{"text_format":"1","workbook":"xlsx","n_sheets":77,"sheets":["AR TOC","AR1","AR2","AR3","WP 1","AR4","AR5","AR6","AR7","AR8","AR8 (b)","AR8 (c)","AR8 (d)","AR8 (e)","AR8 (f)","AR8 (g)","AR8 (h)","AR9","AR9 (b)","AR9 (c)","AR9 (d)","AR9 (e)","AR9 (f)","AR9 (g)","AR9 (h)","AR10","AR10 (b)","AR10 (c)","AR10 (d)","AR10 (e)","AR10 (f)","AR10 (g)","AR10 (h)","AR11","AR12","AR13","AR14","Sch Title","Sch 1","Sch 2","Sch 3","Sch 4","Sch 5","Sch 5 (b)","Sch 5 (c)","Sch 5 (d)","Sch 5 (e)","Sch 5 (f)","Sch 5 (g)","Sch 5 (h)","Sch 6","Sch 7","Drop down lists","Sch 8","Sch 9","Sch 10","Sch 11","Sch 12","Sch 13","Sch 14","Sch 15","Sch 16","Sch 17","Sch 18","Sch 19","Sch 20","Proof of Rev Hidden","Item #4","Item #5","Item #6","Item #7","Item #8","Item #9","WP 2","WP 3","WP 4","WP 5"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":274,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AR TOC","index":0,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,0,12,1],[35,0,38,4],[40,0,41,4]]}
[{"$f":"'AR1'!$B$12","v":0}]
["Annual Report"]
["Table of Contents"]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
["Company Name:",{"$f":"IF('AR1'!B12=\"\",\"\",'AR1'!B12)","v":""}]
["Test Year:",{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
[]
["Table of contents:",null,"Page No.","Complete"]
["AR 1","Cover Page 1","Page 1",{"$f":"'AR1'!N44","v":"Incomplete"}]
["AR 2","Cover Page 2",{"$f":"'AR2'!J34","v":"Page 2"},{"$f":"'AR2'!S34","v":"Incomplete"}]
["AR 3",{"$f":"'AR3'!A6","v":"Utility Plant in Service (Water)"},{"$f":"'AR3'!H49","v":"Page 3"},{"$f":"'AR3'!Q42","v":"Incomplete"}]
["AR 4",{"$f":"'AR4'!A7","v":"Depreciation Expense for the Current Year (Water)"},{"$f":"'AR4'!J63","v":"Page 4"},{"$f":"'AR4'!Q50","v":"Incomplete"}]
["AR 5",{"$f":"'AR5'!A7","v":"Balance Sheet Assets"},{"$f":"'AR5'!E47","v":"Page 5"},{"$f":"'AR5'!L58","v":"Incomplete"},{"$f":"IF(('AR5'!D54+'AR5'!E54=0),\"\",\"Does not balance\")","v":""}]
["AR 6",{"$f":"'AR6'!A7","v":"Water Comparative Income Statement "},{"$f":"'AR6'!D65","v":"Page 7"},{"$f":"'AR6'!D70","v":"Incomplete"}]
["AR 7",{"$f":"'AR7'!A7","v":"Supplemental Financial Data (Long-Term Debt)"},{"$f":"'AR7'!E29","v":"Page 8"},{"$f":"'AR7'!N23","v":"Incomplete"}]
["AR 8",{"$f":"'AR8'!A6","v":"Water Utility Plant Description"},{"$f":"'AR8'!I56","v":"Page 9"},{"$f":"'AR8'!L91","v":"Incomplete"}]
["AR 9",{"$f":"'AR9'!A6","v":"Water Use Data Sheet"},{"$f":"'AR9'!H55","v":"Page 11"},{"$f":"'AR9'!H66","v":"Incomplete"}]
["AR 10",{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"},{"$f":"'AR10'!D35","v":"Page 12"},{"$f":"'AR10'!L25","v":"Incomplete"}]
["AR 11",{"$f":"AR_Page13","v":"Verification and Statement (Residential Revenue)"},{"$f":"'AR11'!I65","v":"Page 13"},{"$f":"'AR11'!P47","v":"Incomplete"}]
["AR 12",{"$f":"'AR12'!A6","v":"Property Taxes"},{"$f":"'AR12'!I28","v":"Page 14"},{"$f":"'AR12'!O10","v":"Incomplete"}]
["AR 13",{"$f":"'AR13'!A6","v":"Verification and Statement (Taxes)"},{"$f":"'AR13'!I60","v":"Page 15"}]
["AR 14",{"$f":"'AR14'!A6","v":"Verification and Statement "},{"$f":"'AR14'!I64","v":"Page 16"},{"$f":"'AR14'!M42","v":"Incomplete"}]
[]
[]
[]
[]
[]
[]
[]
[]
["General Instructions:  For each schedule, fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  This table of contents is intended to assist with the completeness of the Annual Report, and will not become part of the Annual Report that will be published on the Commission's website."]
[]
[]
[]
[]
["Note 1: the Pages highlighted in grey require input to properly complete the annual report.  The other pages are linked and therefore automatically populate."]

{"sheet":"AR1","index":1,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[[33,0,33,8],[14,1,14,3],[13,1,13,8],[12,1,12,8],[17,1,17,2],[12,0,15,0],[42,5,42,6],[7,0,7,8],[9,0,9,8],[11,1,11,8],[41,5,41,7],[34,0,34,8],[35,0,35,8],[36,0,36,8],[37,0,37,8],[24,0,24,8],[26,0,26,8],[28,0,28,8],[32,0,32,8]]}
[null,null,null,null,null,null,null,null,null,"AR 1"]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I48","v":"Annual Report Page 1"}]
[]
[]
[]
[]
[]
["ANNUAL REPORT",null,null,null,null,null,null,null,null,null,"Table of Contents"]
[]
["Of"]
[null,null,null,null,null,null,null,null,null,null,null,"Email address:"]
["Company Name: ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 8, FALSE))","v":""}]
["Mailing Address:",{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 3, FALSE))","v":""}]
[null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 4, FALSE))","v":""}]
[null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 5, FALSE))","v":""},null,null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 7, FALSE))","v":""}]
[null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 6, FALSE))","v":""}]
[]
["Docket No.:",{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12, 'Drop down lists'!$M$2:$T$262, 2, FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B18=0,\"Incomplete\",\"Complete\")","v":"Complete"},{"$f":"IF(M12=\"Incomplete\",\"Incomplete\",IF(M18=\"Incomplete\",\"Incomplete\",IF(M19=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Complete"}]
["For the Year Ended:","12/31/16",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B19=0,\"Incomplete\",\"Complete\")","v":"Complete"}]
[]
[]
[]
[]
[]
["WATER UTILITY"]
[]
["To"]
[]
["Arizona Corporation Commission"]
[]
[]
[]
["Due on April 15th"]
["Email: rdelafuente@azcc.gov, mail or deliver the completed Annual Report to:"]
["Arizona Corporation Commission"]
["Compliance Section - Utilities Division"]
["1200 West Washington Street"]
["Phoenix, Arizona 85007"]
[]
[]
[]
[null,null,null,null,"Application Type:","Original Filing",null,null,null,null,null,null,{"$f":"IF(F42=0,\"Incomplete\",\"Complete\")","v":"Complete"}]
[null,null,null,null,"Application Date:",null,null,null,null,null,null,null,{"$f":"IF(F43=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(M42=\"Incomplete\",\"Incomplete\",IF(M43=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N18=\"Incomplete\",\"Incomplete\",IF(N43=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,1]

{"sheet":"AR2","index":2,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[[32,1,32,4],[25,1,25,4],[26,1,26,9],[27,1,27,3],[27,6,27,7],[28,1,28,6],[30,1,30,4],[24,1,24,4],[12,2,12,3],[14,0,14,3],[16,0,16,9],[17,1,17,4],[18,1,18,4],[19,1,19,9],[20,1,20,3],[20,6,20,7],[21,1,21,6],[23,0,23,9],[10,1,10,3],[10,6,10,7],[14,4,14,5],[0,0,0,9],[1,0,1,9],[2,0,2,9],[7,0,7,2],[9,1,9,9]]}
["ARIZONA CORPORATION COMMISSION ",null,null,null,null,null,null,null,null,null,"AR 2"]
["WATER UTILITIY ANNUAL REPORT",null,null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&J35","v":"Annual Report Page 2"}]
[{"$f":"'AR1'!$B$12","v":0}]
["A Class ",{"$f":"IF('AR6'!C16>10000000,\"A\",IF('AR6'!C16>3000000,\"B\",IF('AR6'!C16>1000000,\"C\",IF('AR6'!C16>250000,\"D\", \"E\"))))","v":"E"},"Utility"]
[]
[]
[]
["1. For the Calendar Year Ended:",null,null,{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["2. Address: ",null,null,null,null,null,null,null,null,null,null,"Table of Contents",null,null,{"$f":"IF(B10=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["City:",null,null,null,null,"State:",null,null,"Zip Code:",null,null,null,null,null,{"$f":"IF(B11=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(G11=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J11=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(O11=\"Incomplete\",\"Incomplete\",IF(P11=\"Incomplete\",\"Incomplete\",IF(Q11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
["3. Telephone Number:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C13=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O10=\"Incomplete\",\"Incomplete\",IF(R11=\"Incomplete\",\"Incomplete\",IF(O12=\"Incomplete\",\"Incomplete\",IF(O13=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["4. Date of Original Organization of Utility: "]
[]
["5. Person to whom correspondence should be addressed concerning this report:"]
["Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B18=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Telephone No. :",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B19=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Address:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B20=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["City:",null,null,null,null,"State:",null,null,"Zip Code:",null,null,null,null,null,{"$f":"IF(B21=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(G21=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J21=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(O21=\"Incomplete\",\"Incomplete\",IF(P21=\"Incomplete\",\"Incomplete\",IF(Q21=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Email:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O18=\"Incomplete\",\"Incomplete\",IF(O19=\"Incomplete\",\"Incomplete\",IF(O20=\"Incomplete\",\"Incomplete\",IF(R21=\"Incomplete\",\"Incomplete\",IF(O22=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
["6. On-Site Manager:"]
["Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B25=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Telephone No. :",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B26=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Address:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["City:",null,null,null,null,"State:",null,null,"Zip Code:",null,null,null,null,null,{"$f":"IF(B28=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(G28=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J28=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},"Incomplete"]
["Email:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O25=\"Incomplete\",\"Incomplete\",IF(O26=\"Incomplete\",\"Incomplete\",IF(O27=\"Incomplete\",\"Incomplete\",IF(R28=\"Incomplete\",\"Incomplete\",IF(O29=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
["7. Ownership:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B31=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
["8. Counties Served:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B33=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},null,null,null,{"$f":"IF(O31=\"Incomplete\",\"Incomplete\",IF(O33=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&J35","v":"Page 2"},null,null,null,null,null,null,null,null,{"$f":"IF(S14=\"Incomplete\",\"Incomplete\",IF(S23=\"Incomplete\",\"Incomplete\",IF(S30=\"Incomplete\",\"Incomplete\",IF(S33=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!I48+1","v":2}]

{"sheet":"AR3","index":3,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[5,0,5,7],[44,0,45,7],[53,0,54,7]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 3"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H50","v":"Annual Report Page 3"}]
[{"$f":"A6","v":"Utility Plant in Service (Water)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Utility Plant in Service (Water)"]
["Account No.","Description","Beginning Year Original Cost","Current Year Additions","Current Year Retirements","Adjusted Original Cost","Accumulated Depreciation","OCLD (OC less AD)",null,"Table of Contents"]
[301,"Organization",null,null,null,{"$f":"C8+D8-E8","v":0},null,{"$f":"F8-G8","v":0},null,null,null,{"$f":"IF(C8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(E8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(G8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(L8=\"Incomplete\",\"Incomplete\",IF(M8=\"Incomplete\",\"Incomplete\",IF(N8=\"Incomplete\",\"Incomplete\",IF(O8=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[302,"Franchises",null,null,null,{"$f":"C9+D9-E9","v":0},null,{"$f":"F9-G9","v":0},null,null,null,{"$f":"IF(C9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(E9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(G9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(L9=\"Incomplete\",\"Incomplete\",IF(M9=\"Incomplete\",\"Incomplete\",IF(N9=\"Incomplete\",\"Incomplete\",IF(O9=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[303,"Land and Land Rights",null,null,null,{"$f":"C10+D10-E10","v":0},null,{"$f":"F10-G10","v":0},null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[304,"Structures and Improvements",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[305,"Collecting & Improving Reservoirs",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[306,"Lake, River, Canal Intakes",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P8=\"Incomplete\",\"Incomplete\",IF(P9=\"Incomplete\",\"Incomplete\",IF(P10=\"Incomplete\",\"Incomplete\",IF(P11=\"Incomplete\",\"Incomplete\",IF(P12=\"Incomplete\",\"Incomplete\",IF(P13=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[307,"Wells and Springs",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[308,"Infiltration Galleries",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[309,"Supply Mains",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[310,"Power Generation Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[311,"Pumping Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[320,"Water Treatment Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P14=\"Incomplete\",\"Incomplete\",IF(P15=\"Incomplete\",\"Incomplete\",IF(P16=\"Incomplete\",\"Incomplete\",IF(P17=\"Incomplete\",\"Incomplete\",IF(P18=\"Incomplete\",\"Incomplete\",IF(P19=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[320.10000000000002,"Water Treatment Plants",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[320.2,"Solution Chemical Feeders",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[320.3,"Point-of-Use Treatment Devices",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[330,"Distribution Reservoirs and Standpipes",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[330.1,"Storage Tanks",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[330.2,"Pressure Tanks",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P20=\"Incomplete\",\"Incomplete\",IF(P21=\"Incomplete\",\"Incomplete\",IF(P22=\"Incomplete\",\"Incomplete\",IF(P23=\"Incomplete\",\"Incomplete\",IF(P24=\"Incomplete\",\"Incomplete\",IF(P25=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[331,"Transmission and Distribution Mains",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[333,"Services",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[334,"Meters and Meter Installations",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[335,"Hydrants",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[336,"Backflow Prevention Devices",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[339,"Other Plant and Misc. Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P26=\"Incomplete\",\"Incomplete\",IF(P27=\"Incomplete\",\"Incomplete\",IF(P28=\"Incomplete\",\"Incomplete\",IF(P29=\"Incomplete\",\"Incomplete\",IF(P30=\"Incomplete\",\"Incomplete\",IF(P31=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[340,"Office Furniture and Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[340.1,"Computer & Software",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[341,"Transportation Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[342,"Stores Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[343,"Tools, Shop and Garage Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[344,"Laboratory Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P32=\"Incomplete\",\"Incomplete\",IF(P33=\"Incomplete\",\"Incomplete\",IF(P34=\"Incomplete\",\"Incomplete\",IF(P35=\"Incomplete\",\"Incomplete\",IF(P36=\"Incomplete\",\"Incomplete\",IF(P37=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[345,"Power Operated Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[346,"Communication Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[347,"Miscellaneous Equipment",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
[348,"Other Tangible Plant",null,null,null,0,null,0,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P38=\"Incomplete\",\"Incomplete\",IF(P39=\"Incomplete\",\"Incomplete\",IF(P40=\"Incomplete\",\"Incomplete\",IF(P41=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[null,"Totals ",{"$f":"SUM(C8:C41)","v":0},{"$f":"SUM(D8:D41)","v":0},0,0,{"$f":"SUM(G8:G41)","v":0},{"$f":"SUM(H8:H41)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Q13=\"Incomplete\",\"Incomplete\",IF(Q19=\"Incomplete\",\"Incomplete\",IF(Q25=\"Incomplete\",\"Incomplete\",IF(Q31=\"Incomplete\",\"Incomplete\",IF(Q37=\"Incomplete\",\"Incomplete\",IF(Q41=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H50","v":"Page 3"}]
[null,null,null,null,null,null,null,{"$f":"'AR2'!J35+1","v":3}]
[]
[]
[]
["Note: Due to differences in useful lives and assocaited depreciation rates, accounts 320 and 330 should not be used, instead the more detailed sub-accounts should be used.  Contact Staff for any necessary assistance."]

{"sheet":"WP 1","index":4,"n_rows":51,"n_cols":36,"rows_kept":51,"cut":false,"hidden":true,"merged":[[50,2,55,5],[5,0,6,1],[8,34,8,35],[8,26,8,27],[8,14,8,15],[8,22,8,23],[8,2,8,3],[8,4,8,5],[8,6,8,7],[50,24,55,29],[50,30,55,35],[8,28,8,29],[8,32,8,33],[8,24,8,25],[50,6,55,11],[8,30,8,31],[8,18,8,19],[8,20,8,21],[50,12,55,17],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,16,8,17],[50,18,55,23]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$48","v":"Work Paper 1"},null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$48","v":"Work Paper 1"},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$48","v":"Work Paper 1"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$48","v":"Work Paper 1"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,"Table of contents",null,null,null,null,null,null,null,null,"Table of contents",null,null,null,null,null,null,"Table of contents",null,null,null,null,null,null,null,null,null,null,"Table of contents"]
[{"$f":"sCH3_pLANT_aDDS","v":"PLANT ADDITIONS AND RETIREMENT BY YEAR"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["PLANT ADDITIONS AND RETIREMENT BY YEAR"]
[]
[]
["Acct. No.","Description","Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,"Enter Year Here",null,{"$f":"IF('Sch Title'!B12=\"\",\"\",'Sch Title'!B12)","v":"Test Year Ended 12/31/16"},null,"Total"]
[null,null,"Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements","Additions","Retirements"]
[{"$f":"'Sch Title'!G9","v":301},{"$f":"'Sch Title'!H9","v":"Organization"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D8","v":0},{"$f":"'AR3'!E8","v":0},{"$f":"SUMIFS(C11:AH11,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C11:AH11,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G10","v":302},{"$f":"'Sch Title'!H10","v":"Franchises"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D9","v":0},{"$f":"'AR3'!E9","v":0},{"$f":"SUMIFS(C12:AH12,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C12:AH12,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G11","v":303},{"$f":"'Sch Title'!H11","v":"Land and Land Rights"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D10","v":0},{"$f":"'AR3'!E10","v":0},{"$f":"SUMIFS(C13:AH13,$C$10:$AH$10,$AI$10)","v":0},0]
[{"$f":"'Sch Title'!G12","v":304},{"$f":"'Sch Title'!H12","v":"Structures and Improvements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D11","v":0},{"$f":"'AR3'!E11","v":0},0,0]
[{"$f":"'Sch Title'!G13","v":305},{"$f":"'Sch Title'!H13","v":"Collecting & Improving Reservoirs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D12","v":0},{"$f":"'AR3'!E12","v":0},0,0]
[{"$f":"'Sch Title'!G14","v":306},{"$f":"'Sch Title'!H14","v":"Lake, River, Canal Intakes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D13","v":0},{"$f":"'AR3'!E13","v":0},0,0]
[{"$f":"'Sch Title'!G15","v":307},{"$f":"'Sch Title'!H15","v":"Wells and Springs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D14","v":0},{"$f":"'AR3'!E14","v":0},0,0]
[{"$f":"'Sch Title'!G16","v":308},{"$f":"'Sch Title'!H16","v":"Infiltration Galleries"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D15","v":0},{"$f":"'AR3'!E15","v":0},0,0]
[{"$f":"'Sch Title'!G17","v":309},{"$f":"'Sch Title'!H17","v":"Supply Mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D16","v":0},{"$f":"'AR3'!E16","v":0},0,0]
[{"$f":"'Sch Title'!G18","v":310},{"$f":"'Sch Title'!H18","v":"Power Generation Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D17","v":0},{"$f":"'AR3'!E17","v":0},0,0]
[{"$f":"'Sch Title'!G19","v":311},{"$f":"'Sch Title'!H19","v":"Pumping Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D18","v":0},{"$f":"'AR3'!E18","v":0},0,0]
[{"$f":"'Sch Title'!G20","v":320},{"$f":"'Sch Title'!H20","v":"Water Treatment Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D19","v":0},{"$f":"'AR3'!E19","v":0},0,0]
[{"$f":"'Sch Title'!G21","v":320.10000000000002},{"$f":"'Sch Title'!H21","v":"Water Treatment Plants"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D20","v":0},{"$f":"'AR3'!E20","v":0},{"$f":"SUMIFS(C23:AH23,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C23:AH23,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G22","v":320.2},{"$f":"'Sch Title'!H22","v":"Solution Chemical Feeders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D21","v":0},{"$f":"'AR3'!E21","v":0},0,0]
[{"$f":"'Sch Title'!G23","v":320.3},{"$f":"'Sch Title'!H23","v":"Point-of-Use Treatment Devices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D22","v":0},{"$f":"'AR3'!E22","v":0},0,0]
[{"$f":"'Sch Title'!G24","v":330},{"$f":"'Sch Title'!H24","v":"Distribution Reservoirs and Standpipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D23","v":0},{"$f":"'AR3'!E23","v":0},0,0]
[{"$f":"'Sch Title'!G25","v":330.1},{"$f":"'Sch Title'!H25","v":"Storage Tanks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D24","v":0},{"$f":"'AR3'!E24","v":0},0,0]
[{"$f":"'Sch Title'!G26","v":330.2},{"$f":"'Sch Title'!H26","v":"Pressure Tanks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D25","v":0},{"$f":"'AR3'!E25","v":0},0,0]
[{"$f":"'Sch Title'!G27","v":331},{"$f":"'Sch Title'!H27","v":"Transmission and Distribution Mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D26","v":0},{"$f":"'AR3'!E26","v":0},{"$f":"SUMIFS(C29:AH29,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C29:AH29,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G28","v":333},{"$f":"'Sch Title'!H28","v":"Services"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D27","v":0},{"$f":"'AR3'!E27","v":0},{"$f":"SUMIFS(C30:AH30,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C30:AH30,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G29","v":334},{"$f":"'Sch Title'!H29","v":"Meters and Meter Installations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D28","v":0},{"$f":"'AR3'!E28","v":0},0,0]
[{"$f":"'Sch Title'!G30","v":335},{"$f":"'Sch Title'!H30","v":"Hydrants"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D29","v":0},{"$f":"'AR3'!E29","v":0},0,0]
[{"$f":"'Sch Title'!G31","v":336},{"$f":"'Sch Title'!H31","v":"Backflow Prevention Devices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D30","v":0},{"$f":"'AR3'!E30","v":0},{"$f":"SUMIFS(C33:AH33,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C33:AH33,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G32","v":339},{"$f":"'Sch Title'!H32","v":"Other Plant and Misc. Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D31","v":0},{"$f":"'AR3'!E31","v":0},{"$f":"SUMIFS(C34:AH34,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C34:AH34,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G33","v":340},{"$f":"'Sch Title'!H33","v":"Office Furniture and Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D32","v":0},{"$f":"'AR3'!E32","v":0},0,0]
[{"$f":"'Sch Title'!G34","v":340.1},{"$f":"'Sch Title'!H34","v":"Computer & Software"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D33","v":0},{"$f":"'AR3'!E33","v":0},0,0]
[{"$f":"'Sch Title'!G35","v":341},{"$f":"'Sch Title'!H35","v":"Transportation Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D34","v":0},{"$f":"'AR3'!E34","v":0},0,0]
[{"$f":"'Sch Title'!G36","v":342},{"$f":"'Sch Title'!H36","v":"Stores Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D35","v":0},{"$f":"'AR3'!E35","v":0},0,0]
[{"$f":"'Sch Title'!G37","v":343},{"$f":"'Sch Title'!H37","v":"Tools, Shop and Garage Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D36","v":0},{"$f":"'AR3'!E36","v":0},{"$f":"SUMIFS(C39:AH39,$C$10:$AH$10,$AI$10)","v":0},{"$f":"SUMIFS(C39:AH39,$C$10:$AH$10,$AJ$10)","v":0}]
[{"$f":"'Sch Title'!G38","v":344},{"$f":"'Sch Title'!H38","v":"Laboratory Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D37","v":0},{"$f":"'AR3'!E37","v":0},0,0]
[{"$f":"'Sch Title'!G39","v":345},{"$f":"'Sch Title'!H39","v":"Power Operated Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D38","v":0},{"$f":"'AR3'!E38","v":0},0,0]
[{"$f":"'Sch Title'!G40","v":346},{"$f":"'Sch Title'!H40","v":"Communication Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D39","v":0},{"$f":"'AR3'!E39","v":0},0,0]
[{"$f":"'Sch Title'!G41","v":347},{"$f":"'Sch Title'!H41","v":"Miscellaneous Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D40","v":0},{"$f":"'AR3'!E40","v":0},0,0]
[{"$f":"'Sch Title'!G42","v":348},{"$f":"'Sch Title'!H42","v":"Other Tangible Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!D41","v":0},{"$f":"'AR3'!E41","v":0},0,0]
[null,"TOTAL WATER PLANT",{"$f":"SUM(C11:C44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI11:AI44)","v":0},{"$f":"SUM(AJ11:AJ44)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. ",null,null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. ",null,null,null,null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. ",null,null,null,null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. ",null,null,null,null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. ",null,null,null,null,null,"Instructions: Update all information in the Grey highlighted cells as necessary.  To do this, enter the additions and retirements by year and NARUC account, starting with the year after the test year in the last rate case.  Leave all excess columns blank. "]

{"sheet":"AR4","index":5,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,0,6,9],[58,0,59,9],[51,2,51,5],[50,2,50,5],[49,2,49,5],[48,2,48,5],[47,2,47,5],[46,2,46,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,"AR 4"]
["Annual Report",null,null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&J64","v":"Annual Report Page 4"}]
[{"$f":"A7","v":"Depreciation Expense for the Current Year (Water)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
[]
["Depreciation Expense for the Current Year (Water)"]
["Account No.","Description","Beginning Year Original Cost","Current Year Additions","Current Year Retirements","Adjusted Original Cost","Fully Depreciated/Non-depreciable Plant","Depreciable Plant","Depreciation Percentages","Depreciation Expense",null,"Table of Contents"]
[{"$f":"'AR3'!A8","v":301},{"$f":"'AR3'!B8","v":"Organization"},{"$f":"'AR3'!C8","v":0},{"$f":"'AR3'!D8","v":0},{"$f":"'AR3'!E8","v":0},{"$f":"'AR3'!F8","v":0},null,{"$f":"F9-G9","v":0},null,{"$f":"((C9-G9)*I9)+((D9*I9)*0.5)-((E9*I9)*0.5)","v":0},null,null,{"$f":"IF(D9<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(G9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(I9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M9=\"Incomplete\",\"Incomplete\",IF(N9=\"Incomplete\",\"Incomplete\",IF(O9=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"'AR3'!A9","v":302},{"$f":"'AR3'!B9","v":"Franchises"},{"$f":"'AR3'!C9","v":0},{"$f":"'AR3'!D9","v":0},{"$f":"'AR3'!E9","v":0},{"$f":"'AR3'!F9","v":0},null,{"$f":"F10-G10","v":0},null,{"$f":"((C10-G10)*I10)+((D10*I10)*0.5)-((E10*I10)*0.5)","v":0},null,null,{"$f":"IF(D10<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete","Incomplete",{"$f":"IF(M10=\"Incomplete\",\"Incomplete\",IF(N10=\"Incomplete\",\"Incomplete\",IF(O10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"'AR3'!A10","v":303},{"$f":"'AR3'!B10","v":"Land and Land Rights"},{"$f":"'AR3'!C10","v":0},{"$f":"'AR3'!D10","v":0},{"$f":"'AR3'!E10","v":0},{"$f":"'AR3'!F10","v":0},null,{"$f":"F11-G11","v":0},null,{"$f":"((C11-G11)*I11)+((D11*I11)*0.5)-((E11*I11)*0.5)","v":0},null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A11","v":304},{"$f":"'AR3'!B11","v":"Structures and Improvements"},{"$f":"'AR3'!C11","v":0},{"$f":"'AR3'!D11","v":0},{"$f":"'AR3'!E11","v":0},{"$f":"'AR3'!F11","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A12","v":305},{"$f":"'AR3'!B12","v":"Collecting & Improving Reservoirs"},{"$f":"'AR3'!C12","v":0},{"$f":"'AR3'!D12","v":0},{"$f":"'AR3'!E12","v":0},{"$f":"'AR3'!F12","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A13","v":306},{"$f":"'AR3'!B13","v":"Lake, River, Canal Intakes"},{"$f":"'AR3'!C13","v":0},{"$f":"'AR3'!D13","v":0},{"$f":"'AR3'!E13","v":0},{"$f":"'AR3'!F13","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A14","v":307},{"$f":"'AR3'!B14","v":"Wells and Springs"},{"$f":"'AR3'!C14","v":0},{"$f":"'AR3'!D14","v":0},{"$f":"'AR3'!E14","v":0},{"$f":"'AR3'!F14","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P9=\"Incomplete\",\"Incomplete\",IF(P10=\"Incomplete\",\"Incomplete\",IF(P11=\"Incomplete\",\"Incomplete\",IF(P12=\"Incomplete\",\"Incomplete\",IF(P13=\"Incomplete\",\"Incomplete\",IF(P13=\"Incomplete\",\"Incomplete\",IF(P14=\"Incomplete\",\"Incomplete\",IF(P15=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[{"$f":"'AR3'!A15","v":308},{"$f":"'AR3'!B15","v":"Infiltration Galleries"},{"$f":"'AR3'!C15","v":0},{"$f":"'AR3'!D15","v":0},{"$f":"'AR3'!E15","v":0},{"$f":"'AR3'!F15","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A16","v":309},{"$f":"'AR3'!B16","v":"Supply Mains"},{"$f":"'AR3'!C16","v":0},{"$f":"'AR3'!D16","v":0},{"$f":"'AR3'!E16","v":0},{"$f":"'AR3'!F16","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A17","v":310},{"$f":"'AR3'!B17","v":"Power Generation Equipment"},{"$f":"'AR3'!C17","v":0},{"$f":"'AR3'!D17","v":0},{"$f":"'AR3'!E17","v":0},{"$f":"'AR3'!F17","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A18","v":311},{"$f":"'AR3'!B18","v":"Pumping Equipment"},{"$f":"'AR3'!C18","v":0},{"$f":"'AR3'!D18","v":0},{"$f":"'AR3'!E18","v":0},{"$f":"'AR3'!F18","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A19","v":320},{"$f":"'AR3'!B19","v":"Water Treatment Equipment"},{"$f":"'AR3'!C19","v":0},{"$f":"'AR3'!D19","v":0},{"$f":"'AR3'!E19","v":0},{"$f":"'AR3'!F19","v":0},null,0,0,0,null,null,"Complete","Incomplete","Complete","Incomplete"]
[{"$f":"'AR3'!A20","v":320.10000000000002},{"$f":"'AR3'!B20","v":"Water Treatment Plants"},{"$f":"'AR3'!C20","v":0},{"$f":"'AR3'!D20","v":0},{"$f":"'AR3'!E20","v":0},{"$f":"'AR3'!F20","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P16=\"Incomplete\",\"Incomplete\",IF(P17=\"Incomplete\",\"Incomplete\",IF(P18=\"Incomplete\",\"Incomplete\",IF(P19=\"Incomplete\",\"Incomplete\",IF(P19=\"Incomplete\",\"Incomplete\",IF(P20=\"Incomplete\",\"Incomplete\",IF(P21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"'AR3'!A21","v":320.2},{"$f":"'AR3'!B21","v":"Solution Chemical Feeders"},{"$f":"'AR3'!C21","v":0},{"$f":"'AR3'!D21","v":0},{"$f":"'AR3'!E21","v":0},{"$f":"'AR3'!F21","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A22","v":320.3},{"$f":"'AR3'!B22","v":"Point-of-Use Treatment Devices"},{"$f":"'AR3'!C22","v":0},{"$f":"'AR3'!D22","v":0},{"$f":"'AR3'!E22","v":0},{"$f":"'AR3'!F22","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A23","v":330},{"$f":"'AR3'!B23","v":"Distribution Reservoirs and Standpipes"},{"$f":"'AR3'!C23","v":0},{"$f":"'AR3'!D23","v":0},{"$f":"'AR3'!E23","v":0},{"$f":"'AR3'!F23","v":0},null,0,0,0,null,null,"Complete","Incomplete","Complete","Incomplete"]
[{"$f":"'AR3'!A24","v":330.1},{"$f":"'AR3'!B24","v":"Storage Tanks"},{"$f":"'AR3'!C24","v":0},{"$f":"'AR3'!D24","v":0},{"$f":"'AR3'!E24","v":0},{"$f":"'AR3'!F24","v":0},null,0,null,0,null,null,"Complete",{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(I25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete"]
[{"$f":"'AR3'!A25","v":330.2},{"$f":"'AR3'!B25","v":"Pressure Tanks"},{"$f":"'AR3'!C25","v":0},{"$f":"'AR3'!D25","v":0},{"$f":"'AR3'!E25","v":0},{"$f":"'AR3'!F25","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A26","v":331},{"$f":"'AR3'!B26","v":"Transmission and Distribution Mains"},{"$f":"'AR3'!C26","v":0},{"$f":"'AR3'!D26","v":0},{"$f":"'AR3'!E26","v":0},{"$f":"'AR3'!F26","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A27","v":333},{"$f":"'AR3'!B27","v":"Services"},{"$f":"'AR3'!C27","v":0},{"$f":"'AR3'!D27","v":0},{"$f":"'AR3'!E27","v":0},{"$f":"'AR3'!F27","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P22=\"Incomplete\",\"Incomplete\",IF(P23=\"Incomplete\",\"Incomplete\",IF(P24=\"Incomplete\",\"Incomplete\",IF(P25=\"Incomplete\",\"Incomplete\",IF(P26=\"Incomplete\",\"Incomplete\",IF(P26=\"Incomplete\",\"Incomplete\",IF(P27=\"Incomplete\",\"Incomplete\",IF(P28=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[{"$f":"'AR3'!A28","v":334},{"$f":"'AR3'!B28","v":"Meters and Meter Installations"},{"$f":"'AR3'!C28","v":0},{"$f":"'AR3'!D28","v":0},{"$f":"'AR3'!E28","v":0},{"$f":"'AR3'!F28","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A29","v":335},{"$f":"'AR3'!B29","v":"Hydrants"},{"$f":"'AR3'!C29","v":0},{"$f":"'AR3'!D29","v":0},{"$f":"'AR3'!E29","v":0},{"$f":"'AR3'!F29","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A30","v":336},{"$f":"'AR3'!B30","v":"Backflow Prevention Devices"},{"$f":"'AR3'!C30","v":0},{"$f":"'AR3'!D30","v":0},{"$f":"'AR3'!E30","v":0},{"$f":"'AR3'!F30","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A31","v":339},{"$f":"'AR3'!B31","v":"Other Plant and Misc. Equipment"},{"$f":"'AR3'!C31","v":0},{"$f":"'AR3'!D31","v":0},{"$f":"'AR3'!E31","v":0},{"$f":"'AR3'!F31","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A32","v":340},{"$f":"'AR3'!B32","v":"Office Furniture and Equipment"},{"$f":"'AR3'!C32","v":0},{"$f":"'AR3'!D32","v":0},{"$f":"'AR3'!E32","v":0},{"$f":"'AR3'!F32","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A33","v":340.1},{"$f":"'AR3'!B33","v":"Computer & Software"},{"$f":"'AR3'!C33","v":0},{"$f":"'AR3'!D33","v":0},{"$f":"'AR3'!E33","v":0},{"$f":"'AR3'!F33","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A34","v":341},{"$f":"'AR3'!B34","v":"Transportation Equipment"},{"$f":"'AR3'!C34","v":0},{"$f":"'AR3'!D34","v":0},{"$f":"'AR3'!E34","v":0},{"$f":"'AR3'!F34","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P29=\"Incomplete\",\"Incomplete\",IF(P30=\"Incomplete\",\"Incomplete\",IF(P31=\"Incomplete\",\"Incomplete\",IF(P32=\"Incomplete\",\"Incomplete\",IF(P33=\"Incomplete\",\"Incomplete\",IF(P33=\"Incomplete\",\"Incomplete\",IF(P34=\"Incomplete\",\"Incomplete\",IF(P35=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[{"$f":"'AR3'!A35","v":342},{"$f":"'AR3'!B35","v":"Stores Equipment"},{"$f":"'AR3'!C35","v":0},{"$f":"'AR3'!D35","v":0},{"$f":"'AR3'!E35","v":0},{"$f":"'AR3'!F35","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A36","v":343},{"$f":"'AR3'!B36","v":"Tools, Shop and Garage Equipment"},{"$f":"'AR3'!C36","v":0},{"$f":"'AR3'!D36","v":0},{"$f":"'AR3'!E36","v":0},{"$f":"'AR3'!F36","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A37","v":344},{"$f":"'AR3'!B37","v":"Laboratory Equipment"},{"$f":"'AR3'!C37","v":0},{"$f":"'AR3'!D37","v":0},{"$f":"'AR3'!E37","v":0},{"$f":"'AR3'!F37","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A38","v":345},{"$f":"'AR3'!B38","v":"Power Operated Equipment"},{"$f":"'AR3'!C38","v":0},{"$f":"'AR3'!D38","v":0},{"$f":"'AR3'!E38","v":0},{"$f":"'AR3'!F38","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A39","v":346},{"$f":"'AR3'!B39","v":"Communication Equipment"},{"$f":"'AR3'!C39","v":0},{"$f":"'AR3'!D39","v":0},{"$f":"'AR3'!E39","v":0},{"$f":"'AR3'!F39","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A40","v":347},{"$f":"'AR3'!B40","v":"Miscellaneous Equipment"},{"$f":"'AR3'!C40","v":0},{"$f":"'AR3'!D40","v":0},{"$f":"'AR3'!E40","v":0},{"$f":"'AR3'!F40","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete"]
[{"$f":"'AR3'!A41","v":348},{"$f":"'AR3'!B41","v":"Other Tangible Plant"},{"$f":"'AR3'!C41","v":0},{"$f":"'AR3'!D41","v":0},{"$f":"'AR3'!E41","v":0},{"$f":"'AR3'!F41","v":0},null,0,null,0,null,null,"Complete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P36=\"Incomplete\",\"Incomplete\",IF(P37=\"Incomplete\",\"Incomplete\",IF(P38=\"Incomplete\",\"Incomplete\",IF(P39=\"Incomplete\",\"Incomplete\",IF(P40=\"Incomplete\",\"Incomplete\",IF(P40=\"Incomplete\",\"Incomplete\",IF(P41=\"Incomplete\",\"Incomplete\",IF(P42=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[null,"Subtotal",{"$f":"SUM(C9:C42)","v":0},{"$f":"SUM(D9:D42)","v":0},{"$f":"SUM(E9:E42)","v":0},0,{"$f":"SUM(G9:G42)","v":0},0,null,{"$f":"SUM(J9:J42)","v":0},{"$f":"IF(J43>0,J43/H43,\"\")","v":""},"Composite rate",null,null,null,null,{"$f":"IF(Q15=\"Incomplete\",\"Incomplete\",IF(Q21=\"Incomplete\",\"Incomplete\",IF(Q28=\"Incomplete\",\"Incomplete\",IF(Q35=\"Incomplete\",\"Incomplete\",IF(Q42=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[]
[]
[]
[null,null,"Contribution(s) in Aid of Construction (Gross)",null,null,null,null,null,null,null,null,null,{"$f":"IF(G47<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,"Less: Non Amortizable Contribution(s)",null,null,null,null,null,null,null,null,null,{"$f":"IF(G48<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,"          Fully Amortized Contribution(s)",null,null,null,null,null,null,null,null,null,"Incomplete",null,null,null,{"$f":"IF(M47=\"Incomplete\",\"Incomplete\",IF(M48=\"Incomplete\",\"Incomplete\",IF(M49=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[null,null,"     Amortizable Contribution(s)",null,null,null,{"$f":"G47-G48-G49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q43=\"Incomplete\",\"Incomplete\",IF(Q49=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,"     Times: Proposed Amortization Rate",null,null,null,{"$f":"K43","v":""}]
[null,null,"     Amortization of CIAC",null,null,null,{"$f":"IF(J43>0,G50*G51,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Less: Amortization of CIAC",{"$f":"G52","v":""}]
[]
[null,null,null,null,null,null,null,null,"DEPRECIATION EXPENSE",{"$f":"IF(J43>0,J43-J54,\"\")","v":""}]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&J64","v":"Page 4"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'AR3'!H50+1","v":4}]

{"sheet":"AR5","index":6,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[[43,6,43,10],[6,0,6,4],[30,0,31,4],[33,0,33,4],[6,6,6,10],[40,6,41,10]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,"AR 5",{"$f":"A1","v":0},null,null,null,null,{"$f":"F1","v":"AR 5"}]
["Annual Report",null,null,null,null,{"$f":"\"Annual Report Page \"&E48","v":"Annual Report Page 5"},{"$f":"A2","v":"Annual Report"},null,null,null,null,{"$f":"\"Annual Report Page \"&K51","v":"Annual Report Page 6"}]
[{"$f":"A7","v":"Balance Sheet Assets"},null,null,null,null,null,{"$f":"G7","v":"Balance Sheet Liabilities and Owners Equity"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
[]
["Balance Sheet Assets",null,null,null,null,"Table of Contents","Balance Sheet Liabilities and Owners Equity"]
[null,"Assets",null,{"$f":"\"Balance at Beginning of Year \" &\"(\"&YEAR('AR1'!B19)&\")\"","v":"Balance at Beginning of Year (2016)"},{"$f":"\"Balance at End of Year \" &\"(\"&YEAR('AR1'!B19)&\")\"","v":"Balance at End of Year (2016)"},null,null,"Liabilities",null,{"$f":"D8","v":"Balance at Beginning of Year (2016)"},{"$f":"E8","v":"Balance at End of Year (2016)"}]
["Account No.","Current and Accrued Assets",null,null,null,null,"Account No.","Current Liabilities"]
[131,"Cash",null,null,null,null,231,"Accounts Payable"]
[134,"Working Funds",null,null,null,null,232,"Notes Payable (Current Portion)"]
[135,"Temporary Cash Investments",null,null,null,null,234,"Notes Payable to Associated Companies"]
[141,"Customer Accounts Receivable",null,null,null,null,235,"Customer Deposits"]
[146,"Notes Receivable from Associated Companies",null,null,null,null,236,"Accrued Taxes"]
[151,"Plant Material and Supplies",null,null,null,null,237,"Accrued Interest"]
[162,"Prepayments",null,null,null,null,242,"Miscellaneous Current and Accrued Liabilities"]
[174,"Miscellaneous Current and Accrued Assets",null,null,null,null,null,"Total Current Liabilities",null,{"$f":"SUM(J10:J16)","v":0},{"$f":"SUM(K10:K16)","v":0}]
[null,"Total Current and Accrued Assets",null,{"$f":"SUM(D10:D17)","v":0},{"$f":"SUM(E10:E17)","v":0}]
[null,null,null,null,null,null,null,"Long Term Debt"]
["Account No.","Fixed Assets",null,null,null,null,224,"Long Term Debt (Notes and Bonds)"]
[101,"Utility Plant in Service* ",null,{"$f":"'AR3'!C42","v":0},{"$f":"'AR3'!F42","v":0}]
[103,"Property Held for Future Use",null,null,null,null,null,"Deferred Credits"]
[105,"Construction Work in Progress",null,null,null,null,251,"Unamortized Premium on Debt"]
[108,"Accumulated Depreciation (enter as negative)*",null,null,{"$f":"-'AR3'!G42","v":0},null,252,"Advances in Aid of Construction"]
[121,"Non-Utility Property",null,null,null,null,255,"Accumulated Deferred Investment Tax Credits"]
[122,"Accumulated Depreciation - Non Utility",null,null,null,null,271,"Contributions in Aid of Construction"]
[null,"Total Fixed Assets",null,{"$f":"SUM(D21:D26)","v":0},{"$f":"SUM(E21:E26)","v":0},null,272,"Less: Amortization of Contributions"]
[null,"Total Assets",null,{"$f":"D18+D27","v":0},{"$f":"E18+E27","v":0},null,281,"Accumulated Deferred Income Tax"]
[null,null,null,null,null,null,null,"Total Deferred Credits",null,{"$f":"SUM(J23:J28)","v":0},{"$f":"SUM(K23:K28)","v":0}]
[null,null,null,null,null,null,null,"Total Liabilites",null,{"$f":"J17+J20+J29","v":0},{"$f":"K29+K20+K17","v":0}]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[null,null,null,null,null,null,null,"Capital Accounts"]
[null,null,null,null,null,null,201,"Common Stock Issued"]
[{"$f":"\"*Note these items feed automatically from AR3 UPIS \" &'AR3'!H49","v":"*Note these items feed automatically from AR3 UPIS Page 3"},null,null,null,null,null,211,"Other Paid-In Capital"]
[null,null,null,null,null,null,215,"Retained Earnings"]
[null,null,null,null,null,null,218,"Proprietary Capital (Sole Props and Partnerships)"]
[null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(J33:J36)","v":0},{"$f":"SUM(K33:K36)","v":0}]
[null,null,null,null,null,null,null,"Total Liabilities and Capital",null,{"$f":"J37+J30","v":0},{"$f":"K37+K30","v":0}]
[]
[]
[null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[null,null,null,null,null,null,"Note: Total liabilities and Capital must match total assets for the beginning and end of the year!  "]
[]
[]
[null,null,null,null,{"$f":"\"Page \"&E48","v":"Page 5"},null,null,null,null,null,{"$f":"\"Page \"&K51","v":"Page 6"}]
[null,null,null,null,{"$f":"'AR4'!J64+1","v":5}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"E48+1","v":6}]
[]
[]
[null,null,"Variances",{"$f":"D28-J38","v":0},{"$f":"E28-K38","v":0}]
[]
[]
[null,null,null,{"$f":"IF(D28=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E28=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(J38=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(K38=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,{"$f":"IF(D57=\"Incomplete\",\"Incomplete\",IF(E57=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(J57=\"Incomplete\",\"Incomplete\",IF(K57=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"},{"$f":"IF(E58=\"Incomplete\",\"Incomplete\",IF(K58=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]

{"sheet":"AR6","index":7,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":false,"merged":[[6,0,6,3],[61,0,62,3],[6,6,7,7],[16,6,17,7],[16,9,17,9],[26,6,32,11]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 6"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D66","v":"Annual Report Page 7"}]
[{"$f":"A7","v":"Water Comparative Income Statement "}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
[]
["Water Comparative Income Statement ",null,null,null,null,null,"Consider a rate case if and of the following conditions apply"]
["Account No.","Calendar Year",{"$f":"\"Current Year                            \"&\" 01/01/\"&YEAR('AR1'!B19)&\" - 12/31/\"&YEAR('AR1'!B19)","v":"Current Year                             01/01/2016 - 12/31/2016"},{"$f":"\"Last Year                            \"&\" 01/01/\"&YEAR('AR1'!B19)-1&\" - 12/31/\"&YEAR('AR1'!B19)-1","v":"Last Year                             01/01/2015 - 12/31/2015"},"Table of Contents"]
[null,"Operating Revenue",null,null,null,null,"Operating Loss",{"$f":"IF(C59<0,\"Yes\",\"\")","v":""}]
[461,"Metered Water Revenue",null,null,null,null,"Return on Equity",{"$f":"IF(C50>0,(C50/'AR5'!K37),\"\")","v":""}]
[460,"Unmetered Water Revenue",null,null,null,null,"Rate of Return",{"$f":"IF(I11<0,\"Yes\",\"\")","v":""},{"$f":"IF(C50>0,(C50/'AR3'!H42),\"\")","v":""}]
[462,"Fire Protection Revenue",null,null,null,null,"Operating Margin",{"$f":"IF(I12<5%,\"Yes\",\"\")","v":""},{"$f":"IF(C50>0,(C50/C16),\"\")","v":""}]
[469,"Guaranteed Revenues (Surcharges)",null,null,null,null,"DSC",{"$f":"IF(I13<1.25,\"Yes\",\"\")","v":""},{"$f":"IF('AR7'!H17>0,((C50+C43+C46)/('AR7'!H17+'AR7'!H18)),\"\")","v":""}]
[471,"Miscellaneous Service Revenues",null,null,null,null,"TIER",{"$f":"IF(I14<1,\"Yes\",\"\")","v":""},{"$f":"IF('AR7'!H17>0,((C50+C46)/'AR7'!H17),\"\")","v":""}]
[474,"Other Water Revenue"]
[null,"Total Revenues",{"$f":"SUM(C10:C15)","v":0},{"$f":"SUM(D10:D15)","v":0}]
[null,null,null,null,null,null,"Eligible for the Short Form Rate Application?",null,null,{"$f":"IF(C16>250000,\"No\",\"Yes\")","v":"Yes"}]
[null,"Operating Expenses"]
[601,"Salaries and Wages"]
[604,"Employee Pensions and Benefits"]
[610,"Purchased Water"]
[615,"Purchased Power"]
[618,"Chemicals"]
[620,"Materials and Supplies"]
[620.1,"Repairs and Maintenance"]
[620.20000000000005,"Office Supplies and Expense"]
[630,"Contractual Services",null,null,null,null,"Note - These calculations are only intended to provide the Company with some form of indications that a rate case should be considered.  They do not necessarily reflect the calculations that Staff would develop using more detailed information provided during the course of a rate case.  In order to be eligible to use the Short Form Rate Application you must have less than $250,000 in total revenues."]
[631,"Contractual Services -Engineering"]
[632,"Contractual Services - Accounting"]
[633,"Contractual Services - Legal"]
[634,"Contractual Services - Management Fees"]
[635,"Contractual Services - Water Testing"]
[636,"Contractual Services - Other"]
[640,"Rents"]
[641,"Rental of Building/Real Property"]
[642,"Rental of Equipment"]
[650,"Transportation Expenses"]
[657,"Insurance - General Liability"]
[657.1,"Insurance - Health and Life"]
[665,"Regulatory Commission Expense - Rate"]
[670,"Bad Debt Expense"]
[675,"Miscellaneous Expense"]
[403,"Depreciation Expense (From Schedule AR4)",{"$f":"'AR4'!J56","v":""}]
[408,"Taxes Other Than Income"]
[408.11,"Property Taxes"]
[409,"Income Taxes"]
[427.1,"Customer Security Deposit Interest"]
[null,"Total Operating Expenses",{"$f":"SUM(C19:C47)","v":0},{"$f":"SUM(D19:D47)","v":0}]
[]
[null,"Operating Income / (Loss)",{"$f":"C16-C48","v":0},{"$f":"D16-D48","v":0}]
[]
[null,"Other Income / (Expense) "]
[419,"Interest and Dividend Income"]
[421,"Non-Utility Income"]
[426,"Miscellaneous Non-Utility (Expense)"]
[427,"Interest (Expense)"]
[null,"Total Other Income / (Expense)",{"$f":"SUM(C53:C56)","v":0},{"$f":"SUM(D53:D56)","v":0}]
[]
[null,"Net Income / (Loss) ",{"$f":"C50+C57","v":0},{"$f":"D50+D57","v":0}]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[null,null,null,{"$f":"\"Page \"&D66","v":"Page 7"}]
[null,null,null,{"$f":"'AR5'!K51+1","v":7}]
[]
[]
[null,null,{"$f":"IF(C59=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D59=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,{"$f":"IF(C69=\"Incomplete\",\"Incomplete\",IF(D69=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]

{"sheet":"AR7","index":8,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,0,6,4],[24,0,26,4],[22,0,22,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,"AR 7"]
["Annual Report",null,null,null,null,{"$f":"\"Annual Report Page \"&E30","v":"Annual Report Page 8"}]
[{"$f":"A7","v":"Supplemental Financial Data (Long-Term Debt)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
[]
["Supplemental Financial Data (Long-Term Debt)",null,null,null,null,null,"Table of Contents"]
[null,"Loan #1","Loan #2","Loan #3","Loan #4"]
["Date Issued",null,null,null,null,null,null,null,{"$f":"IF(B9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(E9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(I9=\"Incomplete\",\"Incomplete\",IF(J9=\"Incomplete\",\"Incomplete\",IF(K9=\"Incomplete\",\"Incomplete\",IF(L9=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Source of Loan",null,null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(E10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",IF(K10=\"Incomplete\",\"Incomplete\",IF(L10=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["ACC Decision No.",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Reason for Loan",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Dollar Amt. Issued",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Amount Outstanding",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Date of Maturity",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(M9=\"Incomplete\",\"Incomplete\",IF(M10=\"Incomplete\",\"Incomplete\",IF(M11=\"Incomplete\",\"Incomplete\",IF(M12=\"Incomplete\",\"Incomplete\",IF(M13=\"Incomplete\",\"Incomplete\",IF(M13=\"Incomplete\",\"Incomplete\",IF(M14=\"Incomplete\",\"Incomplete\",IF(M15=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
["Interest Rate",null,null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Current Year Interest",null,null,null,null,null,null,{"$f":"SUM(B17:E17)","v":0},"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["Current Year Principal",null,null,null,null,null,null,{"$f":"SUM(B18:E18)","v":0},"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(M16=\"Incomplete\",\"Incomplete\",IF(M17=\"Incomplete\",\"Incomplete\",IF(M18=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
["Meter Deposit Balance at Test Year End:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D23<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
["Meter Deposits Refunded During the Test Year:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N15=\"Incomplete\",\"Incomplete\",IF(N18=\"Incomplete\",\"Incomplete\",IF(N21=\"Incomplete\",\"Incomplete\",IF(N22=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
["List all bonds, notes, loans, and other types of indebtedness in which the proceeds were used in the provision of public utility service.  Indebtedness incurred for personal uses by the owner of the utility should not be listed.  Input 0 or none if there is nothing to report for that cell."]
[]
[]
[]
[null,null,null,null,{"$f":"\"Page \"&E30","v":"Page 8"}]
[null,null,null,null,{"$f":"'AR6'!D66+1","v":8}]

{"sheet":"AR8","index":9,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":false,"merged":[[51,0,52,8],[93,0,93,8],[30,12,34,18],[36,12,40,18],[44,11,45,18],[44,0,45,8],[36,11,40,11],[30,11,34,11],[30,0,30,2],[37,0,37,2],[30,4,30,5],[47,0,47,8],[49,0,49,8],[36,4,37,5],[25,0,25,3],[5,11,5,18],[6,11,6,13],[6,15,6,16],[22,11,22,18],[24,12,28,18],[5,0,5,8],[28,0,28,1],[6,0,6,1],[6,2,6,4],[9,0,9,8],[7,0,7,2],[24,11,28,11],[27,0,27,1],[26,0,26,1]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S57","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I57","v":"Page 9"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S57","v":"Page 10"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I57+1","v":10}]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I57","v":"Annual Report Page 9"}]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A14<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A15<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A16<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M14<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M15<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,{"$f":"IF(M16<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[{"$f":"IF(A21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[{"$f":"IF(A22<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (b)","index":10,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"b\"","v":"Page 9b"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"b\"","v":"Page 10b"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (c)","index":11,"n_rows":91,"n_cols":20,"rows_kept":91,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"c\"","v":"Page 9c"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"c\"","v":"Page 10c"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]

{"sheet":"AR8 (d)","index":12,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"d\"","v":"Page 9d"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"d\"","v":"Page 10d"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (e)","index":13,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"e\"","v":"Page 9e"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"e\"","v":"Page 10e"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (f)","index":14,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"f\"","v":"Page 9f"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"f\"","v":"Page 10f"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (g)","index":15,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"g\"","v":"Page 9g"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"g\"","v":"Page 10g"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR8 (h)","index":16,"n_rows":94,"n_cols":20,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,0,5,8],[5,11,5,18],[6,0,6,1],[6,2,6,4],[6,11,6,13],[6,15,6,16],[7,0,7,2],[9,0,9,8],[22,11,22,18],[24,11,28,11],[24,12,28,18],[25,0,25,3],[26,0,26,1],[27,0,27,1],[28,0,28,1],[93,0,93,8],[30,0,30,2],[30,4,30,5],[30,11,34,11],[30,12,34,18],[36,4,37,5],[36,11,40,11],[36,12,40,18],[37,0,37,2],[44,0,45,8],[44,11,45,18],[47,0,47,8],[49,0,49,8],[51,0,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 8"]
["Annual Report",null,null,null,null,null,null,null,null,null,null,"Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&S55","v":"Annual Report Page 10"}]
[{"$f":"A6","v":"Water Utility Plant Description"},null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":"Water Utility Plant Description (Continued)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12/31/16"}]
[]
["Water Utility Plant Description",null,null,null,null,null,null,null,null,"Table of Contents",null,"Water Utility Plant Description (Continued)"]
["Name of the System:",null,null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,"CUSTOMER METERS"]
["ADEQ Public Water System Number:",null,null,null,null,null,null,null,null,null,{"$f":"L91","v":"Incomplete"},"Sizes (inches)","Material","Length (feet)",null,"Size (inches)","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"5/8 X 3/4"]
["WELLS",null,null,null,null,null,null,null,null,null,null,3,null,null,null,0.75]
["ADWR ID No *","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Pump Motor Type **","Meter Size (inches)","Year Drilled","Arsenic Level (mg/L)",null,null,4,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Compound 2"]
[null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"Turbine 2"]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Compound 3"]
[null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Turbine 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6+"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"For the following three items, list the utility owned assets in each category for each system."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
["OTHER WATER SOURCES"]
["Name or Description",null,"Capacity (gpm)","Gallons Purchased or Obtained (in thousands)"]
[]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS",null,null,null,null,null,null,"STRUCTURES:"]
["Horsepower","GPM","Quantity",null,"Type","Quantity"]
[null,null,null,null,"Standard ***"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"PRESSURE/BLADDER TANKS",null,null,null,null,null,null,"OTHER:"]
["STORAGE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary.",null,null,null,null,null,null,null,null,null,null,"Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report.  Copy and paste this sheet as many times as is necessary."]
[]
[]
["* Arizona Department of Water Resources (\"ADWR\") well identification number.  For example 55-XXXXXX."]
[]
["** Pump motor type, turbine or submersible."]
[]
["*** A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I55&\"h\"","v":"Page 9h"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&S55&\"h\"","v":"Page 10h"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR7'!E30+1","v":9},null,null,null,null,null,null,null,null,null,{"$f":"I55+1","v":10}]
[]
[]
[null,null,null,null,null,null,null,null,"AR 8"]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I55","v":"Annual Report Page 9"}]
[]
[]
[null,null,{"$f":"IF(C7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,{"$f":"IF(D8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,null,{"$f":"IF(C62=\"Incomplete\",\"Incomplete\",IF(C63=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"IF(A12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A64=\"Incomplete\",\"Incomplete\",IF(B64=\"Incomplete\",\"Incomplete\",IF(C64=\"Incomplete\",\"Incomplete\",IF(D64=\"Incomplete\",\"Incomplete\",IF(E64=\"Incomplete\",\"Incomplete\",IF(G64=\"Incomplete\",\"Incomplete\",IF(H64=\"Incomplete\",\"Incomplete\",IF(I64=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(Q9<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M64=\"Incomplete\",\"Incomplete\",IF(N64=\"Incomplete\",\"Incomplete\",IF(Q64=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[{"$f":"IF(A13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete",{"$f":"IF(A65=\"Incomplete\",\"Incomplete\",IF(B65=\"Incomplete\",\"Incomplete\",IF(C65=\"Incomplete\",\"Incomplete\",IF(D65=\"Incomplete\",\"Incomplete\",IF(E65=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",IF(H65=\"Incomplete\",\"Incomplete\",IF(I65=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},null,null,{"$f":"IF(M10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete","Incomplete",{"$f":"IF(R64=\"Incomplete\",\"Incomplete\",IF(R65=\"Incomplete\",\"Incomplete\",IF(R66=\"Incomplete\",\"Incomplete\",IF(R67=\"Incomplete\",\"Incomplete\",IF(R68=\"Incomplete\",\"Incomplete\",IF(R69=\"Incomplete\",\"Incomplete\",IF(R70=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(M71=\"Incomplete\",\"Incomplete\",IF(N71=\"Incomplete\",\"Incomplete\",IF(Q71=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L17<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L72=\"Incomplete\",\"Incomplete\",IF(M72=\"Incomplete\",\"Incomplete\",IF(N72=\"Incomplete\",\"Incomplete\",IF(Q72=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L18<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(L73=\"Incomplete\",\"Incomplete\",IF(M73=\"Incomplete\",\"Incomplete\",IF(N73=\"Incomplete\",\"Incomplete\",IF(Q73=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L19<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
["Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",null,"Incomplete","Incomplete","Incomplete","Incomplete",null,{"$f":"IF(L20<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",null,null,"Incomplete","Incomplete"]
[{"$f":"IF(A28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A76=\"Incomplete\",\"Incomplete\",IF(C76=\"Incomplete\",\"Incomplete\",IF(D76=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,{"$f":"IF(L21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(M21<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",null,{"$f":"IF(P21<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},"Incomplete",{"$f":"IF(L76=\"Incomplete\",\"Incomplete\",IF(M76=\"Incomplete\",\"Incomplete\",IF(N76=\"Incomplete\",\"Incomplete\",IF(P76=\"Incomplete\",\"Incomplete\",IF(Q76=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[{"$f":"IF(A29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(C29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D29<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,null,{"$f":"IF(A77=\"Incomplete\",\"Incomplete\",IF(C77=\"Incomplete\",\"Incomplete\",IF(D77=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"IF(M25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(M77=\"Incomplete\",\"Incomplete\",IF(M78=\"Incomplete\",\"Incomplete\",IF(M79=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(R71=\"Incomplete\",\"Incomplete\",IF(R72=\"Incomplete\",\"Incomplete\",IF(R73=\"Incomplete\",\"Incomplete\",IF(R74=\"Incomplete\",\"Incomplete\",IF(R75=\"Incomplete\",\"Incomplete\",IF(R76=\"Incomplete\",\"Incomplete\",IF(R77=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[{"$f":"IF(A33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E33<>\"\",\"Complete\",\"Incomplete\")","v":"Complete"},{"$f":"IF(F33<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A78=\"Incomplete\",\"Incomplete\",IF(B78=\"Incomplete\",\"Incomplete\",IF(D78=\"Incomplete\",\"Incomplete\",IF(E78=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M31<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Complete",{"$f":"IF(F34<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,{"$f":"IF(A79=\"Incomplete\",\"Incomplete\",IF(B79=\"Incomplete\",\"Incomplete\",IF(D79=\"Incomplete\",\"Incomplete\",IF(E79=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,null,{"$f":"IF(M37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[{"$f":"IF(A35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G35<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(G36<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[{"$f":"IF(A40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(E40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F40<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
["Incomplete",{"$f":"IF(C42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,"Incomplete",{"$f":"IF(F42<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,null,null,"Incomplete"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",IF(J65=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J66=\"Incomplete\",\"Incomplete\",IF(J67=\"Incomplete\",\"Incomplete\",IF(J68=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"Incomplete\",\"Incomplete\",IF(J70=\"Incomplete\",\"Incomplete\",IF(J71=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J72=\"Incomplete\",\"Incomplete\",IF(J73=\"Incomplete\",\"Incomplete\",IF(J74=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"Incomplete\",\"Incomplete\",IF(J76=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J77=\"Incomplete\",\"Incomplete\",IF(J78=\"Incomplete\",\"Incomplete\",IF(J79=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"Incomplete\",\"Incomplete\",IF(J81=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J82=\"Incomplete\",\"Incomplete\",IF(J83=\"Incomplete\",\"Incomplete\",IF(J84=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"Incomplete\",\"Incomplete\",IF(J87=\"Incomplete\",\"Incomplete\",IF(J88=\"Incomplete\",\"Incomplete\",IF(J89=\"Incomplete\",\"Incomplete\"\"Complete\"))))","v":"Incomplete"},null,{"$f":"IF(S70=\"Incomplete\",\"Incomplete\",IF(S77=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"Incomplete\",\"Incomplete\",IF(L90=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
["Note:  If you are filing for more than one system, please click on the two systems button below."]

{"sheet":"AR9","index":17,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[[6,0,6,1],[7,0,7,2],[6,2,6,4],[67,0,68,7],[5,0,5,5],[24,0,24,3],[26,0,26,4],[36,0,40,7],[35,0,35,7],[71,0,71,7],[42,0,43,7],[32,0,32,1],[31,0,31,4],[28,0,28,4],[29,0,29,4],[48,0,48,7],[47,0,47,7],[46,0,46,7],[49,0,50,7]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters, and other sold gallons such as Construction water."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56","v":"Page 11"}]
[null,null,null,null,null,null,null,{"$f":"'AR8'!S57+1","v":11}]
[]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B59=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B60=\"Incomplete\",\"Incomplete\",IF(C60=\"Incomplete\",\"Incomplete\",IF(D60=\"Incomplete\",\"Incomplete\",IF(E60=\"Incomplete\",\"Incomplete\",IF(G60=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F62=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F66=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H60=\"Incomplete\",\"Incomplete\",IF(G66=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C66=D66,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D66<C66,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["Note:  If you are filing for more than one system, please provide a separate data sheet for each system."]

{"sheet":"AR9 (b)","index":18,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[6,0,6,1],[7,0,7,2],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,2,6,4]]}
[{"$f":"'AR9'!A1","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (b)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (b)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"b\"","v":"Page 11b"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than two systems, please click on the three systems button below."]

{"sheet":"AR9 (c)","index":19,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[6,0,6,1],[6,2,6,4],[7,0,7,2],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4]]}
[{"$f":"'AR9 (b)'!A1","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (c)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (c)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"c\"","v":"Page 11c"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than three systems, please click on the four systems button below."]

{"sheet":"AR9 (d)","index":20,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,0,6,1],[6,2,6,4],[7,0,7,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (d)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (d)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"d\"","v":"Page 11d"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than four systems, please click on the five systems button below."]

{"sheet":"AR9 (e)","index":21,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,0,6,1],[6,2,6,4],[7,0,7,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (e)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (e)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"e\"","v":"Page 11e"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than five systems, please click on the six systems button below."]

{"sheet":"AR9 (f)","index":22,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,0,6,1],[6,2,6,4],[7,0,7,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (f)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (f)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"f\"","v":"Page 11f"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than six systems, please click on the seven systems button below."]

{"sheet":"AR9 (g)","index":23,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,0,6,1],[6,2,6,4],[7,0,7,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (g)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (g)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"g\"","v":"Page 11g"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than seven systems, please click on the eight systems button below."]

{"sheet":"AR9 (h)","index":24,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[48,0,48,7],[49,0,50,7],[66,0,67,7],[69,0,69,7],[32,0,32,1],[35,0,35,7],[36,0,40,7],[42,0,43,7],[46,0,46,7],[47,0,47,7],[31,0,31,4],[5,0,5,5],[24,0,24,3],[26,0,26,4],[28,0,28,4],[29,0,29,4],[6,0,6,1],[6,2,6,4],[7,0,7,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,"AR 9"]
["Annual Report",null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&H56","v":"Annual Report Page 11"}]
[{"$f":"A6","v":"Water Use Data Sheet"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Water Use Data Sheet"]
["Name of the System:",null,{"$f":"'AR8 (h)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR8 (h)'!D8","v":0}]
["Month","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4",null,null,null,"Table of Contents"]
["January"]
["February"]
["March"]
["April"]
["May"]
["June"]
["July"]
["August"]
["September"]
["October"]
["November"]
["December"]
[null,"Totals",{"$f":"SUM(C10:C21)","v":0},{"$f":"SUM(D10:D21)","v":0},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0}]
[]
[]
["If the system has fire hydrants, what is the fire flow requirements? ",null,null,null,null,"GPM for",null,"hrs."]
[]
["Does the system have chlorination treatment?"]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?"]
["If yes, which AMA?"]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?"]
["If yes, provide the GPCPD amount:"]
[]
[]
["If applicable, in the space below please provide a description for all un-metered water use along with amounts:"]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use such as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \"&H56&\"h\"","v":"Page 11h"}]
[null,null,null,null,null,null,null,{"$f":"'AR9'!H56","v":11}]
[]
[null,{"$f":"SUM(B10:B21)","v":0}]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(C22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(D22=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(E25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,{"$f":"IF(G25<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(B59=\"Incomplete\",\"Incomplete\",IF(C59=\"Incomplete\",\"Incomplete\",IF(D59=\"Incomplete\",\"Incomplete\",IF(E59=\"Incomplete\",\"Incomplete\",IF(G59=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,{"$f":"IF(A37<>0,\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,{"$f":"IF(F27=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
[null,null,null,null,null,{"$f":"IF(F29=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,"Sold","Total",null,{"$f":"IF(F30=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,{"$f":"C22","v":0},{"$f":"D22+E22-F22","v":0},null,{"$f":"IF(F32=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(F61=\"Incomplete\",\"Incomplete\",IF(F64=\"Incomplete\",\"Incomplete\",IF(F63=\"Incomplete\",\"Incomplete\",IF(F65=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(H59=\"Incomplete\",\"Incomplete\",IF(G65=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"IF(C65=D65,\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF(D65<C65,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
["Note:  If you are filing for more than eight systems, please copy and paste sheets AR8, AR9, and Sch5 as many times as are necessary."]

