{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["FilingGuide","Cover Pages 1-2","Cover Page 3","Report Pages 1-9","Report Page 5-A ","Data","Report Page 5-B ","SurchargeInformation"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":7,"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":"FilingGuide","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Cover Pages 1-2","index":1,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[[5,1,5,2],[20,4,20,6],[41,0,41,9],[33,5,33,6],[12,4,12,8],[14,4,14,5],[11,1,11,2],[14,1,14,2],[17,1,17,2],[20,1,20,2],[5,4,5,5],[17,4,17,8],[11,4,11,8],[31,0,31,8],[36,0,36,8],[42,5,42,6],[57,1,57,9],[7,0,7,8],[23,0,23,8],[26,0,26,8],[29,0,29,8],[9,1,9,7],[49,1,49,7],[51,1,51,9],[55,1,55,9],[47,0,47,9],[53,1,53,9],[61,1,61,7],[59,1,59,9],[71,1,72,9],[65,1,65,9],[67,1,67,9],[69,1,69,9],[63,1,63,9]]}
[]
[null,null,null,null,null,null,null,null,null,"NARUC Class A or B"]
[null,null,null,null,null,null,null,null,null,"Privately Owned"]
[]
[]
[null,"Docket No.:",null,null,"26-01003"]
[]
["ANNUAL REPORT"]
[]
[null,"OF"]
[]
[null,"Company Name:"]
[null,null,null,null,"(Legal Name of Utility)"]
[]
[null,"CPC Number(s):"]
[]
[]
[null,"Principal Office Address:"]
[]
[]
[null,"For the Period Ending:",null,null,"   December 31,",null,null,2025]
[]
[]
["COMBINED WATER AND WASTEWATER UTILITY"]
[]
[]
["TO THE"]
[]
[]
["PUBLIC UTILITIES COMMISSION"]
[]
["OF NEVADA"]
[]
[null,null,null,null,"Date of filing:"]
[]
[]
[{"$f":"CONCATENATE(\"Due by May 15, \",H21+1)","v":"Due by May 15, 2026"}]
[]
[null,null,null,null,"Check one:"]
[null,null,null,null,null,"Original Submission"]
[null,null,null,null,null,"Corrected Submission*"]
["* If the original filing is being amended or corrected, the entire report must be resubmitted."]
[null,null,null,null,"Corrected Filing Date:"]
[]
[]
[]
[]
["GENERAL GUIDELINES FOR REPORTING"]
[]
["1.","This form is formatted using Microsoft Excel to allow for electronic preparation.   "]
[]
[2,"In the data areas on the following pages, please input the requested information in the gray highlighted areas.  The spreadsheet has been programmed to perform all the necessary calculations.  Non-highlighted areas are locked and cannot be accessed by the user."]
[]
[3,"Enter whole dollar amounts only.  Round cents up or down to the nearest whole dollar."]
[]
[4,"If the amount to be input into a normally positive data field is negative, then precede the amount with a negative sign (-)."]
[]
[5,"If the amount to be input is zero, then input a zero; Excel will display a hyphen in the cell.  Do not input \na hyphen."]
[]
[6,"The annual report should be fully completed.  References to returns of former years or to other reports should not take the place of required entries except as specifically instructed by the PUCN."]
[]
[7,"Where information called for is not provided, explain the reason for its omission. "]
[]
[8,"If it is necessary or desirable to show additional statements or schedules for the purpose of further explanation, they should be made on standard letter-size paper.  Each additional supporting schedule should contain the page and line reference to the PUCN form so that PUCN staff will be able to follow the preparer's intentions."]
[]
[9,"Wherever schedules call for comparisons to figures of a previous year, the figures reported must be based upon those shown on this company's annual report from the previous year or an appropriate explanation given as to why different figures were used."]
[null,"      "]
[10,"The Nevada Administrative Code 704.628(6) requires that the books and records maintained by the utility must comply with the systems of accounts established for water/wastewater utilities prepared by the National Association of Regulatory Commissioners (NARUC).  The account numbers listed in the accompanying annual report are NARUC account numbers.  If the company uses a different account numbering system, please attach an explanation along with a cross-reference from the company's account numbers to the NARUC account numbers."]
[null,"      "]
[11,"If the utility collects and maintains a Commission-approved surcharge to fund system improvements, complete the supplemental surcharge information schedules located at the end of this report.  Remember to include a copy of the year-end bank statement for the surcharge account as requested on the form."]
[]
[12,"When printing this form, print the entire workbook for correct pagination.  Do NOT print each tab separately."]

{"sheet":"Cover Page 3","index":2,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[33,2,33,8],[0,0,0,11],[2,0,2,11],[3,0,3,11],[4,0,4,11],[12,2,12,10],[6,0,6,11],[10,2,10,10],[13,2,13,6],[15,4,15,6],[17,7,17,8],[26,3,26,8],[27,3,27,8],[21,4,21,8],[25,3,25,8],[41,1,44,11],[20,2,20,8],[24,3,24,8],[24,10,24,11],[25,10,25,11],[26,10,26,11],[27,10,27,11],[31,1,31,11],[40,1,40,11],[29,7,29,11],[36,2,36,8],[37,2,37,8],[38,2,38,8],[34,2,34,8],[35,2,35,8],[32,2,32,8]]}
["PUBLIC UTILITIES COMMISSION OF NEVADA"]
[]
["COMBINED WATER AND WASTEWATER UTILITY ANNUAL REPORT"]
["Class A or B"]
["(Annual Revenues of more than $200,000 )"]
[]
["(Do not exceed the length of the highlighted cells)"]
[]
[1,{"$f":"CONCATENATE(\"For the Period Ending:   December 31, \",'Cover Pages 1-2'!H21)","v":"For the Period Ending:   December 31, 2025"}]
[]
[2,{"$f":"CONCATENATE(\"Report of:   \",'Cover Pages 1-2'!E12)","v":"Report of:   "}]
[]
[3,"Address:"]
[null,"     City:  ",null,null,null,null,null,null,"State:",null,"Zip Code:"]
[]
[4,"Telephone number:"]
[]
[5,"Date of original organization of utility:"]
[]
[6,"Person to whom correspondence should be addressed concerning this report:"]
[null,"      Name:"]
[null,"      Telephone No."]
[]
[7,"Utility officers:"]
[null,"      President:",null,null,null,null,null,null,null,"Telephone No."]
[null,"      Vice-Pres:",null,null,null,null,null,null,null,"Telephone No."]
[null,"      Treasurer:",null,null,null,null,null,null,null,"Telephone No."]
[null,"      Secretary:",null,null,null,null,null,null,null,"Telephone No."]
[]
[8,"What public services are rendered?"]
