Docket no. 100048-wu

	Sunshine Utilities of Central Florida, Inc. - Unified Systems				Schedule No. 2-A
	Schedule of Water Rate Base				Docket No. 100048-WU
	Test Year Ended 12/31/10
		Test Year	Utility	Adjusted	Commission	Commission
		Per	Adjust-	Test Year	Adjust-	Adjusted
	Description	Utility	ments	Per Utility	ments	Test Year
1	Plant in Service	$2,614,646	$0	$2,614,646	$0	$2,614,646
2	Land and Land Rights	70,737	0	70,737	(250)	70,487
3	Non-used and Useful Components	0	(71,286)	(71,286)	16,325	(54,961)
4	Accumulated Depreciation	(1,799,429)	0	(1,799,429)	0	(1,799,429)
5	CIAC	(1,753,895)	0	(1,753,895)	(24,738)	(1,778,633)
6	Amortization of CIAC	1,042,459	0	1,042,459	6,343	1,048,802
7	Construction Work in Progress	67	0	67	0	67
8	Advances for Construction	(85,357)	85,357	0	0	0
9	Working Capital Allowance	93,215	(332)	92,883	1,831	94,714
10	Rate Base	$182,443	$13,739	$196,182	($489)	$195,693

	Sunshine Utilities of Central Florida, Inc. - Unified Systems		Schedule No. 2-B
	Adjustments to Rate Base		Docket No. 100048-WU
	Test Year Ended 12/31/10
	Explanation		Water
	Land
	Audit adjustments agreed to by Utility.		($250)
	Non-used and Useful
	To reflect net non-used and useful adjustment.		$16,325
	CIAC
	Audit adjustments agreed to by Utility.		($24,738)
	Accumulated Amortization of CIAC
	Audit adjustments agreed to by Utility.		$6,343
	Working Capital
	Reflect the appropriate working capital allowance.		$1,831