{"sheet":"AR10","index":25,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":false,"merged":[[30,0,31,3],[7,0,7,3],[23,1,27,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36","v":"Annual Report Page 12"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(D11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36","v":"Page 12"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (b)","index":26,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10b"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"b\"","v":"Annual Report Page 12b"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (b)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"b\"","v":"Page 12b"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (c)","index":27,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10c"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"c\"","v":"Annual Report Page 12c"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (c)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"c\"","v":"Page 12c"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (d)","index":28,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10d"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"d\"","v":"Annual Report Page 12d"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (d)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"d\"","v":"Page 12d"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (e)","index":29,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10e"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"e\"","v":"Annual Report Page 12e"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (e)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"e\"","v":"Page 12e"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (f)","index":30,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10f"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"f\"","v":"Annual Report Page 12f"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (f)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"f\"","v":"Page 12f"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (g)","index":31,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10g"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"g\"","v":"Annual Report Page 12g"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (g)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"g\"","v":"Page 12g"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR10 (h)","index":32,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[7,0,7,3],[23,1,27,3],[30,0,31,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"AR 10h"]
["Annual Report",null,null,null,{"$f":"\"Annual Report Page \"&D36&\"h\"","v":"Annual Report Page 12h"}]
[{"$f":"AR_Page12","v":"Utility Shutoffs / Disconnects"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["ADEQ System No. :",{"$f":"'AR8 (h)'!D8","v":0}]
[]
["Utility Shutoffs / Disconnects"]
["Month","Termination without Notice R14-2-410.B","Termination with Notice R14-2-410.C","Other",null,"Table of Contents"]
["January",null,null,null,null,null,null,{"$f":"IF(B10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete",{"$f":"IF(H10=\"Incomplete\",\"Incomplete\",IF(I10=\"Incomplete\",\"Incomplete\",IF(J10=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["February",null,null,null,null,null,null,{"$f":"IF(B11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(H11=\"Incomplete\",\"Incomplete\",IF(I11=\"Incomplete\",\"Incomplete\",IF(J11=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
["March",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["April",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["May",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["June",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K15=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["July",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["August",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["September",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["October",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["November",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete"]
["December",null,null,null,null,null,null,"Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(K16=\"Incomplete\",\"Incomplete\",IF(K17=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K19=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
["Total",{"$f":"SUM(B10:B21)","v":0},{"$f":"SUM(C10:C21)","v":0},0]
[]
["Other (description):",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[null,null,null,{"$f":"\"Page \"&D36&\"h\"","v":"Page 12h"}]
[null,null,null,{"$f":"'AR9'!H56+1","v":12}]

{"sheet":"AR11","index":33,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[5,0,5,8],[49,3,49,8],[50,3,50,5],[11,1,11,3],[10,1,10,3],[22,1,26,8],[29,1,32,8],[38,4,38,5],[43,5,43,8],[45,5,45,8],[46,5,46,8],[50,7,50,8],[12,1,12,2],[36,4,36,5],[15,1,16,8],[19,1,19,2],[51,7,51,8],[54,7,54,8],[7,4,7,6],[37,4,37,6],[67,0,68,8],[61,4,61,8],[60,4,60,8],[42,5,42,8],[56,3,56,5],[7,2,7,3],[8,2,8,3],[10,4,10,6],[53,4,53,5],[53,7,53,8],[11,4,11,6],[12,3,12,6]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,"AR 11"]
["Annual Report",null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I66","v":"Annual Report Page 13"}]
[{"$f":"A6","v":"Verification and Statement (Residential Revenue)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Verification and Statement (Residential Revenue)"]
["Verification:"]
[null,"State of ",null,null,"I, the undersigned of the ",null,null,null,null,null,null,null,null,{"$f":"IF(C8<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,"(state name)",null,null,null,null,null,null,null,"Table of Contents"]
[]
[null,"County of (county name):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E11<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,"Name (owner or official) title:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,"Company name:",null,{"$f":"A1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N8=\"Incomplete\",\"Incomplete\",IF(N11=\"Incomplete\",\"Incomplete\",IF(N12=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"}]
[]
[]
[null,"DO SAY THAT THIS ANNUAL UTILITY PROPERTY TAX AND SALES TAX REPORT TO THE ARIZONA CORPORATION COMMISSION."]
[]
[]
[]
[null,"FOR THE YEAR ENDING: ",null,{"$f":"'AR1'!B19","v":"12/31/16"}]
[]
[]
[null,"HAS BEEN PREPARED UNDER MY DIRECTION, FROM THE ORIGINAL BOOKS, PAPERS AND RECORDS OF SAID UTILITY; THAT I HAVE CAREFULLY EXAMINED THE SAME, AND DECLARE THE SAME TO BE A COMPLETE AND CORRECT STATEMENT OF BUSINESS AND AFFAIRS OF SAID UTILITY FOR THE PERIOD COVERED BY THIS REPORT IN RESPECT TO EACH AND EVERY MATTER AND THING SET FORTH, TO THE BEST OF MY KNOWLEDGE, INFORMATION AND BELIEF."]
[]
[]
[]
[]
[]
[]
["Sworn Statement:","IN ACCORDANCE WITH THE REQUIREMENTS OF TITLE 40, ARTICLE 8, SECTION 40-401, ARIZONA REVISED STATUTES, IT IS HEREIN REPORTED THAT THE GROSS OPERATING REVENUE OF SAID UTILITY DERIVED FROM ARIZONA INTRASTATE UTILITY OPERATIONS RECEIVED FROM RESIDENTIAL CUSTOMERS DURING THE CALENDAR YEAR WAS:"]
[]
[]
[]
[]
[]
[null,null,"Arizona Intrastate Gross Operating Revenues Only ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E37<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,"(The amount in the box above includes"]
[null,null,null,null,null,null,"in sales taxes ",null,null,null,null,null,null,{"$f":"IF(E39<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,"billed or collected)"]
[]
[]
[]
[null,null,null,null,null,"signature of owner/official"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR_Phone<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,null,"telephone no.",null,null,null,null,null,null,null,null,{"$f":"IF(N37=\"Incomplete\",\"Incomplete\",IF(N39=\"Incomplete\",\"Incomplete\",IF(N46=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},{"$f":"IF(O13=\"Incomplete\",\"Incomplete\",IF(O47=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
[null,null,null,"SUBSCRIBED AND SWORN TO BEFORE ME A NOTARY PUBLIC"]
[null,null,null,"IN AND FOR THE COUNTY "]
[null,null,null,null,null,null,null,"(county name)"]
[]
[null,null,null,"THIS",null,null,"DAY OF"]
[null,null,null,null,null,null,null,"(month) and (year)"]
[]
[null,null,null,"MY COMMISSION EXPIRES"]
[null,null,null,null,null,null,"(date)"]
[]
[]
[]
[null,null,null,null,"(signature of notary public)"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I66","v":"Page 13"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR10'!D36+1","v":13}]
[]
["Note:  Be sure to complete the information in the Grey highlighted cells.  Then print this form out, sign on the signature line and have the notary complete and sign prior to submission."]

{"sheet":"AR12","index":34,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[[20,0,21,8],[5,0,5,8],[6,6,6,7],[6,0,6,5],[9,0,17,8],[8,0,8,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,"AR 12"]
["Annual Report",null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I29","v":"Annual Report Page 14"}]
[{"$f":"A6","v":"Property Taxes"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Property Taxes"]
["Amount of actual property taxes paid during Calendar Year 2016 was ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G7<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[]
["If no property taxes paid, explain why.",null,null,null,null,null,null,null,null,null,"Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(N7=\"Incomplete\",\"Incomplete\",IF(N10=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions: Fill out the Grey Cells with the relevent information.  Input 0 or none if there is nothing recorded in that account or there is no applicable information to report."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I29","v":"Page 14"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR11'!I66+1","v":14}]

{"sheet":"AR13","index":35,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[43,4,43,8],[46,7,46,8],[19,1,19,3],[22,1,26,8],[36,1,36,8],[33,1,33,8],[39,4,39,8],[62,0,62,8],[55,5,55,8],[5,0,5,8],[7,2,7,3],[8,2,8,3],[10,4,10,6],[11,4,11,6],[12,1,12,2],[11,1,11,3],[10,1,10,3],[46,3,46,6],[45,3,45,8],[40,4,40,8],[42,4,42,8],[15,1,16,8],[12,3,12,6],[47,7,47,8],[48,4,48,5],[49,7,49,8],[56,5,56,8],[48,7,48,8],[51,3,51,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,"AR 13"]
["Annual Report",null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I61","v":"Annual Report Page 15"}]
[{"$f":"A6","v":"Verification and Statement (Taxes)"}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Verification and Statement (Taxes)"]
[]
["Verification:","State of ",{"$f":"'AR11'!C8:D8","v":0},null,"I, the undersigned of the ",null,null,null,null,null,"Table of Contents"]
[null,null,"(state name)"]
[]
[null,"County of (county name):",null,null,{"$f":"'AR11'!E11:G11","v":0}]
[null,"Name (owner or official) title:",null,null,{"$f":"'AR11'!E12:G12","v":0}]
[null,"Company name:",null,{"$f":"'AR11'!D13:G13","v":0}]
[]
[]
[null,"DO SAY THAT THIS ANNUAL UTILITY PROPERTY TAX AND SALES TAX REPORT TO THE ARIZONA CORPORATION COMMISSION."]
[]
[]
[]
[null,"FOR THE YEAR ENDING:",null,null,{"$f":"'AR1'!B19","v":"12/31/16"}]
[]
[]
[null,"HAS BEEN PREPARED UNDER MY DIRECTION, FROM THE ORIGINAL BOOKS, PAPERS AND RECORDS OF SAID UTILITY; THAT I HAVE CAREFULLY EXAMINED THE SAME, AND DECLARE THE SAME TO BE A COMPLETE AND CORRECT STATEMENT OF BUSINESS AND AFFAIRS OF SAID UTILITY FOR THE PERIOD COVERED BY THIS REPORT IN RESPECT TO EACH AND EVERY MATTER AND THING SET FORTH, TO THE BEST OF MY KNOWLEDGE, INFORMATION AND BELIEF."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sworn Statement:","I HEREBY ATTEST THAT ALL PROPERTY TAXES FOR SAID COMPANY ARE CURRENT AND PAID IN FULL."]
[]
[]
[null,"I HEREBY ATTEST THAT ALL SALES TAXES FOR SAID COMPANY ARE CURRENT AND PAID IN FULL."]
[]
[]
[]
[null,null,null,null,"signature of owner/official"]
[]
[null,null,null,null,{"$f":"AR_Phone","v":0}]
[null,null,null,null,"telephone no."]
[]
[null,null,null,"SUBSCRIBED AND SWORN TO BEFORE ME A NOTARY PUBLIC"]
[null,null,null,"IN AND FOR THE COUNTY "]
[null,null,null,null,null,null,null,"(county name)"]
[null,null,null,"THIS",null,null,"DAY OF"]
[null,null,null,null,null,null,null,"(month) and (year)"]
[]
[null,null,null,"MY COMMISSION EXPIRES"]
[null,null,null,null,null,null,"(date)"]
[]
[]
[]
[null,null,null,null,null,"(signature of notary public)"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I61","v":"Page 15"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR12'!I29+1","v":15}]
[]
["Note:  Print this form out, sign on the signature line and have the notary complete and sign prior to submission."]

{"sheet":"AR14","index":36,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[[60,5,60,8],[61,5,61,8],[51,3,51,6],[50,3,50,8],[7,2,7,3],[8,2,8,3],[9,4,9,6],[10,4,10,6],[41,4,41,5],[53,4,53,5],[53,7,53,8],[54,7,54,8],[56,3,56,5],[48,5,48,8],[17,1,17,2],[5,0,5,8],[66,0,66,8],[11,3,11,6],[40,4,40,5],[44,5,44,8],[45,5,45,8],[47,5,47,8],[13,1,14,8],[20,1,24,8],[31,1,33,8],[38,4,38,5],[37,3,37,7],[39,4,39,6],[40,6,40,7],[51,7,51,8],[52,7,52,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,"AR 14"]
["Annual Report",null,null,null,null,null,null,null,null,{"$f":"\"Annual Report Page \"&I65","v":"Annual Report Page 16"}]
[{"$f":"A6","v":"Verification and Statement "}]
[{"$f":"IF('AR1'!B19=\"\",\"\",'AR1'!B19)","v":"12/31/16"}]
[]
["Verification and Statement "]
["Verification:"]
[null,"State of ",{"$f":"'AR11'!C8:D8","v":0},null,"I, the undersigned of the "]
[null,null,"(state name)",null,null,null,null,null,null,null,"Table of Contents"]
[null,"County of (county name):",null,null,{"$f":"'AR11'!E11:G11","v":0}]
[null,"Name (owner or official) title:",null,null,{"$f":"'AR11'!E12:G12","v":0}]
[null,"Company name:",null,{"$f":"'AR11'!D13:G13","v":0}]
[]
[null,"DO SAY THAT THIS ANNUAL UTILITY PROPERTY TAX AND SALES TAX REPORT TO THE ARIZONA CORPORATION COMMISSION."]
[]
[]
[]
[null,"FOR THE YEAR ENDING:",null,{"$f":"'AR1'!B19","v":"12/31/16"}]
[]
[]
[null,"HAS BEEN PREPARED UNDER MY DIRECTION, FROM THE ORIGINAL BOOKS, PAPERS AND RECORDS OF SAID UTILITY; THAT I HAVE CAREFULLY EXAMINED THE SAME, AND DECLARE THE SAME TO BE A COMPLETE AND CORRECT STATEMENT OF BUSINESS AND AFFAIRS OF SAID UTILITY FOR THE PERIOD COVERED BY THIS REPORT IN RESPECT TO EACH AND EVERY MATTER AND THING SET FORTH, TO THE BEST OF MY KNOWLEDGE, INFORMATION AND BELIEF."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sworn Statement:","IN ACCORDANCE WITH THE REQUIREMENTS OF TITLE 40, ARTICLE 8, SECTION 40-401, ARIZONA REVISED STATUTES, IT IS HEREIN REPORTED THAT THE GROSS OPERATING REVENUE OF SAID UTILITY DERIVED FROM ARIZONA INTRASTATE UTILITY OPERATIONS DURING THE CALENDAR YEAR WAS:"]
[]
[]
[]
[]
[]
[null,null,null,"Arizona Intrastate Gross Operating Revenues Only ($)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E39<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,"(The amount in the box above includes"]
[null,null,null,null,null,null,"in sales taxes ",null,null,null,null,{"$f":"IF(E41<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"}]
[null,null,null,null,"billed or collected)",null,null,null,null,null,null,null,{"$f":"IF(L39=\"Incomplete\",\"Incomplete\",IF(L41=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[]
[]
[null,null,null,null,null,"signature of owner/official"]
[]
[null,null,null,null,null,{"$f":"AR_Phone","v":0}]
[null,null,null,null,null,"telephone no."]
[]
[null,null,null,"SUBSCRIBED AND SWORN TO BEFORE ME A NOTARY PUBLIC"]
[null,null,null,"IN AND FOR THE COUNTY "]
[null,null,null,null,null,null,null,"(county name)"]
[null,null,null,"THIS",null,null,"DAY OF"]
[null,null,null,null,null,null,null,"(month) and (year)"]
[]
[null,null,null,"MY COMMISSION EXPIRES"]
[null,null,null,null,null,null,"(date)"]
[]
[]
[]
[null,null,null,null,null,"(signature of notary public)"]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \"&I65","v":"Page 16"}]
[null,null,null,null,null,null,null,null,{"$f":"'AR13'!I61+1","v":16}]
[]
["Note:  Print this form out, sign on the signature line and have the notary complete and sign prior to submission."]

{"sheet":"Sch Title","index":37,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[60,0,61,4],[13,0,13,1],[6,6,6,10],[55,5,57,10],[14,0,14,1],[30,0,30,1],[46,0,46,1],[54,0,55,4],[57,0,58,4]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,"Title Page",{"$f":"A1","v":0},null,null,null,null,"Title Page - Prev Case"]
["Short Form Rate Application",null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&E68","v":" Short Form Rate Application Page No. 1"},"Short Form Rate Application",null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&K68","v":" Short Form Rate Application Page No. 2"}]
["Title Page",null,null,null,null,"Title Page"]
[{"$f":"B12","v":"Test Year Ended 12/31/16"},null,null,null,null,{"$f":"A4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,null,null,"Plant in Service and Accumulated Depreciation balances approved in the last Decision:"]
[null,null,null,null,null,null,"Acct. No.","Description","Plant in Service","Accumulated Depreciation","Fully Depreciated"]
[null,null,null,null,null,null,{"$f":"'Sch 4'!A9","v":301},{"$f":"'Sch 4'!B9","v":"Organization"},null,null,{"$f":"'AR4'!G9","v":0}]
[null,null,null,null,null,null,{"$f":"'Sch 4'!A10","v":302},{"$f":"'Sch 4'!B10","v":"Franchises"},null,null,{"$f":"'AR4'!G10","v":0}]
["Company Name:",{"$f":"IF('AR1'!B12=\"\",\"\",'AR1'!B12)","v":""},null,null,null,null,{"$f":"'Sch 4'!A11","v":303},{"$f":"'Sch 4'!B11","v":"Land and Land Rights"},null,null,{"$f":"'AR4'!G11","v":0}]
["Test Year Ended:",{"$f":"IF('AR1'!B19=\"\",\"\",\"Test Year Ended \"&'AR1'!B19)","v":"Test Year Ended 12/31/16"},null,null,null,null,{"$f":"'Sch 4'!A12","v":304},{"$f":"'Sch 4'!B12","v":"Structures and Improvements"},null,null,{"$f":"'AR4'!G12","v":0}]
[null,null,null,null,null,null,{"$f":"'Sch 4'!A13","v":305},{"$f":"'Sch 4'!B13","v":"Collecting & Improving Reservoirs"},null,null,{"$f":"'AR4'!G13","v":0}]
["Table of contents:",null,null,null,null,null,{"$f":"'Sch 4'!A14","v":306},{"$f":"'Sch 4'!B14","v":"Lake, River, Canal Intakes"},null,null,{"$f":"'AR4'!G14","v":0}]
["Require Schedules for filing:",null,"Page NO.","Complete",null,null,{"$f":"'Sch 4'!A15","v":307},{"$f":"'Sch 4'!B15","v":"Wells and Springs"},null,null,{"$f":"'AR4'!G15","v":0}]
["Schedule 1",{"$f":"Sch10_BalSht","v":"BALANCE SHEET"},{"$f":"'Sch 1'!D48","v":"Page 3"},null,null,null,{"$f":"'Sch 4'!A16","v":308},{"$f":"'Sch 4'!B16","v":"Infiltration Galleries"},null,null,{"$f":"'AR4'!G16","v":0}]
["Schedule 2",{"$f":"Sch6_PltDesc","v":"WATER COMPANY PLANT DESCRIPTION "},{"$f":"'Sch 2'!H62","v":"Page 5"},null,null,null,{"$f":"'Sch 4'!A17","v":309},{"$f":"'Sch 4'!B17","v":"Supply Mains"},null,null,{"$f":"'AR4'!G17","v":0}]
["Schedule 3",{"$f":"Sch4_Plt_Sum","v":"PLANT SUMMARY"},{"$f":"'Sch 3'!F53","v":"Page 7"},null,null,null,{"$f":"'Sch 4'!A18","v":310},{"$f":"'Sch 4'!B18","v":"Power Generation Equipment"},null,null,{"$f":"'AR4'!G18","v":0}]
["Schedule 4",{"$f":"Sch5_UPIS","v":"UTILITY PLANT IN SERVICE"},{"$f":"'Sch 4'!E54","v":"Page 8"},null,null,null,{"$f":"'Sch 4'!A19","v":311},{"$f":"'Sch 4'!B19","v":"Pumping Equipment"},null,null,{"$f":"'AR4'!G19","v":0}]
["Schedule 5",{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"},{"$f":"'Sch 5'!I58","v":"Page 9"},null,null,null,{"$f":"'Sch 4'!A20","v":320},{"$f":"'Sch 4'!B20","v":"Water Treatment Equipment"},null,null,{"$f":"'AR4'!G20","v":0}]
["Schedule 6",{"$f":"Sch14_BillCt","v":"BILL COUNT SUMMARY"},{"$f":"'Sch 6'!L67","v":"Page 10"},{"$f":"'Sch 6'!B77","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A21","v":320.10000000000002},{"$f":"'Sch 4'!B21","v":"Water Treatment Plants"},null,null,{"$f":"'AR4'!G21","v":0}]
["Schedule 7",{"$f":"Sch1_rates","v":"CURRENT AND PROPOSED RATES"},{"$f":"'Sch 7'!G59","v":"Page 11"},{"$f":"'Sch 7'!P35","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A22","v":320.2},{"$f":"'Sch 4'!B22","v":"Solution Chemical Feeders"},null,null,{"$f":"'AR4'!G22","v":0}]
["Schedule 8",{"$f":"Sch2_Oth_Chgs","v":"CURRENT AND PROPOSED SERVICE CHARGES"},{"$f":"'Sch 8'!G56","v":"Page 12"},{"$f":"'Sch 8'!Q38","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A23","v":320.3},{"$f":"'Sch 4'!B23","v":"Point-of-Use Treatment Devices"},null,null,{"$f":"'AR4'!G23","v":0}]
["Schedule 9",{"$f":"Sch8_IS","v":"COMPARATIVE INCOME STATEMENT"},{"$f":"'Sch 9'!H67","v":"Page 13"},{"$f":"'Sch 9'!V58","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A24","v":330},{"$f":"'Sch 4'!B24","v":"Distribution Reservoirs and Standpipes"},null,null,{"$f":"'AR4'!G24","v":0}]
["Schedule 10",{"$f":"Sch9_DepExp","v":"CALCULATION OF DEPRECIATION EXPENSE"},{"$f":"'Sch 10'!G62","v":"Page 15"},null,null,null,{"$f":"'Sch 4'!A25","v":330.1},{"$f":"'Sch 4'!B25","v":"Storage Tanks"},null,null,{"$f":"'AR4'!G25","v":0}]
["Schedule 11",{"$f":"'Sch 11'!A7","v":"PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR"},{"$f":"'Sch 11'!G67","v":"Page 16"},{"$f":"'Sch 11'!M61","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A26","v":330.2},{"$f":"'Sch 4'!B26","v":"Pressure Tanks"},null,null,{"$f":"'AR4'!G26","v":0}]
["Schedule 12",{"$f":"'Sch 12'!A7","v":"PRO FORMA PROPERTY TAX CALCULATION"},{"$f":"'Sch 12'!C40","v":"Page 18"},{"$f":"'Sch 12'!G26","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A27","v":331},{"$f":"'Sch 4'!B27","v":"Transmission and Distribution Mains"},null,null,{"$f":"'AR4'!G27","v":0}]
["Schedule 13",{"$f":"'Sch 13'!A6","v":"CUSTOMER NOTIFICATION"},{"$f":"'Sch 13'!E47","v":"Page 19"},null,null,null,{"$f":"'Sch 4'!A28","v":333},{"$f":"'Sch 4'!B28","v":"Services"},null,null,{"$f":"'AR4'!G28","v":0}]
[null,null,null,null,null,null,{"$f":"'Sch 4'!A29","v":334},{"$f":"'Sch 4'!B29","v":"Meters and Meter Installations"},null,null,{"$f":"'AR4'!G29","v":0}]
[null,null,null,null,null,null,{"$f":"'Sch 4'!A30","v":335},{"$f":"'Sch 4'!B30","v":"Hydrants"},null,null,{"$f":"'AR4'!G30","v":0}]
["Optional Schedules for filing:",null,"Page NO.",null,null,null,{"$f":"'Sch 4'!A31","v":336},{"$f":"'Sch 4'!B31","v":"Backflow Prevention Devices"},null,null,{"$f":"'AR4'!G31","v":0}]
["Schedule 14",{"$f":"'Sch 14'!A9","v":"CASH AVAILABILITY"},{"$f":"'Sch 14'!E43","v":"Page 20"},{"$f":"'Sch 14'!C49","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A32","v":339},{"$f":"'Sch 4'!B32","v":"Other Plant and Misc. Equipment"},null,null,{"$f":"'AR4'!G32","v":0}]
["Schedule 15",{"$f":"'Sch 15'!A6","v":"WATER CONSERVATION ADJUSTMENT"},{"$f":"'Sch 15'!F58","v":"Page 21"},{"$f":"'Sch 15'!L11","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A33","v":340},{"$f":"'Sch 4'!B33","v":"Office Furniture and Equipment"},null,null,{"$f":"'AR4'!G33","v":0}]
["Schedule 16",{"$f":"'Sch 16'!A9","v":"PURCHASED WATER ADJUSTOR MECHANISM (PWAM)"},{"$f":"'Sch 16'!E52","v":"Page 22"},{"$f":"'Sch 16'!J19","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A34","v":340.1},{"$f":"'Sch 4'!B34","v":"Computer & Software"},null,null,{"$f":"'AR4'!G34","v":0}]
["Schedule 17",{"$f":"'Sch 17'!A9","v":"PURCHASED POWER ADJUSTOR MECHANISM (PPAM)"},{"$f":"'Sch 17'!F52","v":"Page 23"},{"$f":"'Sch 17'!J19","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A35","v":341},{"$f":"'Sch 4'!B35","v":"Transportation Equipment"},null,null,{"$f":"'AR4'!G35","v":0}]
["Schedule 18",{"$f":"ERRF","v":"EMERGENCY REPAIR AND REPLACEMENT FUND"},{"$f":"'Sch 18'!F54","v":"Page 24"},{"$f":"'Sch 18'!K23","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A36","v":342},{"$f":"'Sch 4'!B36","v":"Stores Equipment"},null,null,{"$f":"'AR4'!G36","v":0}]
["Schedule 19",{"$f":"'Sch 19'!A9","v":"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS)"},{"$f":"'Sch 19'!J57","v":"Page 25"},{"$f":"'Sch 19'!J65","v":"Incomplete"},null,null,{"$f":"'Sch 4'!A37","v":343},{"$f":"'Sch 4'!B37","v":"Tools, Shop and Garage Equipment"},null,null,{"$f":"'AR4'!G37","v":0}]
["Schedule 20",{"$f":"'Sch 20'!A6","v":"CHECKLIST"},{"$f":"'Sch 20'!O34","v":"Page 1"},null,null,null,{"$f":"'Sch 4'!A38","v":344},{"$f":"'Sch 4'!B38","v":"Laboratory Equipment"},null,null,{"$f":"'AR4'!G38","v":0}]
["Item # 4",{"$f":"Item4","v":"PLANT ADDITIONS"},{"$f":"'Item #4'!F40","v":"Page 2"},null,null,null,{"$f":"'Sch 4'!A39","v":345},{"$f":"'Sch 4'!B39","v":"Power Operated Equipment"},null,null,{"$f":"'AR4'!G39","v":0}]
["Item # 5",{"$f":"Item5","v":"SALARIES AND WAGES"},{"$f":"'Item #5'!F52","v":"Page 3"},null,null,null,{"$f":"'Sch 4'!A40","v":346},{"$f":"'Sch 4'!B40","v":"Communication Equipment"},null,null,{"$f":"'AR4'!G40","v":0}]
["Item # 6",{"$f":"Item6","v":"PURCHASED WATER"},{"$f":"'Item #6'!F45","v":"Page 4"},null,null,null,{"$f":"'Sch 4'!A41","v":347},{"$f":"'Sch 4'!B41","v":"Miscellaneous Equipment"},null,null,{"$f":"'AR4'!G41","v":0}]
["Item # 7",{"$f":"PurPow","v":"PURCHASED POWER"},{"$f":"'Item #7'!F47","v":"Page 5"},null,null,null,{"$f":"'Sch 4'!A42","v":348},{"$f":"'Sch 4'!B42","v":"Other Tangible Plant"},null,null,{"$f":"'AR4'!G42","v":0}]
["Item # 8",{"$f":"'Item #8'!A8","v":"REPAIRS AND MAINTENANCE"},{"$f":"'Item #8'!F45","v":"Page 6"},null,null,null,null,"TOTAL",{"$f":"SUM(I9:I42)","v":0},{"$f":"SUM(J9:J42)","v":0},{"$f":"SUM(K9:K42)","v":0}]
["Item # 9",{"$f":"'Item #9'!A8","v":"OUTSIDE SERVICES"},{"$f":"'Item #9'!F52","v":"Page 7"}]
[]
[]
["Work papers (not to be included with the filing but made available to Staff upon request):"]
["Work Paper 1",{"$f":"sCH3_pLANT_aDDS","v":"PLANT ADDITIONS AND RETIREMENT BY YEAR"}]
["Work Paper 2",{"$f":"AccDep","v":"PLANT ACCUMULATED DEPRECIATION"}]
["Work Paper 3",{"$f":"Sch12_AIAC","v":"ADVANCES IN AID OF CONSTRUCTION "},null,{"$f":"'WP 3'!O41","v":"Incomplete"}]
["Work Paper 4",{"$f":"Sch13_CIAC","v":"GROSS CONTRIBUTIONS IN AID OF CONSTRUCTION "},null,{"$f":"'WP 4'!M40","v":"Incomplete"}]
["Work Paper 5",{"$f":"Sch11_SuppFin","v":"SUPPLEMENTAL FINANCIAL INFORMATION (LONG TERM DEBT)"},null,{"$f":"'WP 5'!M26","v":"Incomplete"}]
[]
[]
["Note 1: the Schedules highlighted in grey require additional input to properly complete the rate application.  All other Schedules are linked and therefore automatically populate."]
[null,null,null,null,null,"General Instructions:  Update the cells highlighted in GREY on this sheet and throughout with the information being requested as part of the rate increase application process.  Each sheet will contain more specific instructions as necessary.  Update fully depreciated amounts if they differ from the Annual Report.\n\n"]
[]
["Note 2: Items #4 through #9 are not required to be used for the filing but instead have been provided as a frame of reference.  As long as the required information is presented the Company may use any format it may have."]
[]
[]
["Note 3: While the work papers do not need to be filed with the application, Work papers 1, 3, 4, and 5 need to be completed and available upon request, as they contain information that is necessary for the audit of the rate application.",null,null,null,null,null,"Last Decision No."]
[null,null,null,null,null,null,"Last Decision Test Year."]
[null,null,null,null,null,null,"Sufficiency Date of last rate Case"]
[null,null,null,null,null,null,"Last Decision Effective Date"]
[null,null,null,null,null,null,"Months To Get Last Decision ",null,{"$f":"(I64-I63)/30","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &K68","v":"Page 2"}]
[null,{"$f":"\"Page \" &E68","v":"Page 1"}]
[null,null,null,null,1,null,null,null,null,null,{"$f":"E68+1","v":2}]

{"sheet":"Sch 1","index":38,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":true,"merged":[[45,5,46,8],[7,0,7,3],[42,5,43,5],[42,0,43,3],[39,0,40,3],[7,5,7,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,{"$f":"'Sch Title'!$A$16","v":"Schedule 1"},null,{"$f":"'AR1'!$B$12","v":0},null,null,{"$f":"'Sch Title'!$A$16","v":"Schedule 1"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,{"$f":"\" Short Form Rate Application Page No. \"&D49","v":" Short Form Rate Application Page No. 3"},null,{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,{"$f":"\" Short Form Rate Application Page No. \"&I49","v":" Short Form Rate Application Page No. 4"}]
[{"$f":"Sch10_BalSht","v":"BALANCE SHEET"},null,null,null,null,{"$f":"F8","v":"BALANCE SHEET CONTINUED"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,"Table of contents"]
[]
[]
["BALANCE SHEET",null,null,null,null,"BALANCE SHEET CONTINUED"]
[]
["Acct. No.",null,"BALANCE AT BEGINNING OF TEST YEAR","BALANCE AT END OF TEST YEAR",null,"Acct. No.",null,"BALANCE AT BEGINNING OF TEST YEAR","BALANCE AT END OF TEST YEAR"]
[null,"ASSETS",null,null,null,null,"LIABILITIES"]
[null,null,null,null,null,null,"CURRENT LIABILITES"]
[null,"CURRENT AND ACCRUED ASSETS",null,null,null,231,"Accounts Payable",{"$f":"IF('AR5'!J10=\"\",\"\",'AR5'!J10)","v":""},{"$f":"IF('AR5'!K10=\"\",\"\",'AR5'!K10)","v":""}]
[131,"Cash",{"$f":"IF('AR5'!D10=\"\",\"\",'AR5'!D10)","v":""},{"$f":"IF('AR5'!E10=\"\",\"\",'AR5'!E10)","v":""},null,232,"Notes Payable (Current Portion)",{"$f":"IF('AR5'!J11=\"\",\"\",'AR5'!J11)","v":""},{"$f":"IF('AR5'!K11=\"\",\"\",'AR5'!K11)","v":""}]
[134,"Working Funds",{"$f":"IF('AR5'!D11=\"\",\"\",'AR5'!D11)","v":""},{"$f":"IF('AR5'!E11=\"\",\"\",'AR5'!E11)","v":""},null,234,"Notes/Accounts Payable to Associated Companies",{"$f":"IF('AR5'!J12=\"\",\"\",'AR5'!J12)","v":""},{"$f":"IF('AR5'!K12=\"\",\"\",'AR5'!K12)","v":""}]
[135,"Temporary Cash Investments",{"$f":"IF('AR5'!D12=\"\",\"\",'AR5'!D12)","v":""},{"$f":"IF('AR5'!E12=\"\",\"\",'AR5'!E12)","v":""},null,235,"Customer Deposits",{"$f":"IF('AR5'!J13=\"\",\"\",'AR5'!J13)","v":""},{"$f":"IF('AR5'!K13=\"\",\"\",'AR5'!K13)","v":""}]
[141,"Customer Accounts Receivable",{"$f":"IF('AR5'!D13=\"\",\"\",'AR5'!D13)","v":""},{"$f":"IF('AR5'!E13=\"\",\"\",'AR5'!E13)","v":""},null,236,"Accrued Taxes",{"$f":"IF('AR5'!J14=\"\",\"\",'AR5'!J14)","v":""},{"$f":"IF('AR5'!K14=\"\",\"\",'AR5'!K14)","v":""}]
[146,"Notes/Receivables from Associated Companies",{"$f":"IF('AR5'!D14=\"\",\"\",'AR5'!D14)","v":""},{"$f":"IF('AR5'!E14=\"\",\"\",'AR5'!E14)","v":""},null,237,"Accrued Interest",{"$f":"IF('AR5'!J15=\"\",\"\",'AR5'!J15)","v":""},{"$f":"IF('AR5'!K15=\"\",\"\",'AR5'!K15)","v":""}]
[151,"Plant Material and Supplies",{"$f":"IF('AR5'!D15=\"\",\"\",'AR5'!D15)","v":""},{"$f":"IF('AR5'!E15=\"\",\"\",'AR5'!E15)","v":""},null,241,"Miscellaneous Current and Accrued Liabilities",{"$f":"IF('AR5'!J16=\"\",\"\",'AR5'!J16)","v":""},{"$f":"IF('AR5'!K16=\"\",\"\",'AR5'!K16)","v":""}]
[162,"Prepayments",{"$f":"IF('AR5'!D16=\"\",\"\",'AR5'!D16)","v":""},{"$f":"IF('AR5'!E16=\"\",\"\",'AR5'!E16)","v":""},null,null,"TOTAL CURRENT LIABILITIES",{"$f":"SUM(H13:H19)","v":0},{"$f":"SUM(I13:I19)","v":0}]
[174,"Miscellaneous Current and Accrued Assets",{"$f":"IF('AR5'!D17=\"\",\"\",'AR5'!D17)","v":""},{"$f":"IF('AR5'!E17=\"\",\"\",'AR5'!E17)","v":""}]
[null,"TOTAL CURRENT AND ACCRUED ASSETS",{"$f":"SUM(C14:C21)","v":0},{"$f":"SUM(D14:D21)","v":0},null,null,"LONG-TERM DEBT (Over 12 Months)"]
[null,null,null,null,null,224,"Long-Term Notes and Bonds",{"$f":"IF('AR5'!J20=\"\",\"\",'AR5'!J20)","v":""},{"$f":"IF('AR5'!K20=\"\",\"\",'AR5'!K20)","v":""}]
[null,"FIXED ASSETS"]
[101,"Utility Plant in Service",{"$f":"IF('AR5'!D21=\"\",\"\",'AR5'!D21)","v":0},{"$f":"IF('AR5'!E21=\"\",\"\",'AR5'!E21)","v":0},null,null,"DEFERRED CREDITS"]
[103,"Property Held for Future Use",{"$f":"IF('AR5'!D22=\"\",\"\",'AR5'!D22)","v":""},{"$f":"IF('AR5'!E22=\"\",\"\",'AR5'!E22)","v":""},null,251,"Unamortized Premium on Debt",{"$f":"IF('AR5'!J23=\"\",\"\",'AR5'!J23)","v":""},{"$f":"IF('AR5'!K23=\"\",\"\",'AR5'!K23)","v":""}]
[105,"Construction Work in Progress",{"$f":"IF('AR5'!D23=\"\",\"\",'AR5'!D23)","v":""},{"$f":"IF('AR5'!E23=\"\",\"\",'AR5'!E23)","v":""},null,252,"Advances in Aid of Construction",{"$f":"IF('AR5'!J24=\"\",\"\",'AR5'!J24)","v":""},{"$f":"IF('AR5'!K24=\"\",\"\",'AR5'!K24)","v":""}]
[108,"Accumulated Depreciation – Utility Plant (\"AD-UP\")",{"$f":"IF('AR5'!D24=\"\",\"\",'AR5'!D24)","v":""},{"$f":"IF('AR5'!E24=\"\",\"\",'AR5'!E24)","v":0},null,255,"Accumulated Deferred Investment Tax Credits",{"$f":"IF('AR5'!J25=\"\",\"\",'AR5'!J25)","v":""},{"$f":"IF('AR5'!K25=\"\",\"\",'AR5'!K25)","v":""}]
[121,"Non-Utility Property",{"$f":"IF('AR5'!D25=\"\",\"\",'AR5'!D25)","v":""},{"$f":"IF('AR5'!E25=\"\",\"\",'AR5'!E25)","v":""},null,271,"Gross Contributions in Aid of Construction",{"$f":"IF('AR5'!J26=\"\",\"\",'AR5'!J26)","v":""},{"$f":"IF('AR5'!K26=\"\",\"\",'AR5'!K26)","v":""}]
[122,"Accumulated Depreciation – Non Utility (\"AD-NU\")",{"$f":"IF('AR5'!D26=\"\",\"\",'AR5'!D26)","v":""},{"$f":"IF('AR5'!E26=\"\",\"\",'AR5'!E26)","v":""},null,272,"Less:  Amortization of Contributions",{"$f":"IF('AR5'!J27=\"\",\"\",'AR5'!J27)","v":""},{"$f":"IF('AR5'!K27=\"\",\"\",'AR5'!K27)","v":""}]
[null,"TOTAL FIXED ASSETS",{"$f":"SUM(C25:C30)","v":0},{"$f":"SUM(D25:D30)","v":0},null,281,"Accumulated Deferred Income Tax",{"$f":"IF('AR5'!J28=\"\",\"\",'AR5'!J28)","v":""},{"$f":"IF('AR5'!K28=\"\",\"\",'AR5'!K28)","v":""}]
[null,null,null,null,null,null,"TOTAL DEFERRED CREDITS",{"$f":"SUM(H26:H31)","v":0},{"$f":"SUM(I26:I31)","v":0}]
[null,"TOTAL ASSETS",{"$f":"C22+C31","v":0},{"$f":"D22+D31","v":0}]
[null,null,null,null,null,null,"TOTAL LIABILITIES",{"$f":"H20+H23+H32","v":{"$error":"#VALUE!"}},{"$f":"I32+I23+I20","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,"CAPITAL ACCOUNTS"]
[null,null,null,null,null,201,"Common Stock Issued",{"$f":"IF('AR5'!J33=\"\",\"\",'AR5'!J33)","v":""},{"$f":"IF('AR5'!K33=\"\",\"\",'AR5'!K33)","v":""}]
[null,null,null,null,null,211,"Paid in Capital in Excess of Par Value",{"$f":"IF('AR5'!J34=\"\",\"\",'AR5'!J34)","v":""},{"$f":"IF('AR5'!K34=\"\",\"\",'AR5'!K34)","v":""}]
[null,null,null,null,null,215,"Retained Earnings",{"$f":"IF('AR5'!J35=\"\",\"\",'AR5'!J35)","v":""},{"$f":"IF('AR5'!K35=\"\",\"\",'AR5'!K35)","v":""}]
[{"$f":"\"* This item automatically populates with information from your annual report \"&'AR5'!E47","v":"* This item automatically populates with information from your annual report Page 5"},null,null,null,null,218,"Proprietary Capital (Sole Props and Partnerships)",{"$f":"IF('AR5'!J36=\"\",\"\",'AR5'!J36)","v":""},{"$f":"IF('AR5'!K36=\"\",\"\",'AR5'!K36)","v":""}]
[null,null,null,null,null,null,"TOTAL CAPITAL",{"$f":"SUM(H37:H40)","v":0},{"$f":"SUM(I37:I40)","v":0}]
[]
["Note:  Total Assets should equal the sum of Total Liabilities and Total Capital. If either of the cells below are pink with red font then double check your data entry to ensure accuracy."]
[null,null,null,null,null,null,"TOTAL LIABILITIES AND CAPITAL",{"$f":"H34+H41","v":{"$error":"#VALUE!"}},{"$f":"I34+I41","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,{"$f":"\"* This item automatically populates with information from your annual report \"&'AR5'!K47","v":"* This item automatically populates with information from your annual report Page 6"}]
[]
[null,null,null,{"$f":"\"Page \" &D49","v":"Page 3"},null,null,null,null,{"$f":"\"Page \" &I49","v":"Page 4"}]
[null,null,null,{"$f":"'Sch Title'!K68+1","v":3},null,null,null,null,{"$f":"D49+1","v":4}]
[]
[]
[]
[null,"Variances",{"$f":"C33-H44","v":{"$error":"#VALUE!"}},{"$f":"D33-I44","v":{"$error":"#VALUE!"}}]

{"sheet":"Sch 2","index":39,"n_rows":63,"n_cols":19,"rows_kept":63,"cut":false,"hidden":true,"merged":[[37,9,37,16],[58,0,59,7],[58,8,59,17],[28,9,35,16],[38,9,44,16],[47,9,55,16],[40,4,40,5],[32,4,32,5],[46,9,46,16],[40,0,40,2],[32,0,32,2],[53,0,53,7],[26,0,26,2],[23,0,23,7],[8,9,8,11],[8,15,8,16],[27,9,27,16],[25,9,25,16],[5,0,5,7],[9,0,9,7],[6,0,6,1],[7,0,7,1],[6,2,6,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$17","v":"Schedule 2"},{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$17","v":"Schedule 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&H63","v":" Short Form Rate Application Page No. 5"},{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&R63","v":" Short Form Rate Application Page No. 6"}]
[{"$f":"Sch6_PltDesc","v":"WATER COMPANY PLANT DESCRIPTION "},null,null,null,null,null,null,null,{"$f":"Sch6_PltDesc","v":"WATER COMPANY PLANT DESCRIPTION "}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,null,null,"Table of contents"]
[]
["WATER COMPANY PLANT DESCRIPTION "]
["Name of the System:",null,{"$f":"'AR8'!C7:E7","v":0}]
["ADEQ Public Water System Number",null,{"$f":"'AR8'!D8","v":0}]
[null,null,null,null,null,null,null,null,null,"MAINS",null,null,null,null,null,"CUSTOMER METERS"]
["WELLS",null,null,null,null,null,null,null,null,"Size (in inches)","Material","Length (in feet)",null,null,null,"Size (in inches)","Quantity"]
["ADWR ID Number*","Pump Horsepower","Pump Yield (gpm)","Casing Depth (feet)","Casing Diameter (inches)","Meter Size (inches)","Year Drilled","Arsenic Level",null,2,{"$f":"IF('AR8'!M9=\"\",\"\",'AR8'!M9)","v":""},{"$f":"IF('AR8'!N9=\"\",\"\",'AR8'!N9)","v":""},null,null,null,"5/8 x ¾",{"$f":"IF('AR8'!Q9=\"\",\"\",'AR8'!Q9)","v":""}]
[{"$f":"IF('AR8'!A12=\"\",\"\",'AR8'!A12)","v":""},{"$f":"IF('AR8'!B12=\"\",\"\",'AR8'!B12)","v":""},{"$f":"IF('AR8'!C12=\"\",\"\",'AR8'!C12)","v":""},{"$f":"IF('AR8'!D12=\"\",\"\",'AR8'!D12)","v":""},{"$f":"IF('AR8'!E12=\"\",\"\",'AR8'!E12)","v":""},{"$f":"IF('AR8'!G12=\"\",\"\",'AR8'!G12)","v":""},{"$f":"IF('AR8'!H12=\"\",\"\",'AR8'!H12)","v":""},{"$f":"IF('AR8'!I12=\"\",\"\",'AR8'!I12)","v":""},null,3,{"$f":"IF('AR8'!M10=\"\",\"\",'AR8'!M10)","v":""},{"$f":"IF('AR8'!N10=\"\",\"\",'AR8'!N10)","v":""},null,null,null,"¾",{"$f":"IF('AR8'!Q10=\"\",\"\",'AR8'!Q10)","v":""}]
[{"$f":"IF('AR8'!A13=\"\",\"\",'AR8'!A13)","v":""},{"$f":"IF('AR8'!B13=\"\",\"\",'AR8'!B13)","v":""},{"$f":"IF('AR8'!C13=\"\",\"\",'AR8'!C13)","v":""},{"$f":"IF('AR8'!D13=\"\",\"\",'AR8'!D13)","v":""},{"$f":"IF('AR8'!E13=\"\",\"\",'AR8'!E13)","v":""},{"$f":"IF('AR8'!G13=\"\",\"\",'AR8'!G13)","v":""},{"$f":"IF('AR8'!H13=\"\",\"\",'AR8'!H13)","v":""},{"$f":"IF('AR8'!I13=\"\",\"\",'AR8'!I13)","v":""},null,4,{"$f":"IF('AR8'!M11=\"\",\"\",'AR8'!M11)","v":""},{"$f":"IF('AR8'!N11=\"\",\"\",'AR8'!N11)","v":""},null,null,null,1,{"$f":"IF('AR8'!Q11=\"\",\"\",'AR8'!Q11)","v":""}]
[{"$f":"IF('AR8'!A14=\"\",\"\",'AR8'!A14)","v":""},{"$f":"IF('AR8'!B14=\"\",\"\",'AR8'!B14)","v":""},{"$f":"IF('AR8'!C14=\"\",\"\",'AR8'!C14)","v":""},{"$f":"IF('AR8'!D14=\"\",\"\",'AR8'!D14)","v":""},{"$f":"IF('AR8'!E14=\"\",\"\",'AR8'!E14)","v":""},{"$f":"IF('AR8'!G14=\"\",\"\",'AR8'!G14)","v":""},{"$f":"IF('AR8'!H14=\"\",\"\",'AR8'!H14)","v":""},{"$f":"IF('AR8'!I14=\"\",\"\",'AR8'!I14)","v":""},null,5,{"$f":"IF('AR8'!M12=\"\",\"\",'AR8'!M12)","v":""},{"$f":"IF('AR8'!N12=\"\",\"\",'AR8'!N12)","v":""},null,null,null,"1 ½",{"$f":"IF('AR8'!Q12=\"\",\"\",'AR8'!Q12)","v":""}]
[{"$f":"IF('AR8'!A15=\"\",\"\",'AR8'!A15)","v":""},{"$f":"IF('AR8'!B15=\"\",\"\",'AR8'!B15)","v":""},{"$f":"IF('AR8'!C15=\"\",\"\",'AR8'!C15)","v":""},{"$f":"IF('AR8'!D15=\"\",\"\",'AR8'!D15)","v":""},{"$f":"IF('AR8'!E15=\"\",\"\",'AR8'!E15)","v":""},{"$f":"IF('AR8'!G15=\"\",\"\",'AR8'!G15)","v":""},{"$f":"IF('AR8'!H15=\"\",\"\",'AR8'!H15)","v":""},{"$f":"IF('AR8'!I15=\"\",\"\",'AR8'!I15)","v":""},null,6,{"$f":"IF('AR8'!M13=\"\",\"\",'AR8'!M13)","v":""},{"$f":"IF('AR8'!N13=\"\",\"\",'AR8'!N13)","v":""},null,null,null,2,{"$f":"IF('AR8'!Q13=\"\",\"\",'AR8'!Q13)","v":""}]
[{"$f":"IF('AR8'!A16=\"\",\"\",'AR8'!A16)","v":""},{"$f":"IF('AR8'!B16=\"\",\"\",'AR8'!B16)","v":""},{"$f":"IF('AR8'!C16=\"\",\"\",'AR8'!C16)","v":""},{"$f":"IF('AR8'!D16=\"\",\"\",'AR8'!D16)","v":""},{"$f":"IF('AR8'!E16=\"\",\"\",'AR8'!E16)","v":""},{"$f":"IF('AR8'!G16=\"\",\"\",'AR8'!G16)","v":""},{"$f":"IF('AR8'!H16=\"\",\"\",'AR8'!H16)","v":""},{"$f":"IF('AR8'!I16=\"\",\"\",'AR8'!I16)","v":""},null,8,{"$f":"IF('AR8'!M14=\"\",\"\",'AR8'!M14)","v":""},{"$f":"IF('AR8'!N14=\"\",\"\",'AR8'!N14)","v":""},null,null,null,"Comp. 3",{"$f":"IF('AR8'!Q14=\"\",\"\",'AR8'!Q14)","v":""}]
[{"$f":"IF('AR8'!A17=\"\",\"\",'AR8'!A17)","v":""},{"$f":"IF('AR8'!B17=\"\",\"\",'AR8'!B17)","v":""},{"$f":"IF('AR8'!C17=\"\",\"\",'AR8'!C17)","v":""},{"$f":"IF('AR8'!D17=\"\",\"\",'AR8'!D17)","v":""},{"$f":"IF('AR8'!E17=\"\",\"\",'AR8'!E17)","v":""},{"$f":"IF('AR8'!G17=\"\",\"\",'AR8'!G17)","v":""},{"$f":"IF('AR8'!H17=\"\",\"\",'AR8'!H17)","v":""},{"$f":"IF('AR8'!I17=\"\",\"\",'AR8'!I17)","v":""},null,10,{"$f":"IF('AR8'!M15=\"\",\"\",'AR8'!M15)","v":""},{"$f":"IF('AR8'!N15=\"\",\"\",'AR8'!N15)","v":""},null,null,null,"Turbo 3",{"$f":"IF('AR8'!Q15=\"\",\"\",'AR8'!Q15)","v":""}]
[{"$f":"IF('AR8'!A18=\"\",\"\",'AR8'!A18)","v":""},{"$f":"IF('AR8'!B18=\"\",\"\",'AR8'!B18)","v":""},{"$f":"IF('AR8'!C18=\"\",\"\",'AR8'!C18)","v":""},{"$f":"IF('AR8'!D18=\"\",\"\",'AR8'!D18)","v":""},{"$f":"IF('AR8'!E18=\"\",\"\",'AR8'!E18)","v":""},{"$f":"IF('AR8'!G18=\"\",\"\",'AR8'!G18)","v":""},{"$f":"IF('AR8'!H18=\"\",\"\",'AR8'!H18)","v":""},{"$f":"IF('AR8'!I18=\"\",\"\",'AR8'!I18)","v":""},null,12,{"$f":"IF('AR8'!M16=\"\",\"\",'AR8'!M16)","v":""},{"$f":"IF('AR8'!N16=\"\",\"\",'AR8'!N16)","v":""},null,null,null,"Comp. 4",{"$f":"IF('AR8'!Q16=\"\",\"\",'AR8'!Q16)","v":""}]
[{"$f":"IF('AR8'!A19=\"\",\"\",'AR8'!A19)","v":""},{"$f":"IF('AR8'!B19=\"\",\"\",'AR8'!B19)","v":""},{"$f":"IF('AR8'!C19=\"\",\"\",'AR8'!C19)","v":""},{"$f":"IF('AR8'!D19=\"\",\"\",'AR8'!D19)","v":""},{"$f":"IF('AR8'!E19=\"\",\"\",'AR8'!E19)","v":""},{"$f":"IF('AR8'!G19=\"\",\"\",'AR8'!G19)","v":""},{"$f":"IF('AR8'!H19=\"\",\"\",'AR8'!H19)","v":""},{"$f":"IF('AR8'!I19=\"\",\"\",'AR8'!I19)","v":""},null,{"$f":"IF('AR8'!L17=\"\",\"\",'AR8'!L17)","v":""},{"$f":"IF('AR8'!M17=\"\",\"\",'AR8'!M17)","v":""},{"$f":"IF('AR8'!N17=\"\",\"\",'AR8'!N17)","v":""},null,null,null,"Turbo 4",{"$f":"IF('AR8'!Q17=\"\",\"\",'AR8'!Q17)","v":""}]
[{"$f":"IF('AR8'!A20=\"\",\"\",'AR8'!A20)","v":""},{"$f":"IF('AR8'!B20=\"\",\"\",'AR8'!B20)","v":""},{"$f":"IF('AR8'!C20=\"\",\"\",'AR8'!C20)","v":""},{"$f":"IF('AR8'!D20=\"\",\"\",'AR8'!D20)","v":""},{"$f":"IF('AR8'!E20=\"\",\"\",'AR8'!E20)","v":""},{"$f":"IF('AR8'!G20=\"\",\"\",'AR8'!G20)","v":""},{"$f":"IF('AR8'!H20=\"\",\"\",'AR8'!H20)","v":""},{"$f":"IF('AR8'!I20=\"\",\"\",'AR8'!I20)","v":""},null,{"$f":"IF('AR8'!L18=\"\",\"\",'AR8'!L18)","v":""},{"$f":"IF('AR8'!M18=\"\",\"\",'AR8'!M18)","v":""},{"$f":"IF('AR8'!N18=\"\",\"\",'AR8'!N18)","v":""},null,null,null,"Comp. 6",{"$f":"IF('AR8'!Q18=\"\",\"\",'AR8'!Q18)","v":""}]
[{"$f":"IF('AR8'!A21=\"\",\"\",'AR8'!A21)","v":""},{"$f":"IF('AR8'!B21=\"\",\"\",'AR8'!B21)","v":""},{"$f":"IF('AR8'!C21=\"\",\"\",'AR8'!C21)","v":""},{"$f":"IF('AR8'!D21=\"\",\"\",'AR8'!D21)","v":""},{"$f":"IF('AR8'!E21=\"\",\"\",'AR8'!E21)","v":""},{"$f":"IF('AR8'!G21=\"\",\"\",'AR8'!G21)","v":""},{"$f":"IF('AR8'!H21=\"\",\"\",'AR8'!H21)","v":""},{"$f":"IF('AR8'!I21=\"\",\"\",'AR8'!I21)","v":""},null,{"$f":"IF('AR8'!L19=\"\",\"\",'AR8'!L19)","v":""},{"$f":"IF('AR8'!M19=\"\",\"\",'AR8'!M19)","v":""},{"$f":"IF('AR8'!N19=\"\",\"\",'AR8'!N19)","v":""},null,null,null,"Turbo 6",{"$f":"IF('AR8'!Q19=\"\",\"\",'AR8'!Q19)","v":""}]
[{"$f":"IF('AR8'!A22=\"\",\"\",'AR8'!A22)","v":""},{"$f":"IF('AR8'!B22=\"\",\"\",'AR8'!B22)","v":""},{"$f":"IF('AR8'!C22=\"\",\"\",'AR8'!C22)","v":""},{"$f":"IF('AR8'!D22=\"\",\"\",'AR8'!D22)","v":""},{"$f":"IF('AR8'!E22=\"\",\"\",'AR8'!E22)","v":""},{"$f":"IF('AR8'!G22=\"\",\"\",'AR8'!G22)","v":""},{"$f":"IF('AR8'!H22=\"\",\"\",'AR8'!H22)","v":""},{"$f":"IF('AR8'!I22=\"\",\"\",'AR8'!I22)","v":""},null,{"$f":"IF('AR8'!L20=\"\",\"\",'AR8'!L20)","v":""},{"$f":"IF('AR8'!M20=\"\",\"\",'AR8'!M20)","v":""},{"$f":"IF('AR8'!N20=\"\",\"\",'AR8'!N20)","v":""},null,null,null,{"$f":"IF('AR8'!P20=\"\",\"\",'AR8'!P20)","v":"Turbine 6"},{"$f":"IF('AR8'!Q20=\"\",\"\",'AR8'!Q20)","v":""}]
[{"$f":"IF('AR8'!A23=\"\",\"\",'AR8'!A23)","v":""},{"$f":"IF('AR8'!B23=\"\",\"\",'AR8'!B23)","v":""},{"$f":"IF('AR8'!C23=\"\",\"\",'AR8'!C23)","v":""},{"$f":"IF('AR8'!D23=\"\",\"\",'AR8'!D23)","v":""},{"$f":"IF('AR8'!E23=\"\",\"\",'AR8'!E23)","v":""},{"$f":"IF('AR8'!G23=\"\",\"\",'AR8'!G23)","v":""},{"$f":"IF('AR8'!H23=\"\",\"\",'AR8'!H23)","v":""},{"$f":"IF('AR8'!I23=\"\",\"\",'AR8'!I23)","v":""},null,{"$f":"IF('AR8'!L21=\"\",\"\",'AR8'!L21)","v":""},{"$f":"IF('AR8'!M21=\"\",\"\",'AR8'!M21)","v":""},{"$f":"IF('AR8'!N21=\"\",\"\",'AR8'!N21)","v":""},null,null,null,{"$f":"IF('AR8'!P21=\"\",\"\",'AR8'!P21)","v":"6+"},{"$f":"IF('AR8'!Q21=\"\",\"\",'AR8'!Q21)","v":""}]
["* Arizona Department of Water Resources Identification Number"]
[]
[null,null,null,null,null,null,null,null,null,"For the following three items, please list the utility owned assets in each category."]
["OTHER WATER SOURCES"]
["Name or Description","Capacity (gpm)","Gallons Purchased or Obtained (in thousands)",null,null,null,null,null,null,"TREATMENT EQUIPMENT:"]
[{"$f":"IF('AR8'!A28=\"\",\"\",'AR8'!A28)","v":""},{"$f":"IF('AR8'!C28=\"\",\"\",'AR8'!C28)","v":""},{"$f":"IF('AR8'!D28=\"\",\"\",'AR8'!D28)","v":""},null,null,null,null,null,null,{"$f":"IF('AR8'!M25=\"\",\"\",'AR8'!M25)","v":""}]
[{"$f":"IF('AR8'!A29=\"\",\"\",'AR8'!A29)","v":""},{"$f":"IF('AR8'!C29=\"\",\"\",'AR8'!C29)","v":""},{"$f":"IF('AR8'!D29=\"\",\"\",'AR8'!D29)","v":""}]
[]
[]
["BOOSTER PUMPS",null,null,null,"FIRE HYDRANTS"]
["Horsepower","GPM","Quantity",null,"Quantity Standard*","Quantity Other"]
[{"$f":"IF('AR8'!A33=\"\",\"\",'AR8'!A33)","v":""},{"$f":"IF('AR8'!B33=\"\",\"\",'AR8'!B33)","v":""},{"$f":"IF('AR8'!C33=\"\",\"\",'AR8'!C33)","v":""},null,{"$f":"IF('AR8'!E33=\"\",\"\",'AR8'!E33)","v":"Standard ***"},{"$f":"IF('AR8'!F33=\"\",\"\",'AR8'!F33)","v":""}]
[{"$f":"IF('AR8'!A34=\"\",\"\",'AR8'!A34)","v":""},{"$f":"IF('AR8'!B34=\"\",\"\",'AR8'!B34)","v":""},{"$f":"IF('AR8'!C34=\"\",\"\",'AR8'!C34)","v":""},null,{"$f":"IF('AR8'!E34=\"\",\"\",'AR8'!E34)","v":"Other"},{"$f":"IF('AR8'!F34=\"\",\"\",'AR8'!F34)","v":""}]
[{"$f":"IF('AR8'!A35=\"\",\"\",'AR8'!A35)","v":""},{"$f":"IF('AR8'!B35=\"\",\"\",'AR8'!B35)","v":""},{"$f":"IF('AR8'!C35=\"\",\"\",'AR8'!C35)","v":""},null,{"$f":"IF('AR8'!E35=\"\",\"\",'AR8'!E35)","v":""},{"$f":"IF('AR8'!G35=\"\",\"\",'AR8'!G35)","v":""}]
[{"$f":"IF('AR8'!A36=\"\",\"\",'AR8'!A36)","v":""},{"$f":"IF('AR8'!B36=\"\",\"\",'AR8'!B36)","v":""},{"$f":"IF('AR8'!C36=\"\",\"\",'AR8'!C36)","v":""},null,{"$f":"IF('AR8'!E36=\"\",\"\",'AR8'!E36)","v":""},{"$f":"IF('AR8'!G36=\"\",\"\",'AR8'!G36)","v":""},null,null,null,"STRUCTURES:"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('AR8'!M31=\"\",\"\",'AR8'!M31)","v":""}]
[]
["STORAGE TANKS",null,null,null,"PRESSURE TANKS"]
["Capacity","Material","Quantity",null,"Capacity","Quantity"]
[{"$f":"IF('AR8'!A40=\"\",\"\",'AR8'!A40)","v":""},{"$f":"IF('AR8'!B40=\"\",\"\",'AR8'!B40)","v":""},{"$f":"IF('AR8'!C40=\"\",\"\",'AR8'!C40)","v":""},null,{"$f":"IF('AR8'!E40=\"\",\"\",'AR8'!E40)","v":""},{"$f":"IF('AR8'!F40=\"\",\"\",'AR8'!F40)","v":""}]
[{"$f":"IF('AR8'!A41=\"\",\"\",'AR8'!A41)","v":""},{"$f":"IF('AR8'!B41=\"\",\"\",'AR8'!B41)","v":""},{"$f":"IF('AR8'!C41=\"\",\"\",'AR8'!C41)","v":""},null,{"$f":"IF('AR8'!E41=\"\",\"\",'AR8'!E41)","v":""},{"$f":"IF('AR8'!F41=\"\",\"\",'AR8'!F41)","v":""}]
[{"$f":"IF('AR8'!A42=\"\",\"\",'AR8'!A42)","v":""},{"$f":"IF('AR8'!B42=\"\",\"\",'AR8'!B42)","v":""},{"$f":"IF('AR8'!C42=\"\",\"\",'AR8'!C42)","v":""},null,{"$f":"IF('AR8'!E42=\"\",\"\",'AR8'!E42)","v":""},{"$f":"IF('AR8'!F42=\"\",\"\",'AR8'!F42)","v":""}]
[{"$f":"IF('AR8'!A37=\"\",\"\",'AR8'!A37)","v":""},{"$f":"IF('AR8'!B37=\"\",\"\",'AR8'!B37)","v":""},{"$f":"IF('AR8'!B37=\"\",\"\",'AR8'!B37)","v":""},null,{"$f":"IF('AR8'!D37=\"\",\"\",'AR8'!D37)","v":""},{"$f":"IF('AR8'!G43=\"\",\"\",'AR8'!G43)","v":""}]
[null,null,null,null,null,null,null,null,null,"OTHER:"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('AR8'!M37=\"\",\"\",'AR8'!M37)","v":""}]
[]
[]
[]
[]
[]
["* - A standard fire hydrant has two 2.5 inch hose connection nozzles with 7.5 threads per inch, and one 4.5 inch pumper connection nozzle with 4 threads per inch."]
[]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR8'!I56&\" and \"&'AR8'!S56","v":"Note: This page automatically populates with information from your annual report Page 9 and Page 10"},null,null,null,null,null,null,null,{"$f":"A59","v":"Note: This page automatically populates with information from your annual report Page 9 and Page 10"}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \" &H63","v":"Page 5"},null,null,null,null,null,null,null,null,null,{"$f":"\"Page \" &R63","v":"Page 6"}]
[null,null,null,null,null,null,null,{"$f":"'Sch 1'!I49+1","v":5},null,null,null,null,null,null,null,null,null,{"$f":"H63+1","v":6}]

{"sheet":"Sch 3","index":40,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":true,"merged":[[57,0,58,5],[5,0,5,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!$A$18","v":"Schedule 3"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F54","v":" Short Form Rate Application Page No. 7"}]
[{"$f":"Sch4_Plt_Sum","v":"PLANT SUMMARY"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,"Table of contents"]
[]
["PLANT SUMMARY"]
[]
["Acct. No.","Description","Plant in Service Per Prior Decision","Total Additions","Total Retirements","Test Year End Total"]
[{"$f":"'Sch 4'!A9","v":301},{"$f":"'Sch 4'!B9","v":"Organization"},{"$f":"'Sch Title'!I9","v":0},{"$f":"'WP 1'!AI11","v":0},{"$f":"'WP 1'!AJ11","v":0},{"$f":"C9+D9-E9","v":0}]
[{"$f":"'Sch 4'!A10","v":302},{"$f":"'Sch 4'!B10","v":"Franchises"},{"$f":"'Sch Title'!I10","v":0},{"$f":"'WP 1'!AI12","v":0},{"$f":"'WP 1'!AJ12","v":0},{"$f":"C10+D10-E10","v":0}]
[{"$f":"'Sch 4'!A11","v":303},{"$f":"'Sch 4'!B11","v":"Land and Land Rights"},{"$f":"'Sch Title'!I11","v":0},{"$f":"'WP 1'!AI13","v":0},{"$f":"'WP 1'!AJ13","v":0},0]
[{"$f":"'Sch 4'!A12","v":304},{"$f":"'Sch 4'!B12","v":"Structures and Improvements"},{"$f":"'Sch Title'!I12","v":0},{"$f":"'WP 1'!AI14","v":0},{"$f":"'WP 1'!AJ14","v":0},0]
[{"$f":"'Sch 4'!A13","v":305},{"$f":"'Sch 4'!B13","v":"Collecting & Improving Reservoirs"},{"$f":"'Sch Title'!I13","v":0},{"$f":"'WP 1'!AI15","v":0},{"$f":"'WP 1'!AJ15","v":0},0]
[{"$f":"'Sch 4'!A14","v":306},{"$f":"'Sch 4'!B14","v":"Lake, River, Canal Intakes"},{"$f":"'Sch Title'!I14","v":0},{"$f":"'WP 1'!AI16","v":0},{"$f":"'WP 1'!AJ16","v":0},0]
[{"$f":"'Sch 4'!A15","v":307},{"$f":"'Sch 4'!B15","v":"Wells and Springs"},{"$f":"'Sch Title'!I15","v":0},{"$f":"'WP 1'!AI17","v":0},{"$f":"'WP 1'!AJ17","v":0},0]
[{"$f":"'Sch 4'!A16","v":308},{"$f":"'Sch 4'!B16","v":"Infiltration Galleries"},{"$f":"'Sch Title'!I16","v":0},{"$f":"'WP 1'!AI18","v":0},{"$f":"'WP 1'!AJ18","v":0},0]
[{"$f":"'Sch 4'!A17","v":309},{"$f":"'Sch 4'!B17","v":"Supply Mains"},{"$f":"'Sch Title'!I17","v":0},{"$f":"'WP 1'!AI19","v":0},{"$f":"'WP 1'!AJ19","v":0},0]
[{"$f":"'Sch 4'!A18","v":310},{"$f":"'Sch 4'!B18","v":"Power Generation Equipment"},{"$f":"'Sch Title'!I18","v":0},{"$f":"'WP 1'!AI20","v":0},{"$f":"'WP 1'!AJ20","v":0},0]
[{"$f":"'Sch 4'!A19","v":311},{"$f":"'Sch 4'!B19","v":"Pumping Equipment"},{"$f":"'Sch Title'!I19","v":0},{"$f":"'WP 1'!AI21","v":0},{"$f":"'WP 1'!AJ21","v":0},0]
[{"$f":"'Sch 4'!A20","v":320},{"$f":"'Sch 4'!B20","v":"Water Treatment Equipment"},{"$f":"'Sch Title'!I20","v":0},{"$f":"'WP 1'!AI22","v":0},{"$f":"'WP 1'!AJ22","v":0},0]
[{"$f":"'Sch 4'!A21","v":320.10000000000002},{"$f":"'Sch 4'!B21","v":"Water Treatment Plants"},{"$f":"'Sch Title'!I21","v":0},{"$f":"'WP 1'!AI23","v":0},{"$f":"'WP 1'!AJ23","v":0},0]
[{"$f":"'Sch 4'!A22","v":320.2},{"$f":"'Sch 4'!B22","v":"Solution Chemical Feeders"},{"$f":"'Sch Title'!I22","v":0},{"$f":"'WP 1'!AI24","v":0},{"$f":"'WP 1'!AJ24","v":0},0]
[{"$f":"'Sch 4'!A23","v":320.3},{"$f":"'Sch 4'!B23","v":"Point-of-Use Treatment Devices"},{"$f":"'Sch Title'!I23","v":0},{"$f":"'WP 1'!AI25","v":0},{"$f":"'WP 1'!AJ25","v":0},0]
[{"$f":"'Sch 4'!A24","v":330},{"$f":"'Sch 4'!B24","v":"Distribution Reservoirs and Standpipes"},{"$f":"'Sch Title'!I24","v":0},{"$f":"'WP 1'!AI26","v":0},{"$f":"'WP 1'!AJ26","v":0},0]
[{"$f":"'Sch 4'!A25","v":330.1},{"$f":"'Sch 4'!B25","v":"Storage Tanks"},{"$f":"'Sch Title'!I25","v":0},{"$f":"'WP 1'!AI27","v":0},{"$f":"'WP 1'!AJ27","v":0},0]
[{"$f":"'Sch 4'!A26","v":330.2},{"$f":"'Sch 4'!B26","v":"Pressure Tanks"},{"$f":"'Sch Title'!I26","v":0},{"$f":"'WP 1'!AI28","v":0},{"$f":"'WP 1'!AJ28","v":0},0]
[{"$f":"'Sch 4'!A27","v":331},{"$f":"'Sch 4'!B27","v":"Transmission and Distribution Mains"},{"$f":"'Sch Title'!I27","v":0},{"$f":"'WP 1'!AI29","v":0},{"$f":"'WP 1'!AJ29","v":0},0]
[{"$f":"'Sch 4'!A28","v":333},{"$f":"'Sch 4'!B28","v":"Services"},{"$f":"'Sch Title'!I28","v":0},{"$f":"'WP 1'!AI30","v":0},{"$f":"'WP 1'!AJ30","v":0},0]
[{"$f":"'Sch 4'!A29","v":334},{"$f":"'Sch 4'!B29","v":"Meters and Meter Installations"},{"$f":"'Sch Title'!I29","v":0},{"$f":"'WP 1'!AI31","v":0},{"$f":"'WP 1'!AJ31","v":0},0]
[{"$f":"'Sch 4'!A30","v":335},{"$f":"'Sch 4'!B30","v":"Hydrants"},{"$f":"'Sch Title'!I30","v":0},{"$f":"'WP 1'!AI32","v":0},{"$f":"'WP 1'!AJ32","v":0},0]
[{"$f":"'Sch 4'!A31","v":336},{"$f":"'Sch 4'!B31","v":"Backflow Prevention Devices"},{"$f":"'Sch Title'!I31","v":0},{"$f":"'WP 1'!AI33","v":0},{"$f":"'WP 1'!AJ33","v":0},0]
[{"$f":"'Sch 4'!A32","v":339},{"$f":"'Sch 4'!B32","v":"Other Plant and Misc. Equipment"},{"$f":"'Sch Title'!I32","v":0},{"$f":"'WP 1'!AI34","v":0},{"$f":"'WP 1'!AJ34","v":0},0]
[{"$f":"'Sch 4'!A33","v":340},{"$f":"'Sch 4'!B33","v":"Office Furniture and Equipment"},{"$f":"'Sch Title'!I33","v":0},{"$f":"'WP 1'!AI35","v":0},{"$f":"'WP 1'!AJ35","v":0},0]
[{"$f":"'Sch 4'!A34","v":340.1},{"$f":"'Sch 4'!B34","v":"Computer & Software"},{"$f":"'Sch Title'!I34","v":0},{"$f":"'WP 1'!AI36","v":0},{"$f":"'WP 1'!AJ36","v":0},0]
[{"$f":"'Sch 4'!A35","v":341},{"$f":"'Sch 4'!B35","v":"Transportation Equipment"},{"$f":"'Sch Title'!I35","v":0},{"$f":"'WP 1'!AI37","v":0},{"$f":"'WP 1'!AJ37","v":0},0]
[{"$f":"'Sch 4'!A36","v":342},{"$f":"'Sch 4'!B36","v":"Stores Equipment"},{"$f":"'Sch Title'!I36","v":0},{"$f":"'WP 1'!AI38","v":0},{"$f":"'WP 1'!AJ38","v":0},0]
[{"$f":"'Sch 4'!A37","v":343},{"$f":"'Sch 4'!B37","v":"Tools, Shop and Garage Equipment"},{"$f":"'Sch Title'!I37","v":0},{"$f":"'WP 1'!AI39","v":0},{"$f":"'WP 1'!AJ39","v":0},0]
[{"$f":"'Sch 4'!A38","v":344},{"$f":"'Sch 4'!B38","v":"Laboratory Equipment"},{"$f":"'Sch Title'!I38","v":0},{"$f":"'WP 1'!AI40","v":0},{"$f":"'WP 1'!AJ40","v":0},0]
[{"$f":"'Sch 4'!A39","v":345},{"$f":"'Sch 4'!B39","v":"Power Operated Equipment"},{"$f":"'Sch Title'!I39","v":0},{"$f":"'WP 1'!AI41","v":0},{"$f":"'WP 1'!AJ41","v":0},0]
[{"$f":"'Sch 4'!A40","v":346},{"$f":"'Sch 4'!B40","v":"Communication Equipment"},{"$f":"'Sch Title'!I40","v":0},{"$f":"'WP 1'!AI42","v":0},{"$f":"'WP 1'!AJ42","v":0},0]
[{"$f":"'Sch 4'!A41","v":347},{"$f":"'Sch 4'!B41","v":"Miscellaneous Equipment"},{"$f":"'Sch Title'!I41","v":0},{"$f":"'WP 1'!AI43","v":0},{"$f":"'WP 1'!AJ43","v":0},0]
[{"$f":"'Sch 4'!A42","v":348},{"$f":"'Sch 4'!B42","v":"Other Tangible Plant"},{"$f":"'Sch Title'!I42","v":0},{"$f":"'WP 1'!AI44","v":0},{"$f":"'WP 1'!AJ44","v":0},0]
[null,"TOTAL WATER PLANT",{"$f":"SUM(C9:C42)","v":0},{"$f":"SUM(D9:D42)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F54","v":"Page 7"}]
[null,null,null,null,null,{"$f":"'Sch 2'!R63+1","v":7}]
[]
[]
[]
["Note: This table automatically populates as a result of inputs on Schedule 3 and the Title Page."]