[]
[9,"If a corporation - Provide the Name and Percentage of each person owning or holding directly or indirectly five (5) percent or more of the voting securities of this company:"]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[null,"      Name:",null,null,null,null,null,null,null,"Percent:  "]
[]
[10,"Give a brief description of major transactions which have occurred during the year which will have material effect on operations, such as rate changes or changes in plant or operating practices.  Provide any additional information or other explanations that are needed in order for the reader to understand what is in the report, attaching additional pages if necessary:"]

{"sheet":"Report Pages 1-9","index":3,"n_rows":550,"n_cols":7,"rows_kept":550,"cut":false,"hidden":false,"merged":[[122,1,122,2],[1,0,1,6],[370,0,370,7],[371,0,371,7],[2,1,2,2],[239,1,239,2],[62,1,62,2],[182,1,182,2],[3,1,3,2],[304,0,304,7],[305,0,305,7],[121,0,121,6],[63,1,63,2],[61,0,61,6],[237,0,237,6],[180,0,180,6],[238,1,238,2],[476,6,477,6],[306,1,306,2],[372,1,372,2],[373,1,373,2],[445,0,445,6],[300,0,300,1],[300,2,300,4],[300,5,300,6],[437,0,437,6],[475,0,475,6],[438,1,438,2],[447,1,447,2],[476,5,477,5],[366,0,366,1],[366,2,366,4],[566,1,566,2],[520,3,520,6],[522,3,522,6],[524,3,524,6],[529,3,529,6],[521,3,521,7],[525,3,525,7],[526,3,526,7],[561,0,561,1],[561,2,561,4],[561,5,561,6],[549,0,549,1],[549,2,549,4],[549,5,549,6],[145,4,146,4],[145,5,146,5],[145,6,146,6],[159,4,160,4],[159,5,160,5],[159,6,160,6],[59,0,59,1],[59,5,59,6],[59,2,59,4],[119,0,119,1],[119,2,119,4],[119,5,119,6],[178,0,178,1],[178,2,178,4],[178,5,178,6],[235,0,235,1],[235,2,235,4],[235,5,235,6],[181,1,181,2],[497,0,497,6],[500,2,500,5],[502,1,502,5],[476,4,477,4],[366,5,366,6],[433,0,433,1],[433,2,433,4],[433,5,433,6],[492,0,492,1],[492,2,492,4],[492,5,492,6],[439,1,439,2]]}
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
["INCOME AND RETAINED EARNINGS STATEMENT- TOTAL COMPANY "]
[null,"(a)",null,null,"(b)","(c) ","(d)"]
["Line  No.","Descriptions",null,"NARUC Account Number","This Year                  $","Last Year                       $","Increase or (Decrease)"]
[null,"UTILITY OPERATING INCOME"]
[1,"Operating Revenues                                         ","Line 1, Col. (b)",400,{"$f":"E66","v":0},0,{"$f":"+E6-F6","v":0}]
[{"$f":"1+A6","v":2}]
[{"$f":"1+A7","v":3},"Operating Expense                                                ","Line 3, Col. (b)",401,{"$f":"E68","v":0},0,{"$f":"+E8-F8","v":0}]
["4a","Depreciation Expense                                   ","Line 4a, Col. (b)",403,{"$f":"E69","v":0},0,0]
["4b","CIAC Amort. Expense - CR. *","Line 4b, Col. (b)",403,{"$f":"E70","v":0},0,0]
[5,"Amortization of Utility Plant Adjustments","Line 5, Col. (b)",406,{"$f":"E71","v":0},0,0]
[6,"Amortization Expense - Other **","Line 6, Col. (b)",407,0,0,0]
[7,"Taxes other than Income Taxes","Line 7, Col. (b)",408,0,0,0]
[8,"Federal Income Tax ","Line 8, Col. (b)",409,0,0,0]
[9,"Provision for Deferred Income Taxes - DR.","Line 9, Col. (b)",410,0,0,0]
[10,"Provision for Deferred Income Taxes - CR. *","Line 10, Col. (b)",411,0,0,0]
[11,"Investment Tax Credits - CR. *","Line 11, Col. (b)",412,0,0,0]
[12,"Income from Utility Plant Leased to Others","Line 12, Col. (b)",413,0,0,0]
[13,"(Gains *) Losses - Disposition of Util. Property","Line 13, Col. (b)",414,0,0,0]
[14,"               Total Operating Expense  ",null,null,{"$f":"SUM(E8:E19)","v":0},{"$f":"SUM(F8:F19)","v":0},{"$f":"SUM(G8:G19)","v":0}]
[15]
[16,"Net Operating Income                                          ( Line 1 - Line 14)",null,null,{"$f":"+E6-E20","v":0},{"$f":"+F6-F20","v":0},{"$f":"+G6-G20","v":0}]
[17]
[18,"OTHER INCOME and DEDUCTIONS"]
[19,"Revenues from Merchandising, Jobbing & Contract",null,415,0,0,{"$f":"+E25-F25","v":0}]
[20,"Less:  Costs of Merchandising, Jobbing & Contract  *",null,416,0,0,0]
[21,"Interest and Dividend Income",null,419,0,0,0]
[22,"Allowance for Funds Used During Construction",null,420,0,0,0]
[23,"Non-Utility Income",null,421,0,0,0]
[24,"Less:  Miscellaneous Non-Utility Expenses  * and **",null,426,0,0,0]
[25,"Taxes Applicable to Other Income & Deductions",null,"408.2-412.3",0,0,0]
[26,"             Total Other Income & Deductions",null,null,{"$f":"SUM(E25:E31)","v":0},{"$f":"SUM(F25:F31)","v":0},{"$f":"SUM(G25:G31)","v":0}]
[27]
[28," INTEREST EXPENSES"]
[29,"Interest Expense",null,427,0,0,{"$f":"+E35-F35","v":0}]
[30,"Amort. of Debt Discount & Expense",null,428,0,0,{"$f":"+E36-F36","v":0}]
[31,"Amort. of Premium on Debt - CR.*",null,429,0,0,{"$f":"+E37-F37","v":0}]
[32,"               Total Interest Expenses",null,null,{"$f":"SUM(E35:E37)","v":0},{"$f":"SUM(F35:F37)","v":0},{"$f":"SUM(G35:G37)","v":0}]
[33]
[34,"EXTRAORDINARY ITEMS"]
[35,"Extraordinary Income",null,433,0,0,{"$f":"+E41-F41","v":0}]
[36,"Less:  Extraordinary Deductions  *",null,434,0,0,{"$f":"+E42-F42","v":0}]
[37,"Income Taxes on Extraordinary Items",null,409.3,0,0,{"$f":"+E43-F43","v":0}]
[38,"               Total Extraordinary Items",null,null,{"$f":"SUM(E41:E43)","v":0},{"$f":"SUM(F41:F43)","v":0},{"$f":"SUM(G41:G43)","v":0}]
[39]
[40,"Net Income                                                       (to Line 45)",null,null,{"$f":"+E22+E32-E38+E44","v":0},{"$f":"+F22+F32-F38+F44","v":0},{"$f":"+G22+G32-G38+G44","v":0}]
[41]
[42]
[43,"Retained Earnings   (Corporations ONLY)",null,215]
[44,"Retained Earnings   (beginning)                   (from \"Last Year\" col.)",null,null,{"$f":"F57","v":0},0,{"$f":"+E50-F50","v":0}]
[45,"Balance Transferred from Net Income         (from Line 40)",null,435,{"$f":"+E46","v":0},{"$f":"+F46","v":0},0]
[46,"Appropriations of Retained Earnings",null,436,0,0,0]
[47,"Dividends Declared - Preferred Stock *",null,437,0,0,0]
[48,"Dividends Declared - Common Stock  *         ",null,438,0,0,0]
[49,"Adjustments to Retained Earnings **",null,439,0,0,0]
[50]
[51,"Retained Earnings (ending)                         (to Page 10, Line 7)",null,null,{"$f":"SUM(E50:E55)","v":0},{"$f":"SUM(F50:F55)","v":0},{"$f":"SUM(G50:G55)","v":0}]
[null,"* Amount should be entered as NEGATIVE."]
