26 Del. Admin. Code § 1009
3.1 Each DSIC / UFRC filing shall include the following information:
3.1.4 An original application and five (5) copies (Staff reserves the right to request additional copies), which shall include:
3.1.6 A DSIC / UFRC Application shall include the following schedules:
3.1.6.4 Schedule 2 (see Form 4):
6.3 Discovery.
6.3.1 Staff may issue data requests to the utility during the annual audit to obtain information regarding but not limited to:
6.3.2 26 DE Admin. Code §1001-2.6.6 shall govern the deadline for responses to such data requests.
FORM 1
SCHEDULE 1: DEVELOPMENT OF RATE AND SUPPORTING DATA
| Item | 11/1/XXXX-4/30/XXXX | |
| 1 | Net Utility Plant Additions (Schedule 1A and Schedule 2) | $ |
| 2 | Net Accumulated Depreciation Reserve Change (Schedule 2A) | $ |
| 3 | Net Change in Rate Base (Line 1 + Line 2) | $ |
| 4 | Pre-Tax Rate of Return (Schedule 1A) | __% |
| 5 | Semi-Annual Pre-Tax Rate of Return (Line 4/ 2) | __% |
| 6 | Semi-Annual Investment Cost Recovery (Line 3 * Line 5) | $ |
| 7 | Semi-Annual Depreciation Expense (Schedule 2A) | $ |
| 8 | Semi-Annual DSIC/UFRC Revenue Requirement (Line 6 + Line 7) | $ |
| 8A | Total Over-/Undercollection from Previous DSIC/UFRC (Schedule 1B) | $ |
| 9 | Total Semi-Annual DSIC/UFRC Revenue Requirement (Line 8 + Line 8A) | $ |
| 10 | Semi-Annual Projected Total Revenues (for DSIC) Semi-Annual Projected Distribution Revenues (for UFRC) | $ |
| 11 | Projected DSIC/UFRC Rate Increase (Line 9/Line 10) | ___% |
FORM 2
SCHEDULE 1A: CAPITAL STRUCTURE APPROVED IN MOST RECENT GENERAL/BASE RATE CASE
| Capital Structure in PSC Docket No. XX-XXX | |||||
| % | Cost | Weighted Cost | Revenue Multiplier | Pre-Tax Cost | |
| Cost of Debt | XX.XX% | X.XX% | X.XX% | X.XXXXX | X.XX% |
| Cost of Equity | XX.XX% | X.XX% | X.XX% | X.XXXXX | X.XX% |
| 100% | X.XX% | X.XX% |
FORM 3
SCHEDULE 1B: OVER/UNDERCOLLECTIONS FROM PREVIOUS DSIC/UFRC FILINGS
| Docket No. | Over/(Under)Collection |
| XX-XXX | $______________ |
| XX-XX | $______________ |
FORM 4
SCHEDULE 2: PROJECTS PLACED INTO SERVICE AND/OR RETIRED
| Utility Plant in Service 11/1/XX – 4/30/XX | ||||
| Project Name | Description | Project No. | DSIC/UFRC Amount(net of CIAC) | Retirement Cost |
| Rt. 13 Street Widening | Relocate water/gas main | XXXXX | $___________ | $___________ |
| Rt. 7 mall construction | Relocate gas line | XXXXX | $___________ | $___________ |
| I-95 lane addition | Relocate gas line | XXXXX | $___________ | $___________ |
| Old North Rd. repair | Relocate meter | XXXXX | $___________ | $___________ |
| New Street road repair | Relocate meter | XXXXX | $___________ | $___________ |
| Total | $___________ | $___________ | ||
| Net Total | $___________ |
FORM 5
SCHEDULE 2A: NET ACCUMULATED DEPRECIATION
| Net Additions to Plant and Depreciation Expense 11/1/XX – 4/30/XX | ||||
| Account Name | FERC/NARUC Account No. | Amount | Depreciation Rate | Depreciation Amount |
| Mains | XXXXX | $__________ | X.XX% | $___________ |
| Meters | XXXXX | $__________ | X.XX% | $___________ |
| Lines | XXXXX | $__________ | X.XX% | $___________ |
| TOTAL | $______(Schedule 2) | $___________ | ||
| Semi-Annual Depreciation Expense | $___________ |
| Accumulated Depreciation Reserve Change | |
| Semi-Annual Depreciation Expense (above) | $(________________) |
| Retirements (Schedule 2) | $_________________ |
| TOTAL | $_________________ |
15 DE Reg. 1623 (05/01/12)