{"sheet":"Sch 4","index":41,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":true,"merged":[[64,0,65,4],[5,0,5,4],[63,0,63,4],[55,1,55,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$19","v":"Schedule 4"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&E55","v":" Short Form Rate Application Page No. 8"}]
[{"$f":"Sch5_UPIS","v":"UTILITY PLANT IN SERVICE"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,"Table of contents"]
[]
["UTILITY PLANT IN SERVICE"]
[]
["Acct No.","Description","Test Year Original Cost","Accumulated Depreciation","OCLD",null,null,"Test to Schedule 4"]
[{"$f":"'AR3'!A8","v":301},{"$f":"'AR3'!B8","v":"Organization"},{"$f":"'AR3'!F8","v":0},{"$f":"'AR3'!G8","v":0},{"$f":"C9-D9","v":0},null,null,{"$f":"'Sch 3'!F9-'Sch 4'!C9","v":0}]
[{"$f":"'AR3'!A9","v":302},{"$f":"'AR3'!B9","v":"Franchises"},{"$f":"'AR3'!F9","v":0},{"$f":"'AR3'!G9","v":0},{"$f":"C10-D10","v":0},null,null,{"$f":"'Sch 3'!F10-'Sch 4'!C10","v":0}]
[{"$f":"'AR3'!A10","v":303},{"$f":"'AR3'!B10","v":"Land and Land Rights"},{"$f":"'AR3'!F10","v":0},{"$f":"'AR3'!G10","v":0},0,null,null,{"$f":"'Sch 3'!F11-'Sch 4'!C11","v":0}]
[{"$f":"'AR3'!A11","v":304},{"$f":"'AR3'!B11","v":"Structures and Improvements"},{"$f":"'AR3'!F11","v":0},{"$f":"'AR3'!G11","v":0},0,null,null,{"$f":"'Sch 3'!F12-'Sch 4'!C12","v":0}]
[{"$f":"'AR3'!A12","v":305},{"$f":"'AR3'!B12","v":"Collecting & Improving Reservoirs"},{"$f":"'AR3'!F12","v":0},{"$f":"'AR3'!G12","v":0},0,null,null,{"$f":"'Sch 3'!F13-'Sch 4'!C13","v":0}]
[{"$f":"'AR3'!A13","v":306},{"$f":"'AR3'!B13","v":"Lake, River, Canal Intakes"},{"$f":"'AR3'!F13","v":0},{"$f":"'AR3'!G13","v":0},0,null,null,{"$f":"'Sch 3'!F14-'Sch 4'!C14","v":0}]
[{"$f":"'AR3'!A14","v":307},{"$f":"'AR3'!B14","v":"Wells and Springs"},{"$f":"'AR3'!F14","v":0},{"$f":"'AR3'!G14","v":0},0,null,null,{"$f":"'Sch 3'!F15-'Sch 4'!C15","v":0}]
[{"$f":"'AR3'!A15","v":308},{"$f":"'AR3'!B15","v":"Infiltration Galleries"},{"$f":"'AR3'!F15","v":0},{"$f":"'AR3'!G15","v":0},0,null,null,{"$f":"'Sch 3'!F16-'Sch 4'!C16","v":0}]
[{"$f":"'AR3'!A16","v":309},{"$f":"'AR3'!B16","v":"Supply Mains"},{"$f":"'AR3'!F16","v":0},{"$f":"'AR3'!G16","v":0},0,null,null,{"$f":"'Sch 3'!F17-'Sch 4'!C17","v":0}]
[{"$f":"'AR3'!A17","v":310},{"$f":"'AR3'!B17","v":"Power Generation Equipment"},{"$f":"'AR3'!F17","v":0},{"$f":"'AR3'!G17","v":0},0,null,null,{"$f":"'Sch 3'!F18-'Sch 4'!C18","v":0}]
[{"$f":"'AR3'!A18","v":311},{"$f":"'AR3'!B18","v":"Pumping Equipment"},{"$f":"'AR3'!F18","v":0},{"$f":"'AR3'!G18","v":0},0,null,null,{"$f":"'Sch 3'!F19-'Sch 4'!C19","v":0}]
[{"$f":"'AR3'!A19","v":320},{"$f":"'AR3'!B19","v":"Water Treatment Equipment"},{"$f":"'AR3'!F19","v":0},{"$f":"'AR3'!G19","v":0},"N/A"]
[{"$f":"'AR3'!A20","v":320.10000000000002},{"$f":"'AR3'!B20","v":"Water Treatment Plants"},{"$f":"'AR3'!F20","v":0},{"$f":"'AR3'!G20","v":0},0,null,null,{"$f":"'Sch 3'!F21-'Sch 4'!C21","v":0}]
[{"$f":"'AR3'!A21","v":320.2},{"$f":"'AR3'!B21","v":"Solution Chemical Feeders"},{"$f":"'AR3'!F21","v":0},{"$f":"'AR3'!G21","v":0},0,null,null,{"$f":"'Sch 3'!F22-'Sch 4'!C22","v":0}]
[{"$f":"'AR3'!A22","v":320.3},{"$f":"'AR3'!B22","v":"Point-of-Use Treatment Devices"},{"$f":"'AR3'!F22","v":0},{"$f":"'AR3'!G22","v":0},0,null,null,{"$f":"'Sch 3'!F23-'Sch 4'!C23","v":0}]
[{"$f":"'AR3'!A23","v":330},{"$f":"'AR3'!B23","v":"Distribution Reservoirs and Standpipes"},{"$f":"'AR3'!F23","v":0},{"$f":"'AR3'!G23","v":0},"N/A"]
[{"$f":"'AR3'!A24","v":330.1},{"$f":"'AR3'!B24","v":"Storage Tanks"},{"$f":"'AR3'!F24","v":0},{"$f":"'AR3'!G24","v":0},0,null,null,{"$f":"'Sch 3'!F25-'Sch 4'!C25","v":0}]
[{"$f":"'AR3'!A25","v":330.2},{"$f":"'AR3'!B25","v":"Pressure Tanks"},{"$f":"'AR3'!F25","v":0},{"$f":"'AR3'!G25","v":0},0,null,null,{"$f":"'Sch 3'!F26-'Sch 4'!C26","v":0}]
[{"$f":"'AR3'!A26","v":331},{"$f":"'AR3'!B26","v":"Transmission and Distribution Mains"},{"$f":"'AR3'!F26","v":0},{"$f":"'AR3'!G26","v":0},0,null,null,{"$f":"'Sch 3'!F27-'Sch 4'!C27","v":0}]
[{"$f":"'AR3'!A27","v":333},{"$f":"'AR3'!B27","v":"Services"},{"$f":"'AR3'!F27","v":0},{"$f":"'AR3'!G27","v":0},0,null,null,{"$f":"'Sch 3'!F28-'Sch 4'!C28","v":0}]
[{"$f":"'AR3'!A28","v":334},{"$f":"'AR3'!B28","v":"Meters and Meter Installations"},{"$f":"'AR3'!F28","v":0},{"$f":"'AR3'!G28","v":0},0,null,null,{"$f":"'Sch 3'!F29-'Sch 4'!C29","v":0}]
[{"$f":"'AR3'!A29","v":335},{"$f":"'AR3'!B29","v":"Hydrants"},{"$f":"'AR3'!F29","v":0},{"$f":"'AR3'!G29","v":0},0,null,null,{"$f":"'Sch 3'!F30-'Sch 4'!C30","v":0}]
[{"$f":"'AR3'!A30","v":336},{"$f":"'AR3'!B30","v":"Backflow Prevention Devices"},{"$f":"'AR3'!F30","v":0},{"$f":"'AR3'!G30","v":0},0,null,null,{"$f":"'Sch 3'!F31-'Sch 4'!C31","v":0}]
[{"$f":"'AR3'!A31","v":339},{"$f":"'AR3'!B31","v":"Other Plant and Misc. Equipment"},{"$f":"'AR3'!F31","v":0},{"$f":"'AR3'!G31","v":0},0,null,null,{"$f":"'Sch 3'!F32-'Sch 4'!C32","v":0}]
[{"$f":"'AR3'!A32","v":340},{"$f":"'AR3'!B32","v":"Office Furniture and Equipment"},{"$f":"'AR3'!F32","v":0},{"$f":"'AR3'!G32","v":0},0,null,null,{"$f":"'Sch 3'!F33-'Sch 4'!C33","v":0}]
[{"$f":"'AR3'!A33","v":340.1},{"$f":"'AR3'!B33","v":"Computer & Software"},{"$f":"'AR3'!F33","v":0},{"$f":"'AR3'!G33","v":0},0,null,null,{"$f":"'Sch 3'!F34-'Sch 4'!C34","v":0}]
[{"$f":"'AR3'!A34","v":341},{"$f":"'AR3'!B34","v":"Transportation Equipment"},{"$f":"'AR3'!F34","v":0},{"$f":"'AR3'!G34","v":0},0,null,null,{"$f":"'Sch 3'!F35-'Sch 4'!C35","v":0}]
[{"$f":"'AR3'!A35","v":342},{"$f":"'AR3'!B35","v":"Stores Equipment"},{"$f":"'AR3'!F35","v":0},{"$f":"'AR3'!G35","v":0},0,null,null,{"$f":"'Sch 3'!F36-'Sch 4'!C36","v":0}]
[{"$f":"'AR3'!A36","v":343},{"$f":"'AR3'!B36","v":"Tools, Shop and Garage Equipment"},{"$f":"'AR3'!F36","v":0},{"$f":"'AR3'!G36","v":0},0,null,null,{"$f":"'Sch 3'!F37-'Sch 4'!C37","v":0}]
[{"$f":"'AR3'!A37","v":344},{"$f":"'AR3'!B37","v":"Laboratory Equipment"},{"$f":"'AR3'!F37","v":0},{"$f":"'AR3'!G37","v":0},0,null,null,{"$f":"'Sch 3'!F38-'Sch 4'!C38","v":0}]
[{"$f":"'AR3'!A38","v":345},{"$f":"'AR3'!B38","v":"Power Operated Equipment"},{"$f":"'AR3'!F38","v":0},{"$f":"'AR3'!G38","v":0},0,null,null,{"$f":"'Sch 3'!F39-'Sch 4'!C39","v":0}]
[{"$f":"'AR3'!A39","v":346},{"$f":"'AR3'!B39","v":"Communication Equipment"},{"$f":"'AR3'!F39","v":0},{"$f":"'AR3'!G39","v":0},0,null,null,{"$f":"'Sch 3'!F40-'Sch 4'!C40","v":0}]
[{"$f":"'AR3'!A40","v":347},{"$f":"'AR3'!B40","v":"Miscellaneous Equipment"},{"$f":"'AR3'!F40","v":0},{"$f":"'AR3'!G40","v":0},0,null,null,{"$f":"'Sch 3'!F41-'Sch 4'!C41","v":0}]
[{"$f":"'AR3'!A41","v":348},{"$f":"'AR3'!B41","v":"Other Tangible Plant"},{"$f":"'AR3'!F41","v":0},{"$f":"'AR3'!G41","v":0},0,null,null,{"$f":"'Sch 3'!F42-'Sch 4'!C42","v":0}]
[null,"TOTAL WATER PLANT",{"$f":"SUM(C9:C42)","v":0},{"$f":"SUM(D9:D42)","v":0},{"$f":"SUM(E9:E42)","v":0},null,null,{"$f":"SUM(H9:H42)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Page \" &E55","v":"Page 8"}]
[null,null,null,null,{"$f":"'Sch 3'!F54+1","v":8}]
[null,"Plant balance test"]
[null,"Schedule 9",{"$f":"'Sch 10'!C44","v":0}]
[null,"Variance",{"$f":"C43-C57","v":0}]
[]
[null,"Accumulate depreciation test"]
[null,"Accum. Depr. Calc.",{"$f":"'WP 2'!L770","v":0}]
[null,"Variance",{"$f":"D43-C61","v":0}]
[]
[{"$f":"\"Note: This amount automatically feeds from the Annual Report \"&'AR3'!H49","v":"Note: This amount automatically feeds from the Annual Report Page 3"}]
["Note 2: The test year original cost balance as included on this schedule must be the same as the amount reported on Schedule 9."]

{"sheet":"Sch 5","index":42,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[35,0,36,8],[37,0,41,8],[30,0,30,4],[65,0,65,8],[67,0,69,8],[62,0,63,8],[52,0,52,8],[51,0,51,8],[50,0,50,8],[53,0,54,8],[5,0,5,7],[25,0,25,3],[27,0,27,4],[32,0,32,4],[33,0,33,1],[29,0,29,4],[7,0,7,1],[8,0,8,2],[7,2,7,4]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I59","v":" Short Form Rate Application Page No. 9"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:",null,{"$f":"'AR9'!C7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR9'!D8","v":0}]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9'!B10=\"\",\"\",'AR9'!B10)","v":""},{"$f":"IF('AR9'!C10=\"\",\"\",'AR9'!C10)","v":""},{"$f":"IF('AR9'!D10=\"\",\"\",'AR9'!D10)","v":""},{"$f":"IF('AR9'!E10=\"\",\"\",'AR9'!E10)","v":""},{"$f":"IF('AR9'!F10=\"\",\"\",'AR9'!F10)","v":""}]
["February",{"$f":"IF('AR9'!B11=\"\",\"\",'AR9'!B11)","v":""},{"$f":"IF('AR9'!C11=\"\",\"\",'AR9'!C11)","v":""},{"$f":"IF('AR9'!D11=\"\",\"\",'AR9'!D11)","v":""},{"$f":"IF('AR9'!E11=\"\",\"\",'AR9'!E11)","v":""},{"$f":"IF('AR9'!F11=\"\",\"\",'AR9'!F11)","v":""}]
["March",{"$f":"IF('AR9'!B12=\"\",\"\",'AR9'!B12)","v":""},{"$f":"IF('AR9'!C12=\"\",\"\",'AR9'!C12)","v":""},{"$f":"IF('AR9'!D12=\"\",\"\",'AR9'!D12)","v":""},{"$f":"IF('AR9'!E12=\"\",\"\",'AR9'!E12)","v":""},{"$f":"IF('AR9'!F12=\"\",\"\",'AR9'!F12)","v":""}]
["April",{"$f":"IF('AR9'!B13=\"\",\"\",'AR9'!B13)","v":""},{"$f":"IF('AR9'!C13=\"\",\"\",'AR9'!C13)","v":""},{"$f":"IF('AR9'!D13=\"\",\"\",'AR9'!D13)","v":""},{"$f":"IF('AR9'!E13=\"\",\"\",'AR9'!E13)","v":""},{"$f":"IF('AR9'!F13=\"\",\"\",'AR9'!F13)","v":""}]
["May",{"$f":"IF('AR9'!B14=\"\",\"\",'AR9'!B14)","v":""},{"$f":"IF('AR9'!C14=\"\",\"\",'AR9'!C14)","v":""},{"$f":"IF('AR9'!D14=\"\",\"\",'AR9'!D14)","v":""},{"$f":"IF('AR9'!E14=\"\",\"\",'AR9'!E14)","v":""},{"$f":"IF('AR9'!F14=\"\",\"\",'AR9'!F14)","v":""}]
["June",{"$f":"IF('AR9'!B15=\"\",\"\",'AR9'!B15)","v":""},{"$f":"IF('AR9'!C15=\"\",\"\",'AR9'!C15)","v":""},{"$f":"IF('AR9'!D15=\"\",\"\",'AR9'!D15)","v":""},{"$f":"IF('AR9'!E15=\"\",\"\",'AR9'!E15)","v":""},{"$f":"IF('AR9'!F15=\"\",\"\",'AR9'!F15)","v":""}]
["July",{"$f":"IF('AR9'!B16=\"\",\"\",'AR9'!B16)","v":""},{"$f":"IF('AR9'!C16=\"\",\"\",'AR9'!C16)","v":""},{"$f":"IF('AR9'!D16=\"\",\"\",'AR9'!D16)","v":""},{"$f":"IF('AR9'!E16=\"\",\"\",'AR9'!E16)","v":""},{"$f":"IF('AR9'!F16=\"\",\"\",'AR9'!F16)","v":""}]
["August",{"$f":"IF('AR9'!B17=\"\",\"\",'AR9'!B17)","v":""},{"$f":"IF('AR9'!C17=\"\",\"\",'AR9'!C17)","v":""},{"$f":"IF('AR9'!D17=\"\",\"\",'AR9'!D17)","v":""},{"$f":"IF('AR9'!E17=\"\",\"\",'AR9'!E17)","v":""},{"$f":"IF('AR9'!F17=\"\",\"\",'AR9'!F17)","v":""}]
["September",{"$f":"IF('AR9'!B18=\"\",\"\",'AR9'!B18)","v":""},{"$f":"IF('AR9'!C18=\"\",\"\",'AR9'!C18)","v":""},{"$f":"IF('AR9'!D18=\"\",\"\",'AR9'!D18)","v":""},{"$f":"IF('AR9'!E18=\"\",\"\",'AR9'!E18)","v":""},{"$f":"IF('AR9'!F18=\"\",\"\",'AR9'!F18)","v":""}]
["October",{"$f":"IF('AR9'!B19=\"\",\"\",'AR9'!B19)","v":""},{"$f":"IF('AR9'!C19=\"\",\"\",'AR9'!C19)","v":""},{"$f":"IF('AR9'!D19=\"\",\"\",'AR9'!D19)","v":""},{"$f":"IF('AR9'!E19=\"\",\"\",'AR9'!E19)","v":""},{"$f":"IF('AR9'!F19=\"\",\"\",'AR9'!F19)","v":""}]
["November",{"$f":"IF('AR9'!B20=\"\",\"\",'AR9'!B20)","v":""},{"$f":"IF('AR9'!C20=\"\",\"\",'AR9'!C20)","v":""},{"$f":"IF('AR9'!D20=\"\",\"\",'AR9'!D20)","v":""},{"$f":"IF('AR9'!E20=\"\",\"\",'AR9'!E20)","v":""},{"$f":"IF('AR9'!F20=\"\",\"\",'AR9'!F20)","v":""}]
["December",{"$f":"IF('AR9'!B21=\"\",\"\",'AR9'!B21)","v":""},{"$f":"IF('AR9'!C21=\"\",\"\",'AR9'!C21)","v":""},{"$f":"IF('AR9'!D21=\"\",\"\",'AR9'!D21)","v":""},{"$f":"IF('AR9'!E21=\"\",\"\",'AR9'!E21)","v":""},{"$f":"IF('AR9'!F21=\"\",\"\",'AR9'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9'!E25","v":0},"GPM for",{"$f":"'AR9'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9'!A37=\"\",\"\",'AR9'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I59","v":"Page 9"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]
[]
["Note 2: If you are filing for more than one system, please provide separate data sheets for each system, by copying and pasting this sheet as many times as is necessary. For explanation of any of the above, please contact the Engineering Supervisor at 602-542-7277."]

{"sheet":"Sch 5 (b)","index":43,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[27,0,27,4],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[32,0,32,4],[59,0,60,8],[49,0,49,8],[50,0,51,8],[33,0,33,1],[35,0,36,8],[37,0,41,8],[29,0,29,4],[30,0,30,4],[7,2,7,4],[7,0,7,1],[8,0,8,2],[5,0,5,7],[25,0,25,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"b\"","v":" Short Form Rate Application Page No. 9b"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:",null,{"$f":"'AR9 (b)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR9 (b)'!D8","v":0}]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (b)'!B10=\"\",\"\",'AR9 (b)'!B10)","v":""},{"$f":"IF('AR9 (b)'!C10=\"\",\"\",'AR9 (b)'!C10)","v":""},{"$f":"IF('AR9 (b)'!D10=\"\",\"\",'AR9 (b)'!D10)","v":""},{"$f":"IF('AR9 (b)'!E10=\"\",\"\",'AR9 (b)'!E10)","v":""},{"$f":"IF('AR9 (b)'!F10=\"\",\"\",'AR9 (b)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (b)'!B11=\"\",\"\",'AR9 (b)'!B11)","v":""},{"$f":"IF('AR9 (b)'!C11=\"\",\"\",'AR9 (b)'!C11)","v":""},{"$f":"IF('AR9 (b)'!D11=\"\",\"\",'AR9 (b)'!D11)","v":""},{"$f":"IF('AR9 (b)'!E11=\"\",\"\",'AR9 (b)'!E11)","v":""},{"$f":"IF('AR9 (b)'!F11=\"\",\"\",'AR9 (b)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (b)'!B12=\"\",\"\",'AR9 (b)'!B12)","v":""},{"$f":"IF('AR9 (b)'!C12=\"\",\"\",'AR9 (b)'!C12)","v":""},{"$f":"IF('AR9 (b)'!D12=\"\",\"\",'AR9 (b)'!D12)","v":""},{"$f":"IF('AR9 (b)'!E12=\"\",\"\",'AR9 (b)'!E12)","v":""},{"$f":"IF('AR9 (b)'!F12=\"\",\"\",'AR9 (b)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (b)'!B13=\"\",\"\",'AR9 (b)'!B13)","v":""},{"$f":"IF('AR9 (b)'!C13=\"\",\"\",'AR9 (b)'!C13)","v":""},{"$f":"IF('AR9 (b)'!D13=\"\",\"\",'AR9 (b)'!D13)","v":""},{"$f":"IF('AR9 (b)'!E13=\"\",\"\",'AR9 (b)'!E13)","v":""},{"$f":"IF('AR9 (b)'!F13=\"\",\"\",'AR9 (b)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (b)'!B14=\"\",\"\",'AR9 (b)'!B14)","v":""},{"$f":"IF('AR9 (b)'!C14=\"\",\"\",'AR9 (b)'!C14)","v":""},{"$f":"IF('AR9 (b)'!D14=\"\",\"\",'AR9 (b)'!D14)","v":""},{"$f":"IF('AR9 (b)'!E14=\"\",\"\",'AR9 (b)'!E14)","v":""},{"$f":"IF('AR9 (b)'!F14=\"\",\"\",'AR9 (b)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (b)'!B15=\"\",\"\",'AR9 (b)'!B15)","v":""},{"$f":"IF('AR9 (b)'!C15=\"\",\"\",'AR9 (b)'!C15)","v":""},{"$f":"IF('AR9 (b)'!D15=\"\",\"\",'AR9 (b)'!D15)","v":""},{"$f":"IF('AR9 (b)'!E15=\"\",\"\",'AR9 (b)'!E15)","v":""},{"$f":"IF('AR9 (b)'!F15=\"\",\"\",'AR9 (b)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (b)'!B16=\"\",\"\",'AR9 (b)'!B16)","v":""},{"$f":"IF('AR9 (b)'!C16=\"\",\"\",'AR9 (b)'!C16)","v":""},{"$f":"IF('AR9 (b)'!D16=\"\",\"\",'AR9 (b)'!D16)","v":""},{"$f":"IF('AR9 (b)'!E16=\"\",\"\",'AR9 (b)'!E16)","v":""},{"$f":"IF('AR9 (b)'!F16=\"\",\"\",'AR9 (b)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (b)'!B17=\"\",\"\",'AR9 (b)'!B17)","v":""},{"$f":"IF('AR9 (b)'!C17=\"\",\"\",'AR9 (b)'!C17)","v":""},{"$f":"IF('AR9 (b)'!D17=\"\",\"\",'AR9 (b)'!D17)","v":""},{"$f":"IF('AR9 (b)'!E17=\"\",\"\",'AR9 (b)'!E17)","v":""},{"$f":"IF('AR9 (b)'!F17=\"\",\"\",'AR9 (b)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (b)'!B18=\"\",\"\",'AR9 (b)'!B18)","v":""},{"$f":"IF('AR9 (b)'!C18=\"\",\"\",'AR9 (b)'!C18)","v":""},{"$f":"IF('AR9 (b)'!D18=\"\",\"\",'AR9 (b)'!D18)","v":""},{"$f":"IF('AR9 (b)'!E18=\"\",\"\",'AR9 (b)'!E18)","v":""},{"$f":"IF('AR9 (b)'!F18=\"\",\"\",'AR9 (b)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (b)'!B19=\"\",\"\",'AR9 (b)'!B19)","v":""},{"$f":"IF('AR9 (b)'!C19=\"\",\"\",'AR9 (b)'!C19)","v":""},{"$f":"IF('AR9 (b)'!D19=\"\",\"\",'AR9 (b)'!D19)","v":""},{"$f":"IF('AR9 (b)'!E19=\"\",\"\",'AR9 (b)'!E19)","v":""},{"$f":"IF('AR9 (b)'!F19=\"\",\"\",'AR9 (b)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (b)'!B20=\"\",\"\",'AR9 (b)'!B20)","v":""},{"$f":"IF('AR9 (b)'!C20=\"\",\"\",'AR9 (b)'!C20)","v":""},{"$f":"IF('AR9 (b)'!D20=\"\",\"\",'AR9 (b)'!D20)","v":""},{"$f":"IF('AR9 (b)'!E20=\"\",\"\",'AR9 (b)'!E20)","v":""},{"$f":"IF('AR9 (b)'!F20=\"\",\"\",'AR9 (b)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (b)'!B21=\"\",\"\",'AR9 (b)'!B21)","v":""},{"$f":"IF('AR9 (b)'!C21=\"\",\"\",'AR9 (b)'!C21)","v":""},{"$f":"IF('AR9 (b)'!D21=\"\",\"\",'AR9 (b)'!D21)","v":""},{"$f":"IF('AR9 (b)'!E21=\"\",\"\",'AR9 (b)'!E21)","v":""},{"$f":"IF('AR9 (b)'!F21=\"\",\"\",'AR9 (b)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (b)'!E25","v":0},"GPM for",{"$f":"'AR9 (b)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (b)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (b)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (b)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (b)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (b)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"'AR9 (b)'!A37:H41","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"b\"","v":"Page 9b"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (c)","index":44,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[27,0,27,4],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[32,0,32,4],[59,0,60,8],[49,0,49,8],[50,0,51,8],[33,0,33,1],[35,0,36,8],[37,0,41,8],[29,0,29,4],[30,0,30,4],[7,2,7,4],[7,0,7,1],[8,0,8,2],[5,0,5,7],[25,0,25,3]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"c\"","v":" Short Form Rate Application Page No. 9c"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:",null,{"$f":"'AR9 (c)'!C7:E7","v":0}]
["ADEQ Public Water System Number:",null,null,{"$f":"'AR9 (c)'!D8","v":0}]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (c)'!B10=\"\",\"\",'AR9 (c)'!B10)","v":""},{"$f":"IF('AR9 (c)'!C10=\"\",\"\",'AR9 (c)'!C10)","v":""},{"$f":"IF('AR9 (c)'!D10=\"\",\"\",'AR9 (c)'!D10)","v":""},{"$f":"IF('AR9 (c)'!E10=\"\",\"\",'AR9 (c)'!E10)","v":""},{"$f":"IF('AR9 (c)'!F10=\"\",\"\",'AR9 (c)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (c)'!B11=\"\",\"\",'AR9 (c)'!B11)","v":""},{"$f":"IF('AR9 (c)'!C11=\"\",\"\",'AR9 (c)'!C11)","v":""},{"$f":"IF('AR9 (c)'!D11=\"\",\"\",'AR9 (c)'!D11)","v":""},{"$f":"IF('AR9 (c)'!E11=\"\",\"\",'AR9 (c)'!E11)","v":""},{"$f":"IF('AR9 (c)'!F11=\"\",\"\",'AR9 (c)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (c)'!B12=\"\",\"\",'AR9 (c)'!B12)","v":""},{"$f":"IF('AR9 (c)'!C12=\"\",\"\",'AR9 (c)'!C12)","v":""},{"$f":"IF('AR9 (c)'!D12=\"\",\"\",'AR9 (c)'!D12)","v":""},{"$f":"IF('AR9 (c)'!E12=\"\",\"\",'AR9 (c)'!E12)","v":""},{"$f":"IF('AR9 (c)'!F12=\"\",\"\",'AR9 (c)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (c)'!B13=\"\",\"\",'AR9 (c)'!B13)","v":""},{"$f":"IF('AR9 (c)'!C13=\"\",\"\",'AR9 (c)'!C13)","v":""},{"$f":"IF('AR9 (c)'!D13=\"\",\"\",'AR9 (c)'!D13)","v":""},{"$f":"IF('AR9 (c)'!E13=\"\",\"\",'AR9 (c)'!E13)","v":""},{"$f":"IF('AR9 (c)'!F13=\"\",\"\",'AR9 (c)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (c)'!B14=\"\",\"\",'AR9 (c)'!B14)","v":""},{"$f":"IF('AR9 (c)'!C14=\"\",\"\",'AR9 (c)'!C14)","v":""},{"$f":"IF('AR9 (c)'!D14=\"\",\"\",'AR9 (c)'!D14)","v":""},{"$f":"IF('AR9 (c)'!E14=\"\",\"\",'AR9 (c)'!E14)","v":""},{"$f":"IF('AR9 (c)'!F14=\"\",\"\",'AR9 (c)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (c)'!B15=\"\",\"\",'AR9 (c)'!B15)","v":""},{"$f":"IF('AR9 (c)'!C15=\"\",\"\",'AR9 (c)'!C15)","v":""},{"$f":"IF('AR9 (c)'!D15=\"\",\"\",'AR9 (c)'!D15)","v":""},{"$f":"IF('AR9 (c)'!E15=\"\",\"\",'AR9 (c)'!E15)","v":""},{"$f":"IF('AR9 (c)'!F15=\"\",\"\",'AR9 (c)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (c)'!B16=\"\",\"\",'AR9 (c)'!B16)","v":""},{"$f":"IF('AR9 (c)'!C16=\"\",\"\",'AR9 (c)'!C16)","v":""},{"$f":"IF('AR9 (c)'!D16=\"\",\"\",'AR9 (c)'!D16)","v":""},{"$f":"IF('AR9 (c)'!E16=\"\",\"\",'AR9 (c)'!E16)","v":""},{"$f":"IF('AR9 (c)'!F16=\"\",\"\",'AR9 (c)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (c)'!B17=\"\",\"\",'AR9 (c)'!B17)","v":""},{"$f":"IF('AR9 (c)'!C17=\"\",\"\",'AR9 (c)'!C17)","v":""},{"$f":"IF('AR9 (c)'!D17=\"\",\"\",'AR9 (c)'!D17)","v":""},{"$f":"IF('AR9 (c)'!E17=\"\",\"\",'AR9 (c)'!E17)","v":""},{"$f":"IF('AR9 (c)'!F17=\"\",\"\",'AR9 (c)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (c)'!B18=\"\",\"\",'AR9 (c)'!B18)","v":""},{"$f":"IF('AR9 (c)'!C18=\"\",\"\",'AR9 (c)'!C18)","v":""},{"$f":"IF('AR9 (c)'!D18=\"\",\"\",'AR9 (c)'!D18)","v":""},{"$f":"IF('AR9 (c)'!E18=\"\",\"\",'AR9 (c)'!E18)","v":""},{"$f":"IF('AR9 (c)'!F18=\"\",\"\",'AR9 (c)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (c)'!B19=\"\",\"\",'AR9 (c)'!B19)","v":""},{"$f":"IF('AR9 (c)'!C19=\"\",\"\",'AR9 (c)'!C19)","v":""},{"$f":"IF('AR9 (c)'!D19=\"\",\"\",'AR9 (c)'!D19)","v":""},{"$f":"IF('AR9 (c)'!E19=\"\",\"\",'AR9 (c)'!E19)","v":""},{"$f":"IF('AR9 (c)'!F19=\"\",\"\",'AR9 (c)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (c)'!B20=\"\",\"\",'AR9 (c)'!B20)","v":""},{"$f":"IF('AR9 (c)'!C20=\"\",\"\",'AR9 (c)'!C20)","v":""},{"$f":"IF('AR9 (c)'!D20=\"\",\"\",'AR9 (c)'!D20)","v":""},{"$f":"IF('AR9 (c)'!E20=\"\",\"\",'AR9 (c)'!E20)","v":""},{"$f":"IF('AR9 (c)'!F20=\"\",\"\",'AR9 (c)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (c)'!B21=\"\",\"\",'AR9 (c)'!B21)","v":""},{"$f":"IF('AR9 (c)'!C21=\"\",\"\",'AR9 (c)'!C21)","v":""},{"$f":"IF('AR9 (c)'!D21=\"\",\"\",'AR9 (c)'!D21)","v":""},{"$f":"IF('AR9 (c)'!E21=\"\",\"\",'AR9 (c)'!E21)","v":""},{"$f":"IF('AR9 (c)'!F21=\"\",\"\",'AR9 (c)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (c)'!E25","v":0},"GPM for",{"$f":"'AR9 (c)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (c)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (c)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (c)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (c)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (c)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"'AR9 (c)'!A37:H41","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"c\"","v":"Page 9c"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (d)","index":45,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[33,0,33,1],[35,0,36,8],[32,0,32,4],[5,0,5,7],[25,0,25,3],[27,0,27,4],[29,0,29,4],[30,0,30,4],[7,0,7,1],[8,0,8,2],[37,0,41,8],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[49,0,49,8],[50,0,51,8],[59,0,60,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"d\"","v":" Short Form Rate Application Page No. 9d"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:"]
["ADEQ Public Water System Number:"]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (d)'!B10=\"\",\"\",'AR9 (d)'!B10)","v":""},{"$f":"IF('AR9 (d)'!C10=\"\",\"\",'AR9 (d)'!C10)","v":""},{"$f":"IF('AR9 (d)'!D10=\"\",\"\",'AR9 (d)'!D10)","v":""},{"$f":"IF('AR9 (d)'!E10=\"\",\"\",'AR9 (d)'!E10)","v":""},{"$f":"IF('AR9 (d)'!F10=\"\",\"\",'AR9 (d)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (d)'!B11=\"\",\"\",'AR9 (d)'!B11)","v":""},{"$f":"IF('AR9 (d)'!C11=\"\",\"\",'AR9 (d)'!C11)","v":""},{"$f":"IF('AR9 (d)'!D11=\"\",\"\",'AR9 (d)'!D11)","v":""},{"$f":"IF('AR9 (d)'!E11=\"\",\"\",'AR9 (d)'!E11)","v":""},{"$f":"IF('AR9 (d)'!F11=\"\",\"\",'AR9 (d)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (d)'!B12=\"\",\"\",'AR9 (d)'!B12)","v":""},{"$f":"IF('AR9 (d)'!C12=\"\",\"\",'AR9 (d)'!C12)","v":""},{"$f":"IF('AR9 (d)'!D12=\"\",\"\",'AR9 (d)'!D12)","v":""},{"$f":"IF('AR9 (d)'!E12=\"\",\"\",'AR9 (d)'!E12)","v":""},{"$f":"IF('AR9 (d)'!F12=\"\",\"\",'AR9 (d)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (d)'!B13=\"\",\"\",'AR9 (d)'!B13)","v":""},{"$f":"IF('AR9 (d)'!C13=\"\",\"\",'AR9 (d)'!C13)","v":""},{"$f":"IF('AR9 (d)'!D13=\"\",\"\",'AR9 (d)'!D13)","v":""},{"$f":"IF('AR9 (d)'!E13=\"\",\"\",'AR9 (d)'!E13)","v":""},{"$f":"IF('AR9 (d)'!F13=\"\",\"\",'AR9 (d)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (d)'!B14=\"\",\"\",'AR9 (d)'!B14)","v":""},{"$f":"IF('AR9 (d)'!C14=\"\",\"\",'AR9 (d)'!C14)","v":""},{"$f":"IF('AR9 (d)'!D14=\"\",\"\",'AR9 (d)'!D14)","v":""},{"$f":"IF('AR9 (d)'!E14=\"\",\"\",'AR9 (d)'!E14)","v":""},{"$f":"IF('AR9 (d)'!F14=\"\",\"\",'AR9 (d)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (d)'!B15=\"\",\"\",'AR9 (d)'!B15)","v":""},{"$f":"IF('AR9 (d)'!C15=\"\",\"\",'AR9 (d)'!C15)","v":""},{"$f":"IF('AR9 (d)'!D15=\"\",\"\",'AR9 (d)'!D15)","v":""},{"$f":"IF('AR9 (d)'!E15=\"\",\"\",'AR9 (d)'!E15)","v":""},{"$f":"IF('AR9 (d)'!F15=\"\",\"\",'AR9 (d)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (d)'!B16=\"\",\"\",'AR9 (d)'!B16)","v":""},{"$f":"IF('AR9 (d)'!C16=\"\",\"\",'AR9 (d)'!C16)","v":""},{"$f":"IF('AR9 (d)'!D16=\"\",\"\",'AR9 (d)'!D16)","v":""},{"$f":"IF('AR9 (d)'!E16=\"\",\"\",'AR9 (d)'!E16)","v":""},{"$f":"IF('AR9 (d)'!F16=\"\",\"\",'AR9 (d)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (d)'!B17=\"\",\"\",'AR9 (d)'!B17)","v":""},{"$f":"IF('AR9 (d)'!C17=\"\",\"\",'AR9 (d)'!C17)","v":""},{"$f":"IF('AR9 (d)'!D17=\"\",\"\",'AR9 (d)'!D17)","v":""},{"$f":"IF('AR9 (d)'!E17=\"\",\"\",'AR9 (d)'!E17)","v":""},{"$f":"IF('AR9 (d)'!F17=\"\",\"\",'AR9 (d)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (d)'!B18=\"\",\"\",'AR9 (d)'!B18)","v":""},{"$f":"IF('AR9 (d)'!C18=\"\",\"\",'AR9 (d)'!C18)","v":""},{"$f":"IF('AR9 (d)'!D18=\"\",\"\",'AR9 (d)'!D18)","v":""},{"$f":"IF('AR9 (d)'!E18=\"\",\"\",'AR9 (d)'!E18)","v":""},{"$f":"IF('AR9 (d)'!F18=\"\",\"\",'AR9 (d)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (d)'!B19=\"\",\"\",'AR9 (d)'!B19)","v":""},{"$f":"IF('AR9 (d)'!C19=\"\",\"\",'AR9 (d)'!C19)","v":""},{"$f":"IF('AR9 (d)'!D19=\"\",\"\",'AR9 (d)'!D19)","v":""},{"$f":"IF('AR9 (d)'!E19=\"\",\"\",'AR9 (d)'!E19)","v":""},{"$f":"IF('AR9 (d)'!F19=\"\",\"\",'AR9 (d)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (d)'!B20=\"\",\"\",'AR9 (d)'!B20)","v":""},{"$f":"IF('AR9 (d)'!C20=\"\",\"\",'AR9 (d)'!C20)","v":""},{"$f":"IF('AR9 (d)'!D20=\"\",\"\",'AR9 (d)'!D20)","v":""},{"$f":"IF('AR9 (d)'!E20=\"\",\"\",'AR9 (d)'!E20)","v":""},{"$f":"IF('AR9 (d)'!F20=\"\",\"\",'AR9 (d)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (d)'!B21=\"\",\"\",'AR9 (d)'!B21)","v":""},{"$f":"IF('AR9 (d)'!C21=\"\",\"\",'AR9 (d)'!C21)","v":""},{"$f":"IF('AR9 (d)'!D21=\"\",\"\",'AR9 (d)'!D21)","v":""},{"$f":"IF('AR9 (d)'!E21=\"\",\"\",'AR9 (d)'!E21)","v":""},{"$f":"IF('AR9 (d)'!F21=\"\",\"\",'AR9 (d)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (d)'!E25","v":0},"GPM for",{"$f":"'AR9 (d)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (d)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (d)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (d)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (d)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (d)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9 (d)'!A37=\"\",\"\",'AR9 (d)'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"d\"","v":"Page 9d"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (e)","index":46,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[33,0,33,1],[35,0,36,8],[32,0,32,4],[5,0,5,7],[25,0,25,3],[27,0,27,4],[29,0,29,4],[30,0,30,4],[7,0,7,1],[8,0,8,2],[37,0,41,8],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[49,0,49,8],[50,0,51,8],[59,0,60,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"e\"","v":" Short Form Rate Application Page No. 9e"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:"]
["ADEQ Public Water System Number:"]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (e)'!B10=\"\",\"\",'AR9 (e)'!B10)","v":""},{"$f":"IF('AR9 (e)'!C10=\"\",\"\",'AR9 (e)'!C10)","v":""},{"$f":"IF('AR9 (e)'!D10=\"\",\"\",'AR9 (e)'!D10)","v":""},{"$f":"IF('AR9 (e)'!E10=\"\",\"\",'AR9 (e)'!E10)","v":""},{"$f":"IF('AR9 (e)'!F10=\"\",\"\",'AR9 (e)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (e)'!B11=\"\",\"\",'AR9 (e)'!B11)","v":""},{"$f":"IF('AR9 (e)'!C11=\"\",\"\",'AR9 (e)'!C11)","v":""},{"$f":"IF('AR9 (e)'!D11=\"\",\"\",'AR9 (e)'!D11)","v":""},{"$f":"IF('AR9 (e)'!E11=\"\",\"\",'AR9 (e)'!E11)","v":""},{"$f":"IF('AR9 (e)'!F11=\"\",\"\",'AR9 (e)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (e)'!B12=\"\",\"\",'AR9 (e)'!B12)","v":""},{"$f":"IF('AR9 (e)'!C12=\"\",\"\",'AR9 (e)'!C12)","v":""},{"$f":"IF('AR9 (e)'!D12=\"\",\"\",'AR9 (e)'!D12)","v":""},{"$f":"IF('AR9 (e)'!E12=\"\",\"\",'AR9 (e)'!E12)","v":""},{"$f":"IF('AR9 (e)'!F12=\"\",\"\",'AR9 (e)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (e)'!B13=\"\",\"\",'AR9 (e)'!B13)","v":""},{"$f":"IF('AR9 (e)'!C13=\"\",\"\",'AR9 (e)'!C13)","v":""},{"$f":"IF('AR9 (e)'!D13=\"\",\"\",'AR9 (e)'!D13)","v":""},{"$f":"IF('AR9 (e)'!E13=\"\",\"\",'AR9 (e)'!E13)","v":""},{"$f":"IF('AR9 (e)'!F13=\"\",\"\",'AR9 (e)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (e)'!B14=\"\",\"\",'AR9 (e)'!B14)","v":""},{"$f":"IF('AR9 (e)'!C14=\"\",\"\",'AR9 (e)'!C14)","v":""},{"$f":"IF('AR9 (e)'!D14=\"\",\"\",'AR9 (e)'!D14)","v":""},{"$f":"IF('AR9 (e)'!E14=\"\",\"\",'AR9 (e)'!E14)","v":""},{"$f":"IF('AR9 (e)'!F14=\"\",\"\",'AR9 (e)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (e)'!B15=\"\",\"\",'AR9 (e)'!B15)","v":""},{"$f":"IF('AR9 (e)'!C15=\"\",\"\",'AR9 (e)'!C15)","v":""},{"$f":"IF('AR9 (e)'!D15=\"\",\"\",'AR9 (e)'!D15)","v":""},{"$f":"IF('AR9 (e)'!E15=\"\",\"\",'AR9 (e)'!E15)","v":""},{"$f":"IF('AR9 (e)'!F15=\"\",\"\",'AR9 (e)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (e)'!B16=\"\",\"\",'AR9 (e)'!B16)","v":""},{"$f":"IF('AR9 (e)'!C16=\"\",\"\",'AR9 (e)'!C16)","v":""},{"$f":"IF('AR9 (e)'!D16=\"\",\"\",'AR9 (e)'!D16)","v":""},{"$f":"IF('AR9 (e)'!E16=\"\",\"\",'AR9 (e)'!E16)","v":""},{"$f":"IF('AR9 (e)'!F16=\"\",\"\",'AR9 (e)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (e)'!B17=\"\",\"\",'AR9 (e)'!B17)","v":""},{"$f":"IF('AR9 (e)'!C17=\"\",\"\",'AR9 (e)'!C17)","v":""},{"$f":"IF('AR9 (e)'!D17=\"\",\"\",'AR9 (e)'!D17)","v":""},{"$f":"IF('AR9 (e)'!E17=\"\",\"\",'AR9 (e)'!E17)","v":""},{"$f":"IF('AR9 (e)'!F17=\"\",\"\",'AR9 (e)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (e)'!B18=\"\",\"\",'AR9 (e)'!B18)","v":""},{"$f":"IF('AR9 (e)'!C18=\"\",\"\",'AR9 (e)'!C18)","v":""},{"$f":"IF('AR9 (e)'!D18=\"\",\"\",'AR9 (e)'!D18)","v":""},{"$f":"IF('AR9 (e)'!E18=\"\",\"\",'AR9 (e)'!E18)","v":""},{"$f":"IF('AR9 (e)'!F18=\"\",\"\",'AR9 (e)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (e)'!B19=\"\",\"\",'AR9 (e)'!B19)","v":""},{"$f":"IF('AR9 (e)'!C19=\"\",\"\",'AR9 (e)'!C19)","v":""},{"$f":"IF('AR9 (e)'!D19=\"\",\"\",'AR9 (e)'!D19)","v":""},{"$f":"IF('AR9 (e)'!E19=\"\",\"\",'AR9 (e)'!E19)","v":""},{"$f":"IF('AR9 (e)'!F19=\"\",\"\",'AR9 (e)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (e)'!B20=\"\",\"\",'AR9 (e)'!B20)","v":""},{"$f":"IF('AR9 (e)'!C20=\"\",\"\",'AR9 (e)'!C20)","v":""},{"$f":"IF('AR9 (e)'!D20=\"\",\"\",'AR9 (e)'!D20)","v":""},{"$f":"IF('AR9 (e)'!E20=\"\",\"\",'AR9 (e)'!E20)","v":""},{"$f":"IF('AR9 (e)'!F20=\"\",\"\",'AR9 (e)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (e)'!B21=\"\",\"\",'AR9 (e)'!B21)","v":""},{"$f":"IF('AR9 (e)'!C21=\"\",\"\",'AR9 (e)'!C21)","v":""},{"$f":"IF('AR9 (e)'!D21=\"\",\"\",'AR9 (e)'!D21)","v":""},{"$f":"IF('AR9 (e)'!E21=\"\",\"\",'AR9 (e)'!E21)","v":""},{"$f":"IF('AR9 (e)'!F21=\"\",\"\",'AR9 (e)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (e)'!E25","v":0},"GPM for",{"$f":"'AR9 (e)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (e)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (e)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (e)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (e)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (e)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9 (e)'!A37=\"\",\"\",'AR9 (e)'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"e\"","v":"Page 9e"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (f)","index":47,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[33,0,33,1],[35,0,36,8],[32,0,32,4],[5,0,5,7],[25,0,25,3],[27,0,27,4],[29,0,29,4],[30,0,30,4],[7,0,7,1],[8,0,8,2],[37,0,41,8],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[49,0,49,8],[50,0,51,8],[59,0,60,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"f\"","v":" Short Form Rate Application Page No. 9f"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:"]
["ADEQ Public Water System Number:"]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (f)'!B10=\"\",\"\",'AR9 (f)'!B10)","v":""},{"$f":"IF('AR9 (f)'!C10=\"\",\"\",'AR9 (f)'!C10)","v":""},{"$f":"IF('AR9 (f)'!D10=\"\",\"\",'AR9 (f)'!D10)","v":""},{"$f":"IF('AR9 (f)'!E10=\"\",\"\",'AR9 (f)'!E10)","v":""},{"$f":"IF('AR9 (f)'!F10=\"\",\"\",'AR9 (f)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (f)'!B11=\"\",\"\",'AR9 (f)'!B11)","v":""},{"$f":"IF('AR9 (f)'!C11=\"\",\"\",'AR9 (f)'!C11)","v":""},{"$f":"IF('AR9 (f)'!D11=\"\",\"\",'AR9 (f)'!D11)","v":""},{"$f":"IF('AR9 (f)'!E11=\"\",\"\",'AR9 (f)'!E11)","v":""},{"$f":"IF('AR9 (f)'!F11=\"\",\"\",'AR9 (f)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (f)'!B12=\"\",\"\",'AR9 (f)'!B12)","v":""},{"$f":"IF('AR9 (f)'!C12=\"\",\"\",'AR9 (f)'!C12)","v":""},{"$f":"IF('AR9 (f)'!D12=\"\",\"\",'AR9 (f)'!D12)","v":""},{"$f":"IF('AR9 (f)'!E12=\"\",\"\",'AR9 (f)'!E12)","v":""},{"$f":"IF('AR9 (f)'!F12=\"\",\"\",'AR9 (f)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (f)'!B13=\"\",\"\",'AR9 (f)'!B13)","v":""},{"$f":"IF('AR9 (f)'!C13=\"\",\"\",'AR9 (f)'!C13)","v":""},{"$f":"IF('AR9 (f)'!D13=\"\",\"\",'AR9 (f)'!D13)","v":""},{"$f":"IF('AR9 (f)'!E13=\"\",\"\",'AR9 (f)'!E13)","v":""},{"$f":"IF('AR9 (f)'!F13=\"\",\"\",'AR9 (f)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (f)'!B14=\"\",\"\",'AR9 (f)'!B14)","v":""},{"$f":"IF('AR9 (f)'!C14=\"\",\"\",'AR9 (f)'!C14)","v":""},{"$f":"IF('AR9 (f)'!D14=\"\",\"\",'AR9 (f)'!D14)","v":""},{"$f":"IF('AR9 (f)'!E14=\"\",\"\",'AR9 (f)'!E14)","v":""},{"$f":"IF('AR9 (f)'!F14=\"\",\"\",'AR9 (f)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (f)'!B15=\"\",\"\",'AR9 (f)'!B15)","v":""},{"$f":"IF('AR9 (f)'!C15=\"\",\"\",'AR9 (f)'!C15)","v":""},{"$f":"IF('AR9 (f)'!D15=\"\",\"\",'AR9 (f)'!D15)","v":""},{"$f":"IF('AR9 (f)'!E15=\"\",\"\",'AR9 (f)'!E15)","v":""},{"$f":"IF('AR9 (f)'!F15=\"\",\"\",'AR9 (f)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (f)'!B16=\"\",\"\",'AR9 (f)'!B16)","v":""},{"$f":"IF('AR9 (f)'!C16=\"\",\"\",'AR9 (f)'!C16)","v":""},{"$f":"IF('AR9 (f)'!D16=\"\",\"\",'AR9 (f)'!D16)","v":""},{"$f":"IF('AR9 (f)'!E16=\"\",\"\",'AR9 (f)'!E16)","v":""},{"$f":"IF('AR9 (f)'!F16=\"\",\"\",'AR9 (f)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (f)'!B17=\"\",\"\",'AR9 (f)'!B17)","v":""},{"$f":"IF('AR9 (f)'!C17=\"\",\"\",'AR9 (f)'!C17)","v":""},{"$f":"IF('AR9 (f)'!D17=\"\",\"\",'AR9 (f)'!D17)","v":""},{"$f":"IF('AR9 (f)'!E17=\"\",\"\",'AR9 (f)'!E17)","v":""},{"$f":"IF('AR9 (f)'!F17=\"\",\"\",'AR9 (f)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (f)'!B18=\"\",\"\",'AR9 (f)'!B18)","v":""},{"$f":"IF('AR9 (f)'!C18=\"\",\"\",'AR9 (f)'!C18)","v":""},{"$f":"IF('AR9 (f)'!D18=\"\",\"\",'AR9 (f)'!D18)","v":""},{"$f":"IF('AR9 (f)'!E18=\"\",\"\",'AR9 (f)'!E18)","v":""},{"$f":"IF('AR9 (f)'!F18=\"\",\"\",'AR9 (f)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (f)'!B19=\"\",\"\",'AR9 (f)'!B19)","v":""},{"$f":"IF('AR9 (f)'!C19=\"\",\"\",'AR9 (f)'!C19)","v":""},{"$f":"IF('AR9 (f)'!D19=\"\",\"\",'AR9 (f)'!D19)","v":""},{"$f":"IF('AR9 (f)'!E19=\"\",\"\",'AR9 (f)'!E19)","v":""},{"$f":"IF('AR9 (f)'!F19=\"\",\"\",'AR9 (f)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (f)'!B20=\"\",\"\",'AR9 (f)'!B20)","v":""},{"$f":"IF('AR9 (f)'!C20=\"\",\"\",'AR9 (f)'!C20)","v":""},{"$f":"IF('AR9 (f)'!D20=\"\",\"\",'AR9 (f)'!D20)","v":""},{"$f":"IF('AR9 (f)'!E20=\"\",\"\",'AR9 (f)'!E20)","v":""},{"$f":"IF('AR9 (f)'!F20=\"\",\"\",'AR9 (f)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (f)'!B21=\"\",\"\",'AR9 (f)'!B21)","v":""},{"$f":"IF('AR9 (f)'!C21=\"\",\"\",'AR9 (f)'!C21)","v":""},{"$f":"IF('AR9 (f)'!D21=\"\",\"\",'AR9 (f)'!D21)","v":""},{"$f":"IF('AR9 (f)'!E21=\"\",\"\",'AR9 (f)'!E21)","v":""},{"$f":"IF('AR9 (f)'!F21=\"\",\"\",'AR9 (f)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (f)'!E25","v":0},"GPM for",{"$f":"'AR9 (f)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (f)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (f)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (f)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (f)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (f)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9 (f)'!A37=\"\",\"\",'AR9 (f)'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"f\"","v":"Page 9f"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (g)","index":48,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[33,0,33,1],[35,0,36,8],[32,0,32,4],[5,0,5,7],[25,0,25,3],[27,0,27,4],[29,0,29,4],[30,0,30,4],[7,0,7,1],[8,0,8,2],[37,0,41,8],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[49,0,49,8],[50,0,51,8],[59,0,60,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"g\"","v":" Short Form Rate Application Page No. 9g"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:"]
["ADEQ Public Water System Number:"]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (g)'!B10=\"\",\"\",'AR9 (g)'!B10)","v":""},{"$f":"IF('AR9 (g)'!C10=\"\",\"\",'AR9 (g)'!C10)","v":""},{"$f":"IF('AR9 (g)'!D10=\"\",\"\",'AR9 (g)'!D10)","v":""},{"$f":"IF('AR9 (g)'!E10=\"\",\"\",'AR9 (g)'!E10)","v":""},{"$f":"IF('AR9 (g)'!F10=\"\",\"\",'AR9 (g)'!F10)","v":""}]
["February",{"$f":"IF('AR9 (g)'!B11=\"\",\"\",'AR9 (g)'!B11)","v":""},{"$f":"IF('AR9 (g)'!C11=\"\",\"\",'AR9 (g)'!C11)","v":""},{"$f":"IF('AR9 (g)'!D11=\"\",\"\",'AR9 (g)'!D11)","v":""},{"$f":"IF('AR9 (g)'!E11=\"\",\"\",'AR9 (g)'!E11)","v":""},{"$f":"IF('AR9 (g)'!F11=\"\",\"\",'AR9 (g)'!F11)","v":""}]
["March",{"$f":"IF('AR9 (g)'!B12=\"\",\"\",'AR9 (g)'!B12)","v":""},{"$f":"IF('AR9 (g)'!C12=\"\",\"\",'AR9 (g)'!C12)","v":""},{"$f":"IF('AR9 (g)'!D12=\"\",\"\",'AR9 (g)'!D12)","v":""},{"$f":"IF('AR9 (g)'!E12=\"\",\"\",'AR9 (g)'!E12)","v":""},{"$f":"IF('AR9 (g)'!F12=\"\",\"\",'AR9 (g)'!F12)","v":""}]
["April",{"$f":"IF('AR9 (g)'!B13=\"\",\"\",'AR9 (g)'!B13)","v":""},{"$f":"IF('AR9 (g)'!C13=\"\",\"\",'AR9 (g)'!C13)","v":""},{"$f":"IF('AR9 (g)'!D13=\"\",\"\",'AR9 (g)'!D13)","v":""},{"$f":"IF('AR9 (g)'!E13=\"\",\"\",'AR9 (g)'!E13)","v":""},{"$f":"IF('AR9 (g)'!F13=\"\",\"\",'AR9 (g)'!F13)","v":""}]
["May",{"$f":"IF('AR9 (g)'!B14=\"\",\"\",'AR9 (g)'!B14)","v":""},{"$f":"IF('AR9 (g)'!C14=\"\",\"\",'AR9 (g)'!C14)","v":""},{"$f":"IF('AR9 (g)'!D14=\"\",\"\",'AR9 (g)'!D14)","v":""},{"$f":"IF('AR9 (g)'!E14=\"\",\"\",'AR9 (g)'!E14)","v":""},{"$f":"IF('AR9 (g)'!F14=\"\",\"\",'AR9 (g)'!F14)","v":""}]
["June",{"$f":"IF('AR9 (g)'!B15=\"\",\"\",'AR9 (g)'!B15)","v":""},{"$f":"IF('AR9 (g)'!C15=\"\",\"\",'AR9 (g)'!C15)","v":""},{"$f":"IF('AR9 (g)'!D15=\"\",\"\",'AR9 (g)'!D15)","v":""},{"$f":"IF('AR9 (g)'!E15=\"\",\"\",'AR9 (g)'!E15)","v":""},{"$f":"IF('AR9 (g)'!F15=\"\",\"\",'AR9 (g)'!F15)","v":""}]
["July",{"$f":"IF('AR9 (g)'!B16=\"\",\"\",'AR9 (g)'!B16)","v":""},{"$f":"IF('AR9 (g)'!C16=\"\",\"\",'AR9 (g)'!C16)","v":""},{"$f":"IF('AR9 (g)'!D16=\"\",\"\",'AR9 (g)'!D16)","v":""},{"$f":"IF('AR9 (g)'!E16=\"\",\"\",'AR9 (g)'!E16)","v":""},{"$f":"IF('AR9 (g)'!F16=\"\",\"\",'AR9 (g)'!F16)","v":""}]
["August",{"$f":"IF('AR9 (g)'!B17=\"\",\"\",'AR9 (g)'!B17)","v":""},{"$f":"IF('AR9 (g)'!C17=\"\",\"\",'AR9 (g)'!C17)","v":""},{"$f":"IF('AR9 (g)'!D17=\"\",\"\",'AR9 (g)'!D17)","v":""},{"$f":"IF('AR9 (g)'!E17=\"\",\"\",'AR9 (g)'!E17)","v":""},{"$f":"IF('AR9 (g)'!F17=\"\",\"\",'AR9 (g)'!F17)","v":""}]
["September",{"$f":"IF('AR9 (g)'!B18=\"\",\"\",'AR9 (g)'!B18)","v":""},{"$f":"IF('AR9 (g)'!C18=\"\",\"\",'AR9 (g)'!C18)","v":""},{"$f":"IF('AR9 (g)'!D18=\"\",\"\",'AR9 (g)'!D18)","v":""},{"$f":"IF('AR9 (g)'!E18=\"\",\"\",'AR9 (g)'!E18)","v":""},{"$f":"IF('AR9 (g)'!F18=\"\",\"\",'AR9 (g)'!F18)","v":""}]
["October",{"$f":"IF('AR9 (g)'!B19=\"\",\"\",'AR9 (g)'!B19)","v":""},{"$f":"IF('AR9 (g)'!C19=\"\",\"\",'AR9 (g)'!C19)","v":""},{"$f":"IF('AR9 (g)'!D19=\"\",\"\",'AR9 (g)'!D19)","v":""},{"$f":"IF('AR9 (g)'!E19=\"\",\"\",'AR9 (g)'!E19)","v":""},{"$f":"IF('AR9 (g)'!F19=\"\",\"\",'AR9 (g)'!F19)","v":""}]
["November",{"$f":"IF('AR9 (g)'!B20=\"\",\"\",'AR9 (g)'!B20)","v":""},{"$f":"IF('AR9 (g)'!C20=\"\",\"\",'AR9 (g)'!C20)","v":""},{"$f":"IF('AR9 (g)'!D20=\"\",\"\",'AR9 (g)'!D20)","v":""},{"$f":"IF('AR9 (g)'!E20=\"\",\"\",'AR9 (g)'!E20)","v":""},{"$f":"IF('AR9 (g)'!F20=\"\",\"\",'AR9 (g)'!F20)","v":""}]
["December",{"$f":"IF('AR9 (g)'!B21=\"\",\"\",'AR9 (g)'!B21)","v":""},{"$f":"IF('AR9 (g)'!C21=\"\",\"\",'AR9 (g)'!C21)","v":""},{"$f":"IF('AR9 (g)'!D21=\"\",\"\",'AR9 (g)'!D21)","v":""},{"$f":"IF('AR9 (g)'!E21=\"\",\"\",'AR9 (g)'!E21)","v":""},{"$f":"IF('AR9 (g)'!F21=\"\",\"\",'AR9 (g)'!F21)","v":""}]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (g)'!E25","v":0},"GPM for",{"$f":"'AR9 (g)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (g)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (g)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (g)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (g)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (g)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9 (g)'!A37=\"\",\"\",'AR9 (g)'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"g\"","v":"Page 9g"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 5 (h)","index":49,"n_rows":68,"n_cols":21,"rows_kept":68,"cut":false,"hidden":true,"merged":[[33,0,33,1],[35,0,36,8],[32,0,32,4],[5,0,5,7],[25,0,25,3],[27,0,27,4],[29,0,29,4],[30,0,30,4],[7,0,7,1],[8,0,8,2],[37,0,41,8],[67,0,67,8],[47,0,47,8],[48,0,48,8],[63,0,64,8],[49,0,49,8],[50,0,51,8],[59,0,60,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$20","v":"Schedule 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&I56&\"h\"","v":" Short Form Rate Application Page No. 9h"}]
[{"$f":"Sch7_WatUse","v":"WATER USE DATA SHEET"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["WATER USE DATA SHEET"]
[]
["Name of the System:"]
["ADEQ Public Water System Number:"]
["(12 Months of Test Year)","Number of Customers","Gallons Sold (thousands)1","Gallons Pumped (thousands)2","Gallons Purchased (thousands)3","Estimated Gallons Authorized Use (thousands)4"]
["January",{"$f":"IF('AR9 (h)'!B10=\"\",\"\",'AR9 (h)'!B10)","v":""},{"$f":"IF('AR9 (h)'!C10=\"\",\"\",'AR9 (h)'!C10)","v":""},{"$f":"IF('AR9 (h)'!D10=\"\",\"\",'AR9 (h)'!D10)","v":""},{"$f":"IF('AR9 (h)'!E10=\"\",\"\",'AR9 (h)'!E10)","v":""},{"$f":"IF('AR9 (h)'!F10=\"\",\"\",'AR9 (h)'!F10)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B11","v":""},{"$f":"'Sch 5 (b)'!B11","v":""},{"$f":"'Sch 5 (c)'!B11","v":""},{"$f":"'Sch 5 (d)'!B11","v":""},{"$f":"'Sch 5 (e)'!B11","v":""},{"$f":"'Sch 5 (f)'!B11","v":""},{"$f":"'Sch 5 (g)'!B11","v":""},{"$f":"B11","v":""},{"$f":"SUM(M11:T11)","v":0}]
["February",{"$f":"IF('AR9 (h)'!B11=\"\",\"\",'AR9 (h)'!B11)","v":""},{"$f":"IF('AR9 (h)'!C11=\"\",\"\",'AR9 (h)'!C11)","v":""},{"$f":"IF('AR9 (h)'!D11=\"\",\"\",'AR9 (h)'!D11)","v":""},{"$f":"IF('AR9 (h)'!E11=\"\",\"\",'AR9 (h)'!E11)","v":""},{"$f":"IF('AR9 (h)'!F11=\"\",\"\",'AR9 (h)'!F11)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B12","v":""},{"$f":"'Sch 5 (b)'!B12","v":""},{"$f":"'Sch 5 (c)'!B12","v":""},{"$f":"'Sch 5 (d)'!B12","v":""},{"$f":"'Sch 5 (e)'!B12","v":""},{"$f":"'Sch 5 (f)'!B12","v":""},{"$f":"'Sch 5 (g)'!B12","v":""},{"$f":"B12","v":""},{"$f":"SUM(M12:T12)","v":0}]
["March",{"$f":"IF('AR9 (h)'!B12=\"\",\"\",'AR9 (h)'!B12)","v":""},{"$f":"IF('AR9 (h)'!C12=\"\",\"\",'AR9 (h)'!C12)","v":""},{"$f":"IF('AR9 (h)'!D12=\"\",\"\",'AR9 (h)'!D12)","v":""},{"$f":"IF('AR9 (h)'!E12=\"\",\"\",'AR9 (h)'!E12)","v":""},{"$f":"IF('AR9 (h)'!F12=\"\",\"\",'AR9 (h)'!F12)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B13","v":""},{"$f":"'Sch 5 (b)'!B13","v":""},{"$f":"'Sch 5 (c)'!B13","v":""},{"$f":"'Sch 5 (d)'!B13","v":""},{"$f":"'Sch 5 (e)'!B13","v":""},{"$f":"'Sch 5 (f)'!B13","v":""},{"$f":"'Sch 5 (g)'!B13","v":""},"",0]
["April",{"$f":"IF('AR9 (h)'!B13=\"\",\"\",'AR9 (h)'!B13)","v":""},{"$f":"IF('AR9 (h)'!C13=\"\",\"\",'AR9 (h)'!C13)","v":""},{"$f":"IF('AR9 (h)'!D13=\"\",\"\",'AR9 (h)'!D13)","v":""},{"$f":"IF('AR9 (h)'!E13=\"\",\"\",'AR9 (h)'!E13)","v":""},{"$f":"IF('AR9 (h)'!F13=\"\",\"\",'AR9 (h)'!F13)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B14","v":""},{"$f":"'Sch 5 (b)'!B14","v":""},{"$f":"'Sch 5 (c)'!B14","v":""},{"$f":"'Sch 5 (d)'!B14","v":""},{"$f":"'Sch 5 (e)'!B14","v":""},{"$f":"'Sch 5 (f)'!B14","v":""},{"$f":"'Sch 5 (g)'!B14","v":""},"",0]
["May",{"$f":"IF('AR9 (h)'!B14=\"\",\"\",'AR9 (h)'!B14)","v":""},{"$f":"IF('AR9 (h)'!C14=\"\",\"\",'AR9 (h)'!C14)","v":""},{"$f":"IF('AR9 (h)'!D14=\"\",\"\",'AR9 (h)'!D14)","v":""},{"$f":"IF('AR9 (h)'!E14=\"\",\"\",'AR9 (h)'!E14)","v":""},{"$f":"IF('AR9 (h)'!F14=\"\",\"\",'AR9 (h)'!F14)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B15","v":""},{"$f":"'Sch 5 (b)'!B15","v":""},{"$f":"'Sch 5 (c)'!B15","v":""},{"$f":"'Sch 5 (d)'!B15","v":""},{"$f":"'Sch 5 (e)'!B15","v":""},{"$f":"'Sch 5 (f)'!B15","v":""},{"$f":"'Sch 5 (g)'!B15","v":""},"",0]
["June",{"$f":"IF('AR9 (h)'!B15=\"\",\"\",'AR9 (h)'!B15)","v":""},{"$f":"IF('AR9 (h)'!C15=\"\",\"\",'AR9 (h)'!C15)","v":""},{"$f":"IF('AR9 (h)'!D15=\"\",\"\",'AR9 (h)'!D15)","v":""},{"$f":"IF('AR9 (h)'!E15=\"\",\"\",'AR9 (h)'!E15)","v":""},{"$f":"IF('AR9 (h)'!F15=\"\",\"\",'AR9 (h)'!F15)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B16","v":""},{"$f":"'Sch 5 (b)'!B16","v":""},{"$f":"'Sch 5 (c)'!B16","v":""},{"$f":"'Sch 5 (d)'!B16","v":""},{"$f":"'Sch 5 (e)'!B16","v":""},{"$f":"'Sch 5 (f)'!B16","v":""},{"$f":"'Sch 5 (g)'!B16","v":""},"",0]
["July",{"$f":"IF('AR9 (h)'!B16=\"\",\"\",'AR9 (h)'!B16)","v":""},{"$f":"IF('AR9 (h)'!C16=\"\",\"\",'AR9 (h)'!C16)","v":""},{"$f":"IF('AR9 (h)'!D16=\"\",\"\",'AR9 (h)'!D16)","v":""},{"$f":"IF('AR9 (h)'!E16=\"\",\"\",'AR9 (h)'!E16)","v":""},{"$f":"IF('AR9 (h)'!F16=\"\",\"\",'AR9 (h)'!F16)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B17","v":""},{"$f":"'Sch 5 (b)'!B17","v":""},{"$f":"'Sch 5 (c)'!B17","v":""},{"$f":"'Sch 5 (d)'!B17","v":""},{"$f":"'Sch 5 (e)'!B17","v":""},{"$f":"'Sch 5 (f)'!B17","v":""},{"$f":"'Sch 5 (g)'!B17","v":""},"",0]
["August",{"$f":"IF('AR9 (h)'!B17=\"\",\"\",'AR9 (h)'!B17)","v":""},{"$f":"IF('AR9 (h)'!C17=\"\",\"\",'AR9 (h)'!C17)","v":""},{"$f":"IF('AR9 (h)'!D17=\"\",\"\",'AR9 (h)'!D17)","v":""},{"$f":"IF('AR9 (h)'!E17=\"\",\"\",'AR9 (h)'!E17)","v":""},{"$f":"IF('AR9 (h)'!F17=\"\",\"\",'AR9 (h)'!F17)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B18","v":""},{"$f":"'Sch 5 (b)'!B18","v":""},{"$f":"'Sch 5 (c)'!B18","v":""},{"$f":"'Sch 5 (d)'!B18","v":""},{"$f":"'Sch 5 (e)'!B18","v":""},{"$f":"'Sch 5 (f)'!B18","v":""},{"$f":"'Sch 5 (g)'!B18","v":""},"",0]
["September",{"$f":"IF('AR9 (h)'!B18=\"\",\"\",'AR9 (h)'!B18)","v":""},{"$f":"IF('AR9 (h)'!C18=\"\",\"\",'AR9 (h)'!C18)","v":""},{"$f":"IF('AR9 (h)'!D18=\"\",\"\",'AR9 (h)'!D18)","v":""},{"$f":"IF('AR9 (h)'!E18=\"\",\"\",'AR9 (h)'!E18)","v":""},{"$f":"IF('AR9 (h)'!F18=\"\",\"\",'AR9 (h)'!F18)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B19","v":""},{"$f":"'Sch 5 (b)'!B19","v":""},{"$f":"'Sch 5 (c)'!B19","v":""},{"$f":"'Sch 5 (d)'!B19","v":""},{"$f":"'Sch 5 (e)'!B19","v":""},{"$f":"'Sch 5 (f)'!B19","v":""},{"$f":"'Sch 5 (g)'!B19","v":""},"",0]
["October",{"$f":"IF('AR9 (h)'!B19=\"\",\"\",'AR9 (h)'!B19)","v":""},{"$f":"IF('AR9 (h)'!C19=\"\",\"\",'AR9 (h)'!C19)","v":""},{"$f":"IF('AR9 (h)'!D19=\"\",\"\",'AR9 (h)'!D19)","v":""},{"$f":"IF('AR9 (h)'!E19=\"\",\"\",'AR9 (h)'!E19)","v":""},{"$f":"IF('AR9 (h)'!F19=\"\",\"\",'AR9 (h)'!F19)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B20","v":""},{"$f":"'Sch 5 (b)'!B20","v":""},{"$f":"'Sch 5 (c)'!B20","v":""},{"$f":"'Sch 5 (d)'!B20","v":""},{"$f":"'Sch 5 (e)'!B20","v":""},{"$f":"'Sch 5 (f)'!B20","v":""},{"$f":"'Sch 5 (g)'!B20","v":""},"",0]
["November",{"$f":"IF('AR9 (h)'!B20=\"\",\"\",'AR9 (h)'!B20)","v":""},{"$f":"IF('AR9 (h)'!C20=\"\",\"\",'AR9 (h)'!C20)","v":""},{"$f":"IF('AR9 (h)'!D20=\"\",\"\",'AR9 (h)'!D20)","v":""},{"$f":"IF('AR9 (h)'!E20=\"\",\"\",'AR9 (h)'!E20)","v":""},{"$f":"IF('AR9 (h)'!F20=\"\",\"\",'AR9 (h)'!F20)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B21","v":""},{"$f":"'Sch 5 (b)'!B21","v":""},{"$f":"'Sch 5 (c)'!B21","v":""},{"$f":"'Sch 5 (d)'!B21","v":""},{"$f":"'Sch 5 (e)'!B21","v":""},{"$f":"'Sch 5 (f)'!B21","v":""},{"$f":"'Sch 5 (g)'!B21","v":""},"",0]
["December",{"$f":"IF('AR9 (h)'!B21=\"\",\"\",'AR9 (h)'!B21)","v":""},{"$f":"IF('AR9 (h)'!C21=\"\",\"\",'AR9 (h)'!C21)","v":""},{"$f":"IF('AR9 (h)'!D21=\"\",\"\",'AR9 (h)'!D21)","v":""},{"$f":"IF('AR9 (h)'!E21=\"\",\"\",'AR9 (h)'!E21)","v":""},{"$f":"IF('AR9 (h)'!F21=\"\",\"\",'AR9 (h)'!F21)","v":""},null,null,null,null,null,null,{"$f":"'Sch 5'!B22","v":""},{"$f":"'Sch 5 (b)'!B22","v":""},{"$f":"'Sch 5 (c)'!B22","v":""},{"$f":"'Sch 5 (d)'!B22","v":""},{"$f":"'Sch 5 (e)'!B22","v":""},{"$f":"'Sch 5 (f)'!B22","v":""},{"$f":"'Sch 5 (g)'!B22","v":""},"",0]
["TOTAL","N/A",{"$f":"SUM(C11:C22)","v":0},{"$f":"SUM(D11:D22)","v":0},{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0}]
[]
[]
["If yes, are the fire flow requirements? ",null,null,null,{"$f":"'AR9 (h)'!E25","v":0},"GPM for",{"$f":"'AR9 (h)'!G25","v":0},"hrs."]
[]
["Does the system have chlorination treatment?",null,null,null,null,{"$f":"'AR9 (h)'!F27","v":0}]
[]
["Is the Water Utility located in an ADWR Active Management Area (AMA)?",null,null,null,null,{"$f":"'AR9 (h)'!F29","v":0}]
["If yes, which AMA?",null,null,null,null,{"$f":"'AR9 (h)'!F30","v":0}]
[]
["Does the Company have an ADWR Gallons Per Capita Per Day (GCPCPD) requirement?",null,null,null,null,{"$f":"'AR9 (h)'!F32","v":0}]
["If yes, provide the GPCPD amount:",null,{"$f":"'AR9 (h)'!C33","v":0}]
[]
["If applicable, in the space below, please provide a description for all estimated authorized un-metered use along with specific amounts:"]
[]
[{"$f":"IF('AR9 (h)'!A37=\"\",\"\",'AR9 (h)'!A37)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 Gallons sold - Total gallons from customer meters."]
["2 Gallons pumped - Total gallons from pumped sources."]
["3 Gallons purchased - Total gallons purchased from other sources."]
["4 Estimated gallons authorized use - Total estimated gallons from authorized metered or unmetered use.  Authorized use as flushing (mains, services and hydrants) draining/cleaning tanks, process, construction, fire fighting, etc."]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Page \" &I56&\"h\"","v":"Page 9h"}]
[null,null,null,null,null,null,null,null,{"$f":"'Sch 4'!E55+1","v":9}]
[]
[]
[]
[{"$f":"IF(C23=(D23+E23),\"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain.\",IF((D23+E23)<C23,\"The Gallons pumped should not be less than the gallons sold.  There is a potentially significant problem, please investigate and explain..\",\"\"))","v":"The Gallons pumped should not be equal to the gallons sold.  There is a potentially significant problem, please investigate and explain."}]
[]
[]
[]
["This schedule should only be included with the rate application if the Company has multiple systems.  If this condition applies, then this schedule will be updated through the links to the Annual Report."]
[]
[]
[]
[{"$f":"\"Note: This page automatically populates with information from your annual report \"&'AR9'!H55","v":"Note: This page automatically populates with information from your annual report Page 11"}]