[null,"** If over $10,000, attach detailed supporting schedule."]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 4 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
["INCOME  STATEMENT BY DEPARTMENT"]
[null,"(a)",null,null,"(b)","(c) ","(d)"]
["Line  No.","Descriptions",null,"NARUC Water Account Number","Total Company","Water","Wastewater"]
[null,"UTILITY OPERATING INCOME"]
[1,"Operating Revenues     (from Page 7, Line 36 & Page 8, Line 31)",null,400,{"$f":"SUM(F66:G66)","v":0},{"$f":"E221","v":0},{"$f":"E273","v":0}]
[{"$f":"1+A66","v":2}]
[{"$f":"1+A67","v":3},"Operating Expense      (from Page 5-A, Line 29 & Page 5-B, Line 28)",null,401,{"$f":"SUM(F68:G68)","v":0},{"$f":"'Report Page 5-A '!I35","v":0},{"$f":"'Report Page 5-B '!I34","v":0}]
["4a","Depreciation Expense (from Page 6, Line 7, Col. (c) & Line 17, Col. (c))",null,403,{"$f":"SUM(F69:G69)","v":0},{"$f":"F132","v":0},{"$f":"F142","v":0}]
["4b","CIAC Amort. Expense - CR. *",null,403,{"$f":"SUM(F70:G70)","v":0},0,0]
[5,"Amortization of Utility Plant Adjustments",null,406,0,0,0]
[6,"Amortization Expense - Other **",null,407,0,0,0]
[7,"Taxes other than Income Taxes",null,408,0,0,0]
[8,"Federal Income Tax ",null,409,0,0,0]
[9,"Provision for Deferred Income Taxes - DR.",null,410,0,0,0]
[10,"Provision for Deferred Income Taxes - CR. *",null,411,0,0,0]
[11,"Investment Tax Credits - CR. *",null,412,0,0,0]
[12,"Income from Utility Plant Leased to Others",null,413,0,0,0]
[13,"(Gains *) Losses from Disposition of Utility Property",null,414,0,0,0]
[14,"               Total Operating Expenses   ",null,null,{"$f":"SUM(E68:E79)","v":0},{"$f":"SUM(F68:F79)","v":0},{"$f":"SUM(G68:G79)","v":0}]
[15]
[16,"Net Operating Income                                       ( Line 1 - Line 14)",null,null,{"$f":"+E66-E80","v":0},{"$f":"+F66-F80","v":0},{"$f":"+G66-G80","v":0}]
[null,"* Amount should be entered as NEGATIVE."]
[null,"** If over $10,000, attach detailed supporting schedule."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 5 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
["DEPRECIATION RATES BY MAJOR PLANT CATEGORY"]
[null,"(a)",null,null,"(b)","(c) ","(d)"]
[null,null,null,null,null,null,"Weighted Average"]
[null,"Water:",null,null,"Utility Plant","Annual Depr.  Exp.","Annual Depr. %"]
[1,"Intangible plant                                     (Plant Accts. 301 - 303)",null,null,0,0,{"$f":"IF(+F126=0,0,F126/E126)","v":0}]
[{"$f":"A126+1","v":2},"Source of Supply plant                          (Plant Accts. 304 - 309)",null,null,0,0,0]
[{"$f":"A127+1","v":3},"Pumping plant                                       (Plant Accts. 310 - 311)",null,null,0,0,0]
[4,"Water Treatment plant                          (Plant Accts. 320)",null,null,0,0,0]
[5,"Transmission & Distribution plant        (Plant Accts. 330 - 339)",null,null,0,0,0]
[6,"General plant                                         (Plant Accts. 340 - 348)",null,null,0,0,0]
[7,"          Water Totals ",null,null,{"$f":"SUM(E126:E131)","v":0},{"$f":"SUM(F126:F131)","v":0}]
[8,null,null,null,null,"to Page 5, Line 4a, Col. (c)"]
[9]
[10,"Wastewater:"]
[11,"Intangible plant                                      (Plant Accts. 351 - 353)",null,null,0,0,{"$f":"IF(+F136=0,0,F136/E136)","v":0}]
[12,"Structures & Improvements plant          (Plant Accts. 354)",null,null,0,0,0]
[13,"Collection System plant                         (Plant Accts. 360 - 365)",null,null,0,0,0]
[14,"Receiving Wells plant                            (Plant Accts. 370 -371)",null,null,0,0,0]
[15,"Treatment & Disposal plant                   (Plant Accts. 380 - 389)",null,null,0,0,0]
[16,"General plant                                          (Plant Accts. 390 - 398)",null,null,0,0,0]
[17,"          Wastewater Totals  ",null,null,{"$f":"SUM(E136:E141)","v":0},{"$f":"SUM(F136:F141)","v":0}]
[null,null,null,null,null,"to Page 5, Line 4a, Col. (d)"]
[]
[]
[{"$f":"A142+1","v":18},"UTILITY PLANT AND DEPRECIATION",null,null,"Total                Utility","Water               Utility       ","Wastewater         Utility     "]
[{"$f":"1+A146","v":19},"PLANT:"]
[20,"Balance Beginning of Year",null,null,{"$f":"SUM(F148:G148)","v":0},0,0]
[21,"Additions:                                        (Plant added during the year)",null,null,{"$f":"SUM(F149:G149)","v":0},0,0]
[22,"Retirements / Deletions: - CR. *      (Plant removed during the year)",null,null,{"$f":"SUM(F150:G150)","v":0},0,0]
[23,"Balance End of Current Year       (to Page 9, Line 1)",null,null,{"$f":"+E148+E149+E150","v":0},{"$f":"SUM(F148:F150)","v":0},{"$f":"SUM(G148:G150)","v":0}]
[24,"ACCUMULATED DEPRECIATION:"]
[25,"Balance Beginning of Year",null,null,{"$f":"SUM(F153:G153)","v":0},0,0]
[26,"Additions:   (Depreciation expense from Line 7, Col. (c) & Line 17, Col. (c))",null,null,{"$f":"SUM(F154:G154)","v":0},{"$f":"F132","v":0},{"$f":"F142","v":0}]
[27,"Retirements / Deletions: - CR. *      (Plant removed during the year)",null,null,{"$f":"SUM(F155:G155)","v":0},0,0]
[28,"Balance End of Current Year       (to Page 9, Line 2)",null,null,{"$f":"+E153+E154+E155","v":0},{"$f":"SUM(F153:F155)","v":0},{"$f":"SUM(G153:G155)","v":0}]
[29]
[]
[]
[{"$f":"1+A157","v":30},"UTILITY CIAC AND AMORTIZATION",null,null,"Total                Utility","Water               Utility       ","Wastewater         Utility     "]
[{"$f":"1+A160","v":31},"CONTRIBUTIONS IN AID OF CONSTRUCTION:"]
[32,"Balance Beginning of Year",null,null,{"$f":"SUM(F162:G162)","v":0},0,0]
[33,"Additions:                                        (CIAC added during the year)",null,null,{"$f":"SUM(F163:G163)","v":0},0,0]
[34,"Retirements / Deletions: - CR. *      (CIAC removed during the year)",null,null,{"$f":"SUM(F164:G164)","v":0},0,0]
[35,"Balance End of Current Year       (to Page 10, Line 47)",null,null,{"$f":"+E162+E163+E164","v":0},{"$f":"SUM(F162:F164)","v":0},{"$f":"SUM(G162:G164)","v":0}]
[36]
[37,"ACCUMULATED AMORTIZATION:"]
[38,"Balance Beginning of Current Year",null,null,{"$f":"SUM(F168:G168)","v":0},0,0]
[39,"Additions:          (Amortization expense from Page 5, Line 4b, Col. (c) & Col. (d))",null,null,{"$f":"SUM(F169:G169)","v":0},{"$f":"-F70","v":0},{"$f":"-G70","v":0}]
[40,"Retirements / Deletions: - CR. *      (CIAC removed during the year)",null,null,{"$f":"SUM(F170:G170)","v":0},0,0]
[41,"Balance End of Current Year       (to Page 10, Line 48)",null,null,{"$f":"+E168+E169+E170","v":0},{"$f":"SUM(F168:F170)","v":0},{"$f":"SUM(G168:G170)","v":0}]
[]
[null,"* Amount should be entered as NEGATIVE."]
