- ---------
DEFERRED CHARGES $ 628 $ 648
--------- ---------
$ 6,519 $ 6,363
========= =========
COMMON STOCK INVESTMENT AND LIABILITIES
CAPITALIZATION
COMMON STOCK, $100 PAR VALUE, AUTHORIZED
20,000 SHARES, OUTSTANDING 8,785. $ 878 $ 878
RETAINED EARNINGS - -
--------- ---------
TOTAL COMMON STOCK EQUITY $ 878 $ 878
LONG TERM NOTES DUE IN ANNUAL
INSTALLMENTS THROUGH JULY 1, 1996-
LESS CURRENT SINKING FUND REQUIREMENT $ 1,730 $ 2,590
--------- ---------
TOTAL CAPITALIZATION $ 2,608 $ 3,468
--------- ---------
CURRENT LIABILITIES
CURRENT SINKING FUND REQUIREMENT $ 860 $ 860
ACCOUNTS PAYABLE 216 252
BANK CHECKS OUTSTANDING - -
DIVIDENDS PAYABLE 26 26
ACCRUED PURCHASED POWER 2,323 796
ACCRUED INTEREST. TAXES AND OTHER 13 78
--------- ---------
TOTAL CURRENT LIABILITIES $ 3,438 $ 2,012
--------- ---------
DEFERRED CREDITS
ACCUMULATED DEFERRED INCOME TAXES $ 250 $ 593
UNAMORTIZED INVESTMENT TAX CREDITS 89 124
OTHER DEFERRED CREDITS 41 14
UNAMORTIZED GAIN ON REAQUIRED DEBT 93 152
--------- ---------
TOTAL DEFERRED CREDITS $ 473 $ 883
--------- ---------
$ 6,519 $ 6,363
========= =========
<TABLE> <S> <C>
<ARTICLE> UT
<LEGEND>
This schedule contains summary financial information extracted from 1994 U3A2
Report and is qualified in its entirety by reference to such U3A2 filing.
</LEGEND>
<CIK> 0000009548
<NAME> BANGOR HYDRO-ELECTRIC COMPANY
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1994
<PERIOD-END> DEC-31-1994
<BOOK-VALUE> PER-BOOK
<TOTAL-NET-UTILITY-PLANT> 0
<OTHER-PROPERTY-AND-INVEST> 0
<TOTAL-CURRENT-ASSETS> 0
<TOTAL-DEFERRED-CHARGES> 0
<OTHER-ASSETS> 0
<TOTAL-ASSETS> 386,920,390
<COMMON> 0
<CAPITAL-SURPLUS-PAID-IN> 0
<RETAINED-EARNINGS> 0
<TOTAL-COMMON-STOCKHOLDERS-EQ> 0
0
0
<LONG-TERM-DEBT-NET> 0
<SHORT-TERM-NOTES> 0
<LONG-TERM-NOTES-PAYABLE> 0
<COMMERCIAL-PAPER-OBLIGATIONS> 0
<LONG-TERM-DEBT-CURRENT-PORT> 0
0
<CAPITAL-LEASE-OBLIGATIONS> 0
<LEASES-CURRENT> 0
<OTHER-ITEMS-CAPITAL-AND-LIAB> 0
<TOT-CAPITALIZATION-AND-LIAB> 0
<GROSS-OPERATING-REVENUE> 174,097,860
<INCOME-TAX-EXPENSE> 0
<OTHER-OPERATING-EXPENSES> 0
<TOTAL-OPERATING-EXPENSES> 0
<OPERATING-INCOME-LOSS> 0
<OTHER-INCOME-NET> 0
<INCOME-BEFORE-INTEREST-EXPEN> 0
<TOTAL-INTEREST-EXPENSE> 0
<NET-INCOME> 7,457,073
0
<EARNINGS-AVAILABLE-FOR-COMM> 0
<COMMON-STOCK-DIVIDENDS> 0
<TOTAL-INTEREST-ON-BONDS> 0
<CASH-FLOW-OPERATIONS> 0
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