{"sheet":"Sch 6","index":50,"n_rows":77,"n_cols":13,"rows_kept":77,"cut":false,"hidden":true,"merged":[[5,0,5,11],[63,0,64,11],[70,1,71,8]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$21","v":"Schedule 6"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&L68","v":" Short Form Rate Application Page No. 10"}]
[{"$f":"Sch14_BillCt","v":"BILL COUNT SUMMARY"},null,null,null,null,null,null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["BILL COUNT SUMMARY"]
[]
["Meter Size:","5/8\" x 3/4\" Meter"]
["Customer Class:"]
["- 0 -"]
["1 to 1,000"]
["1,001 to 2,000"]
["2,001 to 3,000"]
["3,001 to 4,000"]
["4,001 to 5,000"]
["5,001 to 6,000"]
["6,001 to 7,000"]
["7,001 to 8,000"]
["8,001 to 9,000"]
["9,001 to 10,000"]
["10,001 to 12,000"]
["12,001 to 14,000"]
["14,001 to 16,000"]
["16,001 to 18,000"]
["18,001 to 20,000"]
["20,001 to 25,000"]
["25,001 to 30,000"]
["30,001 to 35,000"]
["35,001 to 40,000"]
["40,001 to 50,000"]
["50,001 to 60,000"]
["60,001 to 70,000"]
["70,001 to 80,000"]
["80,001 to 90,000"]
["90,001 to 100,000"]
[124060]
[101400]
[144100]
[164100]
[146300]
[150000]
[160000]
[170000]
[180000]
[190000]
[200000]
[210000]
[220000]
[230000]
[240000]
[250000]
[260000]
[270000]
[280000]
[290000]
[300000]
["300,001+"]
["Total Bills",{"$f":"SUM(B10:B57)","v":0},0,0,0,0,0,0,0,0,0,0]
["Average Number of Customers",{"$f":"B58/12","v":0},{"$f":"C58/12","v":0},0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B59:L59)","v":0}]
[]
[]
[]
["Instructions:  Update all of the information in the Grey highlighted cells.  Only complete the bill counts for each meter size and/or type that the Company currently serves.  Each column will represent the counts for each meter/type for the full test year.  The information is no longer being required to be reported by quarter."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \" &L68","v":"Page 10"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Sch 5'!I59+1","v":10}]
[]
[]
[null,"After inputting the Bill Count information here, the information on this Schedule 8, if cell E75 is pink with red font then please double check your data entry, especially your bill counts."]
[]
[]
[]
[null,null,"Revenues",{"$f":"'Sch 9'!K18","v":0},{"$f":"'Sch 9'!L18","v":""}]
[]
[null,{"$f":"IF(B58=0,\"Incomplete\",\"Complete\")","v":"Incomplete"}]

{"sheet":"Sch 7","index":51,"n_rows":60,"n_cols":22,"rows_kept":60,"cut":false,"hidden":true,"merged":[[9,17,10,24],[7,0,7,5],[5,0,5,6],[24,0,24,6],[23,0,23,6],[8,2,8,3],[8,4,8,5],[8,1,9,1],[8,0,9,0],[18,17,21,24],[26,2,26,3],[26,5,26,6],[25,1,25,3],[25,4,25,6],[51,0,56,6],[36,1,36,2],[36,4,36,5],[34,0,34,6],[35,0,35,6]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,{"$f":"'Sch Title'!$A$22","v":"Schedule 7"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&G60","v":" Short Form Rate Application Page No. 11"}]
[{"$f":"Sch1_rates","v":"CURRENT AND PROPOSED RATES"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table of contents"]
["CURRENT AND PROPOSED RATES"]
[]
["MONTHLY MINIMUM OR BASIC SERVICE CHARGE"]
["METER SIZE\n","CUSTOMER CLASS\n","CURRENT RATES",null,"PROPOSED RATES"]
[null,null,"RATE","GALLONS INCLUDED","RATE","GALLONS INCLUDED",null,null,null,null,null,null,null,null,null,null,null,"After updating the information on Schedule 8 and inputting the Bill Count information on Schedule 14, if cell M14 is pink with red font then please double check your data entry, especially your bill counts."]
["5/8\" x 3/4\" Meter",null,null,null,null,null,null,null,{"$f":"ISBLANK(A11)","v":false},{"$f":"IF(I11=TRUE,\"Incomplete\",\"Complete\")","v":"Complete"},{"$f":"ISBLANK(B11)","v":true},{"$f":"IF(K11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(C11)","v":true},{"$f":"IF(M11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(E11)","v":true},{"$f":"IF(O11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(A12)","v":true},{"$f":"IF(I12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(B12)","v":true},{"$f":"IF(K12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(C12)","v":true},{"$f":"IF(M12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(E12)","v":true},{"$f":"IF(O12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete",null,"Revenues",{"$f":"'Sch 9'!K18","v":0},{"$f":"'Sch 9'!L18","v":""}]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete",null,"Per Decision No. 75626, the Commission has issued policy guidelines where at least 50% of the total revenue requirement should be generated by the basic service charge and the first tier, and that no less than 10% and no more than 20% of the total revenue requirement should be generated by the third or highest tier.  The information below is intended to assist the Company in developing proposed rates."]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete",true,"Incomplete"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J11=\"Incomplete\",\"Incomplete\",IF(J12=\"Incomplete\",\"Incomplete\",IF(J13=\"Incomplete\",\"Incomplete\",IF(J14=\"Incomplete\",\"Incomplete\",IF(J15=\"Incomplete\",\"Incomplete\",IF(J16=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"},null,{"$f":"IF(L11=\"Incomplete\",\"Incomplete\",IF(L12=\"Incomplete\",\"Incomplete\",IF(L13=\"Incomplete\",\"Incomplete\",IF(L14=\"Incomplete\",\"Incomplete\",IF(L15=\"Incomplete\",\"Incomplete\",IF(L16=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"},null,{"$f":"IF(N11=\"Incomplete\",\"Incomplete\",IF(N12=\"Incomplete\",\"Incomplete\",IF(N13=\"Incomplete\",\"Incomplete\",IF(N14=\"Incomplete\",\"Incomplete\",IF(N15=\"Incomplete\",\"Incomplete\",IF(N16=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"},null,{"$f":"IF(P11=\"Incomplete\",\"Incomplete\",IF(P12=\"Incomplete\",\"Incomplete\",IF(P13=\"Incomplete\",\"Incomplete\",IF(P14=\"Incomplete\",\"Incomplete\",IF(P15=\"Incomplete\",\"Incomplete\",IF(P16=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J17=\"Incomplete\",\"Incomplete\",IF(J18=\"Incomplete\",\"Incomplete\",IF(J19=\"Incomplete\",\"Incomplete\",IF(J20=\"Incomplete\",\"Incomplete\",IF(J21=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"},null,{"$f":"IF(L17=\"Incomplete\",\"Incomplete\",IF(L18=\"Incomplete\",\"Incomplete\",IF(L19=\"Incomplete\",\"Incomplete\",IF(L20=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"},null,{"$f":"IF(N17=\"Incomplete\",\"Incomplete\",IF(N18=\"Incomplete\",\"Incomplete\",IF(N19=\"Incomplete\",\"Incomplete\",IF(N20=\"Incomplete\",\"Incomplete\",IF(N21=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"},null,{"$f":"IF(P17=\"Incomplete\",\"Incomplete\",IF(P18=\"Incomplete\",\"Incomplete\",IF(P19=\"Incomplete\",\"Incomplete\",IF(P20=\"Incomplete\",\"Incomplete\",IF(P21=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
["GALLONS IN EXCESS OF MINIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"Incomplete\",\"Incomplete\",IF(L22=\"Incomplete\",\"Incomplete\",IF(N22=\"Incomplete\",\"Incomplete\",IF(P22=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["Commodity Charge in Excess of Minimum (Charge Per 1,000 Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J23=\"Incomplete\",\"Incomplete\",IF(L23=\"Incomplete\",\"Incomplete\",IF(N23=\"Incomplete\",\"Incomplete\",IF(P23=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"},null,"Typical Bill"]
[null,"CURRENT RATES",null,null,"PROPOSED RATES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":"5/8\" x 3/4\" Meter"}]
[null,null,"Gallons",null,null,"Gallons",null,null,null,null,null,null,null,null,null,null,null,"Revenue from:","CURRENT",null,"PROPOSED"]
[{"$f":"A11","v":"5/8\" x 3/4\" Meter"},"RATES","FROM","TO","RATES","FROM","TO",null,null,null,null,null,null,null,null,null,null,"Base Charges",{"$f":"'Proof of Rev Hidden'!K34","v":0},{"$f":"S28/$S$32","v":{"$error":"#DIV/0!"}},{"$f":"'Proof of Rev Hidden'!M34","v":0},{"$f":"U28/$U$32","v":{"$error":"#DIV/0!"}}]
["FIRST TIER",null,null,null,null,null,null,null,{"$f":"ISBLANK(B29)","v":true},{"$f":"IF(I29=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(C29)","v":true},{"$f":"IF(K29=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(D29)","v":true},{"$f":"IF(M29=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J29=\"Incomplete\",\"Incomplete\",IF(L29=\"Incomplete\",\"Incomplete\",IF(N29=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"A29","v":"FIRST TIER"},{"$f":"'Proof of Rev Hidden'!K35","v":0},{"$f":"S29/$S$32","v":{"$error":"#DIV/0!"}},{"$f":"'Proof of Rev Hidden'!M35","v":0},{"$f":"U29/$U$32","v":{"$error":"#DIV/0!"}}]
["SECOND TIER",null,null,null,null,null,null,null,{"$f":"ISBLANK(B30)","v":true},{"$f":"IF(I30=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(C30)","v":true},{"$f":"IF(K30=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(D30)","v":true},{"$f":"IF(M30=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J30=\"Incomplete\",\"Incomplete\",IF(L30=\"Incomplete\",\"Incomplete\",IF(N30=\"Incomplete\",\"Incomplete\",\"Complete\")))","v":"Incomplete"},null,null,{"$f":"A30","v":"SECOND TIER"},{"$f":"'Proof of Rev Hidden'!K36","v":0},{"$error":"#DIV/0!"},{"$f":"'Proof of Rev Hidden'!M36","v":0},{"$error":"#DIV/0!"}]
["THIRD TIER",null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete","Incomplete",null,null,{"$f":"A31","v":"THIRD TIER"},{"$f":"'Proof of Rev Hidden'!K37","v":0},{"$error":"#DIV/0!"},{"$f":"'Proof of Rev Hidden'!M37","v":0},{"$error":"#DIV/0!"}]
["FLAT RATE",null,null,null,null,null,null,null,{"$f":"ISBLANK(E29)","v":true},{"$f":"IF(I32=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(F29)","v":true},{"$f":"IF(K32=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(G29)","v":true},{"$f":"IF(M32=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},"Incomplete",null,null,null,{"$f":"SUM(S28:S31)","v":0},null,{"$f":"SUM(U28:U31)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(E30)","v":true},{"$f":"IF(I33=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(F30)","v":true},{"$f":"IF(K33=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"ISBLANK(G30)","v":true},{"$f":"IF(M33=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},"Incomplete",null,null,null,null,null,{"$f":"'Sch 9'!H10","v":0},"Revenue Increase from Sch 9"]
[null,null,null,null,null,null,null,null,true,"Incomplete",true,"Incomplete",true,"Incomplete","Incomplete",null,null,null,null,null,{"$f":"U33-U32","v":0},"Difference"]
["GALLONS IN EXCESS OF MINIMUM FOR LARGER METER SIZES WITH ONLY TWO TIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O29=\"Incomplete\",\"Incomplete\",IF(O30=\"Incomplete\",\"Incomplete\",IF(O31=\"Incomplete\",\"Incomplete\",IF(O32=\"Incomplete\",\"Incomplete\",IF(O33=\"Incomplete\",\"Incomplete\",IF(O34=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"},{"$f":"IF(P22=\"Incomplete\",\"Incomplete\",IF(P23=\"Incomplete\",\"Incomplete\",IF(P24=\"Incomplete\",\"Incomplete\",IF(P25=\"Incomplete\",\"Incomplete\",IF(O35=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
["Commodity Charge in Excess of Minimum (Charge Per 1,000 Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All other meters"]
[null,"RATES",null,"BREAK-OVER","RATES",null,"BREAK-OVER",null,null,null,null,null,null,null,null,null,null,"Revenue from:","CURRENT",null,"PROPOSED"]
["METER SIZE","SECOND TIER","THIRD TIER","POINT","SECOND TIER","THIRD TIER","POINT",null,null,null,null,null,null,null,null,null,null,"Base Charges",{"$f":"'Proof of Rev Hidden'!P34+'Proof of Rev Hidden'!U34+'Proof of Rev Hidden'!Z34+'Proof of Rev Hidden'!AE34+'Proof of Rev Hidden'!AJ34+'Proof of Rev Hidden'!AO34+'Proof of Rev Hidden'!AT34+'Proof of Rev Hidden'!AY34+'Proof of Rev Hidden'!BD34+'Proof of Rev Hidden'!BI34","v":0},{"$f":"S38/$S$42","v":{"$error":"#DIV/0!"}},{"$f":"'Proof of Rev Hidden'!R34+'Proof of Rev Hidden'!W34+'Proof of Rev Hidden'!AB34+'Proof of Rev Hidden'!AG34+'Proof of Rev Hidden'!AL34+'Proof of Rev Hidden'!AQ34+'Proof of Rev Hidden'!AV34+'Proof of Rev Hidden'!BA34+'Proof of Rev Hidden'!BF34+'Proof of Rev Hidden'!BK34","v":0},{"$f":"U38/$U$42","v":{"$error":"#DIV/0!"}}]
[{"$f":"A12","v":0},{"$f":"$B$30","v":0},{"$f":"$B$31","v":0},null,{"$f":"$E$30","v":0},{"$f":"$E$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R29","v":"FIRST TIER"},{"$f":"'Proof of Rev Hidden'!P35+'Proof of Rev Hidden'!U35+'Proof of Rev Hidden'!Z35+'Proof of Rev Hidden'!AE35+'Proof of Rev Hidden'!AJ35+'Proof of Rev Hidden'!AO35+'Proof of Rev Hidden'!AT35+'Proof of Rev Hidden'!AY35+'Proof of Rev Hidden'!BD35+'Proof of Rev Hidden'!BI35","v":0},{"$f":"S39/$S$42","v":{"$error":"#DIV/0!"}},{"$f":"'Proof of Rev Hidden'!R35+'Proof of Rev Hidden'!W35+'Proof of Rev Hidden'!AB35+'Proof of Rev Hidden'!AG35+'Proof of Rev Hidden'!AL35+'Proof of Rev Hidden'!AQ35+'Proof of Rev Hidden'!AV35+'Proof of Rev Hidden'!BA35+'Proof of Rev Hidden'!BF35+'Proof of Rev Hidden'!BK35","v":0},{"$f":"U39/$U$42","v":{"$error":"#DIV/0!"}}]
[0,{"$f":"$B$30","v":0},{"$f":"$B$31","v":0},null,{"$f":"$E$30","v":0},{"$f":"$E$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R30","v":"SECOND TIER"},{"$f":"'Proof of Rev Hidden'!P36+'Proof of Rev Hidden'!U36+'Proof of Rev Hidden'!Z36+'Proof of Rev Hidden'!AE36+'Proof of Rev Hidden'!AJ36+'Proof of Rev Hidden'!AO36+'Proof of Rev Hidden'!AT36+'Proof of Rev Hidden'!AY36+'Proof of Rev Hidden'!BD36+'Proof of Rev Hidden'!BI36","v":0},{"$error":"#DIV/0!"},{"$f":"'Proof of Rev Hidden'!R36+'Proof of Rev Hidden'!W36+'Proof of Rev Hidden'!AB36+'Proof of Rev Hidden'!AG36+'Proof of Rev Hidden'!AL36+'Proof of Rev Hidden'!AQ36+'Proof of Rev Hidden'!AV36+'Proof of Rev Hidden'!BA36+'Proof of Rev Hidden'!BF36+'Proof of Rev Hidden'!BK36","v":0},{"$error":"#DIV/0!"}]
[0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,"THIRD TIER",{"$f":"'Proof of Rev Hidden'!P37+'Proof of Rev Hidden'!U37+'Proof of Rev Hidden'!Z37+'Proof of Rev Hidden'!AE37+'Proof of Rev Hidden'!AJ37+'Proof of Rev Hidden'!AO37+'Proof of Rev Hidden'!AT37+'Proof of Rev Hidden'!AY37+'Proof of Rev Hidden'!BD37+'Proof of Rev Hidden'!BI37","v":0},{"$error":"#DIV/0!"},{"$f":"'Proof of Rev Hidden'!R37+'Proof of Rev Hidden'!W37+'Proof of Rev Hidden'!AB37+'Proof of Rev Hidden'!AG37+'Proof of Rev Hidden'!AL37+'Proof of Rev Hidden'!AQ37+'Proof of Rev Hidden'!AV37+'Proof of Rev Hidden'!BA37+'Proof of Rev Hidden'!BF37+'Proof of Rev Hidden'!BK37","v":0},{"$error":"#DIV/0!"}]
[0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S38:S41)","v":0},null,{"$f":"SUM(U38:U41)","v":0}]
[0,0,0,null,0,0]
[0,0,0,null,0,0]
[0,0,0,null,0,0]
[0,0,0,null,0,0]
[0,0,0,null,0,0]
[0,0,0,null,0,0]
[]
[]
[]
["Instructions: Update all information as necessary in the Grey highlighted cells.  In the Monthly Minimum or Basic Service Charge section, use the drop down functions in columns A and B to select the meter sizes and customer classes.  Then update input the current and proposed rates and the gallons that are included with the basic service charge.  The next section is for the 5/8 and 3/4\" meters with three tiers.  Input the current and proposed commodity rates along with the ranges of each tier.  The last commodity section is for all meters that are 1\" and larger with only two tiers.  For each meter size fill in the break-over point, and update the rates if necessary. "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Page \" &G60","v":"Page 11"}]
[null,null,null,null,null,null,{"$f":"'Sch 6'!L68+1","v":11}]

{"sheet":"Drop down lists","index":52,"n_rows":262,"n_cols":20,"rows_kept":262,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,"Alabama",null,"Apache",null,"Company Name - DBA","Docket No","Address","Address2","City","Zip","State","Email Address"]
[null,null,null,null,null,null,null,null,"Alaska",null,"Cochise",null,"A. Petersen Water Company, Inc.","W-02678A","PO Box 364","","Overgaard",85933,"AZ","info@southwesternutility.com"]
[null,null,"Yes",null,null,null,"One",null,"Arizona",null,"Coconino",null,"Abra Water Company, Inc.","W-01782A","PO Box 515","","Paulden",86334,"AZ","kevanlarson@cableone.net "]
["Residential",null,"No",null,"Select Meter Size",null,"Two",null,"Arkansas",null,"Gila",null,"ACME Water, LLC","W-20809A","365 E. Coronado Rd., Ste. 200","","Phoenix","85004-1560","AZ","acmewatercompany@gmail.com "]
["Commercial",null,"N/A",null,"5/8\" x 3/4\" Meter",null,"Three",null,"California",null,"Graham",null,"Adaman Mutual Water Company","W-01997A","16251 W Glendale Ave","","Litchfield Park",85340,"AZ","adamanwater@gmail.com "]
["Industrial",null,null,null,"3/4\"Meter",null,null,null,"Colorado",null,"Greenlee",null,"Aguila Water Services, Inc.","W-01578A","PO Box 1086","","Sun City",85372,"AZ","aguilawater@qwestoffice.net "]
["Bulk",null,null,null,"1\" Meter",null,null,null,"Connecticut",null,"La Paz",null,"Ajo Improvement Company","WS-01025A","PO Drawer 9","","Ajo",85321,"AZ","jeff.kincaid@fmi.com"]
["Stand-pipe",null,null,null,"1-1/2\" Meter",null,null,null,"Delaware",null,"Maricopa",null,"Antelope Lakes Water Company, Inc.","W-02740A","PO Box 350","","Chino Valley",86323,"AZ","Arden@leviegroup.com;Service@cmiiwc.com"]
["Fire",null,null,null,"2\" Meter",null,null,null,"Florida",null,"Mohave",null,"Antelope Water Company","W-02005A","PO Box 843","","Wellton",85356,"AZ","wrightgrade@aol.com;berncole@aol.com"]
["Hydrants",null,null,null,"3\" Meter",null,null,null,"Georgia",null,"Navajo",null,"Anway Manville Water Company, L.L.C.","W-03233A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
["Other",null,null,null,"4\" Meter",null,null,null,"Hawaii",null,"Pima",null,"Appaloosa Water Company","W-03443A","PO Box 3150","","Chino Valley",86323,"AZ","joe@jcranchaz.com"]
["All",null,null,null,"6\" Meter",null,null,null,"Idaho",null,"Pinal",null,"Arivaca Townsite Cooperative Water Company, Inc.","W-01546A","PO Box 398","","Arivaca",85601,"AZ","arivacawater@gmail.com"]
["N/A",null,null,null,"8\" Meter",null,null,null,"Illinois",null,"Santa Cruz",null,"Arizona Water Company","W-01445A","PO Box 29006","","Phoenix","85038-9006","AZ","mail@azwater.com"]
[null,null,null,null,"10\" Meter",null,null,null,"Indiana",null,"Yavapai",null,"Ash Fork Development Association, Inc. DBA Ash Fork Water Service","W-01004B","PO Box 436","","Ash Fork","86320-0436","AZ","lewishume@aol.com"]
[null,null,null,null,"Fire",null,null,null,"Iowa",null,"Yuma",null,"Ashcreek Water Company","W-02494A","PO Box 86205","","Phoenix",85080,"AZ","gonzaleszutilityservices@outlook.com"]
[null,null,null,null,"Hydrant",null,null,null,"Kansas",null,"Multiple counties",null,"AVM-2005, LLC","W-20496A","6263 N. Scottsdale Rd., Ste. 265","","Scottsdale",85250,"AZ","sinead@areadinc.com"]
[null,null,null,null,"N/A",null,null,null,"Kentucky",null,"Statewide",null,"Avra Water Cooperative, Inc.","W-02126A","11821 W. Picture Rocks Rd.","","Tucson",85743,"AZ","Katherine@ullmanncpa.com;cathy@avrawater.com"]
[null,null,null,null,null,null,null,null,"Louisiana",null,null,null,"Baca Float Water Company","WS-01678A","PO Box 1536","","Tubac",85646,"AZ","bacawater@swbacanhelp.com"]
[null,null,null,null,null,null,null,null,"Maine",null,null,null,"Bachmann Springs Utility Company","WS-03953A","PO Box 9","","Tombstone",85638,"AZ","srock@bachmannsprings.com"]
[null,null,null,null,null,null,null,null,"Maryland",null,null,null,"Beardsley Water Company, Inc.","W-02074A","c/o First National Management, Inc.","PO Box 1020","Apache Junction","85217-1020","AZ","jlopez2027@aol.com"]
[null,null,null,null,null,null,null,null,"Massachusetts",null,null,null,"Beaver Dam Water Company, Inc.","W-03067A","PO Box 550","","Littlefield",86432,"AZ","bob@pikx.com"]
[null,null,null,null,null,null,null,null,"Michigan",null,null,null,"Beaver Valley Water Company, Inc.","W-02015A","PO Box 550","","Littlefield",86432,"AZ","bob@pikx.com"]
[null,null,null,null,null,null,null,null,"Minnesota",null,null,null,"Bellemont Water Co.","W-02526A","PO Box 31176","","Flagstaff",86003,"AZ","klaudia_bwc@yahoo.com"]
["Proprietorship",null,null,null,null,null,null,null,"Mississippi",null,null,null,"Bermuda Water Company, Inc.","W-01812A","1240 E. State St., Ste. 115","","Pahrump",89048,"NV","islagg@uiwater.com;wsbarnett@uiwater.com"]
["Partnership",null,null,null,null,null,null,null,"Missouri",null,null,null,"Berneil Water Company","W-01275A","PO Box 219","","Tempe","85280-0219","AZ","support@arizonawaterworks.com"]
["\"C\" Corporation",null,null,null,null,null,null,null,"Montana",null,null,null,"Biasi Water Company, Inc.","WS-02812A","PO Box 518","","Beaver Dam",86432,"AZ","biasiwater@yahoo.com"]
["\"S\" Corporation",null,null,null,null,null,null,null,"Nebraska",null,null,null,"Bidegain Water Company","W-02026A","PO Box 538","","Kearny",85137,"AZ","karen@samuelaccounting.com"]
["Limited Liability Company (“LLC”)",null,null,null,null,null,null,null,"Nevada",null,null,null,"Big Park Water Company","W-01624A","45 Castle Rock Rd., Ste. 4","","Sedona",86351,"AZ","sgudovic@bigparkwater.com;info@bigparkwater.com"]
["Association--Cooperative",null,null,null,null,null,null,null,"New Hampshire",null,null,null,"BN Leasing Corporation DBA Aubrey Water Company","W-03476A","PO Box 961050","","Ft. Worth",76161,"TX","blaine.bilderback@bnsf.com"]
[null,null,null,null,null,null,null,null,"New Jersey",null,null,null,"Bob B. Watkins DBA East Slope Water Company","W-01906A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,"New Mexico",null,null,null,"Bonita Creek Land & Homeowner's Association","W-02195B","251 N. Big Al's Run","","Payson",85541,"AZ","knagy1955@gmail.com"]
[null,null,null,null,null,null,null,null,"New York",null,null,null,"Boynton Canyon Enchantment Homeowners Association","W-02510A","525 Boynton Canyon Rd.","","Sedona",86336,"AZ","sknigh@enchantmentresort.com"]
["Original Filing",null,null,null,null,null,null,null,"North Carolina",null,null,null,"Bradshaw Water Company","W-02476A","PO Box 12758","","Prescott",86304,"AZ","bwco@swiftaz.net"]
["Original Filing - Rate Case Included",null,null,null,null,null,null,null,"North Dakota",null,null,null,"Brooke Water LLC","W-03039A","PO Box 82218","","Bakersfield",93380,"CA","rth@brookeutilities.com"]
["Corrected Filing",null,null,null,null,null,null,null,"Ohio",null,null,null,"Caballeros Water Company, Inc.","W-01994A","1551 S. Vulture Mine Rd","","Wickenburg",85390,"AZ","rusty@sunc.com:bean@wickenburgcpa.com"]
["Corrected Filing - Rate Case Included",null,null,null,null,null,null,null,"Oklahoma",null,null,null,"Cactus-Stellar Limited","W-03655A","HCR 2, Box 469","","Tucson",85735,"AZ","mandmgallego@cs.com"]
[null,null,null,null,null,null,null,null,"Oregon",null,null,null,"Camp Verde Water System, Inc.","W-01419A","PO Box 340","","Camp Verde",86322,"AZ","cvwsinc@yahoo.com"]
[null,null,null,null,null,null,null,null,"Pennsylvania",null,null,null,"Casa Grande South Water Company","W-03847A","211 N. Florence St., Ste. 107","","Casa Grande",85222,"AZ","cgwaterco@yahoo.com;gordon.bobby@yahoo.com"]
[null,null,null,null,null,null,null,null,"Rhode Island",null,null,null,"Casa Grande West Water Co., Inc.","W-01990A","211 N. Florence St., Ste. 107","","Casa Grande",85122,"AZ","cgwaterco@yahoo.com"]
["NA",null,null,null,null,null,null,null,"South Carolina",null,null,null,"Cayetano, Inc. DBA Lakewood Water Company","W-01809A","PO Box 14858","","Tucson","85732-4858","AZ","lisa@smythindustries.com"]
["Phoenix AMA",null,null,null,null,null,null,null,"South Dakota",null,null,null,"C-D Oasis Water Company","W-03525A","1665 10th St.","","Douglas",85607,"AZ",""]
["Pinal AMA",null,null,null,null,null,null,null,"Tennessee",null,null,null,"Cedar Grove Water, Inc.","W-20541A","PO Box 364","","Overgaard",85933,"AZ","utilityapplications1@gmail.com"]
["Prescott AMA",null,null,null,null,null,null,null,"Texas",null,null,null,"Cerbat Water Company","W-02391A","7313 E. Concho Dr., Ste. B","","Kingman",86401,"AZ","rick@cerbatwater.com"]
["Santa Cruz AMA",null,null,null,null,null,null,null,"Utah",null,null,null,"Chaparral City Water Company","W-02113A","12021 N. Panorama Dr.","","Fountain Hills",85268,"AZ","shubbard@epcor.com"]
["Tucson AMA         ",null,null,null,null,null,null,null,"Vermont",null,null,null,"Chaparral Water Properties, Inc.","W-02393A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,"Virginia",null,null,null,"Chino Meadows II Water Company","W-02370A","PO Box 350","","Chino Valley",86323,"AZ","pdl@leviegroup.com"]
[null,null,null,null,null,null,null,null,"Washington",null,null,null,"Cibola Mutual Water Company","W-04106A","RR2, Box 77","","Cibola",85328,"AZ","cibolamutualwater@hotmail.com"]
[null,null,null,null,null,null,null,null,"West Virginia",null,null,null,"Cienega Water Company, Inc.","W-02034A","7804 Riverside Dr.","","Parker",85344,"AZ","debra@bransonsresort.com"]
[null,null,null,null,null,null,null,null,"Wisconsin",null,null,null,"Circle City Water Company, LLC","W-03510A","PO Box 82218","","Bakersfield",93380,"CA","customerservicecenter@brookeutilities.com"]
[null,null,null,null,null,null,null,null,"Wyoming",null,null,null,"Citrus Park Water Co. Inc.","W-03868A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstatees.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Clear Springs Utility Company, Inc.","WS-01689A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Clearwater Utilities Company, Inc.","W-01752A","20441 W. Cheyenne Rd.","","Buckeye",85326,"AZ","clwater1@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cloud Nine Water Company, Inc.","WS-02672A","96 Bel Aire Pl., Ste 140","","Sierra Vista",85635,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Coldwater Canyon Water Company","W-01559A","PO Box 637","","Black Canyon City",85324,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Community Water Company of Green Valley","W-02304A","1501 S. La Canada Dr.","","Green Valley","85622-1600","AZ","pierre@communitywater.com;pat@communitywater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cordes Lakes Water Company","W-02060A","PO Box 219","","Tempe","85280-0219","AZ","support@arizonawaterworks.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Crown King Water Company, Inc.","W-01558A","4918 W Park View Lane","","Glendale",85310,"AZ","pjbarney@q.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dateland Public Service Co., Inc.","W-02027A","PO Box 3011","","Dateland",85333,"AZ","datelandpublicserviceco@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dateland Water LLC","W-20395A","PO Box 98","","Anacortes",98221,"WA","iambenthomas@hotmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Desert Valencia Water, Inc.","W-20801A","2419 E. Skipping Rock Way","","Tucson",85737,"AZ","brendawootton@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diversified Water Utilities, Inc.","W-02859A","4700 E. Thomas Rd., Ste. 203","","Phoenix","85018-7703","AZ","sgray@dwuwater.com;gjackson@dwuwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Donald Steven McAdams DBA McAdams Water Company","W-02267A","10434 230th St.","","Delta","52550-8545","IA",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Doney Park Water","W-01416A","5290 E. Northgate Loop","","Flagstaff",86004,"AZ","bjlinville@doneyparkwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Double Diamond Utilities, Inc.","WS-20543A","3636 N. Central Ave., Ste. 700","","Phoenix",85012,"AZ","arizacreage@hotmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Double R Water Distributors, Inc.","W-02821A","60 Acoma Blvd S, Suite B-104","","Lake Havasu City",86403,"AZ","doublerlinda@citlink.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dragoon Water Company","W-01917A","PO Box 85160","","Tucson",85754,"AZ","Katherine@ullmanncpa.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"DS Water Company","W-04049A","PO Box 786","","Desert Springs",86432,"AZ","patti@monteholm.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eagletail Water Company L.C.","W-03936A","PO Box 157","","Tonopah",85354,"AZ","harquahalasusan@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eden Water Company, Inc.","W-02068A","9488 N. Hot Springs Rd.","","Eden",85535,"AZ","edenwater@aznex.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ehrenberg Improvement Association DBA Ehrenberg Water Co.","W-02273A","PO Box 50","","Ehrenberg","85334-0050","AZ","ehrenbergwater@airwaveme.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El Prado Water Company, Inc.","W-02564A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstateES.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Empirita Water Company, L.L.C.","W-03948A","2850 E. Skyline Dr., Ste. 100","","Tucson",85718,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"EPCOR Water Arizona, Inc.","WS-01303A","2355 W. Pinnacle Peak Rd., Ste. 300","","Phoenix",85027,"AZ","shubbard@epcor.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"F. Wayne Thompson and Dorothy Thompson DBA West Village Water Company","W-03211A","c/o Allen Ginsberg","809 W. Riordan Ranch Rd., Ste. 100 Box 166","Flagstaff",86001,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Far West Water & Sewer, Inc.","WS-03478A","13157 E. 44th St.","","Yuma",85367,"AZ","acapestro@aol.com;Sheryl@farwestws.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Farmers Water Company","W-01654A","PO Box 7","","Sahuarita",85629,"AZ","info@garmerswaterco.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fisher's Landing Water and Sewer Works, LLC","WS-04047A","PO Box 72188","","Yuma",85365,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Flagstaff Ranch Water Company, Inc.","W-02502A","PO Box 38501","","Mormon Lake",86038,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Forest Highlands Water Company","W-02493A","2425 William Palmer","","Flagstaff",86005,"AZ","pashbrook@fhgc.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Forrest G. & Alice W. Wilkerson DBA Verde Lee Water Co., Inc.","W-02096A","PO Box 1322","","Clifton",85533,"AZ","verdeleewater@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fort Mojave Tribal Utilities Authority","W-02524A","PO Box 5559","","Mohave Valley",86446,"AZ","rdexter@fmtua.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Francesca Water Company, Inc.","W-03945A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Francisco Grande Utility Company","WS-01775A","26000 Gila Bend Hwy.","","Casa Grande",85222,"AZ","MichaelSaunders@michaelsaunders.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gadsden Water Company, Inc.","W-02205A","PO Box 519","","Somerton",85350,"AZ","lgdeere@earthlink.net;beth@matpc.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Global Water - Picacho Cove Water Company, Inc.","W-20495A","c/o Global Water Resources, Inc.","21410 N. 19th Ave., Ste. 220","Phoenix",85027,"AZ","jon.corwin@gwresources.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Global Water-Santa Cruz Water Company","W-20446A","c/o Global Water Resources, Inc.","21410 N. 19th Ave., Ste. 220","Phoenix",85027,"AZ","jon.corwin@gwresources.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Golden Corridor Water Company","W-02497A","c/o Arizona Water Co.","3805 N. Black Canyon Hwy","Phoenix",85015,"AZ","mail@azwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Golden Shores Water Company, Inc.","W-01815A","PO Box 37","","Topock",86436,"AZ","goldenshoreswtr@hotmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gonzalez Utility Services, LLC","W-20940A","PO Box 86205","","Phoenix",85080,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Goodman Water Company","W-02500A","PO Box 85160","","Tucson",85754,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graham County Utilities, Inc.","W-02527A","PO Drawer B","","Pima",85543,"AZ","kgray@gce.coop"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grand Canyon Caverns and Inn, LLC","W-04120A","PO Box 180","","Peach Springs",86434,"AZ","terry.grandcanyoncaverns@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grandview Water Company, Inc.","W-01959A","11455 S. 194th Dr.","","Buckeye",85326,"AZ","Rho@r-cats.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Granite Dells Water Company","W-01670A","3025 N. Highway 89","","Prescott",86301,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Granite Mountain Water Company","W-02467A","PO Box 350","","Chino Valley",86323,"AZ","pdl@leviegroup.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Granite Oaks Water Users Association","W-02539A","PO Box 4947","","Chino Valley",86323,"AZ","info@mdifs.com;bruce@mditaxes.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Great Prairie Oasis, LLC DBA Sunland Water Company","W-04015A","4523 E. Palo Verde Dr.","","Phoenix",85018,"AZ","bethwand@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Green Acres Water Company","W-02271A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstateES.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greenehaven Water Company, Inc.","W-02325A","PO Box 5122","","Greenehaven","86040-5122","AZ","terry.theken.gh@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Groom Creek Water Users Association","W-01865A","PO Box 3897","","Prescott",86302,"AZ","gcwua@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Halcyon Acres Annex No. 2 Water Company, Inc.","W-02312A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Halcyon Acres Water Users Association, Inc.","W-01953A","PO Box 18448","","Tucson","85731-8448","AZ","RHBarsotti@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Harrisburg Utility Company, Inc.","W-02169A","PO Box 905","","Salome",85348,"AZ","harrisburgutility@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Heart Cab Co., Inc. DBA Sulger Water Company #2","W-02355A","c/o Amie Sulger, Vice President","2567 N. Calle Segundo","Huachuca City",85616,"AZ","sulgerwater2@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High Country Pines Water Company, Inc.","W-02448A","6033 N. 4th Place","","Phoenix",85012,"AZ","ss-one@cox.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hillcrest Water Company","W-02128A","915 E. Bethany Home Rd.","","Phoenix",85014,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Holiday Enterprises Incorporated DBA Holiday Water Company","W-01896A","PO Box 309","","Tombstone",85638,"AZ","holidaywtr@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Humboldt Water Systems,  Inc.","W-02197A","PO Box 938","","Mayer",86333,"AZ","stuart@azutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hydro-Resources, Inc.","W-20770A","PO Box 3246","549 Camper Village","Grand Canyon",86023,"AZ","john@jwrueter.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ICR Water Users Association","W-02824A","PO Box 2344","","Prescott","86302-2344","AZ","cynthiawallace@cableone.net;pat@aQualityWater.us"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jackson Spring Estates Home and Property Owners Assoc.","W-02486A","6139 E. Hermosa Vista Dr.","","Mesa",85215,"AZ","billinda@johnstoncentral.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Janice E. Worden and Lawrence A. Worden DBA Worden Water Company","W-20391A","15150 W. Ajo Way, Ste. 568","","Tucson",85735,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Johnson Utilities L.L.C. DBA Johnson Utilities Company","WS-02987A","5230 E. Shea Blvd., Ste. 200","","Scottsdale",85254,"AZ","customerservice@johnsonutilities.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Joshua Valley Utility Company","W-02023A","6810 E. Horseshoe Rd.","","Paradise Valley",85253,"AZ","john.ratliff@cox.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kacy Parker DBA Arroyo Water Company","W-04286A","PO Box 3077","","Payson",85541,"AZ","ymepayson@msn.com / arroyowateraz@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Katherine Resort Water Company","W-01751A","7885 Quince St.","","La Mesa",91941,"CA","judischuetz@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kohl's Ranch Water Company","W-02886A","PO Box 206","","Payson",85547,"AZ","douglas_thorne@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kraus Investment LC DBA Shangri-La Ranch","W-02474A","44444 N. Shangri-La Lane","","New River",85087,"AZ","horst@shangrilaranch.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kyllo Development Corp. DBA Bradshaw Mountainview Water Company","W-02089A","PO Box 938","","Mayer",86333,"AZ","timkyllo@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"La Casita Water Company, Inc.","W-02542A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lago Del Oro Water Company","W-01944A","9532 E. Riggs Rd.","","Sun Lakes",85248,"AZ","steve.soriano@robson.com;rory.braley@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lagoon Estates Water Company, Inc.","W-01825A","2600 N. 44th St., Ste. 203","","Phoenix",85008,"AZ","sherrillfarmsi@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lake Pleasant Water Company","W-02452A","2390 E. Camelback Rd., Ste. 310","","Phoenix",85016,"AZ","cwciver14@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lake Verde Water Company, Inc.","W-01557A","PO Box 2777","","Camp Verde",86322,"AZ","bmancos@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Las Quintas Serenas Water Company","W-01583A","PO Box 68","","Sahuarita",85629,"AZ","service@lqswater.com;omar@lqswater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lazy C Water Service","W-01536A","PO Box 1","","Tucson",85702,"AZ","lazycwater@outlook.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberty Utilities (Bella Vista Water) Corp","W-02465A","12725 W. Indian School Rd., Ste. D101","","Avondale",85392,"AZ","greg.sorensen@libertywater.com;gerry.becker@libertyutilities.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberty Utilities (Litchfield Park Water and Sewer) Corp","W-01427A","12725 W. Indian School Rd., Ste. D101","","Avondale",85392,"AZ","greg.sorensen@libertywater.com;gerry.becker@libertyutilities.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberty Utilities (Rio Rico Water and Sewer) Corp","WS-02676A","12725 W. Indian School Rd., Ste. D101","","Avondale",85392,"AZ","greg.sorensen@libertywater.com;gerry.becker@libertyutilities.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Little Park Water Company","W-02192A","45 Castle Rock Rd., Ste. 4","","Sedona",86351,"AZ","sgudovic@bigparkwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Livco Water Company","W-02121A","PO Box 659","","Concho",85924,"AZ","livco@conchoaz.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Loma Estates Water Company","W-02245A","11620 Bella Sierra Trail","","Prescott",86305,"AZ","mjjbaker@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Loma Linda Estates, Inc. DBA Loma Linda Water Company","W-02211A","PO Box 967","","Thatcher",85552,"AZ","bbarney@aznex.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lord Arizona Water Systems, Inc.","W-02479A","PO Box 3048","","Show Low",85902,"AZ","sholomom@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Los Cerros Water Company, Inc.","W-02747A","4003 N. Flowing Wells Rd., Ste. 111","","Tucson","85705-2499","AZ","loscerroswater@comcast.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lucky Hills Water Company","W-01961A","PO Box 309","","Tombstone",85638,"AZ","ibelievecc@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lyn Lee Water Company","W-01854A","PO Box 86205","","Phoenix",85080,"AZ","gonzalezutilityservices@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Management Systens, LLC dba Jake's Corner Water System","W-20935A","211 W. Saddle Lane","","Payson",85541,"AZ","ymepayson.msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"McNeal Water Company","W-02658A","PO  Box 12776","","Ft. Huachuca","85670-2776","AZ","neil.public@cox.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Meadow Water Company","W-02504A","PO Box 3937","","Prescott",86302,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mescal Lakes Water Systems Inc.","W-02472A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MHC Operating Limited Partnership DBA The Sedona Venture Water Company","WS-03449A","c/o Equity Lifestyle Properties, Inc.","2 N. Riverside Plaza, Ste 800","Chicago",60606,"IL","linda_fairlamb@equitylifestyle.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Michael's Ranch Water Users' Association","W-02624A","1 Michaels Ranch Dr.","","Sedona",86336,"AZ","wendy_cwo@q.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mirabell Water Company, Inc.","W-02368A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mobile Water Company","W-01849A","Attn: Mr. Garth Wieger","6720 N Scottsdale Rd, Ste 335","Scottsdale",85253,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mohawk Utility Company","W-02341A","PO Box 1348","","Wellton",85356,"AZ","crockwell67@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte Vista Water Co., L.L.C.","W-02703A","4762 N. Rustler Place","","Douglas",85607,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montezuma Rimrock Water Company LLC","W-04254A","3031 E. Beaver Creek Rd.","","Rimrock",86335,"AZ","patsy@montezumawater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morenci Water and Electric Company","W-01049A","PO Box 68","","Morenci",85540,"AZ","Ruel_RogersJr@fmi.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mormon Lake Water Co.","W-01472A","PO Box 29041","","Phoenix",85038,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morristown Water Company","W-02164A","PO Box 156","","Morristown",85342,"AZ","rbj335@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mount Tipton Water Co., Inc.","W-02105A","PO Box 38","","Dolan Springs","86441-0038","AZ","tiptonwater@frontiernet.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mountain Dell Water, Inc.","W-01877A","1492 W. Palmer Ave.","","Flagstaff",86005,"AZ","peterreznick@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mountain Glen Water Service, Inc.","W-03875A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Naco Water Company, LLC","W-02860A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Narvol D. Bales DBA Sunizona Water Company","W-03912A","5416 E. Hwy 181","","Pearce",85625,"AZ","dbales38@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Navajo Water Co., Inc.","W-03511A","7581 E. Academy Blvd., Ste. 229","","Denver",80230,"CO","jw@jwwater.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oak Creek Public Service, LLC","W-04304A","PO Box 103","","Cornville",86325,"AZ","ocps@cableone.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oak Creek Utility Corporation","WS-02061A","PO Box 1020","","Apache Junction","85117-4039","AZ","jlopez2027@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oak Creek Water Co., No 1","W-01392A","90 Oak Creek Blvd","","Sedona",86336,"AZ","jackseeley@oakcreekwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oatman Water Company, L.L.C.","W-04069A","c/o Steve Anderson","9184 N. 81st St.","Scottsdale",85258,"AZ","sca6@cox.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Park Water Company, Inc.","W-02353A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Parker Lakeview Estates Homeowners Association, Inc. DBA Parker Springs Water Company","W-01853A","7947 S. Coronado Trail","HC 1, Box 474","Elgin",85611,"AZ","spain333@wildblue.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Payson Water Co., Inc.","W-03514A","7581 E. Academy Blvd., Ste. 229","","Denver",80230,"CO","jw@jwwater.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Peeples Valley Water Company","W-02146A","PO Box 88006","","Phoenix",85080,"AZ","ursaz@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Perkins Mountain Water Company","W-20380A","1240 E. State St., Ste. 115","","Pahrump",89048,"NV","jteason@uiwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Picacho Peak Water Company","W-02351A","28784 Stonehenge Dr.","","Chesterfield",48047,"MI","billm@bowlintc.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Picacho Water Company","W-03528A","9532 E. Riggs Rd.","","Sun Lakes",85248,"AZ","steve.soriano@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Picacho Water Improvement Corporation","W-01774A","6240 E. Monitor","","Picacho",85141,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pima Utility Company","W-02199A","9532 E. Riggs Rd.","","Sun Lakes",85248,"AZ","steve.soriano@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pine Valley Water Company","W-02181A","480 Raintree Rd","","Sedona",86351,"AZ","1111inaz@earthlink.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pinecrest Water Company, Inc.","W-02091A","PO Box 97","","Nutrioso",85932,"AZ","illy@frontier.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ponderosa Utility Corporation","W-01717A","949 Osage St.","","Flagstaff",86005,"AZ","contact@ponderosauc.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ponderosa Water L.L.C.","W-01407A","10106 W. Fossil Creek Rd.","","Strawberry",85544,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pueblo Del Sol Water Company","W-02208A","4226 Avenida Cochise, Ste 13","","Sierra Vista",85635,"AZ","rcoffman@castlecooke.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Puesta Del Sol Water Company","W-02464A","11301 E. Indigo Rd.","","Prescott Valley",86315,"AZ","wyman41243@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q Mountain Mobile Home Park DBA Q Mountain Vista","W-02518A","PO Box 4930","","Quartzsite",85359,"AZ","qmt@tds.net;mglover29@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q Mountain Water, Inc.","W-02800A","c/o Bruce Jacobsom","1334 S. 5th Ave.","Yuma",85364,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Quail Creek Water Company","W-02514A","9532 E. Riggs Rd.","","Sun Lakes",85248,"AZ","steve.soriano@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rainbow Parks, Inc. DBA Escapees at North Ranch","WS-03448A","7581 E. Academy Blvd., Ste. 229","","Denver",80230,"CO","jw@pivotalcompanies.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rancheros Bonitos Water Co. L.L.C.","W-03254A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstatees.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rancho Del Conejo Community Water Co-Op, Inc.","W-02102B","13130 W. Rudasill Rd","","Tucson",85743,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ray Water Company, Inc.","W-01380A","414 N. Court Ave.","","Tucson",85701,"AZ","raywaterco@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Red Rock Utilities, LLC","WS-04245A","2200 E. River Rd., Ste. 115","","Tucson",85718,"AZ","mweinberg@diamondven.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ridgeview Utility Company","W-03861A","9532 E. Riggs Rd","","Sun Lakes",85248,"AZ","steve.soriano@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rillito Water Users Association","W-02003A","PO Box 668","","Rillito",85654,"AZ","rillitowater@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rincon Water Company","W-01723A","HC #70  Box 3601","","Sahuarita",85629,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rio Verde Utilities, Inc.","WS-02156A","25609 Danny Lane","","Rio Verde",85263,"AZ","jimthomson@theverdes.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Roosevelt Lake Resort, Inc.","W-01958A","PO Box 695","","Roosevelt",85545,"AZ","dcmleach@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rose Valley Water Company","W-01539A","PO Box 1444","","Green Valley","85622-1444","AZ","info@rosevalleywaterco.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saguaro Water Company","W-01790A","PO Box 14858","","Tucson",85732,"AZ","lisa@smythindusties.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sahuarita Water Company L.L.C.","W-03718A","4549 E. Fort Lowell Rd.","","Tucson",85712,"AZ","cort@sahuaritawater.com;marian@ranchosahuarita.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sandario Water Company, Inc.","W-01831A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Santa Rosa Water Company","W-04137A","9532 E. Riggs Rd","","Sun Lakes",85248,"AZ","steve.soriano@robson.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seven Canyons Water Company","W-03388A","755 Golf Club Way","","Sedona",86336,"AZ","heather.pugsley@sevencanyons.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Shepard Water Company, Inc.","W-01537A","10430 N. Martinez Lake Rd.","","Yuma",85365,"AZ","info@martinezlake.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sherman Pines Homeowners Assoc., Inc.","W-01671A","1203 E. Pine Ridge Dr.","","Prescott","86303-5940","AZ","genealogy@cableone.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sitgreaves Water Company","W-02078A","PO Box 3048","","Show Low",85902,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sonoita Valley Water Company","W-20435A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Rainbow Valley Water Coop.","W-02280A","PO Box 5581","","Goodyear",85338,"AZ","mgraham@mccarthy.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Southland Utilities Company, Inc.","W-02062A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutilities.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Southwest Environmental Utilities, LLC","WS-20878A","5230 E. Shea Blvd., Ste. 200","","Scottsdale",85254,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Southwestern Farm and Cattle Company","W-01819A","48 N. Tucson Blvd., Ste. 100","","Tucson",85716,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spanish Trail Water Company","W-01816A","2200 E. River Rd., Ste 115","","Tucson",85718,"AZ","mweinberg@diamondven.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spring Branch Water Company, Inc.","W-02485A","1223 S. Clearview Ave., Ste. 103","","Mesa",85209,"AZ","tnewman@cb-ch.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Starlight Water Company, Inc.","W-02848A","PO Box 85160","","Tucson",85754,"AZ","swumgmt@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sterling Water Company","W-03499A","12438 N. Saguaro Blvd., Ste. 114","","Fountain Hills",85268,"AZ","mmsuggs@cox.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stoneman Lake Water Company, Inc.","W-01967A","PO Box 10061","","Sedona",86339,"AZ","frane@suddenlink.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sun Leisure Estates Utilities Company, Inc.","W-02386A","PO Box 1074","","Yuma",85366,"AZ","diana_c@yuma.twcbc.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sun Valley Farms Unit VI Water Co., Inc.","W-02425A","3698 E. Hashknife Draw Rd","","San Tan Valley",85140,"AZ","sunvalleyfarms@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunrise Utilities, L.L.C.","WS-04247A","190 E. Mesquite Blvd., Unit A","","Mesquite",89027,"NV","davidrall100@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunrise Vistas Utilities Company","WS-03586A","PO Box 8555","","Ft. Mohave",86427,"AZ","rcohen@galaxytheatres.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunrise Water Company","W-02069A","9098 W. Pinnacle Peak Rd.","","Peoria",85383,"AZ","scampbell@jdcwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tacna Water Management Company","W-01344A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstatees.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tall Pine Estates Water & Improvement Association","W-01976A","HC 31 Box 25","","Mormon Lake",86038,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thim Utility Co","W-03293A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thim Water Corporation","W-02594A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tierra Buena Water Company, Inc.","W-02076A","12540 W. Bethany Home Rd.","","Litchfield Park",85340,"AZ","bobprince@vuwco.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tierra Linda Water Company, Inc.","W-20810A","PO Box 14858","","Tucson",85732,"AZ","lisa@smythindustries.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tierra Mesa Estates Water Co.","W-02498A","4743 E. 30th Place","","Yuma",85365,"AZ","info@sunstateES.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonto Basin Water Co., Inc.","W-03515A","7581 E. Academy Blvd., Ste. 229","","Denver",80230,"CO","jw@jwwater.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonto Creek Water Company, LLC","W-20682A","PO Box 13993","","Mesa",85216,"AZ","jcr@tontocreekwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonto Village Water Company, Inc. DBA Tonto Village Water Company","W-01580A","173 S. Blackfoot Rd.","","Payson",85541,"AZ","Service@arizonarim.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tortolita Water Company, Inc.","W-02301A","PO Box 57037","","Tucson",85715,"AZ","dan@aztaxplan.com;karyn@aztaxplan.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Truxton Canyon Water Company, Inc","W-02168A","7313 E. Concho Dr., Ste. B","","Kingman",86401,"AZ","rick@truxtoncanyonwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tubac Water Company, Inc.","W-02419A","ATTN: John Crowley","1444 Wazee St., Ste. 350","Denver",80202,"CO","JRC@Crowleycapital.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turner Ranches Water & Sanitation Company","W-01677A","PO Box 1020","","Apache Junction","85217-1020","AZ","jlopez2027@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Twin Hawks Utility, Inc.","W-03230A","PO Box 70022","","Tucson",85737,"AZ","cwh2serv@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Utility Source, LLC","WS-04235A","20525 E. Chandler Heights Rd.","","Queen Creek","85142-9500","AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Utility Systems, LLC DBA Christopher Creek Haven Water / Gardner Water","W-20459A","173 S. Blackfoot Rd.","","Payson",85541,"AZ","Service@ArizonaRim.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vail Water Company","W-01651B","1010 N. Finance Center Dr., Ste 200","","Tucson",85710,"AZ","kvolpe@estesco.net;seaton@estesco.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valle Verde Water Company","W-01431A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valley Pioneer's Water Company, Inc.","W-02033A","5998 W. Chino Dr.","","Golden Valley",86413,"AZ","vpwc@citlink.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valley Utilities Water Company, Inc.","W-01412A","6808 N. Dysart Rd., Ste. 112","","Glendale",85307,"AZ","bobprince@vuwco.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valley View Water Company","W-02148A","2930 E. Elm St.","","Phoenix",85016,"AZ","charliekeating3@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Verde Lakes Water Corporation","W-02372A","2867 S. Verde Lakes Dr., Ste. B","","Camp Verde","86322-6595","AZ","alan@verdelakeswater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vernon Valley Water, Inc.","W-20540A","PO Box 364","","Overgaard",85933,"AZ","utilityapplications1@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Virgin Mountain Utilities Company, Inc.","W-03551A","PO Box 668","","Littlefield",85432,"AZ","tgsnext@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Viva Development Corporation","W-02229A","PO Box 12863","","Tucson",85732,"AZ","bratjrc@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Voyager at White Mountain Lakes Water Company, Inc.","W-01983A","PO Box 90890","","White Mountain Lake",85912,"AZ","propertieslc@frontiernet.net"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Voyager Water Company","W-02104A","PO Box 85160","","Tucson",85754,"AZ","info@southwesternutility.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Walden Meadows Community Co-Op","W-02369A","9325 Donegal Dr., Ste. A","","Kirkland",86332,"AZ","s1pilot@aol.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Walnut Creek Water Company, Inc.","W-02466A","119 E. Andy Devine Ave.","","Kingman",86401,"AZ","scottrdunton@hotmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WATCO,  Inc.","W-20475A","PO Box 364","","Overgaard",85933,"AZ","utilityapplications1@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Water Utility of Greater Tonopah, LLC.","W-02450A","c/o Global Water Resources, Inc.","21410 N 19th Ave., Ste. 220","Phoenix",85027,"AZ","jon.corwin@gwresources.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Water Utility of Northern Scottsdale, LLC","W-03720A","c/o Global Water Resources, Inc.","21410 N. 19th Ave., Ste. 220","Phoenix",85027,"AZ","jon.corwin@gwresources.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wayward Wind's","W-20553A","5416 E. Hwy 81","","Pearce",85625,"AZ","dbales38@gmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"West End Water Co.","W-01157A","9098 W. Pinnacle Peak Rd","","Peoria",85383,"AZ","scampbell@jdcwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"White Hills Water Company, Inc.","W-01982A","PO Box 30626","","Mesa",85275,"AZ","whitehillswaterco@msn.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"White Horse Ranch Owners Association, Inc.","W-04161A","c/o HOAMCO","PO Box 10000","Prescott",86304,"AZ","cleath@hoamco.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"White Mountain Water Company","W-02470A","PO Box 24204","","Tempe",85285,"AZ","joncheney@hotmail.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"William F. Lesko DBA Heckethorn Water Company","W-03782A","4400 E. Button Lane","","Flagstaff",86005,"AZ","letsgo16@juno.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"William P. Farr DBA Salome Water Company","W-01084A","PO Box 550","","Salome",85348,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Willow Lakes Property Owners Association, Inc.","W-02173A","PO Box 875","","Benson",85602,"AZ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Willow Springs Utilities, LLC","WS-20432A","3275 W. Ina Rd., Ste. 275","","Tucson","85741-2338","AZ","kevin.tarbox@lennar.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Willow Valley Water Co., Inc.","W-01732A","c/o Global Water Resources, Inc.","21410 N. 19th Ave., Ste. 220","Phoenix",85027,"AZ","jon.corwin@gwresources.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Winchester Water Company, L.L.C.","W-04081A","PO Box 86453","","Phoenix",85080,"AZ","winchesterwater@yahoo.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Winslow West Water Company, Inc.","W-02151A","PO Box 13866","","Scottsdale",85267,"AZ","2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Woodruff Water Company, Inc.","W-04264A","21020 N. Pima Rd.","","Scottsdale",85255,"AZ","jpc@desert-troon.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Woody's Enterprises, LTD DBA Ho-Tye Water Company","W-03340A","580 W. Wickenburg Way","","Wickenburg",85390,"AZ","glowe@woodysent.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yarnell Water Improvement Association, Inc.","W-02255A","PO Box 727","","Yarnell",85362,"AZ","info@yarnellwater.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yucca Water Association, Inc.","W-01937A","PO Box 575, Frontage Rd.","","Yucca",86438,"AZ","mohavejim@hotmail.com"]