[null,"** If over $10,000, attach detailed supporting schedule."]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 6 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
["WATER OPERATING REVENUES"]
[null,"(a)",null,null,"(b)","(c) ","(d)"]
["Line  No.","Descriptions ",null,"NARUC Water Account Number","Dollar           Amount","Total                  Year-End Customers","Gallons of Water Sold Metered & Unmetered *"]
[null,"OPERATING REVENUES",null,null,null,null,"(in Thousands)"]
[null,"REVENUE FROM WATER SALES:",null,400]
[1,"Unmetered Water Revenues"]
[{"$f":"1+A186","v":2},"             Residential Customers",null,460.1,0,0,0]
[{"$f":"1+A187","v":3},"             Commercial Customers",null,460.2,0,0,0]
[4,"             Industrial Customers",null,460.3,0,0,0]
[5,"             Public Authorities",null,460.4,0,0,0]
[6,"             Multiple Family Dwellings",null,460.5,0,0,0]
[7,"             Other **",null,460.6,0,0,0]
[8,"                  Total Unmetered Sales",null,null,{"$f":"SUM(E187:E192)","v":0},{"$f":"SUM(F187:F192)","v":0},{"$f":"SUM(G187:G192)","v":0}]
[9]
[10,"Metered Water Revenues:"]
[11,"              Residential Customers",null,461.1,0,0,0]
[12,"              Commercial Customers",null,461.2,0,0,0]
[13,"              Industrial Customers",null,461.3,0,0,0]
[14,"              Public Authorities",null,461.4,0,0,0]
[15,"              Multiple Family Dwellings",null,461.5,0,0,0]
[16,"                   Total Metered Sales",null,null,{"$f":"SUM(E196:E200)","v":0},{"$f":"SUM(F196:F200)","v":0},{"$f":"SUM(G196:G200)","v":0}]
[17]
[18,"Private Fire-Protection Service ",null,462.1,0,0,0]
[19,"Public Fire-Protection Service ",null,462.2,0,0,0]
[20,"Other Sales to Public Authorities ",null,464,0,0,0]
[21,"Sales to Irrigation Customers ",null,465,0,0,0]
[22,"Sales for Resale ",null,466,0,0,0]
[23,"Interdepartmental Sales ",null,467,0,0,0]
[24,"                    Total Sales of Water         ",null,null,{"$f":"SUM(E203:E208)+E193+E201","v":0},{"$f":"SUM(F203:F208)+F193+F201","v":0},{"$f":"SUM(G203:G208)+G193+G201","v":0}]
[25,"         * When customer meters record in cubic feet, multiply by 7.45 to obtain number of gallons."]
[26]
[27,"OTHER WATER REVENUES:"]
[28,"Guaranteed Revenues",null,469,0]
[29,"Forfeited Discounts",null,470,0]
[30,"Miscellaneous Service Revenues",null,471,0]
[31,"Rents from Water Property",null,472,0]
[32,"Interdepartmental Rents",null,473,0]
[33,"Other Water Revenues **",null,474,0]
[34,"                      Total Other Water Revenues",null,null,{"$f":"SUM(E213:E218)","v":0}]
[35]
[36,"Total Water Operating Revenues     (to Page 5, Line 1, Col. (c))",null,400,{"$f":"+E209+E219","v":0}]
[null,"** If over $10,000, attach detailed supporting schedule."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 7 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
["WASTEWATER OPERATING REVENUES"]
[null,"(a)",null,null,"(b)","(c) ","(d)"]
["Line  No.","Descriptions ",null,"NARUC Waste-water Account Number","Dollar          Amount","Total                   Year-End Customers","Gallons of Effluent Collected Metered & Unmetered "]
[null,"OPERATING REVENUES",null,null,null,null,"(in Thousands)"]
[null,"REVENUE FROM WASTEWATER SALES:",null,400]
[1,"Flat Rate Revenues:"]
[{"$f":"1+A243","v":2},"             Residential ",null,521.1,0,0,0]
[{"$f":"1+A244","v":3},"             Commercial",null,521.20000000000005,0,0,0]
[4,"             Industrial ",null,521.29999999999995,0,0,0]
[5,"             Public Authorities",null,521.4,0,0,0]
[6,"             Multiple Family Dwellings",null,521.5,0,0,0]
[7,"             Other **",null,521.6,0,0,0]
[8,"                  Total Flat Rate Revenues",null,null,{"$f":"SUM(E244:E249)","v":0},{"$f":"SUM(F244:F249)","v":0},{"$f":"SUM(G244:G249)","v":0}]
[9]
[10,"Measured Revenues:"]
[11,"             Residential",null,522.1,0,0,0]
[12,"             Commercial",null,522.20000000000005,0,0,0]
[13,"             Industrial",null,522.29999999999995,0,0,0]
[14,"             Public Authorities",null,522.4,0,0,0]
[15,"             Multiple Family Dwellings",null,522.5,0,0,0]
[16,"                   Total Measured Revenues",null,null,{"$f":"SUM(E253:E257)","v":0},{"$f":"SUM(F253:F257)","v":0},{"$f":"SUM(G253:G257)","v":0}]
[17]
[18,"Revenues from Public Authorities-Special Contracts",null,523,0,0,0]
[19,"Revenues from Other Systems",null,524,0,0,0]
[20,"Interdepartmental Revenues",null,525,0,0,0]
[21,"                    Total Sales of Wastewater",null,null,{"$f":"+E250+E258+E260+E261+E262","v":0},{"$f":"+F250+F258+F260+F261+F262","v":0},{"$f":"+G250+G258+G260+G261+G262","v":0}]
[22]
[23,"OTHER WASTEWATER REVENUES:"]
[24,"Sale of Sludge",null,531,0]
[25,"Forfeited Discounts",null,532,0]
[26,"Rents from Wastewater Property",null,534,0]
[27,"Interdepartmental Rents",null,535,0]
[28,"Other Wastewater Revenues **",null,536,0]
[29,"                    Total Other Wastewater Revenues",null,null,{"$f":"SUM(E266:E270)","v":0}]
[30]
[31,"Total Wastewater Operating Revenues  (to Page 5, Line 1, Col. (d))",null,400,{"$f":"+E263+E271","v":0}]
[null,"** If over $10,000, attach detailed supporting schedule."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 8 of 14",null,null,"Revised January 2026"]
[]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
["BALANCE SHEET -  TOTAL COMPANY"]
["(Assets and Other Debits)"]
[null,"(a)",null,null,"(b)","(c)","(d)"]
