HomeMy WebLinkAbout20250915Exhibit 5 - Rate Base.pdf EXHIBIT 5
2024 Test Year
2024 Company Company
Test Year Adjustments Proposal
1 Plant in Service $ 8,357,985 2,292,885 $ 10,650,870
2 Less Accumulated Depreciation (656,902) (525,190) (1,182,092)
3 Less Contributions in Aid (3,949,371) (1,032,885) (4,982,256)
4 Add Accumulated Amortization of CIAC 297,016 195,784 492,800
5 Add Prepaid Inventory 68,449 (33,241) 35,208
6 Add Working Capital 48,394 14,244 62,639
7 Rate Base $ 4,165,571 $ 5,077,169
Dry Creek Water Company, LLC
Case No. DRY-W-25-01
Exhibit No.5-Rate Base