{"sheet":"Sch 8","index":53,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":true,"merged":[[44,0,45,6],[48,0,49,6],[5,0,5,6],[51,0,51,6],[1,1,1,2],[43,0,43,6],[42,0,42,6],[41,0,41,6],[40,0,40,6],[0,1,0,2],[9,7,9,9],[9,1,9,3],[9,4,9,6],[8,0,8,6]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,{"$f":"'Sch Title'!$A$23","v":"Schedule 8"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&G57","v":" Short Form Rate Application Page No. 12"}]
[{"$f":"Sch2_Oth_Chgs","v":"CURRENT AND PROPOSED SERVICE CHARGES"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,"Table of contents"]
["CURRENT AND PROPOSED SERVICE CHARGES"]
[]
[]
["SERVICE LINE AND METER INSTALLATION CHARGES"]
[null,"CURRENT CHARGES",null,null,"COMPANY PROPOSED ",null,null,"STAFF TYPICAL RATES"]
["METER SIZE","Service Line Charge","Meter Charge","Total Charge","Service Line Charge","Meter Charge","Total Charge","Service Line Charge","Meter Charge","Total Charge"]
["5/8\" x 3/4\" Meter",null,null,{"$f":"B12+C12","v":0},null,null,{"$f":"E12+F12","v":0},415,105,{"$f":"H12+I12","v":520},null,{"$f":"IF(B12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(E12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F12<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(L12=\"Incomplete\",\"Incomplete\",IF(M12=\"Incomplete\",\"Incomplete\",IF(N12=\"Incomplete\",\"Incomplete\",IF(O12=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["3/4\" Meter",null,null,{"$f":"B13+C13","v":0},null,null,{"$f":"E13+F13","v":0},415,205,{"$f":"H13+I13","v":620},null,{"$f":"IF(B13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(E13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(F13<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(L13=\"Incomplete\",\"Incomplete\",IF(M13=\"Incomplete\",\"Incomplete\",IF(N13=\"Incomplete\",\"Incomplete\",IF(O13=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
["1\" Meter",null,null,0,null,null,0,465,265,730,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["1½\" Meter",null,null,0,null,null,0,520,475,995,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["2\" Turbine Meter",null,null,0,null,null,0,800,995,1795,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["2\" Compound Meter",null,null,0,null,null,0,800,1840,2640,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P12=\"Incomplete\",\"Incomplete\",IF(P13=\"Incomplete\",\"Incomplete\",IF(P14=\"Incomplete\",\"Incomplete\",IF(P15=\"Incomplete\",\"Incomplete\",IF(P16=\"Incomplete\",\"Incomplete\",IF(P17=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
["3\" Turbine Meter",null,null,0,null,null,0,1015,1620,2635,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["3\" Compound Meter",null,null,0,null,null,0,1135,2495,3630,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["4\" Turbine Meter",null,null,0,null,null,0,1430,2570,4000,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["4\" Compound Meter",null,null,0,null,null,0,1610,3545,5155,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["6\" Turbine Meter",null,null,0,null,null,0,2150,4925,7075,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete"]
["6\" Compound Meter",null,null,0,null,null,0,2270,6820,9090,null,"Incomplete","Incomplete","Incomplete","Incomplete","Incomplete",{"$f":"IF(P18=\"Incomplete\",\"Incomplete\",IF(P19=\"Incomplete\",\"Incomplete\",IF(P20=\"Incomplete\",\"Incomplete\",IF(P21=\"Incomplete\",\"Incomplete\",IF(P22=\"Incomplete\",\"Incomplete\",IF(P23=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[]
[]
["SERVICE CHARGES","CURRENT CHARGES","PROPOSED CHARGES"]
["Establishment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B27<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C27<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(L27=\"Incomplete\",\"Incomplete\",IF(M27=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
["Reconnection (delinquent)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},{"$f":"IF(C28<>\"\",\"Complete\",\"Incomplete\")","v":"Incomplete"},null,null,{"$f":"IF(L28=\"Incomplete\",\"Incomplete\",IF(M28=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
["After Hours Service Charge",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Meter Test",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Deposit",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Deposit Interest",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(P27=\"Incomplete\",\"Incomplete\",IF(P28=\"Incomplete\",\"Incomplete\",IF(P29=\"Incomplete\",\"Incomplete\",IF(P30=\"Incomplete\",\"Incomplete\",IF(P31=\"Incomplete\",\"Incomplete\",IF(P32=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
["Re-establishment (within 12 months)",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["NSF Check",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Deferred Payment",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Meter Re-read",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete"]
["Late Fee",null,null,null,null,null,null,null,null,null,null,"Incomplete","Incomplete",null,null,"Incomplete",{"$f":"IF(P33=\"Incomplete\",\"Incomplete\",IF(P34=\"Incomplete\",\"Incomplete\",IF(P35=\"Incomplete\",\"Incomplete\",IF(P36=\"Incomplete\",\"Incomplete\",IF(P37=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q17=\"Incomplete\",\"Incomplete\",IF(Q23=\"Incomplete\",\"Incomplete\",IF(Q32=\"Incomplete\",\"Incomplete\",IF(Q37=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[]
["Deposit - Per Commission Rule A.A.C. R-14-2-403(B)(7)."]
["Deposit Interest - Per Commission Rule A.A.C. R-14-2-403(B)(3)."]
["Deferred Pament - 1.50% of unpaid monthly balance."]
["Re-establishment (within 12 months) - Month off system times the monthly minimum A.A.C. R14-2-403(D)."]
["2% of Monthly Minimum for a Comparable Sized Meter Connection, but no less than $11.00 per month.  The Service Charge for Fire Sprinklers is only applicable to service lines separate and distinct from the primary water service line."]
[]
[]
[]
["In addition to the collection of regular rates, the utility will collect from its customers a proportionate share of any privilege, sales, use, and franchise tax. Per commission rule A.A.C. 14-2-409D(5)."]
[]
[]
["Instructions: Update all information in the Grey highlighted cells.  Add rows as necessary."]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Page \" &G57","v":"Page 12"}]
[null,null,null,null,null,null,{"$f":"'Sch 7'!G60+1","v":12}]

{"sheet":"Sch 9","index":54,"n_rows":71,"n_cols":23,"rows_kept":71,"cut":false,"hidden":true,"merged":[[64,0,64,7],[6,8,6,15],[6,0,6,7],[21,9,42,14],[61,0,61,7],[9,8,10,15],[62,0,62,7]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$24","v":"Schedule 9"},{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$24","v":"Schedule 9"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&H68","v":" Short Form Rate Application Page No. 13"},{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&P68","v":" Short Form Rate Application Page No. 14"}]
[{"$f":"Sch8_IS","v":"COMPARATIVE INCOME STATEMENT"},null,null,null,null,null,null,null,{"$f":"I7","v":"PROOF OF REVENUE"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table of contents"]
[]
["COMPARATIVE INCOME STATEMENT",null,null,null,null,null,null,null,"PROOF OF REVENUE"]
[]
["Account No.","Operating Revenue","Prior Year *","Test Year *","Company Adjustments **","Company Adjusted","Increase Requested","Company Proposed"]
[461,"Metered Water Revenue",{"$f":"'AR6'!D10","v":0},{"$f":"'AR6'!C10","v":0},{"$f":"'Sch 11'!G11","v":0},{"$f":"D10+E10","v":0},null,{"$f":"SUM(F10:G10)","v":0},"After updating the information on this schedule and inputting the Bill Count information on Schedule 6, if cell I10 is pink with red font then please double check your data entry, especially your bill counts.",null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G10)","v":true},{"$f":"IF(T10=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[460,"Unmetered Water Revenue",{"$f":"'AR6'!D11","v":0},{"$f":"'AR6'!C11","v":0},{"$f":"'Sch 11'!G12","v":0},{"$f":"D11+E11","v":0},null,{"$f":"SUM(F11:G11)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G11)","v":true},{"$f":"IF(T11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[462,"Fire Protection Revenue",{"$f":"'AR6'!D12","v":0},{"$f":"'AR6'!C12","v":0},{"$f":"'Sch 11'!G13","v":0},{"$f":"D12+E12","v":0},null,{"$f":"SUM(F12:G12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G12)","v":true},{"$f":"IF(T12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[469,"Guaranteed Revenues (Surcharges)",{"$f":"'AR6'!D13","v":0},{"$f":"'AR6'!C13","v":0},{"$f":"'Sch 11'!G14","v":0},{"$f":"D13+E13","v":0},null,{"$f":"SUM(F13:G13)","v":0},null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[471,"Miscellaneous Service Revenues",{"$f":"'AR6'!D14","v":0},{"$f":"'AR6'!C14","v":0},{"$f":"'Sch 11'!G15","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[474,"Other Water Revenue",{"$f":"'AR6'!D15","v":0},{"$f":"'AR6'!C15","v":0},{"$f":"'Sch 11'!G16","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G15)","v":true},"Incomplete",{"$f":"IF(U10=\"Incomplete\",\"Incomplete\",IF(U11=\"Incomplete\",\"Incomplete\",IF(U12=\"Incomplete\",\"Incomplete\",IF(U13=\"Incomplete\",\"Incomplete\",IF(U14=\"Incomplete\",\"Incomplete\",IF(U15=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,"Total Revenues",{"$f":"SUM(C10:C15)","v":0},0,0,0,0,0]
[]
[null,"Operating Expenses",null,null,null,null,null,null,null,"Revenues",{"$f":"'Proof of Rev Hidden'!D13","v":0},{"$f":"'Proof of Rev Hidden'!D14","v":""}]
[601,"Salaries and Wages",{"$f":"'AR6'!D19","v":0},{"$f":"'AR6'!C19","v":0},{"$f":"'Sch 11'!G20","v":0},{"$f":"D19+E19","v":0},null,{"$f":"SUM(F19:G19)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G19)","v":true},"Incomplete"]
[604,"Employee Pensions and Benefits",{"$f":"'AR6'!D20","v":0},{"$f":"'AR6'!C20","v":0},{"$f":"'Sch 11'!G21","v":0},{"$f":"D20+E20","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G20)","v":true},{"$f":"IF(T20=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[610,"Purchased Water",{"$f":"'AR6'!D21","v":0},{"$f":"'AR6'!C21","v":0},{"$f":"'Sch 11'!G22","v":0},0,null,0,null,"Explanation for Difference",null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[615,"Purchased Power",{"$f":"'AR6'!D22","v":0},{"$f":"'AR6'!C22","v":0},{"$f":"'Sch 11'!G23","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[618,"Chemicals",{"$f":"'AR6'!D23","v":0},{"$f":"'AR6'!C23","v":0},{"$f":"'Sch 11'!G24","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[620,"Materials and Supplies",{"$f":"'AR6'!D24","v":0},{"$f":"'AR6'!C24","v":0},{"$f":"'Sch 11'!G25","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete",{"$f":"IF(U19=\"Incomplete\",\"Incomplete\",IF(U20=\"Incomplete\",\"Incomplete\",IF(U21=\"Incomplete\",\"Incomplete\",IF(U22=\"Incomplete\",\"Incomplete\",IF(U23=\"Incomplete\",\"Incomplete\",IF(U24=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[620.1,"Repairs and Maintenance",{"$f":"'AR6'!D25","v":0},{"$f":"'AR6'!C25","v":0},{"$f":"'Sch 11'!G26","v":0},{"$f":"D25+E25","v":0},null,{"$f":"SUM(F25:G25)","v":0},null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[620.20000000000005,"Office Supplies and Expense",{"$f":"'AR6'!D26","v":0},{"$f":"'AR6'!C26","v":0},{"$f":"'Sch 11'!G27","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[630,"Outside Services",{"$f":"'AR6'!D27","v":0},{"$f":"'AR6'!C27","v":0},{"$f":"'Sch 11'!G28","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[631,"Contractual Services -Engineering",{"$f":"'AR6'!D28","v":0},{"$f":"'AR6'!C28","v":0},{"$f":"'Sch 11'!G29","v":0},{"$f":"D28+E28","v":0},null,{"$f":"SUM(F28:G28)","v":0},null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[632,"Contractual Services - Accounting",{"$f":"'AR6'!D29","v":0},{"$f":"'AR6'!C29","v":0},{"$f":"'Sch 11'!G30","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[633,"Contractual Services - Legal",{"$f":"'AR6'!D30","v":0},{"$f":"'AR6'!C30","v":0},{"$f":"'Sch 11'!G31","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete",{"$f":"IF(U25=\"Incomplete\",\"Incomplete\",IF(U26=\"Incomplete\",\"Incomplete\",IF(U27=\"Incomplete\",\"Incomplete\",IF(U28=\"Incomplete\",\"Incomplete\",IF(U29=\"Incomplete\",\"Incomplete\",IF(U30=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[634,"Contractual Services - Management Fees",{"$f":"'AR6'!D31","v":0},{"$f":"'AR6'!C31","v":0},{"$f":"'Sch 11'!G32","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[635,"Contractual Services - Water Testing",{"$f":"'AR6'!D32","v":0},{"$f":"'AR6'!C32","v":0},{"$f":"'Sch 11'!G33","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[636,"Contractual Services - Other",{"$f":"'AR6'!D33","v":0},{"$f":"'AR6'!C33","v":0},{"$f":"'Sch 11'!G34","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[640,"Rents",{"$f":"'AR6'!D34","v":0},{"$f":"'AR6'!C34","v":0},{"$f":"'Sch 11'!G35","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[641,"Rental of Building/Real Property",{"$f":"'AR6'!D35","v":0},{"$f":"'AR6'!C35","v":0},{"$f":"'Sch 11'!G36","v":0},{"$f":"D35+E35","v":0},null,{"$f":"SUM(F35:G35)","v":0},null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[642,"Rental of Equipment",{"$f":"'AR6'!D36","v":0},{"$f":"'AR6'!C36","v":0},{"$f":"'Sch 11'!G37","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete",{"$f":"IF(U31=\"Incomplete\",\"Incomplete\",IF(U32=\"Incomplete\",\"Incomplete\",IF(U33=\"Incomplete\",\"Incomplete\",IF(U34=\"Incomplete\",\"Incomplete\",IF(U35=\"Incomplete\",\"Incomplete\",IF(U36=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[650,"Transportation Expenses",{"$f":"'AR6'!D37","v":0},{"$f":"'AR6'!C37","v":0},{"$f":"'Sch 11'!G38","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[657,"Insurance - General Liability",{"$f":"'AR6'!D38","v":0},{"$f":"'AR6'!C38","v":0},{"$f":"'Sch 11'!G39","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[657.1,"Insurance - Health and Life",{"$f":"'AR6'!D39","v":0},{"$f":"'AR6'!C39","v":0},{"$f":"'Sch 11'!G40","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[666,"Regulatory Commission Expense - Rate",{"$f":"'AR6'!D40","v":0},{"$f":"'AR6'!C40","v":0},{"$f":"'Sch 11'!G41","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[670,"Bad Debt Expense",{"$f":"'AR6'!D41","v":0},{"$f":"'AR6'!C41","v":0},{"$f":"'Sch 11'!G42","v":0},0,null,0]
[675,"Miscellaneous Expense",{"$f":"'AR6'!D42","v":0},{"$f":"'AR6'!C42","v":0},{"$f":"'Sch 11'!G43","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[403,"Depreciation Expense",{"$f":"'AR6'!D43","v":0},{"$f":"'AR6'!C43","v":""},{"$f":"'Sch 11'!G44","v":0},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete"]
[408,"Taxes Other Than Income",{"$f":"'AR6'!D44","v":0},{"$f":"'AR6'!C44","v":0},{"$f":"'Sch 11'!G45","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,true,"Incomplete",{"$f":"IF(U37=\"Incomplete\",\"Incomplete\",IF(U38=\"Incomplete\",\"Incomplete\",IF(U39=\"Incomplete\",\"Incomplete\",IF(U40=\"Incomplete\",\"Incomplete\",IF(U42=\"Incomplete\",\"Incomplete\",IF(U43=\"Incomplete\",\"Incomplete\",IF(U44=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[408.11,"Property Taxes",{"$f":"'AR6'!D45","v":0},{"$f":"'AR6'!C45","v":0},{"$f":"'Sch 11'!G46","v":0},0,{"$f":"'Sch 12'!C35","v":0},0]
[409,"Income Taxes",{"$f":"'AR6'!D46","v":0},{"$f":"'AR6'!C46","v":0},{"$f":"'Sch 11'!G47","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G46)","v":true},"Incomplete",{"$f":"IF(V15=\"Incomplete\",\"Incomplete\",IF(V24=\"Incomplete\",\"Incomplete\",IF(V30=\"Incomplete\",\"Incomplete\",IF(V36=\"Incomplete\",\"Incomplete\",IF(V44=\"Incomplete\",\"Incomplete\",IF(U46=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[427.1,"Customer Security Deposit Interest",{"$f":"'AR6'!D47","v":0},{"$f":"'AR6'!C47","v":0},{"$f":"'Sch 11'!G48","v":0},{"$f":"D47+E47","v":0},null,{"$f":"SUM(F47:G47)","v":0}]
[null,"Total Operating Expenses",{"$f":"SUM(C19:C47)","v":0},{"$f":"SUM(D19:D47)","v":0},0,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
[]
[null,"Operating Income / (Loss)",{"$f":"C16-C48","v":0},0,0,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
[]
[null,"Other Income / (Expense) "]
[419,"Interest and Dividend Income",{"$f":"'AR6'!D53","v":0},{"$f":"'AR6'!C53","v":0},{"$f":"'Sch 11'!G54","v":0},{"$f":"D53+E53","v":0},null,{"$f":"SUM(F53:G53)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G53)","v":true},"Incomplete"]
[421,"Non-Utility Income",{"$f":"'AR6'!D54","v":0},{"$f":"'AR6'!C54","v":0},{"$f":"'Sch 11'!G55","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G54)","v":true},"Incomplete"]
[426,"Miscellaneous Non-Utility Expense",{"$f":"'AR6'!D55","v":0},{"$f":"'AR6'!C55","v":0},{"$f":"'Sch 11'!G56","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G55)","v":true},"Incomplete"]
[427,"Interest Expense",{"$f":"'AR6'!D56","v":0},{"$f":"'AR6'!C56","v":0},{"$f":"'Sch 11'!G57","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(G56)","v":true},"Incomplete",{"$f":"IF(U53=\"Incomplete\",\"Incomplete\",IF(U54=\"Incomplete\",\"Incomplete\",IF(U55=\"Incomplete\",\"Incomplete\",IF(U56=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[null,"Total Other Income / (Expense)",{"$f":"C53+C54+C55+C56","v":0},{"$f":"D53+D54+D55+D56","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V46=\"Incomplete\",\"Incomplete\",IF(V56=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[null,"Net Income / (Loss) ",{"$f":"C50+C57","v":0},{"$f":"D50+D57","v":0},0,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
[]
[]
[{"$f":"\"* This item automatically populates with information from your annual report \"&'AR6'!D65","v":"* This item automatically populates with information from your annual report Page 7"}]
[{"$f":"\"** This item automatically populates with information from \"&'Sch 11'!G1&\" \"&'Sch 11'!A7:G7","v":"** This item automatically populates with information from Schedule 11 PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR"}]
[]
["Note: Do not include the sales taxes in revenues or expenses. Please refer to the checklist on page 1 for the required attachments related to this schedule."]
[]
[null,null,null,null,null,null,null,{"$f":"\"Page \" &H68","v":"Page 13"},null,null,null,null,null,null,null,{"$f":"\"Page \" &P68","v":"Page 14"}]
[null,null,null,null,null,null,null,{"$f":"'Sch 8'!G57+1","v":13},null,null,null,null,null,null,null,{"$f":"H68+1","v":14}]
[]
[null,{"$f":"\"From Annual Rerport \"&'AR6'!D65","v":"From Annual Rerport Page 7"},{"$f":"'AR6'!D59","v":0},{"$f":"'AR6'!C59","v":0}]
[null,"Difference",{"$f":"C70-C59","v":0},{"$f":"D70-D59","v":0}]

{"sheet":"Sch 10","index":55,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":true,"merged":[[7,10,7,13],[57,0,59,6],[6,0,6,6],[46,1,46,2],[51,1,51,2],[50,1,50,2],[49,1,49,2],[48,1,48,2],[47,1,47,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,{"$f":"'Sch Title'!$A$25","v":"Schedule 10"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&G63","v":" Short Form Rate Application Page No. 15"}]
[{"$f":"Sch9_DepExp","v":"CALCULATION OF DEPRECIATION EXPENSE"},null,null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["CALCULATION OF DEPRECIATION EXPENSE"]
[null,null,null,null,null,null,null,null,null,null,"Staff's Recommended Rates"]
["Acct. No.","Plant Description","Test Year Plant Original Cost","Fully Depreciated/Non-depreciable Plant","Depreciable Plant","Depreciation Percentage","Depreciation Expense","Annual Report Depreciation","Variance",null,"Acct. No.","Plant Description","Service Life (yrs)","Rate"]
[{"$f":"'Sch 4'!A9","v":301},{"$f":"'Sch 4'!B9","v":"Organization"},{"$f":"'Sch 4'!C9","v":0},{"$f":"'Sch Title'!K9","v":0},"N/A",0,"N/A",null,null,null,301,"Organization","N/A","N/A"]
[{"$f":"'Sch 4'!A10","v":302},{"$f":"'Sch 4'!B10","v":"Franchises"},{"$f":"'Sch 4'!C10","v":0},{"$f":"'Sch Title'!K10","v":0},"N/A",{"$f":"'AR4'!I10","v":0},"N/A",null,null,null,302,"Franchises","N/A","N/A"]
[{"$f":"'Sch 4'!A11","v":303},{"$f":"'Sch 4'!B11","v":"Land and Land Rights"},{"$f":"'Sch 4'!C11","v":0},{"$f":"'Sch Title'!K11","v":0},"N/A",{"$f":"'AR4'!I11","v":0},"N/A",null,null,null,303,"Land and Land Rights","N/A","N/A"]
[{"$f":"'Sch 4'!A12","v":304},{"$f":"'Sch 4'!B12","v":"Structures and Improvements"},{"$f":"'Sch 4'!C12","v":0},{"$f":"'Sch Title'!K12","v":0},{"$f":"C13-D13","v":0},{"$f":"'AR4'!I12","v":0},{"$f":"E13*F13","v":0},{"$f":"'AR4'!J12","v":0},{"$f":"H13-G13","v":0},null,304,"Structures and Improvements",30,3.3300000000000003E-2]
[{"$f":"'Sch 4'!A13","v":305},{"$f":"'Sch 4'!B13","v":"Collecting & Improving Reservoirs"},{"$f":"'Sch 4'!C13","v":0},{"$f":"'Sch Title'!K13","v":0},{"$f":"C14-D14","v":0},{"$f":"'AR4'!I13","v":0},{"$f":"E14*F14","v":0},{"$f":"'AR4'!J13","v":0},0,null,305,"Collecting & Improving Reservoirs",40,2.5000000000000001E-2]
[{"$f":"'Sch 4'!A14","v":306},{"$f":"'Sch 4'!B14","v":"Lake, River, Canal Intakes"},{"$f":"'Sch 4'!C14","v":0},{"$f":"'Sch Title'!K14","v":0},0,{"$f":"'AR4'!I14","v":0},0,{"$f":"'AR4'!J14","v":0},0,null,306,"Lake, River, Canal Intakes",40,2.5000000000000001E-2]
[{"$f":"'Sch 4'!A15","v":307},{"$f":"'Sch 4'!B15","v":"Wells and Springs"},{"$f":"'Sch 4'!C15","v":0},{"$f":"'Sch Title'!K15","v":0},{"$f":"C16-D16","v":0},{"$f":"'AR4'!I15","v":0},0,{"$f":"'AR4'!J15","v":0},0,null,307,"Wells and Springs",30,3.3300000000000003E-2]
[{"$f":"'Sch 4'!A16","v":308},{"$f":"'Sch 4'!B16","v":"Infiltration Galleries"},{"$f":"'Sch 4'!C16","v":0},{"$f":"'Sch Title'!K16","v":0},{"$f":"C17-D17","v":0},{"$f":"'AR4'!I16","v":0},0,{"$f":"'AR4'!J16","v":0},0,null,308,"Infiltration Galleries",15,6.6699999999999995E-2]
[{"$f":"'Sch 4'!A17","v":309},{"$f":"'Sch 4'!B17","v":"Supply Mains"},{"$f":"'Sch 4'!C17","v":0},{"$f":"'Sch Title'!K17","v":0},{"$f":"C18-D18","v":0},{"$f":"'AR4'!I17","v":0},0,{"$f":"'AR4'!J17","v":0},0,null,309,"Raw Water Supply Mains",50,0.02]
[{"$f":"'Sch 4'!A18","v":310},{"$f":"'Sch 4'!B18","v":"Power Generation Equipment"},{"$f":"'Sch 4'!C18","v":0},{"$f":"'Sch Title'!K18","v":0},0,{"$f":"'AR4'!I18","v":0},0,{"$f":"'AR4'!J18","v":0},0,null,310,"Power Generation Equipment",20,0.05]
[{"$f":"'Sch 4'!A19","v":311},{"$f":"'Sch 4'!B19","v":"Pumping Equipment"},{"$f":"'Sch 4'!C19","v":0},{"$f":"'Sch Title'!K19","v":0},{"$f":"C20-D20","v":0},{"$f":"'AR4'!I19","v":0},0,{"$f":"'AR4'!J19","v":0},0,null,311,"Pumping Equipment",8,0.125]
[{"$f":"'Sch 4'!A20","v":320},{"$f":"'Sch 4'!B20","v":"Water Treatment Equipment"},{"$f":"'Sch 4'!C20","v":0},{"$f":"'Sch Title'!K20","v":0},"N/A",{"$f":"'AR4'!I20","v":0},"N/A",null,null,null,320,"Water Treatment Equipment","N/A","N/A"]
[{"$f":"'Sch 4'!A21","v":320.10000000000002},{"$f":"'Sch 4'!B21","v":"Water Treatment Plants"},{"$f":"'Sch 4'!C21","v":0},{"$f":"'Sch Title'!K21","v":0},{"$f":"C22-D22","v":0},{"$f":"'AR4'!I21","v":0},0,{"$f":"'AR4'!J21","v":0},0,null,320.10000000000002,"Water Treatment Plants",30,3.3300000000000003E-2]
[{"$f":"'Sch 4'!A22","v":320.2},{"$f":"'Sch 4'!B22","v":"Solution Chemical Feeders"},{"$f":"'Sch 4'!C22","v":0},{"$f":"'Sch Title'!K22","v":0},0,{"$f":"'AR4'!I22","v":0},0,{"$f":"'AR4'!J22","v":0},0,null,320.2,"Solution Chemical Feeders",{"$f":"1/N23","v":5},0.2]
[{"$f":"'Sch 4'!A23","v":320.3},{"$f":"'Sch 4'!B23","v":"Point-of-Use Treatment Devices"},{"$f":"'Sch 4'!C23","v":0},{"$f":"'Sch Title'!K23","v":0},0,{"$f":"'AR4'!I23","v":0},0,{"$f":"'AR4'!J23","v":0},0,null,320.3,"Point-of-Use Treatment Devices",12.004801920768308,8.3299999999999999E-2]
[{"$f":"'Sch 4'!A24","v":330},{"$f":"'Sch 4'!B24","v":"Distribution Reservoirs and Standpipes"},{"$f":"'Sch 4'!C24","v":0},{"$f":"'Sch Title'!K24","v":0},"N/A",{"$f":"'AR4'!I24","v":0},"N/A",null,null,null,330,"Distribution Reservoirs and Standpipes","N/A","N/A"]
[{"$f":"'Sch 4'!A25","v":330.1},{"$f":"'Sch 4'!B25","v":"Storage Tanks"},{"$f":"'Sch 4'!C25","v":0},{"$f":"'Sch Title'!K25","v":0},0,{"$f":"'AR4'!I25","v":0},0,{"$f":"'AR4'!J25","v":0},0,null,330.1,"Storage Tanks",45,2.2200000000000001E-2]
[{"$f":"'Sch 4'!A26","v":330.2},{"$f":"'Sch 4'!B26","v":"Pressure Tanks"},{"$f":"'Sch 4'!C26","v":0},{"$f":"'Sch Title'!K26","v":0},0,{"$f":"'AR4'!I26","v":0},0,{"$f":"'AR4'!J26","v":0},0,null,330.2,"Pressure Tanks",20,0.05]
[{"$f":"'Sch 4'!A27","v":331},{"$f":"'Sch 4'!B27","v":"Transmission and Distribution Mains"},{"$f":"'Sch 4'!C27","v":0},{"$f":"'Sch Title'!K27","v":0},0,{"$f":"'AR4'!I27","v":0},0,{"$f":"'AR4'!J27","v":0},0,null,331,"Transmission and Distribution Mains",50,0.02]
[{"$f":"'Sch 4'!A28","v":333},{"$f":"'Sch 4'!B28","v":"Services"},{"$f":"'Sch 4'!C28","v":0},{"$f":"'Sch Title'!K28","v":0},0,{"$f":"'AR4'!I28","v":0},0,{"$f":"'AR4'!J28","v":0},0,null,333,"Services",30,3.3300000000000003E-2]
[{"$f":"'Sch 4'!A29","v":334},{"$f":"'Sch 4'!B29","v":"Meters and Meter Installations"},{"$f":"'Sch 4'!C29","v":0},{"$f":"'Sch Title'!K29","v":0},0,{"$f":"'AR4'!I29","v":0},0,{"$f":"'AR4'!J29","v":0},0,null,334,"Meters and Meter Installations",12.004801920768308,8.3299999999999999E-2]
[{"$f":"'Sch 4'!A30","v":335},{"$f":"'Sch 4'!B30","v":"Hydrants"},{"$f":"'Sch 4'!C30","v":0},{"$f":"'Sch Title'!K30","v":0},0,{"$f":"'AR4'!I30","v":0},0,{"$f":"'AR4'!J30","v":0},0,null,335,"Hydrants",50,0.02]
[{"$f":"'Sch 4'!A31","v":336},{"$f":"'Sch 4'!B31","v":"Backflow Prevention Devices"},{"$f":"'Sch 4'!C31","v":0},{"$f":"'Sch Title'!K31","v":0},0,{"$f":"'AR4'!I31","v":0},0,{"$f":"'AR4'!J31","v":0},0,null,336,"Backflow Prevention Devices",15,6.6699999999999995E-2]
[{"$f":"'Sch 4'!A32","v":339},{"$f":"'Sch 4'!B32","v":"Other Plant and Misc. Equipment"},{"$f":"'Sch 4'!C32","v":0},{"$f":"'Sch Title'!K32","v":0},0,{"$f":"'AR4'!I32","v":0},0,{"$f":"'AR4'!J32","v":0},0,null,339,"Other Plant and Misc. Equipment",15,6.6699999999999995E-2]
[{"$f":"'Sch 4'!A33","v":340},{"$f":"'Sch 4'!B33","v":"Office Furniture and Equipment"},{"$f":"'Sch 4'!C33","v":0},{"$f":"'Sch Title'!K33","v":0},0,{"$f":"'AR4'!I33","v":0},0,{"$f":"'AR4'!J33","v":0},0,null,340,"Office Furniture and Equipment",15,6.6699999999999995E-2]
[{"$f":"'Sch 4'!A34","v":340.1},{"$f":"'Sch 4'!B34","v":"Computer & Software"},{"$f":"'Sch 4'!C34","v":0},{"$f":"'Sch Title'!K34","v":0},0,{"$f":"'AR4'!I34","v":0},0,{"$f":"'AR4'!J34","v":0},0,null,340.1,"Computer & Software",5,0.2]
[{"$f":"'Sch 4'!A35","v":341},{"$f":"'Sch 4'!B35","v":"Transportation Equipment"},{"$f":"'Sch 4'!C35","v":0},{"$f":"'Sch Title'!K35","v":0},0,{"$f":"'AR4'!I35","v":0},0,{"$f":"'AR4'!J35","v":0},0,null,341,"Transportation Equipment",5,0.2]
[{"$f":"'Sch 4'!A36","v":342},{"$f":"'Sch 4'!B36","v":"Stores Equipment"},{"$f":"'Sch 4'!C36","v":0},{"$f":"'Sch Title'!K36","v":0},0,{"$f":"'AR4'!I36","v":0},0,{"$f":"'AR4'!J36","v":0},0,null,342,"Stores Equipment",25,0.04]
[{"$f":"'Sch 4'!A37","v":343},{"$f":"'Sch 4'!B37","v":"Tools, Shop and Garage Equipment"},{"$f":"'Sch 4'!C37","v":0},{"$f":"'Sch Title'!K37","v":0},0,{"$f":"'AR4'!I37","v":0},0,{"$f":"'AR4'!J37","v":0},0,null,343,"Tools, Shop and Garage Equipment",20,0.05]
[{"$f":"'Sch 4'!A38","v":344},{"$f":"'Sch 4'!B38","v":"Laboratory Equipment"},{"$f":"'Sch 4'!C38","v":0},{"$f":"'Sch Title'!K38","v":0},0,{"$f":"'AR4'!I38","v":0},0,{"$f":"'AR4'!J38","v":0},0,null,344,"Laboratory Equipment",10,0.1]
[{"$f":"'Sch 4'!A39","v":345},{"$f":"'Sch 4'!B39","v":"Power Operated Equipment"},{"$f":"'Sch 4'!C39","v":0},{"$f":"'Sch Title'!K39","v":0},0,{"$f":"'AR4'!I39","v":0},0,{"$f":"'AR4'!J39","v":0},0,null,345,"Power Operated Equipment",20,0.05]
[{"$f":"'Sch 4'!A40","v":346},{"$f":"'Sch 4'!B40","v":"Communication Equipment"},{"$f":"'Sch 4'!C40","v":0},{"$f":"'Sch Title'!K40","v":0},0,{"$f":"'AR4'!I40","v":0},0,{"$f":"'AR4'!J40","v":0},0,null,346,"Communication Equipment",10,0.1]
[{"$f":"'Sch 4'!A41","v":347},{"$f":"'Sch 4'!B41","v":"Miscellaneous Equipment"},{"$f":"'Sch 4'!C41","v":0},{"$f":"'Sch Title'!K41","v":0},0,{"$f":"'AR4'!I41","v":0},0,{"$f":"'AR4'!J41","v":0},0,null,347,"Miscellaneous Equipment",10,0.1]
[{"$f":"'Sch 4'!A42","v":348},{"$f":"'Sch 4'!B42","v":"Other Tangible Plant"},{"$f":"'Sch 4'!C42","v":0},{"$f":"'Sch Title'!K42","v":0},0,{"$f":"'AR4'!I42","v":0},0,{"$f":"'AR4'!J42","v":0},0,null,348,"Other Tangible Plant"]
[null,"TOTAL",{"$f":"SUM(C10:C43)","v":0},{"$f":"SUM(D10:D43)","v":0},{"$f":"SUM(E10:E43)","v":0},null,{"$f":"SUM(G10:G43)","v":0},null,null,null,null,{"$f":"IF(G44=0,\"\",G44/E44)","v":""},null,"Composite rate"]
[]
[null,null,null,null,null,null,null,"WP 4"]
[null,"Contribution(s) in Aid of Construction (Gross)",null,{"$f":"'AR4'!G47","v":0},null,null,null,{"$f":"'WP 4'!C44","v":0},{"$f":"H47-D47","v":0}]
[null,"Less: Non Amortizable Contribution(s)",null,{"$f":"'AR4'!G48","v":0}]
[null,"          Fully Amortized Contribution(s)",null,{"$f":"'AR4'!G49","v":0}]
[null,"     Amortizable Contribution(s)",null,{"$f":"D47-D48-D49","v":0}]
[null,"     Times: Proposed Amortization Rate",null,{"$f":"L44","v":""}]
[null,"     Amortization of CIAC",null,{"$f":"IF(D50>0,D50*D51,\"\")","v":""}]
[]
[null,null,null,null,null,"Less: Amortization of CIAC",{"$f":"D52","v":""}]
[]
[null,null,null,null,null,"DEPRECIATION EXPENSE",{"$f":"IF(G44>0,G44-G54,\"\")","v":""}]
[]
["Instructions:  This information is linked to the information reported on the Annual Report.  Column F should be the Commission approved depreciation rates from the prior rate case.  As a default, the typical depreciation rates Staff recommended for water companies have been entered.  If these aren't the rate approved in the prior Decision, consider proposing the use of alternative rates."]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Page \" &G63","v":"Page 15"}]
[null,null,null,null,null,null,{"$f":"'Sch 9'!P68+1","v":15}]

{"sheet":"Sch 11","index":56,"n_rows":68,"n_cols":19,"rows_kept":68,"cut":false,"hidden":true,"merged":[[6,0,6,6],[61,0,65,6],[6,14,6,18],[61,14,65,18],[10,15,23,18],[26,15,43,18],[45,15,55,18]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,{"$f":"'Sch Title'!$A$26","v":"Schedule 11"},null,null,null,null,null,null,null,{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$26","v":"Schedule 11"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&G68","v":" Short Form Rate Application Page No. 16"},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&S68","v":" Short Form Rate Application Page No. 17"}]
[{"$f":"A7","v":"PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7","v":"EXPLANATION OF PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,null,null,null,null,null,"Table of contents",{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPLANATION OF PRO FORMA ADDITIONS/SUBTRACTIONS FROM TEST YEAR"]
[]
["Account No.","Calendar Year",null,"Additions","Subtractions","Water Conservation Adjustments","Total Pro Formas"]
[null,"Operating Revenue"]
[461,"Metered Water Revenue",null,null,null,{"$f":"'Sch 15'!C28","v":""},{"$f":"SUM(D11:F11)","v":0},{"$f":"ISBLANK(D11)","v":true},{"$f":"ISBLANK(E11)","v":true},{"$f":"IF(H11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(I11=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J11=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[460,"Unmetered Water Revenue",null,null,null,null,{"$f":"SUM(D12:F12)","v":0},{"$f":"ISBLANK(D12)","v":true},{"$f":"ISBLANK(E12)","v":true},{"$f":"IF(H12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(I12=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},"Incomplete"]
[462,"Fire Protection Revenue",null,null,null,null,{"$f":"SUM(D13:F13)","v":0},{"$f":"ISBLANK(D13)","v":true},{"$f":"ISBLANK(E13)","v":true},{"$f":"IF(H13=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(I13=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J13=\"Incomplete\",\"Incomplete\",IF(K13=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[469,"Guaranteed Revenues (Surcharges)",null,null,null,null,{"$f":"SUM(D14:F14)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[471,"Miscellaneous Service Revenues",null,null,null,null,{"$f":"SUM(D15:F15)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[474,"Other Water Revenue",null,null,null,null,{"$f":"SUM(D16:F16)","v":0},true,true,{"$f":"IF(H16=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},"Incomplete","Incomplete",{"$f":"IF(L11=\"Incomplete\",\"Incomplete\",IF(L12=\"Incomplete\",\"Incomplete\",IF(L13=\"Incomplete\",\"Incomplete\",IF(L14=\"Incomplete\",\"Incomplete\",IF(L15=\"Incomplete\",\"Incomplete\",IF(L16=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[null,"Total Revenues",null,{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},{"$f":"SUM(G11:G16)","v":0}]
[]
[null,"Operating Expenses"]
[601,"Salaries and Wages",null,null,null,null,{"$f":"SUM(D20:F20)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[604,"Employee Pensions and Benefits",null,null,null,null,{"$f":"SUM(D21:F21)","v":0},{"$f":"ISBLANK(D21)","v":true},{"$f":"ISBLANK(E21)","v":true},{"$f":"IF(H21=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(I21=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J21=\"Incomplete\",\"Incomplete\",IF(K21=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[610,"Purchased Water",null,null,null,{"$f":"'Sch 15'!C29","v":""},{"$f":"SUM(D22:F22)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[615,"Purchased Power",null,null,null,{"$f":"'Sch 15'!C30","v":""},{"$f":"SUM(D23:F23)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[618,"Chemicals",null,null,null,{"$f":"'Sch 15'!C31","v":""},0,true,true,"Incomplete","Incomplete","Incomplete"]
[620,"Materials and Supplies",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete",{"$f":"IF(L20=\"Incomplete\",\"Incomplete\",IF(L21=\"Incomplete\",\"Incomplete\",IF(L22=\"Incomplete\",\"Incomplete\",IF(L23=\"Incomplete\",\"Incomplete\",IF(L24=\"Incomplete\",\"Incomplete\",IF(L25=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[620.1,"Repairs and Maintenance",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[620.20000000000005,"Office Supplies and Expense",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[630,"Outside Services",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[631,"Contractual Services -Engineering",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[632,"Contractual Services - Accounting",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[633,"Contractual Services - Legal",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete",{"$f":"IF(L26=\"Incomplete\",\"Incomplete\",IF(L27=\"Incomplete\",\"Incomplete\",IF(L28=\"Incomplete\",\"Incomplete\",IF(L29=\"Incomplete\",\"Incomplete\",IF(L30=\"Incomplete\",\"Incomplete\",IF(L31=\"Incomplete\",\"Incomplete\",\"Complete\"))))))","v":"Incomplete"}]
[634,"Contractual Services - Management Fees",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[635,"Contractual Services - Water Testing",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[636,"Contractual Services - Other",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[640,"Rents",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[641,"Rental of Building/Real Property",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[642,"Rental of Equipment",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[650,"Transportation Expenses",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete",{"$f":"IF(L32=\"Incomplete\",\"Incomplete\",IF(L33=\"Incomplete\",\"Incomplete\",IF(L34=\"Incomplete\",\"Incomplete\",IF(L35=\"Incomplete\",\"Incomplete\",IF(L36=\"Incomplete\",\"Incomplete\",IF(L37=\"Incomplete\",\"Incomplete\",IF(L38=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[657,"Insurance - General Liability",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[657.1,"Insurance - Health and Life",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[666,"Regulatory Commission Expense - Rate",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[670,"Bad Debt Expense",null,null,null,null,0]
[675,"Miscellaneous Expense",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[403,"Depreciation Expense",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[408,"Taxes Other Than Income",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[408.11,"Property Taxes (See Schedule 15)",null,{"$f":"IF('Sch 12'!B31<0,0,'Sch 12'!B31)","v":0},{"$f":"IF('Sch 12'!B31>0,0,'Sch 12'!B31)","v":0},null,0]
[409,"Income Taxes",null,null,null,null,0,{"$f":"ISBLANK(D47)","v":true},{"$f":"ISBLANK(E47)","v":true},{"$f":"IF(H47=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(I47=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J47=\"Incomplete\",\"Incomplete\",IF(K47=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"},{"$f":"IF(L40=\"Incomplete\",\"Incomplete\",IF(L41=\"Incomplete\",\"Incomplete\",IF(L43=\"Incomplete\",\"Incomplete\",IF(L44=\"Incomplete\",\"Incomplete\",IF(L45=\"Incomplete\",\"Incomplete\",IF(L39=\"Incomplete\",\"Incomplete\",IF(L47=\"Incomplete\",\"Incomplete\",\"Complete\")))))))","v":"Incomplete"}]
[427.1,"Customer Security Deposit Interest",null,null,null,null,0]
[null,"Total Operating Expenses",null,{"$f":"SUM(D20:D48)","v":0},{"$f":"SUM(E20:E48)","v":0},0,{"$f":"SUM(G20:G48)","v":0},null,null,null,null,null,{"$f":"IF(M16=\"Incomplete\",\"Incomplete\",IF(M25=\"Incomplete\",\"Incomplete\",IF(M31=\"Incomplete\",\"Incomplete\",IF(M38=\"Incomplete\",\"Incomplete\",IF(M47=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]
[]
[null,"Operating Income / (Loss)",null,{"$f":"D17-D49","v":0},{"$f":"E17-E49","v":0},{"$f":"F17-F49","v":0},{"$f":"G17-G49","v":0}]
[]
[null,"Other Income / (Expense) "]
[419,"Interest and Dividend Income",null,null,null,null,{"$f":"SUM(D54:F54)","v":0},true,true,"Incomplete","Incomplete",{"$f":"IF(J54=\"Incomplete\",\"Incomplete\",IF(K54=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[421,"Non-Utility Income",null,null,null,null,{"$f":"SUM(D55:F55)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[426,"Miscellaneous Non-Utility Expense",null,null,null,null,{"$f":"SUM(D56:F56)","v":0},true,true,"Incomplete","Incomplete","Incomplete"]
[427,"Interest Expense",null,null,null,null,0,true,true,"Incomplete","Incomplete","Incomplete"]
[null,"Total Other Income / (Expense)",null,{"$f":"SUM(D54:D57)","v":0},{"$f":"SUM(E54:E57)","v":0},{"$f":"SUM(F54:F57)","v":0},{"$f":"SUM(G54:G57)","v":0},null,null,null,null,null,{"$f":"IF(L54=\"Incomplete\",\"Incomplete\",IF(L55=\"Incomplete\",\"Incomplete\",IF(L56=\"Incomplete\",\"Incomplete\",IF(L57=\"Incomplete\",\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[null,"Net Income / (Loss) ",null,{"$f":"D51+D58","v":0},{"$f":"E51+E58","v":0},{"$f":"F51+F58","v":0},{"$f":"G51+G58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M49=\"Incomplete\",\"Incomplete\",IF(M58=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
["Instructions: Use this page to add upcoming known and measurable changes to your business. Examples include, hiring employees, increases to rental costs, increases/decreases to fuel costs, or a customer had an abnormally low or high bill, which does not normally occur etc. Please insert amount of rate case expenses estimated in Account 666 and divide by three.  To ensure the completeness of the appliction enter in a $0 in every grey highlighted cell.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions: Please Explain All Adjustments Made on Previous Page. Attach other back-up (calculations etc) to application at end."]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Page \" &G68","v":"Page 16"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \" &S68","v":"Page 17"}]
[null,null,null,null,null,null,{"$f":"'Sch 10'!G63+1","v":16},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G68+1","v":17}]

{"sheet":"Sch 12","index":57,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":true,"merged":[[6,0,6,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,{"$f":"'Sch Title'!$A$27","v":"Schedule 12"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,{"$f":"\" Short Form Rate Application Page No. \"&C41","v":" Short Form Rate Application Page No. 18"}]
[{"$f":"A7","v":"PRO FORMA PROPERTY TAX CALCULATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,"Table of contents"]
[]
[]
["PRO FORMA PROPERTY TAX CALCULATION"]
[]
[]
[null,"Adjusted Test Year","At Proposed Rates"]
[{"$f":"\"Adjusted Revenues \"&A4","v":"Adjusted Revenues Test Year Ended 12/31/16"},{"$f":"'Sch 9'!F16","v":0},{"$f":"B11","v":0}]
[{"$f":"A11","v":"Adjusted Revenues Test Year Ended 12/31/16"},{"$f":"B11","v":0},{"$f":"B12","v":0}]
["Proposed Revenues",{"$f":"B12","v":0},{"$f":"'Sch 9'!H16","v":0}]
["Average of Three Years of Revenue",{"$f":"AVERAGE(B11:B13)","v":0},{"$f":"AVERAGE(C11:C13)","v":0}]
["Average of Three Years of Revenue, times 2",{"$f":"B14*2","v":0},{"$f":"C14*2","v":0}]
["Add:"]
["Construction Work in Progress at 10%",{"$f":"IF('Sch 12'!D27=\"\",\"\",(0.1*'Sch 1'!D27))","v":""},{"$f":"B17","v":""}]
["Deduct:"]
["Net Book Value of Transportation Equipment *",{"$f":"'AR3'!H34","v":0},{"$f":"B19","v":0}]
[]
["Full Cash Value",{"$f":"SUM(B15:B17)-B19","v":0},{"$f":"SUM(C15:C17)-C19","v":0}]
["Assessment Ratio (For 2015 and Beyond per HB 2001 Sec 42-15001)",null,{"$f":"B22","v":0},null,null,{"$f":"ISBLANK(B22)","v":true},{"$f":"IF(F22=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Assessed Value",{"$f":"B21*B22","v":0},{"$f":"C21*C22","v":0}]
["Property Tax Rate",null,{"$f":"B24","v":0},null,null,{"$f":"ISBLANK(B24)","v":true},{"$f":"IF(F24=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[]
["Property Tax ",{"$f":"(B23*B24)","v":0},{"$f":"(C23*C24)","v":0},null,null,null,{"$f":"IF(G22=\"Incomplete\",\"Incomplete\",IF(G24=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
["Tax on Parcels",0,{"$f":"B27","v":0}]
[]
["Adjusted Test Year Property Taxes at Present Rates",{"$f":"SUM(B26:B28)","v":0}]
["Test Year Property Taxes",{"$f":"'Sch 9'!D45","v":0}]
["Adjustment to Revenue and/or Expense",{"$f":"(B29-B30)","v":0}]
[]
["Adjusted Test Year Property Taxes at Proposed Rates",null,{"$f":"SUM(C26:C32)","v":0}]
["Adjusted Test Year Property Taxes at Present Rates",null,{"$f":"B29","v":0}]
["Additional Property Taxes on Proposed Revenues",null,{"$f":"(C33-C34)","v":0}]
[]
[]
[{"$f":"\"*From Schedule 5 \"&'Sch 4'!E54","v":"*From Schedule 5 Page 8"}]
[]
[null,null,{"$f":"\"Page \" &C41","v":"Page 18"}]
[null,null,{"$f":"'Sch 11'!S68+1","v":18}]

{"sheet":"Sch 13","index":58,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":true,"merged":[[28,0,34,4],[38,0,41,4],[5,0,5,4],[7,1,7,4],[10,0,10,2],[11,2,11,4],[21,0,24,4],[13,0,13,4],[8,3,8,4],[9,0,9,4],[8,0,8,1]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$28","v":"Schedule 13"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&E48","v":" Short Form Rate Application Page No. 19"}]
[{"$f":"A6","v":"CUSTOMER NOTIFICATION"},null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["CUSTOMER NOTIFICATION"]
[]
[{"$f":"'Sch Title'!B11","v":""},"has applied to the Arizona Corporation Commission for an adjustment in rates.  "]
["The current rates have been in effect since",null,{"$f":"'Sch Title'!I64","v":"00:00:00"},".  A(n) increase/decrease in rates is necessary at this time due to"]
["(reason for the Company’s request for a rate adjustment as summarized from pages 3 and 4)."]
["Based on the Company's un- audited Test Year results,",null,null,{"$f":"A8","v":""}]
["realized an operating income/loss of",{"$f":"'Sch 9'!D59","v":0},".  The Company is requesting a revenue increase/decrease of"]
[{"$f":"'Sch 9'!F16-'Sch 9'!D16","v":0},"or",{"$f":"A13/'Sch 9'!F16","v":{"$error":"#DIV/0!"}},"of total revenues. "]
["Please see the attached schedules 7 and 8 of the Company's application for the current and proposed rates."]
[]
[]
[]
[]
[]
[]
[]
["The Application is available for inspection during regular business hours at the offices of the Commission in Phoenix at 1200 West Washington Street (for Tucson, call 800-535-0148 if located outside the Tucson local calling area or 520-628-6550 if inside the Tucson local calling area) and at [name of Company and address]. Please be advised that the rates and charges ultimately approved by the Commission may be higher or lower than the rates and charges requested in the Application."]
[]
[]
[]
[]
[]
[]
["Customer input is an important part of the Commission's analysis of the requested adjustment and is a factor in determining whether a hearing will be conducted. Customers should bring to the Commission's attention any questions or concerns related to the Company's Application, including service, billing procedures or other factors important in determining the reasonableness of charges. Customers may have the right to intervene in this matter. Customers wishing to communicate with the Commission, or request information on intervention in the proceeding, should contact the Commission's Consumer Services Section at 800-222-7000 (if located outside the Phoenix local calling area) or 602-542-4251 in the Phoenix local calling area. Customers may also contact the Tucson Commission office by calling 800-535-0148 (if located outside the Tucson local calling area) or 520-628-6550 in the Tucson local calling area."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Customers are advised that the Commission may act upon the Application without a hearing. Regardless of whether a formal hearing is held, customer comments submitted in writing will be placed in the office file, which the Commission reviews prior to making its final decision on the Application. It is important that customers contact the Commission within 15 days of the receipt of this notice so that the Commission's Staff can consider customer comments and concerns in developing its recommendations to the Commission."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Page \" &E48","v":"Page 19"}]
[null,null,null,null,{"$f":"'Sch 12'!C41+1","v":19}]

{"sheet":"Sch 14","index":59,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":true,"merged":[[10,0,12,4],[8,0,8,4]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$32","v":"Schedule 14"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&E44","v":" Short Form Rate Application Page No. 20"}]
[{"$f":"A9","v":"CASH AVAILABILITY"},null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[]
["CASH AVAILABILITY"]
[]
["Instructions: The purpose of this schedule is to provide a calculation of the Company's Cash Availability. Most of this data feeds from the Income Statement and the Balance Sheet and does not require input, there is however, one input on this page.  This information is included for supplemental purposes and as such this is an optional schedule that is not required for the filing. "]
[]
[]
[]
["Source of Funds"]
["From Operations"]
[null,"Net Income",{"$f":"'Sch 9'!D59","v":0}]
[null,"Depreciation and Amortization",{"$f":"'Sch 9'!D43","v":""}]
[null,"Def. Investment Tax Credits",{"$f":"'Sch 1'!I28-'Sch 1'!H28","v":{"$error":"#VALUE!"}}]
[null,"Deferred income Taxes",{"$f":"'Sch 1'!I31-'Sch 1'!H31","v":{"$error":"#VALUE!"}}]
[null,"Amort. of Regulatory Expense",{"$f":"'Sch 9'!D40","v":0}]
[null,"Total From Operations",{"$f":"SUM(C17:C21)","v":{"$error":"#VALUE!"}}]
[]
["From Financing"]
[null,"Advances in Aid of Construction",{"$f":"'Sch 1'!I27-'Sch 1'!H27","v":{"$error":"#VALUE!"}}]
[null,"Contributions in Aid of Construction",{"$f":"SUM('Sch 1'!I29:I30)-SUM('Sch 1'!H29:H30)","v":0}]
[null,"Issuance of Long-Term Debt",{"$f":"'Sch 1'!I23-'Sch 1'!H23","v":{"$error":"#VALUE!"}}]
[null,"    Due to Parent and Affiliates",{"$f":"'Sch 1'!I15-'Sch 1'!H15","v":{"$error":"#VALUE!"}}]
[null,"Total From Financing",{"$f":"SUM(C25:C28)","v":{"$error":"#VALUE!"}}]
[]
[null,"Total Funds Provided",{"$f":"C29+C22","v":{"$error":"#VALUE!"}}]
[]
["Application of Funds"]
[null,"Capital/Plant Expenditures",{"$f":"SUM('Sch 1'!D31-'Sch 1'!C31)","v":0}]
[null,"Rate Case Expenses",{"$f":"'Sch 11'!E41*3","v":0},{"$f":"\"Please enter this on \"&'Sch Title'!A26","v":"Please enter this on Schedule 11"}]
[null,"Dividends Paid",null,"Please enter the Amount of Dividends Paid during the test year"]
[null,"Other Deferred Debits and Credits",{"$f":"'Sch 1'!I19-'Sch 1'!H19","v":{"$error":"#VALUE!"}}]
[null,"Total Funds Applied",{"$f":"SUM(C34:C37)","v":{"$error":"#VALUE!"}}]
[]
[null,"Net Cash Flow",{"$f":"C31-C38","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,null,{"$f":"\"Page \" &E44","v":"Page 20"}]
[null,null,null,null,{"$f":"'Sch 13'!E48+1","v":20}]
[]
[]
[null,null,{"$f":"ISBLANK(C36)","v":true}]
[]
[null,null,{"$f":"IF(C47=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]

{"sheet":"Sch 15","index":60,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":true,"merged":[[5,0,5,5],[53,0,56,5],[19,0,22,5],[33,0,50,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!$A$33","v":"Schedule 15"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F59","v":" Short Form Rate Application Page No. 21"}]
[{"$f":"A6","v":"WATER CONSERVATION ADJUSTMENT"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["WATER CONSERVATION ADJUSTMENT"]
[]
[]
["PERIOD","NUMBER OF CUSTOMERS","GALLONS SOLD (Thousands)","Average Kgal usage per Customer","Change in Usage Per customer"]
[{"$f":"A4","v":"Test Year Ended 12/31/16"},{"$f":"AVERAGE('Sch 5 (h)'!U11:U22)","v":0},{"$f":"'Sch 5'!C23","v":0},{"$f":"IF(B10>0,(C10/B10),\"\")","v":""},{"$f":"IF(B11>0,(D10-D11),\"\")","v":""}]
[{"$f":"YEAR('AR1'!B19)-1","v":2015},null,null,null,{"$f":"IF(B12>0,(D11-D12),\"\")","v":""},null,null,null,null,{"$f":"IF(SUM(B11:B14)=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(SUM(C11:C14)=0,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J11=\"Incomplete\",\"Incomplete\",IF(K11=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[{"$f":"A11-1","v":2014},null,null,null,""]
[{"$f":"A12-1","v":2013},null,null,null,""]
[{"$f":"A13-1","v":2012}]
[]
["Average Decline in Use Per Customer",null,null,null,{"$f":"IF(SUM(B11:B14)>0,AVERAGE(E10:E15),\"\")","v":""}]
["Percent Decline Expected",null,null,null,{"$f":"IF(SUM(B11:B14)>0,ROUND(E16/D10,4),\"\")","v":""}]
[]
[]
[{"$f":"\"NOTE: If implementation of a rate increase will likely result in further decline than \"&E17&\", please enter the percentage you anticipate sales to decline below:\"","v":"NOTE: If implementation of a rate increase will likely result in further decline than , please enter the percentage you anticipate sales to decline below:"}]
[]
[]
[]
[]
["Anticipated Decline"]
[]
[]
["Decline in Metered Water Revnues Expected",null,{"$f":"IF(AND($C$25=\"\",$E$17=\"\"),\"\",IF(AND($C$25=\"\",$E$17<0),$E$17*'Sch 9'!F10,$C$25*'Sch 9'!F10))","v":""},"This Feeds to the Income Statement Automatically"]
["Decline in Purchased Water Expense",null,{"$f":"IF(AND($C$25=\"\",$E$17=\"\"),\"\",IF(AND($C$25=\"\",$E$17<0),$E$17*'Sch 9'!F21,$C$25*'Sch 9'!F21))","v":""}]
["Decline in Purchased Power Expense",null,{"$f":"IF(AND($C$25=\"\",$E$17=\"\"),\"\",IF(AND($C$25=\"\",$E$17<0),$E$17*'Sch 9'!F22,$C$25*'Sch 9'!F22))","v":""}]
["Decline in Chemical Expense",null,{"$f":"IF(AND($C$25=\"\",$E$17=\"\"),\"\",IF(AND($C$25=\"\",$E$17<0),$E$17*'Sch 9'!F23,$C$25*'Sch 9'!F23))","v":""}]
[]
["Explain Reason for Anticipated Decline"]
["TYPE HERE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions: Enter the amount of water sales in kgals and number of customers for the last 5 years from your annual reports."]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F59","v":"Page 21"}]
[null,null,null,null,null,{"$f":"'Sch 14'!E44+1","v":21}]

{"sheet":"Sch 16","index":61,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[8,0,9,4],[11,0,12,4],[47,0,50,4],[33,0,33,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$34","v":"Schedule 16"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&E53","v":" Short Form Rate Application Page No. 22"}]
[{"$f":"A9","v":"PURCHASED WATER ADJUSTOR MECHANISM (PWAM)"},null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[]
["PURCHASED WATER ADJUSTOR MECHANISM (PWAM)"]
[]
[]
["As Part of this Rate Application, The Company is requesting approval of an adjustor Mechanism, whereby increased costs of Purchased Water may be recovered through a surcharge on customer bills. The Proposed calculation of such a charge is below:"]
[]
[]
[]
["Pass Through Calculation"]
["Expected Purchased Water Expense",null,null,null,null,null,null,null,{"$f":"ISBLANK(B17)","v":true},{"$f":"IF(I17=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Expected Year Gallons Purchased (Thousands)",null,null,null,null,null,null,null,{"$f":"ISBLANK(B18)","v":true},{"$f":"IF(I18=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Expected Year Water Expense per 1,000 Gal.",{"$f":"IF(B18>0,B17/B18,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(J17=\"Incomplete\",\"Incomplete\",IF(J18=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
["Test Year Purchased Water Expense",{"$f":"'Sch 9'!D21","v":0},"From Schedule 9"]
["Test Year Gallons Purchased (Thousands)",{"$f":"'Sch 5'!E23","v":0},"From Schedule 5"]
["Test Year Water Expense per 1,000 Gal.",{"$f":"B21/B22","v":{"$error":"#DIV/0!"}}]
[]
["Expected Purchased Water Expense Normalized for Test Year Sales",{"$f":"B19*B22","v":{"$error":"#VALUE!"}}]
["Increase to Test Year Purchased Water Expense",{"$f":"B25-B21","v":{"$error":"#VALUE!"}}]
[]
[]
["Water Sales During the Test Year",{"$f":"'AR9'!C22","v":0},"Annual Report Schedule 12"]
[]
["Expense Increase (Decrease) per Thousand Gallons Sold",{"$f":"B26/B29","v":{"$error":"#VALUE!"}}]
[]
[]
["PWAM Charge to Sample Customer Bill Monthly"]
["5/8\" Residential Usage","Gallons","Surcharge per Gallon"]
["Average",{"$f":"'Proof of Rev Hidden'!E40*1000","v":{"$error":"#DIV/0!"}},{"$f":"(B36*$B$31)/1000","v":{"$error":"#DIV/0!"}}]
["Gallons",5000,{"$f":"(B37*$B$31)/1000","v":{"$error":"#VALUE!"}}]
["Gallons",10000,{"$f":"(B38*$B$31)/1000","v":{"$error":"#VALUE!"}}]
["Gallons",15000,{"$f":"(B39*$B$31)/1000","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
["The Company Seeks to file, annually with the Commission, a calculation in this form, to support implementation of such a surcharge. Calculations resulting in a credit will also be passed through to the customer. Customer will be notified either by a message on their bill, by bill insert, or by mail."]
[]
[]
[]
[null,null,null,null,{"$f":"\"Page \" &E53","v":"Page 22"}]
[null,null,null,null,{"$f":"'Sch 15'!F59+1","v":22}]

{"sheet":"Sch 17","index":62,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[8,0,9,5],[11,0,12,5],[46,0,49,5],[33,0,33,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!$A$35","v":"Schedule 17"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F53","v":" Short Form Rate Application Page No. 23"}]
[{"$f":"A9","v":"PURCHASED POWER ADJUSTOR MECHANISM (PPAM)"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[]
["PURCHASED POWER ADJUSTOR MECHANISM (PPAM)"]
[]
[]
["As Part of this Rate Application, The Company is requesting approval of an adjustor Mechanism, whereby increased costs of Purchased Power may be recovered through a surcharge on customer bills. The Proposed calculation of such a charge is below:"]
[]
[]
[]
["Pass Through Calculation"]
["Expected Purchased Power Expense",null,null,null,null,null,null,null,{"$f":"ISBLANK(B17)","v":true},{"$f":"IF(I17=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Expected Year Gallons Pumped (Thousands)",null,null,null,null,null,null,null,{"$f":"ISBLANK(B18)","v":true},{"$f":"IF(I18=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Expected Year Power Expense per 1,000 Gal.",{"$f":"IF(B18>0,B17/B18,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(J17=\"Incomplete\",\"Incomplete\",IF(J18=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
["Test Year Purchased Power Expense",{"$f":"'Sch 9'!D22","v":0},"From Schedule 9"]
["Test Year Gallons Pumped (Thousands)",{"$f":"'Sch 5'!D23","v":0},"From Schedule 5"]
["Test Year Water Expense per 1,000 Gal.",{"$f":"B21/B22","v":{"$error":"#DIV/0!"}}]
[]
["Expected Purchased Water Expense Normalized for Test Year Sales",{"$f":"B19*B22","v":{"$error":"#VALUE!"}}]
["Increaes to Test Year Purchased Water Expense",{"$f":"B25-B21","v":{"$error":"#VALUE!"}}]
[]
[]
["Water Sales During the Test Year",{"$f":"'AR9'!C22","v":0},"Annual Report Schedule 12"]
[]
["Expense Increase (Decrease) per Thousand Gallons Sold",{"$f":"B26/B29","v":{"$error":"#VALUE!"}}]
[]
[]
["PPAM Charge to Sample Customer Bill Monthly"]
["5/8\" Residential Usage","Gallons","Surcharge per Gallon"]
["Average",{"$f":"'Proof of Rev Hidden'!E40*1000","v":{"$error":"#DIV/0!"}},{"$f":"(B36*$B$31)/1000","v":{"$error":"#DIV/0!"}}]
["Gallons",5000,{"$f":"(B37*$B$31)/1000","v":{"$error":"#VALUE!"}}]
["Gallons",10000,{"$f":"(B38*$B$31)/1000","v":{"$error":"#VALUE!"}}]
["Gallons",15000,{"$f":"(B39*$B$31)/1000","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
["The Company Seeks to file, annually with the Commission, a calculation in this form, to support implementation of such a surcharge. Calculations resulting in a credit will also be passed through to the customer. Customer will be notified either by a message on their bill, by bill insert, or by mail."]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F53","v":"Page 23"}]
[null,null,null,null,null,{"$f":"'Sch 16'!E53+1","v":23}]

{"sheet":"Sch 18","index":63,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":true,"merged":[[8,0,9,5],[11,0,14,5],[48,0,51,5],[43,0,45,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!$A$37","v":"Schedule 19"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F55","v":" Short Form Rate Application Page No. 24"},null,"Table of contents"]
[{"$f":"ERRF","v":"EMERGENCY REPAIR AND REPLACEMENT FUND"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[]
["EMERGENCY REPAIR AND REPLACEMENT FUND"]
[]
[]
["As part of this rate application, the Company is requesting approval of an Emergency Repair and Replacement Fund surcharge.  This surcharge will allow, when revenues are determined to be insufficient, the Company to set aside funds to be able to respond to and correct emergency repairs and replacements in a timely manner.  The proposed calculation of the surcharge is detailed below:"]
[]
[]
[]
[]
[]
[]
[]
["Surchage Calculation"]
["Emergency Repair and Replacement total need (1)",null,null,null,null,null,null,null,{"$f":"ISBLANK(B21)","v":true},{"$f":"IF(I21=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
["Number of Customers",{"$f":"'Sch 15'!B10","v":0}]
["Time period of surcharge (in months)",null,null,null,null,null,null,null,{"$f":"ISBLANK(B23)","v":true},{"$f":"IF(I23=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"},{"$f":"IF(J21=\"Incomplete\",\"Incomplete\",IF(J23=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
["Surcharge per Customer per Month",{"$f":"IF(B22>0,B21/B22/B23,\"\")","v":""}]
[]
[]
[]
[null,"Meter","Capacity"]
[null,"Size","Multiplier","Surcharge"]
[null,"5/8\"",null,{"$f":"B24","v":""}]
[null,"3/4\"",1.5,{"$f":"IF($B$22>0,$D$30*C31,\"\")","v":""}]
[null,"1\"",2.5,{"$f":"IF($B$22>0,$D$30*C32,\"\")","v":""}]
[null,"1 1/2\"",5,{"$f":"IF($B$22>0,$D$30*C33,\"\")","v":""}]
[null,"2\"",8,""]
[null,"3\"",16,""]
[null,"4\"",25,""]
[null,"6\"",50,""]
[null,"8\"",80,""]
[null,"10\"",115,""]
[null,"12\"",215,""]
[]
[]
[]
["(1) This is the total amount that the Company believes is necessary to ensure continued safe, adequate and reliable service that meets all water quality standards.  Examples would include source wells, treatment systems, storage tanks, booster pumps, pressure tanks, customer meters, master meters, main and service lines, repair equipment and electrical components."]
[]
[]
[]
[]
["This surcharge will be subject to the following conditions per Decision No. 75626.  Requests will be considered on a case by case basis.  Surcharges will be capped and funds from each surcharge must be strictly tracked and spent only for the specified purposes.  Deposits will be required to be deposited into separate, segregated bank accounts.  Any surcharges approved by the Commission will continue until the utility's next rate case.  The surcharge will be fixed.  "]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F55","v":"Page 24"}]
[null,null,null,null,null,{"$f":"'Sch 17'!F53+1","v":24}]