["Line  No.","Descriptions",null,"NARUC Account Number","This Year         Total Company                    $","Last Year          Total Company        $","Increase or (Decrease)"]
[null,"UTILITY PLANT"]
[1,"Utility Plant                        (from Page 6, Line 20, Col. (b) & Line 23, Col. (b))",null,101,{"$f":"E151","v":0},{"$f":"E148","v":0},{"$f":"+E310-F310","v":0}]
[{"$f":"1+A310","v":2},"Less:  Acc. Dep. & Amort. (from Page 6, Line 25, Col. (b) & Line 28, Col. (b))",null,"108, 110",{"$f":"-E156","v":0},{"$f":"-E153","v":0},{"$f":"+E311-F311","v":0}]
[3,"          Net Utility Plant",null,null,{"$f":"SUM(E310:E311)","v":0},{"$f":"SUM(F310:F311)","v":0},{"$f":"SUM(G310:G311)","v":0}]
[4,"Utility Plant Leased to Others",null,102,0,0,{"$f":"+E313-F313","v":0}]
[5,"Property Held for Future Use",null,103,0,0,0]
[6,"Utility Plant Purchased or Sold",null,104,0,0,0]
[7,"Construction Work in Progress",null,105106,0,0,0]
[8,"Utility Plant Acquisition Adjustments",null,114,0,0,0]
[9,"Less:  Accum. Amort. Of Utility Plt. Acquisition Adj. *",null,115,0,0,0]
[10,"          Total Utility Plant",null,null,{"$f":"SUM(E312:E318)","v":0},{"$f":"SUM(F312:F318)","v":0},{"$f":"SUM(G312:G318)","v":0}]
[11]
[12,"OTHER PROPERTY AND INVESTMENTS"]
[13,"Non-Utility Property",null,121,0,0,{"$f":"+E322-F322","v":0}]
[14,"Less:  Accum. Depreciation & Amortization  *",null,122,0,0,0]
[15,"          Net Non-Utility Property",null,null,{"$f":"SUM(E322:E323)","v":0},{"$f":"SUM(F322:F323)","v":0},0]
[16,"Investments in Associated Companies",null,123,0,0,0]
[17,"Utility Investments",null,124,0,0,0]
[18,"Other Investments **",null,125,0,0,0]
[19,"Sinking/Special Funds",null,126127,0,0,0]
[20,"          Total Other Property and Investments",null,null,{"$f":"SUM(E324:E328)","v":0},{"$f":"SUM(F324:F328)","v":0},{"$f":"SUM(G324:G328)","v":0}]
[21]
[22,"CURRENT AND ACCRUED ASSETS"]
[23,"Cash ",null,131,0,0,{"$f":"+E332-F332","v":0}]
[24,"Special Deposits",null,132133,0,0,{"$f":"+E333-F333","v":0}]
[25,"Working Funds",null,134,0,0,0]
[26,"Temporary Cash Investments",null,135,0,0,0]
[27,"Customer Accounts Receivable ",null,141,0,0,0]
[28,"Other Accounts Receivable",null,142,0,0,0]
[29,"Accum. Provision for Uncollectible Accounts - CR. *",null,143,0,0,0]
[30,"Notes Receivable",null,144,0,0,0]
[31,"Accounts Receivable from Associated Companies",null,145,0,0,0]
[32,"Notes Receivable from Associated Companies",null,146,0,0,0]
[33,"Plant Material and Supplies",null,"151 to 161",0,0,0]
[34,"Prepayments",null,162,0,0,0]
[35,"Other Receivables **",null,"171 to 173",0,0,0]
[36,"Miscellaneous Current and Accrued Assets **",null,174,0,0,0]
[37,"          Total Current & Accrued Assets",null,null,{"$f":"SUM(E332:E345)","v":0},{"$f":"SUM(F332:F345)","v":0},{"$f":"SUM(G332:G345)","v":0}]
[38]
[39,"DEFERRED DEBITS"]
[40,"Unamortized Debt Discount and Expense",null,181,0,0,{"$f":"+E349-F349","v":0}]
[41,"Extraordinary Property Losses",null,182,0,0,{"$f":"+E350-F350","v":0}]
[42,"Deferred Debits/Charges",null,"183 to 187",0,0,{"$f":"+E351-F351","v":0}]
[43,"Accumulated Deferred Income Taxes",null,190,0,0,{"$f":"+E352-F352","v":0}]
[44,"           Total Deferred Debits",null,null,{"$f":"SUM(E349:E352)","v":0},{"$f":"SUM(F349:F352)","v":0},{"$f":"SUM(G349:G352)","v":0}]
[45]
[46,"        Total Assets & Other Debits           (to Page 11, Line 4,)",null,null,{"$f":"+E319+E329+E346+E353","v":0},{"$f":"+F319+F329+F346+F353","v":0},{"$f":"+G319+G329+G346+G353","v":0}]
[null,"* Amount should be entered as NEGATIVE."]
[null,"** If over $10,000, attach detailed supporting schedule."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 9 of 14",null,null,"Revised January 2026"]
[]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
["BALANCE SHEET- TOTAL COMPANY"]
["(Liabilities and Capital)"]
[null,"(a)",null,null,"(b)","(c)","(d)"]
["Line  No.","Descriptions",null,"NARUC  Account Number","This Year               $","Last Year                     $","Increase or (Decrease)"]
[null,"EQUITY CAPITAL"]
[1,"Common Stock Issued ",null,"201 to 203",0,0,{"$f":"E376-F376","v":0}]
[2,"Preferred Stock Issued",null,"204 to 206",0,0,{"$f":"E377-F377","v":0}]
[3,"Other Paid-In Capital ",null,"209 to 211",0,0,{"$f":"E378-F378","v":0}]
[{"$f":"1+A378","v":4},"Premium/Discount on Capital Stock    ",null,"207/212",0,0,0]
[5,"Capital Stock Expense",null,213,0,0,0]
[6,"Appropriated Retained Earnings",null,214,0,0,0]
[7,"Unappropriated Retained Earnings   (from Page 4, Line 51)",null,215,{"$f":"E57","v":0},{"$f":"$F$57","v":0},0]
[8,"Reacquired Capital Stock",null,216,0,0,0]
[9,"Proprietary Capital (Proprietorships/Partnerships ONLY)",null,218,0,0,0]
[10,"        Total Equity Capital",null,null,{"$f":"SUM(E376:E384)","v":0},{"$f":"SUM(F376:F384)","v":0},{"$f":"SUM(G376:G384)","v":0}]
[11]
[12,"LONG TERM DEBT"]
[13,"Bonds",null,221222,0,0,{"$f":"E388-F388","v":0}]
[14,"Advances from Associated Companies",null,223,0,0,{"$f":"E389-F389","v":0}]
[15,"Other Long-Term Debt ",null,224,0,0,{"$f":"E390-F390","v":0}]
[16,"         Total Long-Term Debt ",null,null,{"$f":"SUM(E388:E390)","v":0},{"$f":"SUM(F388:F390)","v":0},{"$f":"SUM(G388:G390)","v":0}]
[17]
[18,"CURRENT AND ACCRUED LIABILITIES"]
[19,"Accounts Payable ",null,231,0,0,{"$f":"E394-F394","v":0}]
[20,"Notes Payable  ",null,232,0,0,{"$f":"E395-F395","v":0}]
[21,"Accounts Payable to Associated Companies",null,233,0,0,{"$f":"E396-F396","v":0}]
[22,"Notes Payable to Associated Companies",null,234,0,0,0]
[23,"Customer Deposits ",null,235,0,0,0]
