Docket no. 100048-wu

	Sunshine Utilities of Central Florida, Inc. - Unified Systems						Schedule No. 4
	Rates_____Docket_No._100048-WU'>Water Monthly Service Rates					Docket No. 100048-WU
	Test Year Ended 12/31/10
				Rates	Commission	Utility	Commission	Four-year
				Prior to	Approved	Requested	Approved	Rate
				Filing	Interim	Final	Final	Reduction
	General Service, Residential Service, Multi-Family
	Base Facility Charge by Meter Size:
	5/8" x 3/4"			$8.34	$8.83	$10.00	$8.36	$0.10
	3/4"			$0.00	$0.00	$0.00	$12.54	$0.16
	1"			$20.82	$22.04	$24.00	$20.90	$0.26
	1-1/4"			$31.23	$33.06	$36.00	$31.35	$0.39
	1-1/2"			$41.65	$44.09	$50.00	$41.80	$0.52
	2"			$66.63	$70.53	$76.00	$66.88	$0.83
	3"			$133.47	$141.28	$152.16	$133.76	$1.66
	4"			$208.22	$220.40	$237.37	$209.00	$2.60
	6"			$416.47	$440.83	$474.78	$418.00	$5.19
	8"			$0.00	$0.00	$0.00	$752.40	$9.35
	10"			$0.00	$0.00	$0.00	$1,212.20	$15.06
	RS Gallonage Charges
	0-5,000			$2.04	$2.16	$2.40	$1.94	$0.02
	5,001-10,000			$2.04	$2.16	$2.40	$2.12	$0.03
	Over 10,000			$2.04	$2.16	$2.40	$4.24	$0.05
	GS & MR Gallonage Charges
	Gallonage Charge, per 1,000 Gallons			$2.04	$2.16	$2.40	$2.32	$0.03
				Typical Residential Bills 5/8" x 3/4" Meter
	3,000 Gallons			$14.46	$15.31	$17.20	$14.18	$0.18
	5,000 Gallons			$18.54	$19.62	$22.00	$18.06	$0.22
	10,000 Gallons			$28.74	$30.42	$34.00	$28.66	$0.36

	Sunshine Utilities of Central Florida, Inc. - Quail Run				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	$49,953	$0	$49,953	$0	$49,953
2	Land and Land Rights	0	0	0	0	0
3	Non-used and Useful Components	0	(621)	(621)	0	(621)
4	Accumulated Depreciation	(20,710)	0	(20,710)	(20,479)	(41,189)
5	CIAC	(24,738)	0	(24,738)	24,738	0
6	Amortization of CIAC	6,739	0	6,739	(6,343)	396
7	Acquisition Adjustment	(19,685)	19,685	0	0	0
8	Accum. Amort. Of Acq. Adjustment	3,445	(3,445)	0	0	0
9	Working Capital Allowance	2,787	0	2,787	48	2,835
10	Rate Base	($2,209)	$15,619	$13,410	($2,036)	$11,374