{"sheet":"Sch 19","index":64,"n_rows":65,"n_cols":36,"rows_kept":65,"cut":false,"hidden":true,"merged":[[8,10,9,17],[11,10,13,17],[15,10,15,11],[34,10,34,11],[14,7,14,9],[8,26,9,33],[11,26,13,33],[15,26,15,27],[34,26,34,27],[8,18,9,25],[11,18,13,25],[15,18,15,19],[34,18,34,19],[8,0,9,9],[37,0,37,1],[11,0,13,9],[50,2,52,7],[54,2,54,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$37","v":"Schedule 19"},{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$37","v":"Schedule 19"},{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$37","v":"Schedule 19"},{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,{"$f":"'Sch Title'!$A$37","v":"Schedule 19"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&J58","v":" Short Form Rate Application Page No. 25"},{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&R58","v":" Short Form Rate Application Page No. 26"},{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&Z58","v":" Short Form Rate Application Page No. 27"},{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&AH58","v":" Short Form Rate Application Page No. 28"}]
[{"$f":"A9","v":"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS)"},null,null,null,null,null,null,null,null,null,{"$f":"K9","v":"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED"},null,null,null,null,null,null,null,{"$f":"S9","v":"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED"},null,null,null,null,null,null,null,{"$f":"AA9","v":"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED"},null,null,null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[]
["SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS)",null,null,null,null,null,null,null,null,null,"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED",null,null,null,null,null,null,null,"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED",null,null,null,null,null,null,null,"SYSTEM IMPROVEMENT FUND SURCHARGE (SIFS) CONTINUED"]
[]
[]
["As Part of this Rate Application, the Company is requesting approval of a System Improvemet Fund Surcharge, whereby vital capital expenditures made over the next 5 years may be recovered through a surcharge on customer bills. The proposed calculation of such a charge is below:",null,null,null,null,null,null,null,null,null,"As Part of this Rate Application, the Company is requesting approval of a System Improvemet Fund Surcharge, whereby vital capital expenditures made over the next 5 years may be recovered through a surcharge on customer bills. The proposed calculation of such a charge is below:",null,null,null,null,null,null,null,"As Part of this Rate Application, the Company is requesting approval of a System Improvemet Fund Surcharge, whereby vital capital expenditures made over the next 5 years may be recovered through a surcharge on customer bills. The proposed calculation of such a charge is below:",null,null,null,null,null,null,null,"As Part of this Rate Application, the Company is requesting approval of a System Improvemet Fund Surcharge, whereby vital capital expenditures made over the next 5 years may be recovered through a surcharge on customer bills. The proposed calculation of such a charge is below:"]
[]
[]
[null,null,null,null,null,null,null,"Per Decision XXXXX"]
[null,null,null,null,null,null,null,"ROR",null,null,"YEAR 1",null,null,null,null,null,null,null,"YEAR 3",null,null,null,null,null,null,null,"YEAR 5"]
[null,null,null,null,"Number of equivalent meters from below",{"$f":"D34","v":0},"B","ROE",null,null,"Line No.",null,"Services","Valves","Hydrants","Meters","Total",null,"Line No.",null,"Services","Valves","Hydrants","Meters","Total",null,"Line No.",null,"Services","Valves","Hydrants","Meters","Total"]
[null,null,null,null,"Charge for 5/8\" customer per year",{"$f":"J45/F17","v":{"$error":"#DIV/0!"}},"A/B = C",null,null,null,1,"SIFS Eligible Investments",50000,5000,5000,25000,{"$f":"SUM(M18:P18)","v":85000},null,1,"SIFS Eligible Investments",50000,5000,5000,25000,{"$f":"SUM(U18:X18)","v":85000},null,1,"SIFS Eligible Investments",50000,5000,5000,25000,{"$f":"SUM(AC18:AF18)","v":85000}]
[null,null,null,null,"Charge for 5/8\" customer per month",{"$f":"F18/12","v":{"$error":"#DIV/0!"}},"C / 12 = D","Annual Depr Rate","NARUC","Description",2,"Plant Retirements",{"$f":"-M18*0.25","v":-12500},{"$f":"-N18*0.25","v":-1250},{"$f":"-O18*0.25","v":-1250},{"$f":"-P18*0.25","v":-6250},{"$f":"SUM(M19:P19)","v":-21250},null,2,"Plant Retirements",{"$f":"-U18*0.25","v":-12500},{"$f":"-V18*0.25","v":-1250},{"$f":"-W18*0.25","v":-1250},{"$f":"-X18*0.25","v":-6250},{"$f":"SUM(U19:X19)","v":-21250},null,2,"Plant Retirements",{"$f":"-AC18*0.25","v":-12500},{"$f":"-AD18*0.25","v":-1250},{"$f":"-AE18*0.25","v":-1250},{"$f":"-AF18*0.25","v":-6250},{"$f":"SUM(AC19:AF19)","v":-21250}]
["Table I",null,null,"Annual","Annual","Annual",null,{"$f":"'Sch 10'!F29","v":0},333,"Services",3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(M18:M19)","v":37500},{"$f":"SUM(N18:N19)","v":3750},{"$f":"SUM(O18:O19)","v":3750},{"$f":"SUM(P18:P19)","v":18750},{"$f":"SUM(Q18:Q19)","v":63750},null,3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(U18:U19)","v":37500},{"$f":"SUM(V18:V19)","v":3750},{"$f":"SUM(W18:W19)","v":3750},{"$f":"SUM(X18:X19)","v":18750},{"$f":"SUM(Y18:Y19)","v":63750},null,3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(AC18:AC19)","v":37500},{"$f":"SUM(AD18:AD19)","v":3750},{"$f":"SUM(AE18:AE19)","v":3750},{"$f":"SUM(AF18:AF19)","v":18750},{"$f":"SUM(AG18:AG19)","v":63750}]
[null,null,null,"Equivalent Meters",null,"Annual Rev",null,{"$f":"'Sch 10'!F28","v":0},331,"Valves"]
["Meter Size","No. of Cust","Multiplier","5/8\" x  3/4 \"","Fixed Surcharge","By Meter Size",null,{"$f":"'Sch 10'!F31","v":0},335,"Hydrants",null,"ACCUMULATED DEPRECIATION",null,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION",null,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[null,"[1]","[2]","[3] =\n [1] * [2]","[4] = \n[Net SIFS Surcharge Table II] * 12","[5] = \n[1] * [4]",null,{"$f":"'Sch 10'!F30","v":0},334,"Meters",4,"SIFS Eligible Investments Lines 13 to 16 Column [A]",null,null,null,null,null,null,4,"SIFS Eligible Investments Lines 13 to 16 Column [A]",null,null,null,null,null,null,4,"SIFS Eligible Investments Lines 13 to 16 Column [A]"]
[{"$f":"'Drop down lists'!E5","v":"5/8\" x 3/4\" Meter"},{"$f":"IFERROR(HLOOKUP(A24,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"1.0 Time",{"$f":"B24*1","v":0},{"$f":"F39*12","v":{"$error":"#DIV/0!"}},{"$f":"E24*B24","v":{"$error":"#DIV/0!"}},null,null,null,null,5,"Plant Retirements",null,null,null,null,null,null,5,"Plant Retirements",null,null,null,null,null,null,5,"Plant Retirements"]
[{"$f":"'Drop down lists'!E6","v":"3/4\"Meter"},{"$f":"IFERROR(HLOOKUP(A25,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"1.5 Times",{"$f":"B25*1.5","v":0},{"$f":"F40*12","v":{"$error":"#DIV/0!"}},{"$f":"E25*B25","v":{"$error":"#DIV/0!"}},null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]",null,null,null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]",null,null,null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]"]
[{"$f":"'Drop down lists'!E7","v":"1\" Meter"},{"$f":"IFERROR(HLOOKUP(A26,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"2.5 Times",{"$f":"B26*2.5","v":0},{"$f":"F41*12","v":{"$error":"#DIV/0!"}},{"$f":"E26*B26","v":{"$error":"#DIV/0!"}},null,null,null,null,7,"Rate Base Line [3] + Line [6]",null,null,null,null,null,null,7,"Rate Base Line [3] + Line [6]",null,null,null,null,null,null,7,"Rate Base Line [3] + Line [6]"]
[{"$f":"'Drop down lists'!E8","v":"1-1/2\" Meter"},{"$f":"IFERROR(HLOOKUP(A27,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"5 Times",{"$f":"B27*5","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Conv Factor",1.5,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]",null,null,null,null,null,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]",null,null,null,null,null,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]"]
[{"$f":"'Drop down lists'!E9","v":"2\" Meter"},{"$f":"IFERROR(HLOOKUP(A28,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"8 Times",{"$f":"B28*8","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net",null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net",null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net"]
[{"$f":"'Drop down lists'!E10","v":"3\" Meter"},{"$f":"IFERROR(HLOOKUP(A29,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"16 Times",{"$f":"B29*16","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,13,"Service Lines",{"$f":"M18*$H$20*0.5","v":0},{"$f":"M19*$H$20*0.5","v":0},{"$f":"SUM(M29:N29)","v":0},null,null,null,13,"Service Lines",{"$f":"U18*$H$20*0.5","v":0},{"$f":"U19*$H$20*0.5","v":0},{"$f":"SUM(U29:V29)","v":0},null,null,null,13,"Service Lines",{"$f":"AC18*$H$20*0.5","v":0},{"$f":"AC19*$H$20*0.5","v":0},{"$f":"SUM(AC29:AD29)","v":0}]
[{"$f":"'Drop down lists'!E11","v":"4\" Meter"},{"$f":"IFERROR(HLOOKUP(A30,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"25 Times",{"$f":"B30*25","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Total Authorized Revenues per Decision",null,14,"Valves",{"$f":"N18*$H$21*0.5","v":0},{"$f":"N19*$H$21*0.5","v":0},{"$f":"SUM(M30:N30)","v":0},null,null,null,14,"Valves",{"$f":"V18*$H$21*0.5","v":0},{"$f":"V19*$H$21*0.5","v":0},{"$f":"SUM(U30:V30)","v":0},null,null,null,14,"Valves",{"$f":"AD18*$H$21*0.5","v":0},{"$f":"AD19*$H$21*0.5","v":0},{"$f":"SUM(AC30:AD30)","v":0}]
[{"$f":"'Drop down lists'!E12","v":"6\" Meter"},{"$f":"IFERROR(HLOOKUP(A31,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"50 Times",{"$f":"B31*50","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"SIFS Revenue Cap %",0.05,15,"Hydrants",{"$f":"O18*$H$22*0.5","v":0},{"$f":"O19*$H$22*0.5","v":0},{"$f":"SUM(M31:N31)","v":0},null,null,null,15,"Hydrants",{"$f":"W18*$H$22*0.5","v":0},{"$f":"W19*$H$22*0.5","v":0},{"$f":"SUM(U31:V31)","v":0},null,null,null,15,"Hydrants",{"$f":"AE18*$H$22*0.5","v":0},{"$f":"AE19*$H$22*0.5","v":0},{"$f":"SUM(AC31:AD31)","v":0}]
[{"$f":"'Drop down lists'!E13","v":"8\" Meter"},{"$f":"IFERROR(HLOOKUP(A32,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"80 Times",{"$f":"B32*80","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Annual SIFS Revenue Cap",{"$f":"J30*J31","v":0},16,"Meters",{"$f":"P18*$H$23*0.5","v":0},{"$f":"P19*$H$23*0.5","v":0},{"$f":"SUM(M32:N32)","v":0},null,null,null,16,"Meters",{"$f":"X18*$H$23*0.5","v":0},{"$f":"X19*$H$23*0.5","v":0},{"$f":"SUM(U32:V32)","v":0},null,null,null,16,"Meters",{"$f":"AF18*$H$23*0.5","v":0},{"$f":"AF19*$H$23*0.5","v":0},{"$f":"SUM(AC32:AD32)","v":0}]
[{"$f":"'Drop down lists'!E14","v":"10\" Meter"},{"$f":"IFERROR(HLOOKUP(A33,'Sch 6'!$8:$60,51,FALSE),0)","v":0},"115 Times",{"$f":"B33*115","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,17,"Total",{"$f":"SUM(M29:M32)","v":0},{"$f":"SUM(N29:N32)","v":0},{"$f":"SUM(M33:N33)","v":0},null,null,null,17,"Total",{"$f":"SUM(U29:U32)","v":0},{"$f":"SUM(V29:V32)","v":0},{"$f":"SUM(U33:V33)","v":0},null,null,null,17,"Total",{"$f":"SUM(AC29:AC32)","v":0},{"$f":"SUM(AD29:AD32)","v":0},{"$f":"SUM(AC33:AD33)","v":0}]
["Totals",{"$f":"SUM(B24:B33)","v":0},"B",{"$f":"SUM(D24:D33)","v":0},null,{"$f":"SUM(F24:F33)","v":{"$error":"#DIV/0!"}},null,null,"NET SIFS Rate Base",{"$f":"Q20","v":63750}]
[null,null,null,null,"Probable Over/(Under) Collection Year 1",{"$f":"F34-J45","v":{"$error":"#DIV/0!"}},null,null,"Authorized Rate of Return",{"$f":"I16","v":0},"YEAR 2",null,null,null,null,null,null,null,"YEAR 4",null,null,null,null,null,null,null,"TOTAL SIFS EXPENDITURES"]
[null,null,null,null,null,null,null,null,"Required Operating Income",{"$f":"J34*J35","v":0},"Line No.",null,"Services","Valves","Hydrants","Meters","Total",null,"Line No.",null,"Services","Valves","Hydrants","Meters","Total",null,"Line No.",null,"Services","Valves","Hydrants","Meters","Total"]
["Table II",null,null,"Monthly","Monthly","Monthly",null,null,"Conversion factor",{"$f":"I27","v":1.5},1,"SIFS Eligible Investments",50000,5000,5000,25000,{"$f":"SUM(M37:P37)","v":85000},null,1,"SIFS Eligible Investments",50000,5000,5000,25000,{"$f":"SUM(U37:X37)","v":85000},null,1,"SIFS Eligible Investments",{"$f":"SUM(AC18,U37,U18,M37,M18)","v":250000},{"$f":"SUM(AD18,V37,V18,N37,N18)","v":25000},25000,125000,{"$f":"SUM(AC37:AF37)","v":425000}]
["Meter Size",null,"Multiplier","SIFS Surcharge *","SIFS Efficiency Credit","Net SIFS Surcharge",null,null,"Required Revenue",{"$f":"J36*J37","v":0},2,"Plant Retirements",{"$f":"-M37*0.25","v":-12500},{"$f":"-N37*0.25","v":-1250},{"$f":"-O37*0.25","v":-1250},{"$f":"-P37*0.25","v":-6250},{"$f":"SUM(M38:P38)","v":-21250},null,2,"Plant Retirements",{"$f":"-U37*0.25","v":-12500},{"$f":"-V37*0.25","v":-1250},{"$f":"-W37*0.25","v":-1250},{"$f":"-X37*0.25","v":-6250},{"$f":"SUM(U38:X38)","v":-21250},null,2,"Plant Retirements",{"$f":"SUM(AC19,U38,U19,M38,M19)","v":-62500},-6250,-6250,-31250,{"$f":"SUM(AC38:AF38)","v":-106250}]
["5/8 X 3/4 \"",null,"1.0 Time",{"$f":"ROUNDDOWN(F39/0.95,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D39*-0.05,2)","v":{"$error":"#DIV/0!"}},{"$f":"F19","v":{"$error":"#DIV/0!"}},"D",null,"Depreciation Expense",{"$f":"O33","v":0},3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(M37:M38)","v":37500},{"$f":"SUM(N37:N38)","v":3750},{"$f":"SUM(O37:O38)","v":3750},{"$f":"SUM(P37:P38)","v":18750},{"$f":"SUM(Q37:Q38)","v":63750},null,3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(U37:U38)","v":37500},{"$f":"SUM(V37:V38)","v":3750},{"$f":"SUM(W37:W38)","v":3750},{"$f":"SUM(X37:X38)","v":18750},{"$f":"SUM(Y37:Y38)","v":63750},null,3,"Net Plant Line [1] + Line  [2]",{"$f":"SUM(AC37:AC38)","v":187500},{"$f":"SUM(AD37:AD38)","v":18750},{"$f":"SUM(AE37:AE38)","v":18750},{"$f":"SUM(AF37:AF38)","v":93750},{"$f":"SUM(AG37:AG38)","v":318750}]
["3/4\"",null,"1.5 Times",{"$f":"ROUND(D39*1.5,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D40:E40)","v":{"$error":"#DIV/0!"}},null,null,"SIFS Efficiency Credit",-0.05]
["1\"",null,"2.5 Times",{"$f":"ROUND(D39*2.5,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D41:E41)","v":{"$error":"#DIV/0!"}},null,null,"SIFS Revenue Requirement Efficiency Credit",{"$f":"J38*J40","v":0},null,"ACCUMULATED DEPRECIATION",null,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION",null,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
["1.5\"",null,"5 Times",{"$f":"ROUND(D39*5,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,4,"SIFS Eligible Investments Lines 13 to 16 Column [A]",null,null,null,null,null,null,4,"SIFS Eligible Investments Lines 13 to 16 Column [A]",null,null,null,null,null,null,4,"SIFS Eligible Investments Lines 13 to 16 Column [A]"]
["2\"",null,"8 Times",{"$f":"ROUND(D39*8,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Under Collection from Previous Year",null,5,"Plant Retirements",null,null,null,null,null,null,5,"Plant Retirements",null,null,null,null,null,null,5,"Plant Retirements"]
["3\"",null,"16 Times",{"$f":"ROUND(D39*16,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]",null,null,null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]",null,null,null,null,null,null,6,"Net Accumulated Depreciation [4] + Line  [5]"]
["4\"",null,"25 Times",{"$f":"ROUND(D39*25,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Proposed SIFS Authorized Revenue",{"$f":"IF(J41+J38+J39+J43>J32,J32,J41+J38+J39+J43)","v":0},7,"Rate Base Line [3] + Line [6]",null,null,null,null,null,null,7,"Rate Base Line [3] + Line [6]",null,null,null,null,null,null,7,"Rate Base Line [3] + Line [6]"]
["6\"",null,"50 Times",{"$f":"ROUND(D39*50,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]",null,null,null,null,null,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]",null,null,null,null,null,null,10,"Depreciation Expense [Lines 13 to 16 Column C ]"]
["8\"",null,"80 Times",{"$f":"ROUND(D39*80,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net",null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net",null,null,null,null,"Depreciation Expense by NARUC 1st Year","SIFS Investments","Plant Retirements","Net"]
["10\"",null,"115 Times",{"$f":"ROUND(D39*115,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,13,"Service Lines",{"$f":"M37*$H$20*0.5","v":0},{"$f":"M38*$H$20*0.5","v":0},{"$f":"SUM(M48:N48)","v":0},null,null,null,13,"Service Lines",{"$f":"U37*$H$20*0.5","v":0},{"$f":"U38*$H$20*0.5","v":0},{"$f":"SUM(U48:V48)","v":0},null,null,null,13,"Service Lines",{"$f":"AC37*$H$20*0.5","v":0},{"$f":"AC38*$H$20*0.5","v":0},{"$f":"SUM(AC48:AD48)","v":0}]
["* Surcharge has been rounded down to the nearest penny",null,null,null,null,null,null,null,null,null,14,"Valves",{"$f":"N37*$H$21*0.5","v":0},{"$f":"N38*$H$21*0.5","v":0},{"$f":"SUM(M49:N49)","v":0},null,null,null,14,"Valves",{"$f":"V37*$H$21*0.5","v":0},{"$f":"V38*$H$21*0.5","v":0},{"$f":"SUM(U49:V49)","v":0},null,null,null,14,"Valves",{"$f":"AD37*$H$21*0.5","v":0},{"$f":"AD38*$H$21*0.5","v":0},{"$f":"SUM(AC49:AD49)","v":0}]
[null,null,null,null,null,null,null,null,null,null,15,"Hydrants",{"$f":"O37*$H$22*0.5","v":0},{"$f":"O38*$H$22*0.5","v":0},{"$f":"SUM(M50:N50)","v":0},null,null,null,15,"Hydrants",{"$f":"W37*$H$22*0.5","v":0},{"$f":"W38*$H$22*0.5","v":0},{"$f":"SUM(U50:V50)","v":0},null,null,null,15,"Hydrants",{"$f":"AE37*$H$22*0.5","v":0},{"$f":"AE38*$H$22*0.5","v":0},{"$f":"SUM(AC50:AD50)","v":0}]
[null,null,"The Company seeks to file, annually with the Commission, a calculation in this form to support implementation of such a surcharge. Customer will be notified either by a message on their bill, by bill insert, or by mail.",null,null,null,null,null,null,null,16,"Meters",{"$f":"P37*$H$23*0.5","v":0},{"$f":"P38*$H$23*0.5","v":0},{"$f":"SUM(M51:N51)","v":0},null,null,null,16,"Meters",{"$f":"X37*$H$23*0.5","v":0},{"$f":"X38*$H$23*0.5","v":0},{"$f":"SUM(U51:V51)","v":0},null,null,null,16,"Meters",{"$f":"AF37*$H$23*0.5","v":0},{"$f":"AF38*$H$23*0.5","v":0},{"$f":"SUM(AC51:AD51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,17,"Total",{"$f":"SUM(M48:M51)","v":0},{"$f":"SUM(N48:N51)","v":0},{"$f":"SUM(M52:N52)","v":0},null,null,null,17,"Total",{"$f":"SUM(U48:U51)","v":0},{"$f":"SUM(V48:V51)","v":0},{"$f":"SUM(U52:V52)","v":0},null,null,null,17,"Total",{"$f":"SUM(AC48:AC51)","v":0},{"$f":"SUM(AD48:AD51)","v":0},{"$f":"SUM(AC52:AD52)","v":0}]
[]
[]
[null,null,{"$f":"\"*Note: This Figures Comes from Schedule 14 \"&'Sch 6'!L67","v":"*Note: This Figures Comes from Schedule 14 Page 10"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Page \" &J58","v":"Page 25"},null,null,null,null,null,null,null,{"$f":"\"Page \" &R58","v":"Page 26"},null,null,null,null,null,null,null,{"$f":"\"Page \" &Z58","v":"Page 27"},null,null,null,null,null,null,null,{"$f":"\"Page \" &AH58","v":"Page 28"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Sch 18'!F55+1","v":25},null,null,null,null,null,null,null,{"$f":"J58+1","v":26},null,null,null,null,null,null,null,{"$f":"R58+1","v":27},null,null,null,null,null,null,null,{"$f":"Z58+1","v":28}]
[]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(I16)","v":true},{"$f":"IF(I60=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(I17)","v":true},{"$f":"IF(I61=TRUE,\"Incomplete\",\"Complete\")","v":"Incomplete"}]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(I27)","v":false},"Complete"]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(J30)","v":true},"Incomplete"]
[null,null,null,null,null,null,null,null,{"$f":"ISBLANK(J43)","v":true},"Incomplete"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J60=\"Incomplete\",\"Incomplete\",IF(J61=\"Incomplete\",\"Incomplete\",IF(J62=\"Incomplete\",\"Incomplete\",IF(J63=\"Incomplete\",\"Incomplete\",IF(J64=\"Incomplete\",\"Incomplete\",\"Complete\")))))","v":"Incomplete"}]

{"sheet":"Sch 20","index":65,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[[5,0,5,14],[19,1,20,14],[27,1,28,14],[23,1,24,14],[7,1,9,14],[12,1,12,14],[15,1,16,14]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!$A$38","v":"Schedule 20"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&O35","v":" Short Form Rate Application Page No. 1"}]
[{"$f":"A6","v":"CHECKLIST"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table of contents"]
[]
["CHECKLIST"]
[]
[4,"(Plant Additions) - Please provide a list of all plant additions by year and NARUC plant account number. For each plant addition project with over $500 in total costs, please provide (1) a list showing the individual cost components of the plant addition and (2) invoices to support each cost component shown on the list. Please cross-reference the amounts on the list to the invoices."]
[]
[]
[]
[]
[5,"(Salaries and Wages) – Please provide a breakdown by position, salary, and duties for all of the Company’s employees. (Acct. 601)"]
[]
[]
[6,"(Purchased Water) – Please provide (1) a list showing the individual cost components of the total purchased water expense and (2) invoices to support each cost component over $250 shown on the list. (Acct. 610)"]
[]
[]
[]
[7,"(Purchased Power) – Please provide (1) a list showing the individual cost components of the total purchased power expense and (2) invoices to support each cost component over $250 shown on the list. (Acct. 615)"]
[]
[]
[]
[8,"(Repairs and Maintenance) – Please provide (1) a list showing the individual cost components of the total purchased repairs and maintenance expense and (2) invoices to support each cost "]
[]
[]
[]
[9,"(Outside Services) – Please provide (1) a list showing the individual cost components of the total purchased outside services expense and (2) invoices to support each cost component over $250 shown on the list. (Acct. 630)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \" &O35","v":"Page 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proof of Rev Hidden'!BF89+1","v":1}]

{"sheet":"Proof of Rev Hidden","index":66,"n_rows":88,"n_cols":63,"rows_kept":88,"cut":false,"hidden":true,"merged":[[24,0,24,1],[26,0,26,1],[17,43,17,47],[17,3,17,12],[17,18,17,22],[17,23,17,27],[17,28,17,32],[17,33,17,37],[17,38,17,42],[17,13,17,17],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,5,31,8],[39,6,39,7],[7,0,7,2],[6,0,6,2],[18,38,18,42],[18,43,18,47],[18,58,18,62],[17,58,17,62],[18,53,18,57],[17,53,17,57],[18,48,18,52],[17,48,17,52],[18,3,18,12],[18,13,18,17],[18,18,18,22],[18,23,18,27],[18,28,18,32],[18,33,18,37]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proof of Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proof of Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proof of Revenue"]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"A7","v":"PROOF OF REVENUE"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["PROOF OF REVENUE"]
[]
[]
[null,null,"Revenues:","Current",null,null,null,null,null,null,"Proposed"]
[null,null,"  Total",{"$f":"+K33+P33+U33+Z33+AE33+AJ33+AO33+AT33+AY33+BD33+BI33","v":0},null,null,null,null,null,null,{"$f":"+M33+R33+W33+AB33+AG33+AL33+AQ33+AV33+BA33+BF33+BK33","v":0}]
[null,null,"Test Year Metered Revenues",{"$f":"'Sch 9'!D10","v":0}]
[null,null,"Over(Short)",{"$f":"D12-D11","v":0}]
[null,null,"Percent Difference",{"$f":"IF(D12>0,D13/D12,\"\")","v":""}]
[]
[]
[]
[null,null,"Meter Size",{"$f":"'Sch 7'!A11","v":"5/8\" x 3/4\" Meter"},null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!A12","v":0},null,null,null,null,{"$f":"'Sch 7'!A13","v":0},null,null,null,null,{"$f":"'Sch 7'!A14","v":0},null,null,null,null,{"$f":"'Sch 7'!A15","v":0},null,null,null,null,{"$f":"'Sch 7'!A16","v":0},null,null,null,null,{"$f":"'Sch 7'!A17","v":0},null,null,null,null,{"$f":"'Sch 7'!A18","v":0},null,null,null,null,{"$f":"'Sch 7'!A19","v":0},null,null,null,null,{"$f":"'Sch 7'!A20","v":0},null,null,null,null,{"$f":"'Sch 7'!A21","v":0}]
[null,null,"Customer Class",{"$f":"'Sch 7'!B11","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!B12","v":0},null,null,null,null,{"$f":"'Sch 7'!B13","v":0},null,null,null,null,{"$f":"'Sch 7'!B14","v":0},null,null,null,null,{"$f":"'Sch 7'!B15","v":0},null,null,null,null,{"$f":"'Sch 7'!B16","v":0},null,null,null,null,{"$f":"'Sch 7'!B17","v":0},null,null,null,null,{"$f":"'Sch 7'!B18","v":0},null,null,null,null,{"$f":"'Sch 7'!B19","v":0},null,null,null,null,{"$f":"'Sch 7'!B20","v":0},null,null,null,null,{"$f":"'Sch 7'!B21","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed",null,null,"Current",null,"Proposed"]
["Basic Charge:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!C11","v":0},null,{"$f":"'Sch 7'!E11","v":0},null,null,{"$f":"'Sch 7'!C12","v":0},null,{"$f":"'Sch 7'!E12","v":0},null,null,{"$f":"'Sch 7'!C13","v":0},null,{"$f":"'Sch 7'!E13","v":0},null,null,{"$f":"'Sch 7'!C14","v":0},null,{"$f":"'Sch 7'!E13","v":0},null,null,{"$f":"'Sch 7'!C18","v":0},null,{"$f":"'Sch 7'!E18","v":0},null,null,{"$f":"'Sch 7'!C19","v":0},null,{"$f":"'Sch 7'!E19","v":0},null,null,{"$f":"'Sch 7'!C20","v":0},null,{"$f":"'Sch 7'!E20","v":0},null,null,{"$f":"'Sch 7'!C21","v":0},null,{"$f":"'Sch 7'!E21","v":0},null,null,{"$f":"'Sch 7'!F21","v":0},null,{"$f":"'Sch 7'!H21","v":0},null,null,{"$f":"'Sch 7'!Q21","v":0},null,{"$f":"'Sch 7'!S20","v":0},null,null,{"$f":"'Sch 7'!T20","v":0},null,{"$f":"'Sch 7'!V20","v":0}]
["Tier One Rate:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!B29","v":0},null,{"$f":"'Sch 7'!E29","v":0},null,null,{"$f":"'Sch 7'!B39","v":0},null,{"$f":"'Sch 7'!E39","v":0},null,null,{"$f":"'Sch 7'!B40","v":0},null,{"$f":"'Sch 7'!E40","v":0},null,null,{"$f":"'Sch 7'!B41","v":0},null,{"$f":"'Sch 7'!E41","v":0},null,null,{"$f":"'Sch 7'!B42","v":0},null,{"$f":"'Sch 7'!E42","v":0},null,null,{"$f":"'Sch 7'!B43","v":0},null,{"$f":"'Sch 7'!E43","v":0},null,null,{"$f":"'Sch 7'!B44","v":0},null,{"$f":"'Sch 7'!E44","v":0},null,null,{"$f":"'Sch 7'!B45","v":0},null,{"$f":"'Sch 7'!E45","v":0},null,null,{"$f":"'Sch 7'!B46","v":0},null,{"$f":"'Sch 7'!E46","v":0},null,null,{"$f":"'Sch 7'!B47","v":0},null,{"$f":"'Sch 7'!E47","v":0},null,null,{"$f":"'Sch 7'!B48","v":0},null,{"$f":"'Sch 7'!E48","v":0}]
["Incremental Tier Two Rate:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!B30-'Sch 7'!B29","v":0},null,{"$f":"'Sch 7'!E30-'Sch 7'!E29","v":0},null,null,{"$f":"'Sch 7'!C39-'Sch 7'!B39","v":0},null,{"$f":"'Sch 7'!F39-'Sch 7'!E39","v":0},null,null,{"$f":"'Sch 7'!C40-'Sch 7'!B40","v":0},null,{"$f":"'Sch 7'!F40-'Sch 7'!E40","v":0},null,null,{"$f":"'Sch 7'!C41-'Sch 7'!B41","v":0},null,{"$f":"'Sch 7'!F41-'Sch 7'!E41","v":0},null,null,{"$f":"'Sch 7'!C42-'Sch 7'!B42","v":0},null,{"$f":"'Sch 7'!F42-'Sch 7'!E42","v":0},null,null,{"$f":"'Sch 7'!C43-'Sch 7'!B43","v":0},null,{"$f":"'Sch 7'!F43-'Sch 7'!E43","v":0},null,null,{"$f":"'Sch 7'!C44-'Sch 7'!B44","v":0},null,{"$f":"'Sch 7'!F44-'Sch 7'!E44","v":0},null,null,{"$f":"'Sch 7'!C45-'Sch 7'!B45","v":0},null,{"$f":"'Sch 7'!F45-'Sch 7'!E45","v":0},null,null,{"$f":"'Sch 7'!C46-'Sch 7'!B46","v":0},null,{"$f":"'Sch 7'!F46-'Sch 7'!E46","v":0},null,null,{"$f":"'Sch 7'!C47-'Sch 7'!B47","v":0},null,{"$f":"'Sch 7'!F47-'Sch 7'!E47","v":0},null,null,{"$f":"'Sch 7'!C48-'Sch 7'!B48","v":0},null,{"$f":"'Sch 7'!F48-'Sch 7'!E48","v":0}]
["Incremental Tier Three Rate:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!B31-'Sch 7'!B30","v":0},null,{"$f":"'Sch 7'!E31-'Sch 7'!E30","v":0}]
["Surcharge Per M-Gallon"]
[]
["Gallons in Minimum: (000's)",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!D11/1000","v":0},null,{"$f":"'Sch 7'!F11/1000","v":0},null,null,{"$f":"'Sch 7'!D12/1000","v":0},null,{"$f":"'Sch 7'!F12/1000","v":0},null,null,{"$f":"'Sch 7'!D13/1000","v":0},null,{"$f":"'Sch 7'!F13/1000","v":0},null,null,{"$f":"'Sch 7'!D14/1000","v":0},null,{"$f":"'Sch 7'!F14/1000","v":0},null,null,{"$f":"'Sch 7'!D15/1000","v":0},null,{"$f":"'Sch 7'!F15/1000","v":0},null,null,{"$f":"'Sch 7'!D16/1000","v":0},null,{"$f":"'Sch 7'!F16/1000","v":0},null,null,{"$f":"'Sch 7'!D17/1000","v":0},null,{"$f":"'Sch 7'!F17/1000","v":0},null,null,{"$f":"'Sch 7'!D18/1000","v":0},null,{"$f":"'Sch 7'!F18/1000","v":0},null,null,{"$f":"'Sch 7'!D19/1000","v":0},null,{"$f":"'Sch 7'!F19/1000","v":0},null,null,{"$f":"'Sch 7'!D20/1000","v":0},null,{"$f":"'Sch 7'!F20/1000","v":0},null,null,{"$f":"'Sch 7'!D21/1000","v":0},null,{"$f":"'Sch 7'!F21/1000","v":0}]
["Tier One Upper Limit:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!D29/1000","v":0},null,{"$f":"'Sch 7'!G29/1000","v":0},null,null,{"$f":"'Sch 7'!D39/1000","v":0},null,{"$f":"'Sch 7'!G39/1000","v":0},null,null,{"$f":"'Sch 7'!D40/1000","v":0},null,{"$f":"'Sch 7'!G40/1000","v":0},null,null,{"$f":"'Sch 7'!D41/1000","v":0},null,{"$f":"'Sch 7'!G41/1000","v":0},null,null,{"$f":"'Sch 7'!D42/1000","v":0},null,{"$f":"'Sch 7'!G42/1000","v":0},null,null,{"$f":"'Sch 7'!D43/1000","v":0},null,{"$f":"'Sch 7'!G43/1000","v":0},null,null,{"$f":"'Sch 7'!D44/1000","v":0},null,{"$f":"'Sch 7'!G44/1000","v":0},null,null,{"$f":"'Sch 7'!D45/1000","v":0},null,{"$f":"'Sch 7'!G45/1000","v":0},null,null,{"$f":"'Sch 7'!D46/1000","v":0},null,{"$f":"'Sch 7'!G46/1000","v":0},null,null,{"$f":"'Sch 7'!D47/1000","v":0},null,{"$f":"'Sch 7'!G47/1000","v":0},null,null,{"$f":"'Sch 7'!D48/1000","v":0},null,{"$f":"'Sch 7'!G48/1000","v":0}]
["Tier Two Upper Limit:",null,null,null,null,null,null,null,null,null,{"$f":"'Sch 7'!D30/1000","v":0},null,{"$f":"'Sch 7'!G30/1000","v":0},null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999,null,null,99999,null,99999]
["Surcharge Initiation Level:"]
[]
[null,null,"CONSUMPTION","BILLS","Average","Median",null,null,null,null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed","BILLS",null,"Current",null,"Proposed"]
["CONSUMPTION","CONSUMPTION","RANGE",{"$f":"SUM(D41:D87)","v":0},{"$f":"D33/12","v":0},null,null,null,null,null,{"$f":"SUM(K41:K87)","v":0},null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0]
[null,null,"MonMin",null,null,null,null,null,null,null,{"$f":"$D$33*K21","v":0},null,{"$f":"$D$33*M21","v":0},null,null,{"$f":"$N$33*P21","v":0},null,{"$f":"$N$33*R21","v":0},null,null,{"$f":"$S$33*U21","v":0},null,{"$f":"$S$33*W21","v":0},null,null,{"$f":"$X$33*Z21","v":0},null,{"$f":"$X$33*AB21","v":0},null,null,{"$f":"$AC$33*AE21","v":0},null,{"$f":"$AC$33*AG21","v":0},null,null,{"$f":"$AH$33*AJ21","v":0},null,{"$f":"$AH$33*AL21","v":0},null,null,{"$f":"$AM$33*AO21","v":0},null,{"$f":"$AM$33*AQ21","v":0},null,null,{"$f":"$AR$33*AT21","v":0},null,{"$f":"$AR$33*AV21","v":0},null,null,{"$f":"$AW$33*AY21","v":0},null,{"$f":"$AW$33*BA21","v":0},null,null,{"$f":"$BB$33*BD21","v":0},null,{"$f":"$BB$33*BF21","v":0},null,null,{"$f":"$BG$33*BI21","v":0},null,{"$f":"$BG$33*BK21","v":0}]
[null,null,"Tier 1",null,null,null,null,null,null,{"$f":"SUMIFS($D$41:$D$1111,$J$41:$J$1111,C35)","v":0},{"$f":"SUMIFS($K$41:$K$1111,$J$41:$J$1111,C35)-(J35*$K$21)","v":0},{"$f":"SUMIFS($D$41:$D$1111,$L$41:$L$1111,C35)","v":0},{"$f":"SUMIFS($M$41:$M$1111,$L$41:$L$1111,C35)-(L35*$M$21)","v":0},null,{"$f":"SUMIFS($N$41:$N$1111,$O$41:$O$1111,C35)","v":0},{"$f":"SUMIFS($P$41:$P$1111,$O$41:$O$1111,C35)-(O35*$P$21)","v":0},{"$f":"SUMIFS($N$41:$N$1111,$Q$41:$Q$1111,C35)","v":0},{"$f":"SUMIFS($R$41:$R$1111,$Q$41:$Q$1111,C35)-(Q35*$R$21)","v":0},null,{"$f":"SUMIFS($S$41:$S$1111,$T$41:$T$1111,C35)","v":0},{"$f":"SUMIFS($U$41:$U$1111,$T$41:$T$1111,C35)-(T35*$U$21)","v":0},{"$f":"SUMIFS($S$41:$S$1111,$V$41:$V$1111,C35)","v":0},{"$f":"SUMIFS($W$41:$W$1111,$V$41:$V$1111,C35)-(V35*$W$21)","v":0},null,{"$f":"SUMIFS($X$41:$X$1111,$Y$41:$Y$1111,C35)","v":0},{"$f":"SUMIFS($Z$41:$Z$1111,$Y$41:$Y$1111,C35)-(Y35*$Z$21)","v":0},{"$f":"SUMIFS($X$41:$X$1111,$AA$41:$AA$1111,C35)","v":0},{"$f":"SUMIFS($AB$41:$AB$1111,$AA$41:$AA$1111,C35)-(AA35*$AB$21)","v":0},null,{"$f":"SUMIFS($AC$41:$AC$1111,$AD$41:$AD$1111,C35)","v":0},{"$f":"SUMIFS($AE$41:$AE$1111,$AD$41:$AD$1111,C35)-(AD35*$AE$21)","v":0},{"$f":"SUMIFS($AC$41:$AC$1111,$AF$41:$AF$1111,C35)","v":0},{"$f":"SUMIFS($AG$41:$AG$1111,$AF$41:$AF$1111,C35)-(AF35*$AG$21)","v":0},null,{"$f":"SUMIFS($AH$41:$AH$1111,$AI$41:$AI$1111,C35)","v":0},{"$f":"SUMIFS($AJ$41:$AJ$1111,$AI$41:$AI$1111,C35)-(AI35*$AJ$21)","v":0},{"$f":"SUMIFS($AH$41:$AH$1111,$AK$41:$AK$1111,C35)","v":0},{"$f":"SUMIFS($AL$41:$AL$1111,$AK$41:$AK$1111,C35)-(AK35*$AL$21)","v":0},null,{"$f":"SUMIFS($AM$41:$AM$1111,$AN$41:$AN$1111,C35)","v":0},{"$f":"SUMIFS($AO$41:$AO$1111,$AN$41:$AN$1111,C35)-(AN35*$AO$21)","v":0},{"$f":"SUMIFS($AM$41:$AM$1111,$AP$41:$AP$1111,C35)","v":0},{"$f":"SUMIFS($AQ$41:$AQ$1111,$AP$41:$AP$1111,C35)-(AP35*$AQ$21)","v":0},null,{"$f":"SUMIFS($AR$41:$AR$1111,$AS$41:$AS$1111,C35)","v":0},{"$f":"SUMIFS($AT$41:$AT$1111,$AS$41:$AS$1111,C35)-(AS35*$AT$21)","v":0},{"$f":"SUMIFS($AR$41:$AR$1111,$AU$41:$AU$1111,C35)","v":0},{"$f":"SUMIFS($AV$41:$AV$1111,$AU$41:$AU$1111,C35)-(AU35*$AV$21)","v":0},null,{"$f":"SUMIFS($AW$41:$AW$1111,$AX$41:$AX$1111,C35)","v":0},{"$f":"SUMIFS($AY$41:$AY$1111,$AX$41:$AX$1111,C35)-(AX35*$AY$21)","v":0},{"$f":"SUMIFS($AW$41:$AW$1111,$AZ$41:$AZ$1111,C35)","v":0},{"$f":"SUMIFS($BA$41:$BA$1111,$AZ$41:$AZ$1111,C35)-(AZ35*$BA$21)","v":0},null,{"$f":"SUMIFS($BB$41:$BB$1111,$BC$41:$BC$1111,C35)","v":0},{"$f":"SUMIFS($BD$41:$BD$1111,$BC$41:$BC$1111,C35)-(BC35*$BD$21)","v":0},{"$f":"SUMIFS($BB$41:$BB$1111,$BE$41:$BE$1111,C35)","v":0},{"$f":"SUMIFS($BF$41:$BF$1111,$BE$41:$BE$1111,C35)-(BE35*$BF$21)","v":0},null,{"$f":"SUMIFS($BG$41:$BG$1111,$BH$41:$BH$1111,C35)","v":0},{"$f":"SUMIFS($BI$41:$BI$1111,$BH$41:$BH$1111,C35)-(BH35*$BI$21)","v":0},{"$f":"SUMIFS($BG$41:$BG$1111,$BJ$41:$BJ$1111,C35)","v":0},{"$f":"SUMIFS($BK$41:$BK$1111,$BJ$41:$BJ$1111,C35)-(BJ35*$BK$21)","v":0}]
[null,null,"Tier 2",null,null,null,null,null,null,{"$f":"SUMIFS($D$41:$D$1111,$J$41:$J$1111,C36)","v":0},{"$f":"SUMIFS($K$41:$K$1111,$J$41:$J$1111,C36)-(J36*$K$21)","v":0},{"$f":"SUMIFS($D$41:$D$1111,$L$41:$L$1111,C36)","v":0},{"$f":"SUMIFS($M$41:$M$1111,$L$41:$L$1111,C36)-(L36*$M$21)","v":0},null,{"$f":"SUMIFS($N$41:$N$1111,$O$41:$O$1111,C36)","v":0},{"$f":"SUMIFS($P$41:$P$1111,$O$41:$O$1111,C36)-(O36*$P$21)","v":0},{"$f":"SUMIFS($N$41:$N$1111,$Q$41:$Q$1111,C36)","v":0},{"$f":"SUMIFS($R$41:$R$1111,$Q$41:$Q$1111,C36)-(Q36*$R$21)","v":0},null,{"$f":"SUMIFS($S$41:$S$1111,$T$41:$T$1111,C36)","v":0},{"$f":"SUMIFS($U$41:$U$1111,$T$41:$T$1111,C36)-(T36*$U$21)","v":0},{"$f":"SUMIFS($S$41:$S$1111,$V$41:$V$1111,C36)","v":0},{"$f":"SUMIFS($W$41:$W$1111,$V$41:$V$1111,C36)-(V36*$W$21)","v":0},null,{"$f":"SUMIFS($X$41:$X$1111,$Y$41:$Y$1111,C36)","v":0},{"$f":"SUMIFS($Z$41:$Z$1111,$Y$41:$Y$1111,C36)-(Y36*$Z$21)","v":0},{"$f":"SUMIFS($X$41:$X$1111,$AA$41:$AA$1111,C36)","v":0},{"$f":"SUMIFS($AB$41:$AB$1111,$AA$41:$AA$1111,C36)-(AA36*$AB$21)","v":0},null,{"$f":"SUMIFS($AC$41:$AC$1111,$AD$41:$AD$1111,C36)","v":0},{"$f":"SUMIFS($AE$41:$AE$1111,$AD$41:$AD$1111,C36)-(AD36*$AE$21)","v":0},{"$f":"SUMIFS($AC$41:$AC$1111,$AF$41:$AF$1111,C36)","v":0},{"$f":"SUMIFS($AG$41:$AG$1111,$AF$41:$AF$1111,C36)-(AF36*$AG$21)","v":0},null,{"$f":"SUMIFS($AH$41:$AH$1111,$AI$41:$AI$1111,C36)","v":0},{"$f":"SUMIFS($AJ$41:$AJ$1111,$AI$41:$AI$1111,C36)-(AI36*$AJ$21)","v":0},{"$f":"SUMIFS($AH$41:$AH$1111,$AK$41:$AK$1111,C36)","v":0},{"$f":"SUMIFS($AL$41:$AL$1111,$AK$41:$AK$1111,C36)-(AK36*$AL$21)","v":0},null,{"$f":"SUMIFS($AM$41:$AM$1111,$AN$41:$AN$1111,C36)","v":0},{"$f":"SUMIFS($AO$41:$AO$1111,$AN$41:$AN$1111,C36)-(AN36*$AO$21)","v":0},{"$f":"SUMIFS($AM$41:$AM$1111,$AP$41:$AP$1111,C36)","v":0},{"$f":"SUMIFS($AQ$41:$AQ$1111,$AP$41:$AP$1111,C36)-(AP36*$AQ$21)","v":0},null,{"$f":"SUMIFS($AR$41:$AR$1111,$AS$41:$AS$1111,C36)","v":0},{"$f":"SUMIFS($AT$41:$AT$1111,$AS$41:$AS$1111,C36)-(AS36*$AT$21)","v":0},{"$f":"SUMIFS($AR$41:$AR$1111,$AU$41:$AU$1111,C36)","v":0},{"$f":"SUMIFS($AV$41:$AV$1111,$AU$41:$AU$1111,C36)-(AU36*$AV$21)","v":0},null,{"$f":"SUMIFS($AW$41:$AW$1111,$AX$41:$AX$1111,C36)","v":0},{"$f":"SUMIFS($AY$41:$AY$1111,$AX$41:$AX$1111,C36)-(AX36*$AY$21)","v":0},{"$f":"SUMIFS($AW$41:$AW$1111,$AZ$41:$AZ$1111,C36)","v":0},{"$f":"SUMIFS($BA$41:$BA$1111,$AZ$41:$AZ$1111,C36)-(AZ36*$BA$21)","v":0},null,{"$f":"SUMIFS($BB$41:$BB$1111,$BC$41:$BC$1111,C36)","v":0},{"$f":"SUMIFS($BD$41:$BD$1111,$BC$41:$BC$1111,C36)-(BC36*$BD$21)","v":0},{"$f":"SUMIFS($BB$41:$BB$1111,$BE$41:$BE$1111,C36)","v":0},{"$f":"SUMIFS($BF$41:$BF$1111,$BE$41:$BE$1111,C36)-(BE36*$BF$21)","v":0},null,{"$f":"SUMIFS($BG$41:$BG$1111,$BH$41:$BH$1111,C36)","v":0},{"$f":"SUMIFS($BI$41:$BI$1111,$BH$41:$BH$1111,C36)-(BH36*$BI$21)","v":0},{"$f":"SUMIFS($BG$41:$BG$1111,$BJ$41:$BJ$1111,C36)","v":0},{"$f":"SUMIFS($BK$41:$BK$1111,$BJ$41:$BJ$1111,C36)-(BJ36*$BK$21)","v":0}]
[null,null,"Tier 3",null,null,null,null,null,null,0,0,0,0,null,0,{"$f":"SUMIFS($P$41:$P$1111,$O$41:$O$1111,C37)-(O37*$P$21)","v":0},0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
["RANGE","RANGE","CALCULATION",null,null,null,{"$f":"VLOOKUP(0.5,G41:H1048576,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(0.5,G41:H1048576,2)","v":{"$error":"#N/A"}}]
["BEGINNING","END","BASIS",null,{"$f":"SUM(E41:E69)","v":0},"Cum",null,{"$f":"(0.5-G38)/(H38-G38)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(0.5,H41:I1048576,2)","v":{"$error":"#N/A"}},{"$f":"IF(K29<9999,3,2)","v":3},null,{"$f":"IF(M29<9999,3,2)","v":3},null,null,{"$f":"IF(P29<9999,3,2)","v":2},null,{"$f":"IF(R29<9999,3,2)","v":2},null,null,{"$f":"IF(U29<9999,3,2)","v":2},null,{"$f":"IF(W29<9999,3,2)","v":2},null,null,{"$f":"IF(Z29<9999,3,2)","v":2},null,{"$f":"IF(AB29<9999,3,2)","v":2},null,null,{"$f":"IF(AE29<9999,3,2)","v":2},null,{"$f":"IF(AG29<9999,3,2)","v":2},null,null,{"$f":"IF(AJ29<9999,3,2)","v":2},null,{"$f":"IF(AL29<9999,3,2)","v":2},null,null,{"$f":"IF(AO29<9999,3,2)","v":2},null,{"$f":"IF(AQ29<9999,3,2)","v":2},null,null,{"$f":"IF(AT29<9999,3,2)","v":2},null,{"$f":"IF(AV29<9999,3,2)","v":2},null,null,{"$f":"IF(AY29<9999,3,2)","v":2},null,{"$f":"IF(BA29<9999,3,2)","v":2},null,null,{"$f":"IF(BD29<9999,3,2)","v":2},null,{"$f":"IF(BF29<9999,3,2)","v":2},null,null,{"$f":"IF(BI29<9999,3,2)","v":2},null,{"$f":"IF(BK29<9999,3,2)","v":2}]
["(000's)","(000's)","(000's)",null,{"$f":"E39/D33","v":{"$error":"#DIV/0!"}},"Bills Ct","Proportions",null,{"$f":"I39+H39","v":{"$error":"#N/A"}}]
[0,0,0,{"$f":"'Sch 6'!B10","v":0},{"$f":"D41*C41","v":0},{"$f":"D41","v":0},{"$f":"F41/$D$33","v":{"$error":"#DIV/0!"}},{"$f":"G42","v":{"$error":"#DIV/0!"}},{"$f":"B42","v":1},{"$f":"IF(AND($J$39=2,C41< $K$28), \"Tier 2\", IF(AND($J$39=3,C41< $K$28), \"Tier 1\", IF(AND($J$39=3,C41< $K$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"D41*(K$21+IF($C41>K$27,($C41-K$27)*K$22,0)+IF($C41>K$28,($C41-K$28)*K$23,0)+IF($C41>K$29,($C41-K$29)*K$24,0)+IF($C41>K$30,($C41-K$30)*K$25,0))","v":0},{"$f":"IF(AND($L$39=2,C41< $M$28), \"Tier 2\", IF(AND($L$39=3,C41< $M$28), \"Tier 1\", IF(AND($L$39=3,C41< $M$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"D41*(M$21+IF($C41>M$27,($C41-M$27)*M$22,0)+IF($C41>M$28,($C41-M$28)*M$23,0)+IF($C41>M$29,($C41-M$29)*M$24,0)+IF($C41>M$30,($C41-M$30)*M$25,0))","v":0},{"$f":"'Sch 6'!C10","v":0},{"$f":"IF(AND($O$39=2,C41< $P$28), \"Tier 2\", IF(AND($O$39=3,C41< $P$28), \"Tier 1\", IF(AND($O$39=3,C41< $P$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"N41*(P$21+IF($C41>P$27,($C41-P$27)*P$22,0)+IF($C41>P$28,($C41-P$28)*P$23,0)+IF($C41>P$29,($C41-P$29)*P$24,0)+IF($C41>P$30,($C41-P$30)*P$25,0))","v":0},{"$f":"IF(AND($Q$39=2,C41< $R$28), \"Tier 2\", IF(AND($Q$39=3,C41< $R$28), \"Tier 1\", IF(AND($Q$39=3,C41< $R$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"N41*(R$21+IF($C41>R$27,($C41-R$27)*R$22,0)+IF($C41>R$28,($C41-R$28)*R$23,0)+IF($C41>R$29,($C41-R$29)*R$24,0)+IF($C41>R$30,($C41-R$30)*R$25,0))","v":0},{"$f":"'Sch 6'!D10","v":0},{"$f":"IF(AND($T$39=2,C41< $U$28), \"Tier 2\", IF(AND($T$39=3,C41< $U$28), \"Tier 1\", IF(AND($T$39=3,C41< $U$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"S41*(U$21+IF($C41>U$27,($C41-U$27)*U$22,0)+IF($C41>U$28,($C41-U$28)*U$23,0)+IF($C41>U$29,($C41-U$29)*U$24,0)+IF($C41>U$30,($C41-U$30)*U$25,0))","v":0},{"$f":"IF(AND($V$39=2,C41< $W$28), \"Tier 2\", IF(AND($V$39=3,C41< $W$28), \"Tier 1\", IF(AND($V$39=3,C41< $W$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"S41*(W$21+IF($C41>W$27,($C41-W$27)*W$22,0)+IF($C41>W$28,($C41-W$28)*W$23,0)+IF($C41>W$29,($C41-W$29)*W$24,0)+IF($C41>W$30,($C41-W$30)*W$25,0))","v":0},{"$f":"'Sch 6'!E10","v":0},{"$f":"IF(AND($Y$39=2,C41< $Z$28), \"Tier 2\", IF(AND($Y$39=3,C41< $Z$28), \"Tier 1\", IF(AND($Y$39=3,C41< $Z$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"X41*(Z$21+IF($C41>Z$27,($C41-Z$27)*Z$22,0)+IF($C41>Z$28,($C41-Z$28)*Z$23,0)+IF($C41>Z$29,($C41-Z$29)*Z$24,0)+IF($C41>Z$30,($C41-Z$30)*Z$25,0))","v":0},{"$f":"IF(AND($AA$39=2,C41< $AB$28), \"Tier 2\", IF(AND($AA$39=3,C41< $AB$28), \"Tier 1\", IF(AND($AA$39=3,C41< $AB$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"X41*(AB$21+IF($C41>AB$27,($C41-AB$27)*AB$22,0)+IF($C41>AB$28,($C41-AB$28)*AB$23,0)+IF($C41>AB$29,($C41-AB$29)*AB$24,0)+IF($C41>AB$30,($C41-AB$30)*AB$25,0))","v":0},{"$f":"'Sch 6'!F10","v":0},{"$f":"IF(AND($AD$39=2,C41< $AE$28), \"Tier 2\", IF(AND($AD$39=3,C41< $AE$28), \"Tier 1\", IF(AND($AD$39=3,C41< $AE$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AC41*(AE$21+IF($C41>AE$27,($C41-AE$27)*AE$22,0)+IF($C41>AE$28,($C41-AE$28)*AE$23,0)+IF($C41>AE$29,($C41-AE$29)*AE$24,0)+IF($C41>AE$30,($C41-AE$30)*AE$25,0))","v":0},{"$f":"IF(AND($AF$39=2,C41< $AG$28), \"Tier 2\", IF(AND($AF$39=3,C41< $AG$28), \"Tier 1\", IF(AND($AF$39=3,C41< $AG$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AC41*(AG$21+IF($C41>AG$27,($C41-AG$27)*AG$22,0)+IF($C41>AG$28,($C41-AG$28)*AG$23,0)+IF($C41>AG$29,($C41-AG$29)*AG$24,0)+IF($C41>AG$30,($C41-AG$30)*AG$25,0))","v":0},{"$f":"'Sch 6'!G10","v":0},{"$f":"IF(AND($AI$39=2,C41< $AJ$28), \"Tier 2\", IF(AND($AI$39=3,C41< $AJ$28), \"Tier 1\", IF(AND($AI$39=3,C41< $AJ$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AH41*(AJ$21+IF($C41>AJ$27,($C41-AJ$27)*AJ$22,0)+IF($C41>AJ$28,($C41-AJ$28)*AJ$23,0)+IF($C41>AJ$29,($C41-AJ$29)*AJ$24,0)+IF($C41>AJ$30,($C41-AJ$30)*AJ$25,0))","v":0},{"$f":"IF(AND($AK$39=2,C41< $AL$28), \"Tier 2\", IF(AND($AK$39=3,C41< $AL$28), \"Tier 1\", IF(AND($AK$39=3,C41< $AL$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AH41*(AL$21+IF($C41>AL$27,($C41-AL$27)*AL$22,0)+IF($C41>AL$28,($C41-AL$28)*AL$23,0)+IF($C41>AL$29,($C41-AL$29)*AL$24,0)+IF($C41>AL$30,($C41-AL$30)*AL$25,0))","v":0},{"$f":"'Sch 6'!H10","v":0},{"$f":"IF(AND($AN$39=2,C41< $AO$28), \"Tier 2\", IF(AND($AN$39=3,C41< $AO$28), \"Tier 1\", IF(AND($AN$39=3,C41< $AO$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AM41*(AO$21+IF($C41>AO$27,($C41-AO$27)*AO$22,0)+IF($C41>AO$28,($C41-AO$28)*AO$23,0)+IF($C41>AO$29,($C41-AO$29)*AO$24,0)+IF($C41>AO$30,($C41-AO$30)*AO$25,0))","v":0},{"$f":"IF(AND($AP$39=2,C41< $AQ$28), \"Tier 2\", IF(AND($AP$39=3,C41< $AQ$28), \"Tier 1\", IF(AND($AP$39=3,C41< $AQ$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AM41*(AQ$21+IF($C41>AQ$27,($C41-AQ$27)*AQ$22,0)+IF($C41>AQ$28,($C41-AQ$28)*AQ$23,0)+IF($C41>AQ$29,($C41-AQ$29)*AQ$24,0)+IF($C41>AQ$30,($C41-AQ$30)*AQ$25,0))","v":0},{"$f":"'Sch 6'!I10","v":0},{"$f":"IF(AND($AS$39=2,C41< $AT$28), \"Tier 2\", IF(AND($AS$39=3,C41< $AT$28), \"Tier 1\", IF(AND($AS$39=3,C41< $AT$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AR41*(AT$21+IF($C41>AT$27,($C41-AT$27)*AT$22,0)+IF($C41>AT$28,($C41-AT$28)*AT$23,0)+IF($C41>AT$29,($C41-AT$29)*AT$24,0)+IF($C41>AT$30,($C41-AT$30)*AT$25,0))","v":0},{"$f":"IF(AND($AU$39=2,C41< $AV$28), \"Tier 2\", IF(AND($AU$39=3,C41< $AV$28), \"Tier 1\", IF(AND($AU$39=3,C41< $AV$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AR41*(AV$21+IF($C41>AV$27,($C41-AV$27)*AV$22,0)+IF($C41>AV$28,($C41-AV$28)*AV$23,0)+IF($C41>AV$29,($C41-AV$29)*AV$24,0)+IF($C41>AV$30,($C41-AV$30)*AV$25,0))","v":0},{"$f":"'Sch 6'!J10","v":0},{"$f":"IF(AND($AX$39=2,C41< $AY$28), \"Tier 2\", IF(AND($AX$39=3,C41< $AY$28), \"Tier 1\", IF(AND($AX$39=3,C41< $AY$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AW41*(AY$21+IF($C41>AY$27,($C41-AY$27)*AY$22,0)+IF($C41>AY$28,($C41-AY$28)*AY$23,0)+IF($C41>AY$29,($C41-AY$29)*AY$24,0)+IF($C41>AY$30,($C41-AY$30)*AY$25,0))","v":0},{"$f":"IF(AND($AZ$39=2,C41< $BA$28), \"Tier 2\", IF(AND($AZ$39=3,C41< $BA$28), \"Tier 1\", IF(AND($AZ$39=3,C41< $BA$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"AW41*(BA$21+IF($C41>BA$27,($C41-BA$27)*BA$22,0)+IF($C41>BA$28,($C41-BA$28)*BA$23,0)+IF($C41>BA$29,($C41-BA$29)*BA$24,0)+IF($C41>BA$30,($C41-BA$30)*BA$25,0))","v":0},{"$f":"'Sch 6'!K10","v":0},{"$f":"IF(AND($BC$39=2,C41< $BD$28), \"Tier 2\", IF(AND($BC$39=3,C41< $BD$28), \"Tier 1\", IF(AND($BC$39=3,C41< $BD$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"BB41*(BD$21+IF($C41>BD$27,($C41-BD$27)*BD$22,0)+IF($C41>BD$28,($C41-BD$28)*BD$23,0)+IF($C41>BD$29,($C41-BD$29)*BD$24,0)+IF($C41>BD$30,($C41-BD$30)*BD$25,0))","v":0},{"$f":"IF(AND($BE$39=2,C41< $BF$28), \"Tier 2\", IF(AND($BE$39=3,C41< $BF$28), \"Tier 1\", IF(AND($BE$39=3,C41< $BF$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"BB41*(BF$21+IF($C41>BF$27,($C41-BF$27)*BF$22,0)+IF($C41>BF$28,($C41-BF$28)*BF$23,0)+IF($C41>BF$29,($C41-BF$29)*BF$24,0)+IF($C41>BF$30,($C41-BF$30)*BF$25,0))","v":0},{"$f":"'Sch 6'!L10","v":0},{"$f":"IF(AND($BH$39=2,C41< $BI$28), \"Tier 2\", IF(AND($BH$39=3,C41< $BI$28), \"Tier 1\", IF(AND($BH$39=3,C41< $BI$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"BG41*(BI$21+IF($C41>BI$27,($C41-BI$27)*BI$22,0)+IF($C41>BI$28,($C41-BI$28)*BI$23,0)+IF($C41>BI$29,($C41-BI$29)*BI$24,0)+IF($C41>BI$30,($C41-BI$30)*BI$25,0))","v":0},{"$f":"IF(AND($BJ$39=2,C41< $BK$28), \"Tier 2\", IF(AND($BJ$39=3,C41< $BK$28), \"Tier 1\", IF(AND($BJ$39=3,C41< $BK$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"BG41*(BK$21+IF($C41>BK$27,($C41-BK$27)*BK$22,0)+IF($C41>BK$28,($C41-BK$28)*BK$23,0)+IF($C41>BK$29,($C41-BK$29)*BK$24,0)+IF($C41>BK$30,($C41-BK$30)*BK$25,0))","v":0}]
[1,{"$f":"+B41+1","v":1},0.501,{"$f":"'Sch 6'!B11","v":0},0,{"$f":"D42+F41","v":0},{"$error":"#DIV/0!"},{"$f":"G43","v":{"$error":"#DIV/0!"}},2,{"$f":"IF(AND($J$39=2,C42< $K$28), \"Tier 2\", IF(AND($J$39=3,C42< $K$28), \"Tier 1\", IF(AND($J$39=3,C42< $K$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},{"$f":"D42*(K$21+IF($C42>K$27,($C42-K$27)*K$22,0)+IF($C42>K$28,($C42-K$28)*K$23,0)+IF($C42>K$29,($C42-K$29)*K$24,0)+IF($C42>K$30,($C42-K$30)*K$25,0))","v":0},{"$f":"IF(AND($L$39=2,C42< $M$28), \"Tier 2\", IF(AND($L$39=3,C42< $M$28), \"Tier 1\", IF(AND($L$39=3,C42< $M$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!C11","v":0},{"$f":"IF(AND($O$39=2,C42< $P$28), \"Tier 2\", IF(AND($O$39=3,C42< $P$28), \"Tier 1\", IF(AND($O$39=3,C42< $P$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($Q$39=2,C42< $R$28), \"Tier 2\", IF(AND($Q$39=3,C42< $R$28), \"Tier 1\", IF(AND($Q$39=3,C42< $R$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!D11","v":0},{"$f":"IF(AND($T$39=2,C42< $U$28), \"Tier 2\", IF(AND($T$39=3,C42< $U$28), \"Tier 1\", IF(AND($T$39=3,C42< $U$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($V$39=2,C42< $W$28), \"Tier 2\", IF(AND($V$39=3,C42< $W$28), \"Tier 1\", IF(AND($V$39=3,C42< $W$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!E11","v":0},{"$f":"IF(AND($Y$39=2,C42< $Z$28), \"Tier 2\", IF(AND($Y$39=3,C42< $Z$28), \"Tier 1\", IF(AND($Y$39=3,C42< $Z$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AA$39=2,C42< $AB$28), \"Tier 2\", IF(AND($AA$39=3,C42< $AB$28), \"Tier 1\", IF(AND($AA$39=3,C42< $AB$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!F11","v":0},{"$f":"IF(AND($AD$39=2,C42< $AE$28), \"Tier 2\", IF(AND($AD$39=3,C42< $AE$28), \"Tier 1\", IF(AND($AD$39=3,C42< $AE$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AF$39=2,C42< $AG$28), \"Tier 2\", IF(AND($AF$39=3,C42< $AG$28), \"Tier 1\", IF(AND($AF$39=3,C42< $AG$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!G11","v":0},{"$f":"IF(AND($AI$39=2,C42< $AJ$28), \"Tier 2\", IF(AND($AI$39=3,C42< $AJ$28), \"Tier 1\", IF(AND($AI$39=3,C42< $AJ$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AK$39=2,C42< $AL$28), \"Tier 2\", IF(AND($AK$39=3,C42< $AL$28), \"Tier 1\", IF(AND($AK$39=3,C42< $AL$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!H11","v":0},{"$f":"IF(AND($AN$39=2,C42< $AO$28), \"Tier 2\", IF(AND($AN$39=3,C42< $AO$28), \"Tier 1\", IF(AND($AN$39=3,C42< $AO$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AP$39=2,C42< $AQ$28), \"Tier 2\", IF(AND($AP$39=3,C42< $AQ$28), \"Tier 1\", IF(AND($AP$39=3,C42< $AQ$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!I11","v":0},{"$f":"IF(AND($AS$39=2,C42< $AT$28), \"Tier 2\", IF(AND($AS$39=3,C42< $AT$28), \"Tier 1\", IF(AND($AS$39=3,C42< $AT$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AU$39=2,C42< $AV$28), \"Tier 2\", IF(AND($AU$39=3,C42< $AV$28), \"Tier 1\", IF(AND($AU$39=3,C42< $AV$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!J11","v":0},{"$f":"IF(AND($AX$39=2,C42< $AY$28), \"Tier 2\", IF(AND($AX$39=3,C42< $AY$28), \"Tier 1\", IF(AND($AX$39=3,C42< $AY$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($AZ$39=2,C42< $BA$28), \"Tier 2\", IF(AND($AZ$39=3,C42< $BA$28), \"Tier 1\", IF(AND($AZ$39=3,C42< $BA$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!K11","v":0},{"$f":"IF(AND($BC$39=2,C42< $BD$28), \"Tier 2\", IF(AND($BC$39=3,C42< $BD$28), \"Tier 1\", IF(AND($BC$39=3,C42< $BD$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($BE$39=2,C42< $BF$28), \"Tier 2\", IF(AND($BE$39=3,C42< $BF$28), \"Tier 1\", IF(AND($BE$39=3,C42< $BF$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"'Sch 6'!L11","v":0},{"$f":"IF(AND($BH$39=2,C42< $BI$28), \"Tier 2\", IF(AND($BH$39=3,C42< $BI$28), \"Tier 1\", IF(AND($BH$39=3,C42< $BI$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0,{"$f":"IF(AND($BJ$39=2,C42< $BK$28), \"Tier 2\", IF(AND($BJ$39=3,C42< $BK$28), \"Tier 1\", IF(AND($BJ$39=3,C42< $BK$29), \"Tier 2\", \"Tier 3\")))","v":"Tier 3"},0]
[1.0009999999999999,2,{"$f":"(A43+B43)/2","v":1.5004999999999999},{"$f":"'Sch 6'!B12","v":0},0,{"$f":"F42+D43","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K12","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L12","v":0},"Tier 3",0,"Tier 3",0]
[2.0009999999999999,3,2.5004999999999997,{"$f":"'Sch 6'!B13","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K13","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L13","v":0},"Tier 3",0,"Tier 3",0]
[3.0009999999999999,4,3.5004999999999997,{"$f":"'Sch 6'!B14","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K14","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L14","v":0},"Tier 3",0,"Tier 3",0]
[4.0010000000000003,5,4.5005000000000006,{"$f":"'Sch 6'!B15","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K15","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L15","v":0},"Tier 3",0,"Tier 3",0]
[5.0010000000000003,6,5.5005000000000006,{"$f":"'Sch 6'!B16","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K16","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L16","v":0},"Tier 3",0,"Tier 3",0]
[6.0010000000000003,7,6.5005000000000006,{"$f":"'Sch 6'!B17","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K17","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L17","v":0},"Tier 3",0,"Tier 3",0]
[7.0010000000000003,8,7.5005000000000006,{"$f":"'Sch 6'!B18","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K18","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L18","v":0},"Tier 3",0,"Tier 3",0]
[8.0009999999999994,9,8.5004999999999988,{"$f":"'Sch 6'!B19","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K19","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L19","v":0},"Tier 3",0,"Tier 3",0]
[9.0009999999999994,10,9.5004999999999988,{"$f":"'Sch 6'!B20","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K20","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L20","v":0},"Tier 3",0,"Tier 3",0]
[10.000999999999999,12,11.000499999999999,{"$f":"'Sch 6'!B21","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K21","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L21","v":0},"Tier 3",0,"Tier 3",0]
[12.000999999999999,14,13.000499999999999,{"$f":"'Sch 6'!B22","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K22","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L22","v":0},"Tier 3",0,"Tier 3",0]
[14.000999999999999,16,15.000499999999999,{"$f":"'Sch 6'!B23","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},18,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K23","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L23","v":0},"Tier 3",0,"Tier 3",0]
[16.001000000000001,18,17.000500000000002,{"$f":"'Sch 6'!B24","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},20,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K24","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L24","v":0},"Tier 3",0,"Tier 3",0]
[18.001000000000001,20,19.000500000000002,{"$f":"'Sch 6'!B25","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},25,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K25","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L25","v":0},"Tier 3",0,"Tier 3",0]
[20.001000000000001,25,22.500500000000002,{"$f":"'Sch 6'!B26","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},30,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K26","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L26","v":0},"Tier 3",0,"Tier 3",0]
[25.001000000000001,30,27.500500000000002,{"$f":"'Sch 6'!B27","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},35,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K27","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L27","v":0},"Tier 3",0,"Tier 3",0]
[30.001000000000001,35,32.500500000000002,{"$f":"'Sch 6'!B28","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},40,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K28","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L28","v":0},"Tier 3",0,"Tier 3",0]
[35.000999999999998,40,37.500500000000002,{"$f":"'Sch 6'!B29","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K29","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L29","v":0},"Tier 3",0,"Tier 3",0]
[40.000999999999998,50,45.000500000000002,{"$f":"'Sch 6'!B30","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},60,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K30","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L30","v":0},"Tier 3",0,"Tier 3",0]
[50.000999999999998,60,55.000500000000002,{"$f":"'Sch 6'!B31","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},70,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K31","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L31","v":0},"Tier 3",0,"Tier 3",0]
[60.000999999999998,70,65.000500000000002,{"$f":"'Sch 6'!B32","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},80,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K32","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L32","v":0},"Tier 3",0,"Tier 3",0]
[70.001000000000005,80,75.000500000000002,{"$f":"'Sch 6'!B33","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},90,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K33","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L33","v":0},"Tier 3",0,"Tier 3",0]
[80.001000000000005,90,85.000500000000002,{"$f":"'Sch 6'!B34","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},100,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K34","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L34","v":0},"Tier 3",0,"Tier 3",0]
[90.001000000000005,100,95.000500000000002,{"$f":"'Sch 6'!B35","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},124.06,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K35","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L35","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A36/1000","v":124.06},{"$f":"A67","v":124.06},124.06,{"$f":"'Sch 6'!B36","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},101.4,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K36","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L36","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A37/1000","v":101.4},{"$f":"A68","v":101.4},101.4,{"$f":"'Sch 6'!B37","v":0},{"$f":"D68*C68","v":0},{"$f":"F67+D68","v":0},{"$f":"F68/$D$33","v":{"$error":"#DIV/0!"}},{"$f":"G69","v":{"$error":"#DIV/0!"}},{"$f":"B69","v":144.1},"Tier 3",{"$f":"D68*(K$21+IF($C68>K$27,($C68-K$27)*K$22,0)+IF($C68>K$28,($C68-K$28)*K$23,0)+IF($C68>K$29,($C68-K$29)*K$24,0)+IF($C68>K$30,($C68-K$30)*K$25,0))","v":0},"Tier 3",{"$f":"D68*(M$21+IF($C68>M$27,($C68-M$27)*M$22,0)+IF($C68>M$28,($C68-M$28)*M$23,0)+IF($C68>M$29,($C68-M$29)*M$24,0)+IF($C68>M$30,($C68-M$30)*M$25,0))","v":0},{"$f":"'Sch 6'!C37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K37","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L37","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A38/1000","v":144.1},144.1,144.1,{"$f":"'Sch 6'!B38","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},164.1,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K38","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L38","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A39/1000","v":164.1},164.1,164.1,{"$f":"'Sch 6'!B39","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},146.30000000000001,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C39","v":0},"Tier 3",{"$f":"N70*(P$21+IF($C70>P$27,($C70-P$27)*P$22,0)+IF($C70>P$28,($C70-P$28)*P$23,0)+IF($C70>P$29,($C70-P$29)*P$24,0)+IF($C70>P$30,($C70-P$30)*P$25,0))","v":0},"Tier 3",{"$f":"N70*(R$21+IF($C70>R$27,($C70-R$27)*R$22,0)+IF($C70>R$28,($C70-R$28)*R$23,0)+IF($C70>R$29,($C70-R$29)*R$24,0)+IF($C70>R$30,($C70-R$30)*R$25,0))","v":0},{"$f":"'Sch 6'!D39","v":0},"Tier 3",{"$f":"S70*(U$21+IF($C70>U$27,($C70-U$27)*U$22,0)+IF($C70>U$28,($C70-U$28)*U$23,0)+IF($C70>U$29,($C70-U$29)*U$24,0)+IF($C70>U$30,($C70-U$30)*U$25,0))","v":0},"Tier 3",{"$f":"S70*(W$21+IF($C70>W$27,($C70-W$27)*W$22,0)+IF($C70>W$28,($C70-W$28)*W$23,0)+IF($C70>W$29,($C70-W$29)*W$24,0)+IF($C70>W$30,($C70-W$30)*W$25,0))","v":0},{"$f":"'Sch 6'!E39","v":0},"Tier 3",{"$f":"X70*(Z$21+IF($C70>Z$27,($C70-Z$27)*Z$22,0)+IF($C70>Z$28,($C70-Z$28)*Z$23,0)+IF($C70>Z$29,($C70-Z$29)*Z$24,0)+IF($C70>Z$30,($C70-Z$30)*Z$25,0))","v":0},"Tier 3",{"$f":"X70*(AB$21+IF($C70>AB$27,($C70-AB$27)*AB$22,0)+IF($C70>AB$28,($C70-AB$28)*AB$23,0)+IF($C70>AB$29,($C70-AB$29)*AB$24,0)+IF($C70>AB$30,($C70-AB$30)*AB$25,0))","v":0},{"$f":"'Sch 6'!F39","v":0},"Tier 3",{"$f":"AC70*(AE$21+IF($C70>AE$27,($C70-AE$27)*AE$22,0)+IF($C70>AE$28,($C70-AE$28)*AE$23,0)+IF($C70>AE$29,($C70-AE$29)*AE$24,0)+IF($C70>AE$30,($C70-AE$30)*AE$25,0))","v":0},"Tier 3",{"$f":"AC70*(AG$21+IF($C70>AG$27,($C70-AG$27)*AG$22,0)+IF($C70>AG$28,($C70-AG$28)*AG$23,0)+IF($C70>AG$29,($C70-AG$29)*AG$24,0)+IF($C70>AG$30,($C70-AG$30)*AG$25,0))","v":0},{"$f":"'Sch 6'!G39","v":0},"Tier 3",{"$f":"AH70*(AJ$21+IF($C70>AJ$27,($C70-AJ$27)*AJ$22,0)+IF($C70>AJ$28,($C70-AJ$28)*AJ$23,0)+IF($C70>AJ$29,($C70-AJ$29)*AJ$24,0)+IF($C70>AJ$30,($C70-AJ$30)*AJ$25,0))","v":0},"Tier 3",{"$f":"AH70*(AL$21+IF($C70>AL$27,($C70-AL$27)*AL$22,0)+IF($C70>AL$28,($C70-AL$28)*AL$23,0)+IF($C70>AL$29,($C70-AL$29)*AL$24,0)+IF($C70>AL$30,($C70-AL$30)*AL$25,0))","v":0},{"$f":"'Sch 6'!H39","v":0},"Tier 3",{"$f":"AM70*(AO$21+IF($C70>AO$27,($C70-AO$27)*AO$22,0)+IF($C70>AO$28,($C70-AO$28)*AO$23,0)+IF($C70>AO$29,($C70-AO$29)*AO$24,0)+IF($C70>AO$30,($C70-AO$30)*AO$25,0))","v":0},"Tier 3",{"$f":"AM70*(AQ$21+IF($C70>AQ$27,($C70-AQ$27)*AQ$22,0)+IF($C70>AQ$28,($C70-AQ$28)*AQ$23,0)+IF($C70>AQ$29,($C70-AQ$29)*AQ$24,0)+IF($C70>AQ$30,($C70-AQ$30)*AQ$25,0))","v":0},{"$f":"'Sch 6'!I39","v":0},"Tier 3",{"$f":"AR70*(AT$21+IF($C70>AT$27,($C70-AT$27)*AT$22,0)+IF($C70>AT$28,($C70-AT$28)*AT$23,0)+IF($C70>AT$29,($C70-AT$29)*AT$24,0)+IF($C70>AT$30,($C70-AT$30)*AT$25,0))","v":0},"Tier 3",{"$f":"AR70*(AV$21+IF($C70>AV$27,($C70-AV$27)*AV$22,0)+IF($C70>AV$28,($C70-AV$28)*AV$23,0)+IF($C70>AV$29,($C70-AV$29)*AV$24,0)+IF($C70>AV$30,($C70-AV$30)*AV$25,0))","v":0},{"$f":"'Sch 6'!J39","v":0},"Tier 3",{"$f":"AW70*(AY$21+IF($C70>AY$27,($C70-AY$27)*AY$22,0)+IF($C70>AY$28,($C70-AY$28)*AY$23,0)+IF($C70>AY$29,($C70-AY$29)*AY$24,0)+IF($C70>AY$30,($C70-AY$30)*AY$25,0))","v":0},"Tier 3",{"$f":"AW70*(BA$21+IF($C70>BA$27,($C70-BA$27)*BA$22,0)+IF($C70>BA$28,($C70-BA$28)*BA$23,0)+IF($C70>BA$29,($C70-BA$29)*BA$24,0)+IF($C70>BA$30,($C70-BA$30)*BA$25,0))","v":0},{"$f":"'Sch 6'!K39","v":0},"Tier 3",{"$f":"BB70*(BD$21+IF($C70>BD$27,($C70-BD$27)*BD$22,0)+IF($C70>BD$28,($C70-BD$28)*BD$23,0)+IF($C70>BD$29,($C70-BD$29)*BD$24,0)+IF($C70>BD$30,($C70-BD$30)*BD$25,0))","v":0},"Tier 3",{"$f":"BB70*(BF$21+IF($C70>BF$27,($C70-BF$27)*BF$22,0)+IF($C70>BF$28,($C70-BF$28)*BF$23,0)+IF($C70>BF$29,($C70-BF$29)*BF$24,0)+IF($C70>BF$30,($C70-BF$30)*BF$25,0))","v":0},{"$f":"'Sch 6'!L39","v":0},"Tier 3",{"$f":"BG70*(BI$21+IF($C70>BI$27,($C70-BI$27)*BI$22,0)+IF($C70>BI$28,($C70-BI$28)*BI$23,0)+IF($C70>BI$29,($C70-BI$29)*BI$24,0)+IF($C70>BI$30,($C70-BI$30)*BI$25,0))","v":0},"Tier 3",{"$f":"BG70*(BK$21+IF($C70>BK$27,($C70-BK$27)*BK$22,0)+IF($C70>BK$28,($C70-BK$28)*BK$23,0)+IF($C70>BK$29,($C70-BK$29)*BK$24,0)+IF($C70>BK$30,($C70-BK$30)*BK$25,0))","v":0}]
[{"$f":"'Sch 6'!A40/1000","v":146.30000000000001},146.30000000000001,146.30000000000001,{"$f":"'Sch 6'!B40","v":0},{"$f":"D71*C71","v":0},{"$f":"F70+D71","v":0},{"$f":"F71/$D$33","v":{"$error":"#DIV/0!"}},{"$f":"G72","v":{"$error":"#DIV/0!"}},{"$f":"B72","v":150},"Tier 3",{"$f":"D71*(K$21+IF($C71>K$27,($C71-K$27)*K$22,0)+IF($C71>K$28,($C71-K$28)*K$23,0)+IF($C71>K$29,($C71-K$29)*K$24,0)+IF($C71>K$30,($C71-K$30)*K$25,0))","v":0},"Tier 3",{"$f":"D71*(M$21+IF($C71>M$27,($C71-M$27)*M$22,0)+IF($C71>M$28,($C71-M$28)*M$23,0)+IF($C71>M$29,($C71-M$29)*M$24,0)+IF($C71>M$30,($C71-M$30)*M$25,0))","v":0},{"$f":"'Sch 6'!C40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K40","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L40","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A41/1000","v":150},150,150,{"$f":"'Sch 6'!B41","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},160,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K41","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L41","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A42/1000","v":160},160,160,{"$f":"'Sch 6'!B42","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},170,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K42","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L42","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A43/1000","v":170},170,170,{"$f":"'Sch 6'!B43","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},180,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K43","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L43","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A44/1000","v":180},180,180,{"$f":"'Sch 6'!B44","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},190,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K44","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L44","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A45/1000","v":190},190,190,{"$f":"'Sch 6'!B45","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},200,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K45","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L45","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A46/1000","v":200},200,200,{"$f":"'Sch 6'!B46","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},210,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K46","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L46","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A47/1000","v":210},210,210,{"$f":"'Sch 6'!B47","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},220,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K47","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L47","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A48/1000","v":220},220,220,{"$f":"'Sch 6'!B48","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},230,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K48","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L48","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A49/1000","v":230},230,230,{"$f":"'Sch 6'!B49","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},240,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K49","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L49","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A50/1000","v":240},240,240,{"$f":"'Sch 6'!B50","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},250,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K50","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L50","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A51/1000","v":250},250,250,{"$f":"'Sch 6'!B51","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},260,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K51","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L51","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A52/1000","v":260},260,260,{"$f":"'Sch 6'!B52","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},270,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K52","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L52","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A53/1000","v":270},270,270,{"$f":"'Sch 6'!B53","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},280,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K53","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L53","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A54/1000","v":280},280,280,{"$f":"'Sch 6'!B54","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},290,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K54","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L54","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A55/1000","v":290},290,290,{"$f":"'Sch 6'!B55","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},300,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K55","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L55","v":0},"Tier 3",0,"Tier 3",0]
[{"$f":"'Sch 6'!A56/1000","v":300},300,300,{"$f":"'Sch 6'!B56","v":0},0,0,{"$error":"#DIV/0!"},null,0,"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!C56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!D56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!E56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!F56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!G56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!H56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!I56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!J56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!K56","v":0},"Tier 3",0,"Tier 3",0,{"$f":"'Sch 6'!L56","v":0},"Tier 3",0,"Tier 3",0]
[null,null,null,null,null,null,{"$f":"\"Page \" &R89","v":"Page "},null,null,null,null,"Tier 3"]