[24,"Accrued Taxes",null,236,0,0,0]
[25,"Accrued Interest ",null,237,0,0,0]
[26,"Accrued Dividends",null,238,0,0,0]
[27,"Matured Long-Term Debt",null,239,0,0,0]
[28,"Matured Interest",null,240,0,0,0]
[29,"Miscellaneous Current and Accrued Liabilities **",null,241,0,0,0]
[30,"        Total Current & Accrued Liabilities",null,null,{"$f":"SUM(E394:E404)","v":0},{"$f":"SUM(F394:F404)","v":0},{"$f":"SUM(G394:G404)","v":0}]
[31]
[32,"DEFERRED CREDITS"]
[33,"Unamortized Premium on Debt",null,251,0,0,{"$f":"E408-F408","v":0}]
[34,"Advances for Construction ",null,252,0,0,{"$f":"E409-F409","v":0}]
[35,"Other Deferred Credits **",null,253,0,0,{"$f":"E410-F410","v":0}]
[36,"Accumulated Deferred Investment Tax Credits",null,255,0,0,{"$f":"E411-F411","v":0}]
[37,"         Total Deferred Credits",null,null,{"$f":"SUM(E408:E411)","v":0},{"$f":"SUM(F408:F411)","v":0},{"$f":"SUM(G408:G411)","v":0}]
[38]
[39,"OPERATING RESERVES"]
[40,"Property Insurance Reserve",null,261,0,0,{"$f":"E415-F415","v":0}]
[41,"Injuries and Damages Reserve",null,262,0,0,{"$f":"E416-F416","v":0}]
[42,"Pensions and Benefits Reserve",null,263,0,0,{"$f":"E417-F417","v":0}]
[43,"Miscellaneous Operating Reserves **",null,265,0,0,{"$f":"E418-F418","v":0}]
[44,"       Total Operating Reserves",null,null,{"$f":"SUM(E415:E418)","v":0},{"$f":"SUM(F415:F418)","v":0},{"$f":"SUM(G415:G418)","v":0}]
[45]
[46,"CONTRIBUTIONS IN AID OF CONSTRUCTION"]
[47,"CIAC                             (from Page 6, Line 32, Col. (b) & Line 35, Col. (b))",null,271,{"$f":"E165","v":0},{"$f":"E162","v":0},{"$f":"E422-F422","v":0}]
[48,"Less:  Amort. of CIAC  (from Page 6, Line 38, Col. (b) & Line 41, Col. (b))",null,272,{"$f":"-E171","v":0},{"$f":"-E168","v":0},{"$f":"E423-F423","v":0}]
[49,"       Net Contributions in Aid of Construction",null,null,{"$f":"SUM(E422:E423)","v":0},{"$f":"SUM(F422:F423)","v":0},{"$f":"SUM(G422:G423)","v":0}]
[50]
[51,"ACCUMULATED DEFERRED INCOME TAXES"]
[52,"Accum. Def. Income Taxes - Accelerated Amortization",null,281,0,0,{"$f":"E427-F427","v":0}]
[53,"Accum. Def. Income Taxes - Liberalized Depreciation",null,282,0,0,{"$f":"E428-F428","v":0}]
[54,"Accum. Def. Income Taxes - Other",null,283,0,0,{"$f":"E429-F429","v":0}]
[55,"      Total Accum. Deferred Income Taxes",null,null,{"$f":"SUM(E427:E429)","v":0},{"$f":"SUM(F427:F429)","v":0},{"$f":"SUM(G427:G429)","v":0}]
[56,"      Total Liabilities and Capital               (to Page 11, Line 5)",null,null,{"$f":"+E385+E391+E405+E412+E419+E424+E430","v":0},{"$f":"+F385+F391+F405+F412+F419+F424+F430","v":0},{"$f":"+G385+G391+G405+G412+G419+G424+G430","v":0}]
[null,"*Amount should be entered as NEGATIVE"]
[null,"** If over $10,000, attach detailed supporting schedule."]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 10 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
[]
["VERIFICATION THAT ASSETS EQUALS LIABILITIES ON BALANCE SHEET"]
[null,"(a)",null,null,"(b)","(c)","(d)"]
["Line  No.",null,null,null,"This Year                     $","Last Year                       $","Increase or (Decrease)"]
[1,"BALANCE SHEET - Total Assets                                 (from Page 9, Line 46)",null,null,{"$f":"E355","v":0},{"$f":"F355","v":0},{"$f":"E441-F441","v":0}]
[{"$f":"A441+1","v":2},"BALANCE SHEET - Total Liabilities                           (from Page 10, Line 56)",null,null,{"$f":"E431","v":0},{"$f":"F431","v":0},{"$f":"E442-F442","v":0}]
[{"$f":"A442+1","v":3},"   Difference -  MUST BE EQUAL TO ZERO!",null,null,{"$f":"IF(ROUND(E441,0)-ROUND(E442,0)=0,\"0\",\"ERROR\")","v":"0"},{"$f":"IF(ROUND(F441,0)-ROUND(F442,0)=0,\"0\",\"ERROR\")","v":"0"},{"$f":"IF(ROUND(G441,0)-ROUND(G442,0)=0,\"0\",\"ERROR\")","v":"0"}]
[]
[]
["BALANCE SHEET - SELECTED ITEMS BY DEPARTMENT"]
[]
["Line  No.","Descriptions",null,"NARUC  Account Number","Total Company           This Year                    $","Water                This Year              $","Wastewater               This Year                            $"]
[null,"UTILITY PLANT"]
[{"$f":"1+A443","v":4},"Utility Plant                              (from Page 6, Line 23, Col. (c) & Col. (d))",null,101,{"$f":"SUM(F450:G450)","v":0},{"$f":"F151","v":0},{"$f":"G151","v":0}]
[{"$f":"1+A450","v":5},"Less:  Accum. Depr. & Amort. (from Page 6, Line 28, Col. (c) & Col. (d))    ",null,"108, 110",{"$f":"SUM(F451:G451)","v":0},{"$f":"-F156","v":0},{"$f":"-G156","v":0}]
[{"$f":"1+A451","v":6},"          Net Utility Plant",null,null,{"$f":"SUM(F452:G452)","v":0},{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0}]
[7,"Utility Plant Leased to Others",null,102,{"$f":"SUM(F453:G453)","v":0},0,0]
[8,"Property Held for Future Use",null,103,0,0,0]
[9,"Utility Plant Purchased or Sold",null,104,0,0,0]
[10,"Construction Work in Progress",null,105,0,0,0]
[11,"Utility Plant Acquisition Adjustments",null,114,0,0,0]
[12,"Less:  Accum. Amort. Of Utility Plt. Acquisition Adj. *",null,115,0,0,0]
[13,"          Total Utility Plant",null,null,{"$f":"SUM(E452:E458)","v":0},{"$f":"SUM(F452:F458)","v":0},{"$f":"SUM(G452:G458)","v":0}]
[14]
[15,"OTHER ASSETS"]
[{"$f":"1+A461","v":16},"Plant Material and Supplies",null,151,{"$f":"SUM(F462:G462)","v":0},0,0]
[17,"Prepayments",null,162,{"$f":"SUM(F463:G463)","v":0},0,0]
[18,"Accumulated Deferred Income Taxes",null,190,{"$f":"SUM(F464:G464)","v":0},0,0]
[19,"           Total Other Assets",null,null,{"$f":"SUM(E462:E464)","v":0},{"$f":"SUM(F462:F464)","v":0},{"$f":"SUM(G462:G464)","v":0}]
[20]