{"sheet":"Item #4","index":67,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":true,"merged":[[7,0,9,5],[5,0,5,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A39","v":"Item # 4"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F41","v":" Short Form Rate Application Page No. 2"}]
[{"$f":"Item4","v":"PLANT ADDITIONS"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["PLANT ADDITIONS"]
[]
["Please provide a list of all plant additions by year and NARUC plant account number. For each plant addition project with over $500 in total costs, please provide (1) a list showing the individual cost components of the plant addition and (2) invoices to support each cost component shown on the list. Please cross-reference the amounts on the list to the invoices."]
[]
[]
[]
["ACC Acct. No.","Vendor/Company","Description","Date","Amount","Invoice Index"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F41","v":"Page 2"}]
[null,null,null,null,null,{"$f":"'Sch 20'!O35+1","v":2}]

{"sheet":"Item #5","index":68,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":true,"merged":[[43,2,43,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[47,2,47,5],[38,2,38,5],[39,2,39,5],[40,2,40,5],[41,2,41,5],[42,2,42,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[36,2,36,5],[37,2,37,5],[28,2,28,5],[29,2,29,5],[30,2,30,5],[31,2,31,5],[32,2,32,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[18,2,18,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,2,17,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[8,0,8,5],[6,0,6,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A40","v":"Item # 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F53","v":" Short Form Rate Application Page No. 3"}]
[{"$f":"Item4","v":"PLANT ADDITIONS"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["SALARIES AND WAGES"]
[]
["Instructions: Please break down by position, salary, and duties for the Salaries and Wages expense. (Acct. 601)."]
[]
["Position","Salary","Duties"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F53","v":"Page 3"}]
[null,null,null,null,null,{"$f":"'Item #4'!F41+1","v":3}]

{"sheet":"Item #6","index":69,"n_rows":46,"n_cols":8,"rows_kept":46,"cut":false,"hidden":true,"merged":[[11,0,11,4],[7,0,8,5],[5,0,5,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A41","v":"Item # 6"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F46","v":" Short Form Rate Application Page No. 4"}]
[{"$f":"Item6","v":"PURCHASED WATER"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["PURCHASED WATER"]
[]
["Please provide (1) a list showing the individual cost components of the total purchased water expense and (2) invoices to support each cost component over $250 shown on the list."]
[]
[]
[]
["Cost components"]
["ACC Acct. No.","Vendor/Company","Date","Amount","Invoice Index"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F46","v":"Page 4"}]
[null,null,null,null,null,{"$f":"'Item #5'!F53+1","v":4}]

{"sheet":"Item #7","index":70,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":true,"merged":[[13,0,13,4],[7,0,7,5],[9,0,10,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A42","v":"Item # 7"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F48","v":" Short Form Rate Application Page No. 5"}]
[{"$f":"Item7","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
["PURCHASED POWER"]
[]
["Please provide (1) a list showing the individual cost components of the total purchased power expense and (2) invoices to support each cost component over $250 shown on the list."]
[]
[]
[]
["Cost components"]
["ACC Acct. No.","Vendor/Company","Date","Amount","Invoice Index"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F48","v":"Page 5"}]
[null,null,null,null,null,{"$f":"'Item #6'!F46+1","v":5}]

{"sheet":"Item #8","index":71,"n_rows":46,"n_cols":8,"rows_kept":46,"cut":false,"hidden":true,"merged":[[13,0,13,4],[7,0,7,5],[9,0,10,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A43","v":"Item # 8"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F46","v":" Short Form Rate Application Page No. 6"}]
[{"$f":"A8","v":"REPAIRS AND MAINTENANCE"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
["REPAIRS AND MAINTENANCE"]
[]
["Please provide (1) a list showing the individual cost components of the total purchased repairs and maintenance expense and (2) invoices to support each cost component over $250 shown on the list."]
[]
[]
[]
["Cost components"]
["ACC Acct. No.","Vendor/Company","Date","Amount","Invoice Index"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F46","v":"Page 6"}]
[null,null,null,null,null,{"$f":"'Item #7'!F48+1","v":6}]

{"sheet":"Item #9","index":72,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":true,"merged":[[13,0,13,4],[7,0,7,5],[9,0,10,5]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!A44","v":"Item # 9"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,{"$f":"\" Short Form Rate Application Page No. \"&F53","v":" Short Form Rate Application Page No. 7"}]
[{"$f":"A8","v":"OUTSIDE SERVICES"},null,null,null,null,null,null,"Table of contents"]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
["OUTSIDE SERVICES"]
[]
["Please provide (1) a list showing the individual cost components of the total purchased outside services expense and (2) invoices to support each cost component over $250 shown on the list."]
[]
[]
[]
["Cost components"]
["ACC Acct. No.","Vendor/Company","Date","Amount","Invoice Index","Service"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Page \" &F53","v":"Page 7"}]
[null,null,null,null,null,{"$f":"'Item #8'!F46+1","v":7}]