[21,"RATE BASE DEDUCTIONS"]
[22,"Advances for Construction *",null,252,{"$f":"SUM(F468:G468)","v":0},0,0]
[23,"CIAC                                               (from Page 6, Line 35, Col. (c) & Col. (d))",null,271,{"$f":"SUM(F469:G469)","v":0},{"$f":"-F165","v":0},{"$f":"-G165","v":0}]
[24,"Add back: Accum. Amort.- CIAC   (from Page 6, Line 41, Col. (c) & Col. (d))",null,272,{"$f":"SUM(F470:G470)","v":0},{"$f":"F171","v":0},{"$f":"G171","v":0}]
[25,"Accumulated Deferred Income Taxes *",null,"281/282/283",{"$f":"SUM(F471:G471)","v":0},0,0]
[26,"TOTAL RATE BASE",null,null,{"$f":"E459+E465+SUM(E468:E471)","v":0},{"$f":"F459+F465+SUM(F468:F471)","v":0},{"$f":"G459+G465+SUM(G468:G471)","v":0}]
[27]
[null,"* Amount should be entered as NEGATIVE"]
[]
["SIMPLIFIED, UNAUDITED AND UNADJUSTED RATE OF RETURN CALCULATION"]
[{"$f":"1+A473","v":28},null,null,null,"Total                Utility","Water               Utility       ","Wastewater         Utility     "]
[{"$f":"1+A477","v":29}]
[{"$f":"1+A478","v":30},"Net Operating Income                               (from Page 5, Line 16)  ",null,null,{"$f":"SUM(F479:G479)","v":0},{"$f":"F82","v":0},{"$f":"G82","v":0}]
[{"$f":"1+A479","v":31},"Rate Base                                                  (from Line 29)",null,null,{"$f":"SUM(F480:G480)","v":0},{"$f":"F472","v":0},{"$f":"G472","v":0}]
[{"$f":"1+A480","v":32},"Rate of Return Calculation                        (Line 33 / Line 34)",null,null,{"$f":"IF(E479=0,0,+E479/E480)","v":0},{"$f":"IF(F479=0,0,+F479/F480)","v":0},{"$f":"IF(G479=0,0,+G479/G480)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 11 of 14",null,null,"Revised January 2026"]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
[]
[]
["OATH"]
[]
[]
[null,"I,",null,null,null,null,"on behalf of"]
[null,null,null,"[name of signatory]"]
[null,null,null,null,null,null,"declare under"]
[null,null,"[regulated entity]"]
[null,"penalty of perjury under the laws of the State of Nevada that I have carefully examined the foregoing information provided "]
[]
[null,"to the Public Utilities Commission of Nevada, and declare it to be a complete and correct statement to the best of my"]
[]
[null," knowledge, information and belief; and that I have the authority to make these representations and to bind the regulated"]
[]
[null," entity on whose behalf I am providing this information.  I further declare that the foregoing information has been prepared"]
[]
[null," by me or under my direction from the original books, papers and records of the regulated entity and that any accounts"]
[]
[null," and/or figures provided embrace all the relevant financial operations of the regulated entity during the period of time for "]
[]
[null,"which the information is provided."]
[]
[]
[]
[null,null,"Printed Name:"]
[]
[null,null,"Title:"]
[]
[null,null,"Date:"]
[]
[]
[]
[]
[null,null,"Signature:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Docket No. 26-01003\nWater/Wastewater Combined - Class A or B",null,"Page 12 of 14",null,null,"Revised January 2026"]

{"sheet":"Report Page 5-A ","index":4,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,0,2,8],[37,0,37,8]]}
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
["WATER OPERATING EXPENSES"]
[null,"(a)",null,"(b)","(c)","(d)","(e)","(f)","(g)"]
["Line  No.","Descriptions","NARUC Water Account Number","SOURCE OF SUPPLY Expenses   OPER. & MAINT.","WATER TREATMENT Expenses   OPER. & MAINT.","TRANSM. & DISTRIBUTION Expenses   OPER. & MAINT.","CUSTOMER ACCOUNTS  Expenses","ADMINS. & GENERAL Expenses","TOTAL"]
[null,"WATER OPERATING EXPENSES",401,"6xx.1 & .2","6xx.3 & .4","6xx.5 & .6","6xx.7","6xx.8"]
[1,"Salaries and Wages - EMPLOYEES",601,0,0,0,0,0,{"$f":"SUM(D7:H7)","v":0}]
[{"$f":"1+A7","v":2},"Salaries and Wages - OFFICERS, DIRECTORS",603,0,0,0,0,0,{"$f":"SUM(D8:H8)","v":0}]
[{"$f":"1+A8","v":3},"Employee Pensions & Benefits",604,0,0,0,0,0,{"$f":"SUM(D9:H9)","v":0}]
[4,"Purchased Water",610,0,0,0,0,0,0]
[5,"Purchased Power",615,0,0,0,0,0,0]
[6,"Fuel for Power Production",616,0,0,0,0,0,0]
[7,"Chemicals",618,0,0,0,0,0,0]
[8,"Material and Supplies",620,0,0,0,0,0,0]
[9,"Contractual Services - Engineering",631,0,0,0,0,0,0]
[10,"Contractual Services - Accounting",632,0,0,0,0,0,0]
[11,"Contractual Services - Legal",633,0,0,0,0,0,0]
[12,"Contractual Services - Management fees",634,0,0,0,0,0,0]
[13,"Contractual Services - Testing",635,0,0,0,0,0,0]
[14,"Contractual Services - Other **",636,0,0,0,0,0,0]
[15,"Rental of Building / Real Property",641,0,0,0,0,0,0]
[16,"Rental of Equipment",642,0,0,0,0,0,0]
[17,"Transportation Expense",650,0,0,0,0,0,0]
[18,"Insurance Exp. - Vehicle",656,0,0,0,0,0,0]
[19,"Insurance Exp. - Liability",657,0,0,0,0,0,0]
[20,"Insurance Exp. - Workman's compensation",658,0,0,0,0,0,0]
[21,"Insurance Exp. - Other **",659,0,0,0,0,0,0]
[22,"Advertising Expenses",660,0,0,0,0,0,0]
[23,"Regulatory Comm. Exp. - Rate case amortization",666,0,0,0,0,0,0]
[24,"Regulatory Comm. Exp. - Other **",667,0,0,0,0,0,0]
[25,"Water Resource Conservation Expense",668,0,0,0,0,0,0]
[26,"Bad Debt Expense",670,0,0,0,0,0,0]
[27,"Miscellaneous Expense **",675,null,null,null,null,null,0]
[28]
[29,"Total Water Operating Expenses",401,{"$f":"SUM(D7:D33)","v":0},0,0,0,0,0]
[null,"** If over $10,000, attach detailed supporting schedule.",null,null,null,null,null,null,"(to Page 5, Line 3, Col. (c))"]

{"sheet":"Data","index":5,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"YEAR:"]
[null,"Select Year"]
[null,2004]
[null,2005]
[null,2006]
[null,2007]
[null,2008]
[null,2009]
[null,2010]
[null,2011]
[null,2012]
[null,2013]
[null,2014]
[null,2015]
[null,2016]
[null,2017]
[null,2018]
[null,2019]
[null,2020]
[null,2021]
[null,2022]
[null,2023]
[null,2024]
[null,2025]
[null,2026]
[null,2027]
[null,2028]
[null,2029]
[null,2030]
[null,2031]
[null,2032]
[null,2033]
[null,2034]
[null,2035]

{"sheet":"Report Page 5-B ","index":6,"n_rows":35,"n_cols":9,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,0,2,8]]}
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:    December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:    December 31, 2025"}]
[]
["WASTEWATER OPERATING EXPENSES"]
[null,"(a)",null,"(b)","(c)","(d)","(e)","(f)","(g)"]
["Line  No.","Descriptions","NARUC Waste-water Account Number","COLLECTION Expenses   OPER. & MAINT.","PUMPING Expenses   OPER. & MAINT.","TREATMENT & DISPOSAL Expenses   OPER. & MAINT.","CUSTOMER ACCOUNTS  Expenses","ADMINS. & GENERAL Expenses","TOTAL"]
[null,"WASTEWATER OPERATING EXPENSES",401,"7xx.1 & .2","7xx.3 & .4","7xx.5 & .6","7xx.7","7xx.8"]
[1,"Salaries and Wages - Employees",701,0,0,0,0,0,{"$f":"SUM(D7:H7)","v":0}]
[{"$f":"1+A7","v":2},"Salaries and Wages - Officers and Directors",703,0,0,0,0,0,{"$f":"SUM(D8:H8)","v":0}]
[{"$f":"1+A8","v":3},"Employee Pensions & Benefits",704,0,0,0,0,0,{"$f":"SUM(D9:H9)","v":0}]
[{"$f":"1+A9","v":4},"Purchased Wastewater Treatment",710,0,0,0,0,0,0]
[5,"Sludge Removal Expense",711,0,0,0,0,0,0]
[6,"Purchased Power",715,0,0,0,0,0,0]
[7,"Fuel for Power Production",716,0,0,0,0,0,0]
[8,"Chemicals",718,0,0,0,0,0,0]
[9,"Material and Supplies",720,0,0,0,0,0,0]
[10,"Contractual Services - Engineering",731,0,0,0,0,0,0]
[11,"Contractual Services - Accounting",732,0,0,0,0,0,0]
[12,"Contractual Services - Legal",733,0,0,0,0,0,0]
[13,"Contractual Services - Management fees",734,0,0,0,0,0,0]
[14,"Contractual Services - Other **",735,0,0,0,0,0,0]
[15,"Rental of Building / Real Property",741,0,0,0,0,0,0]
[16,"Rental of Equipment",742,0,0,0,0,0,0]
[17,"Transportation Expense",750,0,0,0,0,0,0]
[18,"Insurance Exp. - Vehicle",756,0,0,0,0,0,0]
[19,"Insurance Exp. - Liability",757,0,0,0,0,0,0]
[20,"Insurance Exp. - Workman's compensation",758,0,0,0,0,0,0]
[21,"Insurance Exp. - Other **",759,0,0,0,0,0,0]
[22,"Advertising Expenses",760,0,0,0,0,0,0]
[23,"Regulatory Comm. Exp. - Rate case amortization",766,0,0,0,0,0,0]
[24,"Regulatory Comm. Exp. - Other **",767,0,0,0,0,0,0]
[25,"Bad Debt Expense",770,0,0,0,0,0,0]
[26,"Miscellaneous Expense **",775,null,null,null,null,null,0]
[27]
[28,"Total Wastewater Operating Expenses",401,{"$f":"SUM(D7:D32)","v":0},0,0,0,0,0]
[null,"** If over $10,000, attach detailed supporting schedule.",null,null,null,null,null,null,"(to Page 5, Line 3, Col. (d))"]

{"sheet":"SurchargeInformation","index":7,"n_rows":68,"n_cols":7,"rows_kept":68,"cut":false,"hidden":false,"merged":[[67,0,67,6],[2,0,2,6],[3,0,3,6],[27,0,27,6],[28,0,28,6],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[60,1,60,3]]}
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:  December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:  December 31, 2025"}]
[]
["System Improvement Surcharge"]
["Schedule 1"]
[]
[]
["MONTH","SURCHARGE AMOUNT","X","NO. OF CUSTOMERS","=","TOTAL BILLED","TOTAL COLLECTED"]
[]
["JANUARY",null,null,null,null,{"$f":"B9*D9","v":0}]
["FEBRUARY",null,null,null,null,{"$f":"B10*D10","v":0}]
["MARCH",null,null,null,null,0]
["APRIL",null,null,null,null,0]
["MAY",null,null,null,null,0]
["JUNE",null,null,null,null,0]
["JULY",null,null,null,null,0]
["AUGUST",null,null,null,null,0]
["SEPTEMBER",null,null,null,null,0]
["OCTOBER",null,null,null,null,0]
["NOVEMBER",null,null,null,null,0]
["DECEMBER",null,null,null,null,0]
[]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G9:G20)","v":0}]
[]
[]
[]
[{"$f":"CONCATENATE(\"Annual Report of:    \",'Cover Pages 1-2'!$E$12)","v":"Annual Report of:    "},null,null,null,null,null,{"$f":"CONCATENATE(\"For the Period Ending:  December 31, \",'Cover Pages 1-2'!$H$21)","v":"For the Period Ending:  December 31, 2025"}]
[]
["System Improvement Surcharge"]
["Schedule 2"]
[]
["SUMMARY OF SURCHARGE COLLECTION AND EXPENDITURES"]
[]
[null,null,null,"Account Balance from Previous Year",null,null,0]
["DEPOSITS"]
[]
["DATE","TOTAL COLLECTED (FROM SCH 1)",null,"TOTAL DEPOSITED",null,"DIFFERENCE                   (EXPLANATION REQUIRED)"]
[]
["JANUARY",{"$f":"G9","v":0}]
["FEBRUARY",{"$f":"G10","v":0}]
["MARCH",0]
["APRIL",0]
["MAY",0]
["JUNE",0]
["JULY",0]
["AUGUST",0]
["SEPTEMBER",0]
["OCTOBER",0]
["NOVEMBER",0]
["DECEMBER",0]
[]
[null,"Total for Year",null,{"$f":"SUM(D38:D49)","v":0},null,null,{"$f":"D51","v":0}]
[]
[null,null,null,"Interest Earned This Year",null,null,0]
[]
["DISBURSEMENTS - Attach additional sheets if necessary."]
[]
["DATE","DESCRIPTION",null,null,null,"TOTAL DISBURSEMENT"]
[]
[]
[]
[]
[null,null,null,"Total for Year",null,{"$f":"SUM(F58:F61)","v":0},{"$f":"-F62","v":0}]
[null,null,null,"Account Service Charge",null,null,0]
[]
[null,null,null,"End-of-Year Account Balance",null,null,{"$f":"G33+G51+G53+G62+G63","v":0}]
[]
["INCLUDE BANK STATEMENT ENDING DECEMBER 31st - Please redact (black out) any"]
["confidential information such as bank account number, Social Security Number or Employer Identification Number in the bank statement, or file the information confidentially pursuant to the Commission's procedures in NAC 703.5274."]