{"sheet":"WP 2","index":73,"n_rows":770,"n_cols":12,"rows_kept":770,"cut":false,"hidden":true,"merged":[[682,4,682,11],[585,4,585,11],[634,4,634,11],[729,4,729,11],[537,4,537,11],[6,0,6,11],[343,4,343,11],[391,4,391,11],[440,4,440,11],[489,4,489,11],[56,4,56,11],[103,4,103,11],[150,4,150,11],[199,4,199,11],[247,4,247,11],[295,4,295,11],[8,4,8,11]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Sch Title'!A49","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,"Table of contents"]
[{"$f":"A7","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["PLANT ACCUMULATED DEPRECIATION"]
[]
[null,null,null,null,{"$f":"Year1","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
["ACCT.",null,"PER PRIOR","DEPREC.","PER PRIOR","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
["NO.","DESCRIPTION","DECISION","RATE","DECISION","ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"'Sch Title'!G9","v":301},{"$f":"'Sch Title'!H9","v":"Organization"},{"$f":"'Sch Title'!J9","v":0},0,{"$f":"'Sch Title'!I9","v":0},{"$f":"'WP 1'!C11","v":0},{"$f":"'WP 1'!D11","v":0},null,{"$f":"'Sch Title'!K9","v":0},{"$f":"((E14-I14+(F14-G14)/2))*D14","v":0},{"$f":"+E14+F14-G14","v":0},{"$f":"+C14+J14-G14+H14","v":0}]
[{"$f":"'Sch Title'!G10","v":302},{"$f":"'Sch Title'!H10","v":"Franchises"},{"$f":"'Sch Title'!J10","v":0},0,{"$f":"'Sch Title'!I10","v":0},{"$f":"'WP 1'!C12","v":0},{"$f":"'WP 1'!D12","v":0},null,{"$f":"'Sch Title'!K10","v":0},0,{"$f":"+E15+F15-G15","v":0},0]
[{"$f":"'Sch Title'!G11","v":303},{"$f":"'Sch Title'!H11","v":"Land and Land Rights"},{"$f":"'Sch Title'!J11","v":0},0,{"$f":"'Sch Title'!I11","v":0},{"$f":"'WP 1'!C13","v":0},{"$f":"'WP 1'!D13","v":0},null,{"$f":"'Sch Title'!K11","v":0},0,0,0]
[{"$f":"'Sch Title'!G12","v":304},{"$f":"'Sch Title'!H12","v":"Structures and Improvements"},{"$f":"'Sch Title'!J12","v":0},{"$f":"'Sch 10'!F13","v":0},{"$f":"'Sch Title'!I12","v":0},{"$f":"'WP 1'!C14","v":0},{"$f":"'WP 1'!D14","v":0},null,{"$f":"'Sch Title'!K12","v":0},{"$f":"((E17-I17+(F17-G17)/2))*D17","v":0},0,0]
[{"$f":"'Sch Title'!G13","v":305},{"$f":"'Sch Title'!H13","v":"Collecting & Improving Reservoirs"},{"$f":"'Sch Title'!J13","v":0},{"$f":"'Sch 10'!F14","v":0},{"$f":"'Sch Title'!I13","v":0},{"$f":"'WP 1'!C15","v":0},{"$f":"'WP 1'!D15","v":0},null,{"$f":"'Sch Title'!K13","v":0},0,0,0]
[{"$f":"'Sch Title'!G14","v":306},{"$f":"'Sch Title'!H14","v":"Lake, River, Canal Intakes"},{"$f":"'Sch Title'!J14","v":0},{"$f":"'Sch 10'!F15","v":0},{"$f":"'Sch Title'!I14","v":0},{"$f":"'WP 1'!C16","v":0},{"$f":"'WP 1'!D16","v":0},null,{"$f":"'Sch Title'!K14","v":0},0,0,0]
[{"$f":"'Sch Title'!G15","v":307},{"$f":"'Sch Title'!H15","v":"Wells and Springs"},{"$f":"'Sch Title'!J15","v":0},{"$f":"'Sch 10'!F16","v":0},{"$f":"'Sch Title'!I15","v":0},{"$f":"'WP 1'!C17","v":0},{"$f":"'WP 1'!D17","v":0},null,{"$f":"'Sch Title'!K15","v":0},0,0,0]
[{"$f":"'Sch Title'!G16","v":308},{"$f":"'Sch Title'!H16","v":"Infiltration Galleries"},{"$f":"'Sch Title'!J16","v":0},{"$f":"'Sch 10'!F17","v":0},{"$f":"'Sch Title'!I16","v":0},{"$f":"'WP 1'!C18","v":0},{"$f":"'WP 1'!D18","v":0},null,{"$f":"'Sch Title'!K16","v":0},0,0,0]
[{"$f":"'Sch Title'!G17","v":309},{"$f":"'Sch Title'!H17","v":"Supply Mains"},{"$f":"'Sch Title'!J17","v":0},{"$f":"'Sch 10'!F18","v":0},{"$f":"'Sch Title'!I17","v":0},{"$f":"'WP 1'!C19","v":0},{"$f":"'WP 1'!D19","v":0},null,{"$f":"'Sch Title'!K17","v":0},0,0,0]
[{"$f":"'Sch Title'!G18","v":310},{"$f":"'Sch Title'!H18","v":"Power Generation Equipment"},{"$f":"'Sch Title'!J18","v":0},{"$f":"'Sch 10'!F19","v":0},{"$f":"'Sch Title'!I18","v":0},{"$f":"'WP 1'!C20","v":0},{"$f":"'WP 1'!D20","v":0},null,{"$f":"'Sch Title'!K18","v":0},0,0,0]
[{"$f":"'Sch Title'!G19","v":311},{"$f":"'Sch Title'!H19","v":"Pumping Equipment"},{"$f":"'Sch Title'!J19","v":0},{"$f":"'Sch 10'!F20","v":0},{"$f":"'Sch Title'!I19","v":0},{"$f":"'WP 1'!C21","v":0},{"$f":"'WP 1'!D21","v":0},null,{"$f":"'Sch Title'!K19","v":0},0,0,0]
[{"$f":"'Sch Title'!G20","v":320},{"$f":"'Sch Title'!H20","v":"Water Treatment Equipment"},{"$f":"'Sch Title'!J20","v":0},0,{"$f":"'Sch Title'!I20","v":0},{"$f":"'WP 1'!C22","v":0},{"$f":"'WP 1'!D22","v":0},null,{"$f":"'Sch Title'!K20","v":0},0,0,0]
[{"$f":"'Sch Title'!G21","v":320.10000000000002},{"$f":"'Sch Title'!H21","v":"Water Treatment Plants"},{"$f":"'Sch Title'!J21","v":0},{"$f":"'Sch 10'!F22","v":0},{"$f":"'Sch Title'!I21","v":0},{"$f":"'WP 1'!C23","v":0},{"$f":"'WP 1'!D23","v":0},null,{"$f":"'Sch Title'!K21","v":0},0,0,0]
[{"$f":"'Sch Title'!G22","v":320.2},{"$f":"'Sch Title'!H22","v":"Solution Chemical Feeders"},{"$f":"'Sch Title'!J22","v":0},{"$f":"'Sch 10'!F23","v":0},{"$f":"'Sch Title'!I22","v":0},{"$f":"'WP 1'!C24","v":0},{"$f":"'WP 1'!D24","v":0},null,{"$f":"'Sch Title'!K22","v":0},0,0,0]
[{"$f":"'Sch Title'!G23","v":320.3},{"$f":"'Sch Title'!H23","v":"Point-of-Use Treatment Devices"},{"$f":"'Sch Title'!J23","v":0},{"$f":"'Sch 10'!F24","v":0},{"$f":"'Sch Title'!I23","v":0},{"$f":"'WP 1'!C25","v":0},{"$f":"'WP 1'!D25","v":0},null,{"$f":"'Sch Title'!K23","v":0},0,0,0]
[{"$f":"'Sch Title'!G24","v":330},{"$f":"'Sch Title'!H24","v":"Distribution Reservoirs and Standpipes"},{"$f":"'Sch Title'!J24","v":0},0,{"$f":"'Sch Title'!I24","v":0},{"$f":"'WP 1'!C26","v":0},{"$f":"'WP 1'!D26","v":0},null,{"$f":"'Sch Title'!K24","v":0},0,0,0]
[{"$f":"'Sch Title'!G25","v":330.1},{"$f":"'Sch Title'!H25","v":"Storage Tanks"},{"$f":"'Sch Title'!J25","v":0},{"$f":"'Sch 10'!F26","v":0},{"$f":"'Sch Title'!I25","v":0},{"$f":"'WP 1'!C27","v":0},{"$f":"'WP 1'!D27","v":0},null,{"$f":"'Sch Title'!K25","v":0},0,0,0]
[{"$f":"'Sch Title'!G26","v":330.2},{"$f":"'Sch Title'!H26","v":"Pressure Tanks"},{"$f":"'Sch Title'!J26","v":0},{"$f":"'Sch 10'!F27","v":0},{"$f":"'Sch Title'!I26","v":0},{"$f":"'WP 1'!C28","v":0},{"$f":"'WP 1'!D28","v":0},null,{"$f":"'Sch Title'!K26","v":0},0,0,0]
[{"$f":"'Sch Title'!G27","v":331},{"$f":"'Sch Title'!H27","v":"Transmission and Distribution Mains"},{"$f":"'Sch Title'!J27","v":0},{"$f":"'Sch 10'!F28","v":0},{"$f":"'Sch Title'!I27","v":0},{"$f":"'WP 1'!C29","v":0},{"$f":"'WP 1'!D29","v":0},null,{"$f":"'Sch Title'!K27","v":0},0,0,0]
[{"$f":"'Sch Title'!G28","v":333},{"$f":"'Sch Title'!H28","v":"Services"},{"$f":"'Sch Title'!J28","v":0},{"$f":"'Sch 10'!F29","v":0},{"$f":"'Sch Title'!I28","v":0},{"$f":"'WP 1'!C30","v":0},{"$f":"'WP 1'!D30","v":0},null,{"$f":"'Sch Title'!K28","v":0},0,0,0]
[{"$f":"'Sch Title'!G29","v":334},{"$f":"'Sch Title'!H29","v":"Meters and Meter Installations"},{"$f":"'Sch Title'!J29","v":0},{"$f":"'Sch 10'!F30","v":0},{"$f":"'Sch Title'!I29","v":0},{"$f":"'WP 1'!C31","v":0},{"$f":"'WP 1'!D31","v":0},null,{"$f":"'Sch Title'!K29","v":0},0,0,0]
[{"$f":"'Sch Title'!G30","v":335},{"$f":"'Sch Title'!H30","v":"Hydrants"},{"$f":"'Sch Title'!J30","v":0},{"$f":"'Sch 10'!F31","v":0},{"$f":"'Sch Title'!I30","v":0},{"$f":"'WP 1'!C32","v":0},{"$f":"'WP 1'!D32","v":0},null,{"$f":"'Sch Title'!K30","v":0},0,0,0]
[{"$f":"'Sch Title'!G31","v":336},{"$f":"'Sch Title'!H31","v":"Backflow Prevention Devices"},{"$f":"'Sch Title'!J31","v":0},{"$f":"'Sch 10'!F32","v":0},{"$f":"'Sch Title'!I31","v":0},{"$f":"'WP 1'!C33","v":0},{"$f":"'WP 1'!D33","v":0},null,{"$f":"'Sch Title'!K31","v":0},0,0,0]
[{"$f":"'Sch Title'!G32","v":339},{"$f":"'Sch Title'!H32","v":"Other Plant and Misc. Equipment"},{"$f":"'Sch Title'!J32","v":0},{"$f":"'Sch 10'!F33","v":0},{"$f":"'Sch Title'!I32","v":0},{"$f":"'WP 1'!C34","v":0},{"$f":"'WP 1'!D34","v":0},null,{"$f":"'Sch Title'!K32","v":0},0,0,0]
[{"$f":"'Sch Title'!G33","v":340},{"$f":"'Sch Title'!H33","v":"Office Furniture and Equipment"},{"$f":"'Sch Title'!J33","v":0},{"$f":"'Sch 10'!F34","v":0},{"$f":"'Sch Title'!I33","v":0},{"$f":"'WP 1'!C35","v":0},{"$f":"'WP 1'!D35","v":0},null,{"$f":"'Sch Title'!K33","v":0},0,0,0]
[{"$f":"'Sch Title'!G34","v":340.1},{"$f":"'Sch Title'!H34","v":"Computer & Software"},{"$f":"'Sch Title'!J34","v":0},{"$f":"'Sch 10'!F35","v":0},{"$f":"'Sch Title'!I34","v":0},{"$f":"'WP 1'!C36","v":0},{"$f":"'WP 1'!D36","v":0},null,{"$f":"'Sch Title'!K34","v":0},0,0,0]
[{"$f":"'Sch Title'!G35","v":341},{"$f":"'Sch Title'!H35","v":"Transportation Equipment"},{"$f":"'Sch Title'!J35","v":0},{"$f":"'Sch 10'!F36","v":0},{"$f":"'Sch Title'!I35","v":0},{"$f":"'WP 1'!C37","v":0},{"$f":"'WP 1'!D37","v":0},null,{"$f":"'Sch Title'!K35","v":0},0,0,0]
[{"$f":"'Sch Title'!G36","v":342},{"$f":"'Sch Title'!H36","v":"Stores Equipment"},{"$f":"'Sch Title'!J36","v":0},{"$f":"'Sch 10'!F37","v":0},{"$f":"'Sch Title'!I36","v":0},{"$f":"'WP 1'!C38","v":0},{"$f":"'WP 1'!D38","v":0},null,{"$f":"'Sch Title'!K36","v":0},0,0,0]
[{"$f":"'Sch Title'!G37","v":343},{"$f":"'Sch Title'!H37","v":"Tools, Shop and Garage Equipment"},{"$f":"'Sch Title'!J37","v":0},{"$f":"'Sch 10'!F38","v":0},{"$f":"'Sch Title'!I37","v":0},{"$f":"'WP 1'!C39","v":0},{"$f":"'WP 1'!D39","v":0},null,{"$f":"'Sch Title'!K37","v":0},0,0,0]
[{"$f":"'Sch Title'!G38","v":344},{"$f":"'Sch Title'!H38","v":"Laboratory Equipment"},{"$f":"'Sch Title'!J38","v":0},{"$f":"'Sch 10'!F39","v":0},{"$f":"'Sch Title'!I38","v":0},{"$f":"'WP 1'!C40","v":0},{"$f":"'WP 1'!D40","v":0},null,{"$f":"'Sch Title'!K38","v":0},0,0,0]
[{"$f":"'Sch Title'!G39","v":345},{"$f":"'Sch Title'!H39","v":"Power Operated Equipment"},{"$f":"'Sch Title'!J39","v":0},{"$f":"'Sch 10'!F40","v":0},{"$f":"'Sch Title'!I39","v":0},{"$f":"'WP 1'!C41","v":0},{"$f":"'WP 1'!D41","v":0},null,{"$f":"'Sch Title'!K39","v":0},0,0,0]
[{"$f":"'Sch Title'!G40","v":346},{"$f":"'Sch Title'!H40","v":"Communication Equipment"},{"$f":"'Sch Title'!J40","v":0},{"$f":"'Sch 10'!F41","v":0},{"$f":"'Sch Title'!I40","v":0},{"$f":"'WP 1'!C42","v":0},{"$f":"'WP 1'!D42","v":0},null,{"$f":"'Sch Title'!K40","v":0},0,0,0]
[{"$f":"'Sch Title'!G41","v":347},{"$f":"'Sch Title'!H41","v":"Miscellaneous Equipment"},{"$f":"'Sch Title'!J41","v":0},{"$f":"'Sch 10'!F42","v":0},{"$f":"'Sch Title'!I41","v":0},{"$f":"'WP 1'!C43","v":0},{"$f":"'WP 1'!D43","v":0},null,{"$f":"'Sch Title'!K41","v":0},0,0,0]
[{"$f":"'Sch Title'!G42","v":348},{"$f":"'Sch Title'!H42","v":"Other Tangible Plant"},{"$f":"'Sch Title'!J42","v":0},{"$f":"'Sch 10'!F43","v":0},{"$f":"'Sch Title'!I42","v":0},{"$f":"'WP 1'!C44","v":0},{"$f":"'WP 1'!D44","v":0},null,{"$f":"'Sch Title'!K42","v":0},0,0,0]
[]
[null,"TOTAL",{"$f":"SUM(C14:C40)","v":0},null,{"$f":"SUM(E14:E40)","v":0},0,0,0,0,0,0,0]
[]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[null,null,null,null,{"$f":"Year2","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
["ACCT.",null,"PER","DEPREC.","PER PRIOR","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
["NO.","DESCRIPTION",{"$f":"Year1","v":"Enter Year Here"},"RATE",{"$f":"C61","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A14","v":301},"Organization",{"$f":"+L14","v":0},{"$f":"+D14","v":0},{"$f":"+K14","v":0},{"$f":"'WP 1'!E11","v":0},{"$f":"'WP 1'!F11","v":0},null,{"$f":"I14","v":0},{"$f":"((E62-I62+(F62-G62)/2))*D62","v":0},{"$f":"+E62+F62-G62","v":0},{"$f":"+C62+J62-G62+H62","v":0}]
[{"$f":"+A15","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!E12","v":0},{"$f":"'WP 1'!F12","v":0},null,0,{"$f":"((E63-I63+(F63-G63)/2))*D63","v":0},0,0]
[{"$f":"+A16","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!E13","v":0},{"$f":"'WP 1'!F13","v":0},null,0,0,0,0]
[{"$f":"+A17","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!E14","v":0},{"$f":"'WP 1'!F14","v":0},null,0,0,0,0]
[{"$f":"+A18","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!E15","v":0},{"$f":"'WP 1'!F15","v":0},null,0,0,0,0]
[{"$f":"+A19","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!E16","v":0},{"$f":"'WP 1'!F16","v":0},null,0,0,0,0]
[{"$f":"+A20","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!E17","v":0},{"$f":"'WP 1'!F17","v":0},null,0,0,0,0]
[{"$f":"+A21","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!E18","v":0},{"$f":"'WP 1'!F18","v":0},null,0,0,0,0]
[{"$f":"+A22","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!E19","v":0},{"$f":"'WP 1'!F19","v":0},null,0,0,0,0]
[{"$f":"+A23","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!E20","v":0},{"$f":"'WP 1'!F20","v":0},null,0,0,0,0]
[{"$f":"+A24","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!E21","v":0},{"$f":"'WP 1'!F21","v":0},null,0,0,0,0]
[{"$f":"+A25","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!E22","v":0},{"$f":"'WP 1'!F22","v":0},null,0,{"$f":"((E73-I73+(F73-G73)/2))*D73","v":0},{"$f":"+E73+F73-G73","v":0},{"$f":"+C73+J73-G73+H73","v":0}]
[{"$f":"+A26","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!E23","v":0},{"$f":"'WP 1'!F23","v":0},null,0,0,0,0]
[{"$f":"+A27","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!E24","v":0},{"$f":"'WP 1'!F24","v":0},null,0,0,0,0]
[{"$f":"+A28","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!E25","v":0},{"$f":"'WP 1'!F25","v":0},null,0,0,0,0]
[{"$f":"+A29","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!E26","v":0},{"$f":"'WP 1'!F26","v":0},null,0,0,0,0]
[{"$f":"+A30","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!E27","v":0},{"$f":"'WP 1'!F27","v":0},null,0,0,0,0]
[{"$f":"+A31","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!E28","v":0},{"$f":"'WP 1'!F28","v":0},null,0,0,0,0]
[{"$f":"+A32","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!E29","v":0},{"$f":"'WP 1'!F29","v":0},null,0,0,0,0]
[{"$f":"+A33","v":333},"Services",0,0,0,{"$f":"'WP 1'!E30","v":0},{"$f":"'WP 1'!F30","v":0},null,0,0,0,0]
[{"$f":"+A34","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!E31","v":0},{"$f":"'WP 1'!F31","v":0},null,0,0,0,0]
[{"$f":"+A35","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!E32","v":0},{"$f":"'WP 1'!F32","v":0},null,0,0,0,0]
[{"$f":"+A36","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!E33","v":0},{"$f":"'WP 1'!F33","v":0},null,0,0,0,0]
[{"$f":"+A37","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!E34","v":0},{"$f":"'WP 1'!F34","v":0},null,0,0,0,0]
[{"$f":"+A38","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!E35","v":0},{"$f":"'WP 1'!F35","v":0},null,0,0,0,0]
[{"$f":"+A39","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!E36","v":0},{"$f":"'WP 1'!F36","v":0},null,0,0,0,0]
[{"$f":"+A40","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!E37","v":0},{"$f":"'WP 1'!F37","v":0},null,0,0,0,0]
[{"$f":"+A41","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!E38","v":0},{"$f":"'WP 1'!F38","v":0},null,0,0,0,0]
[{"$f":"+A42","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!E39","v":0},{"$f":"'WP 1'!F39","v":0},null,0,0,0,0]
[{"$f":"+A43","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!E40","v":0},{"$f":"'WP 1'!F40","v":0},null,0,0,0,0]
[{"$f":"+A44","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!E41","v":0},{"$f":"'WP 1'!F41","v":0},null,0,0,0,0]
[{"$f":"+A45","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!E42","v":0},{"$f":"'WP 1'!F42","v":0},null,0,0,0,0]
[{"$f":"+A46","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!E43","v":0},{"$f":"'WP 1'!F43","v":0},null,0,0,0,0]
[{"$f":"+A47","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!E44","v":0},{"$f":"'WP 1'!F44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C62:C95)","v":0},null,{"$f":"SUM(E62:E95)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[null,null,null,null,{"$f":"Year3","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year2","v":"Enter Year Here"},"RATE",{"$f":"C108","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A14","v":301},{"$f":"+B62","v":"Organization"},{"$f":"+L62","v":0},{"$f":"+D62","v":0},{"$f":"+K62","v":0},{"$f":"'WP 1'!G11","v":0},{"$f":"'WP 1'!H11","v":0},null,{"$f":"I62","v":0},{"$f":"IF($E$104=\"Year\",0,((E109-I109+(F109-G109)/2))*D109)","v":0},{"$f":"+E109+F109-G109","v":0},{"$f":"+C109+J109-G109+H109","v":0}]
[302,"Franchises",0,0,0,{"$f":"'WP 1'!G12","v":0},{"$f":"'WP 1'!H12","v":0},null,0,{"$f":"IF($E$104=\"Year\",0,((E110-I110+(F110-G110)/2))*D110)","v":0},0,0]
[303,"Land and Land Rights",0,0,0,{"$f":"'WP 1'!G13","v":0},{"$f":"'WP 1'!H13","v":0},null,0,0,0,0]
[304,"Structures and Improvements",0,0,0,{"$f":"'WP 1'!G14","v":0},{"$f":"'WP 1'!H14","v":0},null,0,0,0,0]
[305,"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!G15","v":0},{"$f":"'WP 1'!H15","v":0},null,0,0,0,0]
[306,"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!G16","v":0},{"$f":"'WP 1'!H16","v":0},null,0,0,0,0]
[307,"Wells and Springs",0,0,0,{"$f":"'WP 1'!G17","v":0},{"$f":"'WP 1'!H17","v":0},null,0,0,0,0]
[308,"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!G18","v":0},{"$f":"'WP 1'!H18","v":0},null,0,0,0,0]
[309,"Supply Mains",0,0,0,{"$f":"'WP 1'!G19","v":0},{"$f":"'WP 1'!H19","v":0},null,0,0,0,0]
[310,"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!G20","v":0},{"$f":"'WP 1'!H20","v":0},null,0,0,0,0]
[311,"Pumping Equipment",0,0,0,{"$f":"'WP 1'!G21","v":0},{"$f":"'WP 1'!H21","v":0},null,0,{"$f":"IF($E$104=\"Year\",0,((E119-I119+(F119-G119)/2))*D119)","v":0},{"$f":"+E119+F119-G119","v":0},{"$f":"+C119+J119-G119+H119","v":0}]
[320,"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!G22","v":0},{"$f":"'WP 1'!H22","v":0},null,0,0,0,0]
[320.10000000000002,"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!G23","v":0},{"$f":"'WP 1'!H23","v":0},null,0,0,0,0]
[320.2,"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!G24","v":0},{"$f":"'WP 1'!H24","v":0},null,0,0,0,0]
[320.3,"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!G25","v":0},{"$f":"'WP 1'!H25","v":0},null,0,0,0,0]
[330,"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!G26","v":0},{"$f":"'WP 1'!H26","v":0},null,0,0,0,0]
[330.1,"Storage Tanks",0,0,0,{"$f":"'WP 1'!G27","v":0},{"$f":"'WP 1'!H27","v":0},null,0,0,0,0]
[330.2,"Pressure Tanks",0,0,0,{"$f":"'WP 1'!G28","v":0},{"$f":"'WP 1'!H28","v":0},null,0,0,0,0]
[331,"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!G29","v":0},{"$f":"'WP 1'!H29","v":0},null,0,0,0,0]
[333,"Services",0,0,0,{"$f":"'WP 1'!G30","v":0},{"$f":"'WP 1'!H30","v":0},null,0,0,0,0]
[334,"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!G31","v":0},{"$f":"'WP 1'!H31","v":0},null,0,0,0,0]
[335,"Hydrants",0,0,0,{"$f":"'WP 1'!G32","v":0},{"$f":"'WP 1'!H32","v":0},null,0,0,0,0]
[336,"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!G33","v":0},{"$f":"'WP 1'!H33","v":0},null,0,0,0,0]
[339,"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!G34","v":0},{"$f":"'WP 1'!H34","v":0},null,0,0,0,0]
[340,"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!G35","v":0},{"$f":"'WP 1'!H35","v":0},null,0,0,0,0]
[340.1,"Computer & Software",0,0,0,{"$f":"'WP 1'!G36","v":0},{"$f":"'WP 1'!H36","v":0},null,0,0,0,0]
[341,"Transportation Equipment",0,0,0,{"$f":"'WP 1'!G37","v":0},{"$f":"'WP 1'!H37","v":0},null,0,0,0,0]
[342,"Stores Equipment",0,0,0,{"$f":"'WP 1'!G38","v":0},{"$f":"'WP 1'!H38","v":0},null,0,0,0,0]
[343,"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!G39","v":0},{"$f":"'WP 1'!H39","v":0},null,0,0,0,0]
[344,"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!G40","v":0},{"$f":"'WP 1'!H40","v":0},null,0,0,0,0]
[345,"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!G41","v":0},{"$f":"'WP 1'!H41","v":0},null,0,0,0,0]
[346,"Communication Equipment",0,0,0,{"$f":"'WP 1'!G42","v":0},{"$f":"'WP 1'!H42","v":0},null,0,0,0,0]
[347,"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!G43","v":0},{"$f":"'WP 1'!H43","v":0},null,0,0,0,0]
[348,"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!G44","v":0},{"$f":"'WP 1'!H44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C109:C142)","v":0},null,{"$f":"SUM(E109:E142)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[null,null,null,null,{"$f":"Year4","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER ","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year3","v":"Enter Year Here"},"RATE",{"$f":"C155","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A109","v":301},{"$f":"+B109","v":"Organization"},{"$f":"+L109","v":0},{"$f":"+D109","v":0},{"$f":"+K109","v":0},{"$f":"'WP 1'!I11","v":0},{"$f":"'WP 1'!J11","v":0},null,{"$f":"I109","v":0},{"$f":"IF($E$151=\"Year\",0,((E156-I156+(F156-G156)/2))*D156)","v":0},{"$f":"+E156+F156-G156","v":0},{"$f":"+C156+J156-G156+H156","v":0}]
[{"$f":"+A110","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!I12","v":0},{"$f":"'WP 1'!J12","v":0},null,0,{"$f":"IF($E$151=\"Year\",0,((E157-I157+(F157-G157)/2))*D157)","v":0},0,0]
[{"$f":"+A111","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!I13","v":0},{"$f":"'WP 1'!J13","v":0},null,0,{"$f":"IF($E$151=\"Year\",0,((E158-I158+(F158-G158)/2))*D158)","v":0},0,0]
[{"$f":"+A112","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!I14","v":0},{"$f":"'WP 1'!J14","v":0},null,0,0,0,0]
[{"$f":"+A113","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!I15","v":0},{"$f":"'WP 1'!J15","v":0},null,0,0,0,0]
[{"$f":"+A114","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!I16","v":0},{"$f":"'WP 1'!J16","v":0},null,0,0,0,0]
[{"$f":"+A115","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!I17","v":0},{"$f":"'WP 1'!J17","v":0},null,0,0,0,0]
[{"$f":"+A116","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!I18","v":0},{"$f":"'WP 1'!J18","v":0},null,0,0,0,0]
[{"$f":"+A117","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!I19","v":0},{"$f":"'WP 1'!J19","v":0},null,0,{"$f":"IF($E$151=\"Year\",0,((E164-I164+(F164-G164)/2))*D164)","v":0},{"$f":"+E164+F164-G164","v":0},{"$f":"+C164+J164-G164+H164","v":0}]
[{"$f":"+A118","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!I20","v":0},{"$f":"'WP 1'!J20","v":0},null,0,0,0,0]
[{"$f":"+A119","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!I21","v":0},{"$f":"'WP 1'!J21","v":0},null,0,0,0,0]
[{"$f":"+A120","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!I22","v":0},{"$f":"'WP 1'!J22","v":0},null,0,0,0,0]
[{"$f":"+A121","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!I23","v":0},{"$f":"'WP 1'!J23","v":0},null,0,0,0,0]
[{"$f":"+A122","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!I24","v":0},{"$f":"'WP 1'!J24","v":0},null,0,0,0,0]
[{"$f":"+A123","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!I25","v":0},{"$f":"'WP 1'!J25","v":0},null,0,0,0,0]
[{"$f":"+A124","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!I26","v":0},{"$f":"'WP 1'!J26","v":0},null,0,0,0,0]
[{"$f":"+A125","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!I27","v":0},{"$f":"'WP 1'!J27","v":0},null,0,0,0,0]
[{"$f":"+A126","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!I28","v":0},{"$f":"'WP 1'!J28","v":0},null,0,0,0,0]
[{"$f":"+A127","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!I29","v":0},{"$f":"'WP 1'!J29","v":0},null,0,0,0,0]
[{"$f":"+A128","v":333},"Services",0,0,0,{"$f":"'WP 1'!I30","v":0},{"$f":"'WP 1'!J30","v":0},null,0,0,0,0]
[{"$f":"+A129","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!I31","v":0},{"$f":"'WP 1'!J31","v":0},null,0,0,0,0]
[{"$f":"+A130","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!I32","v":0},{"$f":"'WP 1'!J32","v":0},null,0,0,0,0]
[{"$f":"+A131","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!I33","v":0},{"$f":"'WP 1'!J33","v":0},null,0,0,0,0]
[{"$f":"+A132","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!I34","v":0},{"$f":"'WP 1'!J34","v":0},null,0,0,0,0]
[{"$f":"+A133","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!I35","v":0},{"$f":"'WP 1'!J35","v":0},null,0,0,0,0]
[{"$f":"+A134","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!I36","v":0},{"$f":"'WP 1'!J36","v":0},null,0,0,0,0]
[{"$f":"+A135","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!I37","v":0},{"$f":"'WP 1'!J37","v":0},null,0,0,0,0]
[{"$f":"+A136","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!I38","v":0},{"$f":"'WP 1'!J38","v":0},null,0,0,0,0]
[{"$f":"+A137","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!I39","v":0},{"$f":"'WP 1'!J39","v":0},null,0,0,0,0]
[{"$f":"+A138","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!I40","v":0},{"$f":"'WP 1'!J40","v":0},null,0,0,0,0]
[{"$f":"+A139","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!I41","v":0},{"$f":"'WP 1'!J41","v":0},null,0,0,0,0]
[{"$f":"+A140","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!I42","v":0},{"$f":"'WP 1'!J42","v":0},null,0,0,0,0]
[{"$f":"+A141","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!I43","v":0},{"$f":"'WP 1'!J43","v":0},null,0,0,0,0]
[{"$f":"+A142","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!I44","v":0},{"$f":"'WP 1'!J44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C155:C189)","v":0},null,{"$f":"SUM(E156:E190)","v":0},0,0,0,0,0,0,{"$f":"SUM(L156:L189)","v":0}]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[null,null,null,null,{"$f":"Year5","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER ","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year4","v":"Enter Year Here"},"RATE",{"$f":"C204","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A156","v":301},{"$f":"+B156","v":"Organization"},{"$f":"+L156","v":0},{"$f":"+D156","v":0},{"$f":"+K156","v":0},{"$f":"'WP 1'!K11","v":0},{"$f":"'WP 1'!L11","v":0},null,{"$f":"I156","v":0},{"$f":"IF($E$200=\"Year\",0,((E205-I205+(F205-G205)/2))*D205)","v":0},{"$f":"+E205+F205-G205","v":0},{"$f":"+C205+J205-G205+H205","v":0}]
[{"$f":"+A157","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!K12","v":0},{"$f":"'WP 1'!L12","v":0},null,0,{"$f":"IF($E$200=\"Year\",0,((E206-I206+(F206-G206)/2))*D206)","v":0},{"$f":"+E206+F206-G206","v":0},0]
[{"$f":"+A158","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!K13","v":0},{"$f":"'WP 1'!L13","v":0},null,0,{"$f":"IF($E$200=\"Year\",0,((E207-I207+(F207-G207)/2))*D207)","v":0},{"$f":"+E207+F207-G207","v":0},{"$f":"+C207+J207-G207+H207","v":0}]
[{"$f":"+A159","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!K14","v":0},{"$f":"'WP 1'!L14","v":0},null,0,0,0,0]
[{"$f":"+A160","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!K15","v":0},{"$f":"'WP 1'!L15","v":0},null,0,0,0,0]
[{"$f":"+A161","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!K16","v":0},{"$f":"'WP 1'!L16","v":0},null,0,0,0,0]
[{"$f":"+A162","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!K17","v":0},{"$f":"'WP 1'!L17","v":0},null,0,0,0,0]
[{"$f":"+A163","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!K18","v":0},{"$f":"'WP 1'!L18","v":0},null,0,0,0,0]
[{"$f":"+A164","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!K19","v":0},{"$f":"'WP 1'!L19","v":0},null,0,0,0,0]
[{"$f":"+A165","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!K20","v":0},{"$f":"'WP 1'!L20","v":0},null,0,0,0,0]
[{"$f":"+A166","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!K21","v":0},{"$f":"'WP 1'!L21","v":0},null,0,0,0,0]
[{"$f":"+A167","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!K22","v":0},{"$f":"'WP 1'!L22","v":0},null,0,0,0,0]
[{"$f":"+A168","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!K23","v":0},{"$f":"'WP 1'!L23","v":0},null,0,0,0,0]
[{"$f":"+A169","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!K24","v":0},{"$f":"'WP 1'!L24","v":0},null,0,0,0,0]
[{"$f":"+A170","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!K25","v":0},{"$f":"'WP 1'!L25","v":0},null,0,0,0,0]
[{"$f":"+A171","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!K26","v":0},{"$f":"'WP 1'!L26","v":0},null,0,0,0,0]
[{"$f":"+A172","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!K27","v":0},{"$f":"'WP 1'!L27","v":0},null,0,0,0,0]
[{"$f":"+A173","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!K28","v":0},{"$f":"'WP 1'!L28","v":0},null,0,0,0,0]
[{"$f":"+A174","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!K29","v":0},{"$f":"'WP 1'!L29","v":0},null,0,0,0,0]
[{"$f":"+A175","v":333},"Services",0,0,0,{"$f":"'WP 1'!K30","v":0},{"$f":"'WP 1'!L30","v":0},null,0,0,0,0]
[{"$f":"+A176","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!K31","v":0},{"$f":"'WP 1'!L31","v":0},null,0,0,0,0]
[{"$f":"+A177","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!K32","v":0},{"$f":"'WP 1'!L32","v":0},null,0,0,0,0]
[{"$f":"+A178","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!K33","v":0},{"$f":"'WP 1'!L33","v":0},null,0,0,0,0]
[{"$f":"+A179","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!K34","v":0},{"$f":"'WP 1'!L34","v":0},null,0,0,0,0]
[{"$f":"+A180","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!K35","v":0},{"$f":"'WP 1'!L35","v":0},null,0,0,0,0]
[{"$f":"+A181","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!K36","v":0},{"$f":"'WP 1'!L36","v":0},null,0,0,0,0]
[{"$f":"+A182","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!K37","v":0},{"$f":"'WP 1'!L37","v":0},null,0,0,0,0]
[{"$f":"+A183","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!K38","v":0},{"$f":"'WP 1'!L38","v":0},null,0,0,0,0]
[{"$f":"+A184","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!K39","v":0},{"$f":"'WP 1'!L39","v":0},null,0,0,0,0]
[{"$f":"+A185","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!K40","v":0},{"$f":"'WP 1'!L40","v":0},null,0,0,0,0]
[{"$f":"+A186","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!K41","v":0},{"$f":"'WP 1'!L41","v":0},null,0,0,0,0]
[{"$f":"+A187","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!K42","v":0},{"$f":"'WP 1'!L42","v":0},null,0,0,0,0]
[{"$f":"+A188","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!K43","v":0},{"$f":"'WP 1'!L43","v":0},null,0,0,0,0]
[{"$f":"+A189","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!K44","v":0},{"$f":"'WP 1'!L44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C207:C238)","v":0},null,{"$f":"SUM(E205:E238)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year6","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year5","v":"Enter Year Here"},"RATE",{"$f":"C252","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A205","v":301},{"$f":"+B205","v":"Organization"},{"$f":"+L205","v":0},{"$f":"+D205","v":0},{"$f":"+K205","v":0},{"$f":"'WP 1'!M11","v":0},{"$f":"'WP 1'!N11","v":0},null,{"$f":"I205","v":0},{"$f":"IF($E$248=\"Year\",0,((E253-I253+(F253-G253)/2))*D253)","v":0},{"$f":"+E253+F253-G253","v":0},{"$f":"+C253+J253-G253+H253","v":0}]
[{"$f":"+A206","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!M12","v":0},{"$f":"'WP 1'!N12","v":0},null,0,{"$f":"IF($E$248=\"Year\",0,((E254-I254+(F254-G254)/2))*D254)","v":0},{"$f":"+E254+F254-G254","v":0},0]
[{"$f":"+A207","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!M13","v":0},{"$f":"'WP 1'!N13","v":0},null,0,{"$f":"IF($E$248=\"Year\",0,((E255-I255+(F255-G255)/2))*D255)","v":0},{"$f":"+E255+F255-G255","v":0},{"$f":"+C255+J255-G255+H255","v":0}]
[{"$f":"+A208","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!M14","v":0},{"$f":"'WP 1'!N14","v":0},null,0,0,0,0]
[{"$f":"+A209","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!M15","v":0},{"$f":"'WP 1'!N15","v":0},null,0,0,0,0]
[{"$f":"+A210","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!M16","v":0},{"$f":"'WP 1'!N16","v":0},null,0,0,0,0]
[{"$f":"+A211","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!M17","v":0},{"$f":"'WP 1'!N17","v":0},null,0,0,0,0]
[{"$f":"+A212","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!M18","v":0},{"$f":"'WP 1'!N18","v":0},null,0,0,0,0]
[{"$f":"+A213","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!M19","v":0},{"$f":"'WP 1'!N19","v":0},null,0,0,0,0]
[{"$f":"+A214","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!M20","v":0},{"$f":"'WP 1'!N20","v":0},null,0,0,0,0]
[{"$f":"+A215","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!M21","v":0},{"$f":"'WP 1'!N21","v":0},null,0,0,0,0]
[{"$f":"+A216","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!M22","v":0},{"$f":"'WP 1'!N22","v":0},null,0,0,0,0]
[{"$f":"+A217","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!M23","v":0},{"$f":"'WP 1'!N23","v":0},null,0,0,0,0]
[{"$f":"+A218","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!M24","v":0},{"$f":"'WP 1'!N24","v":0},null,0,0,0,0]
[{"$f":"+A219","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!M25","v":0},{"$f":"'WP 1'!N25","v":0},null,0,0,0,0]
[{"$f":"+A220","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!M26","v":0},{"$f":"'WP 1'!N26","v":0},null,0,0,0,0]
[{"$f":"+A221","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!M27","v":0},{"$f":"'WP 1'!N27","v":0},null,0,0,0,0]
[{"$f":"+A222","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!M28","v":0},{"$f":"'WP 1'!N28","v":0},null,0,0,0,0]
[{"$f":"+A223","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!M29","v":0},{"$f":"'WP 1'!N29","v":0},null,0,0,0,0]
[{"$f":"+A224","v":333},"Services",0,0,0,{"$f":"'WP 1'!M30","v":0},{"$f":"'WP 1'!N30","v":0},null,0,0,0,0]
[{"$f":"+A225","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!M31","v":0},{"$f":"'WP 1'!N31","v":0},null,0,0,0,0]
[{"$f":"+A226","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!M32","v":0},{"$f":"'WP 1'!N32","v":0},null,0,0,0,0]
[{"$f":"+A227","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!M33","v":0},{"$f":"'WP 1'!N33","v":0},null,0,0,0,0]
[{"$f":"+A228","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!M34","v":0},{"$f":"'WP 1'!N34","v":0},null,0,0,0,0]
[{"$f":"+A229","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!M35","v":0},{"$f":"'WP 1'!N35","v":0},null,0,0,0,0]
[{"$f":"+A230","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!M36","v":0},{"$f":"'WP 1'!N36","v":0},null,0,0,0,0]
[{"$f":"+A231","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!M37","v":0},{"$f":"'WP 1'!N37","v":0},null,0,0,0,0]
[{"$f":"+A232","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!M38","v":0},{"$f":"'WP 1'!N38","v":0},null,0,0,0,0]
[{"$f":"+A233","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!M39","v":0},{"$f":"'WP 1'!N39","v":0},null,0,0,0,0]
[{"$f":"+A234","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!M40","v":0},{"$f":"'WP 1'!N40","v":0},null,0,0,0,0]
[{"$f":"+A235","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!M41","v":0},{"$f":"'WP 1'!N41","v":0},null,0,0,0,0]
[{"$f":"+A236","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!M42","v":0},{"$f":"'WP 1'!N42","v":0},null,0,0,0,0]
[{"$f":"+A237","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!M43","v":0},{"$f":"'WP 1'!N43","v":0},null,0,0,0,0]
[{"$f":"+A238","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!M44","v":0},{"$f":"'WP 1'!N44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C252:C286)","v":0},null,{"$f":"SUM(E252:E286)","v":0},{"$f":"SUM(F252:F286)","v":0},{"$f":"SUM(G253:G286)","v":0},0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year7","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year6","v":"Enter Year Here"},"RATE",{"$f":"C300","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"+A253","v":301},{"$f":"+B253","v":"Organization"},{"$f":"+L253","v":0},{"$f":"+D253","v":0},{"$f":"+K253","v":0},{"$f":"'WP 1'!O11","v":0},{"$f":"'WP 1'!P11","v":0},null,{"$f":"I253","v":0},{"$f":"IF($E$296=\"Year\",0,((E301-I301+(F301-G301)/2))*D301)","v":0},{"$f":"+E301+F301-G301","v":0},{"$f":"+C301+J301-G301+H301","v":0}]
[{"$f":"+A254","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!O12","v":0},{"$f":"'WP 1'!P12","v":0},null,0,{"$f":"IF($E$296=\"Year\",0,((E302-I302+(F302-G302)/2))*D302)","v":0},{"$f":"+E302+F302-G302","v":0},0]
[{"$f":"+A255","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!O13","v":0},{"$f":"'WP 1'!P13","v":0},null,0,{"$f":"IF($E$296=\"Year\",0,((E303-I303+(F303-G303)/2))*D303)","v":0},{"$f":"+E303+F303-G303","v":0},{"$f":"+C303+J303-G303+H303","v":0}]
[{"$f":"+A256","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!O14","v":0},{"$f":"'WP 1'!P14","v":0},null,0,0,0,0]
[{"$f":"+A257","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!O15","v":0},{"$f":"'WP 1'!P15","v":0},null,0,0,0,0]
[{"$f":"+A258","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!O16","v":0},{"$f":"'WP 1'!P16","v":0},null,0,0,0,0]
[{"$f":"+A259","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!O17","v":0},{"$f":"'WP 1'!P17","v":0},null,0,0,0,0]
[{"$f":"+A260","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!O18","v":0},{"$f":"'WP 1'!P18","v":0},null,0,0,0,0]
[{"$f":"+A261","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!O19","v":0},{"$f":"'WP 1'!P19","v":0},null,0,0,0,0]
[{"$f":"+A262","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!O20","v":0},{"$f":"'WP 1'!P20","v":0},null,0,0,0,0]
[{"$f":"+A263","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!O21","v":0},{"$f":"'WP 1'!P21","v":0},null,0,0,0,0]
[{"$f":"+A264","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!O22","v":0},{"$f":"'WP 1'!P22","v":0},null,0,0,0,0]
[{"$f":"+A265","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!O23","v":0},{"$f":"'WP 1'!P23","v":0},null,0,0,0,0]
[{"$f":"+A266","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!O24","v":0},{"$f":"'WP 1'!P24","v":0},null,0,0,0,0]
[{"$f":"+A267","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!O25","v":0},{"$f":"'WP 1'!P25","v":0},null,0,0,0,0]
[{"$f":"+A268","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!O26","v":0},{"$f":"'WP 1'!P26","v":0},null,0,0,0,0]
[{"$f":"+A269","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!O27","v":0},{"$f":"'WP 1'!P27","v":0},null,0,0,0,0]
[{"$f":"+A270","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!O28","v":0},{"$f":"'WP 1'!P28","v":0},null,0,0,0,0]
[{"$f":"+A271","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!O29","v":0},{"$f":"'WP 1'!P29","v":0},null,0,0,0,0]
[{"$f":"+A272","v":333},"Services",0,0,0,{"$f":"'WP 1'!O30","v":0},{"$f":"'WP 1'!P30","v":0},null,0,0,0,0]
[{"$f":"+A273","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!O31","v":0},{"$f":"'WP 1'!P31","v":0},null,0,0,0,0]
[{"$f":"+A274","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!O32","v":0},{"$f":"'WP 1'!P32","v":0},null,0,0,0,0]
[{"$f":"+A275","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!O33","v":0},{"$f":"'WP 1'!P33","v":0},null,0,0,0,0]
[{"$f":"+A276","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!O34","v":0},{"$f":"'WP 1'!P34","v":0},null,0,0,0,0]
[{"$f":"+A277","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!O35","v":0},{"$f":"'WP 1'!P35","v":0},null,0,0,0,0]
[{"$f":"+A278","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!O36","v":0},{"$f":"'WP 1'!P36","v":0},null,0,0,0,0]
[{"$f":"+A279","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!O37","v":0},{"$f":"'WP 1'!P37","v":0},null,0,0,0,0]
[{"$f":"+A280","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!O38","v":0},{"$f":"'WP 1'!P38","v":0},null,0,0,0,0]
[{"$f":"+A281","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!O39","v":0},{"$f":"'WP 1'!P39","v":0},null,0,0,0,0]
[{"$f":"+A282","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!O40","v":0},{"$f":"'WP 1'!P40","v":0},null,0,0,0,0]
[{"$f":"+A283","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!O41","v":0},{"$f":"'WP 1'!P41","v":0},null,0,0,0,0]
[{"$f":"+A284","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!O42","v":0},{"$f":"'WP 1'!P42","v":0},null,0,0,0,0]
[{"$f":"+A285","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!O43","v":0},{"$f":"'WP 1'!P43","v":0},null,0,0,0,0]
[{"$f":"+A286","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!O44","v":0},{"$f":"'WP 1'!P44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C301:C334)","v":0},null,{"$f":"SUM(E301:E334)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year8","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year7","v":"Enter Year Here"},"RATE",{"$f":"C348","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A301","v":301},{"$f":"B301","v":"Organization"},{"$f":"L301","v":0},{"$f":"D301","v":0},{"$f":"K301","v":0},{"$f":"'WP 1'!Q11","v":0},{"$f":"'WP 1'!R11","v":0},null,{"$f":"I301","v":0},{"$f":"IF($E$344=\"Year\",0,((E349-I349+(F349-G349)/2))*D349)","v":0},{"$f":"+E349+F349-G349","v":0},{"$f":"+C349+J349-G349+H349","v":0}]
[{"$f":"A302","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!Q12","v":0},{"$f":"'WP 1'!R12","v":0},null,0,{"$f":"IF($E$344=\"Year\",0,((E350-I350+(F350-G350)/2))*D350)","v":0},{"$f":"+E350+F350-G350","v":0},0]
[{"$f":"A303","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!Q13","v":0},{"$f":"'WP 1'!R13","v":0},null,0,{"$f":"IF($E$344=\"Year\",0,((E351-I351+(F351-G351)/2))*D351)","v":0},{"$f":"+E351+F351-G351","v":0},{"$f":"+C351+J351-G351+H351","v":0}]
[{"$f":"A304","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!Q14","v":0},{"$f":"'WP 1'!R14","v":0},null,0,0,0,0]
[{"$f":"A305","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!Q15","v":0},{"$f":"'WP 1'!R15","v":0},null,0,0,0,0]
[{"$f":"A306","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!Q16","v":0},{"$f":"'WP 1'!R16","v":0},null,0,0,0,0]
[{"$f":"A307","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!Q17","v":0},{"$f":"'WP 1'!R17","v":0},null,0,0,0,0]
[{"$f":"A308","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!Q18","v":0},{"$f":"'WP 1'!R18","v":0},null,0,0,0,0]
[{"$f":"A309","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!Q19","v":0},{"$f":"'WP 1'!R19","v":0},null,0,0,0,0]
[{"$f":"A310","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!Q20","v":0},{"$f":"'WP 1'!R20","v":0},null,0,0,0,0]
[{"$f":"A311","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!Q21","v":0},{"$f":"'WP 1'!R21","v":0},null,0,0,0,0]
[{"$f":"A312","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!Q22","v":0},{"$f":"'WP 1'!R22","v":0},null,0,0,0,0]
[{"$f":"A313","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!Q23","v":0},{"$f":"'WP 1'!R23","v":0},null,0,0,0,0]
[{"$f":"A314","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!Q24","v":0},{"$f":"'WP 1'!R24","v":0},null,0,0,0,0]
[{"$f":"A315","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!Q25","v":0},{"$f":"'WP 1'!R25","v":0},null,0,0,0,0]
[{"$f":"A316","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!Q26","v":0},{"$f":"'WP 1'!R26","v":0},null,0,0,0,0]
[{"$f":"A317","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!Q27","v":0},{"$f":"'WP 1'!R27","v":0},null,0,0,0,0]
[{"$f":"A318","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!Q28","v":0},{"$f":"'WP 1'!R28","v":0},null,0,0,0,0]
[{"$f":"A319","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!Q29","v":0},{"$f":"'WP 1'!R29","v":0},null,0,0,0,0]
[{"$f":"A320","v":333},"Services",0,0,0,{"$f":"'WP 1'!Q30","v":0},{"$f":"'WP 1'!R30","v":0},null,0,0,0,0]
[{"$f":"A321","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!Q31","v":0},{"$f":"'WP 1'!R31","v":0},null,0,0,0,0]
[{"$f":"A322","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!Q32","v":0},{"$f":"'WP 1'!R32","v":0},null,0,0,0,0]
[{"$f":"A323","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!Q33","v":0},{"$f":"'WP 1'!R33","v":0},null,0,0,0,0]
[{"$f":"A324","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!Q34","v":0},{"$f":"'WP 1'!R34","v":0},null,0,0,0,0]
[{"$f":"A325","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!Q35","v":0},{"$f":"'WP 1'!R35","v":0},null,0,0,0,0]
[{"$f":"A326","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!Q36","v":0},{"$f":"'WP 1'!R36","v":0},null,0,0,0,0]
[{"$f":"A327","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!Q37","v":0},{"$f":"'WP 1'!R37","v":0},null,0,0,0,0]
[{"$f":"A328","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!Q38","v":0},{"$f":"'WP 1'!R38","v":0},null,0,0,0,0]
[{"$f":"A329","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!Q39","v":0},{"$f":"'WP 1'!R39","v":0},null,0,0,0,0]
[{"$f":"A330","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!Q40","v":0},{"$f":"'WP 1'!R40","v":0},null,0,0,0,0]
[{"$f":"A331","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!Q41","v":0},{"$f":"'WP 1'!R41","v":0},null,0,0,0,0]
[{"$f":"A332","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!Q42","v":0},{"$f":"'WP 1'!R42","v":0},null,0,0,0,0]
[{"$f":"A333","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!Q43","v":0},{"$f":"'WP 1'!R43","v":0},null,0,0,0,0]
[{"$f":"A334","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!Q44","v":0},{"$f":"'WP 1'!R44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C349:C382)","v":0},null,{"$f":"SUM(E349:E382)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year9","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year8","v":"Enter Year Here"},"RATE",{"$f":"C396","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A349","v":301},{"$f":"B349","v":"Organization"},{"$f":"L349","v":0},{"$f":"D349","v":0},{"$f":"K349","v":0},{"$f":"'WP 1'!S11","v":0},{"$f":"'WP 1'!T11","v":0},null,{"$f":"I349","v":0},{"$f":"IF($E$392=\"Year\",0,((E397-I397+(F397-G397)/2))*D397)","v":0},{"$f":"+E397+F397-G397","v":0},{"$f":"+C397+J397-G397+H397","v":0}]
[{"$f":"A350","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!S12","v":0},{"$f":"'WP 1'!T12","v":0},null,0,{"$f":"IF($E$392=\"Year\",0,((E398-I398+(F398-G398)/2))*D398)","v":0},{"$f":"+E398+F398-G398","v":0},0]
[{"$f":"A351","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!S13","v":0},{"$f":"'WP 1'!T13","v":0},null,0,{"$f":"IF($E$392=\"Year\",0,((E399-I399+(F399-G399)/2))*D399)","v":0},{"$f":"+E399+F399-G399","v":0},{"$f":"+C399+J399-G399+H399","v":0}]
[{"$f":"A352","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!S14","v":0},{"$f":"'WP 1'!T14","v":0},null,0,0,0,0]
[{"$f":"A353","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!S15","v":0},{"$f":"'WP 1'!T15","v":0},null,0,0,0,0]
[{"$f":"A354","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!S16","v":0},{"$f":"'WP 1'!T16","v":0},null,0,0,0,0]
[{"$f":"A355","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!S17","v":0},{"$f":"'WP 1'!T17","v":0},null,0,0,0,0]
[{"$f":"A356","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!S18","v":0},{"$f":"'WP 1'!T18","v":0},null,0,0,0,0]
[{"$f":"A357","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!S19","v":0},{"$f":"'WP 1'!T19","v":0},null,0,0,0,0]
[{"$f":"A358","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!S20","v":0},{"$f":"'WP 1'!T20","v":0},null,0,0,0,0]
[{"$f":"A359","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!S21","v":0},{"$f":"'WP 1'!T21","v":0},null,0,0,0,0]
[{"$f":"A360","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!S22","v":0},{"$f":"'WP 1'!T22","v":0},null,0,0,0,0]
[{"$f":"A361","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!S23","v":0},{"$f":"'WP 1'!T23","v":0},null,0,0,0,0]
[{"$f":"A362","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!S24","v":0},{"$f":"'WP 1'!T24","v":0},null,0,0,0,0]
[{"$f":"A363","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!S25","v":0},{"$f":"'WP 1'!T25","v":0},null,0,0,0,0]
[{"$f":"A364","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!S26","v":0},{"$f":"'WP 1'!T26","v":0},null,0,0,0,0]
[{"$f":"A365","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!S27","v":0},{"$f":"'WP 1'!T27","v":0},null,0,0,0,0]
[{"$f":"A366","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!S28","v":0},{"$f":"'WP 1'!T28","v":0},null,0,0,0,0]
[{"$f":"A367","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!S29","v":0},{"$f":"'WP 1'!T29","v":0},null,0,0,0,0]
[{"$f":"A368","v":333},"Services",0,0,0,{"$f":"'WP 1'!S30","v":0},{"$f":"'WP 1'!T30","v":0},null,0,0,0,0]
[{"$f":"A369","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!S31","v":0},{"$f":"'WP 1'!T31","v":0},null,0,0,0,0]
[{"$f":"A370","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!S32","v":0},{"$f":"'WP 1'!T32","v":0},null,0,0,0,0]
[{"$f":"A371","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!S33","v":0},{"$f":"'WP 1'!T33","v":0},null,0,0,0,0]
[{"$f":"A372","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!S34","v":0},{"$f":"'WP 1'!T34","v":0},null,0,0,0,0]
[{"$f":"A373","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!S35","v":0},{"$f":"'WP 1'!T35","v":0},null,0,0,0,0]
[{"$f":"A374","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!S36","v":0},{"$f":"'WP 1'!T36","v":0},null,0,0,0,0]
[{"$f":"A375","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!S37","v":0},{"$f":"'WP 1'!T37","v":0},null,0,0,0,0]
[{"$f":"A376","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!S38","v":0},{"$f":"'WP 1'!T38","v":0},null,0,0,0,0]
[{"$f":"A377","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!S39","v":0},{"$f":"'WP 1'!T39","v":0},null,0,0,0,0]
[{"$f":"A378","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!S40","v":0},{"$f":"'WP 1'!T40","v":0},null,0,0,0,0]
[{"$f":"A379","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!S41","v":0},{"$f":"'WP 1'!T41","v":0},null,0,0,0,0]
[{"$f":"A380","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!S42","v":0},{"$f":"'WP 1'!T42","v":0},null,0,0,0,0]
[{"$f":"A381","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!S43","v":0},{"$f":"'WP 1'!T43","v":0},null,0,0,0,0]
[{"$f":"A382","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!S44","v":0},{"$f":"'WP 1'!T44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C397:C430)","v":0},null,{"$f":"SUM(E397:E430)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[null,null,null,null,{"$f":"Year10","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year9","v":"Enter Year Here"},"RATE",{"$f":"C445","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A397","v":301},{"$f":"B397","v":"Organization"},{"$f":"L397","v":0},{"$f":"D397","v":0},{"$f":"K397","v":0},{"$f":"'WP 1'!U11","v":0},{"$f":"'WP 1'!V11","v":0},null,{"$f":"I397","v":0},{"$f":"IF($E$441=\"Year\",0,((E446-I446+(F446-G446)/2))*D446)","v":0},{"$f":"+E446+F446-G446","v":0},{"$f":"+C446+J446-G446+H446","v":0}]
[{"$f":"A398","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!U12","v":0},{"$f":"'WP 1'!V12","v":0},null,0,{"$f":"IF($E$441=\"Year\",0,((E447-I447+(F447-G447)/2))*D447)","v":0},{"$f":"+E447+F447-G447","v":0},0]
[{"$f":"A399","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!U13","v":0},{"$f":"'WP 1'!V13","v":0},null,0,{"$f":"IF($E$441=\"Year\",0,((E448-I448+(F448-G448)/2))*D448)","v":0},{"$f":"+E448+F448-G448","v":0},{"$f":"+C448+J448-G448+H448","v":0}]
[{"$f":"A400","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!U14","v":0},{"$f":"'WP 1'!V14","v":0},null,0,0,0,0]
[{"$f":"A401","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!U15","v":0},{"$f":"'WP 1'!V15","v":0},null,0,0,0,0]
[{"$f":"A402","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!U16","v":0},{"$f":"'WP 1'!V16","v":0},null,0,0,0,0]
[{"$f":"A403","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!U17","v":0},{"$f":"'WP 1'!V17","v":0},null,0,0,0,0]
[{"$f":"A404","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!U18","v":0},{"$f":"'WP 1'!V18","v":0},null,0,0,0,0]
[{"$f":"A405","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!U19","v":0},{"$f":"'WP 1'!V19","v":0},null,0,0,0,0]
[{"$f":"A406","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!U20","v":0},{"$f":"'WP 1'!V20","v":0},null,0,0,0,0]
[{"$f":"A407","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!U21","v":0},{"$f":"'WP 1'!V21","v":0},null,0,0,0,0]
[{"$f":"A408","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!U22","v":0},{"$f":"'WP 1'!V22","v":0},null,0,0,0,0]
[{"$f":"A409","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!U23","v":0},{"$f":"'WP 1'!V23","v":0},null,0,0,0,0]
[{"$f":"A410","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!U24","v":0},{"$f":"'WP 1'!V24","v":0},null,0,0,0,0]
[{"$f":"A411","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!U25","v":0},{"$f":"'WP 1'!V25","v":0},null,0,0,0,0]
[{"$f":"A412","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!U26","v":0},{"$f":"'WP 1'!V26","v":0},null,0,0,0,0]
[{"$f":"A413","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!U27","v":0},{"$f":"'WP 1'!V27","v":0},null,0,0,0,0]
[{"$f":"A414","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!U28","v":0},{"$f":"'WP 1'!V28","v":0},null,0,0,0,0]
[{"$f":"A415","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!U29","v":0},{"$f":"'WP 1'!V29","v":0},null,0,0,0,0]
[{"$f":"A416","v":333},"Services",0,0,0,{"$f":"'WP 1'!U30","v":0},{"$f":"'WP 1'!V30","v":0},null,0,0,0,0]
[{"$f":"A417","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!U31","v":0},{"$f":"'WP 1'!V31","v":0},null,0,0,0,0]
[{"$f":"A418","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!U32","v":0},{"$f":"'WP 1'!V32","v":0},null,0,0,0,0]
[{"$f":"A419","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!U33","v":0},{"$f":"'WP 1'!V33","v":0},null,0,0,0,0]
[{"$f":"A420","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!U34","v":0},{"$f":"'WP 1'!V34","v":0},null,0,0,0,0]
[{"$f":"A421","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!U35","v":0},{"$f":"'WP 1'!V35","v":0},null,0,0,0,0]
[{"$f":"A422","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!U36","v":0},{"$f":"'WP 1'!V36","v":0},null,0,0,0,0]
[{"$f":"A423","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!U37","v":0},{"$f":"'WP 1'!V37","v":0},null,0,0,0,0]
[{"$f":"A424","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!U38","v":0},{"$f":"'WP 1'!V38","v":0},null,0,0,0,0]
[{"$f":"A425","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!U39","v":0},{"$f":"'WP 1'!V39","v":0},null,0,0,0,0]
[{"$f":"A426","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!U40","v":0},{"$f":"'WP 1'!V40","v":0},null,0,0,0,0]
[{"$f":"A427","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!U41","v":0},{"$f":"'WP 1'!V41","v":0},null,0,0,0,0]
[{"$f":"A428","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!U42","v":0},{"$f":"'WP 1'!V42","v":0},null,0,0,0,0]
[{"$f":"A429","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!U43","v":0},{"$f":"'WP 1'!V43","v":0},null,0,0,0,0]
[{"$f":"A430","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!U44","v":0},{"$f":"'WP 1'!V44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C446:C479)","v":0},null,{"$f":"SUM(E446:E479)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[]
[null,null,null,null,{"$f":"Year11","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year10","v":"Enter Year Here"},"RATE",{"$f":"C494","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A446","v":301},{"$f":"B446","v":"Organization"},{"$f":"L446","v":0},{"$f":"D446","v":0},{"$f":"K446","v":0},{"$f":"'WP 1'!W11","v":0},{"$f":"'WP 1'!X11","v":0},null,{"$f":"I446","v":0},{"$f":"IF($E$490=\"Year\",0,((E495-I495+(F495-G495)/2))*D495)","v":0},{"$f":"+E495+F495-G495","v":0},{"$f":"+C495+J495-G495+H495","v":0}]
[{"$f":"A447","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!W12","v":0},{"$f":"'WP 1'!X12","v":0},null,0,{"$f":"IF($E$490=\"Year\",0,((E496-I496+(F496-G496)/2))*D496)","v":0},{"$f":"+E496+F496-G496","v":0},0]
[{"$f":"A448","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!W13","v":0},{"$f":"'WP 1'!X13","v":0},null,0,{"$f":"IF($E$490=\"Year\",0,((E497-I497+(F497-G497)/2))*D497)","v":0},{"$f":"+E497+F497-G497","v":0},{"$f":"+C497+J497-G497+H497","v":0}]
[{"$f":"A449","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!W14","v":0},{"$f":"'WP 1'!X14","v":0},null,0,0,0,0]
[{"$f":"A450","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!W15","v":0},{"$f":"'WP 1'!X15","v":0},null,0,0,0,0]
[{"$f":"A451","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!W16","v":0},{"$f":"'WP 1'!X16","v":0},null,0,0,0,0]
[{"$f":"A452","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!W17","v":0},{"$f":"'WP 1'!X17","v":0},null,0,0,0,0]
[{"$f":"A453","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!W18","v":0},{"$f":"'WP 1'!X18","v":0},null,0,0,0,0]
[{"$f":"A454","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!W19","v":0},{"$f":"'WP 1'!X19","v":0},null,0,0,0,0]
[{"$f":"A455","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!W20","v":0},{"$f":"'WP 1'!X20","v":0},null,0,0,0,0]
[{"$f":"A456","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!W21","v":0},{"$f":"'WP 1'!X21","v":0},null,0,0,0,0]
[{"$f":"A457","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!W22","v":0},{"$f":"'WP 1'!X22","v":0},null,0,0,0,0]
[{"$f":"A458","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!W23","v":0},{"$f":"'WP 1'!X23","v":0},null,0,0,0,0]
[{"$f":"A459","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!W24","v":0},{"$f":"'WP 1'!X24","v":0},null,0,0,0,0]
[{"$f":"A460","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!W25","v":0},{"$f":"'WP 1'!X25","v":0},null,0,0,0,0]
[{"$f":"A461","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!W26","v":0},{"$f":"'WP 1'!X26","v":0},null,0,0,0,0]
[{"$f":"A462","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!W27","v":0},{"$f":"'WP 1'!X27","v":0},null,0,0,0,0]
[{"$f":"A463","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!W28","v":0},{"$f":"'WP 1'!X28","v":0},null,0,0,0,0]
[{"$f":"A464","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!W29","v":0},{"$f":"'WP 1'!X29","v":0},null,0,0,0,0]
[{"$f":"A465","v":333},"Services",0,0,0,{"$f":"'WP 1'!W30","v":0},{"$f":"'WP 1'!X30","v":0},null,0,0,0,0]
[{"$f":"A466","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!W31","v":0},{"$f":"'WP 1'!X31","v":0},null,0,0,0,0]
[{"$f":"A467","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!W32","v":0},{"$f":"'WP 1'!X32","v":0},null,0,0,0,0]
[{"$f":"A468","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!W33","v":0},{"$f":"'WP 1'!X33","v":0},null,0,0,0,0]
[{"$f":"A469","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!W34","v":0},{"$f":"'WP 1'!X34","v":0},null,0,0,0,0]
[{"$f":"A470","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!W35","v":0},{"$f":"'WP 1'!X35","v":0},null,0,0,0,0]
[{"$f":"A471","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!W36","v":0},{"$f":"'WP 1'!X36","v":0},null,0,0,0,0]
[{"$f":"A472","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!W37","v":0},{"$f":"'WP 1'!X37","v":0},null,0,0,0,0]
[{"$f":"A473","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!W38","v":0},{"$f":"'WP 1'!X38","v":0},null,0,0,0,0]
[{"$f":"A474","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!W39","v":0},{"$f":"'WP 1'!X39","v":0},null,0,0,0,0]
[{"$f":"A475","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!W40","v":0},{"$f":"'WP 1'!X40","v":0},null,0,0,0,0]
[{"$f":"A476","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!W41","v":0},{"$f":"'WP 1'!X41","v":0},null,0,0,0,0]
[{"$f":"A477","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!W42","v":0},{"$f":"'WP 1'!X42","v":0},null,0,0,0,0]
[{"$f":"A478","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!W43","v":0},{"$f":"'WP 1'!X43","v":0},null,0,0,0,0]
[{"$f":"A479","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!W44","v":0},{"$f":"'WP 1'!X44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C495:C528)","v":0},null,{"$f":"SUM(E495:E528)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year12","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year11","v":"Enter Year Here"},"RATE",{"$f":"C542","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A495","v":301},{"$f":"B495","v":"Organization"},{"$f":"L495","v":0},{"$f":"D495","v":0},{"$f":"K495","v":0},{"$f":"'WP 1'!Y11","v":0},{"$f":"'WP 1'!Z11","v":0},null,{"$f":"I495","v":0},{"$f":"IF($E$538=\"Year\",0,((E543-I543+(F543-G543)/2))*D543)","v":0},{"$f":"+E543+F543-G543","v":0},{"$f":"+C543+J543-G543+H543","v":0}]
[{"$f":"A496","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!Y12","v":0},{"$f":"'WP 1'!Z12","v":0},null,0,{"$f":"IF($E$538=\"Year\",0,((E544-I544+(F544-G544)/2))*D544)","v":0},{"$f":"+E544+F544-G544","v":0},0]
[{"$f":"A497","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!Y13","v":0},{"$f":"'WP 1'!Z13","v":0},null,0,{"$f":"IF($E$538=\"Year\",0,((E545-I545+(F545-G545)/2))*D545)","v":0},{"$f":"+E545+F545-G545","v":0},{"$f":"+C545+J545-G545+H545","v":0}]
[{"$f":"A498","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!Y14","v":0},{"$f":"'WP 1'!Z14","v":0},null,0,0,0,0]
[{"$f":"A499","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!Y15","v":0},{"$f":"'WP 1'!Z15","v":0},null,0,0,0,0]
[{"$f":"A500","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!Y16","v":0},{"$f":"'WP 1'!Z16","v":0},null,0,0,0,0]
[{"$f":"A501","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!Y17","v":0},{"$f":"'WP 1'!Z17","v":0},null,0,0,0,0]
[{"$f":"A502","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!Y18","v":0},{"$f":"'WP 1'!Z18","v":0},null,0,0,0,0]
[{"$f":"A503","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!Y19","v":0},{"$f":"'WP 1'!Z19","v":0},null,0,0,0,0]
[{"$f":"A504","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!Y20","v":0},{"$f":"'WP 1'!Z20","v":0},null,0,0,0,0]
[{"$f":"A505","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!Y21","v":0},{"$f":"'WP 1'!Z21","v":0},null,0,0,0,0]
[{"$f":"A506","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!Y22","v":0},{"$f":"'WP 1'!Z22","v":0},null,0,0,0,0]
[{"$f":"A507","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!Y23","v":0},{"$f":"'WP 1'!Z23","v":0},null,0,0,0,0]
[{"$f":"A508","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!Y24","v":0},{"$f":"'WP 1'!Z24","v":0},null,0,0,0,0]
[{"$f":"A509","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!Y25","v":0},{"$f":"'WP 1'!Z25","v":0},null,0,0,0,0]
[{"$f":"A510","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!Y26","v":0},{"$f":"'WP 1'!Z26","v":0},null,0,0,0,0]
[{"$f":"A511","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!Y27","v":0},{"$f":"'WP 1'!Z27","v":0},null,0,0,0,0]
[{"$f":"A512","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!Y28","v":0},{"$f":"'WP 1'!Z28","v":0},null,0,0,0,0]
[{"$f":"A513","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!Y29","v":0},{"$f":"'WP 1'!Z29","v":0},null,0,0,0,0]
[{"$f":"A514","v":333},"Services",0,0,0,{"$f":"'WP 1'!Y30","v":0},{"$f":"'WP 1'!Z30","v":0},null,0,0,0,0]
[{"$f":"A515","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!Y31","v":0},{"$f":"'WP 1'!Z31","v":0},null,0,0,0,0]
[{"$f":"A516","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!Y32","v":0},{"$f":"'WP 1'!Z32","v":0},null,0,0,0,0]
[{"$f":"A517","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!Y33","v":0},{"$f":"'WP 1'!Z33","v":0},null,0,0,0,0]
[{"$f":"A518","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!Y34","v":0},{"$f":"'WP 1'!Z34","v":0},null,0,0,0,0]
[{"$f":"A519","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!Y35","v":0},{"$f":"'WP 1'!Z35","v":0},null,0,0,0,0]
[{"$f":"A520","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!Y36","v":0},{"$f":"'WP 1'!Z36","v":0},null,0,0,0,0]
[{"$f":"A521","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!Y37","v":0},{"$f":"'WP 1'!Z37","v":0},null,0,0,0,0]
[{"$f":"A522","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!Y38","v":0},{"$f":"'WP 1'!Z38","v":0},null,0,0,0,0]
[{"$f":"A523","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!Y39","v":0},{"$f":"'WP 1'!Z39","v":0},null,0,0,0,0]
[{"$f":"A524","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!Y40","v":0},{"$f":"'WP 1'!Z40","v":0},null,0,0,0,0]
[{"$f":"A525","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!Y41","v":0},{"$f":"'WP 1'!Z41","v":0},null,0,0,0,0]
[{"$f":"A526","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!Y42","v":0},{"$f":"'WP 1'!Z42","v":0},null,0,0,0,0]
[{"$f":"A527","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!Y43","v":0},{"$f":"'WP 1'!Z43","v":0},null,0,0,0,0]
[{"$f":"A528","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!Y44","v":0},{"$f":"'WP 1'!Z44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C543:C576)","v":0},null,{"$f":"SUM(E543:E576)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year13","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year12","v":"Enter Year Here"},"RATE",{"$f":"C590","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A543","v":301},{"$f":"B543","v":"Organization"},{"$f":"L543","v":0},{"$f":"D543","v":0},{"$f":"K543","v":0},{"$f":"'WP 1'!AA11","v":0},{"$f":"'WP 1'!AB11","v":0},null,{"$f":"I543","v":0},{"$f":"IF($E$586=\"Year\",0,((E591-I591+(F591-G591)/2))*D591)","v":0},{"$f":"+E591+F591-G591","v":0},{"$f":"+C591+J591-G591+H591","v":0}]
[{"$f":"A544","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!AA12","v":0},{"$f":"'WP 1'!AB12","v":0},null,0,{"$f":"IF($E$586=\"Year\",0,((E592-I592+(F592-G592)/2))*D592)","v":0},{"$f":"+E592+F592-G592","v":0},0]
[{"$f":"A545","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!AA13","v":0},{"$f":"'WP 1'!AB13","v":0},null,0,{"$f":"IF($E$586=\"Year\",0,((E593-I593+(F593-G593)/2))*D593)","v":0},{"$f":"+E593+F593-G593","v":0},{"$f":"+C593+J593-G593+H593","v":0}]
[{"$f":"A546","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!AA14","v":0},{"$f":"'WP 1'!AB14","v":0},null,0,0,0,0]
[{"$f":"A547","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!AA15","v":0},{"$f":"'WP 1'!AB15","v":0},null,0,0,0,0]
[{"$f":"A548","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!AA16","v":0},{"$f":"'WP 1'!AB16","v":0},null,0,0,0,0]
[{"$f":"A549","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!AA17","v":0},{"$f":"'WP 1'!AB17","v":0},null,0,0,0,0]
[{"$f":"A550","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!AA18","v":0},{"$f":"'WP 1'!AB18","v":0},null,0,0,0,0]
[{"$f":"A551","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!AA19","v":0},{"$f":"'WP 1'!AB19","v":0},null,0,0,0,0]
[{"$f":"A552","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!AA20","v":0},{"$f":"'WP 1'!AB20","v":0},null,0,0,0,0]
[{"$f":"A553","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!AA21","v":0},{"$f":"'WP 1'!AB21","v":0},null,0,0,0,0]
[{"$f":"A554","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!AA22","v":0},{"$f":"'WP 1'!AB22","v":0},null,0,0,0,0]
[{"$f":"A555","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!AA23","v":0},{"$f":"'WP 1'!AB23","v":0},null,0,0,0,0]
[{"$f":"A556","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!AA24","v":0},{"$f":"'WP 1'!AB24","v":0},null,0,0,0,0]
[{"$f":"A557","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!AA25","v":0},{"$f":"'WP 1'!AB25","v":0},null,0,0,0,0]
[{"$f":"A558","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!AA26","v":0},{"$f":"'WP 1'!AB26","v":0},null,0,0,0,0]
[{"$f":"A559","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!AA27","v":0},{"$f":"'WP 1'!AB27","v":0},null,0,0,0,0]
[{"$f":"A560","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!AA28","v":0},{"$f":"'WP 1'!AB28","v":0},null,0,0,0,0]
[{"$f":"A561","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!AA29","v":0},{"$f":"'WP 1'!AB29","v":0},null,0,0,0,0]
[{"$f":"A562","v":333},"Services",0,0,0,{"$f":"'WP 1'!AA30","v":0},{"$f":"'WP 1'!AB30","v":0},null,0,0,0,0]
[{"$f":"A563","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!AA31","v":0},{"$f":"'WP 1'!AB31","v":0},null,0,0,0,0]
[{"$f":"A564","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!AA32","v":0},{"$f":"'WP 1'!AB32","v":0},null,0,0,0,0]
[{"$f":"A565","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!AA33","v":0},{"$f":"'WP 1'!AB33","v":0},null,0,0,0,0]
[{"$f":"A566","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!AA34","v":0},{"$f":"'WP 1'!AB34","v":0},null,0,0,0,0]
[{"$f":"A567","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!AA35","v":0},{"$f":"'WP 1'!AB35","v":0},null,0,0,0,0]
[{"$f":"A568","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!AA36","v":0},{"$f":"'WP 1'!AB36","v":0},null,0,0,0,0]
[{"$f":"A569","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!AA37","v":0},{"$f":"'WP 1'!AB37","v":0},null,0,0,0,0]
[{"$f":"A570","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!AA38","v":0},{"$f":"'WP 1'!AB38","v":0},null,0,0,0,0]
[{"$f":"A571","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!AA39","v":0},{"$f":"'WP 1'!AB39","v":0},null,0,0,0,0]
[{"$f":"A572","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!AA40","v":0},{"$f":"'WP 1'!AB40","v":0},null,0,0,0,0]
[{"$f":"A573","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!AA41","v":0},{"$f":"'WP 1'!AB41","v":0},null,0,0,0,0]
[{"$f":"A574","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!AA42","v":0},{"$f":"'WP 1'!AB42","v":0},null,0,0,0,0]
[{"$f":"A575","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!AA43","v":0},{"$f":"'WP 1'!AB43","v":0},null,0,0,0,0]
[{"$f":"A576","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!AA44","v":0},{"$f":"'WP 1'!AB44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C591:C624)","v":0},null,{"$f":"SUM(E591:E624)","v":0},0,0,0,0,0,0,0]
[]
[]
[{"$f":"'AR1'!$B$12","v":0}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
[null,null,null,null,{"$f":"Year14","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year13","v":"Enter Year Here"},"RATE",{"$f":"C639","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A591","v":301},{"$f":"B591","v":"Organization"},{"$f":"L591","v":0},{"$f":"D591","v":0},{"$f":"K591","v":0},{"$f":"'WP 1'!AC11","v":0},{"$f":"'WP 1'!AD11","v":0},null,{"$f":"I591","v":0},{"$f":"IF($E$635=\"Year\",0,((E640-I640+(F640-G640)/2))*D640)","v":0},{"$f":"+E640+F640-G640","v":0},{"$f":"+C640+J640-G640+H640","v":0}]
[{"$f":"A592","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!AC12","v":0},{"$f":"'WP 1'!AD12","v":0},null,0,{"$f":"IF($E$635=\"Year\",0,((E641-I641+(F641-G641)/2))*D641)","v":0},{"$f":"+E641+F641-G641","v":0},0]
[{"$f":"A593","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!AC13","v":0},{"$f":"'WP 1'!AD13","v":0},null,0,{"$f":"IF($E$635=\"Year\",0,((E642-I642+(F642-G642)/2))*D642)","v":0},{"$f":"+E642+F642-G642","v":0},{"$f":"+C642+J642-G642+H642","v":0}]
[{"$f":"A594","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!AC14","v":0},{"$f":"'WP 1'!AD14","v":0},null,0,0,0,0]
[{"$f":"A595","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!AC15","v":0},{"$f":"'WP 1'!AD15","v":0},null,0,0,0,0]
[{"$f":"A596","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!AC16","v":0},{"$f":"'WP 1'!AD16","v":0},null,0,0,0,0]
[{"$f":"A597","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!AC17","v":0},{"$f":"'WP 1'!AD17","v":0},null,0,0,0,0]
[{"$f":"A598","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!AC18","v":0},{"$f":"'WP 1'!AD18","v":0},null,0,0,0,0]
[{"$f":"A599","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!AC19","v":0},{"$f":"'WP 1'!AD19","v":0},null,0,0,0,0]
[{"$f":"A600","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!AC20","v":0},{"$f":"'WP 1'!AD20","v":0},null,0,0,0,0]
[{"$f":"A601","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!AC21","v":0},{"$f":"'WP 1'!AD21","v":0},null,0,0,0,0]
[{"$f":"A602","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!AC22","v":0},{"$f":"'WP 1'!AD22","v":0},null,0,0,0,0]
[{"$f":"A603","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!AC23","v":0},{"$f":"'WP 1'!AD23","v":0},null,0,0,0,0]
[{"$f":"A604","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!AC24","v":0},{"$f":"'WP 1'!AD24","v":0},null,0,0,0,0]
[{"$f":"A605","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!AC25","v":0},{"$f":"'WP 1'!AD25","v":0},null,0,0,0,0]
[{"$f":"A606","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!AC26","v":0},{"$f":"'WP 1'!AD26","v":0},null,0,0,0,0]
[{"$f":"A607","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!AC27","v":0},{"$f":"'WP 1'!AD27","v":0},null,0,0,0,0]
[{"$f":"A608","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!AC28","v":0},{"$f":"'WP 1'!AD28","v":0},null,0,0,0,0]
[{"$f":"A609","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!AC29","v":0},{"$f":"'WP 1'!AD29","v":0},null,0,0,0,0]
[{"$f":"A610","v":333},"Services",0,0,0,{"$f":"'WP 1'!AC30","v":0},{"$f":"'WP 1'!AD30","v":0},null,0,0,0,0]
[{"$f":"A611","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!AC31","v":0},{"$f":"'WP 1'!AD31","v":0},null,0,0,0,0]
[{"$f":"A612","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!AC32","v":0},{"$f":"'WP 1'!AD32","v":0},null,0,0,0,0]
[{"$f":"A613","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!AC33","v":0},{"$f":"'WP 1'!AD33","v":0},null,0,0,0,0]
[{"$f":"A614","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!AC34","v":0},{"$f":"'WP 1'!AD34","v":0},null,0,0,0,0]
[{"$f":"A615","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!AC35","v":0},{"$f":"'WP 1'!AD35","v":0},null,0,0,0,0]
[{"$f":"A616","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!AC36","v":0},{"$f":"'WP 1'!AD36","v":0},null,0,0,0,0]
[{"$f":"A617","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!AC37","v":0},{"$f":"'WP 1'!AD37","v":0},null,0,0,0,0]
[{"$f":"A618","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!AC38","v":0},{"$f":"'WP 1'!AD38","v":0},null,0,0,0,0]
[{"$f":"A619","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!AC39","v":0},{"$f":"'WP 1'!AD39","v":0},null,0,0,0,0]
[{"$f":"A620","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!AC40","v":0},{"$f":"'WP 1'!AD40","v":0},null,0,0,0,0]
[{"$f":"A621","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!AC41","v":0},{"$f":"'WP 1'!AD41","v":0},null,0,0,0,0]
[{"$f":"A622","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!AC42","v":0},{"$f":"'WP 1'!AD42","v":0},null,0,0,0,0]
[{"$f":"A623","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!AC43","v":0},{"$f":"'WP 1'!AD43","v":0},null,0,0,0,0]
[{"$f":"A624","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!AC44","v":0},{"$f":"'WP 1'!AD44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C640:C673)","v":0},null,{"$f":"SUM(E640:E673)","v":0},0,0,0,0,0,0,0]
[]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[null,null,null,null,{"$f":"Year15","v":"Enter Year Here"}]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year13","v":"Enter Year Here"},"RATE",{"$f":"C687","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A640","v":301},{"$f":"B640","v":"Organization"},{"$f":"L640","v":0},{"$f":"D640","v":0},{"$f":"K640","v":0},{"$f":"'WP 1'!AE11","v":0},{"$f":"'WP 1'!AF11","v":0},null,{"$f":"I640","v":0},{"$f":"IF($E$635=\"Year\",0,((E688-I688+(F688-G688)/2))*D688)","v":0},{"$f":"+E688+F688-G688","v":0},{"$f":"+C688+J688-G688+H688","v":0}]
[{"$f":"A641","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!AE12","v":0},{"$f":"'WP 1'!AF12","v":0},null,0,{"$f":"IF($E$635=\"Year\",0,((E689-I689+(F689-G689)/2))*D689)","v":0},{"$f":"+E689+F689-G689","v":0},{"$f":"+C689+J689-G689+H689","v":0}]
[{"$f":"A642","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!AE13","v":0},{"$f":"'WP 1'!AF13","v":0},null,0,0,{"$f":"+E690+F690-G690","v":0},0]
[{"$f":"A643","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!AE14","v":0},{"$f":"'WP 1'!AF14","v":0},null,0,0,0,0]
[{"$f":"A644","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!AE15","v":0},{"$f":"'WP 1'!AF15","v":0},null,0,0,0,0]
[{"$f":"A645","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!AE16","v":0},{"$f":"'WP 1'!AF16","v":0},null,0,0,0,0]
[{"$f":"A646","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!AE17","v":0},{"$f":"'WP 1'!AF17","v":0},null,0,0,0,0]
[{"$f":"A647","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!AE18","v":0},{"$f":"'WP 1'!AF18","v":0},null,0,0,0,0]
[{"$f":"A648","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!AE19","v":0},{"$f":"'WP 1'!AF19","v":0},null,0,0,0,0]
[{"$f":"A649","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!AE20","v":0},{"$f":"'WP 1'!AF20","v":0},null,0,0,0,0]
[{"$f":"A650","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!AE21","v":0},{"$f":"'WP 1'!AF21","v":0},null,0,0,0,0]
[{"$f":"A651","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!AE22","v":0},{"$f":"'WP 1'!AF22","v":0},null,0,0,0,0]
[{"$f":"A652","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!AE23","v":0},{"$f":"'WP 1'!AF23","v":0},null,0,0,0,0]
[{"$f":"A653","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!AE24","v":0},{"$f":"'WP 1'!AF24","v":0},null,0,0,0,0]
[{"$f":"A654","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!AE25","v":0},{"$f":"'WP 1'!AF25","v":0},null,0,0,0,0]
[{"$f":"A655","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!AE26","v":0},{"$f":"'WP 1'!AF26","v":0},null,0,0,0,0]
[{"$f":"A656","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!AE27","v":0},{"$f":"'WP 1'!AF27","v":0},null,0,0,0,0]
[{"$f":"A657","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!AE28","v":0},{"$f":"'WP 1'!AF28","v":0},null,0,0,0,0]
[{"$f":"A658","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!AE29","v":0},{"$f":"'WP 1'!AF29","v":0},null,0,0,0,0]
[{"$f":"A659","v":333},"Services",0,0,0,{"$f":"'WP 1'!AE30","v":0},{"$f":"'WP 1'!AF30","v":0},null,0,0,0,0]
[{"$f":"A660","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!AE31","v":0},{"$f":"'WP 1'!AF31","v":0},null,0,0,0,0]
[{"$f":"A661","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!AE32","v":0},{"$f":"'WP 1'!AF32","v":0},null,0,0,0,0]
[{"$f":"A662","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!AE33","v":0},{"$f":"'WP 1'!AF33","v":0},null,0,0,0,0]
[{"$f":"A663","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!AE34","v":0},{"$f":"'WP 1'!AF34","v":0},null,0,0,0,0]
[{"$f":"A664","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!AE35","v":0},{"$f":"'WP 1'!AF35","v":0},null,0,0,0,0]
[{"$f":"A665","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!AE36","v":0},{"$f":"'WP 1'!AF36","v":0},null,0,0,0,0]
[{"$f":"A666","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!AE37","v":0},{"$f":"'WP 1'!AF37","v":0},null,0,0,0,0]
[{"$f":"A667","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!AE38","v":0},{"$f":"'WP 1'!AF38","v":0},null,0,0,0,0]
[{"$f":"A668","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!AE39","v":0},{"$f":"'WP 1'!AF39","v":0},null,0,0,0,0]
[{"$f":"A669","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!AE40","v":0},{"$f":"'WP 1'!AF40","v":0},null,0,0,0,0]
[{"$f":"A670","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!AE41","v":0},{"$f":"'WP 1'!AF41","v":0},null,0,0,0,0]
[{"$f":"A671","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!AE42","v":0},{"$f":"'WP 1'!AF42","v":0},null,0,0,0,0]
[{"$f":"A672","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!AE43","v":0},{"$f":"'WP 1'!AF43","v":0},null,0,0,0,0]
[{"$f":"A673","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!AE44","v":0},{"$f":"'WP 1'!AF44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C688:C722)","v":0},null,{"$f":"SUM(E688:E722)","v":0},0,0,0,0,0,0,0]
[]
[]
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$L$1","v":"Work Paper 2"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"}]
[{"$f":"'Sch Title'!$B$49","v":"PLANT ACCUMULATED DEPRECIATION"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[null,null,null,null,"TEST YEAR"]
[null,null,"ACCUMULATED",null,"PLANT"]
[null,null,"DEPRECIATION",null,"BALANCE"]
[null,null,"PER","DEPREC.","PER","PLANT","PLANT",null,"FULLY","CALCULATED","PLANT","ACCUMMULATED"]
[null,null,{"$f":"Year14","v":"Enter Year Here"},"RATE",{"$f":"C734","v":"Enter Year Here"},"ADDITION","RETIREMENT","SALVAGE","DEPRECIATED","DEPRECIATION","BALANCE","DEPRECIATION"]
[{"$f":"A640","v":301},{"$f":"B640","v":"Organization"},{"$f":"L688","v":0},{"$f":"D640","v":0},{"$f":"K640","v":0},{"$f":"'WP 1'!AG11","v":0},{"$f":"'WP 1'!AH11","v":0},null,{"$f":"I640","v":0},{"$f":"((E735-I735+(F735-G735)/2))*D735","v":0},{"$f":"+E735+F735-G735","v":0},{"$f":"+C735+J735-G735+H735","v":0}]
[{"$f":"A641","v":302},"Franchises",0,0,0,{"$f":"'WP 1'!AG12","v":0},{"$f":"'WP 1'!AH12","v":0},null,0,{"$f":"((E736-I736+(F736-G736)/2))*D736","v":0},{"$f":"+E736+F736-G736","v":0},0]
[{"$f":"A642","v":303},"Land and Land Rights",0,0,0,{"$f":"'WP 1'!AG13","v":0},{"$f":"'WP 1'!AH13","v":0},null,0,{"$f":"((E737-I737+(F737-G737)/2))*D737","v":0},{"$f":"+E737+F737-G737","v":0},{"$f":"+C737+J737-G737+H737","v":0}]
[{"$f":"A643","v":304},"Structures and Improvements",0,0,0,{"$f":"'WP 1'!AG14","v":0},{"$f":"'WP 1'!AH14","v":0},null,0,0,0,0]
[{"$f":"A644","v":305},"Collecting & Improving Reservoirs",0,0,0,{"$f":"'WP 1'!AG15","v":0},{"$f":"'WP 1'!AH15","v":0},null,0,0,0,0]
[{"$f":"A645","v":306},"Lake, River, Canal Intakes",0,0,0,{"$f":"'WP 1'!AG16","v":0},{"$f":"'WP 1'!AH16","v":0},null,0,0,0,0]
[{"$f":"A646","v":307},"Wells and Springs",0,0,0,{"$f":"'WP 1'!AG17","v":0},{"$f":"'WP 1'!AH17","v":0},null,0,0,0,0]
[{"$f":"A647","v":308},"Infiltration Galleries",0,0,0,{"$f":"'WP 1'!AG18","v":0},{"$f":"'WP 1'!AH18","v":0},null,0,0,0,0]
[{"$f":"A648","v":309},"Supply Mains",0,0,0,{"$f":"'WP 1'!AG19","v":0},{"$f":"'WP 1'!AH19","v":0},null,0,0,0,0]
[{"$f":"A649","v":310},"Power Generation Equipment",0,0,0,{"$f":"'WP 1'!AG20","v":0},{"$f":"'WP 1'!AH20","v":0},null,0,0,0,0]
[{"$f":"A650","v":311},"Pumping Equipment",0,0,0,{"$f":"'WP 1'!AG21","v":0},{"$f":"'WP 1'!AH21","v":0},null,0,0,0,0]
[{"$f":"A651","v":320},"Water Treatment Equipment",0,0,0,{"$f":"'WP 1'!AG22","v":0},{"$f":"'WP 1'!AH22","v":0},null,0,0,0,0]
[{"$f":"A652","v":320.10000000000002},"Water Treatment Plants",0,0,0,{"$f":"'WP 1'!AG23","v":0},{"$f":"'WP 1'!AH23","v":0},null,0,0,0,0]
[{"$f":"A653","v":320.2},"Solution Chemical Feeders",0,0,0,{"$f":"'WP 1'!AG24","v":0},{"$f":"'WP 1'!AH24","v":0},null,0,0,0,0]
[{"$f":"A654","v":320.3},"Point-of-Use Treatment Devices",0,0,0,{"$f":"'WP 1'!AG25","v":0},{"$f":"'WP 1'!AH25","v":0},null,0,0,0,0]
[{"$f":"A655","v":330},"Distribution Reservoirs and Standpipes",0,0,0,{"$f":"'WP 1'!AG26","v":0},{"$f":"'WP 1'!AH26","v":0},null,0,0,0,0]
[{"$f":"A656","v":330.1},"Storage Tanks",0,0,0,{"$f":"'WP 1'!AG27","v":0},{"$f":"'WP 1'!AH27","v":0},null,0,0,0,0]
[{"$f":"A657","v":330.2},"Pressure Tanks",0,0,0,{"$f":"'WP 1'!AG28","v":0},{"$f":"'WP 1'!AH28","v":0},null,0,0,0,0]
[{"$f":"A658","v":331},"Transmission and Distribution Mains",0,0,0,{"$f":"'WP 1'!AG29","v":0},{"$f":"'WP 1'!AH29","v":0},null,0,0,0,0]
[{"$f":"A659","v":333},"Services",0,0,0,{"$f":"'WP 1'!AG30","v":0},{"$f":"'WP 1'!AH30","v":0},null,0,0,0,0]
[{"$f":"A660","v":334},"Meters and Meter Installations",0,0,0,{"$f":"'WP 1'!AG31","v":0},{"$f":"'WP 1'!AH31","v":0},null,0,0,0,0]
[{"$f":"A661","v":335},"Hydrants",0,0,0,{"$f":"'WP 1'!AG32","v":0},{"$f":"'WP 1'!AH32","v":0},null,0,0,0,0]
[{"$f":"A662","v":336},"Backflow Prevention Devices",0,0,0,{"$f":"'WP 1'!AG33","v":0},{"$f":"'WP 1'!AH33","v":0},null,0,0,0,0]
[{"$f":"A663","v":339},"Other Plant and Misc. Equipment",0,0,0,{"$f":"'WP 1'!AG34","v":0},{"$f":"'WP 1'!AH34","v":0},null,0,0,0,0]
[{"$f":"A664","v":340},"Office Furniture and Equipment",0,0,0,{"$f":"'WP 1'!AG35","v":0},{"$f":"'WP 1'!AH35","v":0},null,0,0,0,0]
[{"$f":"A665","v":340.1},"Computer & Software",0,0,0,{"$f":"'WP 1'!AG36","v":0},{"$f":"'WP 1'!AH36","v":0},null,0,0,0,0]
[{"$f":"A666","v":341},"Transportation Equipment",0,0,0,{"$f":"'WP 1'!AG37","v":0},{"$f":"'WP 1'!AH37","v":0},null,0,0,0,0]
[{"$f":"A667","v":342},"Stores Equipment",0,0,0,{"$f":"'WP 1'!AG38","v":0},{"$f":"'WP 1'!AH38","v":0},null,0,0,0,0]
[{"$f":"A668","v":343},"Tools, Shop and Garage Equipment",0,0,0,{"$f":"'WP 1'!AG39","v":0},{"$f":"'WP 1'!AH39","v":0},null,0,0,0,0]
[{"$f":"A669","v":344},"Laboratory Equipment",0,0,0,{"$f":"'WP 1'!AG40","v":0},{"$f":"'WP 1'!AH40","v":0},null,0,0,0,0]
[{"$f":"A670","v":345},"Power Operated Equipment",0,0,0,{"$f":"'WP 1'!AG41","v":0},{"$f":"'WP 1'!AH41","v":0},null,0,0,0,0]
[{"$f":"A671","v":346},"Communication Equipment",0,0,0,{"$f":"'WP 1'!AG42","v":0},{"$f":"'WP 1'!AH42","v":0},null,0,0,0,0]
[{"$f":"A672","v":347},"Miscellaneous Equipment",0,0,0,{"$f":"'WP 1'!AG43","v":0},{"$f":"'WP 1'!AH43","v":0},null,0,0,0,0]
[{"$f":"A673","v":348},"Other Tangible Plant",0,0,0,{"$f":"'WP 1'!AG44","v":0},{"$f":"'WP 1'!AH44","v":0},null,0,0,0,0]
[]
[null,null,{"$f":"SUM(C735:C768)","v":0},null,{"$f":"SUM(E735:E768)","v":0},0,0,0,0,0,0,0]

{"sheet":"WP 3","index":74,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":true,"merged":[[58,0,59,5],[5,0,5,5],[48,0,48,5],[49,0,50,5],[51,0,53,5],[55,0,56,5],[45,0,45,3],[10,3,10,4],[10,1,10,2]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,null,{"$f":"'Sch Title'!$A$50","v":"Work Paper 3"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,null,"Table of contents"]
[{"$f":"Sch12_AIAC","v":"ADVANCES IN AID OF CONSTRUCTION "}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
["ADVANCES IN AID OF CONSTRUCTION "]
[]
["Balance Per Prior Decision",null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(B8)","v":true},{"$f":"IF(I8=TRUE,\"Incomplete\",IF(J8=TRUE,\"Incomplete\",IF(K8=TRUE,\"Incomplete\",IF(L8=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[]
[null,"Line Extensions",null,"Meter Deposits"]
[null,"Additions During Year","Refunds Paid During Year","Additions During Year","Refunds Paid During Year"]
[{"$f":"Year1","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B13)","v":true},{"$f":"ISBLANK(C13)","v":true},{"$f":"ISBLANK(D13)","v":true},{"$f":"ISBLANK(E13)","v":true},{"$f":"IF(I13=TRUE,\"Incomplete\",IF(J13=TRUE,\"Incomplete\",IF(K13=TRUE,\"Incomplete\",IF(L13=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year2","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B15)","v":true},{"$f":"ISBLANK(C15)","v":true},{"$f":"ISBLANK(D15)","v":true},{"$f":"ISBLANK(E15)","v":true},{"$f":"IF(I15=TRUE,\"Incomplete\",IF(J15=TRUE,\"Incomplete\",IF(K15=TRUE,\"Incomplete\",IF(L15=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year3","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B17)","v":true},{"$f":"ISBLANK(C17)","v":true},{"$f":"ISBLANK(D17)","v":true},{"$f":"ISBLANK(E17)","v":true},{"$f":"IF(I17=TRUE,\"Incomplete\",IF(J17=TRUE,\"Incomplete\",IF(K17=TRUE,\"Incomplete\",IF(L17=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year4","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B19)","v":true},{"$f":"ISBLANK(C19)","v":true},{"$f":"ISBLANK(D19)","v":true},{"$f":"ISBLANK(E19)","v":true},{"$f":"IF(I19=TRUE,\"Incomplete\",IF(J19=TRUE,\"Incomplete\",IF(K19=TRUE,\"Incomplete\",IF(L19=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year5","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B21)","v":true},{"$f":"ISBLANK(C21)","v":true},{"$f":"ISBLANK(D21)","v":true},{"$f":"ISBLANK(E21)","v":true},{"$f":"IF(I21=TRUE,\"Incomplete\",IF(J21=TRUE,\"Incomplete\",IF(K21=TRUE,\"Incomplete\",IF(L21=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year6","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B23)","v":true},{"$f":"ISBLANK(C23)","v":true},{"$f":"ISBLANK(D23)","v":true},{"$f":"ISBLANK(E23)","v":true},{"$f":"IF(I23=TRUE,\"Incomplete\",IF(J23=TRUE,\"Incomplete\",IF(K23=TRUE,\"Incomplete\",IF(L23=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year7","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B25)","v":true},{"$f":"ISBLANK(C25)","v":true},{"$f":"ISBLANK(D25)","v":true},{"$f":"ISBLANK(E25)","v":true},{"$f":"IF(I25=TRUE,\"Incomplete\",IF(J25=TRUE,\"Incomplete\",IF(K25=TRUE,\"Incomplete\",IF(L25=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year8","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B27)","v":true},{"$f":"ISBLANK(C27)","v":true},{"$f":"ISBLANK(D27)","v":true},{"$f":"ISBLANK(E27)","v":true},{"$f":"IF(I27=TRUE,\"Incomplete\",IF(J27=TRUE,\"Incomplete\",IF(K27=TRUE,\"Incomplete\",IF(L27=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(M13=\"Incomplete\",\"Incomplete\",IF(M15=\"Incomplete\",\"Incomplete\",IF(M17=\"Incomplete\",\"Incomplete\",IF(M19=\"Incomplete\",\"Incomplete\",IF(M21=\"Incomplete\",\"Incomplete\",IF(M23=\"Incomplete\",\"Incomplete\",IF(M25=\"Incomplete\",\"Incomplete\",IF(M27=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[]
[{"$f":"Year9","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B29)","v":true},{"$f":"ISBLANK(C29)","v":true},{"$f":"ISBLANK(D29)","v":true},{"$f":"ISBLANK(E29)","v":true},{"$f":"IF(I29=TRUE,\"Incomplete\",IF(J29=TRUE,\"Incomplete\",IF(K29=TRUE,\"Incomplete\",IF(L29=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year10","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B31)","v":true},{"$f":"ISBLANK(C31)","v":true},{"$f":"ISBLANK(D31)","v":true},{"$f":"ISBLANK(E31)","v":true},{"$f":"IF(I31=TRUE,\"Incomplete\",IF(J31=TRUE,\"Incomplete\",IF(K31=TRUE,\"Incomplete\",IF(L31=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year11","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B33)","v":true},{"$f":"ISBLANK(C33)","v":true},{"$f":"ISBLANK(D33)","v":true},{"$f":"ISBLANK(E33)","v":true},{"$f":"IF(I33=TRUE,\"Incomplete\",IF(J33=TRUE,\"Incomplete\",IF(K33=TRUE,\"Incomplete\",IF(L33=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year12","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B35)","v":true},{"$f":"ISBLANK(C35)","v":true},{"$f":"ISBLANK(D35)","v":true},{"$f":"ISBLANK(E35)","v":true},{"$f":"IF(I35=TRUE,\"Incomplete\",IF(J35=TRUE,\"Incomplete\",IF(K35=TRUE,\"Incomplete\",IF(L35=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year13","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B37)","v":true},{"$f":"ISBLANK(C37)","v":true},{"$f":"ISBLANK(D37)","v":true},{"$f":"ISBLANK(E37)","v":true},{"$f":"IF(I37=TRUE,\"Incomplete\",IF(J37=TRUE,\"Incomplete\",IF(K37=TRUE,\"Incomplete\",IF(L37=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year14","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B39)","v":true},{"$f":"ISBLANK(C39)","v":true},{"$f":"ISBLANK(D39)","v":true},{"$f":"ISBLANK(E39)","v":true},{"$f":"IF(I39=TRUE,\"Incomplete\",IF(J39=TRUE,\"Incomplete\",IF(K39=TRUE,\"Incomplete\",IF(L39=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"Year15","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(B41)","v":true},{"$f":"ISBLANK(C41)","v":true},{"$f":"ISBLANK(D41)","v":true},{"$f":"ISBLANK(E41)","v":true},{"$f":"IF(I41=TRUE,\"Incomplete\",IF(J41=TRUE,\"Incomplete\",IF(K41=TRUE,\"Incomplete\",IF(L41=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"},{"$f":"IF(M8=\"Incomplete\",\"Incomplete\",IF(M29=\"Incomplete\",\"Incomplete\",IF(M31=\"Incomplete\",\"Incomplete\",IF(M33=\"Incomplete\",\"Incomplete\",IF(M35=\"Incomplete\",\"Incomplete\",IF(M37=\"Incomplete\",\"Incomplete\",IF(M39=\"Incomplete\",\"Incomplete\",IF(M41=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},{"$f":"IF(N27=\"Incomplete\",\"Incomplete\",IF(N41=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
["Total",{"$f":"SUM(B13:B42)","v":0},{"$f":"SUM(C13:C42)","v":0},0,0]
[]
[]
["Total Advances in Aid of Construction",null,null,null,{"$f":"B8+B43-C43+D43-E43","v":0}]
[]
[]
["Advances in Aid of Construction (Acct. 252) refers to the following:"]
["(1)  Refundable amounts received from a new customer to cover the cost of a meter and piping from the building to the meter and the associated installation."]
[]
["(2)  Refundable amounts received from a customer or a developer for mains, valves, fittings, and additional facilities required to provide pressure, storage, or water supply pursuant to a main extension agreement."]
[]
[]
[]
["Instructions:  Update all of the information in the Grey highlighted cells.  This information should be consistent with the information reported on the Annual Report."]
[]
[]
["Note: Prior Decision refers to the balances per the prior Staff Report as adjusted per the final Commission Decision."]

{"sheet":"WP 4","index":75,"n_rows":63,"n_cols":13,"rows_kept":63,"cut":false,"hidden":true,"merged":[[6,0,6,4],[45,0,45,4],[46,0,48,4],[62,0,63,4],[57,0,59,4],[49,0,50,4]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$51","v":"Work Paper 4"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,"Table of contents"]
[{"$f":"Sch13_CIAC","v":"GROSS CONTRIBUTIONS IN AID OF CONSTRUCTION "}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["GROSS CONTRIBUTIONS IN AID OF CONSTRUCTION "]
[]
[null,null,"Additions of CIAC",null,"Amorization of CIAC"]
["Balance Per Prior Decision",null,null,null,null,null,null,null,{"$f":"ISBLANK(C10)","v":true},{"$f":"ISBLANK(E10)","v":true},{"$f":"IF(I10=TRUE,\"Incomplete\",IF(J10=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year1","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C12)","v":true},{"$f":"ISBLANK(E12)","v":true},{"$f":"IF(I12=TRUE,\"Incomplete\",IF(J12=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year2","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C14)","v":true},{"$f":"ISBLANK(E14)","v":true},{"$f":"IF(I14=TRUE,\"Incomplete\",IF(J14=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year3","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C16)","v":true},{"$f":"ISBLANK(E16)","v":true},{"$f":"IF(I16=TRUE,\"Incomplete\",IF(J16=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year4","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C18)","v":true},{"$f":"ISBLANK(E18)","v":true},{"$f":"IF(I18=TRUE,\"Incomplete\",IF(J18=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year5","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C20)","v":true},{"$f":"ISBLANK(E20)","v":true},{"$f":"IF(I20=TRUE,\"Incomplete\",IF(J20=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year6","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C22)","v":true},{"$f":"ISBLANK(E22)","v":true},{"$f":"IF(I22=TRUE,\"Incomplete\",IF(J22=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year7","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C24)","v":true},{"$f":"ISBLANK(E24)","v":true},{"$f":"IF(I24=TRUE,\"Incomplete\",IF(J24=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"},{"$f":"IF(K10=\"Incomplete\",\"Incomplete\",IF(K12=\"Incomplete\",\"Incomplete\",IF(K14=\"Incomplete\",\"Incomplete\",IF(K16=\"Incomplete\",\"Incomplete\",IF(K18=\"Incomplete\",\"Incomplete\",IF(K20=\"Incomplete\",\"Incomplete\",IF(K22=\"Incomplete\",\"Incomplete\",IF(K24=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"}]
[]
[{"$f":"Year8","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C26)","v":true},{"$f":"ISBLANK(E26)","v":true},{"$f":"IF(I26=TRUE,\"Incomplete\",IF(J26=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year9","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C28)","v":true},{"$f":"ISBLANK(E28)","v":true},{"$f":"IF(I28=TRUE,\"Incomplete\",IF(J28=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year10","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C30)","v":true},{"$f":"ISBLANK(E30)","v":true},{"$f":"IF(I30=TRUE,\"Incomplete\",IF(J30=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year11","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C32)","v":true},{"$f":"ISBLANK(E32)","v":true},{"$f":"IF(I32=TRUE,\"Incomplete\",IF(J32=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year12","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C34)","v":true},{"$f":"ISBLANK(E34)","v":true},{"$f":"IF(I34=TRUE,\"Incomplete\",IF(J34=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year13","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C36)","v":true},{"$f":"ISBLANK(E36)","v":true},{"$f":"IF(I36=TRUE,\"Incomplete\",IF(J36=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year14","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C38)","v":true},{"$f":"ISBLANK(E38)","v":true},{"$f":"IF(I38=TRUE,\"Incomplete\",IF(J38=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
[{"$f":"Year15","v":"Enter Year Here"},null,null,null,null,null,null,null,{"$f":"ISBLANK(C40)","v":true},{"$f":"ISBLANK(E40)","v":true},{"$f":"IF(I40=TRUE,\"Incomplete\",IF(J40=TRUE,\"Incomplete\",\"Complete\"))","v":"Incomplete"},{"$f":"IF(K26=\"Incomplete\",\"Incomplete\",IF(K28=\"Incomplete\",\"Incomplete\",IF(K30=\"Incomplete\",\"Incomplete\",IF(K32=\"Incomplete\",\"Incomplete\",IF(K34=\"Incomplete\",\"Incomplete\",IF(K36=\"Incomplete\",\"Incomplete\",IF(K38=\"Incomplete\",\"Incomplete\",IF(K40=\"Incomplete\",\"Incomplete\",\"Complete\"))))))))","v":"Incomplete"},{"$f":"IF(L24=\"Incomplete\",\"Incomplete\",IF(L40=\"Incomplete\",\"Incomplete\",\"Complete\"))","v":"Incomplete"}]
[]
["Total Additions",null,{"$f":"SUM(C12:C40)","v":0},null,{"$f":"SUM(E12:E40)","v":0}]
[]
["Balance at Test Year End",null,{"$f":"C10+C42","v":0},null,{"$f":"E10+E42","v":0}]
[]
["Contributions in Aid of Construction (Acct. 271) refers to the following:"]
["(1)   Non-refundable money, services, or property received for use in the provision of utility service from any source that is provided at no cost and interest free."]
[]
[]
["(2)  Unrefunded balances of expired advance contracts reclassified from Advances in Aid of Construction."]
[]
[]
[]
[]
[]
[]
[]
["Instructions:  Update all of the information in the yellow highlighted cells.  This information should be consistent with the information reported on the Annual Report."]
[]
[]
[]
[]
["Note: Prior Decision refers to the balances per the prior Staff Report as adjusted per the final Commission Decision."]

{"sheet":"WP 5","index":76,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":true,"merged":[[30,0,31,4],[33,0,35,4],[6,0,6,4],[27,0,28,4]]}
[{"$f":"'AR1'!$B$12","v":0},null,null,null,{"$f":"'Sch Title'!$A$52","v":"Work Paper 5"}]
[{"$f":"'Sch Title'!$A$2","v":"Short Form Rate Application"},null,null,null,"Table of contents"]
[{"$f":"Sch11_SuppFin","v":"SUPPLEMENTAL FINANCIAL INFORMATION (LONG TERM DEBT)"}]
[{"$f":"'Sch Title'!$A$4","v":"Test Year Ended 12/31/16"}]
[]
[]
["SUPPLEMENTAL FINANCIAL INFORMATION (LONG TERM DEBT)"]
[]
[null,"Loan #1 ","Loan #2","Loan #3","Loan #4"]
["Date Issued",{"$f":"IF('AR7'!B9=\"\",\"\",'AR7'!B9)","v":""},{"$f":"IF('AR7'!C9=\"\",\"\",'AR7'!C9)","v":""},{"$f":"IF('AR7'!D9=\"\",\"\",'AR7'!D9)","v":""},{"$f":"IF('AR7'!E9=\"\",\"\",'AR7'!E9)","v":""}]
["Source of Loan",{"$f":"IF('AR7'!B10=\"\",\"\",'AR7'!B10)","v":""},{"$f":"IF('AR7'!C10=\"\",\"\",'AR7'!C10)","v":""},{"$f":"IF('AR7'!D10=\"\",\"\",'AR7'!D10)","v":""},{"$f":"IF('AR7'!E10=\"\",\"\",'AR7'!E10)","v":""}]
["ACC Decision No.",{"$f":"IF('AR7'!B11=\"\",\"\",'AR7'!B11)","v":""},{"$f":"IF('AR7'!C11=\"\",\"\",'AR7'!C11)","v":""},{"$f":"IF('AR7'!D11=\"\",\"\",'AR7'!D11)","v":""},{"$f":"IF('AR7'!E11=\"\",\"\",'AR7'!E11)","v":""}]
["Reason for Loan",{"$f":"IF('AR7'!B12=\"\",\"\",'AR7'!B12)","v":""},{"$f":"IF('AR7'!C12=\"\",\"\",'AR7'!C12)","v":""},{"$f":"IF('AR7'!D12=\"\",\"\",'AR7'!D12)","v":""},{"$f":"IF('AR7'!E12=\"\",\"\",'AR7'!E12)","v":""}]
["Dollar Amt. Issued",{"$f":"IF('AR7'!B13=\"\",\"\",'AR7'!B13)","v":""},{"$f":"IF('AR7'!C13=\"\",\"\",'AR7'!C13)","v":""},{"$f":"IF('AR7'!D13=\"\",\"\",'AR7'!D13)","v":""},{"$f":"IF('AR7'!E13=\"\",\"\",'AR7'!E13)","v":""}]
["Amount Outstanding",{"$f":"IF('AR7'!B14=\"\",\"\",'AR7'!B14)","v":""},{"$f":"IF('AR7'!C14=\"\",\"\",'AR7'!C14)","v":""},{"$f":"IF('AR7'!D14=\"\",\"\",'AR7'!D14)","v":""},{"$f":"IF('AR7'!E14=\"\",\"\",'AR7'!E14)","v":""}]
["Date of Maturity",{"$f":"IF('AR7'!B15=\"\",\"\",'AR7'!B15)","v":""},{"$f":"IF('AR7'!C15=\"\",\"\",'AR7'!C15)","v":""},{"$f":"IF('AR7'!D15=\"\",\"\",'AR7'!D15)","v":""},{"$f":"IF('AR7'!E15=\"\",\"\",'AR7'!E15)","v":""}]
["Interest Rate",{"$f":"IF('AR7'!B16=\"\",\"\",'AR7'!B16)","v":""},{"$f":"IF('AR7'!C16=\"\",\"\",'AR7'!C16)","v":""},{"$f":"IF('AR7'!D16=\"\",\"\",'AR7'!D16)","v":""},{"$f":"IF('AR7'!E16=\"\",\"\",'AR7'!E16)","v":""}]
["Current Year Interest",{"$f":"IF('AR7'!B17=\"\",\"\",'AR7'!B17)","v":""},{"$f":"IF('AR7'!C17=\"\",\"\",'AR7'!C17)","v":""},{"$f":"IF('AR7'!D17=\"\",\"\",'AR7'!D17)","v":""},{"$f":"IF('AR7'!E17=\"\",\"\",'AR7'!E17)","v":""}]
["Current Year Principle",{"$f":"IF('AR7'!B18=\"\",\"\",'AR7'!B18)","v":""},{"$f":"IF('AR7'!C18=\"\",\"\",'AR7'!C18)","v":""},{"$f":"IF('AR7'!D18=\"\",\"\",'AR7'!D18)","v":""},{"$f":"IF('AR7'!E18=\"\",\"\",'AR7'!E18)","v":""}]
[]
[]
["Meter Deposit Balance at Test Year End:",null,null,null,{"$f":"'AR7'!C21","v":0}]
[]
["Meter Deposits Refunded During the Test Year:",null,null,null,{"$f":"'AR7'!D23","v":0}]
[]
["Authority Granted By ACC Decision No. **",null,null,null,null,null,null,null,{"$f":"ISBLANK(B26)","v":true},{"$f":"ISBLANK(C26)","v":true},{"$f":"ISBLANK(D26)","v":true},{"$f":"ISBLANK(E26)","v":true},{"$f":"IF(I26=TRUE,\"Incomplete\",IF(J26=TRUE,\"Incomplete\",IF(K26=TRUE,\"Incomplete\",IF(L26=TRUE,\"Incomplete\",\"Complete\"))))","v":"Incomplete"}]
[]
[{"$f":"\"* This item automatically populates with information from your annual report \"&'AR7'!E29","v":"* This item automatically populates with information from your annual report Page 8"}]
[]
[]
["**A.R.S. 40-301 requires ACC approval of long-term debt. If the Commission has not approved any of the above loans, then please submit an application requesting approval of the above loans."]
[]
[]
["Instructions: List all bonds, notes, loans, and other types of indebtedness in which the proceeds were used in the provision of public utility service.  Indebtedness incurred for personal uses by the owner of the utility should not be listed."]